{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Evaluación FG (3)","Evaluación FG (2)","Datos","Evaluación","Flujo","% Avance Const."],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"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":"Datos","index":2,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,1,1,3],[28,2,30,2],[28,1,30,1],[0,4,1,4],[33,1,33,5],[13,7,13,8],[8,1,8,2],[8,4,8,5],[8,7,8,8],[24,4,24,5]]}
[null,"DATOS TERRENO :"]
[]
[]
[null,"Proyecto"]
[null,"Tipología"]
[null,"Fecha "]
[null,"Versión"]
[]
[null,"Superficies y Cantidades",null,null,"Costos",null,null,"Plazos"]
[null,"Superficie Terreno [m2]",0,null,"Terreno [UF/m2]",0,null,"Mes Inicio Ventas"]
[null,"Superficie Deptos [m2]",0,null,"Demolición [UF/m2]",0,null,"Mes Inicio Construcción"]
[null,"Cantidad Deptos [Uni]",0,null,"Gastos Varios Terreno [UF/m2]",0,null,"Meses de Construcción"]
[null,"Superficie Terrazas [m2]",0,null," Departamentos [UF/m2]",0]
[null,"Superficie común edif. [m2]",0,null,"Terrazas [UF/m2]",0,null,"Avance Construcción y Urbanización "]
[null,"Superficie Subterraneo [m2]",0,null,"Superficie Común Edificio [UF/m2]",0,null,"Mes","% Avance","meses constru."]
[null,"Estacionamientos Subterraneos [Uni]",0,null,"Superficies Exteriores [UF/m2]",0,null,"mes 1",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.08},{"$f":"I11","v":0}]
[null,"Superficie Exterior [m2]",0,null,"Subterraneo [UF/m2]",0,null,"mes 2",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.15},{"$f":"J16+1","v":1}]
[null,"Estacionamientos Exteriores [Uni]",0,null,"Locales Comerciales [UF/m2]",0,null,"mes 3",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.17},{"$f":"J17+1","v":2}]
[null,"Estacionamientos Visita [Uni]",0,null,"Salas [UF/m2]",0,null,"mes 4",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.2},{"$f":"J18+1","v":3}]
[null,"Bodegas [Uni]",0,null,"DIA [UF]",0,null,"mes 5",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.17},{"$f":"J19+1","v":4}]
[null,"Superficie Locales Comerciales [m2]",0,null,"EISTU [UF]",0,null,"mes 6",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.15},{"$f":"J20+1","v":5}]
[null,"Locales Comerciales [Uni]",0,null,"Avaluo Fiscal Terreno [UF]",0,null,"mes 7",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0.08},{"$f":"J21+1","v":6}]
[null,"Superficie Salas [m2]",0,null,"Urbanización [UF]",0,null,"mes 8",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},7]
[null,"Salas [Uni]",0,null,null,null,null,"mes 9",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},8]
[null,"Superficie de edificación [m2]",{"$f":"C11+C13+C14+C21+C23","v":0},null,"Precios Venta ",null,null,"mes 10",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},9]
[null,"Superficie de ventas Departamentos [m2]",{"$f":"C11+C13/2","v":0},null,"Departamentos [UF/m2]",32.9,null,"mes 11",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},10]
[null,"Subtotal Edificación Neto [m2]",{"$f":"+C11+C13+C14+C15+C21+C23","v":0},null,"Estacionamientos Superficie [UF]",200,null,"mes 12",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},11]
[null,null,null,null,"Estacionamientos Subterraneo [UF]",0,null,"mes 13",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},12]
[null,"Velocidad De Venta [Uni/mes]","-",null,"Bodegas [UF]",0,null,"mes 14",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},13]
[null,null,null,null,"Locales Comerciales [UF/m2]",0,null,"mes 15",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},14]
[null,null,null,null,"Salas [UF/m2]",0,null,"mes 16",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},15]
[null,null,null,null,"Promedio Edificacion [UF/m2]",{"$f":"(Evaluación!G32+Evaluación!G33+Evaluación!G34)/(C11+C13/2)","v":{"$error":"#DIV/0!"}},null,"mes 17",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},16]
[null,null,null,null,null,null,null,"mes 18",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},17]
[null,"Crédito Especial a la Construcción",null,null,null,null,null,"mes 19",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},18]
[null,"Tipo","Cantidad","Mt2","UF","Rebaja IVA",null,"mes 20",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},19]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 21",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},20]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 22",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},21]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 23",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},22]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 24",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},23]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 25",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},24]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 26",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},25]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 27",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},26]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 28",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},27]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 29",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},28]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"mes 30",{"$f":"INDEX(Tabla35[[#All],[1]:[30]],MATCH(Tabla1[[#This Row],[Mes]],Tabla35[[#All],[Meses]],0),Datos!$I$12)/100","v":0},29]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}},null,"Total",{"$f":"SUM(I16:I45)","v":1.0000000000000002},{"$f":"I41","v":0}]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Tabla13[[#This Row],[Cantidad]]*Tabla13[[#This Row],[Tipo]]","v":0},{"$f":"Tabla13[[#This Row],[Tipo]]*$F$32","v":{"$error":"#DIV/0!"}},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":{"$error":"#DIV/0!"}}]
[]
[null,"Estacionamientos",{"$f":"C16","v":0},{"$f":"Tabla13[[#This Row],[Cantidad]]*12.5","v":0},{"$f":"IFERROR(Evaluación!$G$36/(D50+D51)*(D50/C16),0)","v":0},{"$f":"IF(IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235)>225,225,IF(Tabla13[[#This Row],[UF]]>2000,0,Tabla13[[#This Row],[UF]]*0.1235))*Tabla13[[#This Row],[Cantidad]]","v":0}]
[null,"Bodegas",{"$f":"C20","v":0},{"$f":"Tabla13[[#This Row],[Cantidad]]*3","v":0}]
[null,"Total",{"$f":"SUM(C36:C49)","v":0},{"$f":"SUM(D36:D49)","v":0},{"$f":"SUBTOTAL(109,Tabla13[UF])","v":{"$error":"#DIV/0!"}},{"$f":"SUBTOTAL(109,Tabla13[Rebaja IVA])","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(SUM(C36:C48)=C12,\"OK\",FALSE)","v":"OK"},{"$f":"IF(SUM(D36:D48)=C26,\"OK\",\"FALSO\")","v":"OK"}]

{"sheet":"Evaluación","index":3,"n_rows":137,"n_cols":12,"rows_kept":137,"cut":false,"hidden":false,"merged":[[13,3,13,4],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,10,19,12],[134,10,136,12],[18,8,19,8],[18,9,19,9],[18,7,19,7]]}
[]
[]
[null,null,"EVALUACIÓN  DE COSTOS"]
[]
[null,null,{"$f":"Datos!C4","v":0}]
[]
[]
[]
[]
[]
[null,null,"SUPERFICIE LOTES, M2",{"$f":"Datos!C10","v":0}]
[null,null,"SUPERFICIE EDIFICACION, M2",{"$f":"Datos!C27","v":0},null,null,null,"VS ESTUDIO",null,{"$f":"+Datos!C7","v":0}]
[null,null,"SUPERFICIE VENTA, M2",{"$f":"Datos!C26","v":0},null,null,null,"FECHA ENTREGA"]
[null,null,"TIPO DE VIVIENDA",{"$f":"+Datos!C5","v":0}]
[null,null,"Nº VIVIENDAS",{"$f":"Datos!C12","v":0},"N° VIV.","MODELO VIV.","TERRENOS [M2]","VELOCIDAD DE VENTA",null,{"$f":"Datos!C29","v":"-"}]
[null,null,null,null,{"$f":"+Datos!C12","v":0},null,{"$f":"+Datos!C10","v":0},"MESES DE CONSTRUCCIÓN",null,{"$f":"+Datos!I12","v":0}]
[]
[null,null,null," "]
[null,null,null,"UNIDAD","CANTIDAD","P.UNITARIO","VALOR UF","IVA","% COSTOS","% VENTAS","Firmas Aprobación"]
[]
[null,"1.-","TERRENO"]
[null,null,"Terreno","m2",{"$f":"Datos!C10","v":0},{"$f":"Datos!F10","v":0},{"$f":"+E22*F22","v":0}]
[null,null,"Comisión compra","%",0,{"$f":"G22","v":0},{"$f":"+E23*F23","v":0}]
[null,null,"Gastos Demolición","m2",{"$f":"Datos!C10","v":0},{"$f":"Datos!F11","v":0},{"$f":"+E24*F24","v":0}]
[null,null,"Varios","gl",0,0,{"$f":"+E25*F25","v":0}]
[null,null,null,null,null,null,null,{"$f":"+F26*E26","v":0}]
[]
[null,null,"   Total Terreno",null,{"$f":"SUM(E22:E22)","v":0},{"$f":"+G28/E28","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G22:G25)","v":0},{"$f":"+H26","v":0},{"$f":"+G28/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G28/$G$127","v":{"$error":"#DIV/0!"}},null,"Gerente de Proyectos"]
[]
[null,"2.-","CONSTRUCCIÓN"]
[null,null,"Edificación ",null,null,null,null,null,null,"sobre 0,   uf/m2"]
[null,null,"Sup. Departamentos","m2",{"$f":"Datos!C11","v":0},{"$f":"Datos!F13","v":0},{"$f":"F32*E32","v":0},null,{"$f":"SUM(G32:G34)","v":0},{"$f":"+I32/I33","v":{"$error":"#DIV/0!"}}]
[null,null,"terrazas","m2",{"$f":"Datos!C13","v":0},{"$f":"Datos!F14","v":0},{"$f":"F33*E33","v":0},null,{"$f":"SUM(E32:E34)","v":0}]
[null,null,"comun edif","m2",{"$f":"Datos!C14","v":0},{"$f":"Datos!F15","v":0},{"$f":"F34*E34","v":0}]
[null,null,"Exteriores","m2",{"$f":"Datos!C17","v":0},{"$f":"Datos!F16","v":0},{"$f":"F35*E35","v":0}]
[null,null,"Subt. Departamentos","m2",{"$f":"Datos!C15","v":0},{"$f":"Datos!F17","v":0},{"$f":"+F36*E36","v":0}]
[null,null,"Locales Comerciales","m2",{"$f":"Datos!C21","v":0},{"$f":"Datos!F18","v":0},{"$f":"+F37*E37","v":0}]
[null,null,"Salas ","m2",{"$f":"Datos!C23","v":0},{"$f":"Datos!F19","v":0},{"$f":"+F38*E38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Gerente Desarrollo Inmobiliario"]
[null,null,"Gastos Generales","mes",{"$f":"Datos!I12","v":0},0,{"$f":"+F40*E40","v":0}]
[null,null,"Utilidades","%",null,{"$f":"SUM(G32:G40)","v":0},{"$f":"+F41*E41","v":0}]
[]
[]
[null,null,"Subtotal Edificación Neto","m2",{"$f":"D12","v":0},{"$f":"+G44/E44","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(G32:G41)","v":0}]
[]
[null,null,"IVA    ","%",0.19,{"$f":"SUM(G32:G41)","v":0},null,{"$f":"E46*F46","v":0}]
[null,null,"Rebaja Tributaria","%",0.65,{"$f":"+H46","v":0},null,{"$f":"-E47*F47","v":0}]
[null,null,null,null,null,null,null,{"$f":"-(H47+Tabla13[[#Totals],[Rebaja IVA]])","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Subtotal Edificación C/IVA","m2",{"$f":"+D12","v":0},{"$f":"+G50/E50","v":{"$error":"#DIV/0!"}},{"$f":"+H50+G44","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(H46:H48)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Gerente Comercial"]
[null,null,"Obras de Urbanización","GL",{"$f":"100*15","v":1500},{"$f":"Datos!F23","v":0},{"$f":"F52*E52","v":0}]
[]
[null,null,"Subtotal Urbanización Neto","m2",{"$f":"+D11","v":0},{"$f":"+G54/E54","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G52:G53)","v":0}]
[]
[null,null,"IVA    19 %","%",0.19,{"$f":"G54","v":0},null,{"$f":"F56*E56","v":0}]
[]
[null,null,"Subtotal Urbanización C/IVA","m2",{"$f":"+D11","v":0},{"$f":"+G58/E58","v":{"$error":"#DIV/0!"}},{"$f":"+H58+G54","v":0},{"$f":"+SUM(H54:H56)","v":0}]
[]
[null,null,"Total Construcción C/IVA","m2",{"$f":"+D12","v":0},{"$f":"+G60/E60","v":{"$error":"#DIV/0!"}},{"$f":"+G62+H62","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"   Total Construcción Neto","m2",{"$f":"D12","v":0},{"$f":"+G62/E62","v":{"$error":"#DIV/0!"}},{"$f":"G54+G44","v":0},{"$f":"+H58+H50","v":{"$error":"#DIV/0!"}},{"$f":"+G62/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G62/$G$127","v":{"$error":"#DIV/0!"}},null,"Gerente General"]
[]
[null,"3.-","DERECHOS MUNICIPALES Y APORTES"]
[null,null,"   Derechos fusión de Lotes","gl"]
[null,null,"   Permiso Edificación","m2",{"$f":"D12","v":0},0.08,{"$f":"E66*F66","v":0}]
[null,null,"   Derechos aprobación Loteo","gl",null,null,{"$f":"E67*F67","v":0}]
[null,null,"   Aportes Servicios y Empalmes","un",{"$f":"$D$15","v":0},3.5,{"$f":"E68*F68","v":0}]
[null,null,"Empalmes","un",{"$f":"$D$15","v":0},10,{"$f":"E69*F69","v":0}]
[null,null,"Modificación de Proyecto","gl",null,null,{"$f":"E70*F70","v":0}]
[null,null,"   Total Permisos y Aportes",null,null,null,{"$f":"SUM(G65:G70)","v":0},{"$f":"SUM(H65:H69)","v":0},{"$f":"+G71/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G71/$G$127","v":{"$error":"#DIV/0!"}}]
[]
[null,"4.-","HONORARIOS Y PROYECTOS",null,null,null,null,null,null,null,null,"Gerente Finanzas"]
[null,null,"Arquitectura","m2",{"$f":"D12","v":0},0.41,{"$f":"+F74*E74","v":0}]
[null,null,"Ingeniería Estructural","m2",{"$f":"D12","v":0},0.13,{"$f":"+F75*E75","v":0}]
[null,null,"Proyectos de Especialidades","m2",{"$f":"D12","v":0},0.14000000000000001,0]
[null,null,"Asesorías","gl",1,300,300]
[null,null,"ITO","mes",{"$f":"Datos!I12","v":0},130,0]
[null,null,"Interiorismo","gl",1,250,250]
[null,null,"DIA","gl",null,{"$f":"Datos!F20","v":0},0]
[null,null,"EISTU","gl",0,600,0]
[]
[null,null,"   Total Honorarios y Proyectos",null,null,null,{"$f":"SUM(G74:G81)","v":550},{"$f":"SUM(H74:H81)","v":0},{"$f":"+G83/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G83/$G$127","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Contraloría"]
[null,"5.-","GASTOS COMERCIALIZACIÓN"]
[null,null,"Gastos publicidad","%",0.01,{"$f":"+G127","v":0},{"$f":"+E86*F86","v":0},{"$f":"+G86*0.19*50%","v":0}]
[null,null,"Gestión de Ventas","%",0.01,{"$f":"+G127","v":0},{"$f":"+E87*F87","v":0},{"$f":"+G87*0.19*50%","v":0}]
[null,null,"Sala de ventas y piloto","%",2,1200,{"$f":"+E88*F88","v":2400},{"$f":"+G88*0.19*50%","v":228}]
[null,null,"Gastos generales","%",3.0000000000000001E-3,{"$f":"+G127","v":0},{"$f":"+E89*F89","v":0},{"$f":"+G89*0.19*50%","v":0}]
[null,null,"   Total Comercialización",null,{"$f":"D15","v":0},{"$f":"G90/E90","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G86:G89)","v":2400},{"$f":"SUM(H86:H89)","v":228},{"$f":"+G90/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G90/$G$127","v":{"$error":"#DIV/0!"}}]
[]
[null,"6.-","POST VENTA"]
[null,null,"   Adicionales e Imprevistos","%",0.02,{"$f":"G62","v":0},{"$f":"E93*F93","v":0},0]
[null,null,"   Post Venta (Materiales + M.O.)","%",1.4999999999999999E-2,{"$f":"G62","v":0},{"$f":"E94*F94","v":0},{"$f":"+G94*0.0665","v":0},null,null,null,"Director"]
[null,null,"   Total Post Venta",null,{"$f":"D15","v":0},{"$f":"G95/E95","v":{"$error":"#DIV/0!"}},{"$f":"G94+G93","v":0},{"$f":"H94+H93","v":0},{"$f":"+G95/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G95/$G$127","v":{"$error":"#DIV/0!"}}]
[]
[null,"7.-","GASTOS OPERACIÓN"]
[null,null,"Habilitación Espacios Comúnes","gl",1,500,{"$f":"E98*F98","v":500}]
[null,null,"Mantención de Stock","viv",{"$f":"+D15","v":0},5,{"$f":"E99*F99","v":0}]
[null,null,"   Total Gastos Operación",null,null,null,{"$f":"SUM(G98:G99)","v":500},{"$f":"SUM(H98:H99)","v":0},{"$f":"+G100/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G100/$G$127","v":{"$error":"#DIV/0!"}}]
[]
[null,"8.-","GASTOS FINANCIEROS"]
[null,null,"Gastos Financieros","gl",{"$f":"+Flujo!C78","v":0.04},null,{"$f":"Flujo!B80","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,{"$f":"+E105*F105","v":0}]
[null,null,"   Total Gastos Financieros",null,null,null,{"$f":"SUM(G103:G105)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H104:H105)","v":0},{"$f":"+G106/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G106/$G$127","v":{"$error":"#VALUE!"}}]
[]
[null,"9.-","CASA CENTRAL"]
[null,null,"Oficina Central Santiago","%",3.5000000000000003E-2,{"$f":"+G127","v":0},{"$f":"+E109*F109","v":0}]
[null,null,"Oficina Zonal ","%",0.02,{"$f":"+F109","v":0},{"$f":"E110*F110","v":0}]
[]
[null,null,"    Total Gastos Casa Central",null,null,null,{"$f":"SUM(G109:G111)","v":0},{"$f":"SUM(H109:H111)","v":0},{"$f":"+G112/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G112/$G$127","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"TOTAL  EGRESOS",null,null,null,{"$f":"+G28+G62+G71+G83+G90+G106+G112+G95+G100","v":{"$error":"#VALUE!"}},{"$f":"+H28+H62+H71+H83+H90+H106+H112+H95+H100","v":{"$error":"#DIV/0!"}},{"$f":"+G115/$G$115","v":{"$error":"#VALUE!"}},{"$f":"+G115/$G$127","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"11.-"," VENTAS",null,"CANTIDAD","PRECIO","TOTAL VENTA","COSTO","m2","UF/m2"]
[null,null,"Departamentos","m2",{"$f":"D13","v":0},{"$f":"Datos!F26","v":32.9},{"$f":"E119*F119","v":0}]
[null,null,"Estacionamientos Superficie","un",{"$f":"Datos!C18","v":0},{"$f":"Datos!F27","v":200},0]
[null,null,"Estacionamientos Subterraneo ","un",{"$f":"Datos!C16","v":0},{"$f":"Datos!F28","v":0},0]
[null,null,"Bodegas","un",{"$f":"Datos!C20","v":0},{"$f":"Datos!F29","v":0},0]
[null,null,"Locales Comerciales","m2",{"$f":"Datos!C21","v":0},{"$f":"Datos!F30","v":0},0]
[null,null,"Salas","m2",{"$f":"Datos!C23","v":0},{"$f":"Datos!F31","v":0},0]
[]
[]
[null,null,"INGRESOS BRUTOS",null,null,null,{"$f":"SUM(G119:G126)","v":0}]
[]
[null,null,"SUBTOTAL EGRESOS NETO",null,null,null,{"$f":"+G115+H47+H48","v":{"$error":"#VALUE!"}}]
[]
[null,null,"TERRENO EXENTO (Avalúo fiscal)","gl",{"$f":"Datos!C10","v":0},{"$f":"Datos!F22","v":0},{"$f":"F131*E131","v":0},{"$f":"G131*0.19","v":0}]
[]
[null,null,"INGRESOS NETO",null,null,null,{"$f":"(G127+G131*0.19)/1.19","v":0}]
[]
[null,null,"TOTAL EXCEDENTES",null,null,null,{"$f":"+G133-G129","v":{"$error":"#VALUE!"}},null,null,{"$f":"+G135/G129","v":{"$error":"#VALUE!"}},"* Debe estar firmado y con nombre en el espacio establecido."]
[null,null,null,null,null,null,51928,null,null,13.1]
[null,null,"TIR PURO ANUAL",null,null,null,null,null,null,{"$f":"IFERROR(Flujo!B111,Flujo!D111)","v":0.15278106596269159}]

{"sheet":"Flujo","index":4,"n_rows":117,"n_cols":78,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"YEAR(D3)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,{"$f":"YEAR(O3)","v":2022},{"$f":"YEAR(P3)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028]
["FLUJO DE PROYECTO",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[null,null,null,"2022-01-01",{"$f":"EOMONTH(D3,0)+1","v":"2022-02-01"},{"$f":"EOMONTH(E3,0)+1","v":"2022-03-01"},"2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",{"$f":"EOMONTH(BQ3,0)+1","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01"]
[{"$f":"Evaluación!C5","v":0},null,null,"mes 0","mes 1","mes 2","mes 3","mes 4","mes 5","mes 6","mes 7","mes 8","mes 9","mes 10","mes 11","mes 12","mes 13","mes 14","mes 15","mes 16","mes 17","mes 18","mes 19","mes 20","mes 21","mes 22","mes 23","mes 24","mes 25","mes 26","mes 27","mes 28","mes 29","mes 30","mes 31","mes 32","mes 33","mes 34","mes 35","mes 36","mes 37","mes 38","mes 39","mes 40","mes 41","mes 42","mes 43","mes 44","mes 45","mes 46","mes 47","mes 48","mes 49","mes 50","mes 51","mes 52","mes 53","mes 54","mes 55","mes 56","mes 57","mes 58","mes 59","mes 60","mes 61","mes 62","mes 63","mes 64","mes 65","mes 66","mes 67","mes 68","mes 69","mes 70","mes 71","mes 72","mes 73","mes 74"]
[]
["1.- TERRENO"]
[{"$f":"Evaluación!C22","v":"Terreno"},{"$f":"Evaluación!G22","v":0},{"$f":"IF(SUM(D7:BV7)=B7,\"OK\",\"\")","v":"OK"}]
[{"$f":"Evaluación!C23","v":"Comisión compra"},{"$f":"Evaluación!G23","v":0},{"$f":"IF(SUM(D8:BV8)=B8,\"OK\",\"\")","v":"OK"},{"$f":"B8","v":0}]
[{"$f":"Evaluación!C24","v":"Gastos Demolición"},{"$f":"Evaluación!G24","v":0},{"$f":"IF(SUM(D9:BV9)=B9,\"OK\",\"\")","v":"OK"},{"$f":"B9","v":0}]
[{"$f":"Evaluación!C25","v":"Varios"},{"$f":"Evaluación!G25","v":0},{"$f":"IF(SUM(D10:BV10)=B10,\"OK\",\"\")","v":"OK"},{"$f":"B10","v":0}]
["Avance Macrourbanización",1,{"$f":"IF(SUM(E11:AN11)=B11,\"OK\",\"\")","v":""}]
[null,null,{"$f":"IF(SUM(E12:AN12)=B12,\"OK\",\"\")","v":"OK"},null,{"$f":"+IF(E11=\"\",\"\",E11*$B$12)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+IF(AK11=\"\",\"\",AK11*$B$12)","v":""},{"$f":"+IF(AL11=\"\",\"\",AL11*$B$12)","v":""},{"$f":"+IF(AM11=\"\",\"\",AM11*$B$12)","v":""},{"$f":"+IF(AN11=\"\",\"\",AN11*$B$12)","v":""}]
[null,null,{"$f":"IF(SUM(E13:AN13)=B13,\"OK\",\"\")","v":"OK"},null,{"$f":"+IF(E12=\"\",\"\",E12*0.19)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+IF(AK12=\"\",\"\",AK12*0.19)","v":""},{"$f":"+IF(AL12=\"\",\"\",AL12*0.19)","v":""},{"$f":"+IF(AM12=\"\",\"\",AM12*0.19)","v":""},{"$f":"+IF(AN12=\"\",\"\",AN12*0.19)","v":""}]
[null,null,{"$f":"IF(SUM(E14:AN14)=B14,\"OK\",\"\")","v":"OK"},null,{"$f":"+IF(E11=\"\",\"\",E11*$B$14)","v":""},"","","","","",{"$f":"+IF(K11=\"\",\"\",K11*$B$14)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["   Total Terreno",{"$f":"+SUM(B7:B10)","v":0},{"$f":"IF(SUM(D16:BV16)=B16,\"OK\",\"\")","v":"OK"},{"$f":"SUM(D7:D14)","v":0},{"$f":"SUM(E7:E14)","v":0},{"$f":"SUM(F7:F14)","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,{"$f":"SUM(AS7:AS14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC7:BC14)","v":0},{"$f":"SUM(BD7:BD14)","v":0},{"$f":"SUM(BE7:BE14)","v":0},{"$f":"SUM(BF7:BF14)","v":0},{"$f":"SUM(BG7:BG14)","v":0},0,0,0,0,0,{"$f":"SUM(BM7:BM14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW7:BW14)","v":0},{"$f":"SUM(BX7:BX14)","v":0},{"$f":"SUM(BY7:BY14)","v":0},{"$f":"SUM(BZ7:BZ14)","v":0}]
[]
["2.- CONSTRUCCIÓN"]
["Avance Edificación",1,{"$f":"IF(SUM(E19:BV19)=B19,\"OK\",\"\")","v":""},null,{"$f":"IF(E2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(E2,Tabla1[meses constru.],0),2),0),0)","v":0.15},{"$f":"IF(F2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(F2,Tabla1[meses constru.],0),2),0),0)","v":0.17},{"$f":"IF(G2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(G2,Tabla1[meses constru.],0),2),0),0)","v":0.2},{"$f":"IF(H2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(H2,Tabla1[meses constru.],0),2),0),0)","v":0.17},{"$f":"IF(I2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(I2,Tabla1[meses constru.],0),2),0),0)","v":0.15},{"$f":"IF(J2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(J2,Tabla1[meses constru.],0),2),0),0)","v":0.08},{"$f":"IF(K2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(K2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(L2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(L2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(M2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(M2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(N2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(N2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(O2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(O2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(P2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(P2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(Q2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(Q2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(R2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(R2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(S2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(S2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(T2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(T2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(U2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(U2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(V2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(V2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(W2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(W2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(X2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(X2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(Y2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(Y2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(Z2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(Z2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AA2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AA2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AB2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AB2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AC2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AC2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AD2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AD2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AE2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AE2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AF2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AF2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AG2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AG2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AH2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AH2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AI2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AI2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AJ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AJ2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AK2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AK2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AL2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AL2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AM2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AM2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AN2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AN2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AO2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AO2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AP2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AP2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AQ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AQ2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AR2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AR2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AS2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AS2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AT2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AT2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AU2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AU2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AV2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AV2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AW2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AW2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(AX2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AX2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(AY2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AY2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(AZ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(AZ2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BA2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BA2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BB2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BB2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BC2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BC2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BD2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BD2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BE2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BE2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BF2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BF2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BG2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BG2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BH2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BH2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BI2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BI2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BJ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BJ2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BK2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BK2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BL2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BL2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BM2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BM2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BN2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BN2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BO2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BO2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BP2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BP2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BQ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BQ2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BR2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BR2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BS2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BS2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BT2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BT2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BU2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BU2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BV2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BV2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BW2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BW2,Tabla1[% Avance],0),2),0),0)","v":0},{"$f":"IF(BX2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BX2,Tabla1[meses constru.],0),2),0),0)","v":0},{"$f":"IF(BY2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BY2,Tabla1[Mes],0),2),0),0)","v":0},{"$f":"IF(BZ2>=Datos!$I$11,IFERROR(INDEX(Tabla1[],MATCH(BZ2,Tabla1[% Avance],0),2),0),0)","v":0}]
[{"$f":"Evaluación!C62","v":"   Total Construcción Neto"},{"$f":"Evaluación!G44","v":0},{"$f":"IF(SUM(E20:BV20)=B20,\"OK\",\"\")","v":"OK"},null,{"$f":"+IF(E19=\"\",\"\",E19*$B$20)","v":0},{"$f":"+IF(F19=\"\",\"\",F19*$B$20)","v":0},0,0,0,{"$f":"+IF(J19=\"\",\"\",J19*$B$20)","v":0},{"$f":"+IF(K19=\"\",\"\",K19*$B$20)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(V19=\"\",\"\",V19*$B$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS19=\"\",\"\",AS19*$B$20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BC19=\"\",\"\",BC19*$B$20)","v":0},{"$f":"+IF(BD19=\"\",\"\",BD19*$B$20)","v":0},{"$f":"+IF(BE19=\"\",\"\",BE19*$B$20)","v":0},{"$f":"+IF(BF19=\"\",\"\",BF19*$B$20)","v":0},{"$f":"+IF(BG19=\"\",\"\",BG19*$B$20)","v":0},0,0,0,0,0,{"$f":"+IF(BM19=\"\",\"\",BM19*$B$20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BW19=\"\",\"\",BW19*$B$20)","v":0},{"$f":"+IF(BX19=\"\",\"\",BX19*$B$20)","v":0},{"$f":"+IF(BY19=\"\",\"\",BY19*$B$20)","v":0},{"$f":"+IF(BZ19=\"\",\"\",BZ19*$B$20)","v":0}]
["Iva Edificación",{"$f":"Evaluación!H46","v":0},{"$f":"IF(SUM(E21:BV21)=B21,\"OK\",\"\")","v":"OK"},null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS20=\"\",\"\",AS20*0.19)","v":0},0,0,0,0,0,0,0,0,0,{"$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!H47+Evaluación!H48","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(E22:BV22)=B22,\"OK\",\"\")","v":{"$error":"#DIV/0!"}},null,{"$f":"+IF(E20=\"\",\"\",E21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(L20=\"\",\"\",L21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(AS20=\"\",\"\",AS21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(BC20=\"\",\"\",BC21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BD20=\"\",\"\",BD21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BE20=\"\",\"\",BE21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BF20=\"\",\"\",BF21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BG20=\"\",\"\",BG21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(BM20=\"\",\"\",BM21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(BW20=\"\",\"\",BW21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BX20=\"\",\"\",BX21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BY20=\"\",\"\",BY21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BZ20=\"\",\"\",BZ21*($B$22/$B$21))","v":{"$error":"#DIV/0!"}}]
[]
["Avance Urbanización",1,{"$f":"IF(SUM(E19:BV19)=B24,\"OK\",\"\")","v":""}]
[null,{"$f":"Evaluación!G52","v":0},{"$f":"IF(SUM(E25:BV25)=B25,\"OK\",\"\")","v":"OK"},null,{"$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$25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!H56","v":0},{"$f":"IF(SUM(E26:BV26)=B26,\"OK\",\"\")","v":"OK"},null,{"$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":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(D28:BV28)=B28,\"OK\",\"\")","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D20:D22)+SUM(D25:D26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(L20:L22)+SUM(L25:L26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(R20:R22)+SUM(R25:R26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S20:S22)+SUM(S25:S26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS20:AS22)+SUM(AS25:AS26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC20:BC22)+SUM(BC25:BC26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BD20:BD22)+SUM(BD25:BD26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE20:BE22)+SUM(BE25:BE26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF20:BF22)+SUM(BF25:BF26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG20:BG22)+SUM(BG25:BG26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM20:BM22)+SUM(BM25:BM26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BW20:BW22)+SUM(BW25:BW26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX20:BX22)+SUM(BX25:BX26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BY20:BY22)+SUM(BY25:BY26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BZ20:BZ22)+SUM(BZ25:BZ26)","v":{"$error":"#DIV/0!"}}]
[]
["3.- DERECHOS MUNICIPALES Y APORTES"]
[{"$f":"Evaluación!C65","v":"   Derechos fusión de Lotes"},{"$f":"Evaluación!G65","v":0},{"$f":"IF(SUM(E31:BV31)=B31,\"OK\",\"\")","v":"OK"},null,{"$f":"IF(E$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(F$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(G$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(H$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(I$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(J$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(K$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(L$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(M$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(N$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(O$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(P$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(R$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(S$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(T$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(U$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(V$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(W$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(X$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10,Flujo!$B$31,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10,Flujo!$B$31,0)","v":0}]
[{"$f":"Evaluación!C66","v":"   Permiso Edificación"},{"$f":"Evaluación!G66","v":0},{"$f":"IF(SUM(E32:BV32)=B32,\"OK\",\"\")","v":"OK"},null,{"$f":"IF(E$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(F$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(G$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(H$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(I$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(J$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(K$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(L$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(M$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(N$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(O$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(P$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(R$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(S$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(T$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(U$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(V$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(W$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(X$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10,Flujo!$B$32,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10,Flujo!$B$32,0)","v":0}]
[{"$f":"Evaluación!C67","v":"   Derechos aprobación Loteo"},{"$f":"Evaluación!G67","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(F$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(G$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(H$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(I$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(J$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(K$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(L$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(M$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(N$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(O$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(P$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(R$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(S$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(T$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(U$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(V$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(W$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(X$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10,Flujo!$B$33,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10,Flujo!$B$33,0)","v":0}]
[{"$f":"Evaluación!C68","v":"   Aportes Servicios y Empalmes"},{"$f":"Evaluación!G68","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(F$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(G$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(H$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(I$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(J$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(K$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(L$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(M$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(N$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(O$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(P$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Q$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(R$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(S$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(T$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(U$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(V$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(W$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(X$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Y$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Z$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AA$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AB$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AC$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AD$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AE$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AF$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AG$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AH$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AI$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AK$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AL$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AM$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AN$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AO$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AP$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AR$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AS$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AT$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AU$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AV$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AW$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AX$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AY$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BA$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BB$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BC$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BD$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BE$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BF$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BG$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BH$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BI$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BK$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BL$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BM$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BN$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BO$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BP$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BR$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BS$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BT$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BU$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BV$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BW$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BX$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BY$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$11-3,Flujo!$B$34,0)","v":0}]
[{"$f":"Evaluación!C69","v":"Empalmes"},{"$f":"Evaluación!G69","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(F$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(G$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(H$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(I$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(J$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(K$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(L$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(M$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(N$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(O$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(P$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Q$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(R$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(S$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(T$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(U$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(V$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(W$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(X$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Y$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Z$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AA$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AB$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AC$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AD$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AE$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AF$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AG$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AH$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AI$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AK$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AL$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AM$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AN$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AO$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AP$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AR$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AS$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AT$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AU$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AV$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AW$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AX$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AY$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BA$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BB$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BC$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BD$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BE$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BF$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BG$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BH$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BI$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BK$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BL$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BM$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BN$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BO$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BP$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BR$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BS$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BT$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BU$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BV$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BW$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BX$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BY$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$11-3,Flujo!$B$35,0)","v":0}]
[{"$f":"Evaluación!C70","v":"Modificación de Proyecto"},{"$f":"Evaluación!G70","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(F$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(G$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(H$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(I$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(J$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(K$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(L$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(M$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(N$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(O$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(P$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Q$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(R$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(S$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(T$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(U$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(V$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(W$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(X$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Y$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Z$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AA$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AB$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AC$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AD$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AE$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AF$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AG$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AH$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AI$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AK$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AL$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AM$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AN$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AO$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AP$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AR$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AS$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AT$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AU$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AV$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AW$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AX$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AY$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BA$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BB$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BC$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BD$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BE$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BF$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BG$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BH$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BI$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BK$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BL$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BM$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BN$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BO$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BP$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BR$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BS$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BT$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BU$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BV$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BW$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BX$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BY$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$11-3,Flujo!$B$36,0)","v":0}]
["IVA Permisos y Aportes",null,"OK"]
[]
["   Total Permisos y Aportes",{"$f":"SUM(B31:B38)","v":0},{"$f":"IF(SUM(D39:BV39)=B39,\"OK\",\"\")","v":"OK"},{"$f":"SUM(D31:D38)","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,{"$f":"SUM(AI31:AI38)","v":0},0,0,0,0,0,0,0,0,0,{"$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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mes 7","Mes 7","mes 7","50% mes 7","40% distribuye en la construccion (cuotas iguales)","10% RM","ITO meses construccion"]
[{"$f":"Evaluación!C74","v":"Arquitectura"},{"$f":"Evaluación!G74","v":0},{"$f":"IF(SUM(E42:BV42)=B42,\"OK\",\"\")","v":"OK"},null,{"$f":"IF(E2=Datos!$I$10-1,$B$42*0.5,IF(AND(E2>=Datos!$I$11,E2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(E2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(F2=Datos!$I$10-1,$B$42*0.5,IF(AND(F2>=Datos!$I$11,F2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(F2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(G2=Datos!$I$10-1,$B$42*0.5,IF(AND(G2>=Datos!$I$11,G2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(G2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(H2=Datos!$I$10-1,$B$42*0.5,IF(AND(H2>=Datos!$I$11,H2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(H2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(I2=Datos!$I$10-1,$B$42*0.5,IF(AND(I2>=Datos!$I$11,I2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(I2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(J2=Datos!$I$10-1,$B$42*0.5,IF(AND(J2>=Datos!$I$11,J2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(J2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(K2=Datos!$I$10-1,$B$42*0.5,IF(AND(K2>=Datos!$I$11,K2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(K2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(L2=Datos!$I$10-1,$B$42*0.5,IF(AND(L2>=Datos!$I$11,L2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(L2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(M2=Datos!$I$10-1,$B$42*0.5,IF(AND(M2>=Datos!$I$11,M2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(M2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(N2=Datos!$I$10-1,$B$42*0.5,IF(AND(N2>=Datos!$I$11,N2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(N2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(O2=Datos!$I$10-1,$B$42*0.5,IF(AND(O2>=Datos!$I$11,O2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(O2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(P2=Datos!$I$10-1,$B$42*0.5,IF(AND(P2>=Datos!$I$11,P2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(P2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(Q2=Datos!$I$10-1,$B$42*0.5,IF(AND(Q2>=Datos!$I$11,Q2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(Q2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(R2=Datos!$I$10-1,$B$42*0.5,IF(AND(R2>=Datos!$I$11,R2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(R2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(S2=Datos!$I$10-1,$B$42*0.5,IF(AND(S2>=Datos!$I$11,S2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(S2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(T2=Datos!$I$10-1,$B$42*0.5,IF(AND(T2>=Datos!$I$11,T2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(T2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(U2=Datos!$I$10-1,$B$42*0.5,IF(AND(U2>=Datos!$I$11,U2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(U2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(V2=Datos!$I$10-1,$B$42*0.5,IF(AND(V2>=Datos!$I$11,V2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(V2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(W2=Datos!$I$10-1,$B$42*0.5,IF(AND(W2>=Datos!$I$11,W2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(W2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(X2=Datos!$I$10-1,$B$42*0.5,IF(AND(X2>=Datos!$I$11,X2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(X2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(Y2=Datos!$I$10-1,$B$42*0.5,IF(AND(Y2>=Datos!$I$11,Y2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(Y2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(Z2=Datos!$I$10-1,$B$42*0.5,IF(AND(Z2>=Datos!$I$11,Z2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(Z2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AA2=Datos!$I$10-1,$B$42*0.5,IF(AND(AA2>=Datos!$I$11,AA2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AA2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AB2=Datos!$I$10-1,$B$42*0.5,IF(AND(AB2>=Datos!$I$11,AB2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AB2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AC2=Datos!$I$10-1,$B$42*0.5,IF(AND(AC2>=Datos!$I$11,AC2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AC2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AD2=Datos!$I$10-1,$B$42*0.5,IF(AND(AD2>=Datos!$I$11,AD2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AD2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AE2=Datos!$I$10-1,$B$42*0.5,IF(AND(AE2>=Datos!$I$11,AE2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AE2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AF2=Datos!$I$10-1,$B$42*0.5,IF(AND(AF2>=Datos!$I$11,AF2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AF2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AG2=Datos!$I$10-1,$B$42*0.5,IF(AND(AG2>=Datos!$I$11,AG2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AG2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AH2=Datos!$I$10-1,$B$42*0.5,IF(AND(AH2>=Datos!$I$11,AH2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AH2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AI2=Datos!$I$10-1,$B$42*0.5,IF(AND(AI2>=Datos!$I$11,AI2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AI2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AJ2=Datos!$I$10-1,$B$42*0.5,IF(AND(AJ2>=Datos!$I$11,AJ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AJ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AK2=Datos!$I$10-1,$B$42*0.5,IF(AND(AK2>=Datos!$I$11,AK2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AK2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AL2=Datos!$I$10-1,$B$42*0.5,IF(AND(AL2>=Datos!$I$11,AL2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AL2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AM2=Datos!$I$10-1,$B$42*0.5,IF(AND(AM2>=Datos!$I$11,AM2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AM2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AN2=Datos!$I$10-1,$B$42*0.5,IF(AND(AN2>=Datos!$I$11,AN2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AN2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AO2=Datos!$I$10-1,$B$42*0.5,IF(AND(AO2>=Datos!$I$11,AO2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AO2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AP2=Datos!$I$10-1,$B$42*0.5,IF(AND(AP2>=Datos!$I$11,AP2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AP2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AQ2=Datos!$I$10-1,$B$42*0.5,IF(AND(AQ2>=Datos!$I$11,AQ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AQ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AR2=Datos!$I$10-1,$B$42*0.5,IF(AND(AR2>=Datos!$I$11,AR2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AR2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AS2=Datos!$I$10-1,$B$42*0.5,IF(AND(AS2>=Datos!$I$11,AS2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AS2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AT2=Datos!$I$10-1,$B$42*0.5,IF(AND(AT2>=Datos!$I$11,AT2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AT2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AU2=Datos!$I$10-1,$B$42*0.5,IF(AND(AU2>=Datos!$I$11,AU2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AU2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AV2=Datos!$I$10-1,$B$42*0.5,IF(AND(AV2>=Datos!$I$11,AV2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AV2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AW2=Datos!$I$10-1,$B$42*0.5,IF(AND(AW2>=Datos!$I$11,AW2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AW2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AX2=Datos!$I$10-1,$B$42*0.5,IF(AND(AX2>=Datos!$I$11,AX2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AX2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AY2=Datos!$I$10-1,$B$42*0.5,IF(AND(AY2>=Datos!$I$11,AY2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AY2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(AZ2=Datos!$I$10-1,$B$42*0.5,IF(AND(AZ2>=Datos!$I$11,AZ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(AZ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BA2=Datos!$I$10-1,$B$42*0.5,IF(AND(BA2>=Datos!$I$11,BA2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BA2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BB2=Datos!$I$10-1,$B$42*0.5,IF(AND(BB2>=Datos!$I$11,BB2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BB2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BC2=Datos!$I$10-1,$B$42*0.5,IF(AND(BC2>=Datos!$I$11,BC2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BC2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BD2=Datos!$I$10-1,$B$42*0.5,IF(AND(BD2>=Datos!$I$11,BD2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BD2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BE2=Datos!$I$10-1,$B$42*0.5,IF(AND(BE2>=Datos!$I$11,BE2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BE2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BF2=Datos!$I$10-1,$B$42*0.5,IF(AND(BF2>=Datos!$I$11,BF2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BF2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BG2=Datos!$I$10-1,$B$42*0.5,IF(AND(BG2>=Datos!$I$11,BG2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BG2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BH2=Datos!$I$10-1,$B$42*0.5,IF(AND(BH2>=Datos!$I$11,BH2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BH2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BI2=Datos!$I$10-1,$B$42*0.5,IF(AND(BI2>=Datos!$I$11,BI2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BI2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BJ2=Datos!$I$10-1,$B$42*0.5,IF(AND(BJ2>=Datos!$I$11,BJ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BJ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BK2=Datos!$I$10-1,$B$42*0.5,IF(AND(BK2>=Datos!$I$11,BK2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BK2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BL2=Datos!$I$10-1,$B$42*0.5,IF(AND(BL2>=Datos!$I$11,BL2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BL2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BM2=Datos!$I$10-1,$B$42*0.5,IF(AND(BM2>=Datos!$I$11,BM2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BM2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BN2=Datos!$I$10-1,$B$42*0.5,IF(AND(BN2>=Datos!$I$11,BN2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BN2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BO2=Datos!$I$10-1,$B$42*0.5,IF(AND(BO2>=Datos!$I$11,BO2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BO2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BP2=Datos!$I$10-1,$B$42*0.5,IF(AND(BP2>=Datos!$I$11,BP2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BP2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BQ2=Datos!$I$10-1,$B$42*0.5,IF(AND(BQ2>=Datos!$I$11,BQ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BQ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BR2=Datos!$I$10-1,$B$42*0.5,IF(AND(BR2>=Datos!$I$11,BR2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BR2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BS2=Datos!$I$10-1,$B$42*0.5,IF(AND(BS2>=Datos!$I$11,BS2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BS2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BT2=Datos!$I$10-1,$B$42*0.5,IF(AND(BT2>=Datos!$I$11,BT2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BT2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BU2=Datos!$I$10-1,$B$42*0.5,IF(AND(BU2>=Datos!$I$11,BU2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BU2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BV2=Datos!$I$10-1,$B$42*0.5,IF(AND(BV2>=Datos!$I$11,BV2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BV2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BW2=Datos!$I$10-1,$B$42*0.5,IF(AND(BW2>=Datos!$I$11,BW2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BW2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BX2=Datos!$I$10-1,$B$42*0.5,IF(AND(BX2>=Datos!$I$11,BX2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BX2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BY2=Datos!$I$10-1,$B$42*0.5,IF(AND(BY2>=Datos!$I$11,BY2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BY2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0},{"$f":"IF(BZ2=Datos!$I$10-1,$B$42*0.5,IF(AND(BZ2>=Datos!$I$11,BZ2<=Datos!$I$11+Datos!$I$12-1),$B$42*0.4/Datos!$I$12,IF(BZ2=Datos!$I$11+Datos!$I$12,$B$42*0.1,0)))","v":0}]
[{"$f":"Evaluación!C75","v":"Ingeniería Estructural"},{"$f":"Evaluación!G75","v":0},{"$f":"IF(SUM(E43:BV43)=B43,\"OK\",\"\")","v":"OK"},null,{"$f":"IF(E$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(F$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(G$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(H$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(I$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(J$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(K$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(L$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(M$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(N$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(O$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(P$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(R$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(S$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(T$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(U$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(V$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(W$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(X$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10-1,Flujo!$B$43,0)","v":0}]
[{"$f":"Evaluación!C76","v":"Proyectos de Especialidades"},{"$f":"Evaluación!G76","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(F$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(G$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(H$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(I$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(J$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(K$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(L$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(M$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(N$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(O$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(P$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(R$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(S$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(T$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(U$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(V$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(W$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(X$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10-1,Flujo!$B$44,0)","v":0}]
[{"$f":"Evaluación!C77","v":"Asesorías"},{"$f":"Evaluación!G77","v":300},"OK",null,null,null,null,null,null,{"$f":"+B45","v":300}]
[{"$f":"Evaluación!C78","v":"ITO"},{"$f":"Evaluación!G78","v":0},{"$error":"#REF!"},null,{"$f":"IF(AND(E2>=Datos!$I$11,E2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!$I$11,F2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!$I$11,G2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!$I$11,H2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!$I$11,I2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!$I$11,J2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!$I$11,K2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!$I$11,L2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!$I$11,M2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!$I$11,N2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!$I$11,O2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!$I$11,P2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!$I$11,Q2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!$I$11,R2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!$I$11,S2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!$I$11,T2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!$I$11,U2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!$I$11,V2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!$I$11,W2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!$I$11,X2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!$I$11,Y2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!$I$11,Z2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!$I$11,AA2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!$I$11,AB2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!$I$11,AC2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!$I$11,AD2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!$I$11,AE2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!$I$11,AF2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!$I$11,AG2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!$I$11,AH2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!$I$11,AI2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!$I$11,AJ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!$I$11,AK2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!$I$11,AL2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!$I$11,AM2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!$I$11,AN2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!$I$11,AO2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!$I$11,AP2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!$I$11,AQ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!$I$11,AR2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!$I$11,AS2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!$I$11,AT2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!$I$11,AU2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!$I$11,AV2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!$I$11,AW2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!$I$11,AX2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!$I$11,AY2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!$I$11,AZ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!$I$11,BA2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!$I$11,BB2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!$I$11,BC2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!$I$11,BD2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!$I$11,BE2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!$I$11,BF2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!$I$11,BG2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!$I$11,BH2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!$I$11,BI2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!$I$11,BJ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!$I$11,BK2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!$I$11,BL2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!$I$11,BM2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!$I$11,BN2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!$I$11,BO2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!$I$11,BP2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!$I$11,BQ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!$I$11,BR2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!$I$11,BS2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!$I$11,BT2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!$I$11,BU2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!$I$11,BV2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!$I$11,BW2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!$I$11,BX2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!$I$11,BY2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!$I$11,BZ2<Datos!#REF!),$B$46/(Datos!$I$12),0)","v":{"$error":"#REF!"}}]
[{"$f":"Evaluación!C79","v":"Interiorismo"},{"$f":"Evaluación!G79","v":250},"",null,{"$f":"IF(E$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(F$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(G$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(H$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(I$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(J$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(K$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(L$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(M$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(N$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(O$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(P$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(R$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(S$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(T$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(U$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(V$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(W$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(X$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10-1,Flujo!$B$47,0)","v":0}]
[{"$f":"Evaluación!C80","v":"DIA"},{"$f":"Evaluación!G80","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(F$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(G$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(H$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(I$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(J$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(K$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(L$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(M$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(N$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(O$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(P$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(R$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(S$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(T$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(U$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(V$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(W$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(X$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10-1,Flujo!$B$48,0)","v":0}]
[{"$f":"Evaluación!C81","v":"EISTU"},{"$f":"Evaluación!G81","v":0},"OK",null,{"$f":"IF(E$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(F$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(G$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(H$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(I$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(J$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(K$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(L$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(M$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(N$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(O$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(P$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Q$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(R$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(S$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(T$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(U$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(V$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(W$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(X$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Y$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Z$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AA$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AB$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AC$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AD$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AE$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AF$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AG$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AH$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AI$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AJ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AK$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AL$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AM$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AN$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AO$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AP$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AQ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AR$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AS$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AT$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AU$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AV$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AW$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AX$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AY$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AZ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BA$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BB$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BC$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BD$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BE$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BF$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BG$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BH$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BI$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BJ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BK$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BL$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BM$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BN$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BO$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BP$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BQ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BR$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BS$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BT$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BU$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BV$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BW$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BX$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BY$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BZ$2=Datos!$I$10-1,Flujo!$B$49,0)","v":0}]
["IVA Honorarios y Proyectos",null,"OK"]
[]
["   Total Honorarios y Proyectos",{"$f":"SUM(B42:B51)","v":550},{"$f":"IF(SUM(D52:BV52)=B52,\"OK\",\"\")","v":{"$error":"#REF!"}},{"$f":"SUM(D42:D50)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J42:J51)","v":{"$error":"#REF!"}},{"$f":"SUM(K42:K50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AS42:AS50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BC42:BC50)","v":{"$error":"#REF!"}},{"$f":"SUM(BD42:BD50)","v":{"$error":"#REF!"}},{"$f":"SUM(BE42:BE50)","v":{"$error":"#REF!"}},{"$f":"SUM(BF42:BF50)","v":{"$error":"#REF!"}},{"$f":"SUM(BG42:BG50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BM42:BM50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BW42:BW50)","v":{"$error":"#REF!"}},{"$f":"SUM(BX42:BX50)","v":{"$error":"#REF!"}},{"$f":"SUM(BY42:BY50)","v":{"$error":"#REF!"}},{"$f":"SUM(BZ42:BZ50)","v":{"$error":"#REF!"}}]
[]
["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"]
[{"$f":"Evaluación!C86","v":"Gastos publicidad"},{"$f":"Evaluación!G86","v":0},{"$f":"IF(SUM(E55:BV55)=B55,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91>0,$B$55/Datos!#REF!,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"Evaluación!C87","v":"Gestión de Ventas"},{"$f":"Evaluación!G87","v":0},{"$f":"IF(SUM(E56:BV56)=B56,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91>0,$B$56/Datos!#REF!,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"Evaluación!C88","v":"Sala de ventas y piloto"},{"$f":"Evaluación!G88","v":2400},{"$f":"IF(SUM(E57:BV57)=B57,\"OK\",\"\")","v":""},null,{"$f":"IF(E2=Datos!$I$10,($B$57*2/3),IF(E2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(F2=Datos!$I$10,($B$57*2/3),IF(F2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(G2=Datos!$I$10,($B$57*2/3),IF(G2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(H2=Datos!$I$10,($B$57*2/3),IF(H2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(I2=Datos!$I$10,($B$57*2/3),IF(I2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(J2=Datos!$I$10,($B$57*2/3),IF(J2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(K2=Datos!$I$10,($B$57*2/3),IF(K2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(L2=Datos!$I$10,($B$57*2/3),IF(L2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(M2=Datos!$I$10,($B$57*2/3),IF(M2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(N2=Datos!$I$10,($B$57*2/3),IF(N2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(O2=Datos!$I$10,($B$57*2/3),IF(O2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(P2=Datos!$I$10,($B$57*2/3),IF(P2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(Q2=Datos!$I$10,($B$57*2/3),IF(Q2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(R2=Datos!$I$10,($B$57*2/3),IF(R2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(S2=Datos!$I$10,($B$57*2/3),IF(S2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(T2=Datos!$I$10,($B$57*2/3),IF(T2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(U2=Datos!$I$10,($B$57*2/3),IF(U2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(V2=Datos!$I$10,($B$57*2/3),IF(V2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(W2=Datos!$I$10,($B$57*2/3),IF(W2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(X2=Datos!$I$10,($B$57*2/3),IF(X2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(Y2=Datos!$I$10,($B$57*2/3),IF(Y2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(Z2=Datos!$I$10,($B$57*2/3),IF(Z2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AA2=Datos!$I$10,($B$57*2/3),IF(AA2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AB2=Datos!$I$10,($B$57*2/3),IF(AB2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AC2=Datos!$I$10,($B$57*2/3),IF(AC2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AD2=Datos!$I$10,($B$57*2/3),IF(AD2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AE2=Datos!$I$10,($B$57*2/3),IF(AE2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AF2=Datos!$I$10,($B$57*2/3),IF(AF2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AG2=Datos!$I$10,($B$57*2/3),IF(AG2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AH2=Datos!$I$10,($B$57*2/3),IF(AH2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AI2=Datos!$I$10,($B$57*2/3),IF(AI2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AJ2=Datos!$I$10,($B$57*2/3),IF(AJ2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AK2=Datos!$I$10,($B$57*2/3),IF(AK2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AL2=Datos!$I$10,($B$57*2/3),IF(AL2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AM2=Datos!$I$10,($B$57*2/3),IF(AM2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AN2=Datos!$I$10,($B$57*2/3),IF(AN2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AO2=Datos!$I$10,($B$57*2/3),IF(AO2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AP2=Datos!$I$10,($B$57*2/3),IF(AP2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AQ2=Datos!$I$10,($B$57*2/3),IF(AQ2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AR2=Datos!$I$10,($B$57*2/3),IF(AR2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AS2=Datos!$I$10,($B$57*2/3),IF(AS2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AT2=Datos!$I$10,($B$57*2/3),IF(AT2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AU2=Datos!$I$10,($B$57*2/3),IF(AU2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AV2=Datos!$I$10,($B$57*2/3),IF(AV2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AW2=Datos!$I$10,($B$57*2/3),IF(AW2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AX2=Datos!$I$10,($B$57*2/3),IF(AX2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AY2=Datos!$I$10,($B$57*2/3),IF(AY2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(AZ2=Datos!$I$10,($B$57*2/3),IF(AZ2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BA2=Datos!$I$10,($B$57*2/3),IF(BA2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BB2=Datos!$I$10,($B$57*2/3),IF(BB2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BC2=Datos!$I$10,($B$57*2/3),IF(BC2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BD2=Datos!$I$10,($B$57*2/3),IF(BD2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BE2=Datos!$I$10,($B$57*2/3),IF(BE2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BF2=Datos!$I$10,($B$57*2/3),IF(BF2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BG2=Datos!$I$10,($B$57*2/3),IF(BG2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BH2=Datos!$I$10,($B$57*2/3),IF(BH2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BI2=Datos!$I$10,($B$57*2/3),IF(BI2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BJ2=Datos!$I$10,($B$57*2/3),IF(BJ2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BK2=Datos!$I$10,($B$57*2/3),IF(BK2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BL2=Datos!$I$10,($B$57*2/3),IF(BL2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BM2=Datos!$I$10,($B$57*2/3),IF(BM2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BN2=Datos!$I$10,($B$57*2/3),IF(BN2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BO2=Datos!$I$10,($B$57*2/3),IF(BO2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BP2=Datos!$I$10,($B$57*2/3),IF(BP2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BQ2=Datos!$I$10,($B$57*2/3),IF(BQ2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BR2=Datos!$I$10,($B$57*2/3),IF(BR2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BS2=Datos!$I$10,($B$57*2/3),IF(BS2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BT2=Datos!$I$10,($B$57*2/3),IF(BT2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BU2=Datos!$I$10,($B$57*2/3),IF(BU2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BV2=Datos!$I$10,($B$57*2/3),IF(BV2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BW2=Datos!$I$10,($B$57*2/3),IF(BW2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BX2=Datos!$I$10,($B$57*2/3),IF(BX2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BY2=Datos!$I$10,($B$57*2/3),IF(BY2=Datos!$I$11,($B$57*1/3),0))","v":0},{"$f":"IF(BZ2=Datos!$I$10,($B$57*2/3),IF(BZ2=Datos!$I$11,($B$57*1/3),0))","v":0}]
[{"$f":"Evaluación!C89","v":"Gastos generales"},{"$f":"Evaluación!G89","v":0},{"$f":"IF(SUM(E58:BV58)=B58,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!$I$10,E2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!$I$10,F2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!$I$10,G2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!$I$10,H2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!$I$10,I2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!$I$10,J2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!$I$10,K2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!$I$10,L2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!$I$10,M2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!$I$10,N2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!$I$10,O2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!$I$10,P2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!$I$10,Q2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!$I$10,R2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!$I$10,S2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!$I$10,T2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!$I$10,U2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!$I$10,V2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!$I$10,W2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!$I$10,X2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!$I$10,Y2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!$I$10,Z2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!$I$10,AA2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!$I$10,AB2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!$I$10,AC2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!$I$10,AD2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!$I$10,AE2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!$I$10,AF2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!$I$10,AG2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!$I$10,AH2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!$I$10,AI2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!$I$10,AJ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!$I$10,AK2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!$I$10,AL2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!$I$10,AM2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!$I$10,AN2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!$I$10,AO2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!$I$10,AP2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!$I$10,AQ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!$I$10,AR2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!$I$10,AS2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!$I$10,AT2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!$I$10,AU2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!$I$10,AV2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!$I$10,AW2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!$I$10,AX2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!$I$10,AY2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!$I$10,AZ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!$I$10,BA2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!$I$10,BB2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!$I$10,BC2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!$I$10,BD2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!$I$10,BE2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!$I$10,BF2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!$I$10,BG2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!$I$10,BH2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!$I$10,BI2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!$I$10,BJ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!$I$10,BK2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!$I$10,BL2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!$I$10,BM2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!$I$10,BN2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!$I$10,BO2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!$I$10,BP2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!$I$10,BQ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!$I$10,BR2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!$I$10,BS2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!$I$10,BT2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!$I$10,BU2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!$I$10,BV2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!$I$10,BW2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!$I$10,BX2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!$I$10,BY2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!$I$10,BZ2<=Datos!#REF!+7),Flujo!$B$58/(Datos!#REF!+8-Datos!$I$10),0)","v":{"$error":"#REF!"}}]
["IVA Comercialización",{"$f":"Evaluación!H87+Evaluación!H88+Evaluación!H86+Evaluación!H89","v":228},{"$f":"IF(SUM(E59:BV59)=B59,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91>0,$B$59/Datos!#REF!,0)","v":{"$error":"#VALUE!"}}]
[]
["   Total Comercialización",{"$f":"SUM(B55:B60)","v":2628},{"$f":"IF(SUM(D61:BV61)=B61,\"OK\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"SUM(D55:D60)","v":0},{"$f":"SUM(E55:E60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F55:F60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AK55:AK60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AS55:AS60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BC55:BC60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BD55:BD60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BE55:BE60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BF55:BF60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BG55:BG60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BM55:BM60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BW55:BW60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BX55:BX60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BY55:BY60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BZ55:BZ60)","v":{"$error":"#VALUE!"}}]
[]
["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)"]
[{"$f":"Evaluación!C93","v":"   Adicionales e Imprevistos"},{"$f":"Evaluación!G93","v":0},{"$f":"IF(SUM(E64:BV64)=B64,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(E2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(F2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(G2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(H2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(I2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(J2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(K2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(L2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(M2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(N2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(O2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(P2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(Q2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(R2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(S2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(T2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(U2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(V2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(W2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(X2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(Y2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(Z2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AA2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AB2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AC2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AD2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AE2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AH2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AI2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AJ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AK2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AL2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AM2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AN2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AO2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AP2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AQ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AR2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AS2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AT2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AU2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AV2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AW2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AX2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AY2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BA2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BB2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BC2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BD2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BE2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BF2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BG2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BH2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BI2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BJ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BK2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BL2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BM2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BN2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BO2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BP2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BQ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BR2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BS2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BT2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BU2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BV2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BW2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BX2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BY2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}},{"$f":"IF(BZ2=Datos!#REF!,Flujo!$B$64,0)","v":{"$error":"#REF!"}}]
[{"$f":"Evaluación!C94","v":"   Post Venta (Materiales + M.O.)"},{"$f":"Evaluación!G94","v":0},{"$f":"IF(SUM(E65:BV65)=B65,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!#REF!+3,E2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!#REF!+3,F2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!#REF!+3,G2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!#REF!+3,H2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!#REF!+3,I2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!#REF!+3,J2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!#REF!+3,K2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!#REF!+3,L2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!#REF!+3,M2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!#REF!+3,N2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!#REF!+3,O2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!#REF!+3,P2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!#REF!+3,Q2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!#REF!+3,R2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!#REF!+3,S2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!#REF!+3,T2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!#REF!+3,U2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!#REF!+3,V2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!#REF!+3,W2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!#REF!+3,X2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!#REF!+3,Y2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!#REF!+3,Z2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!#REF!+3,AA2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!#REF!+3,AB2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!#REF!+3,AC2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!#REF!+3,AD2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!#REF!+3,AE2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!#REF!+3,AF2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!#REF!+3,AG2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!#REF!+3,AH2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!#REF!+3,AI2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!#REF!+3,AJ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!#REF!+3,AK2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!#REF!+3,AL2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!#REF!+3,AM2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!#REF!+3,AN2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!#REF!+3,AO2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!#REF!+3,AP2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!#REF!+3,AQ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!#REF!+3,AR2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!#REF!+3,AS2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!#REF!+3,AT2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!#REF!+3,AU2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!#REF!+3,AV2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!#REF!+3,AW2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!#REF!+3,AX2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!#REF!+3,AY2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!#REF!+3,AZ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!#REF!+3,BA2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!#REF!+3,BB2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!#REF!+3,BC2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!#REF!+3,BD2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!#REF!+3,BE2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!#REF!+3,BF2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!#REF!+3,BG2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!#REF!+3,BH2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!#REF!+3,BI2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!#REF!+3,BJ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!#REF!+3,BK2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!#REF!+3,BL2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!#REF!+3,BM2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!#REF!+3,BN2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!#REF!+3,BO2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!#REF!+3,BP2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!#REF!+3,BQ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!#REF!+3,BR2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!#REF!+3,BS2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!#REF!+3,BT2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!#REF!+3,BU2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!#REF!+3,BV2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!#REF!+3,BW2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!#REF!+3,BX2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!#REF!+3,BY2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!#REF!+3,BZ2<=Datos!#REF!+8),$B$65/6,0)","v":{"$error":"#REF!"}}]
["IVA Post Venta",{"$f":"Evaluación!H94","v":0},{"$f":"IF(SUM(E66:BV66)=B66,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!#REF!,E2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!#REF!,F2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!#REF!,G2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!#REF!,H2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!#REF!,I2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!#REF!,J2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!#REF!,K2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!#REF!,L2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!#REF!,M2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!#REF!,N2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!#REF!,O2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!#REF!,P2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!#REF!,Q2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!#REF!,R2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!#REF!,S2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!#REF!,T2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!#REF!,U2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!#REF!,V2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!#REF!,W2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!#REF!,X2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!#REF!,Y2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!#REF!,Z2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!#REF!,AA2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!#REF!,AB2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!#REF!,AC2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!#REF!,AD2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!#REF!,AE2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!#REF!,AF2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!#REF!,AG2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!#REF!,AH2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!#REF!,AI2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!#REF!,AJ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!#REF!,AK2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!#REF!,AL2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!#REF!,AM2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!#REF!,AN2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!#REF!,AO2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!#REF!,AP2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!#REF!,AQ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!#REF!,AR2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!#REF!,AS2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!#REF!,AT2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!#REF!,AU2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!#REF!,AV2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!#REF!,AW2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!#REF!,AX2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!#REF!,AY2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!#REF!,AZ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!#REF!,BA2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!#REF!,BB2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!#REF!,BC2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!#REF!,BD2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!#REF!,BE2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!#REF!,BF2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!#REF!,BG2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!#REF!,BH2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!#REF!,BI2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!#REF!,BJ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!#REF!,BK2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!#REF!,BL2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!#REF!,BM2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!#REF!,BN2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!#REF!,BO2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!#REF!,BP2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!#REF!,BQ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!#REF!,BR2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!#REF!,BS2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!#REF!,BT2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!#REF!,BU2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!#REF!,BV2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!#REF!,BW2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!#REF!,BX2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!#REF!,BY2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!#REF!,BZ2<=Datos!#REF!+14),$B$66/15,0)","v":{"$error":"#REF!"}}]
[]
["Total Post Venta",{"$f":"SUM(B64:B66)","v":0},{"$f":"IF(SUM(D68:BV68)=B68,\"OK\",\"\")","v":{"$error":"#REF!"}},{"$f":"SUM(D64:D66)","v":0},{"$f":"SUM(E64:E66)","v":{"$error":"#REF!"}},{"$f":"SUM(F64:F66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AS64:AS66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BC64:BC66)","v":{"$error":"#REF!"}},{"$f":"SUM(BD64:BD66)","v":{"$error":"#REF!"}},{"$f":"SUM(BE64:BE66)","v":{"$error":"#REF!"}},{"$f":"SUM(BF64:BF66)","v":{"$error":"#REF!"}},{"$f":"SUM(BG64:BG66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BM64:BM66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BW64:BW66)","v":{"$error":"#REF!"}},{"$f":"SUM(BX64:BX66)","v":{"$error":"#REF!"}},{"$f":"SUM(BY64:BY66)","v":{"$error":"#REF!"}},{"$f":"SUM(BZ64:BZ66)","v":{"$error":"#REF!"}}]
[]
["7.- Gastos Operacionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"parte inicio escrituracion + 6 meses"]
[{"$f":"Evaluación!C98","v":"Habilitación Espacios Comúnes"},{"$f":"Evaluación!G98","v":500},{"$f":"IF(SUM(E71:BV71)=B71,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!#REF!,E2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!#REF!,F2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!#REF!,G2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!#REF!,H2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!#REF!,I2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!#REF!,J2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!#REF!,K2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!#REF!,L2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!#REF!,M2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!#REF!,N2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!#REF!,O2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!#REF!,P2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!#REF!,Q2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!#REF!,R2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!#REF!,S2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!#REF!,T2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!#REF!,U2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!#REF!,V2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!#REF!,W2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!#REF!,X2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!#REF!,Y2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!#REF!,Z2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!#REF!,AA2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!#REF!,AB2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!#REF!,AC2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!#REF!,AD2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!#REF!,AE2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!#REF!,AF2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!#REF!,AG2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!#REF!,AH2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!#REF!,AI2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!#REF!,AJ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!#REF!,AK2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!#REF!,AL2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!#REF!,AM2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!#REF!,AN2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!#REF!,AO2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!#REF!,AP2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!#REF!,AQ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!#REF!,AR2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!#REF!,AS2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!#REF!,AT2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!#REF!,AU2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!#REF!,AV2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!#REF!,AW2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!#REF!,AX2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!#REF!,AY2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!#REF!,AZ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!#REF!,BA2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!#REF!,BB2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!#REF!,BC2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!#REF!,BD2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!#REF!,BE2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!#REF!,BF2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!#REF!,BG2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!#REF!,BH2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!#REF!,BI2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!#REF!,BJ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!#REF!,BK2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!#REF!,BL2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!#REF!,BM2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!#REF!,BN2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!#REF!,BO2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!#REF!,BP2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!#REF!,BQ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!#REF!,BR2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!#REF!,BS2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!#REF!,BT2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!#REF!,BU2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!#REF!,BV2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!#REF!,BW2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!#REF!,BX2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!#REF!,BY2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!#REF!,BZ2<=Datos!#REF!+1),Flujo!$B$71/2,0)","v":{"$error":"#REF!"}}]
[{"$f":"Evaluación!C99","v":"Mantención de Stock"},{"$f":"Evaluación!G99","v":0},{"$f":"IF(SUM(E72:BV72)=B72,\"OK\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!#REF!+3,E2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!#REF!+3,F2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!#REF!+3,G2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!#REF!+3,H2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!#REF!+3,I2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!#REF!+3,J2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!#REF!+3,K2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!#REF!+3,L2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!#REF!+3,M2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!#REF!+3,N2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!#REF!+3,O2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!#REF!+3,P2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!#REF!+3,Q2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!#REF!+3,R2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!#REF!+3,S2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!#REF!+3,T2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!#REF!+3,U2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!#REF!+3,V2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!#REF!+3,W2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!#REF!+3,X2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!#REF!+3,Y2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!#REF!+3,Z2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!#REF!+3,AA2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!#REF!+3,AB2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!#REF!+3,AC2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!#REF!+3,AD2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!#REF!+3,AE2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!#REF!+3,AF2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!#REF!+3,AG2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!#REF!+3,AH2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!#REF!+3,AI2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!#REF!+3,AJ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!#REF!+3,AK2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!#REF!+3,AL2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!#REF!+3,AM2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!#REF!+3,AN2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!#REF!+3,AO2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!#REF!+3,AP2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!#REF!+3,AQ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!#REF!+3,AR2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!#REF!+3,AS2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!#REF!+3,AT2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!#REF!+3,AU2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!#REF!+3,AV2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!#REF!+3,AW2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!#REF!+3,AX2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!#REF!+3,AY2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!#REF!+3,AZ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!#REF!+3,BA2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!#REF!+3,BB2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!#REF!+3,BC2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!#REF!+3,BD2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!#REF!+3,BE2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!#REF!+3,BF2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!#REF!+3,BG2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!#REF!+3,BH2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!#REF!+3,BI2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!#REF!+3,BJ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!#REF!+3,BK2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!#REF!+3,BL2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!#REF!+3,BM2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!#REF!+3,BN2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!#REF!+3,BO2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!#REF!+3,BP2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!#REF!+3,BQ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!#REF!+3,BR2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!#REF!+3,BS2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!#REF!+3,BT2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!#REF!+3,BU2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!#REF!+3,BV2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!#REF!+3,BW2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!#REF!+3,BX2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!#REF!+3,BY2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!#REF!+3,BZ2<=Datos!#REF!+8),Flujo!$B$72/6,0)","v":{"$error":"#REF!"}}]
["IVA Gastos Operacionales",null,{"$f":"IF(SUM(E73:BV73)=B73,\"OK\",\"\")","v":"OK"}]
[]
["Total Gastos Operacionales",{"$f":"+SUM(B71:B73)","v":500},{"$f":"IF(SUM(D75:BV75)=B75,\"OK\",\"\")","v":{"$error":"#REF!"}},{"$f":"SUM(D71:D73)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K71:K73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AH71:AH73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AS71:AS73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BC71:BC73)","v":{"$error":"#REF!"}},{"$f":"SUM(BD71:BD73)","v":{"$error":"#REF!"}},{"$f":"SUM(BE71:BE73)","v":{"$error":"#REF!"}},{"$f":"SUM(BF71:BF73)","v":{"$error":"#REF!"}},{"$f":"SUM(BG71:BG73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BM71:BM73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BW71:BW73)","v":{"$error":"#REF!"}},{"$f":"SUM(BX71:BX73)","v":{"$error":"#REF!"}},{"$f":"SUM(BY71:BY73)","v":{"$error":"#REF!"}},{"$f":"SUM(BZ71:BZ73)","v":{"$error":"#REF!"}}]
[]
["8.-  GASTOS FINANCIEROS"]
["   Intereses",null,0.04]
[null,null,{"$f":"IF(SUM(E79:BL79)=B79,\"OK\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"D16+D28+D39+D52+D61+D68+D75+D86+D100","v":0},{"$f":"+E61+E52+E39+E28+E16+E86-E100+D79+E68+E75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AK61+AK52+AK39+AK28+AK16+AK86-AK100+AJ79+AK68+AK75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BQ61+BQ52+BQ39+BQ28+BQ16+BQ86-BQ100+BP79+BQ68+BQ75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["   Total Gastos Financieros",{"$f":"SUM(E80:BV80)","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(E80:BV80)=B80,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D$79*$C$78/12<0,0,D$79*$C$78/12)","v":0},{"$f":"IF(E$79*$C$78/12<0,0,E$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$f":"IF(F$79*$C$78/12<0,0,F$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I$79*$C$78/12<0,0,I$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(K$79*$C$78/12<0,0,K$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI$79*$C$78/12<0,0,AI$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ$79*$C$78/12<0,0,AJ$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK$79*$C$78/12<0,0,AK$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AN$79*$C$78/12<0,0,AN$79*$C$78/12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rm","escrituracion","escrit"]
["9- GASTOS CASA CENTRAL"]
[{"$f":"Evaluación!C109","v":"Oficina Central Santiago"},{"$f":"Evaluación!G109","v":0},{"$f":"IF(SUM(E83:BV83)=B83,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91>0,$B$83/Datos!#REF!,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"Evaluación!C110","v":"Oficina Zonal "},{"$f":"Evaluación!G110","v":0},{"$f":"IF(SUM(E84:BV84)=B84,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91>0,$B$84/Datos!#REF!,0)","v":{"$error":"#VALUE!"}}]
[]
["   Total Gastos Casa Central",{"$f":"+SUM(B83:B84)","v":0},{"$f":"IF(SUM(D86:BV86)=B86,\"OK\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(E83:E84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F83:F84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(K83:K84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L83:L84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUM(N83:N84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AI83:AI84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AS83:AS84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BC83:BC84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BD83:BD84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BE83:BE84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BF83:BF84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BG83:BG84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BM83:BM84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BW83:BW84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BX83:BX84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BY83:BY84)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BZ83:BZ84)","v":{"$error":"#VALUE!"}}]
[]
["   TOTAL  EGRESOS",{"$f":"+B86+B80+B75+B68+B61+B52+B39+B28+B16","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(D88:BV88)=B88,\"OK\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"+D86+D80+D75+D68+D61+D52+D39+D28+D16","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AJ86+AJ80+AJ75+AJ68+AJ61+AJ52+AJ39+AJ28+AJ16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BP86+BP80+BP75+BP68+BP61+BP52+BP39+BP28+BP16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["10.- VENTAS",{"$f":"Datos!C12","v":0}]
["Unidades Ventas/Mes",{"$f":"Datos!C29","v":"-"},{"$f":"SUM(E91:BV91)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E2>=Datos!$I$10,IF(SUM($D$91:D91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:D91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(F2>=Datos!$I$10,IF(SUM($D$91:E91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:E91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G2>=Datos!$I$10,IF(SUM($D$91:F91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:F91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(H2>=Datos!$I$10,IF(SUM($D$91:G91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:G91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(I2>=Datos!$I$10,IF(SUM($D$91:H91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:H91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J2>=Datos!$I$10,IF(SUM($D$91:I91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:I91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K2>=Datos!$I$10,IF(SUM($D$91:J91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:J91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(L2>=Datos!$I$10,IF(SUM($D$91:K91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:K91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(M2>=Datos!$I$10,IF(SUM($D$91:L91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:L91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(N2>=Datos!$I$10,IF(SUM($D$91:M91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:M91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(O2>=Datos!$I$10,IF(SUM($D$91:N91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:N91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(P2>=Datos!$I$10,IF(SUM($D$91:O91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:O91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q2>=Datos!$I$10,IF(SUM($D$91:P91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:P91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2>=Datos!$I$10,IF(SUM($D$91:Q91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Q91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(S2>=Datos!$I$10,IF(SUM($D$91:R91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:R91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(T2>=Datos!$I$10,IF(SUM($D$91:S91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:S91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(U2>=Datos!$I$10,IF(SUM($D$91:T91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:T91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(V2>=Datos!$I$10,IF(SUM($D$91:U91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:U91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(W2>=Datos!$I$10,IF(SUM($D$91:V91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:V91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(X2>=Datos!$I$10,IF(SUM($D$91:W91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:W91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y2>=Datos!$I$10,IF(SUM($D$91:X91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:X91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z2>=Datos!$I$10,IF(SUM($D$91:Y91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Y91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA2>=Datos!$I$10,IF(SUM($D$91:Z91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Z91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB2>=Datos!$I$10,IF(SUM($D$91:AA91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AA91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC2>=Datos!$I$10,IF(SUM($D$91:AB91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AB91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AD2>=Datos!$I$10,IF(SUM($D$91:AC91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AC91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AE2>=Datos!$I$10,IF(SUM($D$91:AD91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AD91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AF2>=Datos!$I$10,IF(SUM($D$91:AE91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AE91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AG2>=Datos!$I$10,IF(SUM($D$91:AF91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AF91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AH2>=Datos!$I$10,IF(SUM($D$91:AG91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AG91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AI2>=Datos!$I$10,IF(SUM($D$91:AH91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AH91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ2>=Datos!$I$10,IF(SUM($D$91:AI91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AI91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AK2>=Datos!$I$10,IF(SUM($D$91:AJ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AJ91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AL2>=Datos!$I$10,IF(SUM($D$91:AK91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AK91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AM2>=Datos!$I$10,IF(SUM($D$91:AL91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AL91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AN2>=Datos!$I$10,IF(SUM($D$91:AM91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AM91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AO2>=Datos!$I$10,IF(SUM($D$91:AN91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AN91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AP2>=Datos!$I$10,IF(SUM($D$91:AO91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AO91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ2>=Datos!$I$10,IF(SUM($D$91:AP91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AP91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AR2>=Datos!$I$10,IF(SUM($D$91:AQ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AQ91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AS2>=Datos!$I$10,IF(SUM($D$91:AR91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AR91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AT2>=Datos!$I$10,IF(SUM($D$91:AS91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AS91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AU2>=Datos!$I$10,IF(SUM($D$91:AT91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AT91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AV2>=Datos!$I$10,IF(SUM($D$91:AU91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AU91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AW2>=Datos!$I$10,IF(SUM($D$91:AV91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AV91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AX2>=Datos!$I$10,IF(SUM($D$91:AW91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AW91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AY2>=Datos!$I$10,IF(SUM($D$91:AX91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AX91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AZ2>=Datos!$I$10,IF(SUM($D$91:AY91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AY91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA2>=Datos!$I$10,IF(SUM($D$91:AZ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AZ91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BB2>=Datos!$I$10,IF(SUM($D$91:BA91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BA91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BC2>=Datos!$I$10,IF(SUM($D$91:BB91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BB91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD2>=Datos!$I$10,IF(SUM($D$91:BC91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BC91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE2>=Datos!$I$10,IF(SUM($D$91:BD91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BD91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF2>=Datos!$I$10,IF(SUM($D$91:BE91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BE91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG2>=Datos!$I$10,IF(SUM($D$91:BF91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BF91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH2>=Datos!$I$10,IF(SUM($D$91:BG91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BG91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI2>=Datos!$I$10,IF(SUM($D$91:BH91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BH91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ2>=Datos!$I$10,IF(SUM($D$91:BI91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BI91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK2>=Datos!$I$10,IF(SUM($D$91:BJ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BJ91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL2>=Datos!$I$10,IF(SUM($D$91:BK91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BK91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM2>=Datos!$I$10,IF(SUM($D$91:BL91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BL91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BN2>=Datos!$I$10,IF(SUM($D$91:BM91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BM91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BO2>=Datos!$I$10,IF(SUM($D$91:BN91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BN91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BP2>=Datos!$I$10,IF(SUM($D$91:BO91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BO91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ2>=Datos!$I$10,IF(SUM($D$91:BP91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BP91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR2>=Datos!$I$10,IF(SUM($D$91:BQ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BQ91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BS2>=Datos!$I$10,IF(SUM($D$91:BR91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BR91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BT2>=Datos!$I$10,IF(SUM($D$91:BS91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BS91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BU2>=Datos!$I$10,IF(SUM($D$91:BT91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BT91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BV2>=Datos!$I$10,IF(SUM($D$91:BU91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BU91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BW2>=Datos!$I$10,IF(SUM($D$91:BV91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BV91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX2>=Datos!$I$10,IF(SUM($D$91:BW91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BW91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY2>=Datos!$I$10,IF(SUM($D$91:BX91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BX91)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ2>=Datos!$I$10,IF(SUM($D$91:BY91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BY91)),0)","v":{"$error":"#VALUE!"}}]
["Reserva",{"$f":"20*B90","v":0},{"$f":"B92/B90","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(E91=\"\",\"\",$C$92*E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91=\"\",\"\",$C$92*F91)","v":{"$error":"#VALUE!"}},{"$f":"IF(G91=\"\",\"\",$C$92*G91)","v":{"$error":"#VALUE!"}},{"$f":"IF(H91=\"\",\"\",$C$92*H91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(L91=\"\",\"\",$C$92*L91)","v":{"$error":"#VALUE!"}},{"$f":"IF(M91=\"\",\"\",$C$92*M91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BC91=\"\",\"\",$C$92*BC91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91=\"\",\"\",$C$92*BD91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91=\"\",\"\",$C$92*BE91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91=\"\",\"\",$C$92*BF91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91=\"\",\"\",$C$92*BG91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BM91=\"\",\"\",$C$92*BM91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BW91=\"\",\"\",$C$92*BW91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91=\"\",\"\",$C$92*BX91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91=\"\",\"\",$C$92*BY91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91=\"\",\"\",$C$92*BZ91)","v":{"$error":"#VALUE!"}}]
["Promesa",{"$f":"Evaluación!G119*0.2","v":0},{"$f":"B93/B90","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(E91=\"\",\"\",$C$93*E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(F91=\"\",\"\",$C$93*F91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(L91=\"\",\"\",$C$93*L91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AS91=\"\",\"\",$C$93*AS91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BC91=\"\",\"\",$C$93*BC91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BD91=\"\",\"\",$C$93*BD91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BE91=\"\",\"\",$C$93*BE91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF91=\"\",\"\",$C$93*BF91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG91=\"\",\"\",$C$93*BG91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BM91=\"\",\"\",$C$93*BM91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(BW91=\"\",\"\",$C$93*BW91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BX91=\"\",\"\",$C$93*BX91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BY91=\"\",\"\",$C$93*BY91)","v":{"$error":"#VALUE!"}},{"$f":"IF(BZ91=\"\",\"\",$C$93*BZ91)","v":{"$error":"#VALUE!"}}]
["Escrituración",{"$f":"Evaluación!G127","v":0},{"$f":"+B94/B90-(C93+C92)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(E98=\"\",\"\",$C$94*E98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(H98=\"\",\"\",$C$94*H98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AM98=\"\",\"\",$C$94*AM98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BC98=\"\",\"\",$C$94*BC98)","v":{"$error":"#REF!"}},{"$f":"IF(BD98=\"\",\"\",$C$94*BD98)","v":{"$error":"#REF!"}},{"$f":"IF(BE98=\"\",\"\",$C$94*BE98)","v":{"$error":"#REF!"}},{"$f":"IF(BF98=\"\",\"\",$C$94*BF98)","v":{"$error":"#REF!"}},{"$f":"IF(BG98=\"\",\"\",$C$94*BG98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BM98=\"\",\"\",$C$94*BM98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BW98=\"\",\"\",$C$94*BW98)","v":{"$error":"#REF!"}},{"$f":"IF(BX98=\"\",\"\",$C$94*BX98)","v":{"$error":"#REF!"}},{"$f":"IF(BY98=\"\",\"\",$C$94*BY98)","v":{"$error":"#REF!"}},{"$f":"IF(BZ98=\"\",\"\",$C$94*BZ98)","v":{"$error":"#REF!"}}]
[]
["IVA Venta",{"$f":"(Evaluación!G127-Evaluación!G133)","v":0},{"$f":"+B96/B90","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(E98=\"\",\"\",$C$96*E98)","v":{"$error":"#REF!"}},{"$f":"IF(F98=\"\",\"\",$C$96*F98)","v":{"$error":"#REF!"}},{"$f":"IF(G98=\"\",\"\",$C$96*G98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Q98=\"\",\"\",$C$96*Q98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z98=\"\",\"\",$C$96*Z98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BC98=\"\",\"\",$C$96*BC98)","v":{"$error":"#REF!"}},{"$f":"IF(BD98=\"\",\"\",$C$96*BD98)","v":{"$error":"#REF!"}},{"$f":"IF(BE98=\"\",\"\",$C$96*BE98)","v":{"$error":"#REF!"}},{"$f":"IF(BF98=\"\",\"\",$C$96*BF98)","v":{"$error":"#REF!"}},{"$f":"IF(BG98=\"\",\"\",$C$96*BG98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BM98=\"\",\"\",$C$96*BM98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BW98=\"\",\"\",$C$96*BW98)","v":{"$error":"#REF!"}},{"$f":"IF(BX98=\"\",\"\",$C$96*BX98)","v":{"$error":"#REF!"}},{"$f":"IF(BY98=\"\",\"\",$C$96*BY98)","v":{"$error":"#REF!"}},{"$f":"IF(BZ98=\"\",\"\",$C$96*BZ98)","v":{"$error":"#REF!"}}]
["IVA Pagado Escrituración",{"$f":"Evaluación!L130","v":0},null,null,{"$f":"IF(SUM($E96:E96)>Evaluación!$L$128,SUM($E96:E96)-Evaluación!$L$128-SUM($D$97:D97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:F96)>Evaluación!$L$128,SUM($E96:F96)-Evaluación!$L$128-SUM($D$97:E97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:G96)>Evaluación!$L$128,SUM($E96:G96)-Evaluación!$L$128-SUM($D$97:F97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:H96)>Evaluación!$L$128,SUM($E96:H96)-Evaluación!$L$128-SUM($D$97:G97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:I96)>Evaluación!$L$128,SUM($E96:I96)-Evaluación!$L$128-SUM($D$97:H97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:J96)>Evaluación!$L$128,SUM($E96:J96)-Evaluación!$L$128-SUM($D$97:I97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:K96)>Evaluación!$L$128,SUM($E96:K96)-Evaluación!$L$128-SUM($D$97:J97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:L96)>Evaluación!$L$128,SUM($E96:L96)-Evaluación!$L$128-SUM($D$97:K97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:M96)>Evaluación!$L$128,SUM($E96:M96)-Evaluación!$L$128-SUM($D$97:L97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:N96)>Evaluación!$L$128,SUM($E96:N96)-Evaluación!$L$128-SUM($D$97:M97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:O96)>Evaluación!$L$128,SUM($E96:O96)-Evaluación!$L$128-SUM($D$97:N97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:P96)>Evaluación!$L$128,SUM($E96:P96)-Evaluación!$L$128-SUM($D$97:O97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:Q96)>Evaluación!$L$128,SUM($E96:Q96)-Evaluación!$L$128-SUM($D$97:P97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:R96)>Evaluación!$L$128,SUM($E96:R96)-Evaluación!$L$128-SUM($D$97:Q97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:S96)>Evaluación!$L$128,SUM($E96:S96)-Evaluación!$L$128-SUM($D$97:R97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:T96)>Evaluación!$L$128,SUM($E96:T96)-Evaluación!$L$128-SUM($D$97:S97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:U96)>Evaluación!$L$128,SUM($E96:U96)-Evaluación!$L$128-SUM($D$97:T97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:V96)>Evaluación!$L$128,SUM($E96:V96)-Evaluación!$L$128-SUM($D$97:U97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:W96)>Evaluación!$L$128,SUM($E96:W96)-Evaluación!$L$128-SUM($D$97:V97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:X96)>Evaluación!$L$128,SUM($E96:X96)-Evaluación!$L$128-SUM($D$97:W97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:Y96)>Evaluación!$L$128,SUM($E96:Y96)-Evaluación!$L$128-SUM($D$97:X97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:Z96)>Evaluación!$L$128,SUM($E96:Z96)-Evaluación!$L$128-SUM($D$97:Y97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AA96)>Evaluación!$L$128,SUM($E96:AA96)-Evaluación!$L$128-SUM($D$97:Z97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AB96)>Evaluación!$L$128,SUM($E96:AB96)-Evaluación!$L$128-SUM($D$97:AA97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AC96)>Evaluación!$L$128,SUM($E96:AC96)-Evaluación!$L$128-SUM($D$97:AB97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AD96)>Evaluación!$L$128,SUM($E96:AD96)-Evaluación!$L$128-SUM($D$97:AC97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AE96)>Evaluación!$L$128,SUM($E96:AE96)-Evaluación!$L$128-SUM($D$97:AD97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AF96)>Evaluación!$L$128,SUM($E96:AF96)-Evaluación!$L$128-SUM($D$97:AE97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AG96)>Evaluación!$L$128,SUM($E96:AG96)-Evaluación!$L$128-SUM($D$97:AF97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AH96)>Evaluación!$L$128,SUM($E96:AH96)-Evaluación!$L$128-SUM($D$97:AG97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AI96)>Evaluación!$L$128,SUM($E96:AI96)-Evaluación!$L$128-SUM($D$97:AH97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AJ96)>Evaluación!$L$128,SUM($E96:AJ96)-Evaluación!$L$128-SUM($D$97:AI97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AK96)>Evaluación!$L$128,SUM($E96:AK96)-Evaluación!$L$128-SUM($D$97:AJ97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AL96)>Evaluación!$L$128,SUM($E96:AL96)-Evaluación!$L$128-SUM($D$97:AK97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AM96)>Evaluación!$L$128,SUM($E96:AM96)-Evaluación!$L$128-SUM($D$97:AL97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AN96)>Evaluación!$L$128,SUM($E96:AN96)-Evaluación!$L$128-SUM($D$97:AM97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AO96)>Evaluación!$L$128,SUM($E96:AO96)-Evaluación!$L$128-SUM($D$97:AN97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AP96)>Evaluación!$L$128,SUM($E96:AP96)-Evaluación!$L$128-SUM($D$97:AO97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AQ96)>Evaluación!$L$128,SUM($E96:AQ96)-Evaluación!$L$128-SUM($D$97:AP97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AR96)>Evaluación!$L$128,SUM($E96:AR96)-Evaluación!$L$128-SUM($D$97:AQ97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AS96)>Evaluación!$L$128,SUM($E96:AS96)-Evaluación!$L$128-SUM($D$97:AR97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AT96)>Evaluación!$L$128,SUM($E96:AT96)-Evaluación!$L$128-SUM($D$97:AS97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AU96)>Evaluación!$L$128,SUM($E96:AU96)-Evaluación!$L$128-SUM($D$97:AT97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AV96)>Evaluación!$L$128,SUM($E96:AV96)-Evaluación!$L$128-SUM($D$97:AU97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AW96)>Evaluación!$L$128,SUM($E96:AW96)-Evaluación!$L$128-SUM($D$97:AV97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AX96)>Evaluación!$L$128,SUM($E96:AX96)-Evaluación!$L$128-SUM($D$97:AW97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AY96)>Evaluación!$L$128,SUM($E96:AY96)-Evaluación!$L$128-SUM($D$97:AX97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:AZ96)>Evaluación!$L$128,SUM($E96:AZ96)-Evaluación!$L$128-SUM($D$97:AY97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BA96)>Evaluación!$L$128,SUM($E96:BA96)-Evaluación!$L$128-SUM($D$97:AZ97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BB96)>Evaluación!$L$128,SUM($E96:BB96)-Evaluación!$L$128-SUM($D$97:BA97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BC96)>Evaluación!$L$128,SUM($E96:BC96)-Evaluación!$L$128-SUM($D$97:BB97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BD96)>Evaluación!$L$128,SUM($E96:BD96)-Evaluación!$L$128-SUM($D$97:BC97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BE96)>Evaluación!$L$128,SUM($E96:BE96)-Evaluación!$L$128-SUM($D$97:BD97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BF96)>Evaluación!$L$128,SUM($E96:BF96)-Evaluación!$L$128-SUM($D$97:BE97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BG96)>Evaluación!$L$128,SUM($E96:BG96)-Evaluación!$L$128-SUM($D$97:BF97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BH96)>Evaluación!$L$128,SUM($E96:BH96)-Evaluación!$L$128-SUM($D$97:BG97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BI96)>Evaluación!$L$128,SUM($E96:BI96)-Evaluación!$L$128-SUM($D$97:BH97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BJ96)>Evaluación!$L$128,SUM($E96:BJ96)-Evaluación!$L$128-SUM($D$97:BI97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BK96)>Evaluación!$L$128,SUM($E96:BK96)-Evaluación!$L$128-SUM($D$97:BJ97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BL96)>Evaluación!$L$128,SUM($E96:BL96)-Evaluación!$L$128-SUM($D$97:BK97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BM96)>Evaluación!$L$128,SUM($E96:BM96)-Evaluación!$L$128-SUM($D$97:BL97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BN96)>Evaluación!$L$128,SUM($E96:BN96)-Evaluación!$L$128-SUM($D$97:BM97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BO96)>Evaluación!$L$128,SUM($E96:BO96)-Evaluación!$L$128-SUM($D$97:BN97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BP96)>Evaluación!$L$128,SUM($E96:BP96)-Evaluación!$L$128-SUM($D$97:BO97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BQ96)>Evaluación!$L$128,SUM($E96:BQ96)-Evaluación!$L$128-SUM($D$97:BP97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BR96)>Evaluación!$L$128,SUM($E96:BR96)-Evaluación!$L$128-SUM($D$97:BQ97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BS96)>Evaluación!$L$128,SUM($E96:BS96)-Evaluación!$L$128-SUM($D$97:BR97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BT96)>Evaluación!$L$128,SUM($E96:BT96)-Evaluación!$L$128-SUM($D$97:BS97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BU96)>Evaluación!$L$128,SUM($E96:BU96)-Evaluación!$L$128-SUM($D$97:BT97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BV96)>Evaluación!$L$128,SUM($E96:BV96)-Evaluación!$L$128-SUM($D$97:BU97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BW96)>Evaluación!$L$128,SUM($E96:BW96)-Evaluación!$L$128-SUM($D$97:BV97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BX96)>Evaluación!$L$128,SUM($E96:BX96)-Evaluación!$L$128-SUM($D$97:BW97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BY96)>Evaluación!$L$128,SUM($E96:BY96)-Evaluación!$L$128-SUM($D$97:BX97),0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM($E96:BZ96)>Evaluación!$L$128,SUM($E96:BZ96)-Evaluación!$L$128-SUM($D$97:BY97),0)","v":{"$error":"#REF!"}}]
["Cantidad Escriturada",null,{"$f":"SUM(E98:BZ98)","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(E2>=Datos!#REF!+3,E2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(E2<Datos!#REF!,0,IF(E2>=Datos!#REF!+3,IF(B98>0,#REF!,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(F2>=Datos!#REF!+3,F2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(F2<Datos!#REF!,0,IF(F2>=Datos!#REF!+3,IF(C98>0,#REF!,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(G2>=Datos!#REF!+3,G2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(G2<Datos!#REF!,0,IF(G2>=Datos!#REF!+3,IF(D98>0,A91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(H2>=Datos!#REF!+3,H2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(H2<Datos!#REF!,0,IF(H2>=Datos!#REF!+3,IF(E98>0,B91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(I2>=Datos!#REF!+3,I2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(I2<Datos!#REF!,0,IF(I2>=Datos!#REF!+3,IF(F98>0,C91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(J2>=Datos!#REF!+3,J2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(J2<Datos!#REF!,0,IF(J2>=Datos!#REF!+3,IF(G98>0,D91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(K2>=Datos!#REF!+3,K2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(K2<Datos!#REF!,0,IF(K2>=Datos!#REF!+3,IF(H98>0,E91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(L2>=Datos!#REF!+3,L2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(L2<Datos!#REF!,0,IF(L2>=Datos!#REF!+3,IF(I98>0,F91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(M2>=Datos!#REF!+3,M2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(M2<Datos!#REF!,0,IF(M2>=Datos!#REF!+3,IF(J98>0,G91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(N2>=Datos!#REF!+3,N2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(N2<Datos!#REF!,0,IF(N2>=Datos!#REF!+3,IF(K98>0,H91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(O2>=Datos!#REF!+3,O2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(O2<Datos!#REF!,0,IF(O2>=Datos!#REF!+3,IF(L98>0,I91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(P2>=Datos!#REF!+3,P2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(P2<Datos!#REF!,0,IF(P2>=Datos!#REF!+3,IF(M98>0,J91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(Q2>=Datos!#REF!+3,Q2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(Q2<Datos!#REF!,0,IF(Q2>=Datos!#REF!+3,IF(N98>0,K91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(R2>=Datos!#REF!+3,R2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(R2<Datos!#REF!,0,IF(R2>=Datos!#REF!+3,IF(O98>0,L91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(S2>=Datos!#REF!+3,S2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(S2<Datos!#REF!,0,IF(S2>=Datos!#REF!+3,IF(P98>0,M91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(T2>=Datos!#REF!+3,T2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(T2<Datos!#REF!,0,IF(T2>=Datos!#REF!+3,IF(Q98>0,N91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(U2>=Datos!#REF!+3,U2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(U2<Datos!#REF!,0,IF(U2>=Datos!#REF!+3,IF(R98>0,O91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(V2>=Datos!#REF!+3,V2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(V2<Datos!#REF!,0,IF(V2>=Datos!#REF!+3,IF(S98>0,P91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(W2>=Datos!#REF!+3,W2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(W2<Datos!#REF!,0,IF(W2>=Datos!#REF!+3,IF(T98>0,Q91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(X2>=Datos!#REF!+3,X2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(X2<Datos!#REF!,0,IF(X2>=Datos!#REF!+3,IF(U98>0,R91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y2>=Datos!#REF!+3,Y2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(Y2<Datos!#REF!,0,IF(Y2>=Datos!#REF!+3,IF(V98>0,S91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z2>=Datos!#REF!+3,Z2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(Z2<Datos!#REF!,0,IF(Z2>=Datos!#REF!+3,IF(W98>0,T91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA2>=Datos!#REF!+3,AA2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AA2<Datos!#REF!,0,IF(AA2>=Datos!#REF!+3,IF(X98>0,U91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB2>=Datos!#REF!+3,AB2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AB2<Datos!#REF!,0,IF(AB2>=Datos!#REF!+3,IF(Y98>0,V91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC2>=Datos!#REF!+3,AC2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AC2<Datos!#REF!,0,IF(AC2>=Datos!#REF!+3,IF(Z98>0,W91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD2>=Datos!#REF!+3,AD2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AD2<Datos!#REF!,0,IF(AD2>=Datos!#REF!+3,IF(AA98>0,X91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE2>=Datos!#REF!+3,AE2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AE2<Datos!#REF!,0,IF(AE2>=Datos!#REF!+3,IF(AB98>0,Y91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF2>=Datos!#REF!+3,AF2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AF2<Datos!#REF!,0,IF(AF2>=Datos!#REF!+3,IF(AC98>0,Z91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG2>=Datos!#REF!+3,AG2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AG2<Datos!#REF!,0,IF(AG2>=Datos!#REF!+3,IF(AD98>0,AA91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH2>=Datos!#REF!+3,AH2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AH2<Datos!#REF!,0,IF(AH2>=Datos!#REF!+3,IF(AE98>0,AB91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI2>=Datos!#REF!+3,AI2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AI2<Datos!#REF!,0,IF(AI2>=Datos!#REF!+3,IF(AF98>0,AC91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ2>=Datos!#REF!+3,AJ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AJ2<Datos!#REF!,0,IF(AJ2>=Datos!#REF!+3,IF(AG98>0,AD91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK2>=Datos!#REF!+3,AK2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AK2<Datos!#REF!,0,IF(AK2>=Datos!#REF!+3,IF(AH98>0,AE91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL2>=Datos!#REF!+3,AL2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AL2<Datos!#REF!,0,IF(AL2>=Datos!#REF!+3,IF(AI98>0,AF91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM2>=Datos!#REF!+3,AM2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AM2<Datos!#REF!,0,IF(AM2>=Datos!#REF!+3,IF(AJ98>0,AG91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN2>=Datos!#REF!+3,AN2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AN2<Datos!#REF!,0,IF(AN2>=Datos!#REF!+3,IF(AK98>0,AH91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO2>=Datos!#REF!+3,AO2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AO2<Datos!#REF!,0,IF(AO2>=Datos!#REF!+3,IF(AL98>0,AI91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP2>=Datos!#REF!+3,AP2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AP2<Datos!#REF!,0,IF(AP2>=Datos!#REF!+3,IF(AM98>0,AJ91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ2>=Datos!#REF!+3,AQ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AQ2<Datos!#REF!,0,IF(AQ2>=Datos!#REF!+3,IF(AN98>0,AK91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR2>=Datos!#REF!+3,AR2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AR2<Datos!#REF!,0,IF(AR2>=Datos!#REF!+3,IF(AO98>0,AL91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS2>=Datos!#REF!+3,AS2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AS2<Datos!#REF!,0,IF(AS2>=Datos!#REF!+3,IF(AP98>0,AM91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT2>=Datos!#REF!+3,AT2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AT2<Datos!#REF!,0,IF(AT2>=Datos!#REF!+3,IF(AQ98>0,AN91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU2>=Datos!#REF!+3,AU2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AU2<Datos!#REF!,0,IF(AU2>=Datos!#REF!+3,IF(AR98>0,AO91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV2>=Datos!#REF!+3,AV2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AV2<Datos!#REF!,0,IF(AV2>=Datos!#REF!+3,IF(AS98>0,AP91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW2>=Datos!#REF!+3,AW2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AW2<Datos!#REF!,0,IF(AW2>=Datos!#REF!+3,IF(AT98>0,AQ91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX2>=Datos!#REF!+3,AX2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AX2<Datos!#REF!,0,IF(AX2>=Datos!#REF!+3,IF(AU98>0,AR91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY2>=Datos!#REF!+3,AY2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AY2<Datos!#REF!,0,IF(AY2>=Datos!#REF!+3,IF(AV98>0,AS91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ2>=Datos!#REF!+3,AZ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(AZ2<Datos!#REF!,0,IF(AZ2>=Datos!#REF!+3,IF(AW98>0,AT91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA2>=Datos!#REF!+3,BA2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BA2<Datos!#REF!,0,IF(BA2>=Datos!#REF!+3,IF(AX98>0,AU91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB2>=Datos!#REF!+3,BB2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BB2<Datos!#REF!,0,IF(BB2>=Datos!#REF!+3,IF(AY98>0,AV91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC2>=Datos!#REF!+3,BC2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BC2<Datos!#REF!,0,IF(BC2>=Datos!#REF!+3,IF(AZ98>0,AW91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD2>=Datos!#REF!+3,BD2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BD2<Datos!#REF!,0,IF(BD2>=Datos!#REF!+3,IF(BA98>0,AX91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE2>=Datos!#REF!+3,BE2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BE2<Datos!#REF!,0,IF(BE2>=Datos!#REF!+3,IF(BB98>0,AY91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF2>=Datos!#REF!+3,BF2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BF2<Datos!#REF!,0,IF(BF2>=Datos!#REF!+3,IF(BC98>0,AZ91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG2>=Datos!#REF!+3,BG2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BG2<Datos!#REF!,0,IF(BG2>=Datos!#REF!+3,IF(BD98>0,BA91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH2>=Datos!#REF!+3,BH2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BH2<Datos!#REF!,0,IF(BH2>=Datos!#REF!+3,IF(BE98>0,BB91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI2>=Datos!#REF!+3,BI2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BI2<Datos!#REF!,0,IF(BI2>=Datos!#REF!+3,IF(BF98>0,BC91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ2>=Datos!#REF!+3,BJ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BJ2<Datos!#REF!,0,IF(BJ2>=Datos!#REF!+3,IF(BG98>0,BD91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK2>=Datos!#REF!+3,BK2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BK2<Datos!#REF!,0,IF(BK2>=Datos!#REF!+3,IF(BH98>0,BE91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL2>=Datos!#REF!+3,BL2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BL2<Datos!#REF!,0,IF(BL2>=Datos!#REF!+3,IF(BI98>0,BF91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM2>=Datos!#REF!+3,BM2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BM2<Datos!#REF!,0,IF(BM2>=Datos!#REF!+3,IF(BJ98>0,BG91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN2>=Datos!#REF!+3,BN2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BN2<Datos!#REF!,0,IF(BN2>=Datos!#REF!+3,IF(BK98>0,BH91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO2>=Datos!#REF!+3,BO2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BO2<Datos!#REF!,0,IF(BO2>=Datos!#REF!+3,IF(BL98>0,BI91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP2>=Datos!#REF!+3,BP2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BP2<Datos!#REF!,0,IF(BP2>=Datos!#REF!+3,IF(BM98>0,BJ91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ2>=Datos!#REF!+3,BQ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BQ2<Datos!#REF!,0,IF(BQ2>=Datos!#REF!+3,IF(BN98>0,BK91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR2>=Datos!#REF!+3,BR2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BR2<Datos!#REF!,0,IF(BR2>=Datos!#REF!+3,IF(BO98>0,BL91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS2>=Datos!#REF!+3,BS2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BS2<Datos!#REF!,0,IF(BS2>=Datos!#REF!+3,IF(BP98>0,BM91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT2>=Datos!#REF!+3,BT2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BT2<Datos!#REF!,0,IF(BT2>=Datos!#REF!+3,IF(BQ98>0,BN91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU2>=Datos!#REF!+3,BU2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BU2<Datos!#REF!,0,IF(BU2>=Datos!#REF!+3,IF(BR98>0,BO91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV2>=Datos!#REF!+3,BV2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BV2<Datos!#REF!,0,IF(BV2>=Datos!#REF!+3,IF(BS98>0,BP91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW2>=Datos!#REF!+3,BW2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BW2<Datos!#REF!,0,IF(BW2>=Datos!#REF!+3,IF(BT98>0,BQ91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX2>=Datos!#REF!+3,BX2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BX2<Datos!#REF!,0,IF(BX2>=Datos!#REF!+3,IF(BU98>0,BR91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY2>=Datos!#REF!+3,BY2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BY2<Datos!#REF!,0,IF(BY2>=Datos!#REF!+3,IF(BV98>0,BS91,0),0)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ2>=Datos!#REF!+3,BZ2<=Datos!#REF!+5),(SUMIFS($E$91:$BB$91,$E$2:$BB$2,\"<\"&Datos!#REF!))/3,IF(BZ2<Datos!#REF!,0,IF(BZ2>=Datos!#REF!+3,IF(BW98>0,BT91,0),0)))","v":{"$error":"#REF!"}}]
[]
["   TOTAL INGRESOS",{"$f":"SUM(E100:BV100)","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(E100:BV100)=B100,\"OK\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"SUM(D92:D96)","v":0},{"$f":"SUM(E92:E94)-E97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(L92:L94)-L97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(T92:T94)-T97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AA92:AA94)-AA97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AG92:AG94)-AG97","v":{"$error":"#VALUE!"}},{"$f":"SUM(AH92:AH94)-AH97","v":{"$error":"#VALUE!"}},{"$f":"SUM(AI92:AI94)-AI97","v":{"$error":"#VALUE!"}},{"$f":"SUM(AJ92:AJ94)-AJ97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AN92:AN94)-AN97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BC92:BC94)-BC97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BD92:BD94)-BD97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BE92:BE94)-BE97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BF92:BF94)-BF97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BG92:BG94)-BG97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BM92:BM94)-BM97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(BW92:BW94)-BW97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BX92:BX94)-BX97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BY92:BY94)-BY97","v":{"$error":"#VALUE!"}},{"$f":"SUM(BZ92:BZ94)-BZ97","v":{"$error":"#VALUE!"}}]
[]
["   TOTAL EXCEDENTES",{"$f":"+B100-B88","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(D102:BV102)=B102,\"OK\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"+D100-D88","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+L100-L88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AU100-AU88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BG100-BG88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BM100-BM88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BW100-BW88","v":{"$error":"#VALUE!"}},{"$f":"+BX100-BX88","v":{"$error":"#VALUE!"}},{"$f":"+BY100-BY88","v":{"$error":"#VALUE!"}},{"$f":"+BZ100-BZ88","v":{"$error":"#VALUE!"}}]
["  "]
["EGRESOS SIN GASTO FINANCIERO",null,null,{"$f":"+D88-D80","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AJ88-AJ80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+BP88-BP80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["FLUJO",null,null,{"$f":"+D100-D104","v":0},{"$f":"+E100-E104","v":{"$error":"#VALUE!"}},{"$f":"+F100-F104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(+P100-P104=0,\"\",+P100-P104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(+BR100-BR104=0,\"\",+BR100-BR104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["VAN",null,{"$f":"SUM(D107:BZ107)","v":0},{"$f":"+D106","v":0},{"$f":"IFERROR(+E106/(1+$D$110)^(E2),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(+AK106/(1+$D$110)^(AK2),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(+BQ106/(1+$D$110)^(BQ2),\"\")","v":""},"","","","","","","","",""]
[null,null,{"$f":"+ROUND(C107,0)","v":0},3.5852453325955886E-3]
["Tir Puro"]
["TIR MENSUAL",{"$f":"+IRR(C106:BZ106)","v":{"$error":"#VALUE!"}},null,{"$f":"0.1/12+D108","v":1.1918578665928922E-2}]
["TIR ANUAL",{"$f":"(1+B110)^12-1","v":{"$error":"#VALUE!"}},null,{"$f":"(1+D110)^12-1","v":0.15278106596269159}]
[]
["Van"]
["VAN 10%",0.08,{"$f":"NPV((1+B114)^(1/12)-1,E106:BZ106)","v":{"$error":"#VALUE!"}}]
["VAN 10%",0.1,{"$f":"NPV((1+B115)^(1/12)-1,E106:BZ106)","v":{"$error":"#VALUE!"}}]
["VAN 15%",0.15,{"$f":"NPV((1+B116)^(1/12)-1,E106:BZ106)","v":{"$error":"#VALUE!"}}]
["VAN 18,6%",{"$f":"IFERROR(B111,D111)","v":0.15278106596269159},{"$f":"NPV((1+B117)^(1/12)-1,E106:BZ106)","v":{"$error":"#VALUE!"}}]

{"sheet":"% Avance Const.","index":5,"n_rows":33,"n_cols":32,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[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,"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,"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,"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,"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,"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,"mes 6",0,0,0,0,0,10,15,15,16,18,14,14,9,8,8,7,6,6,5,5,4,4,4,4,3,2,2,2,2,2]
[null,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"Total",{"$f":"SUBTOTAL(109,Tabla35[1])","v":100},{"$f":"SUBTOTAL(109,Tabla35[2])","v":100},{"$f":"SUBTOTAL(109,Tabla35[3])","v":100},{"$f":"SUBTOTAL(109,Tabla35[4])","v":100},{"$f":"SUBTOTAL(109,Tabla35[5])","v":100},{"$f":"SUBTOTAL(109,Tabla35[6])","v":100},{"$f":"SUBTOTAL(109,Tabla35[7])","v":100},{"$f":"SUBTOTAL(109,Tabla35[8])","v":100},{"$f":"SUBTOTAL(109,Tabla35[9])","v":100},{"$f":"SUBTOTAL(109,Tabla35[10])","v":100},{"$f":"SUBTOTAL(109,Tabla35[11])","v":100},{"$f":"SUBTOTAL(109,Tabla35[12])","v":100},{"$f":"SUBTOTAL(109,Tabla35[13])","v":100},{"$f":"SUBTOTAL(109,Tabla35[14])","v":100},{"$f":"SUBTOTAL(109,Tabla35[15])","v":100},{"$f":"SUBTOTAL(109,Tabla35[16])","v":100},{"$f":"SUBTOTAL(109,Tabla35[17])","v":100},{"$f":"SUBTOTAL(109,Tabla35[18])","v":100},{"$f":"SUBTOTAL(109,Tabla35[19])","v":100},{"$f":"SUBTOTAL(109,Tabla35[20])","v":100},{"$f":"SUBTOTAL(109,Tabla35[21])","v":100},{"$f":"SUBTOTAL(109,Tabla35[22])","v":100},{"$f":"SUBTOTAL(109,Tabla35[23])","v":100},{"$f":"SUBTOTAL(109,Tabla35[24])","v":100},{"$f":"SUBTOTAL(109,Tabla35[25])","v":100},{"$f":"SUBTOTAL(109,Tabla35[26])","v":100},{"$f":"SUBTOTAL(109,Tabla35[27])","v":100},{"$f":"SUBTOTAL(109,Tabla35[28])","v":100},{"$f":"SUBTOTAL(109,Tabla35[29])","v":100},{"$f":"SUBTOTAL(109,Tabla35[30])","v":100}]