{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Control","Flujo","Resultados","Varios","Instructivo"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":1,"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":"Control","index":0,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,2,26,3],[6,5,6,8],[14,5,14,8],[14,2,14,3],[18,5,18,9],[20,2,20,3]]}
[]
[]
[]
[]
[]
[]
[null,null,"Tipo de Infraestructura","Social",null,"Inversiones Etapa Construcción (Mill. COP)"]
[null,null,"Tipo de Proyecto","Greenfield",null,"Año","Infraestructura","Equipos","Total"]
[null,null,"Aprobación Diseños","Si",null,{"$f":"IF($D$10>=1,1,\"\")","v":1},30290,0,{"$f":"IF(F9=\"\",\"\",G9+H9)","v":30290}]
[null,null,"Etapa Construcción",2,null,{"$f":"IF($D$10>=2,2,\"\")","v":2},104218,0,{"$f":"IF(F10=\"\",\"\",G10+H10)","v":104218}]
[null,null,"Etapa Operativa",8,null,{"$f":"IF($D$10>=3,3,\"\")","v":""},null,null,""]
[null,null,"Total APP",{"$f":"IF(D9=\"Si\",1,0)+D10+D11","v":11},null,{"$f":"IF($D$10>=4,4,\"\")","v":""},null,null,""]
[null,null,null,null,null,{"$f":"IF($D$10>=5,5,\"\")","v":""},null,null,""]
[]
[null,null,"Endeudamiento Largo Plazo",null,null,"Inversiones Etapa Aprobación Diseños (Mill. COP)"]
[null,null,"Plazo Deuda Inicial",{"$f":"IF(D12>10,10,D12-1)","v":10},null,"Año","Infraestructura","Equipos","Total"]
[null,null,"Plazo Máximo",10,null,1,12435,0,{"$f":"G17+H17","v":12435}]
[null,null,"Período Máximo de Gracia",0]
[null,null,"Spread Deuda (DTF+%)",0.05,null,"Tipificación de Riesgos Previsibles"]
[null,null,null,null,null,"Tipo","Asignación","% Público","Probabilidad","Impacto"]
[null,null,"Comportamiento Ingreso (Real)",null,null,"Económico","Privado",0,"Medio-Bajo","Alto"]
[null,null,"Crecimiento Año 2",0,null,"Social o Político","Público",1,"Bajo","Bajo"]
[null,null,"Crecimiento Año 3",0,null,"Operacional","Privado",0,"Medio-Alto","Medio-Alto"]
[null,null,"Crecimiento ≥ Año 4",0,null,"Financiero","Privado",0,"Alto","Medio-Alto"]
[null,null,"Aportes Públicos",0,null,"Regulatorio","Público",1,"Bajo","Bajo"]
[null,null,null,null,null,"De la Naturaleza","Público",1,"Bajo","Bajo"]
[null,null,"Otras Variables",null,null,"Ambiental","Privado",0,"Medio-Bajo","Alto"]
[null,null,"Comisión Éxito (Mill. COP)",1000,null,"Tecnológico","Privado",0,"Bajo","Bajo"]
[]
[null,null,"* Todos los valores monetarios deben ser incorporados en Pesos Contantes."]

{"sheet":"Flujo","index":1,"n_rows":116,"n_cols":74,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,"Tipo Infraestructura","Márgen EBITDA","Ke","WACC",null,"Equity",0.2,null,"VPN",{"$f":"NPV(VLOOKUP(Control!D7,Flujo!B7:D8,3,FALSE),D69:AG69)","v":9.6908228568218903E-12}]
[null,"Productiva",0.9,{"$f":"(1+15%)/(1+H9)-1","v":0.11650485436893199},{"$f":"$H$6*D7+(1-$H$6)*((1+$H$10)/(1+$H$9)-1)*(1-0.33)","v":6.3214757281553402E-2},null,"Primer Pago",{"$f":"IF(Control!D9=\"No\",0,1)+Control!D10+1","v":4}]
[null,"Social",0.9,{"$f":"(1+16%)/(1+H9)-1","v":0.12621359223300965},{"$f":"$H$6*D8+(1-$H$6)*((1+$H$10)/(1+$H$9)-1)*(1-0.33)","v":6.5156504854368941E-2},null,"Ingreso Inicial",41970.486868428459]
[null,null,null,null,null,null,"Inflación Prom",0.03]
[null,null,null,null,null,null,"Costo Deuda",{"$f":"(1+H9*1.8)*(1+Control!D19)-1","v":0.10670000000000002}]
[null,null,null,null,null,null,"Gracia",{"$f":"IF(Control!D18=0,0,IF(AND(Control!D18=1,Control!D11>=2),Control!D18,IF(AND(Control!D18=2,Control!D11>=3),Control!D18,0)))","v":0}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null," --- Balance General"]
[null,"Activo"]
[null,"Activo Corriente",null,{"$f":"IF(D13<=Control!$D$12,D18+D19,\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,E18+E19,\"\")","v":3.637978807091713E-12},{"$f":"IF(F13<=Control!$D$12,F18+F19,\"\")","v":1.4551915228366852E-11},{"$f":"IF(G13<=Control!$D$12,G18+G19,\"\")","v":8863.3284259149877},{"$f":"IF(H13<=Control!$D$12,H18+H19,\"\")","v":18831.546558507009},{"$f":"IF(I13<=Control!$D$12,I18+I19,\"\")","v":28136.303767439822},{"$f":"IF(J13<=Control!$D$12,J18+J19,\"\")","v":38497.708183344323},{"$f":"IF(K13<=Control!$D$12,K18+K19,\"\")","v":50322.247135178906},{"$f":"IF(L13<=Control!$D$12,L18+L19,\"\")","v":63232.927538135395},{"$f":"IF(M13<=Control!$D$12,M18+M19,\"\")","v":77229.749392213809},{"$f":"IF(N13<=Control!$D$12,N18+N19,\"\")","v":18516.025982564515},{"$f":"IF(O13<=Control!$D$12,O18+O19,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P18+P19,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q18+Q19,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R18+R19,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S18+S19,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T18+T19,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U18+U19,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V18+V19,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W18+W19,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X18+X19,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y18+Y19,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z18+Z19,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA18+AA19,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB18+AB19,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC18+AC19,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD18+AD19,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE18+AE19,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF18+AF19,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG18+AG19,\"\")","v":""}]
[null,"Caja",null,{"$f":"IF(D13<=Control!$D$12,D64,\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,E64,\"\")","v":3.637978807091713E-12},{"$f":"IF(F13<=Control!$D$12,F64,\"\")","v":1.4551915228366852E-11},{"$f":"IF(G13<=Control!$D$12,G64,\"\")","v":8863.3284259149877},{"$f":"IF(H13<=Control!$D$12,H64,\"\")","v":18831.546558507009},{"$f":"IF(I13<=Control!$D$12,I64,\"\")","v":28136.303767439822},{"$f":"IF(J13<=Control!$D$12,J64,\"\")","v":38497.708183344323},{"$f":"IF(K13<=Control!$D$12,K64,\"\")","v":50322.247135178906},{"$f":"IF(L13<=Control!$D$12,L64,\"\")","v":63232.927538135395},{"$f":"IF(M13<=Control!$D$12,M64,\"\")","v":77229.749392213809},{"$f":"IF(N13<=Control!$D$12,N64,\"\")","v":6411.2064949395863},{"$f":"IF(O13<=Control!$D$12,O64,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P64,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q64,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R64,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S64,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T64,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U64,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V64,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W64,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X64,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y64,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z64,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA64,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB64,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC64,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD64,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE64,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF64,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG64,\"\")","v":""}]
[null,"Dividendos Pagados por Anticipado",null,{"$f":"IF(D13<Control!$D$12,0,IF(D13=Control!$D$12,Flujo!D47,\"\"))","v":0},{"$f":"IF(E13<Control!$D$12,0,IF(E13=Control!$D$12,Flujo!E47,\"\"))","v":0},{"$f":"IF(F13<Control!$D$12,0,IF(F13=Control!$D$12,Flujo!F47,\"\"))","v":0},{"$f":"IF(G13<Control!$D$12,0,IF(G13=Control!$D$12,Flujo!G47,\"\"))","v":0},{"$f":"IF(H13<Control!$D$12,0,IF(H13=Control!$D$12,Flujo!H47,\"\"))","v":0},{"$f":"IF(I13<Control!$D$12,0,IF(I13=Control!$D$12,Flujo!I47,\"\"))","v":0},{"$f":"IF(J13<Control!$D$12,0,IF(J13=Control!$D$12,Flujo!J47,\"\"))","v":0},{"$f":"IF(K13<Control!$D$12,0,IF(K13=Control!$D$12,Flujo!K47,\"\"))","v":0},{"$f":"IF(L13<Control!$D$12,0,IF(L13=Control!$D$12,Flujo!L47,\"\"))","v":0},{"$f":"IF(M13<Control!$D$12,0,IF(M13=Control!$D$12,Flujo!M47,\"\"))","v":0},{"$f":"IF(N13<Control!$D$12,0,IF(N13=Control!$D$12,Flujo!N47,\"\"))","v":12104.819487624929},{"$f":"IF(O13<Control!$D$12,0,IF(O13=Control!$D$12,Flujo!O47,\"\"))","v":""},{"$f":"IF(P13<Control!$D$12,0,IF(P13=Control!$D$12,Flujo!P47,\"\"))","v":""},{"$f":"IF(Q13<Control!$D$12,0,IF(Q13=Control!$D$12,Flujo!Q47,\"\"))","v":""},{"$f":"IF(R13<Control!$D$12,0,IF(R13=Control!$D$12,Flujo!R47,\"\"))","v":""},{"$f":"IF(S13<Control!$D$12,0,IF(S13=Control!$D$12,Flujo!S47,\"\"))","v":""},{"$f":"IF(T13<Control!$D$12,0,IF(T13=Control!$D$12,Flujo!T47,\"\"))","v":""},{"$f":"IF(U13<Control!$D$12,0,IF(U13=Control!$D$12,Flujo!U47,\"\"))","v":""},{"$f":"IF(V13<Control!$D$12,0,IF(V13=Control!$D$12,Flujo!V47,\"\"))","v":""},{"$f":"IF(W13<Control!$D$12,0,IF(W13=Control!$D$12,Flujo!W47,\"\"))","v":""},{"$f":"IF(X13<Control!$D$12,0,IF(X13=Control!$D$12,Flujo!X47,\"\"))","v":""},{"$f":"IF(Y13<Control!$D$12,0,IF(Y13=Control!$D$12,Flujo!Y47,\"\"))","v":""},{"$f":"IF(Z13<Control!$D$12,0,IF(Z13=Control!$D$12,Flujo!Z47,\"\"))","v":""},{"$f":"IF(AA13<Control!$D$12,0,IF(AA13=Control!$D$12,Flujo!AA47,\"\"))","v":""},{"$f":"IF(AB13<Control!$D$12,0,IF(AB13=Control!$D$12,Flujo!AB47,\"\"))","v":""},{"$f":"IF(AC13<Control!$D$12,0,IF(AC13=Control!$D$12,Flujo!AC47,\"\"))","v":""},{"$f":"IF(AD13<Control!$D$12,0,IF(AD13=Control!$D$12,Flujo!AD47,\"\"))","v":""},{"$f":"IF(AE13<Control!$D$12,0,IF(AE13=Control!$D$12,Flujo!AE47,\"\"))","v":""},{"$f":"IF(AF13<Control!$D$12,0,IF(AF13=Control!$D$12,Flujo!AF47,\"\"))","v":""},{"$f":"IF(AG13<Control!$D$12,0,IF(AG13=Control!$D$12,Flujo!AG47,\"\"))","v":""}]
[null,"Activo No Corriente",null,{"$f":"IF(D13<=Control!$D$12,D21-D22,\"\")","v":12435},{"$f":"IF(E13<=Control!$D$12,E21-E22,\"\")","v":41481.5},{"$f":"IF(F13<=Control!$D$12,F21-F22,\"\")","v":141090.44444444444},{"$f":"IF(G13<=Control!$D$12,G21-G22,\"\")","v":123454.13888888889},{"$f":"IF(H13<=Control!$D$12,H21-H22,\"\")","v":105817.83333333334},{"$f":"IF(I13<=Control!$D$12,I21-I22,\"\")","v":88181.527777777781},{"$f":"IF(J13<=Control!$D$12,J21-J22,\"\")","v":70545.222222222219},{"$f":"IF(K13<=Control!$D$12,K21-K22,\"\")","v":52908.916666666657},{"$f":"IF(L13<=Control!$D$12,L21-L22,\"\")","v":35272.611111111095},{"$f":"IF(M13<=Control!$D$12,M21-M22,\"\")","v":17636.305555555533},{"$f":"IF(N13<=Control!$D$12,N21-N22,\"\")","v":-2.9103830456733704E-11},{"$f":"IF(O13<=Control!$D$12,O21-O22,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P21-P22,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q21-Q22,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R21-R22,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S21-S22,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T21-T22,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U21-U22,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V21-V22,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W21-W22,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X21-X22,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y21-Y22,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z21-Z22,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA21-AA22,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB21-AB22,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC21-AC22,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD21-AD22,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE21-AE22,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF21-AF22,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG21-AG22,\"\")","v":""}]
[null,"Activo Fijo",null,{"$f":"D53","v":12435},{"$f":"IF(E13<=Control!$D$12,D21+E53,\"\")","v":42725},{"$f":"IF(F13<=Control!$D$12,E21+F53,\"\")","v":146943},{"$f":"IF(G13<=Control!$D$12,F21+G53,\"\")","v":146943},{"$f":"IF(H13<=Control!$D$12,G21+H53,\"\")","v":146943},{"$f":"IF(I13<=Control!$D$12,H21+I53,\"\")","v":146943},{"$f":"IF(J13<=Control!$D$12,I21+J53,\"\")","v":146943},{"$f":"IF(K13<=Control!$D$12,J21+K53,\"\")","v":146943},{"$f":"IF(L13<=Control!$D$12,K21+L53,\"\")","v":146943},{"$f":"IF(M13<=Control!$D$12,L21+M53,\"\")","v":146943},{"$f":"IF(N13<=Control!$D$12,M21+N53,\"\")","v":146943},{"$f":"IF(O13<=Control!$D$12,N21+O53,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O21+P53,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P21+Q53,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q21+R53,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R21+S53,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S21+T53,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T21+U53,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U21+V53,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V21+W53,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W21+X53,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X21+Y53,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y21+Z53,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z21+AA53,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA21+AB53,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB21+AC53,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC21+AD53,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD21+AE53,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE21+AF53,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF21+AG53,\"\")","v":""}]
[null,"Depreciación",null,0,{"$f":"IF(E13<=Control!$D$12,E44,\"\")","v":1243.5},{"$f":"IF(F13<=Control!$D$12,E22+F44,\"\")","v":5852.5555555555557},{"$f":"IF(G13<=Control!$D$12,F22+G44,\"\")","v":23488.861111111109},{"$f":"IF(H13<=Control!$D$12,G22+H44,\"\")","v":41125.166666666664},{"$f":"IF(I13<=Control!$D$12,H22+I44,\"\")","v":58761.472222222219},{"$f":"IF(J13<=Control!$D$12,I22+J44,\"\")","v":76397.777777777781},{"$f":"IF(K13<=Control!$D$12,J22+K44,\"\")","v":94034.083333333343},{"$f":"IF(L13<=Control!$D$12,K22+L44,\"\")","v":111670.38888888891},{"$f":"IF(M13<=Control!$D$12,L22+M44,\"\")","v":129306.69444444447},{"$f":"IF(N13<=Control!$D$12,M22+N44,\"\")","v":146943.00000000003},{"$f":"IF(O13<=Control!$D$12,N22+O44,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O22+P44,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P22+Q44,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q22+R44,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R22+S44,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S22+T44,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T22+U44,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U22+V44,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V22+W44,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W22+X44,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X22+Y44,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y22+Z44,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z22+AA44,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA22+AB44,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB22+AC44,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC22+AD44,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD22+AE44,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE22+AF44,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF22+AG44,\"\")","v":""}]
[null,"Total Activo",null,{"$f":"IF(D13<=Control!$D$12,D17+D20,\"\")","v":12435},{"$f":"IF(E13<=Control!$D$12,E17+E20,\"\")","v":41481.5},{"$f":"IF(F13<=Control!$D$12,F17+F20,\"\")","v":141090.44444444444},{"$f":"IF(G13<=Control!$D$12,G17+G20,\"\")","v":132317.46731480389},{"$f":"IF(H13<=Control!$D$12,H17+H20,\"\")","v":124649.37989184035},{"$f":"IF(I13<=Control!$D$12,I17+I20,\"\")","v":116317.8315452176},{"$f":"IF(J13<=Control!$D$12,J17+J20,\"\")","v":109042.93040556654},{"$f":"IF(K13<=Control!$D$12,K17+K20,\"\")","v":103231.16380184557},{"$f":"IF(L13<=Control!$D$12,L17+L20,\"\")","v":98505.53864924649},{"$f":"IF(M13<=Control!$D$12,M17+M20,\"\")","v":94866.054947769342},{"$f":"IF(N13<=Control!$D$12,N17+N20,\"\")","v":18516.025982564486},{"$f":"IF(O13<=Control!$D$12,O17+O20,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P17+P20,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q17+Q20,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R17+R20,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S17+S20,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T17+T20,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U17+U20,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V17+V20,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W17+W20,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X17+X20,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y17+Y20,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z17+Z20,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA17+AA20,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB17+AB20,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC17+AC20,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD17+AD20,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE17+AE20,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF17+AF20,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG17+AG20,\"\")","v":""}]
[null,"Pasivo"]
[null,"Pasivo Corriente",null,{"$f":"IF(D13<=Control!$D$12,D26+D27,\"\")","v":88.567499999999995},{"$f":"IF(E13<=Control!$D$12,E26+E27,\"\")","v":199.85689970625003},{"$f":"IF(F13<=Control!$D$12,F26+F27,\"\")","v":748.1296776224799},{"$f":"IF(G13<=Control!$D$12,G26+G27,\"\")","v":1264.3466144109793},{"$f":"IF(H13<=Control!$D$12,H26+H27,\"\")","v":3548.9141815357307},{"$f":"IF(I13<=Control!$D$12,I26+I27,\"\")","v":4113.3736180296},{"$f":"IF(J13<=Control!$D$12,J26+J27,\"\")","v":4271.3457255650583},{"$f":"IF(K13<=Control!$D$12,K26+K27,\"\")","v":4806.3109179086905},{"$f":"IF(L13<=Control!$D$12,L26+L27,\"\")","v":5341.27611025232},{"$f":"IF(M13<=Control!$D$12,M26+M27,\"\")","v":5876.2413025959531},{"$f":"IF(N13<=Control!$D$12,N26+N27,\"\")","v":6411.2064949395826},{"$f":"IF(O13<=Control!$D$12,O26+O27,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P26+P27,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q26+Q27,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R26+R27,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S26+S27,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T26+T27,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U26+U27,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V26+V27,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W26+W27,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X26+X27,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y26+Y27,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z26+Z27,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA26+AA27,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB26+AB27,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC26+AC27,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD26+AD27,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE26+AE27,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF26+AF27,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG26+AG27,\"\")","v":""}]
[null,"Roll Over",null,{"$f":"IF(D13<=Control!$D$12,D60,\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,E60,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,F60,\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,G60,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,H60,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,I60,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,J60,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,K60,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,L60,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,M60,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,N60,\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,O60,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P60,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q60,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R60,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S60,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T60,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U60,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V60,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W60,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X60,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y60,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z60,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA60,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB60,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC60,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD60,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE60,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF60,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG60,\"\")","v":""}]
[null,"Impuesto de Renta",null,{"$f":"IF(D13<=Control!$D$12,D46,\"\")","v":88.567499999999995},{"$f":"IF(E13<=Control!$D$12,E46,\"\")","v":199.85689970625003},{"$f":"IF(F13<=Control!$D$12,F46,\"\")","v":748.1296776224799},{"$f":"IF(G13<=Control!$D$12,G46,\"\")","v":1264.3466144109793},{"$f":"IF(H13<=Control!$D$12,H46,\"\")","v":3548.9141815357307},{"$f":"IF(I13<=Control!$D$12,I46,\"\")","v":4113.3736180296},{"$f":"IF(J13<=Control!$D$12,J46,\"\")","v":4271.3457255650583},{"$f":"IF(K13<=Control!$D$12,K46,\"\")","v":4806.3109179086905},{"$f":"IF(L13<=Control!$D$12,L46,\"\")","v":5341.27611025232},{"$f":"IF(M13<=Control!$D$12,M46,\"\")","v":5876.2413025959531},{"$f":"IF(N13<=Control!$D$12,N46,\"\")","v":6411.2064949395826},{"$f":"IF(O13<=Control!$D$12,O46,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P46,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q46,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R46,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S46,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T46,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U46,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V46,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W46,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X46,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y46,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z46,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA46,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB46,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC46,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD46,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE46,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF46,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG46,\"\")","v":""}]
[null,"Pasivo No Corriente",null,{"$f":"IF(D13<=Control!$D$12,D29,\"\")","v":10748},{"$f":"IF(E13<=Control!$D$12,E29,\"\")","v":35753.343280000001},{"$f":"IF(F13<=Control!$D$12,F29,\"\")","v":121545.01544259026},{"$f":"IF(G13<=Control!$D$12,G29,\"\")","v":106351.88851226648},{"$f":"IF(H13<=Control!$D$12,H29,\"\")","v":91158.761581942701},{"$f":"IF(I13<=Control!$D$12,I29,\"\")","v":75965.634651618922},{"$f":"IF(J13<=Control!$D$12,J29,\"\")","v":60772.507721295144},{"$f":"IF(K13<=Control!$D$12,K29,\"\")","v":45579.380790971365},{"$f":"IF(L13<=Control!$D$12,L29,\"\")","v":30386.253860647583},{"$f":"IF(M13<=Control!$D$12,M29,\"\")","v":15193.1269303238},{"$f":"IF(N13<=Control!$D$12,N29,\"\")","v":1.8189894035458565E-11},{"$f":"IF(O13<=Control!$D$12,O29,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P29,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q29,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R29,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S29,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T29,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U29,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V29,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W29,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X29,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y29,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z29,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA29,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB29,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC29,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD29,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE29,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF29,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG29,\"\")","v":""}]
[null,"Deuda Largo Plazo",null,{"$f":"IF(D13<=Control!$D$12,D73,\"\")","v":10748},{"$f":"IF(E13<=Control!$D$12,E73,\"\")","v":35753.343280000001},{"$f":"IF(F13<=Control!$D$12,F73,\"\")","v":121545.01544259026},{"$f":"IF(G13<=Control!$D$12,G73,\"\")","v":106351.88851226648},{"$f":"IF(H13<=Control!$D$12,H73,\"\")","v":91158.761581942701},{"$f":"IF(I13<=Control!$D$12,I73,\"\")","v":75965.634651618922},{"$f":"IF(J13<=Control!$D$12,J73,\"\")","v":60772.507721295144},{"$f":"IF(K13<=Control!$D$12,K73,\"\")","v":45579.380790971365},{"$f":"IF(L13<=Control!$D$12,L73,\"\")","v":30386.253860647583},{"$f":"IF(M13<=Control!$D$12,M73,\"\")","v":15193.1269303238},{"$f":"IF(N13<=Control!$D$12,N73,\"\")","v":1.8189894035458565E-11},{"$f":"IF(O13<=Control!$D$12,O73,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P73,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q73,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R73,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S73,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T73,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U73,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V73,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W73,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X73,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y73,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z73,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA73,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB73,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC73,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD73,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE73,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF73,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG73,\"\")","v":""}]
[null,"Total Pasivo  ",null,{"$f":"IF(D13<=Control!$D$12,D25+D28,\"\")","v":10836.567499999999},{"$f":"IF(E13<=Control!$D$12,E25+E28,\"\")","v":35953.200179706248},{"$f":"IF(F13<=Control!$D$12,F25+F28,\"\")","v":122293.14512021274},{"$f":"IF(G13<=Control!$D$12,G25+G28,\"\")","v":107616.23512667746},{"$f":"IF(H13<=Control!$D$12,H25+H28,\"\")","v":94707.67576347843},{"$f":"IF(I13<=Control!$D$12,I25+I28,\"\")","v":80079.008269648519},{"$f":"IF(J13<=Control!$D$12,J25+J28,\"\")","v":65043.853446860201},{"$f":"IF(K13<=Control!$D$12,K25+K28,\"\")","v":50385.691708880055},{"$f":"IF(L13<=Control!$D$12,L25+L28,\"\")","v":35727.529970899901},{"$f":"IF(M13<=Control!$D$12,M25+M28,\"\")","v":21069.368232919755},{"$f":"IF(N13<=Control!$D$12,N25+N28,\"\")","v":6411.2064949396008},{"$f":"IF(O13<=Control!$D$12,O25+O28,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P25+P28,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q25+Q28,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R25+R28,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S25+S28,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T25+T28,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U25+U28,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V25+V28,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W25+W28,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X25+X28,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y25+Y28,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z25+Z28,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA25+AA28,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB25+AB28,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC25+AC28,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD25+AD28,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE25+AE28,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF25+AF28,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG25+AG28,\"\")","v":""}]
[null,"Patrimonio"]
[null,"Capital Social",null,{"$f":"D62","v":2687},{"$f":"IF(E13<Control!$D$12,E62+D32,IF(E13=Control!$D$12,0,\"\"))","v":9207.035820000001},{"$f":"IF(F13<Control!$D$12,F62+E32,IF(F13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(G13<Control!$D$12,G62+F32,IF(G13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(H13<Control!$D$12,H62+G32,IF(H13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(I13<Control!$D$12,I62+H32,IF(I13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(J13<Control!$D$12,J62+I32,IF(J13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(K13<Control!$D$12,K62+J32,IF(K13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(L13<Control!$D$12,L62+K32,IF(L13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(M13<Control!$D$12,M62+L32,IF(M13=Control!$D$12,0,\"\"))","v":31648.102285092009},{"$f":"IF(N13<Control!$D$12,N62+M32,IF(N13=Control!$D$12,0,\"\"))","v":0},{"$f":"IF(O13<Control!$D$12,O62+N32,IF(O13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(P13<Control!$D$12,P62+O32,IF(P13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Q13<Control!$D$12,Q62+P32,IF(Q13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(R13<Control!$D$12,R62+Q32,IF(R13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(S13<Control!$D$12,S62+R32,IF(S13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(T13<Control!$D$12,T62+S32,IF(T13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(U13<Control!$D$12,U62+T32,IF(U13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(V13<Control!$D$12,V62+U32,IF(V13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(W13<Control!$D$12,W62+V32,IF(W13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(X13<Control!$D$12,X62+W32,IF(X13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Y13<Control!$D$12,Y62+X32,IF(Y13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Z13<Control!$D$12,Z62+Y32,IF(Z13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AA13<Control!$D$12,AA62+Z32,IF(AA13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AB13<Control!$D$12,AB62+AA32,IF(AB13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AC13<Control!$D$12,AC62+AB32,IF(AC13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AD13<Control!$D$12,AD62+AC32,IF(AD13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AE13<Control!$D$12,AE62+AD32,IF(AE13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AF13<Control!$D$12,AF62+AE32,IF(AF13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AG13<Control!$D$12,AG62+AF32,IF(AG13=Control!$D$12,0,\"\"))","v":""}]
[null,"Utilidad del Período",null,{"$f":"IF(D13<=Control!$D$12,D47,\"\")","v":-1088.5675000000001},{"$f":"IF(E13<=Control!$D$12,E47,\"\")","v":-2590.1684997062503},{"$f":"IF(F13<=Control!$D$12,F47,\"\")","v":-9172.0669611540361},{"$f":"IF(G13<=Control!$D$12,G47,\"\")","v":5903.9328638947027},{"$f":"IF(H13<=Control!$D$12,H47,\"\")","v":5240.4719402354949},{"$f":"IF(I13<=Control!$D$12,I47,\"\")","v":6297.1191472071769},{"$f":"IF(J13<=Control!$D$12,J47,\"\")","v":7760.2536831372627},{"$f":"IF(K13<=Control!$D$12,K47,\"\")","v":8846.3951342591827},{"$f":"IF(L13<=Control!$D$12,L47,\"\")","v":9932.5365853810963},{"$f":"IF(M13<=Control!$D$12,M47,\"\")","v":11018.678036503014},{"$f":"IF(N13<=Control!$D$12,N47,\"\")","v":12104.819487624929},{"$f":"IF(O13<=Control!$D$12,O47,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P47,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q47,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R47,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S47,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T47,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U47,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V47,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W47,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X47,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y47,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z47,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA47,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB47,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC47,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD47,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE47,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF47,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG47,\"\")","v":""}]
[null,"Utilidad Acumulada",null,null,{"$f":"IF(E13<Control!$D$12,D33+D34-E59,IF(E13=Control!$D$12,0,\"\"))","v":-1088.5675000000001},{"$f":"IF(F13<Control!$D$12,E33+E34-F59,IF(F13=Control!$D$12,0,\"\"))","v":-3678.7359997062504},{"$f":"IF(G13<Control!$D$12,F33+F34-G59,IF(G13=Control!$D$12,0,\"\"))","v":-12850.802960860286},{"$f":"IF(H13<Control!$D$12,G33+G34-H59,IF(H13=Control!$D$12,0,\"\"))","v":-6946.8700969655838},{"$f":"IF(I13<Control!$D$12,H33+H34-I59,IF(I13=Control!$D$12,0,\"\"))","v":-1706.3981567300889},{"$f":"IF(J13<Control!$D$12,I33+I34-J59,IF(J13=Control!$D$12,0,\"\"))","v":4590.720990477088},{"$f":"IF(K13<Control!$D$12,J33+J34-K59,IF(K13=Control!$D$12,0,\"\"))","v":12350.97467361435},{"$f":"IF(L13<Control!$D$12,K33+K34-L59,IF(L13=Control!$D$12,0,\"\"))","v":21197.369807873532},{"$f":"IF(M13<Control!$D$12,L33+L34-M59,IF(M13=Control!$D$12,0,\"\"))","v":31129.906393254627},{"$f":"IF(N13<Control!$D$12,M33+M34-N59,IF(N13=Control!$D$12,0,\"\"))","v":0},{"$f":"IF(O13<Control!$D$12,N33+N34-O59,IF(O13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(P13<Control!$D$12,O33+O34-P59,IF(P13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Q13<Control!$D$12,P33+P34-Q59,IF(Q13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(R13<Control!$D$12,Q33+Q34-R59,IF(R13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(S13<Control!$D$12,R33+R34-S59,IF(S13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(T13<Control!$D$12,S33+S34-T59,IF(T13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(U13<Control!$D$12,T33+T34-U59,IF(U13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(V13<Control!$D$12,U33+U34-V59,IF(V13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(W13<Control!$D$12,V33+V34-W59,IF(W13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(X13<Control!$D$12,W33+W34-X59,IF(X13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Y13<Control!$D$12,X33+X34-Y59,IF(Y13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(Z13<Control!$D$12,Y33+Y34-Z59,IF(Z13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AA13<Control!$D$12,Z33+Z34-AA59,IF(AA13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AB13<Control!$D$12,AA33+AA34-AB59,IF(AB13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AC13<Control!$D$12,AB33+AB34-AC59,IF(AC13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AD13<Control!$D$12,AC33+AC34-AD59,IF(AD13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AE13<Control!$D$12,AD33+AD34-AE59,IF(AE13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AF13<Control!$D$12,AE33+AE34-AF59,IF(AF13=Control!$D$12,0,\"\"))","v":""},{"$f":"IF(AG13<Control!$D$12,AF33+AF34-AG59,IF(AG13=Control!$D$12,0,\"\"))","v":""}]
[null,"Total Patrimonio",null,{"$f":"IF(D13<=Control!$D$12,SUM(D32:D34),\"\")","v":1598.4324999999999},{"$f":"IF(E13<=Control!$D$12,SUM(E32:E34),\"\")","v":5528.2998202937506},{"$f":"IF(F13<=Control!$D$12,SUM(F32:F34),\"\")","v":18797.299324231724},{"$f":"IF(G13<=Control!$D$12,SUM(G32:G34),\"\")","v":24701.232188126422},{"$f":"IF(H13<=Control!$D$12,SUM(H32:H34),\"\")","v":29941.704128361918},{"$f":"IF(I13<=Control!$D$12,SUM(I32:I34),\"\")","v":36238.823275569099},{"$f":"IF(J13<=Control!$D$12,SUM(J32:J34),\"\")","v":43999.076958706355},{"$f":"IF(K13<=Control!$D$12,SUM(K32:K34),\"\")","v":52845.472092965538},{"$f":"IF(L13<=Control!$D$12,SUM(L32:L34),\"\")","v":62778.008678346639},{"$f":"IF(M13<=Control!$D$12,SUM(M32:M34),\"\")","v":73796.686714849653},{"$f":"IF(N13<=Control!$D$12,SUM(N32:N34),\"\")","v":12104.819487624929},{"$f":"IF(O13<=Control!$D$12,SUM(O32:O34),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,SUM(P32:P34),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,SUM(Q32:Q34),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,SUM(R32:R34),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,SUM(S32:S34),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,SUM(T32:T34),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,SUM(U32:U34),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,SUM(V32:V34),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,SUM(W32:W34),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,SUM(X32:X34),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,SUM(Y32:Y34),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,SUM(Z32:Z34),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,SUM(AA32:AA34),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,SUM(AB32:AB34),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,SUM(AC32:AC34),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,SUM(AD32:AD34),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,SUM(AE32:AE34),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,SUM(AF32:AF34),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,SUM(AG32:AG34),\"\")","v":""}]
[null,"Total Pasivo y Patrimonio",null,{"$f":"IF(D13<=Control!$D$12,D30+D35,\"\")","v":12435},{"$f":"IF(E13<=Control!$D$12,E30+E35,\"\")","v":41481.5},{"$f":"IF(F13<=Control!$D$12,F30+F35,\"\")","v":141090.44444444447},{"$f":"IF(G13<=Control!$D$12,G30+G35,\"\")","v":132317.46731480389},{"$f":"IF(H13<=Control!$D$12,H30+H35,\"\")","v":124649.37989184035},{"$f":"IF(I13<=Control!$D$12,I30+I35,\"\")","v":116317.83154521762},{"$f":"IF(J13<=Control!$D$12,J30+J35,\"\")","v":109042.93040556656},{"$f":"IF(K13<=Control!$D$12,K30+K35,\"\")","v":103231.1638018456},{"$f":"IF(L13<=Control!$D$12,L30+L35,\"\")","v":98505.538649246533},{"$f":"IF(M13<=Control!$D$12,M30+M35,\"\")","v":94866.054947769415},{"$f":"IF(N13<=Control!$D$12,N30+N35,\"\")","v":18516.02598256453},{"$f":"IF(O13<=Control!$D$12,O30+O35,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P30+P35,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q30+Q35,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R30+R35,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S30+S35,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T30+T35,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U30+U35,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V30+V35,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W30+W35,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X30+X35,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y30+Y35,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z30+Z35,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA30+AA35,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB30+AB35,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC30+AC35,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD30+AD35,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE30+AE35,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF30+AF35,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG30+AG35,\"\")","v":""}]
[null,null,null,{"$f":"IF(D13<=Control!$D$12,D23-D36,\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,E23-E36,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,F23-F36,\"\")","v":-2.9103830456733704E-11},{"$f":"IF(G13<=Control!$D$12,G23-G36,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,H23-H36,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,I23-I36,\"\")","v":-1.4551915228366852E-11},{"$f":"IF(J13<=Control!$D$12,J23-J36,\"\")","v":-1.4551915228366852E-11},{"$f":"IF(K13<=Control!$D$12,K23-K36,\"\")","v":-2.9103830456733704E-11},{"$f":"IF(L13<=Control!$D$12,L23-L36,\"\")","v":-4.3655745685100555E-11},{"$f":"IF(M13<=Control!$D$12,M23-M36,\"\")","v":-7.2759576141834259E-11},{"$f":"IF(N13<=Control!$D$12,N23-N36,\"\")","v":-4.3655745685100555E-11},{"$f":"IF(O13<=Control!$D$12,O23-O36,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P23-P36,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q23-Q36,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R23-R36,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S23-S36,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T23-T36,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U23-U36,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V23-V36,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W23-W36,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X23-X36,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y23-Y36,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z23-Z36,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA23-AA36,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB23-AB36,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC23-AC36,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD23-AD36,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE23-AE36,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF23-AF36,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG23-AG36,\"\")","v":""}]
[]
[null," --- Estado de Resultados"]
[null,"(+) Ingreso Operación",null,{"$f":"IF(D13<=Control!$D$12,IF(D13<$H$7,0,IF(D13=$H$7,$H$8,IF(D13>$H$7,C40*(1+IF(D13=$H$7+1,Control!$D$22,IF(D13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,IF(E13<$H$7,0,IF(E13=$H$7,$H$8,IF(E13>$H$7,D40*(1+IF(E13=$H$7+1,Control!$D$22,IF(E13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,IF(F13<$H$7,0,IF(F13=$H$7,$H$8,IF(F13>$H$7,E40*(1+IF(F13=$H$7+1,Control!$D$22,IF(F13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(G13<$H$7,0,IF(G13=$H$7,$H$8,IF(G13>$H$7,F40*(1+IF(G13=$H$7+1,Control!$D$22,IF(G13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(H13<=Control!$D$12,IF(H13<$H$7,0,IF(H13=$H$7,$H$8,IF(H13>$H$7,G40*(1+IF(H13=$H$7+1,Control!$D$22,IF(H13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(I13<=Control!$D$12,IF(I13<$H$7,0,IF(I13=$H$7,$H$8,IF(I13>$H$7,H40*(1+IF(I13=$H$7+1,Control!$D$22,IF(I13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(J13<=Control!$D$12,IF(J13<$H$7,0,IF(J13=$H$7,$H$8,IF(J13>$H$7,I40*(1+IF(J13=$H$7+1,Control!$D$22,IF(J13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(K13<=Control!$D$12,IF(K13<$H$7,0,IF(K13=$H$7,$H$8,IF(K13>$H$7,J40*(1+IF(K13=$H$7+1,Control!$D$22,IF(K13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(L13<=Control!$D$12,IF(L13<$H$7,0,IF(L13=$H$7,$H$8,IF(L13>$H$7,K40*(1+IF(L13=$H$7+1,Control!$D$22,IF(L13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(M13<=Control!$D$12,IF(M13<$H$7,0,IF(M13=$H$7,$H$8,IF(M13>$H$7,L40*(1+IF(M13=$H$7+1,Control!$D$22,IF(M13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(N13<=Control!$D$12,IF(N13<$H$7,0,IF(N13=$H$7,$H$8,IF(N13>$H$7,M40*(1+IF(N13=$H$7+1,Control!$D$22,IF(N13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":41970.486868428459},{"$f":"IF(O13<=Control!$D$12,IF(O13<$H$7,0,IF(O13=$H$7,$H$8,IF(O13>$H$7,N40*(1+IF(O13=$H$7+1,Control!$D$22,IF(O13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P13<$H$7,0,IF(P13=$H$7,$H$8,IF(P13>$H$7,O40*(1+IF(P13=$H$7+1,Control!$D$22,IF(P13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q13<$H$7,0,IF(Q13=$H$7,$H$8,IF(Q13>$H$7,P40*(1+IF(Q13=$H$7+1,Control!$D$22,IF(Q13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R13<$H$7,0,IF(R13=$H$7,$H$8,IF(R13>$H$7,Q40*(1+IF(R13=$H$7+1,Control!$D$22,IF(R13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S13<$H$7,0,IF(S13=$H$7,$H$8,IF(S13>$H$7,R40*(1+IF(S13=$H$7+1,Control!$D$22,IF(S13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T13<$H$7,0,IF(T13=$H$7,$H$8,IF(T13>$H$7,S40*(1+IF(T13=$H$7+1,Control!$D$22,IF(T13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U13<$H$7,0,IF(U13=$H$7,$H$8,IF(U13>$H$7,T40*(1+IF(U13=$H$7+1,Control!$D$22,IF(U13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V13<$H$7,0,IF(V13=$H$7,$H$8,IF(V13>$H$7,U40*(1+IF(V13=$H$7+1,Control!$D$22,IF(V13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W13<$H$7,0,IF(W13=$H$7,$H$8,IF(W13>$H$7,V40*(1+IF(W13=$H$7+1,Control!$D$22,IF(W13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X13<$H$7,0,IF(X13=$H$7,$H$8,IF(X13>$H$7,W40*(1+IF(X13=$H$7+1,Control!$D$22,IF(X13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y13<$H$7,0,IF(Y13=$H$7,$H$8,IF(Y13>$H$7,X40*(1+IF(Y13=$H$7+1,Control!$D$22,IF(Y13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z13<$H$7,0,IF(Z13=$H$7,$H$8,IF(Z13>$H$7,Y40*(1+IF(Z13=$H$7+1,Control!$D$22,IF(Z13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA13<$H$7,0,IF(AA13=$H$7,$H$8,IF(AA13>$H$7,Z40*(1+IF(AA13=$H$7+1,Control!$D$22,IF(AA13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB13<$H$7,0,IF(AB13=$H$7,$H$8,IF(AB13>$H$7,AA40*(1+IF(AB13=$H$7+1,Control!$D$22,IF(AB13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC13<$H$7,0,IF(AC13=$H$7,$H$8,IF(AC13>$H$7,AB40*(1+IF(AC13=$H$7+1,Control!$D$22,IF(AC13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD13<$H$7,0,IF(AD13=$H$7,$H$8,IF(AD13>$H$7,AC40*(1+IF(AD13=$H$7+1,Control!$D$22,IF(AD13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE13<$H$7,0,IF(AE13=$H$7,$H$8,IF(AE13>$H$7,AD40*(1+IF(AE13=$H$7+1,Control!$D$22,IF(AE13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF13<$H$7,0,IF(AF13=$H$7,$H$8,IF(AF13>$H$7,AE40*(1+IF(AF13=$H$7+1,Control!$D$22,IF(AF13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG13<$H$7,0,IF(AG13=$H$7,$H$8,IF(AG13>$H$7,AF40*(1+IF(AG13=$H$7+1,Control!$D$22,IF(AG13=$H$7+2,Control!$D$23,Control!$D$24)))))),\"\")","v":""}]
[null,"(=) Ebitda",null,{"$f":"IF(D13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",D13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*D40),\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",E13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*E40),\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",F13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*F40),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",G13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*G40),\"\")","v":37773.438181585618},{"$f":"IF(H13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",H13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*H40),\"\")","v":37773.438181585618},{"$f":"IF(I13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",I13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*I40),\"\")","v":37773.438181585618},{"$f":"IF(J13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",J13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*J40),\"\")","v":37773.438181585618},{"$f":"IF(K13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",K13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*K40),\"\")","v":37773.438181585618},{"$f":"IF(L13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",L13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*L40),\"\")","v":37773.438181585618},{"$f":"IF(M13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",M13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*M40),\"\")","v":37773.438181585618},{"$f":"IF(N13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",N13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*N40),\"\")","v":37773.438181585618},{"$f":"IF(O13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",O13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*O40),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",P13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*P40),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",Q13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*Q40),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",R13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*R40),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",S13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*S40),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",T13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*T40),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",U13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*U40),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",V13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*V40),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",W13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*W40),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",X13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*X40),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",Y13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*Y40),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",Z13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*Z40),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AA13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AA40),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AB13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AB40),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AC13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AC40),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AD13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AD40),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AE13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AE40),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AF13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AF40),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AND(Control!$D$8=\"Brownfield\",AG13<$H$7),(VLOOKUP(Control!$D$7,Flujo!$B$7:$C$8,2,FALSE)-1)*$H$8*0.2,IF(Control!$D$7=$B$7,$C$7,$C$8)*AG40),\"\")","v":""}]
[null,"(-) Comisión de Éxito",null,{"$f":"Control!D28","v":1000}]
[null,"(-) Intereses",null,{"$f":"IF(D13<=Control!$D$12,D55+D57,\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,E55+E57,\"\")","v":1146.8116000000002},{"$f":"IF(F13<=Control!$D$12,F55+F57,\"\")","v":3814.8817279760005},{"$f":"IF(G13<=Control!$D$12,G55+G57,\"\")","v":12968.853147724383},{"$f":"IF(H13<=Control!$D$12,H55+H57,\"\")","v":11347.746504258836},{"$f":"IF(I13<=Control!$D$12,I55+I57,\"\")","v":9726.6398607932879},{"$f":"IF(J13<=Control!$D$12,J55+J57,\"\")","v":8105.5332173277402},{"$f":"IF(K13<=Control!$D$12,K55+K57,\"\")","v":6484.4265738621925},{"$f":"IF(L13<=Control!$D$12,L55+L57,\"\")","v":4863.3199303966458},{"$f":"IF(M13<=Control!$D$12,M55+M57,\"\")","v":3242.2132869310976},{"$f":"IF(N13<=Control!$D$12,N55+N57,\"\")","v":1621.1066434655497},{"$f":"IF(O13<=Control!$D$12,O55+O57,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P55+P57,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q55+Q57,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R55+R57,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S55+S57,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T55+T57,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U55+U57,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V55+V57,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W55+W57,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X55+X57,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y55+Y57,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z55+Z57,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA55+AA57,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB55+AB57,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC55+AC57,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD55+AD57,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE55+AE57,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF55+AF57,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG55+AG57,\"\")","v":""}]
[null,"(-) Depreciaciones",null,null,{"$f":"IF(E13<=Control!$D$12,SUM(E85:E96),\"\")","v":1243.5},{"$f":"IF(F13<=Control!$D$12,SUM(F85:F96),\"\")","v":4609.0555555555557},{"$f":"IF(G13<=Control!$D$12,SUM(G85:G96),\"\")","v":17636.305555555555},{"$f":"IF(H13<=Control!$D$12,SUM(H85:H96),\"\")","v":17636.305555555555},{"$f":"IF(I13<=Control!$D$12,SUM(I85:I96),\"\")","v":17636.305555555555},{"$f":"IF(J13<=Control!$D$12,SUM(J85:J96),\"\")","v":17636.305555555555},{"$f":"IF(K13<=Control!$D$12,SUM(K85:K96),\"\")","v":17636.305555555555},{"$f":"IF(L13<=Control!$D$12,SUM(L85:L96),\"\")","v":17636.305555555555},{"$f":"IF(M13<=Control!$D$12,SUM(M85:M96),\"\")","v":17636.305555555555},{"$f":"IF(N13<=Control!$D$12,SUM(N85:N96),\"\")","v":17636.305555555555},{"$f":"IF(O13<=Control!$D$12,SUM(O85:O96),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,SUM(P85:P96),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,SUM(Q85:Q96),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,SUM(R85:R96),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,SUM(S85:S96),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,SUM(T85:T96),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,SUM(U85:U96),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,SUM(V85:V96),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,SUM(W85:W96),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,SUM(X85:X96),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,SUM(Y85:Y96),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,SUM(Z85:Z96),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,SUM(AA85:AA96),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,SUM(AB85:AB96),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,SUM(AC85:AC96),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,SUM(AD85:AD96),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,SUM(AE85:AE96),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,SUM(AF85:AF96),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,SUM(AG85:AG96),\"\")","v":""}]
[null,"(=) Utilidad Antes de Impuestos",null,{"$f":"IF(D13<=Control!$D$12,D41-D42-D43-D44,\"\")","v":-1000},{"$f":"IF(E13<=Control!$D$12,E41-E42-E43-E44,\"\")","v":-2390.3116},{"$f":"IF(F13<=Control!$D$12,F41-F42-F43-F44,\"\")","v":-8423.9372835315553},{"$f":"IF(G13<=Control!$D$12,G41-G42-G43-G44,\"\")","v":7168.2794783056816},{"$f":"IF(H13<=Control!$D$12,H41-H42-H43-H44,\"\")","v":8789.3861217712256},{"$f":"IF(I13<=Control!$D$12,I41-I42-I43-I44,\"\")","v":10410.492765236777},{"$f":"IF(J13<=Control!$D$12,J41-J42-J43-J44,\"\")","v":12031.599408702321},{"$f":"IF(K13<=Control!$D$12,K41-K42-K43-K44,\"\")","v":13652.706052167872},{"$f":"IF(L13<=Control!$D$12,L41-L42-L43-L44,\"\")","v":15273.812695633416},{"$f":"IF(M13<=Control!$D$12,M41-M42-M43-M44,\"\")","v":16894.919339098968},{"$f":"IF(N13<=Control!$D$12,N41-N42-N43-N44,\"\")","v":18516.025982564512},{"$f":"IF(O13<=Control!$D$12,O41-O42-O43-O44,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P41-P42-P43-P44,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q41-Q42-Q43-Q44,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R41-R42-R43-R44,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S41-S42-S43-S44,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T41-T42-T43-T44,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U41-U42-U43-U44,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V41-V42-V43-V44,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W41-W42-W43-W44,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X41-X42-X43-X44,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y41-Y42-Y43-Y44,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z41-Z42-Z43-Z44,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA41-AA42-AA43-AA44,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB41-AB42-AB43-AB44,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC41-AC42-AC43-AC44,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD41-AD42-AD43-AD44,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE41-AE42-AE43-AE44,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF41-AF42-AF43-AF44,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG41-AG42-AG43-AG44,\"\")","v":""}]
[null,"(-) Impuesto de Renta",null,{"$f":"IF(D13<=Control!$D$12,D108,\"\")","v":88.567499999999995},{"$f":"IF(E13<=Control!$D$12,E108,\"\")","v":199.85689970625003},{"$f":"IF(F13<=Control!$D$12,F108,\"\")","v":748.1296776224799},{"$f":"IF(G13<=Control!$D$12,G108,\"\")","v":1264.3466144109793},{"$f":"IF(H13<=Control!$D$12,H108,\"\")","v":3548.9141815357307},{"$f":"IF(I13<=Control!$D$12,I108,\"\")","v":4113.3736180296},{"$f":"IF(J13<=Control!$D$12,J108,\"\")","v":4271.3457255650583},{"$f":"IF(K13<=Control!$D$12,K108,\"\")","v":4806.3109179086905},{"$f":"IF(L13<=Control!$D$12,L108,\"\")","v":5341.27611025232},{"$f":"IF(M13<=Control!$D$12,M108,\"\")","v":5876.2413025959531},{"$f":"IF(N13<=Control!$D$12,N108,\"\")","v":6411.2064949395826},{"$f":"IF(O13<=Control!$D$12,O108,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P108,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q108,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R108,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S108,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T108,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U108,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V108,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W108,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X108,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y108,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z108,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA108,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB108,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC108,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD108,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE108,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF108,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG108,\"\")","v":""}]
[null,"(=) Utilidad Neta",null,{"$f":"IF(D13<=Control!$D$12,D45-D46,\"\")","v":-1088.5675000000001},{"$f":"IF(E13<=Control!$D$12,E45-E46,\"\")","v":-2590.1684997062503},{"$f":"IF(F13<=Control!$D$12,F45-F46,\"\")","v":-9172.0669611540361},{"$f":"IF(G13<=Control!$D$12,G45-G46,\"\")","v":5903.9328638947027},{"$f":"IF(H13<=Control!$D$12,H45-H46,\"\")","v":5240.4719402354949},{"$f":"IF(I13<=Control!$D$12,I45-I46,\"\")","v":6297.1191472071769},{"$f":"IF(J13<=Control!$D$12,J45-J46,\"\")","v":7760.2536831372627},{"$f":"IF(K13<=Control!$D$12,K45-K46,\"\")","v":8846.3951342591827},{"$f":"IF(L13<=Control!$D$12,L45-L46,\"\")","v":9932.5365853810963},{"$f":"IF(M13<=Control!$D$12,M45-M46,\"\")","v":11018.678036503014},{"$f":"IF(N13<=Control!$D$12,N45-N46,\"\")","v":12104.819487624929},{"$f":"IF(O13<=Control!$D$12,O45-O46,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P45-P46,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q45-Q46,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R45-R46,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S45-S46,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T45-T46,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U45-U46,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V45-V46,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W45-W46,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X45-X46,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y45-Y46,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z45-Z46,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA45-AA46,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB45-AB46,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC45-AC46,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD45-AD46,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE45-AE46,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF45-AF46,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG45-AG46,\"\")","v":""}]
[]
[]
[null," --- Flujo de Caja de Tesorería"]
[null,"(+) Caja Acumulada",null,{"$f":"D40","v":0},{"$f":"IF(E13<=Control!$D$12,D64+E40,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,E64+F40,\"\")","v":3.637978807091713E-12},{"$f":"IF(G13<=Control!$D$12,F64+G40,\"\")","v":41970.486868428474},{"$f":"IF(H13<=Control!$D$12,G64+H40,\"\")","v":50833.815294343447},{"$f":"IF(I13<=Control!$D$12,H64+I40,\"\")","v":60802.033426935464},{"$f":"IF(J13<=Control!$D$12,I64+J40,\"\")","v":70106.790635868281},{"$f":"IF(K13<=Control!$D$12,J64+K40,\"\")","v":80468.195051772782},{"$f":"IF(L13<=Control!$D$12,K64+L40,\"\")","v":92292.734003607358},{"$f":"IF(M13<=Control!$D$12,L64+M40,\"\")","v":105203.41440656385},{"$f":"IF(N13<=Control!$D$12,M64+N40,\"\")","v":119200.23626064227},{"$f":"IF(O13<=Control!$D$12,N64+O40,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O64+P40,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P64+Q40,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q64+R40,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R64+S40,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S64+T40,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T64+U40,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U64+V40,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V64+W40,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W64+X40,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X64+Y40,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y64+Z40,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z64+AA40,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA64+AB40,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB64+AC40,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC64+AD40,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD64+AE40,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE64+AF40,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF64+AG40,\"\")","v":""}]
[null,"(-) Salida de Caja Operación",null,{"$f":"D42","v":1000},{"$f":"IF(E13<=Control!$D$12,E40-E41-E42,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,F40-F41-F42,\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,G40-G41-G42,\"\")","v":4197.0486868428416},{"$f":"IF(H13<=Control!$D$12,H40-H41-H42,\"\")","v":4197.0486868428416},{"$f":"IF(I13<=Control!$D$12,I40-I41-I42,\"\")","v":4197.0486868428416},{"$f":"IF(J13<=Control!$D$12,J40-J41-J42,\"\")","v":4197.0486868428416},{"$f":"IF(K13<=Control!$D$12,K40-K41-K42,\"\")","v":4197.0486868428416},{"$f":"IF(L13<=Control!$D$12,L40-L41-L42,\"\")","v":4197.0486868428416},{"$f":"IF(M13<=Control!$D$12,M40-M41-M42,\"\")","v":4197.0486868428416},{"$f":"IF(N13<=Control!$D$12,N40-N41-N42,\"\")","v":4197.0486868428416},{"$f":"IF(O13<=Control!$D$12,O40-O41-O42,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P40-P41-P42,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q40-Q41-Q42,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R40-R41-R42,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S40-S41-S42,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T40-T41-T42,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U40-U41-U42,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V40-V41-V42,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W40-W41-W42,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X40-X41-X42,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y40-Y41-Y42,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z40-Z41-Z42,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA40-AA41-AA42,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB40-AB41-AB42,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC40-AC41-AC42,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD40-AD41-AD42,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE40-AE41-AE42,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF40-AF41-AF42,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG40-AG41-AG42,\"\")","v":""}]
[null,"(-) Inversiones",null,{"$f":"IF(Control!$D$9=\"Si\",Control!I17,Control!$I9+Control!I17)","v":12435},{"$f":"IF(E13<=Control!$D$12,IF(E13>Control!$D$10+(Control!$D$9=\"Si\")*1,0,IF(Control!$D$9=\"Si\",Control!$I9,Control!$I10)),\"\")","v":30290},{"$f":"IF(E13<=Control!$D$12,IF(F13>Control!$D$10+(Control!$D$9=\"Si\")*1,0,IF(Control!$D$9=\"Si\",Control!$I10,Control!$I11)),\"\")","v":104218},{"$f":"IF(E13<=Control!$D$12,IF(G13>Control!$D$10+(Control!$D$9=\"Si\")*1,0,IF(Control!$D$9=\"Si\",Control!$I11,Control!$I12)),\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,IF(H13>Control!$D$10+(Control!$D$9=\"Si\")*1,0,IF(Control!$D$9=\"Si\",Control!$I12,Control!$I13)),\"\")","v":0},{"$f":"IF(E13<=Control!$D$12,IF(I13>Control!$D$10+(Control!$D$9=\"Si\")*1,0,IF(Control!$D$9=\"Si\",Control!$I13,0)),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,0,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,0,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,0,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,0,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,0,\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,0,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,0,\"\")","v":""}]
[null,"(-) Amortización Largo Plazo",null,0,{"$f":"IF(E13<=Control!$D$12,D74,\"\")","v":1074.8},{"$f":"IF(F13<=Control!$D$12,E74,\"\")","v":3972.5936977777783},{"$f":"IF(G13<=Control!$D$12,F74,\"\")","v":15193.126930323782},{"$f":"IF(H13<=Control!$D$12,G74,\"\")","v":15193.126930323782},{"$f":"IF(I13<=Control!$D$12,H74,\"\")","v":15193.126930323782},{"$f":"IF(J13<=Control!$D$12,I74,\"\")","v":15193.126930323782},{"$f":"IF(K13<=Control!$D$12,J74,\"\")","v":15193.126930323782},{"$f":"IF(L13<=Control!$D$12,K74,\"\")","v":15193.126930323782},{"$f":"IF(M13<=Control!$D$12,L74,\"\")","v":15193.126930323782},{"$f":"IF(N13<=Control!$D$12,M74,\"\")","v":15193.126930323782},{"$f":"IF(O13<=Control!$D$12,N74,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O74,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P74,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q74,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R74,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S74,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T74,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U74,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V74,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W74,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X74,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y74,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z74,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA74,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB74,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC74,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD74,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE74,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF74,\"\")","v":""}]
[null,"(-) Intereses (Largo Plazo)",null,0,{"$f":"IF(E13<=Control!$D$12,D81,\"\")","v":1146.8116000000002},{"$f":"IF(F13<=Control!$D$12,E81,\"\")","v":3814.8817279760005},{"$f":"IF(G13<=Control!$D$12,F81,\"\")","v":12968.853147724383},{"$f":"IF(H13<=Control!$D$12,G81,\"\")","v":11347.746504258836},{"$f":"IF(I13<=Control!$D$12,H81,\"\")","v":9726.6398607932879},{"$f":"IF(J13<=Control!$D$12,I81,\"\")","v":8105.5332173277402},{"$f":"IF(K13<=Control!$D$12,J81,\"\")","v":6484.4265738621925},{"$f":"IF(L13<=Control!$D$12,K81,\"\")","v":4863.3199303966458},{"$f":"IF(M13<=Control!$D$12,L81,\"\")","v":3242.2132869310976},{"$f":"IF(N13<=Control!$D$12,M81,\"\")","v":1621.1066434655497},{"$f":"IF(O13<=Control!$D$12,N81,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O81,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P81,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q81,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R81,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S81,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T81,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U81,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V81,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W81,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X81,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y81,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z81,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA81,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB81,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC81,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD81,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE81,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF81,\"\")","v":""}]
[null,"(-) Pago Roll Over",null,0,{"$f":"IF(E13<=Control!$D$12,D60,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,E60,\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,F60,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,G60,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,H60,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,I60,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,J60,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,K60,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,L60,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,M60,\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,N60,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O60,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P60,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q60,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R60,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S60,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T60,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U60,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V60,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W60,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X60,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y60,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z60,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA60,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB60,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC60,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD60,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE60,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF60,\"\")","v":""}]
[null,"(-) Intereses (Roll Over)",null,0,{"$f":"IF(E13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*D60,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*E60,\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*F60,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*G60,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*H60,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*I60,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*J60,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*K60,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*L60,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*M60,\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*N60,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*O60,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*P60,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*Q60,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*R60,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*S60,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*T60,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*U60,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*V60,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*W60,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*X60,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*Y60,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*Z60,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AA60,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AB60,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AC60,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AD60,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AE60,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,((1+$H$9*1.8)*(1+Control!$D$19)-1)*AF60,\"\")","v":""}]
[null,"(-) Impuesto de Renta",null,{"$f":"C108","v":0},{"$f":"IF(E13<=Control!$D$12,D108,\"\")","v":88.567499999999995},{"$f":"IF(F13<=Control!$D$12,E108,\"\")","v":199.85689970625003},{"$f":"IF(G13<=Control!$D$12,F108,\"\")","v":748.1296776224799},{"$f":"IF(H13<=Control!$D$12,G108,\"\")","v":1264.3466144109793},{"$f":"IF(I13<=Control!$D$12,H108,\"\")","v":3548.9141815357307},{"$f":"IF(J13<=Control!$D$12,I108,\"\")","v":4113.3736180296},{"$f":"IF(K13<=Control!$D$12,J108,\"\")","v":4271.3457255650583},{"$f":"IF(L13<=Control!$D$12,K108,\"\")","v":4806.3109179086905},{"$f":"IF(M13<=Control!$D$12,L108,\"\")","v":5341.27611025232},{"$f":"IF(N13<=Control!$D$12,M108,\"\")","v":5876.2413025959531},{"$f":"IF(O13<=Control!$D$12,N108,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O108,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P108,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q108,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R108,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S108,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T108,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U108,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V108,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W108,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X108,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y108,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z108,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA108,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB108,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC108,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD108,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE108,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF108,\"\")","v":""}]
[null,"(-) Pago Dividendos",null,{"$f":"D68","v":0},{"$f":"IF(E13<=Control!$D$12,E68,\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,F68,\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,G68,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,H68,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,I68,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,J68,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,K68,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,L68,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,M68,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,N68,\"\")","v":85901.506202474557},{"$f":"IF(O13<=Control!$D$12,O68,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P68,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q68,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R68,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S68,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T68,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U68,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V68,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W68,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X68,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y68,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z68,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA68,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB68,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC68,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD68,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE68,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF68,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG68,\"\")","v":""}]
[null,"(+) Roll Over",null,0,{"$f":"IF(E13<=Control!$D$12,IF(AND(E13>=$H$7,E51-SUM(E52:E59)<0),SUM(E52:E59)-E51,0),\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,IF(AND(F13>=$H$7,F51-SUM(F52:F59)<0),SUM(F52:F59)-F51,0),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(AND(G13>=$H$7,G51-SUM(G52:G59)<0),SUM(G52:G59)-G51,0),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(AND(H13>=$H$7,H51-SUM(H52:H59)<0),SUM(H52:H59)-H51,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(AND(I13>=$H$7,I51-SUM(I52:I59)<0),SUM(I52:I59)-I51,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(AND(J13>=$H$7,J51-SUM(J52:J59)<0),SUM(J52:J59)-J51,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(AND(K13>=$H$7,K51-SUM(K52:K59)<0),SUM(K52:K59)-K51,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(AND(L13>=$H$7,L51-SUM(L52:L59)<0),SUM(L52:L59)-L51,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(AND(M13>=$H$7,M51-SUM(M52:M59)<0),SUM(M52:M59)-M51,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(AND(N13>=$H$7,N51-SUM(N52:N59)<0),SUM(N52:N59)-N51,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(AND(O13>=$H$7,O51-SUM(O52:O59)<0),SUM(O52:O59)-O51,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(AND(P13>=$H$7,P51-SUM(P52:P59)<0),SUM(P52:P59)-P51,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(AND(Q13>=$H$7,Q51-SUM(Q52:Q59)<0),SUM(Q52:Q59)-Q51,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(AND(R13>=$H$7,R51-SUM(R52:R59)<0),SUM(R52:R59)-R51,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(AND(S13>=$H$7,S51-SUM(S52:S59)<0),SUM(S52:S59)-S51,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(AND(T13>=$H$7,T51-SUM(T52:T59)<0),SUM(T52:T59)-T51,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(AND(U13>=$H$7,U51-SUM(U52:U59)<0),SUM(U52:U59)-U51,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(AND(V13>=$H$7,V51-SUM(V52:V59)<0),SUM(V52:V59)-V51,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(AND(W13>=$H$7,W51-SUM(W52:W59)<0),SUM(W52:W59)-W51,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(AND(X13>=$H$7,X51-SUM(X52:X59)<0),SUM(X52:X59)-X51,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(AND(Y13>=$H$7,Y51-SUM(Y52:Y59)<0),SUM(Y52:Y59)-Y51,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(AND(Z13>=$H$7,Z51-SUM(Z52:Z59)<0),SUM(Z52:Z59)-Z51,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AND(AA13>=$H$7,AA51-SUM(AA52:AA59)<0),SUM(AA52:AA59)-AA51,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AND(AB13>=$H$7,AB51-SUM(AB52:AB59)<0),SUM(AB52:AB59)-AB51,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AND(AC13>=$H$7,AC51-SUM(AC52:AC59)<0),SUM(AC52:AC59)-AC51,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AND(AD13>=$H$7,AD51-SUM(AD52:AD59)<0),SUM(AD52:AD59)-AD51,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AND(AE13>=$H$7,AE51-SUM(AE52:AE59)<0),SUM(AE52:AE59)-AE51,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AND(AF13>=$H$7,AF51-SUM(AF52:AF59)<0),SUM(AF52:AF59)-AF51,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AND(AG13>=$H$7,AG51-SUM(AG52:AG59)<0),SUM(AG52:AG59)-AG51,0),\"\")","v":""}]
[null,"(=) Necesidades/Excedentes de Caja",null,{"$f":"D51-SUM(D52:D59)+D60","v":-13435},{"$f":"IF(E13<=Control!$D$12,E51-SUM(E52:E59)+E60,\"\")","v":-32600.179100000001},{"$f":"IF(F13<=Control!$D$12,F51-SUM(F52:F59)+F60,\"\")","v":-112205.33232546003},{"$f":"IF(G13<=Control!$D$12,G51-SUM(G52:G59)+G60,\"\")","v":8863.3284259149877},{"$f":"IF(H13<=Control!$D$12,H51-SUM(H52:H59)+H60,\"\")","v":18831.546558507009},{"$f":"IF(I13<=Control!$D$12,I51-SUM(I52:I59)+I60,\"\")","v":28136.303767439822},{"$f":"IF(J13<=Control!$D$12,J51-SUM(J52:J59)+J60,\"\")","v":38497.708183344323},{"$f":"IF(K13<=Control!$D$12,K51-SUM(K52:K59)+K60,\"\")","v":50322.247135178906},{"$f":"IF(L13<=Control!$D$12,L51-SUM(L52:L59)+L60,\"\")","v":63232.927538135395},{"$f":"IF(M13<=Control!$D$12,M51-SUM(M52:M59)+M60,\"\")","v":77229.749392213809},{"$f":"IF(N13<=Control!$D$12,N51-SUM(N52:N59)+N60,\"\")","v":6411.2064949395863},{"$f":"IF(O13<=Control!$D$12,O51-SUM(O52:O59)+O60,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P51-SUM(P52:P59)+P60,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q51-SUM(Q52:Q59)+Q60,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R51-SUM(R52:R59)+R60,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S51-SUM(S52:S59)+S60,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T51-SUM(T52:T59)+T60,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U51-SUM(U52:U59)+U60,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V51-SUM(V52:V59)+V60,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W51-SUM(W52:W59)+W60,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X51-SUM(X52:X59)+X60,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y51-SUM(Y52:Y59)+Y60,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z51-SUM(Z52:Z59)+Z60,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA51-SUM(AA52:AA59)+AA60,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB51-SUM(AB52:AB59)+AB60,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC51-SUM(AC52:AC59)+AC60,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD51-SUM(AD52:AD59)+AD60,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE51-SUM(AE52:AE59)+AE60,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF51-SUM(AF52:AF59)+AF60,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG51-SUM(AG52:AG59)+AG60,\"\")","v":""}]
[null,"(+) Aportes Equity",null,{"$f":"IF(D13+1>$H$7,0,IF(D61<0,-D61*$H$6,0))","v":2687},{"$f":"IF(E13<=Control!$D$12,IF(E13+1>$H$7,0,IF(E61<0,-E61*$H$6,0)),\"\")","v":6520.035820000001},{"$f":"IF(F13<=Control!$D$12,IF(F13+1>$H$7,0,IF(F61<0,-F61*$H$6,0)),\"\")","v":22441.066465092008},{"$f":"IF(G13<=Control!$D$12,IF(G13+1>$H$7,0,IF(G61<0,-G61*$H$6,0)),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H13+1>$H$7,0,IF(H61<0,-H61*$H$6,0)),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I13+1>$H$7,0,IF(I61<0,-I61*$H$6,0)),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J13+1>$H$7,0,IF(J61<0,-J61*$H$6,0)),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K13+1>$H$7,0,IF(K61<0,-K61*$H$6,0)),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L13+1>$H$7,0,IF(L61<0,-L61*$H$6,0)),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M13+1>$H$7,0,IF(M61<0,-M61*$H$6,0)),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N13+1>$H$7,0,IF(N61<0,-N61*$H$6,0)),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O13+1>$H$7,0,IF(O61<0,-O61*$H$6,0)),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P13+1>$H$7,0,IF(P61<0,-P61*$H$6,0)),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q13+1>$H$7,0,IF(Q61<0,-Q61*$H$6,0)),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R13+1>$H$7,0,IF(R61<0,-R61*$H$6,0)),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S13+1>$H$7,0,IF(S61<0,-S61*$H$6,0)),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T13+1>$H$7,0,IF(T61<0,-T61*$H$6,0)),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U13+1>$H$7,0,IF(U61<0,-U61*$H$6,0)),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V13+1>$H$7,0,IF(V61<0,-V61*$H$6,0)),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W13+1>$H$7,0,IF(W61<0,-W61*$H$6,0)),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X13+1>$H$7,0,IF(X61<0,-X61*$H$6,0)),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y13+1>$H$7,0,IF(Y61<0,-Y61*$H$6,0)),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z13+1>$H$7,0,IF(Z61<0,-Z61*$H$6,0)),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA13+1>$H$7,0,IF(AA61<0,-AA61*$H$6,0)),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB13+1>$H$7,0,IF(AB61<0,-AB61*$H$6,0)),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC13+1>$H$7,0,IF(AC61<0,-AC61*$H$6,0)),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD13+1>$H$7,0,IF(AD61<0,-AD61*$H$6,0)),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE13+1>$H$7,0,IF(AE61<0,-AE61*$H$6,0)),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF13+1>$H$7,0,IF(AF61<0,-AF61*$H$6,0)),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG13+1>$H$7,0,IF(AG61<0,-AG61*$H$6,0)),\"\")","v":""}]
[null,"(+) Aportes de Deuda",null,{"$f":"IF(D13+1>$H$7,0,IF(D61<0,-D61*(1-$H$6),0))","v":10748},{"$f":"IF(E13<=Control!$D$12,IF(E13+1>$H$7,0,IF(E61<0,-E61*(1-$H$6),0)),\"\")","v":26080.143280000004},{"$f":"IF(F13<=Control!$D$12,IF(F13+1>$H$7,0,IF(F61<0,-F61*(1-$H$6),0)),\"\")","v":89764.265860368032},{"$f":"IF(G13<=Control!$D$12,IF(G13+1>$H$7,0,IF(G61<0,-G61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H13+1>$H$7,0,IF(H61<0,-H61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I13+1>$H$7,0,IF(I61<0,-I61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J13+1>$H$7,0,IF(J61<0,-J61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K13+1>$H$7,0,IF(K61<0,-K61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L13+1>$H$7,0,IF(L61<0,-L61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M13+1>$H$7,0,IF(M61<0,-M61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N13+1>$H$7,0,IF(N61<0,-N61*(1-$H$6),0)),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O13+1>$H$7,0,IF(O61<0,-O61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P13+1>$H$7,0,IF(P61<0,-P61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q13+1>$H$7,0,IF(Q61<0,-Q61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R13+1>$H$7,0,IF(R61<0,-R61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S13+1>$H$7,0,IF(S61<0,-S61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T13+1>$H$7,0,IF(T61<0,-T61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U13+1>$H$7,0,IF(U61<0,-U61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V13+1>$H$7,0,IF(V61<0,-V61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W13+1>$H$7,0,IF(W61<0,-W61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X13+1>$H$7,0,IF(X61<0,-X61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y13+1>$H$7,0,IF(Y61<0,-Y61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z13+1>$H$7,0,IF(Z61<0,-Z61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA13+1>$H$7,0,IF(AA61<0,-AA61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB13+1>$H$7,0,IF(AB61<0,-AB61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC13+1>$H$7,0,IF(AC61<0,-AC61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD13+1>$H$7,0,IF(AD61<0,-AD61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE13+1>$H$7,0,IF(AE61<0,-AE61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF13+1>$H$7,0,IF(AF61<0,-AF61*(1-$H$6),0)),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG13+1>$H$7,0,IF(AG61<0,-AG61*(1-$H$6),0)),\"\")","v":""}]
[null,"(=) Saldo Caja",null,{"$f":"+D61+D62+D63","v":0},{"$f":"IF(E13<=Control!$D$12,E61+E62+E63,\"\")","v":3.637978807091713E-12},{"$f":"IF(F13<=Control!$D$12,F61+F62+F63,\"\")","v":1.4551915228366852E-11},{"$f":"IF(G13<=Control!$D$12,G61+G62+G63,\"\")","v":8863.3284259149877},{"$f":"IF(H13<=Control!$D$12,H61+H62+H63,\"\")","v":18831.546558507009},{"$f":"IF(I13<=Control!$D$12,I61+I62+I63,\"\")","v":28136.303767439822},{"$f":"IF(J13<=Control!$D$12,J61+J62+J63,\"\")","v":38497.708183344323},{"$f":"IF(K13<=Control!$D$12,K61+K62+K63,\"\")","v":50322.247135178906},{"$f":"IF(L13<=Control!$D$12,L61+L62+L63,\"\")","v":63232.927538135395},{"$f":"IF(M13<=Control!$D$12,M61+M62+M63,\"\")","v":77229.749392213809},{"$f":"IF(N13<=Control!$D$12,N61+N62+N63,\"\")","v":6411.2064949395863},{"$f":"IF(O13<=Control!$D$12,O61+O62+O63,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P61+P62+P63,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q61+Q62+Q63,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R61+R62+R63,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S61+S62+S63,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T61+T62+T63,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U61+U62+U63,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V61+V62+V63,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W61+W62+W63,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X61+X62+X63,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y61+Y62+Y63,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z61+Z62+Z63,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA61+AA62+AA63,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB61+AB62+AB63,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC61+AC62+AC63,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD61+AD62+AD63,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE61+AE62+AE63,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF61+AF62+AF63,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG61+AG62+AG63,\"\")","v":""}]
[]
[null," --- Flujo de Caja del Inversionista"]
[null,"(-) Aportes Equity",null,{"$f":"IF(D13<=Control!$D$12,D62,\"\")","v":2687},{"$f":"IF(E13<=Control!$D$12,E62,\"\")","v":6520.035820000001},{"$f":"IF(F13<=Control!$D$12,F62,\"\")","v":22441.066465092008},{"$f":"IF(G13<=Control!$D$12,G62,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,H62,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,I62,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,J62,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,K62,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,L62,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,M62,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,N62,\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,O62,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P62,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q62,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R62,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S62,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T62,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U62,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V62,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W62,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X62,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y62,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z62,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA62,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB62,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC62,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD62,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE62,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF62,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG62,\"\")","v":""}]
[null,"(+) Dividendos",null,null,{"$f":"IF(E13<=Control!$D$12,IF(E13=Control!$D$12,E51-SUM(E52:E58)-E46,IF(AND(ROUND(D60+D82,0)=0,D33>0),D33,0)),\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,IF(F13=Control!$D$12,F51-SUM(F52:F58)-F46,IF(AND(ROUND(E60+E82,0)=0,E33>0),E33,0)),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(G13=Control!$D$12,G51-SUM(G52:G58)-G46,IF(AND(ROUND(F60+F82,0)=0,F33>0),F33,0)),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H13=Control!$D$12,H51-SUM(H52:H58)-H46,IF(AND(ROUND(G60+G82,0)=0,G33>0),G33,0)),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I13=Control!$D$12,I51-SUM(I52:I58)-I46,IF(AND(ROUND(H60+H82,0)=0,H33>0),H33,0)),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J13=Control!$D$12,J51-SUM(J52:J58)-J46,IF(AND(ROUND(I60+I82,0)=0,I33>0),I33,0)),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K13=Control!$D$12,K51-SUM(K52:K58)-K46,IF(AND(ROUND(J60+J82,0)=0,J33>0),J33,0)),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L13=Control!$D$12,L51-SUM(L52:L58)-L46,IF(AND(ROUND(K60+K82,0)=0,K33>0),K33,0)),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M13=Control!$D$12,M51-SUM(M52:M58)-M46,IF(AND(ROUND(L60+L82,0)=0,L33>0),L33,0)),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N13=Control!$D$12,N51-SUM(N52:N58)-N46,IF(AND(ROUND(M60+M82,0)=0,M33>0),M33,0)),\"\")","v":85901.506202474557},{"$f":"IF(O13<=Control!$D$12,IF(O13=Control!$D$12,O51-SUM(O52:O58)-O46,IF(AND(ROUND(N60+N82,0)=0,N33>0),N33,0)),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P13=Control!$D$12,P51-SUM(P52:P58)-P46,IF(AND(ROUND(O60+O82,0)=0,O33>0),O33,0)),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q13=Control!$D$12,Q51-SUM(Q52:Q58)-Q46,IF(AND(ROUND(P60+P82,0)=0,P33>0),P33,0)),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R13=Control!$D$12,R51-SUM(R52:R58)-R46,IF(AND(ROUND(Q60+Q82,0)=0,Q33>0),Q33,0)),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S13=Control!$D$12,S51-SUM(S52:S58)-S46,IF(AND(ROUND(R60+R82,0)=0,R33>0),R33,0)),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T13=Control!$D$12,T51-SUM(T52:T58)-T46,IF(AND(ROUND(S60+S82,0)=0,S33>0),S33,0)),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U13=Control!$D$12,U51-SUM(U52:U58)-U46,IF(AND(ROUND(T60+T82,0)=0,T33>0),T33,0)),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V13=Control!$D$12,V51-SUM(V52:V58)-V46,IF(AND(ROUND(U60+U82,0)=0,U33>0),U33,0)),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W13=Control!$D$12,W51-SUM(W52:W58)-W46,IF(AND(ROUND(V60+V82,0)=0,V33>0),V33,0)),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X13=Control!$D$12,X51-SUM(X52:X58)-X46,IF(AND(ROUND(W60+W82,0)=0,W33>0),W33,0)),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y13=Control!$D$12,Y51-SUM(Y52:Y58)-Y46,IF(AND(ROUND(X60+X82,0)=0,X33>0),X33,0)),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z13=Control!$D$12,Z51-SUM(Z52:Z58)-Z46,IF(AND(ROUND(Y60+Y82,0)=0,Y33>0),Y33,0)),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA13=Control!$D$12,AA51-SUM(AA52:AA58)-AA46,IF(AND(ROUND(Z60+Z82,0)=0,Z33>0),Z33,0)),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB13=Control!$D$12,AB51-SUM(AB52:AB58)-AB46,IF(AND(ROUND(AA60+AA82,0)=0,AA33>0),AA33,0)),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC13=Control!$D$12,AC51-SUM(AC52:AC58)-AC46,IF(AND(ROUND(AB60+AB82,0)=0,AB33>0),AB33,0)),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD13=Control!$D$12,AD51-SUM(AD52:AD58)-AD46,IF(AND(ROUND(AC60+AC82,0)=0,AC33>0),AC33,0)),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE13=Control!$D$12,AE51-SUM(AE52:AE58)-AE46,IF(AND(ROUND(AD60+AD82,0)=0,AD33>0),AD33,0)),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF13=Control!$D$12,AF51-SUM(AF52:AF58)-AF46,IF(AND(ROUND(AE60+AE82,0)=0,AE33>0),AE33,0)),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG13=Control!$D$12,AG51-SUM(AG52:AG58)-AG46,IF(AND(ROUND(AF60+AF82,0)=0,AF33>0),AF33,0)),\"\")","v":""}]
[null,"(=) FCI",null,{"$f":"IF(D13<=Control!$D$12,-D67+D68,\"\")","v":-2687},{"$f":"IF(E13<=Control!$D$12,-E67+E68,\"\")","v":-6520.035820000001},{"$f":"IF(F13<=Control!$D$12,-F67+F68,\"\")","v":-22441.066465092008},{"$f":"IF(G13<=Control!$D$12,-G67+G68,\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,-H67+H68,\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,-I67+I68,\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,-J67+J68,\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,-K67+K68,\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,-L67+L68,\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,-M67+M68,\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,-N67+N68,\"\")","v":85901.506202474557},{"$f":"IF(O13<=Control!$D$12,-O67+O68,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,-P67+P68,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,-Q67+Q68,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,-R67+R68,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,-S67+S68,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,-T67+T68,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,-U67+U68,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,-V67+V68,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,-W67+W68,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,-X67+X68,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,-Y67+Y68,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,-Z67+Z68,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,-AA67+AA68,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,-AB67+AB68,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,-AC67+AC68,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,-AD67+AD68,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,-AE67+AE68,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,-AF67+AF68,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,-AG67+AG68,\"\")","v":""}]
[]
[]
[null," --- Deuda Largo Plazo",null,{"$f":"Control!D16","v":10},{"$f":"+D72-1","v":9},8,7,6,5,4,3,2,1,0,-1,-2,-3,-4,-5,-6,-7,-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19]
[null,"Saldo Inicial",null,{"$f":"D63","v":10748},{"$f":"IF(E13<=Control!$D$12,D82+E63,\"\")","v":35753.343280000001},{"$f":"IF(F13<=Control!$D$12,E82+F63,\"\")","v":121545.01544259026},{"$f":"IF(G13<=Control!$D$12,F82+G63,\"\")","v":106351.88851226648},{"$f":"IF(H13<=Control!$D$12,G82+H63,\"\")","v":91158.761581942701},{"$f":"IF(I13<=Control!$D$12,H82+I63,\"\")","v":75965.634651618922},{"$f":"IF(J13<=Control!$D$12,I82+J63,\"\")","v":60772.507721295144},{"$f":"IF(K13<=Control!$D$12,J82+K63,\"\")","v":45579.380790971365},{"$f":"IF(L13<=Control!$D$12,K82+L63,\"\")","v":30386.253860647583},{"$f":"IF(M13<=Control!$D$12,L82+M63,\"\")","v":15193.1269303238},{"$f":"IF(N13<=Control!$D$12,M82+N63,\"\")","v":1.8189894035458565E-11},{"$f":"IF(O13<=Control!$D$12,N82+O63,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,O82+P63,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,P82+Q63,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,Q82+R63,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,R82+S63,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,S82+T63,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,T82+U63,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,U82+V63,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,V82+W63,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,W82+X63,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,X82+Y63,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Y82+Z63,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,Z82+AA63,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AA82+AB63,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AB82+AC63,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AC82+AD63,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AD82+AE63,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AE82+AF63,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AF82+AG63,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Amortización",null,{"$f":"SUM(D75:D80)","v":1074.8},{"$f":"IF(E13<=Control!$D$12,SUM(E75:E80),\"\")","v":3972.5936977777783},{"$f":"IF(F13<=Control!$D$12,SUM(F75:F80),\"\")","v":15193.126930323782},{"$f":"IF(G13<=Control!$D$12,SUM(G75:G80),\"\")","v":15193.126930323782},{"$f":"IF(H13<=Control!$D$12,SUM(H75:H80),\"\")","v":15193.126930323782},{"$f":"IF(I13<=Control!$D$12,SUM(I75:I80),\"\")","v":15193.126930323782},{"$f":"IF(J13<=Control!$D$12,SUM(J75:J80),\"\")","v":15193.126930323782},{"$f":"IF(K13<=Control!$D$12,SUM(K75:K80),\"\")","v":15193.126930323782},{"$f":"IF(L13<=Control!$D$12,SUM(L75:L80),\"\")","v":15193.126930323782},{"$f":"IF(M13<=Control!$D$12,SUM(M75:M80),\"\")","v":15193.126930323782},{"$f":"IF(N13<=Control!$D$12,SUM(N75:N80),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,SUM(O75:O80),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,SUM(P75:P80),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,SUM(Q75:Q80),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,SUM(R75:R80),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,SUM(S75:S80),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,SUM(T75:T80),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,SUM(U75:U80),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,SUM(V75:V80),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,SUM(W75:W80),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,SUM(X75:X80),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,SUM(Y75:Y80),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,SUM(Z75:Z80),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,SUM(AA75:AA80),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,SUM(AB75:AB80),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,SUM(AC75:AC80),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,SUM(AD75:AD80),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,SUM(AE75:AE80),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,SUM(AF75:AF80),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,SUM(AG75:AG80),\"\")","v":""},null,null,null,null,null,null,null,"Plazo Pagos","Pagos","Plazo Deuda"]
[null,"Deuda 1",null,{"$f":"IF(D$13>Control!$D$12,\"\",IF($AQ75<D$13,0,$AN75)*AS75)","v":1074.8},{"$f":"IF(E$13>Control!$D$12,\"\",IF($AQ75<E$13,0,$AN75)*AT75)","v":1074.8},{"$f":"IF(F$13>Control!$D$12,\"\",IF($AQ75<F$13,0,$AN75)*AU75)","v":1074.8},{"$f":"IF(G$13>Control!$D$12,\"\",IF($AQ75<G$13,0,$AN75)*AV75)","v":1074.8},{"$f":"IF(H$13>Control!$D$12,\"\",IF($AQ75<H$13,0,$AN75)*AW75)","v":1074.8},{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ75<I$13,0,$AN75)*AX75)","v":1074.8},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ75<J$13,0,$AN75)*AY75)","v":1074.8},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ75<K$13,0,$AN75)*AZ75)","v":1074.8},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ75<L$13,0,$AN75)*BA75)","v":1074.8},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ75<M$13,0,$AN75)*BB75)","v":1074.8},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ75<N$13,0,$AN75)*BC75)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ75<O$13,0,$AN75)*BD75)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ75<P$13,0,$AN75)*BE75)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ75<Q$13,0,$AN75)*BF75)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ75<R$13,0,$AN75)*BG75)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ75<S$13,0,$AN75)*BH75)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ75<T$13,0,$AN75)*BI75)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ75<U$13,0,$AN75)*BJ75)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ75<V$13,0,$AN75)*BK75)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ75<W$13,0,$AN75)*BL75)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ75<X$13,0,$AN75)*BM75)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ75<Y$13,0,$AN75)*BN75)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ75<Z$13,0,$AN75)*BO75)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ75<AA$13,0,$AN75)*BP75)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ75<AB$13,0,$AN75)*BQ75)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ75<AC$13,0,$AN75)*BR75)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ75<AD$13,0,$AN75)*BS75)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ75<AE$13,0,$AN75)*BT75)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ75<AF$13,0,$AN75)*BU75)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ75<AG$13,0,$AN75)*BV75)","v":""},null,null,null,null,null,"Deuda 1",{"$f":"IFERROR(D63/AP75,0)","v":1074.8},{"$f":"Control!$D$12-$H$11-1","v":10},{"$f":"IF(Control!$D$17-$H$11<AO75,Control!$D$17-$H$11,AO75)","v":10},{"$f":"AP75+$H$11","v":10},null,{"$f":"IF($H$11>=$AS$73,0,1)","v":1},{"$f":"IF($H$11>=AT$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deuda 2",null,null,{"$f":"IF(E$13>Control!$D$12,\"\",IF($AQ76+1<E$13,0,$AN76)*AT76)","v":2897.7936977777781},{"$f":"IF(F$13>Control!$D$12,\"\",IF($AQ76+1<F$13,0,$AN76)*AU76)","v":2897.7936977777781},{"$f":"IF(G$13>Control!$D$12,\"\",IF($AQ76+1<G$13,0,$AN76)*AV76)","v":2897.7936977777781},{"$f":"IF(H$13>Control!$D$12,\"\",IF($AQ76+1<H$13,0,$AN76)*AW76)","v":2897.7936977777781},{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ76+1<I$13,0,$AN76)*AX76)","v":2897.7936977777781},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ76+1<J$13,0,$AN76)*AY76)","v":2897.7936977777781},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ76+1<K$13,0,$AN76)*AZ76)","v":2897.7936977777781},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ76+1<L$13,0,$AN76)*BA76)","v":2897.7936977777781},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ76+1<M$13,0,$AN76)*BB76)","v":2897.7936977777781},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ76+1<N$13,0,$AN76)*BC76)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ76+1<O$13,0,$AN76)*BD76)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ76+1<P$13,0,$AN76)*BE76)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ76+1<Q$13,0,$AN76)*BF76)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ76+1<R$13,0,$AN76)*BG76)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ76+1<S$13,0,$AN76)*BH76)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ76+1<T$13,0,$AN76)*BI76)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ76+1<U$13,0,$AN76)*BJ76)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ76+1<V$13,0,$AN76)*BK76)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ76+1<W$13,0,$AN76)*BL76)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ76+1<X$13,0,$AN76)*BM76)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ76+1<Y$13,0,$AN76)*BN76)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ76+1<Z$13,0,$AN76)*BO76)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ76+1<AA$13,0,$AN76)*BP76)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ76+1<AB$13,0,$AN76)*BQ76)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ76+1<AC$13,0,$AN76)*BR76)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ76+1<AD$13,0,$AN76)*BS76)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ76+1<AE$13,0,$AN76)*BT76)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ76+1<AF$13,0,$AN76)*BU76)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ76+1<AG$13,0,$AN76)*BV76)","v":""},null,null,null,null,null,"Deuda 2",{"$f":"IFERROR(E63/AP76,0)","v":2897.7936977777781},{"$f":"Control!$D$12-$H$11-2","v":9},{"$f":"IF(Control!$D$17-$H$11<AO76,Control!$D$17-$H$11,AO76)","v":9},{"$f":"AP76+$H$11","v":9},null,null,{"$f":"IF($H$11>=AS$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deuda 3",null,null,null,{"$f":"IF(F$13>Control!$D$12,\"\",IF($AQ77+2<F$13,0,$AN77)*AU77)","v":11220.533232546004},{"$f":"IF(G$13>Control!$D$12,\"\",IF($AQ77+2<G$13,0,$AN77)*AV77)","v":11220.533232546004},{"$f":"IF(H$13>Control!$D$12,\"\",IF($AQ77+2<H$13,0,$AN77)*AW77)","v":11220.533232546004},{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ77+2<I$13,0,$AN77)*AX77)","v":11220.533232546004},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ77+2<J$13,0,$AN77)*AY77)","v":11220.533232546004},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ77+2<K$13,0,$AN77)*AZ77)","v":11220.533232546004},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ77+2<L$13,0,$AN77)*BA77)","v":11220.533232546004},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ77+2<M$13,0,$AN77)*BB77)","v":11220.533232546004},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ77+2<N$13,0,$AN77)*BC77)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ77+2<O$13,0,$AN77)*BD77)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ77+2<P$13,0,$AN77)*BE77)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ77+2<Q$13,0,$AN77)*BF77)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ77+2<R$13,0,$AN77)*BG77)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ77+2<S$13,0,$AN77)*BH77)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ77+2<T$13,0,$AN77)*BI77)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ77+2<U$13,0,$AN77)*BJ77)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ77+2<V$13,0,$AN77)*BK77)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ77+2<W$13,0,$AN77)*BL77)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ77+2<X$13,0,$AN77)*BM77)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ77+2<Y$13,0,$AN77)*BN77)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ77+2<Z$13,0,$AN77)*BO77)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ77+2<AA$13,0,$AN77)*BP77)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ77+2<AB$13,0,$AN77)*BQ77)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ77+2<AC$13,0,$AN77)*BR77)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ77+2<AD$13,0,$AN77)*BS77)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ77+2<AE$13,0,$AN77)*BT77)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ77+2<AF$13,0,$AN77)*BU77)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ77+2<AG$13,0,$AN77)*BV77)","v":""},null,null,null,null,null,"Deuda 3",{"$f":"IFERROR(F63/AP77,0)","v":11220.533232546004},{"$f":"Control!$D$12-$H$11-3","v":8},{"$f":"IF(Control!$D$17-$H$11<AO77,Control!$D$17-$H$11,AO77)","v":8},8,null,null,null,{"$f":"IF($H$11>=AS$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deuda 4",null,null,null,null,{"$f":"IF(G$13>Control!$D$12,\"\",IF($AQ78+3<G$13,0,$AN78)*AV78)","v":0},{"$f":"IF(H$13>Control!$D$12,\"\",IF($AQ78+3<H$13,0,$AN78)*AW78)","v":0},{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ78+3<I$13,0,$AN78)*AX78)","v":0},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ78+3<J$13,0,$AN78)*AY78)","v":0},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ78+3<K$13,0,$AN78)*AZ78)","v":0},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ78+3<L$13,0,$AN78)*BA78)","v":0},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ78+3<M$13,0,$AN78)*BB78)","v":0},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ78+3<N$13,0,$AN78)*BC78)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ78+3<O$13,0,$AN78)*BD78)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ78+3<P$13,0,$AN78)*BE78)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ78+3<Q$13,0,$AN78)*BF78)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ78+3<R$13,0,$AN78)*BG78)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ78+3<S$13,0,$AN78)*BH78)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ78+3<T$13,0,$AN78)*BI78)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ78+3<U$13,0,$AN78)*BJ78)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ78+3<V$13,0,$AN78)*BK78)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ78+3<W$13,0,$AN78)*BL78)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ78+3<X$13,0,$AN78)*BM78)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ78+3<Y$13,0,$AN78)*BN78)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ78+3<Z$13,0,$AN78)*BO78)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ78+3<AA$13,0,$AN78)*BP78)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ78+3<AB$13,0,$AN78)*BQ78)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ78+3<AC$13,0,$AN78)*BR78)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ78+3<AD$13,0,$AN78)*BS78)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ78+3<AE$13,0,$AN78)*BT78)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ78+3<AF$13,0,$AN78)*BU78)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ78+3<AG$13,0,$AN78)*BV78)","v":""},null,null,null,null,null,"Deuda 4",{"$f":"IFERROR(G63/AP78,0)","v":0},{"$f":"Control!$D$12-$H$11-4","v":7},{"$f":"IF(Control!$D$17-$H$11<AO78,Control!$D$17-$H$11,AO78)","v":7},7,null,null,null,null,{"$f":"IF($H$11>=AS$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deuda 5",null,null,null,null,null,{"$f":"IF(H$13>Control!$D$12,\"\",IF($AQ79+4<H$13,0,$AN79)*AW79)","v":0},{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ79+4<I$13,0,$AN79)*AX79)","v":0},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ79+4<J$13,0,$AN79)*AY79)","v":0},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ79+4<K$13,0,$AN79)*AZ79)","v":0},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ79+4<L$13,0,$AN79)*BA79)","v":0},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ79+4<M$13,0,$AN79)*BB79)","v":0},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ79+4<N$13,0,$AN79)*BC79)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ79+4<O$13,0,$AN79)*BD79)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ79+4<P$13,0,$AN79)*BE79)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ79+4<Q$13,0,$AN79)*BF79)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ79+4<R$13,0,$AN79)*BG79)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ79+4<S$13,0,$AN79)*BH79)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ79+4<T$13,0,$AN79)*BI79)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ79+4<U$13,0,$AN79)*BJ79)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ79+4<V$13,0,$AN79)*BK79)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ79+4<W$13,0,$AN79)*BL79)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ79+4<X$13,0,$AN79)*BM79)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ79+4<Y$13,0,$AN79)*BN79)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ79+4<Z$13,0,$AN79)*BO79)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ79+4<AA$13,0,$AN79)*BP79)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ79+4<AB$13,0,$AN79)*BQ79)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ79+4<AC$13,0,$AN79)*BR79)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ79+4<AD$13,0,$AN79)*BS79)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ79+4<AE$13,0,$AN79)*BT79)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ79+4<AF$13,0,$AN79)*BU79)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ79+4<AG$13,0,$AN79)*BV79)","v":""},null,null,null,null,null,"Deuda 5",{"$f":"IFERROR(H63/AP79,0)","v":0},{"$f":"Control!$D$12-$H$11-5","v":6},{"$f":"IF(Control!$D$17-$H$11<AO79,Control!$D$17-$H$11,AO79)","v":6},6,null,null,null,null,null,{"$f":"IF($H$11>=AS$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deuda 6",null,null,null,null,null,null,{"$f":"IF(I$13>Control!$D$12,\"\",IF($AQ80+5<I$13,0,$AN80)*AX80)","v":0},{"$f":"IF(J$13>Control!$D$12,\"\",IF($AQ80+5<J$13,0,$AN80)*AY80)","v":0},{"$f":"IF(K$13>Control!$D$12,\"\",IF($AQ80+5<K$13,0,$AN80)*AZ80)","v":0},{"$f":"IF(L$13>Control!$D$12,\"\",IF($AQ80+5<L$13,0,$AN80)*BA80)","v":0},{"$f":"IF(M$13>Control!$D$12,\"\",IF($AQ80+5<M$13,0,$AN80)*BB80)","v":0},{"$f":"IF(N$13>Control!$D$12,\"\",IF($AQ80+5<N$13,0,$AN80)*BC80)","v":0},{"$f":"IF(O$13>Control!$D$12,\"\",IF($AQ80+5<O$13,0,$AN80)*BD80)","v":""},{"$f":"IF(P$13>Control!$D$12,\"\",IF($AQ80+5<P$13,0,$AN80)*BE80)","v":""},{"$f":"IF(Q$13>Control!$D$12,\"\",IF($AQ80+5<Q$13,0,$AN80)*BF80)","v":""},{"$f":"IF(R$13>Control!$D$12,\"\",IF($AQ80+5<R$13,0,$AN80)*BG80)","v":""},{"$f":"IF(S$13>Control!$D$12,\"\",IF($AQ80+5<S$13,0,$AN80)*BH80)","v":""},{"$f":"IF(T$13>Control!$D$12,\"\",IF($AQ80+5<T$13,0,$AN80)*BI80)","v":""},{"$f":"IF(U$13>Control!$D$12,\"\",IF($AQ80+5<U$13,0,$AN80)*BJ80)","v":""},{"$f":"IF(V$13>Control!$D$12,\"\",IF($AQ80+5<V$13,0,$AN80)*BK80)","v":""},{"$f":"IF(W$13>Control!$D$12,\"\",IF($AQ80+5<W$13,0,$AN80)*BL80)","v":""},{"$f":"IF(X$13>Control!$D$12,\"\",IF($AQ80+5<X$13,0,$AN80)*BM80)","v":""},{"$f":"IF(Y$13>Control!$D$12,\"\",IF($AQ80+5<Y$13,0,$AN80)*BN80)","v":""},{"$f":"IF(Z$13>Control!$D$12,\"\",IF($AQ80+5<Z$13,0,$AN80)*BO80)","v":""},{"$f":"IF(AA$13>Control!$D$12,\"\",IF($AQ80+5<AA$13,0,$AN80)*BP80)","v":""},{"$f":"IF(AB$13>Control!$D$12,\"\",IF($AQ80+5<AB$13,0,$AN80)*BQ80)","v":""},{"$f":"IF(AC$13>Control!$D$12,\"\",IF($AQ80+5<AC$13,0,$AN80)*BR80)","v":""},{"$f":"IF(AD$13>Control!$D$12,\"\",IF($AQ80+5<AD$13,0,$AN80)*BS80)","v":""},{"$f":"IF(AE$13>Control!$D$12,\"\",IF($AQ80+5<AE$13,0,$AN80)*BT80)","v":""},{"$f":"IF(AF$13>Control!$D$12,\"\",IF($AQ80+5<AF$13,0,$AN80)*BU80)","v":""},{"$f":"IF(AG$13>Control!$D$12,\"\",IF($AQ80+5<AG$13,0,$AN80)*BV80)","v":""},null,null,null,null,null,"Deuda 6",{"$f":"IFERROR(I63/AP80,0)","v":0},{"$f":"Control!$D$12-$H$11-6","v":5},{"$f":"IF(Control!$D$17-$H$11<AO80,Control!$D$17-$H$11,AO80)","v":5},5,null,null,null,null,null,null,{"$f":"IF($H$11>=AS$73,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Intereses",null,{"$f":"((1+H9*1.8)*(1+Control!$D$19)-1)*D73","v":1146.8116000000002},{"$f":"IF(E13<=Control!$D$12,$H$10*E73,\"\")","v":3814.8817279760005},{"$f":"IF(F13<=Control!$D$12,$H$10*F73,\"\")","v":12968.853147724383},{"$f":"IF(G13<=Control!$D$12,$H$10*G73,\"\")","v":11347.746504258836},{"$f":"IF(H13<=Control!$D$12,$H$10*H73,\"\")","v":9726.6398607932879},{"$f":"IF(I13<=Control!$D$12,$H$10*I73,\"\")","v":8105.5332173277402},{"$f":"IF(J13<=Control!$D$12,$H$10*J73,\"\")","v":6484.4265738621925},{"$f":"IF(K13<=Control!$D$12,$H$10*K73,\"\")","v":4863.3199303966458},{"$f":"IF(L13<=Control!$D$12,$H$10*L73,\"\")","v":3242.2132869310976},{"$f":"IF(M13<=Control!$D$12,$H$10*M73,\"\")","v":1621.1066434655497},{"$f":"IF(N13<=Control!$D$12,$H$10*N73,\"\")","v":1.9408616935834292E-12},{"$f":"IF(O13<=Control!$D$12,$H$10*O73,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,$H$10*P73,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,$H$10*Q73,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,$H$10*R73,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,$H$10*S73,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,$H$10*T73,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,$H$10*U73,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,$H$10*V73,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,$H$10*W73,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,$H$10*X73,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,$H$10*Y73,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,$H$10*Z73,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,$H$10*AA73,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,$H$10*AB73,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,$H$10*AC73,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,$H$10*AD73,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,$H$10*AE73,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,$H$10*AF73,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,$H$10*AG73,\"\")","v":""}]
[null,"Saldo Deuda",null,{"$f":"D73-D74","v":9673.2000000000007},{"$f":"IF(E13<=Control!$D$12,E73-E74,\"\")","v":31780.749582222223},{"$f":"IF(F13<=Control!$D$12,F73-F74,\"\")","v":106351.88851226648},{"$f":"IF(G13<=Control!$D$12,G73-G74,\"\")","v":91158.761581942701},{"$f":"IF(H13<=Control!$D$12,H73-H74,\"\")","v":75965.634651618922},{"$f":"IF(I13<=Control!$D$12,I73-I74,\"\")","v":60772.507721295144},{"$f":"IF(J13<=Control!$D$12,J73-J74,\"\")","v":45579.380790971365},{"$f":"IF(K13<=Control!$D$12,K73-K74,\"\")","v":30386.253860647583},{"$f":"IF(L13<=Control!$D$12,L73-L74,\"\")","v":15193.1269303238},{"$f":"IF(M13<=Control!$D$12,M73-M74,\"\")","v":1.8189894035458565E-11},{"$f":"IF(N13<=Control!$D$12,N73-N74,\"\")","v":1.8189894035458565E-11},{"$f":"IF(O13<=Control!$D$12,O73-O74,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P73-P74,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q73-Q74,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R73-R74,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S73-S74,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T73-T74,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U73-U74,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V73-V74,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W73-W74,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X73-X74,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y73-Y74,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z73-Z74,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA73-AA74,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB73-AB74,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC73-AC74,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD73-AD74,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE73-AE74,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF73-AF74,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG73-AG74,\"\")","v":""}]
[]
[null," --- Depreciación",null,"Total"]
[null,"Infraestructura año 1",{"$f":"IF(Control!$D$12-1>20,20,Control!$D$12-1)","v":10},{"$f":"IF(Control!D9=\"Si\",Control!G17,Control!G9+Control!G17)","v":12435},{"$f":"IF(E13<=Control!$D$12,IF(E$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(F13<=Control!$D$12,IF(F$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(G13<=Control!$D$12,IF(G$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(H13<=Control!$D$12,IF(H$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(I13<=Control!$D$12,IF(I$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(J13<=Control!$D$12,IF(J$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(K13<=Control!$D$12,IF(K$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(L13<=Control!$D$12,IF(L$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(M13<=Control!$D$12,IF(M$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(N13<=Control!$D$12,IF(N$13-2<$C85,$D85/$C85,0),\"\")","v":1243.5},{"$f":"IF(O13<=Control!$D$12,IF(O$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-2<$C85,$D85/$C85,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-2<$C85,$D85/$C85,0),\"\")","v":""}]
[null,"Infraestructura año 2",{"$f":"IF(Control!$D$12-2>20,20,Control!$D$12-2)","v":9},{"$f":"IF(E13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!G9,Control!G10),0)","v":30290},null,{"$f":"IF(F13<=Control!$D$12,IF(F$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(G13<=Control!$D$12,IF(G$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(H13<=Control!$D$12,IF(H$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(I13<=Control!$D$12,IF(I$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(J13<=Control!$D$12,IF(J$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(K13<=Control!$D$12,IF(K$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(L13<=Control!$D$12,IF(L$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(M13<=Control!$D$12,IF(M$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(N13<=Control!$D$12,IF(N$13-3<$C86,$D86/$C86,0),\"\")","v":3365.5555555555557},{"$f":"IF(O13<=Control!$D$12,IF(O$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-3<$C86,$D86/$C86,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-3<$C86,$D86/$C86,0),\"\")","v":""}]
[null,"Infraestructura año 3",{"$f":"IF(Control!$D$12-3>20,20,Control!$D$12-3)","v":8},{"$f":"IF(F13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!G10,Control!G11),0)","v":104218},null,null,{"$f":"IF(G13<=Control!$D$12,IF(G$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(H13<=Control!$D$12,IF(H$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(I13<=Control!$D$12,IF(I$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(J13<=Control!$D$12,IF(J$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(K13<=Control!$D$12,IF(K$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(L13<=Control!$D$12,IF(L$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(M13<=Control!$D$12,IF(M$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(N13<=Control!$D$12,IF(N$13-4<$C87,$D87/$C87,0),\"\")","v":13027.25},{"$f":"IF(O13<=Control!$D$12,IF(O$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-4<$C87,$D87/$C87,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-4<$C87,$D87/$C87,0),\"\")","v":""}]
[null,"Infraestructura año 4",{"$f":"IF(Control!$D$12-4>20,20,Control!$D$12-4)","v":7},{"$f":"IF(G13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!G11,Control!G12),0)","v":0},null,null,null,{"$f":"IF(H13<=Control!$D$12,IF(H$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-5<$C88,$D88/$C88,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-5<$C88,$D88/$C88,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-5<$C88,$D88/$C88,0),\"\")","v":""}]
[null,"Infraestructura año 5",{"$f":"IF(Control!$D$12-5>20,20,Control!$D$12-5)","v":6},{"$f":"IF(H13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!G12,Control!G13),0)","v":0},null,null,null,null,{"$f":"IF(I13<=Control!$D$12,IF(I$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-6<$C89,$D89/$C89,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-6<$C89,$D89/$C89,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-6<$C89,$D89/$C89,0),\"\")","v":""}]
[null,"Infraestructura año 6",{"$f":"IF(Control!$D$12-6>20,20,Control!$D$12-6)","v":5},{"$f":"IF(I13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!G13,0),0)","v":0},null,null,null,null,null,{"$f":"IF(J13<=Control!$D$12,IF(J$13-7<$C90,$D90/$C90,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-7<$C90,$D90/$C90,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-7<$C90,$D90/$C90,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-7<$C90,$D90/$C90,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-7<$C90,$D90/$C90,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-7<$C90,$D90/$C90,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-7<$C90,$D90/$C90,0),\"\")","v":""}]
[null,"Equipos año 1",{"$f":"IF(Control!$D$12-1>10,10,Control!$D$12-1)","v":10},{"$f":"IF(Control!D9=\"Si\",Control!H17,Control!H9+Control!H17)","v":0},{"$f":"IF(E13<=Control!$D$12,IF(E$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(F13<=Control!$D$12,IF(F$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(G$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-2<$C91,$D91/$C91,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-2<$C91,$D91/$C91,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-2<$C91,$D91/$C91,0),\"\")","v":""}]
[null,"Equipos año 2",{"$f":"IF(Control!$D$12-2>10,10,Control!$D$12-2)","v":9},{"$f":"IF(E13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!H9,Control!H10),0)","v":0},null,{"$f":"IF(F13<=Control!$D$12,IF(F$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(G13<=Control!$D$12,IF(G$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-3<$C92,$D92/$C92,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-3<$C92,$D92/$C92,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-3<$C92,$D92/$C92,0),\"\")","v":""}]
[null,"Equipos año 3",{"$f":"IF(Control!$D$12-3>10,10,Control!$D$12-3)","v":8},{"$f":"IF(F13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!H10,Control!H11),0)","v":0},null,null,{"$f":"IF(G13<=Control!$D$12,IF(G$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(H13<=Control!$D$12,IF(H$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-4<$C93,$D93/$C93,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-4<$C93,$D93/$C93,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-4<$C93,$D93/$C93,0),\"\")","v":""}]
[null,"Equipos año 4",{"$f":"IF(Control!$D$12-4>10,10,Control!$D$12-4)","v":7},{"$f":"IF(G13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!H11,Control!H12),0)","v":0},null,null,null,{"$f":"IF(H13<=Control!$D$12,IF(H$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-5<$C94,$D94/$C94,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-5<$C94,$D94/$C94,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-5<$C94,$D94/$C94,0),\"\")","v":""}]
[null,"Equipos año 5",{"$f":"IF(Control!$D$12-5>10,10,Control!$D$12-5)","v":6},{"$f":"IF(H13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!H12,Control!H13),0)","v":0},null,null,null,null,{"$f":"IF(I13<=Control!$D$12,IF(I$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-6<$C95,$D95/$C95,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-6<$C95,$D95/$C95,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-6<$C95,$D95/$C95,0),\"\")","v":""}]
[null,"Equipos año 6",{"$f":"IF(Control!$D$12-6>10,10,Control!$D$12-6)","v":5},{"$f":"IF(I13<=Control!D10+(Control!D9=\"Si\")*1,IF(Control!D9=\"Si\",Control!H13,0),0)","v":0},null,null,null,null,null,{"$f":"IF(J13<=Control!$D$12,IF(J$13-7<$C96,$D96/$C96,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K$13-7<$C96,$D96/$C96,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L$13-7<$C96,$D96/$C96,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M$13-7<$C96,$D96/$C96,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N$13-7<$C96,$D96/$C96,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF$13-7<$C96,$D96/$C96,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG$13-7<$C96,$D96/$C96,0),\"\")","v":""}]
[]
[null," --- Impuesto de Renta"]
[null,"Utilidad/Pérdida del Ejercicio",null,{"$f":"IF(D13<=Control!$D$12,D45,\"\")","v":-1000},{"$f":"IF(E13<=Control!$D$12,E45,\"\")","v":-2390.3116},{"$f":"IF(F13<=Control!$D$12,F45,\"\")","v":-8423.9372835315553},{"$f":"IF(G13<=Control!$D$12,G45,\"\")","v":7168.2794783056816},{"$f":"IF(H13<=Control!$D$12,H45,\"\")","v":8789.3861217712256},{"$f":"IF(I13<=Control!$D$12,I45,\"\")","v":10410.492765236777},{"$f":"IF(J13<=Control!$D$12,J45,\"\")","v":12031.599408702321},{"$f":"IF(K13<=Control!$D$12,K45,\"\")","v":13652.706052167872},{"$f":"IF(L13<=Control!$D$12,L45,\"\")","v":15273.812695633416},{"$f":"IF(M13<=Control!$D$12,M45,\"\")","v":16894.919339098968},{"$f":"IF(N13<=Control!$D$12,N45,\"\")","v":18516.025982564512},{"$f":"IF(O13<=Control!$D$12,O45,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P45,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q45,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R45,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S45,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T45,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U45,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V45,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W45,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X45,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y45,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z45,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA45,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB45,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC45,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD45,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE45,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF45,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG45,\"\")","v":""}]
[null,"Pérdida Acumulada",null,{"$f":"IF(D13<=Control!$D$12,IF(D99+C100<0,D99+C100,0),\"\")","v":-1000},{"$f":"IF(E13<=Control!$D$12,IF(E99+D100<0,E99+D100,0),\"\")","v":-3390.3116},{"$f":"IF(F13<=Control!$D$12,IF(F99+E100<0,F99+E100,0),\"\")","v":-11814.248883531556},{"$f":"IF(G13<=Control!$D$12,IF(G99+F100<0,G99+F100,0),\"\")","v":-4645.9694052258747},{"$f":"IF(H13<=Control!$D$12,IF(H99+G100<0,H99+G100,0),\"\")","v":0},{"$f":"IF(I13<=Control!$D$12,IF(I99+H100<0,I99+H100,0),\"\")","v":0},{"$f":"IF(J13<=Control!$D$12,IF(J99+I100<0,J99+I100,0),\"\")","v":0},{"$f":"IF(K13<=Control!$D$12,IF(K99+J100<0,K99+J100,0),\"\")","v":0},{"$f":"IF(L13<=Control!$D$12,IF(L99+K100<0,L99+K100,0),\"\")","v":0},{"$f":"IF(M13<=Control!$D$12,IF(M99+L100<0,M99+L100,0),\"\")","v":0},{"$f":"IF(N13<=Control!$D$12,IF(N99+M100<0,N99+M100,0),\"\")","v":0},{"$f":"IF(O13<=Control!$D$12,IF(O99+N100<0,O99+N100,0),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P99+O100<0,P99+O100,0),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q99+P100<0,Q99+P100,0),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R99+Q100<0,R99+Q100,0),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S99+R100<0,S99+R100,0),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T99+S100<0,T99+S100,0),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U99+T100<0,U99+T100,0),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V99+U100<0,V99+U100,0),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W99+V100<0,W99+V100,0),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X99+W100<0,X99+W100,0),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y99+X100<0,Y99+X100,0),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z99+Y100<0,Z99+Y100,0),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA99+Z100<0,AA99+Z100,0),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB99+AA100<0,AB99+AA100,0),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC99+AB100<0,AC99+AB100,0),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD99+AC100<0,AD99+AC100,0),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE99+AD100<0,AE99+AD100,0),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF99+AE100<0,AF99+AE100,0),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG99+AF100<0,AG99+AF100,0),\"\")","v":""}]
[null,"Aportes de Equity Acumulados",null,{"$f":"IF(D13<=Control!$D$12,D67+C101,\"\")","v":2687},{"$f":"IF(E13<=Control!$D$12,E67+D101,\"\")","v":9207.035820000001},{"$f":"IF(F13<=Control!$D$12,F67+E101,\"\")","v":31648.102285092009},{"$f":"IF(G13<=Control!$D$12,G67+F101,\"\")","v":31648.102285092009},{"$f":"IF(H13<=Control!$D$12,H67+G101,\"\")","v":31648.102285092009},{"$f":"IF(I13<=Control!$D$12,I67+H101,\"\")","v":31648.102285092009},{"$f":"IF(J13<=Control!$D$12,J67+I101,\"\")","v":31648.102285092009},{"$f":"IF(K13<=Control!$D$12,K67+J101,\"\")","v":31648.102285092009},{"$f":"IF(L13<=Control!$D$12,L67+K101,\"\")","v":31648.102285092009},{"$f":"IF(M13<=Control!$D$12,M67+L101,\"\")","v":31648.102285092009},{"$f":"IF(N13<=Control!$D$12,N67+M101,\"\")","v":31648.102285092009},{"$f":"IF(O13<=Control!$D$12,O67+N101,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P67+O101,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q67+P101,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R67+Q101,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S67+R101,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T67+S101,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U67+T101,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V67+U101,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W67+V101,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X67+W101,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y67+X101,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z67+Y101,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA67+Z101,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB67+AA101,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC67+AB101,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD67+AC101,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE67+AD101,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF67+AE101,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG67+AF101,\"\")","v":""}]
[null,"Patrimonio Líquido",null,{"$f":"IF(D13<=Control!$D$12,IF(D99<0,0,D99)+D100+D101,\"\")","v":1687},{"$f":"IF(E13<=Control!$D$12,IF(E99<0,0,E99)+E100+E101,\"\")","v":5816.724220000001},{"$f":"IF(F13<=Control!$D$12,IF(F99<0,0,F99)+F100+F101,\"\")","v":19833.853401560453},{"$f":"IF(G13<=Control!$D$12,IF(G99<0,0,G99)+G100+G101,\"\")","v":34170.412358171816},{"$f":"IF(H13<=Control!$D$12,IF(H99<0,0,H99)+H100+H101,\"\")","v":40437.488406863238},{"$f":"IF(I13<=Control!$D$12,IF(I99<0,0,I99)+I100+I101,\"\")","v":42058.59505032879},{"$f":"IF(J13<=Control!$D$12,IF(J99<0,0,J99)+J100+J101,\"\")","v":43679.701693794326},{"$f":"IF(K13<=Control!$D$12,IF(K99<0,0,K99)+K100+K101,\"\")","v":45300.808337259878},{"$f":"IF(L13<=Control!$D$12,IF(L99<0,0,L99)+L100+L101,\"\")","v":46921.914980725429},{"$f":"IF(M13<=Control!$D$12,IF(M99<0,0,M99)+M100+M101,\"\")","v":48543.02162419098},{"$f":"IF(N13<=Control!$D$12,IF(N99<0,0,N99)+N100+N101,\"\")","v":50164.128267656517},{"$f":"IF(O13<=Control!$D$12,IF(O99<0,0,O99)+O100+O101,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P99<0,0,P99)+P100+P101,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q99<0,0,Q99)+Q100+Q101,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R99<0,0,R99)+R100+R101,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S99<0,0,S99)+S100+S101,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T99<0,0,T99)+T100+T101,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U99<0,0,U99)+U100+U101,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V99<0,0,V99)+V100+V101,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W99<0,0,W99)+W100+W101,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X99<0,0,X99)+X100+X101,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y99<0,0,Y99)+Y100+Y101,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z99<0,0,Z99)+Z100+Z101,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA99<0,0,AA99)+AA100+AA101,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB99<0,0,AB99)+AB100+AB101,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC99<0,0,AC99)+AC100+AC101,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD99<0,0,AD99)+AD100+AD101,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE99<0,0,AE99)+AE100+AE101,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF99<0,0,AF99)+AF100+AF101,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG99<0,0,AG99)+AG100+AG101,\"\")","v":""}]
[null,"Renta Presuntiva",null,{"$f":"IF(D13<=Control!$D$12,D102*0.03,\"\")","v":50.61},{"$f":"IF(E13<=Control!$D$12,E102*0.03,\"\")","v":174.50172660000001},{"$f":"IF(F13<=Control!$D$12,F102*0.03,\"\")","v":595.01560204681357},{"$f":"IF(G13<=Control!$D$12,G102*0.03,\"\")","v":1025.1123707451545},{"$f":"IF(H13<=Control!$D$12,H102*0.03,\"\")","v":1213.1246522058971},{"$f":"IF(I13<=Control!$D$12,I102*0.03,\"\")","v":1261.7578515098637},{"$f":"IF(J13<=Control!$D$12,J102*0.03,\"\")","v":1310.3910508138297},{"$f":"IF(K13<=Control!$D$12,K102*0.03,\"\")","v":1359.0242501177963},{"$f":"IF(L13<=Control!$D$12,L102*0.03,\"\")","v":1407.6574494217627},{"$f":"IF(M13<=Control!$D$12,M102*0.03,\"\")","v":1456.2906487257294},{"$f":"IF(N13<=Control!$D$12,N102*0.03,\"\")","v":1504.9238480296954},{"$f":"IF(O13<=Control!$D$12,O102*0.03,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P102*0.03,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q102*0.03,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R102*0.03,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S102*0.03,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T102*0.03,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U102*0.03,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V102*0.03,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W102*0.03,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X102*0.03,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y102*0.03,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z102*0.03,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA102*0.03,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB102*0.03,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC102*0.03,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD102*0.03,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE102*0.03,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF102*0.03,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG102*0.03,\"\")","v":""}]
[null,"Impuesto de Renta Bruto",null,{"$f":"IF(D13<=Control!$D$12,IF(D100<0,D103,D99*0.33),\"\")","v":50.61},{"$f":"IF(E13<=Control!$D$12,IF(E100<0,E103,E99*0.33),\"\")","v":174.50172660000001},{"$f":"IF(F13<=Control!$D$12,IF(F100<0,F103,F99*0.33),\"\")","v":595.01560204681357},{"$f":"IF(G13<=Control!$D$12,IF(G100<0,G103,G99*0.33),\"\")","v":1025.1123707451545},{"$f":"IF(H13<=Control!$D$12,IF(H100<0,H103,H99*0.33),\"\")","v":2900.4974201845048},{"$f":"IF(I13<=Control!$D$12,IF(I100<0,I103,I99*0.33),\"\")","v":3435.4626125281366},{"$f":"IF(J13<=Control!$D$12,IF(J100<0,J103,J99*0.33),\"\")","v":3970.4278048717661},{"$f":"IF(K13<=Control!$D$12,IF(K100<0,K103,K99*0.33),\"\")","v":4505.3929972153983},{"$f":"IF(L13<=Control!$D$12,IF(L100<0,L103,L99*0.33),\"\")","v":5040.3581895590278},{"$f":"IF(M13<=Control!$D$12,IF(M100<0,M103,M99*0.33),\"\")","v":5575.32338190266},{"$f":"IF(N13<=Control!$D$12,IF(N100<0,N103,N99*0.33),\"\")","v":6110.2885742462895},{"$f":"IF(O13<=Control!$D$12,IF(O100<0,O103,O99*0.33),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P100<0,P103,P99*0.33),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q100<0,Q103,Q99*0.33),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R100<0,R103,R99*0.33),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S100<0,S103,S99*0.33),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T100<0,T103,T99*0.33),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U100<0,U103,U99*0.33),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V100<0,V103,V99*0.33),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W100<0,W103,W99*0.33),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X100<0,X103,X99*0.33),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y100<0,Y103,Y99*0.33),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z100<0,Z103,Z99*0.33),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA100<0,AA103,AA99*0.33),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB100<0,AB103,AB99*0.33),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC100<0,AC103,AC99*0.33),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD100<0,AD103,AD99*0.33),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE100<0,AE103,AE99*0.33),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF100<0,AF103,AF99*0.33),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG100<0,AG103,AG99*0.33),\"\")","v":""}]
[null,"Sobreimpuesto Generado",null,{"$f":"IF(D13<=Control!$D$12,D104*0.75,\"\")","v":37.957499999999996},{"$f":"IF(E13<=Control!$D$12,E104*0.75,\"\")","v":130.87629495000002},{"$f":"IF(F13<=Control!$D$12,F104*0.75,\"\")","v":446.26170153511021},{"$f":"IF(G13<=Control!$D$12,G104*0.75,\"\")","v":768.83427805886595},{"$f":"IF(H13<=Control!$D$12,H104*0.75,\"\")","v":2175.3730651383785},{"$f":"IF(I13<=Control!$D$12,I104*0.75,\"\")","v":2576.5969593961026},{"$f":"IF(J13<=Control!$D$12,J104*0.75,\"\")","v":2977.8208536538245},{"$f":"IF(K13<=Control!$D$12,K104*0.75,\"\")","v":3379.0447479115487},{"$f":"IF(L13<=Control!$D$12,L104*0.75,\"\")","v":3780.2686421692706},{"$f":"IF(M13<=Control!$D$12,M104*0.75,\"\")","v":4181.4925364269948},{"$f":"IF(N13<=Control!$D$12,N104*0.75,\"\")","v":4582.7164306847171},{"$f":"IF(O13<=Control!$D$12,O104*0.75,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,P104*0.75,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,Q104*0.75,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,R104*0.75,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,S104*0.75,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,T104*0.75,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,U104*0.75,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,V104*0.75,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,W104*0.75,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,X104*0.75,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,Y104*0.75,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,Z104*0.75,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AA104*0.75,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AB104*0.75,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AC104*0.75,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AD104*0.75,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AE104*0.75,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AF104*0.75,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AG104*0.75,\"\")","v":""}]
[null,"Sobreimpuesto Promedio",null,null,{"$f":"IF(E13<=Control!$D$12,AVERAGE(D105:E105)*0.75,\"\")","v":63.31267310625001},{"$f":"IF(F13<=Control!$D$12,AVERAGE(E105:F105)*0.75,\"\")","v":216.42674868191631},{"$f":"IF(G13<=Control!$D$12,AVERAGE(F105:G105)*0.75,\"\")","v":455.66099234774106},{"$f":"IF(H13<=Control!$D$12,AVERAGE(G105:H105)*0.75,\"\")","v":1104.0777536989667},{"$f":"IF(I13<=Control!$D$12,AVERAGE(H105:I105)*0.75,\"\")","v":1781.9887592004304},{"$f":"IF(J13<=Control!$D$12,AVERAGE(I105:J105)*0.75,\"\")","v":2082.9066798937229},{"$f":"IF(K13<=Control!$D$12,AVERAGE(J105:K105)*0.75,\"\")","v":2383.8246005870151},{"$f":"IF(L13<=Control!$D$12,AVERAGE(K105:L105)*0.75,\"\")","v":2684.7425212803073},{"$f":"IF(M13<=Control!$D$12,AVERAGE(L105:M105)*0.75,\"\")","v":2985.6604419735995},{"$f":"IF(N13<=Control!$D$12,AVERAGE(M105:N105)*0.75,\"\")","v":3286.5783626668917},{"$f":"IF(O13<=Control!$D$12,AVERAGE(N105:O105)*0.75,\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,AVERAGE(O105:P105)*0.75,\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,AVERAGE(P105:Q105)*0.75,\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,AVERAGE(Q105:R105)*0.75,\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,AVERAGE(R105:S105)*0.75,\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,AVERAGE(S105:T105)*0.75,\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,AVERAGE(T105:U105)*0.75,\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,AVERAGE(U105:V105)*0.75,\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,AVERAGE(V105:W105)*0.75,\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,AVERAGE(W105:X105)*0.75,\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,AVERAGE(X105:Y105)*0.75,\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,AVERAGE(Y105:Z105)*0.75,\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,AVERAGE(Z105:AA105)*0.75,\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,AVERAGE(AA105:AB105)*0.75,\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,AVERAGE(AB105:AC105)*0.75,\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,AVERAGE(AC105:AD105)*0.75,\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,AVERAGE(AD105:AE105)*0.75,\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,AVERAGE(AE105:AF105)*0.75,\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,AVERAGE(AF105:AG105)*0.75,\"\")","v":""}]
[null,"Anticipo de Renta",null,{"$f":"IF(D13<=Control!$D$12,MIN(D105:D106),\"\")","v":37.957499999999996},{"$f":"IF(E13<=Control!$D$12,MIN(E105:E106),\"\")","v":63.31267310625001},{"$f":"IF(F13<=Control!$D$12,MIN(F105:F106),\"\")","v":216.42674868191631},{"$f":"IF(G13<=Control!$D$12,MIN(G105:G106),\"\")","v":455.66099234774106},{"$f":"IF(H13<=Control!$D$12,MIN(H105:H106),\"\")","v":1104.0777536989667},{"$f":"IF(I13<=Control!$D$12,MIN(I105:I106),\"\")","v":1781.9887592004304},{"$f":"IF(J13<=Control!$D$12,MIN(J105:J106),\"\")","v":2082.9066798937229},{"$f":"IF(K13<=Control!$D$12,MIN(K105:K106),\"\")","v":2383.8246005870151},{"$f":"IF(L13<=Control!$D$12,MIN(L105:L106),\"\")","v":2684.7425212803073},{"$f":"IF(M13<=Control!$D$12,MIN(M105:M106),\"\")","v":2985.6604419735995},{"$f":"IF(N13<=Control!$D$12,MIN(N105:N106),\"\")","v":3286.5783626668917},{"$f":"IF(O13<=Control!$D$12,MIN(O105:O106),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,MIN(P105:P106),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,MIN(Q105:Q106),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,MIN(R105:R106),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,MIN(S105:S106),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,MIN(T105:T106),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,MIN(U105:U106),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,MIN(V105:V106),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,MIN(W105:W106),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,MIN(X105:X106),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,MIN(Y105:Y106),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,MIN(Z105:Z106),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,MIN(AA105:AA106),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,MIN(AB105:AB106),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,MIN(AC105:AC106),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,MIN(AD105:AD106),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,MIN(AE105:AE106),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,MIN(AF105:AF106),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,MIN(AG105:AG106),\"\")","v":""}]
[null,"Impuesto de Renta + Anticipo",null,{"$f":"IF(D13<=Control!$D$12,IF(D104+D107-C107<0,0,D104+D107-C107),\"\")","v":88.567499999999995},{"$f":"IF(E13<=Control!$D$12,IF(E104+E107-D107<0,0,E104+E107-D107),\"\")","v":199.85689970625003},{"$f":"IF(F13<=Control!$D$12,IF(F104+F107-E107<0,0,F104+F107-E107),\"\")","v":748.1296776224799},{"$f":"IF(G13<=Control!$D$12,IF(G104+G107-F107<0,0,G104+G107-F107),\"\")","v":1264.3466144109793},{"$f":"IF(H13<=Control!$D$12,IF(H104+H107-G107<0,0,H104+H107-G107),\"\")","v":3548.9141815357307},{"$f":"IF(I13<=Control!$D$12,IF(I104+I107-H107<0,0,I104+I107-H107),\"\")","v":4113.3736180296},{"$f":"IF(J13<=Control!$D$12,IF(J104+J107-I107<0,0,J104+J107-I107),\"\")","v":4271.3457255650583},{"$f":"IF(K13<=Control!$D$12,IF(K104+K107-J107<0,0,K104+K107-J107),\"\")","v":4806.3109179086905},{"$f":"IF(L13<=Control!$D$12,IF(L104+L107-K107<0,0,L104+L107-K107),\"\")","v":5341.27611025232},{"$f":"IF(M13<=Control!$D$12,IF(M104+M107-L107<0,0,M104+M107-L107),\"\")","v":5876.2413025959531},{"$f":"IF(N13<=Control!$D$12,IF(N104+N107-M107<0,0,N104+N107-M107),\"\")","v":6411.2064949395826},{"$f":"IF(O13<=Control!$D$12,IF(O104+O107-N107<0,0,O104+O107-N107),\"\")","v":""},{"$f":"IF(P13<=Control!$D$12,IF(P104+P107-O107<0,0,P104+P107-O107),\"\")","v":""},{"$f":"IF(Q13<=Control!$D$12,IF(Q104+Q107-P107<0,0,Q104+Q107-P107),\"\")","v":""},{"$f":"IF(R13<=Control!$D$12,IF(R104+R107-Q107<0,0,R104+R107-Q107),\"\")","v":""},{"$f":"IF(S13<=Control!$D$12,IF(S104+S107-R107<0,0,S104+S107-R107),\"\")","v":""},{"$f":"IF(T13<=Control!$D$12,IF(T104+T107-S107<0,0,T104+T107-S107),\"\")","v":""},{"$f":"IF(U13<=Control!$D$12,IF(U104+U107-T107<0,0,U104+U107-T107),\"\")","v":""},{"$f":"IF(V13<=Control!$D$12,IF(V104+V107-U107<0,0,V104+V107-U107),\"\")","v":""},{"$f":"IF(W13<=Control!$D$12,IF(W104+W107-V107<0,0,W104+W107-V107),\"\")","v":""},{"$f":"IF(X13<=Control!$D$12,IF(X104+X107-W107<0,0,X104+X107-W107),\"\")","v":""},{"$f":"IF(Y13<=Control!$D$12,IF(Y104+Y107-X107<0,0,Y104+Y107-X107),\"\")","v":""},{"$f":"IF(Z13<=Control!$D$12,IF(Z104+Z107-Y107<0,0,Z104+Z107-Y107),\"\")","v":""},{"$f":"IF(AA13<=Control!$D$12,IF(AA104+AA107-Z107<0,0,AA104+AA107-Z107),\"\")","v":""},{"$f":"IF(AB13<=Control!$D$12,IF(AB104+AB107-AA107<0,0,AB104+AB107-AA107),\"\")","v":""},{"$f":"IF(AC13<=Control!$D$12,IF(AC104+AC107-AB107<0,0,AC104+AC107-AB107),\"\")","v":""},{"$f":"IF(AD13<=Control!$D$12,IF(AD104+AD107-AC107<0,0,AD104+AD107-AC107),\"\")","v":""},{"$f":"IF(AE13<=Control!$D$12,IF(AE104+AE107-AD107<0,0,AE104+AE107-AD107),\"\")","v":""},{"$f":"IF(AF13<=Control!$D$12,IF(AF104+AF107-AE107<0,0,AF104+AF107-AE107),\"\")","v":""},{"$f":"IF(AG13<=Control!$D$12,IF(AG104+AG107-AF107<0,0,AG104+AG107-AF107),\"\")","v":""}]
[]
[]
[]
[null," --- CPP"]
[null,"Inversiones",null,{"$f":"+Control!I17","v":12435},{"$f":"+Control!I9","v":30290},{"$f":"+Control!I10","v":104218},{"$f":"+Control!I11","v":""},{"$f":"+Control!I12","v":""},{"$f":"+Control!I13","v":""}]
[null,"Costos",null,{"$f":"IFERROR(D40-D41,\"\")","v":0},{"$f":"IFERROR(E40-E41,\"\")","v":0},0,4197.0486868428416,4197.0486868428416,4197.0486868428416,4197.0486868428416,4197.0486868428416,4197.0486868428416,4197.0486868428416,4197.0486868428416,"","","","","","","","","","","","","","","","","","",""]
[null,"Ingresos Terceras Fuentes",null,{"$f":"IFERROR(D40*(1-Control!$D$25),\"\")","v":0},{"$f":"IFERROR(E40*(1-Control!$D$25),\"\")","v":0},{"$f":"IFERROR(F40*(1-Control!$D$25),\"\")","v":0},{"$f":"IFERROR(G40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(H40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(I40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(J40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(K40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(L40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(M40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(N40*(1-Control!$D$25),\"\")","v":41970.486868428459},{"$f":"IFERROR(O40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(P40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(Q40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(R40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(S40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(T40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(U40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(V40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(W40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(X40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(Y40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(Z40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AA40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AB40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AC40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AD40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AE40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AF40*(1-Control!$D$25),\"\")","v":""},{"$f":"IFERROR(AG40*(1-Control!$D$25),\"\")","v":""}]
[null,"Aportes Públicos",null,{"$f":"IFERROR(D40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(E40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(F40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(G40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(H40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(I40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(J40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(K40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(L40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(M40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(N40*Control!$D$25,\"\")","v":0},{"$f":"IFERROR(O40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(P40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(Q40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(R40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(S40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(T40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(U40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(V40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(W40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(X40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(Y40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(Z40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AA40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AB40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AC40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AD40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AE40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AF40*Control!$D$25,\"\")","v":""},{"$f":"IFERROR(AG40*Control!$D$25,\"\")","v":""}]

{"sheet":"Resultados","index":2,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[6,8,6,9],[6,5,6,6],[6,2,6,3],[6,11,6,12]]}
[]
[]
[]
[]
[]
[]
[null,null,"Características Proyecto",null,null,"Resultados Financieros (Mill. COP)",null,null,"Proyecto Público de Referencia - PPR",null,null,"Proyecto APP"]
[null,null,"Tipo de Infraestructura",{"$f":"Control!D7","v":"Social"},null,"Pago Inicial",{"$f":"Flujo!H8","v":41970.486868428459},null,"Costos de Inversión",{"$f":"NPV(VLOOKUP(Control!$D$7,Flujo!$B$7:$E$8,4,FALSE),Flujo!D113:I113)+Varios!E54","v":126580.74676230155},null,"Aportes Públicos",{"$f":"NPV(VLOOKUP(Control!$D$7,Flujo!$B$7:$E$8,4,FALSE),Flujo!D116:AG116)","v":0}]
[null,null,"Tipo de Proyecto",{"$f":"Control!D8","v":"Greenfield"},null,"Ingreso Total Requerido",{"$f":"SUM(Flujo!D40:AG40)","v":335763.89494742773},null,"Costos de Explotación",{"$f":"NPV(VLOOKUP(Control!$D$7,Flujo!$B$7:$E$8,4,FALSE),Flujo!D114:AG114)*0.8","v":16906.581159542904},null,"Costos Administración",{"$f":"0.05*J8","v":6329.0373381150785}]
[null,null,"Aprobación Diseños",{"$f":"Control!D9","v":"Si"},null,"Aportes Públicos",{"$f":"G9*Control!D25","v":0},null,"Mantenimientos Mayores",{"$f":"NPV(VLOOKUP(Control!$D$7,Flujo!$B$7:$E$8,4,FALSE),Flujo!D114:AG114)*0.2","v":4226.645289885726},null,"Riesgo Retenido",{"$f":"J12","v":35203.862604102782}]
[null,null,"Etapa Construcción",{"$f":"Control!D10","v":2},null,"Costos y Gastos",{"$f":"SUM(Flujo!D52:AG52,Flujo!D55:AG55,Flujo!D57:AG57,Flujo!D58:AG58)","v":128156.28453510553},null,"Ingresos Terceras Fuentes",{"$f":"NPV(VLOOKUP(Control!$D$7,Flujo!$B$7:$E$8,4,FALSE),Flujo!D115:AG115)","v":211332.2644942865},null,"Costo Ajustado APP",{"$f":"SUM(M8:M10)","v":41532.89994221786}]
[null,null,"Etapa Operativa",{"$f":"Control!D11","v":8},null,"Inversión",{"$f":"SUM(Control!I9:I13)+Control!I17","v":146943},null,"Riesgo Retenido",{"$f":"SUM(Varios!J40:J47)","v":35203.862604102782}]
[null,null,"Total APP",{"$f":"Control!D12","v":11},null,"Deuda Largo Plazo",{"$f":"SUM(Flujo!D63:J63)","v":126592.40914036804},null,"Riesgo Transferido",{"$f":"SUM(Varios!K40:K47)","v":102677.93259529976},null,"Valor por Dinero",{"$f":"J14-M11","v":32730.603974628379}]
[null,null,null,null,null,"Aportes de Capital",{"$f":"SUM(Flujo!D62:AG62)","v":31648.102285092009},null,"Costo Ajustado PPR",{"$f":"J8+J9+J10-J11+J12+J13","v":74263.503916846239}]

{"sheet":"Varios","index":3,"n_rows":54,"n_cols":33,"rows_kept":54,"cut":false,"hidden":true,"merged":[[7,1,11,1],[12,1,15,1],[32,4,32,7],[34,2,37,2]]}
[]
[]
[]
[]
[]
[]
[]
[null,"PPR"," (+) Riesgo Retenido",0,{"$f":"+Resultados!J12","v":35203.862604102782}]
[null,null,"(+) Costo Base",{"$f":"+E8","v":35203.862604102782},{"$f":"+Resultados!J8+Resultados!J9+Resultados!J10","v":147713.97321173019}]
[null,null,"(+) Riesgo Transferido",{"$f":"+D9+E9","v":182917.83581583298},{"$f":"+Resultados!J13","v":102677.93259529976}]
[null,null,"(-) Ingresos de Terceras Fuentes",{"$f":"+E12","v":74263.503916846239},{"$f":"+Resultados!J11","v":211332.2644942865}]
[null,null,{"$f":"+Resultados!I14","v":"Costo Ajustado PPR"},0,{"$f":"+Resultados!J14","v":74263.503916846239}]
[null,"APP",{"$f":"+C8","v":" (+) Riesgo Retenido"},0,{"$f":"+E8","v":35203.862604102782}]
[null,null,"(+) Costos de Administración",{"$f":"+E13","v":35203.862604102782},{"$f":"+Resultados!M9","v":6329.0373381150785}]
[null,null,"(+) Aportes Públicos",{"$f":"+D14+E14","v":41532.89994221786},{"$f":"+Resultados!M8","v":0}]
[null,null,{"$f":"+Resultados!L11","v":"Costo Ajustado APP"},0,{"$f":"+Resultados!M11","v":41532.89994221786}]
[null,"CPP","Valor Por Dinero",{"$f":"+E16","v":41532.89994221786},{"$f":"E12-E16","v":32730.603974628379}]
[]
[]
[]
[null,null,"Ingresos Proyecto",{"$f":"Flujo!D40","v":0},{"$f":"Flujo!E40","v":0},{"$f":"Flujo!F40","v":0},{"$f":"Flujo!G40","v":41970.486868428459},{"$f":"Flujo!H40","v":41970.486868428459},{"$f":"Flujo!I40","v":41970.486868428459},{"$f":"Flujo!J40","v":41970.486868428459},{"$f":"Flujo!K40","v":41970.486868428459},{"$f":"Flujo!L40","v":41970.486868428459},{"$f":"Flujo!M40","v":41970.486868428459},{"$f":"Flujo!N40","v":41970.486868428459},{"$f":"Flujo!O40","v":""},{"$f":"Flujo!P40","v":""},{"$f":"Flujo!Q40","v":""},{"$f":"Flujo!R40","v":""},{"$f":"Flujo!S40","v":""},{"$f":"Flujo!T40","v":""},{"$f":"Flujo!U40","v":""},{"$f":"Flujo!V40","v":""},{"$f":"Flujo!W40","v":""},{"$f":"Flujo!X40","v":""},{"$f":"Flujo!Y40","v":""},{"$f":"Flujo!Z40","v":""},{"$f":"Flujo!AA40","v":""},{"$f":"Flujo!AB40","v":""},{"$f":"Flujo!AC40","v":""},{"$f":"Flujo!AD40","v":""},{"$f":"Flujo!AE40","v":""},{"$f":"Flujo!AF40","v":""},{"$f":"Flujo!AG40","v":""}]
[null,null,"Aportes Públicos",{"$f":"D21*Control!$D$25","v":0},{"$f":"E21*Control!$D$25","v":0},{"$f":"F21*Control!$D$25","v":0},{"$f":"G21*Control!$D$25","v":0},{"$f":"H21*Control!$D$25","v":0},{"$f":"I21*Control!$D$25","v":0},{"$f":"J21*Control!$D$25","v":0},{"$f":"K21*Control!$D$25","v":0},{"$f":"L21*Control!$D$25","v":0},{"$f":"M21*Control!$D$25","v":0},{"$f":"N21*Control!$D$25","v":0},{"$f":"O21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"P21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"Q21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"R21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"S21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"T21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"U21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"V21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"W21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"X21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"Y21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"Z21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AA21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AB21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AC21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AD21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AE21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AF21*Control!$D$25","v":{"$error":"#VALUE!"}},{"$f":"AG21*Control!$D$25","v":{"$error":"#VALUE!"}}]
[null,null,"Flujo de Caja del Inversionista",{"$f":"Flujo!D69","v":-2687},{"$f":"Flujo!E69","v":-6520.035820000001},{"$f":"Flujo!F69","v":-22441.066465092008},{"$f":"Flujo!G69","v":0},{"$f":"Flujo!H69","v":0},{"$f":"Flujo!I69","v":0},{"$f":"Flujo!J69","v":0},{"$f":"Flujo!K69","v":0},{"$f":"Flujo!L69","v":0},{"$f":"Flujo!M69","v":0},{"$f":"Flujo!N69","v":85901.506202474557},{"$f":"Flujo!O69","v":""},{"$f":"Flujo!P69","v":""},{"$f":"Flujo!Q69","v":""},{"$f":"Flujo!R69","v":""},{"$f":"Flujo!S69","v":""},{"$f":"Flujo!T69","v":""},{"$f":"Flujo!U69","v":""},{"$f":"Flujo!V69","v":""},{"$f":"Flujo!W69","v":""},{"$f":"Flujo!X69","v":""},{"$f":"Flujo!Y69","v":""},{"$f":"Flujo!Z69","v":""},{"$f":"Flujo!AA69","v":""},{"$f":"Flujo!AB69","v":""},{"$f":"Flujo!AC69","v":""},{"$f":"Flujo!AD69","v":""},{"$f":"Flujo!AE69","v":""},{"$f":"Flujo!AF69","v":""},{"$f":"Flujo!AG69","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Impacto"]
[null,null,null,null,"Alto","Medio-Alto","Medio-Bajo","Bajo"]
[null,null,"Probabilidad","Alto",0.48,0.21,0.09,0.04]
[null,null,null,"Medio-Alto",0.27,0.11,0.05,0.02]
[null,null,null,"Medio-Bajo",0.15,0.06,0.03,0.01]
[null,null,null,"Bajo",0.08,0.03,0.01,0.01]
[null,null,null,null,null,null,null,null,null,"Retenido","Transferido"]
[null,null,null,{"$f":"Control!G21","v":"Privado"},{"$f":"Control!H21","v":0},{"$f":"Control!F21","v":"Económico"},{"$f":"Control!I21","v":"Medio-Bajo"},{"$f":"Control!J21","v":"Alto"},{"$f":"VLOOKUP(G40,$D$35:$H$38,MATCH(H40,$E$34:$H$34)+1,FALSE)","v":0.15},{"$f":"IF(D40=\"Público\",I40,IF(D40=\"Público/Privado\",I40*E40,0))*$E$49","v":0},{"$f":"IF(D40=\"Privado\",I40,IF(D40=\"Público/Privado\",I40*(1-E40),0))*$E$49","v":22002.414127564236}]
[null,null,null,{"$f":"Control!G22","v":"Público"},{"$f":"Control!H22","v":1},{"$f":"Control!F22","v":"Social o Político"},{"$f":"Control!I22","v":"Bajo"},{"$f":"Control!J22","v":"Bajo"},0.08,{"$f":"IF(D41=\"Público\",I41,IF(D41=\"Público/Privado\",I41*E41,0))*$E$49","v":11734.620868034261},{"$f":"IF(D41=\"Privado\",I41,IF(D41=\"Público/Privado\",I41*(1-E41),0))*$E$49","v":0}]
[null,null,null,{"$f":"Control!G23","v":"Privado"},{"$f":"Control!H23","v":0},{"$f":"Control!F23","v":"Operacional"},{"$f":"Control!I23","v":"Medio-Alto"},{"$f":"Control!J23","v":"Medio-Alto"},0.11,0,16135.103693547107]
[null,null,null,{"$f":"Control!G24","v":"Privado"},{"$f":"Control!H24","v":0},{"$f":"Control!F24","v":"Financiero"},{"$f":"Control!I24","v":"Alto"},{"$f":"Control!J24","v":"Medio-Alto"},0.21,0,30803.379778589933]
[null,null,null,{"$f":"Control!G25","v":"Público"},{"$f":"Control!H25","v":1},{"$f":"Control!F25","v":"Regulatorio"},{"$f":"Control!I25","v":"Bajo"},{"$f":"Control!J25","v":"Bajo"},0.08,11734.620868034261,0]
[null,null,null,{"$f":"Control!G26","v":"Público"},{"$f":"Control!H26","v":1},{"$f":"Control!F26","v":"De la Naturaleza"},{"$f":"Control!I26","v":"Bajo"},{"$f":"Control!J26","v":"Bajo"},0.08,11734.620868034261,0]
[null,null,null,{"$f":"Control!G27","v":"Privado"},{"$f":"Control!H27","v":0},{"$f":"Control!F27","v":"Ambiental"},{"$f":"Control!I27","v":"Medio-Bajo"},{"$f":"Control!J27","v":"Alto"},0.15,0,22002.414127564236]
[null,null,null,{"$f":"Control!G28","v":"Privado"},{"$f":"Control!H28","v":0},{"$f":"Control!F28","v":"Tecnológico"},{"$f":"Control!I28","v":"Bajo"},{"$f":"Control!J28","v":"Bajo"},0.08,0,11734.620868034261]
[]
[null,null,null,"Valor Contrato",{"$f":"NPV(VLOOKUP(Control!D7,Flujo!B7:E8,4,FALSE),Flujo!D53:AG53)+NPV(VLOOKUP(Control!D7,Flujo!B7:E8,4,FALSE),Flujo!D52:AG52)","v":146682.76085042825}]
[]
[null,null,null,"VP Ingresos",{"$f":"(Resultados!J11+Resultados!M8)*0.7","v":147932.58514600055}]
[null,null,null,"BAUE",{"$f":"PMT(12%,Control!D12,-Varios!E51,0)","v":24914.126136174495}]
[null,null,null,"Espera Publica (meses)",12]
[null,null,null,"VAN Espera",{"$f":"PMT(POWER(1.12,1/12)-1,E53,0,-E52)","v":1970.0415337686788}]

{"sheet":"Instructivo","index":4,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[[18,2,18,12],[19,3,19,12],[20,3,20,12],[21,3,21,12],[22,3,22,12],[26,3,26,12],[27,3,27,12],[23,3,23,12],[36,3,36,12],[33,3,33,12],[34,3,34,12],[35,3,35,12],[28,3,28,12],[29,3,29,12],[30,3,30,12],[31,3,31,12],[32,3,32,12],[24,3,24,12],[25,3,25,12]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"HOJA DE CONTROL"]
[null,null,"Tipo de Infraestructura","Dependiendo de su proyecto podrá escoger entre infraestructura productiva (i.e., vías, aeropuertos, ferrocarril, etc) o infraestructura social (i.e., edificación pública, hospitales, colegios, etc.)"]
[null,null,"Tipo de Proyecto","Aquí encontrará dos opciones: proyecto tipo Greenfield y proyecto tipo Brownfield. Si su proyecto corresponde a una obra de ingeniería nueva utilice el tipo de proyecto Greenfield,  pero si por el contrario su proyecto se trata de modernización de infraestructura utilice el proyecto tipo Brownfield."]
[null,null,"Aprobación Diseños","Si el proyecto que analiza incorpora el estudio y aprobación de diseños por parte del Concedente y el Interventor marque la casilla con Si, en caso contrario utilice No."]
[null,null,"Etapa Construcción","Corresponde al número de años que requiere el proyecto en la construcción o modernización de la infraestructura. Allí podrá escoger entre 1 y 5 años según sea su cronograma de intervenciones."]
[null,null,"Etapa Operativa","Corresponde al número de años en los cuales el proyecto será operativo. Podrá escoger en un rango que oscila entre 1 y 29 años. No obstante, en el momento que decida estimar los resultados del modelo a través del plazo óptimo el programa utilizará todos los plazos en etapa opertiva posibles."]
[null,null,"Total APP","Corresponde al plazo en años del proyecto incluidas todas sus etapas (diseño, contrucción, operación y mantenimiento). En caso que el plazo total exceda los 30 años estipulados en la Ley, esta casilla se tornará de color rojo y los cálculos del modelo serán realizados solo hasta el año 30."]
[null,null,"Plazo Deuda Inicial","Esta casilla es automática y corresponde al máximo plazo posible de endeudamiento en el caso de la primera obligación de largo plazo que requiera el proyecto. "]
[null,null,"Plazo Máximo","Esta casilla no puede modificarse y corresponde a un tope de 10 años para obligaciones de largo plazo."]
[null,null,"Período Máximo de Gracia","Corresponde al número de años que una entidad financiera otorgaría al proyecto para no realizar amortizaciones de capital en un rango que se encuentra  entre 0 y 2 años. Si el usuario del programa escoge un período de gracia superior al posible según las especificaciones de plazo del proyecto, éste se corregira automáticamente para mantener la consistencia de los resultados. "]
[null,null,"Spread Deuda","Corresponde a los puntos adicionales sobre la DTF que el prestamista cobraría por la colocación de recursos de deuda. Esta celda puede ser modificada por el usuario, no obstante, se recomienda utilizar un spread de 500 pbs a menos que las condiciones de mercado sean diferentes."]
[null,null,"Crecimiento Año 2","Con el fin de poder simular un crecimiento escalonado del ingreso real del proyecto durante sus primeros años de operación, en esta casilla el usuario podrá colocar la tasa de crecimiento esperada en el ingreso real para el segundo año de operación del proyecto."]
[null,null,"Crecimiento Año 3","Con el fin de poder simular un crecimiento escalonado del ingreso real del proyecto durante sus primeros años de operación, en esta casilla el usuario podrá colocar la tasa de crecimiento esperada en el ingreso real para el tercer año de operación del proyecto."]
[null,null,"Crecimiento ≥ Año 4","En esta casilla el usuario podrá colocar la tasa de crecimiento promedio esperada en el ingreso real del proyecto a partir del año cuarto de operación."]
[null,null,"Aportes Públicos","Corresponde al porcentaje de ingreso que podría colocar el sector público para viabilizar el proyecto en caso de requerirse."]
[null,null,"Comisión Éxito","En el caso que el originador del proyecto consideré que en el proceso de estructuración y promoción del proyecto se acuerda una comisión de éxito, utilice esta casilla para colocar el valor que considere apropiado para dicha actividad."]
[null,null,"Inversiones Etapa Construcción","Corresponde a las inversiones en etapa de construcción que requiere el proyecto para ser operativo. Allí el usuario podrá colocar valores según su cronograma de intervenciones tanto para infraestructura como para equipos año a año."]
[null,null,"Inversiones Etapa Aprobación Diseños","Cuando se determine que el proyecto incluye etapa de aprobación de diseños podría requerir inversiones. Allí el usuario podrá colocar valores según su cronograma de intervenciones tanto para infraestructura como para equipos."]
[null,null,"Tipificación de Riesgos Previsibles","Corresponde a la asignación y tipicación de riesgos previsibles que el Originador ha establecido para su proyecto y los cuales se encuentran recogidos en el documento CONPES 3714. En el caso de la asignación de cada riesgo el usuario tendra la opción de asignarlo al privado o al público o a ambos. Si se ha establecido que el riesgo es compartido el usuario deberá incluir el porcentaje de riesgo que el sector público asumirá con el proyecto en la casilla \"% Publico\". En el caso que el riesgo sea totalmente público el usuario deberá colocar 100% en la casilla \"% Público\". SI por el contrario, el riesgo fue asignado totalmente al sector privado, el usuario deberá colocar 0% en la casilla \"% Público\". En cuanto a la probabilidad de ocurrencia y el impacto del riesgo en el proyecto, el usuario puede utilizar la clasificación alto/medio-alto/medio-bajo/bajo según considere sea la percepción de cada riesgo en su proyecto."]