{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Adm","Cal","inicio","Captura","Liquidez","Sustitución","Free","Liquidezfree","Plus","CAT","pasos","Guía"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":2,"defined_names":75,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Adm","index":0,"n_rows":120,"n_cols":323,"rows_kept":120,"cut":false,"hidden":true,"merged":[[4,32,4,33],[1,32,1,37],[4,35,4,37],[11,132,16,132],[3,128,8,128],[1,128,1,130],[4,38,4,40],[1,184,1,185],[3,76,8,76],[3,132,8,132],[6,179,7,179],[14,179,15,179],[34,246,35,246],[34,252,34,255],[158,0,161,0],[162,0,164,0],[1,10,1,13],[4,11,4,12],[3,72,8,72],[156,0,157,0],[1,1,1,2],[1,9,2,9],[1,8,2,8],[36,246,39,246],[40,246,42,246],[44,252,44,255],[19,52,19,57],[1,20,1,24],[1,292,1,294],[3,292,8,292],[3,296,8,296],[11,296,16,296],[1,189,2,189],[1,190,2,190],[3,260,8,260],[3,264,8,264]]}
["CONDICIONES HIPOTECA SANTANDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONDICIONES HIPOTECA FREE"]
[null,"Destino",null,"Esquema de Pagos","Programa Construcción","Inspección de Obra","Apoyo INFONAVIT","Plazo","TIPO DE INGRESOS","PTI MAXIMO\n(máximo endeudamiento posible)","Avalúo",null,null,null,"IVA","Comisión apertura","Comisión por administración","Escrituración","SEGUROS CON EL  BANCO","Numero de Intervinientes","FACTORES SEGUROS",null,null,null,null,"Monto mínimo de Crédito","Valor mínimo vivienda","Financiamiento de Gastos","Origen del crédito","¿Coahuila?\nPara Liquidez PR","TASA origen","PAGO POR MIL tabla","Crecientes PAGO POR MIL -SANTANDER",null,null,null,null,null,null,null,null,"AJUSTE ANUAL","OFERTAS ESPECIALES","EMBAJADORES","EXTRANJEROS","VERDE","Alto Valor","Sinergia BEI","Gubernamentales","Públicos","Mazda",null,"\"escogeofertasan\"",null,"DESTINOS",null,null,null,null,null,null,null,null,null,null,"Selección Plan Hipoteca PLUS","Tasa base","Plan Platino","Plan Asalariado",null,null,null,null,"Rangos OFERTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFORO POR DESTINO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",null,"Esquema de Pagos","Apoyo INFONAVIT","Plazo","TIPO DE INGRESOS","PTI MAXIMO\n(máximo endeudamiento posible)","Avalúo","IVA","Comisión apertura","Comisión por administración","Escrituración","SEGUROS CON EL  BANCO","Numero de Intervinientes","FACTORES SEGUROS",null,null,null,"Monto mínimo de Crédito","Valor mínimo vivienda","Financiamiento de Gastos","Origen del crédito","¿Coahuila?\nPara Liquidez PR","TASA origen","PAGO POR MIL tabla","FREE","FREE","FREE","FREE","FREE","FREE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTE ANUAL",null,null,null,null,null,"OFERTAS ESPECIALES","Segundo nivel OFERTA COLECTIVOS","EMBAJADORES","EXTRANJEROS","Alto Valor","Sinergia BEI","Gubernamentales","Públicos",null,"\"Escogeofertafree\"",null,"DESTINOS",null,null,null,null,null,null,null,null,null,null,null,null,"Rangos OFERTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFORO POR DESTINO"]
[null,null,null,null,"\"Construcción\"",null,null,"\"Plazo\"",null,null,null,null,null,null,null,null,null,null,null,"\"Intervinientes\"","Modalidad","Factor VIDA","Obra","Daños","Factor Asegurable",100000,250000,"\"gastos\"","\"origen\"",null,null,null,"Crecientes",null,null,null,null,null,null,null,null,{"$f":"IF(H4=180,VLOOKUP(AE4,AG7:AI111,3,0),IF(H4=240,VLOOKUP(AE4,AJ7:AL111,3,0),IF(H4=300,VLOOKUP(AE4,AM7:AO9,3,0),0)))","v":0},{"$f":"Captura!F17","v":"Ninguno"},{"$f":"IF($AQ$3=$AQ$8,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$9,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$10,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$11,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$12,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$13,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$14,\"SI\",0)","v":0},{"$f":"IF($AQ$3=$AQ$15,\"SI\",0)","v":0},null,"COLECTIVO","PRODUCTO","Adquisición","Adquisición con Apoyo INFONAVIT","Cofinavit ","Sustitución","Mejora de Condiciones","Terminación de Obra y Remodelación","Construcción","Terreno","Liquidez","OFERTA VALIDA para mostrar",null,{"$f":"IF(BN5=\"no\",0,Captura!F78)","v":0},9.5000000000000001E-2,8.8999999999999996E-2,null,null,null,null,"OFERTA SELECCIONADA",{"$f":"CONCATENATE(B4,AQ3)","v":"0Ninguno"},null,null,"OFERTA DE TASAS - \"BASETASASASANTANDER\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFOROS ASALARIADO - \"Aforodestino\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Plazo\"",null,null,null,null,null,null,null,null,"\"Intervinientes\"","Modalidad","Factor VIDA","Daños","Factor Asegurable",100000,250000,"\"gastos\"","\"origen\"",{"$f":"IF(GC4=GB116,Free!K19,\"\")","v":""},null,{"$f":"IF(GE4=\"Fijos\",HH3,IF(GE4=\"Crecientes\",HP3,0))","v":0},"TASA","Tasa mínima","Tasa tope","Reducción anual",null,null,{"$f":"VLOOKUP(GZ4,freeConge,MATCH(GG4,HG5:HM5,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"VLOOKUP(GZ4,freeProgra,MATCH(GG4,HO5:HU5,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"VLOOKUP(GZ4,freeajuste,MATCH(GG4,HW5:IC5,0))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Free!I9","v":"Ninguno"},null,{"$f":"IF(ID3=ID8,\"SI\",0)","v":0},{"$f":"IF(ID3=ID9,\"SI\",0)","v":0},{"$f":"IF(ID3=ID10,\"SI\",0)","v":0},{"$f":"IF(ID3=ID11,\"SI\",0)","v":0},{"$f":"IF(ID3=ID12,\"SI\",0)","v":0},{"$f":"IF(ID3=ID13,\"SI\",0)","v":0},null,null,"PRODUCTO","Adquisición","Adquisición con Apoyo INFONAVIT","Cofinavit ","Sustitución","Mejora de Condiciones","Terminación de Obra y Remodelación","Construcción","Terreno","Liquidez","OFERTA VALIDA para mostrar",null,null,"OFERTA SELECCIONADA",{"$f":"CONCATENATE(GC4,ID3)","v":"0Ninguno"},null,null,"OFERTA DE TASAS - \"BASETASAS\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFOROS ASALARIADO - \"Aforodestinofree\""]
[null,{"$f":"Captura!F15","v":0},null,{"$f":"Captura!F31","v":0},{"$f":"Captura!N31","v":0},{"$f":"IF(B4=A118,F5,0)","v":0},{"$f":"IF(B4=A113,\"si\",IF(OR(B4=A118,AND(B4=A116,AC4=AC14)),Captura!N25,G16))","v":""},{"$f":"Captura!F21","v":0},{"$f":"Captura!F13","v":"Asalariado"},"Riesgo  5",{"$f":"_xlfn.XLOOKUP(AA9,M7:M21,N7:N21,0,1,1)","v":2000},null,null,null,{"$f":"IF(OR(B4=A116,B4=A117),O6,IF(ISNA(VLOOKUP(B4,lista,4,0)),0,VLOOKUP(B4,lista,4,0)))","v":0},{"$f":"IF(ISNA(VLOOKUP(B4,lista,2,0)),0,VLOOKUP(B4,lista,2,0))","v":0},{"$f":"IF(ISNA(VLOOKUP(B4,lista,3,0)),0,VLOOKUP(B4,lista,3,0))","v":0},{"$f":"Captura!F27","v":0},{"$f":"Captura!F23","v":"SI"},{"$f":"Captura!F29","v":1},{"$f":"IF(AS3=\"SI\",\"Extranjeros\",\"Santander\")","v":"Santander"},{"$f":"IF(S4=\"NO\",0,VLOOKUP(T4,T7:V10,MATCH(U4,T6:V6,0)))","v":5.1539999999999995E-4},{"$f":"IF(S5=\"NO\",0,IF(B4=A118,W7,0))","v":0},{"$f":"IF(S5=\"NO\",0,IF(B4=A119,0,X7))","v":2.9999999999999997E-4},0.7,"Monto mínimo de Crédito construcción","Valor mínimo terreno construcción",{"$f":"Captura!N21","v":0},{"$f":"Captura!N19","v":0},"Lista selección Santander",{"$f":"Cal!AB116","v":0},{"$f":"IF(D4=\"Fijos\",AF6,AG4)","v":0},{"$f":"IF(AND(D4=\"Crecientes\",Adm!BN3>\"\"),Captura!AT82,IF(H4=180,VLOOKUP(AE4,AG7:AH111,2,0),IF(H4=240,VLOOKUP(AE4,AJ7:AK111,2,0),IF(H4=300,VLOOKUP(AE4,AM7:AO9,2,0),0))))","v":0},null,null,null,null,null,null,null,null,null,"Valida oferta",null,"Referencias en México",null,null,null,null,null,null,null,"Embajadores","AMBOS","SI","SI","SI","SI","NO","NO","NO","NO","NO",{"$f":"IF($AQ$3=AQ8,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,"¿APLICA PLUS?",9.7500000000000003E-2,8.9499999999999996E-2,null,null,null,null,"OFERTA","Perfiles","Tasas MA",null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Mejora de CondicionesNinguno","ConstrucciónNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","LiquidezNinguno","TerrenoNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Mejora de CondicionesEmbajadores","ConstrucciónNinguno","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","AdquisiciónVerde","Adquisición con Apoyo INFONAVITVerde","CofinavitVerde","AdquisiciónExtranjeros","AdquisiciónBlack","Adquisición con Apoyo INFONAVITBlack","CofinavitBlack","AdquisiciónBlack embajadores","Adquisición con Apoyo INFONAVITBlack embajadores","CofinavitBlack embajadores","AdquisiciónDiamante","Adquisición con Apoyo INFONAVITDiamante","CofinavitDiamante","SustituciónDiamante","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos","AdquisiciónMazda","Adquisición con Apoyo INFONAVITMazda","CofinavitMazda","AdquisiciónAsalariados","Adquisición con Apoyo INFONAVITAsalariados","CofinavitAsalariados",null,null,"OFERTA","Perfiles","AFORO",null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Mejora de CondicionesNinguno","ConstrucciónNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","LiquidezNinguno","TerrenoNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Mejora de CondicionesEmbajadores","ConstrucciónEmbajadores","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","AdquisiciónVerde","Adquisición con Apoyo INFONAVITVerde","CofinavitVerde","AdquisiciónExtranjeros","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos","AdquisiciónMazda","Adquisición con Apoyo INFONAVITMazda","CofinavitMazda","AdquisiciónAsalariados","Adquisición con Apoyo INFONAVITAsalariados","CofinavitAsalariados",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Free!F9","v":0},null,{"$f":"Free!F23","v":0},{"$f":"IF(GC4=GB113,\"si\",IF(AND(GC4=GB116,GX4=GX14),Free!K25,GF16))","v":""},{"$f":"Free!F11*12","v":0},{"$f":"Free!F7","v":"Asalariado"},"Riesgo  5",2.7499999999999998E-3,{"$f":"IF(AND(GC4=GB116,GX4=GX15),GK8,0)","v":0},{"$f":"IF(ISNA(VLOOKUP(GC4,ListaFree,2,0)),0,VLOOKUP(GC4,ListaFree,2,0))","v":0},{"$f":"IF(ISNA(VLOOKUP(GC4,ListaFree,3,0)),0,VLOOKUP(GC4,ListaFree,3,0))","v":0},{"$f":"Free!F19","v":0},{"$f":"Free!F13","v":"SI"},{"$f":"Free!F21","v":1},{"$f":"IF(IG3=\"SI\",\"Extranjeros\",\"FREE\")","v":"FREE"},{"$f":"IF(GO4=\"NO\",0,IF(AND(IK3=\"si\",IK5=\"si\"),GQ12,IF($GO$12=$GO$13,0,VLOOKUP(GP4,GP6:GR9,MATCH(GQ4,GP5:GR5,0)))))","v":0},{"$f":"IF(GO5=\"NO\",0,IF(GO12=GO13,0,GS6))","v":0},0.7,"Monto crédito máximo FREE",null,{"$f":"IF(GC4=GB116,Free!K23,\"\")","v":""},{"$f":"IF(GC4=GB116,Free!K21,\"\")","v":""},{"$f":"IF(GC4=GB116,\"SI\",\"\")","v":""},{"$f":"Cal!BO116","v":0},"LIQUIDEZ TWIN",0.1085,{"$f":"HB4-0.01","v":9.8500000000000004E-2},{"$f":"HB4+0.01","v":0.11849999999999999},2.5000000000000001E-3,null,"TASA","FIJOS  Pago por mil, \"Freeconge\"",null,null,null,null,null,null,"TASA",null,"CRECIENTES Pago por mil, \"Freeprogra\"",null,null,null,null,null,"TASA","CRECIENTES  Ajuste anual \"Freeajuste\"",null,null,null,null,null,"Valida oferta","Valida colectivo",null,"Referencias en México",null,null,null,"¿Arma de fuego?",null,"Embajadores","AMBOS","SI","SI","SI","SI","NO","NO","NO","NO","NO",{"$f":"IF(AND($ID$3=ID8,$IE$3<>\"\"),\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,null,"OFERTA","Perfiles","Tasas MA",null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","Terminación de Obra y RemodelaciónNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","Terminación de Obra y RemodelaciónEmbajadores","AdquisiciónExtranjeros","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos",null,"OFERTA","Perfiles","AFORO",null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","Terminación de Obra y RemodelaciónNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","Terminación de Obra y RemodelaciónEmbajadores","AdquisiciónExtranjeros","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos"]
[null,"Lista SELECCIÓN\n \"DestinosSantander\"","Apoyo infonavit","Lista SELECCION esquema","Lista Selección Pograma Construcción",11500,"UMA 2025","lista de PLAZO",null,0.6,null,"Valor vivienda",null,"Precio","Susti / Mejoras",null,"Comisión Susti Cofis",null,{"$f":"Captura!F25","v":"SI"},null,null,null,null,null,null,700000,250000,null,null,"SI","TASAS CON BENEFICIOS","fijos",180,null,null,240,null,null,300,null,null,null,{"$f":"IFERROR(VLOOKUP(AQ3,ofertassantander,1,0),\"FALSO\")","v":"Ninguno"},null,{"$f":"Captura!F19","v":0},null,null,null,null,null,null,null,"Extranjeros","AMBOS","SI","NO","NO","NO","NO","NO","NO","NO","NO",{"$f":"IF($AQ$3=AQ9,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,{"$f":"IF(ISNA(VLOOKUP(B4,lista,6,0)),0,VLOOKUP(B4,lista,6,0))","v":0},9.8000000000000004E-2,8.8499999999999995E-2,9.5000000000000001E-2,null,null,null,null,1,{"$f":"VLOOKUP(BV5,Basetasassantander,MATCH($BV$3,$BZ$4:$DV$4,0))","v":{"$error":"#N/A"}},null,null,1,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.10249999999999999,0.121,0.125,0.115,0.1275,0.1275,0.1275,0.1275,0.1275,9.7500000000000003E-2,0.1159,0.105,0.105,0.105,0.10249999999999999,0.13,0.13,0.13,0.1249,0.1249,0.1249,"NA","NA","NA","NA",0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,8.9499999999999996E-2,8.9499999999999996E-2,8.9499999999999996E-2,0.11799999999999999,0.11799999999999999,0.11799999999999999,null,null,null,1,{"$f":"IF($I$4=\"Asalariado\",VLOOKUP(DZ5,Aforodestino,MATCH($BV$3,$ED$4:$FP$4,0)),IF($I$4=\"NO asalariado\",VLOOKUP(DZ5,AforodestinoNO,MATCH($BV$3,$ED$12:$FM$12,0))))","v":{"$error":"#N/A"}},null,null,1,0.75,0.75,1,0.75,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,0.75,0.6,0.7,0.75,0.75,1,0.75,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,0.75,0.75,0.75,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},0.75,0.75,1,0.75,0.75,1,0.75,0.75,1,0.75,0.75,1,0.75,0.75,1,0.75,0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,"LISTA DESTINOS FREE \"DestinosFree\"","Apoyo infonavit","Fijos","UMA 2024","Valida Plazo",null,0.6,null,"Sustitución",null,null,null,{"$f":"Free!F15","v":"SI"},null,"FREE","Extranjeros","Factores Free",null,6000000,null,"Lista selección Santander/ Free","Lista selección Free",{"$f":"IF(GC4=GB116,\"NO\",\"\")","v":""},"tasa liquidez Twin",{"$f":"HA3","v":0},0.1135,{"$f":"HB5-0.01","v":0.10350000000000001},{"$f":"HB5+0.01","v":0.1235},null,null,"TASA",240,204,180,144,120,96,null,"TASA",240,204,180,144,120,96,null,"TASA",240,204,180,144,120,96,{"$f":"IFERROR(VLOOKUP(ID3,Ofertasfree,1,0),\"FALSO\")","v":"Ninguno"},null,null,{"$f":"Free!L9","v":0},null,null,{"$f":"IF(AND(IK3=\"si\",IK5=\"si\"),1,2)","v":2},{"$f":"Free!N9","v":0},null,"Extranjeros","AMBOS","SI","NO","NO","NO","NO","NO","NO","NO","NO",{"$f":"IF(AND($ID$3=ID9,$IE$3<>\"\"),\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,null,null,1,{"$f":"VLOOKUP(JB5,basetasasfree,MATCH($JB$3,$JF$4:$KE$4,0))","v":{"$error":"#N/A"}},null,null,1,0.1135,0.1135,0.1135,0.1135,0.1135,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,null,null,1,{"$f":"IF($GH$4=\"Asalariado\",VLOOKUP(KH5,Aforodestinofree,MATCH($JB$3,$KL$4:$LK$4,0)),IF($GH$4=\"NO asalariado\",VLOOKUP(KH5,aforodestinofreeNO,MATCH($JB$3,$KL$12:$LK$12,0))))","v":{"$error":"#N/A"}},null,null,1,0.75,0.75,1,0.35,0.75,0.5,0.75,0.75,1,0.35,0.75,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.75,0.75,1,0.75,0.75,1,0.75,0.75,1,0.75,0.75,1]
[null,"Adquisición",{"$f":"IF(B4=A113,\"si\",\"no\")","v":"no"},"Fijos",{"$f":"IF(B4=A118,\"Construcción en Terreno Propio\",\"\")","v":""},null,113.14,{"$f":"IF(Adm!B4=Adm!A120,0,1)","v":1},"Lista selección","Riesgo  4","Sustitución","Desde","Hasta",null,{"$f":"IF(AC4=AC15,16%,0)","v":0},null,350,null,"Lista selección",null,"Santander","Extranjeros","Obra","Daños",null,"Monto mínimo crédito liquidez TWIN","Valor Máximo terreno","Lista selección","Lista selección","NO",{"$f":"IF(BN3=0,Cal!AB116,IFERROR(VLOOKUP(Cal!AB116,BO3:BR33,MATCH(BN3,BO2:BR2,0)),0))","v":0},{"$f":"IF(B4=A118,PMT(((AE6/360)*(365/12)),H4-E13,-1000),PMT(((AE6/360)*(365/12)),H4,-1000))","v":{"$error":"#NUM!"}},"tasas",null,null,"tasas",null,null,"tasas",null,null,null,null,null,"Lista selección ",null,null,null,null,null,null,null,"Verde","SANTANDER","SI","SI","SI","NO","NO","NO","NO","NO","NO",{"$f":"IF($AQ$3=AQ10,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,"Lista selección",0.1,8.8999999999999996E-2,null,null,null,null,null,2,{"$f":"VLOOKUP(BV6,Basetasassantander,MATCH($BV$3,$BZ$4:$DV$4,0))","v":{"$error":"#N/A"}},null,null,2,0.1225,0.1225,0.1225,0.1225,0.1225,0.10249999999999999,0.121,0.125,0.115,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,9.7500000000000003E-2,0.1159,0.105,0.105,0.105,0.10249999999999999,0.12,0.12,0.12,0.1149,0.1149,0.1149,"NA","NA","NA","NA",0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,8.9499999999999996E-2,8.9499999999999996E-2,8.9499999999999996E-2,0.11799999999999999,0.11799999999999999,0.11799999999999999,null,null,null,2,{"$f":"IF($I$4=\"Asalariado\",VLOOKUP(DZ6,Aforodestino,MATCH($BV$3,$ED$4:$FP$4,0)),IF($I$4=\"NO asalariado\",VLOOKUP(DZ6,AforodestinoNO,MATCH($BV$3,$ED$12:$FM$12,0))))","v":{"$error":"#N/A"}},null,null,2,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.6,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.8,1,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición",{"$f":"IF(GC4=GB113,\"si\",\"no\")","v":"no"},"Crecientes",113.14,{"$f":"VLOOKUP(GC4,ListaFree,5,0)","v":{"$error":"#N/A"}},"Lista selección","Riesgo  4",1413,{"$f":"IF(GX4=GX15,16%,0)","v":0},null,null,null,"Lista selección",1,2.33E-4,2.0680000000000001E-4,{"$f":"0.0001856","v":1.8560000000000001E-4},null,null,"Valor vivienda capturada /Valor Terreno Construcción",{"$f":"IF(GC4=GB116,\"Ninguno\",\"\")","v":""},{"$f":"IF(GC4=GB116,\"Origen Adquisición\",\"\")","v":""},null,{"$f":"GZ4","v":0},null,null,null,null,null,null,0.1085,10.66,11.15,11.63,12.74,13.93,15.81,null,0.1085,9.43,9.5500000000000007,9.6199999999999992,10.92,12.22,14.18,null,0.1085,0.02,2.8000000000000001E-2,3.6999999999999998E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.6999999999999998E-2,null,null,null,"Lista selección ",null,null,null,"Lista selección ",null,"Alto Valor","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO","FALSO",null,null,null,2,{"$f":"VLOOKUP(JB6,basetasasfree,MATCH($JB$3,$JF$4:$KE$4,0))","v":{"$error":"#N/A"}},null,null,2,0.1135,0.1135,0.1135,0.1135,0.1135,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,null,null,2,{"$f":"IF($GH$4=\"Asalariado\",VLOOKUP(KH6,Aforodestinofree,MATCH($JB$3,$KL$4:$LK$4,0)),IF($GH$4=\"NO asalariado\",VLOOKUP(KH6,aforodestinofreeNO,MATCH($JB$3,$KL$12:$LK$12,0))))","v":{"$error":"#N/A"}},null,null,2,0.8,0.8,1,0.35,0.8,0.5,0.8,0.8,1,0.35,0.8,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.8,0.8,1,0.8,0.8,1,0.8,0.8,1,0.8,0.8,1]
[null,"Adquisición con Apoyo INFONAVIT","Construcción",{"$f":"IF(VLOOKUP(B4,lista,7,0)=\"SI\",\"Crecientes\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(B4=A118,\"Adquisición de Terreno y Construcción\",\"\")","v":""},null,{"$f":"G6*30.4","v":3439.4559999999997},null,"Asalariado",0.55000000000000004,2586.21,0,500000,2000,"Liquidez Susti",null,null,null,"SI",1,5.1539999999999995E-4,2.6350000000000001E-4,{"$f":"0.2269/1000","v":2.2689999999999999E-4},2.9999999999999997E-4,null,15000,20000000,{"$f":"IF(OR(B4=A116,B4=A117),\"Ninguno\",\"\")","v":""},{"$f":"IF(OR(B4=A116,B4=A117,),\"Origen Adquisición\",\"\")","v":""},null,null,null,9.5000000000000001E-2,9.0399999999999991,2.8000000000000001E-2,9.5000000000000001E-2,8.35,1.7999999999999999E-2,9.8000000000000004E-2,8.5,8.3999999999999995E-3,null,"LISTA OFERTAS \n",null,{"$f":"IF(AS3=\"SI\",\"SI\",\"\")","v":""},null,null,null,null,null,null,null,"Alto Valor","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO",{"$f":"IF($AQ$3=$AQ$11,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,{"$f":"IF(BN5=\"no\",\"\",\"Plan Platino\")","v":"Plan Platino"},0.10199999999999999,9.7000000000000003E-2,null,null,null,null,null,3,{"$f":"VLOOKUP(BV7,Basetasassantander,MATCH($BV$3,$BZ$4:$DV$4,0))","v":{"$error":"#N/A"}},null,null,3,0.1095,0.1095,0.1095,0.1095,0.1095,0.10249999999999999,0.111,0.115,0.115,0.1045,0.1045,0.1045,0.1045,0.1045,9.7500000000000003E-2,0.10589999999999999,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.10249999999999999,0.107,0.107,0.107,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.1096,0.1096,0.1096,0.11650000000000001,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,8.9499999999999996E-2,8.9499999999999996E-2,8.9499999999999996E-2,0.105,0.105,0.105,null,null,null,3,{"$f":"IF($I$4=\"Asalariado\",VLOOKUP(DZ7,Aforodestino,MATCH($BV$3,$ED$4:$FP$4,0)),IF($I$4=\"NO asalariado\",VLOOKUP(DZ7,AforodestinoNO,MATCH($BV$3,$ED$12:$FM$12,0))))","v":{"$error":"#N/A"}},null,null,3,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.85,1,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición con Apoyo INFONAVIT","Terminación de Obra","Esquema de Pagos Liquidez Twin",{"$f":"GF6*30.4","v":3439.4559999999997},null,"Asalariado",0.55000000000000004,18000,"Liquidez Susti",null,null,null,"SI",2,3.7310000000000002E-4,3.6860000000000001E-4,null,null,null,{"$f":"Free!F25","v":0},{"$f":"IF(GC4=GB116,\"Financiamiento de gastos\",\"\")","v":""},{"$f":"IF(GC4=GB116,\"Origen Liquidez\",\"\")","v":""},null,null,null,null,null,null,null,null,0.1135,11.01,11.48,11.95,13.04,14.22,16.09,null,0.1135,9.77,9.85,9.91,10.96,12.22,14.18,null,0.1135,0.02,2.8000000000000001E-2,3.6999999999999998E-2,4.1000000000000002E-2,4.2000000000000003E-2,4.2999999999999997E-2,"LISTA OFERTAS \"Selección lista celdaF142\"","Selección LISTA COLECTIVOS \"colectivosfree\"",null,{"$f":"IF(IG3=\"SI\",\"SI\",\"\")","v":""},null,null,null,{"$f":"IF(IK3=\"SI\",\"SI\",\"\")","v":""},null,"Sinergia BEI","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO","FALSO",null,null,null,3,{"$f":"VLOOKUP(JB7,basetasasfree,MATCH($JB$3,$JF$4:$KE$4,0))","v":{"$error":"#N/A"}},null,null,3,0.1135,0.1135,0.1135,0.1135,0.1135,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,null,null,3,{"$f":"IF($GH$4=\"Asalariado\",VLOOKUP(KH7,Aforodestinofree,MATCH($JB$3,$KL$4:$LK$4,0)),IF($GH$4=\"NO asalariado\",VLOOKUP(KH7,aforodestinofreeNO,MATCH($JB$3,$KL$12:$LK$12,0))))","v":{"$error":"#N/A"}},null,null,3,0.85,0.85,1,0.35,0.85,0.5,0.85,0.85,1,0.35,0.85,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.85,0.85,1,0.85,0.85,1,0.85,0.85,1,0.85,0.85,1]
[null,"Cofinavit",{"$f":"IF(B4=A118,\"si\",\"no\")","v":"no"},null,null,null,"25 UMAS","VALIDA PLAZO","NO asalariado","Riesgo  3","Mejoras",500001,1000000,3000,0.16,null,null,null,"NO",2,8.2540000000000001E-4,4.9640000000000003E-4,null,null,null,"Monto mínimo crédito para mejora condiciones","Valor vivienda capturada /Valor Terreno Construcción",{"$f":"IF(OR(B4=A116,B4=A117),\"Financiamiento de gastos\",\"\")","v":""},{"$f":"IF(OR(B4=A116,B4=A117,),\"Origen Liquidez\",\"\")","v":""},null,null,null,9.7500000000000003E-2,9.19,2.8000000000000001E-2,9.7500000000000003E-2,8.5,1.7999999999999999E-2,0.105,9.1,6.7000000000000002E-3,null,"Embajadores",null,{"$f":"IF(AS3=\"SI\",\"NO\",\"\")","v":""},null,null,null,null,null,null,null,"Sinergia BEI","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO",{"$f":"IF($AQ$3=AQ12,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,{"$f":"IF(BN5=\"no\",\"\",IF(AQ3=AQ16,\"Plan Asalariado\",\"\"))","v":""},0.10249999999999999,8.9499999999999996E-2,null,null,null,null,null,4,{"$f":"VLOOKUP(BV8,Basetasassantander,MATCH($BV$3,$BZ$4:$DV$4,0))","v":{"$error":"#N/A"}},null,null,4,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.111,0.115,0.115,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,0.10589999999999999,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.10249999999999999,0.1,0.1,0.1,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.1094,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,8.9499999999999996E-2,8.9499999999999996E-2,8.9499999999999996E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,null,null,null,4,{"$f":"IF($I$4=\"Asalariado\",VLOOKUP(DZ8,Aforodestino,MATCH($BV$3,$ED$4:$FP$4,0)),IF($I$4=\"NO asalariado\",VLOOKUP(DZ8,AforodestinoNO,MATCH($BV$3,$ED$12:$FM$12,0))))","v":{"$error":"#N/A"}},null,null,4,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,75%,90%)","v":0.9},0.95,1,null,null,null,null,null,null,null,null,null,null,null,null,"Cofinavit",{"$f":"IF(GC4=GB117,\"si\",\"no\")","v":"no"},{"$f":"GE4","v":0},"25 UMAS","Lista selección","NO asalariado","Riesgo  3","Sustitución",0.16,null,null,null,"NO",3,4.6490000000000002E-4,5.2030000000000002E-4,null,null,null,"Valor vivienda para Seguro Daños = SUMA ASEGURABLE",{"$f":"IF(AND(GC4=GB116,GX4=GX15),\"\",IF(GC4=GB116,\"Dinero adicional\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embajadores",null,null,{"$f":"IF(IG3=\"SI\",\"NO\",\"\")","v":""},null,null,null,{"$f":"IF(IK3=\"SI\",\"NO\",\"\")","v":""},null,"Gubernamentales","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO","FALSO",null,null,null,4,{"$f":"VLOOKUP(JB8,basetasasfree,MATCH($JB$3,$JF$4:$KE$4,0))","v":{"$error":"#N/A"}},null,null,4,0.1135,0.1135,0.1135,0.1135,0.1135,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,null,null,4,{"$f":"IF($GH$4=\"Asalariado\",VLOOKUP(KH8,Aforodestinofree,MATCH($JB$3,$KL$4:$LK$4,0)),IF($GH$4=\"NO asalariado\",VLOOKUP(KH8,aforodestinofreeNO,MATCH($JB$3,$KL$12:$LK$12,0))))","v":{"$error":"#N/A"}},null,null,4,0.9,0.95,1,0.35,0.9,0.5,0.9,0.95,1,0.35,0.9,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.9,0.95,1,0.9,0.95,1,0.9,0.95,1,0.9,0.95,1]
[null,"Adquisición Simplificada","Terreno","Esquema de Pagos Liquidez Twin","Metros de la construcción",null,{"$f":"G7*25","v":85986.4},{"$f":"VLOOKUP(B4,lista,5,0)","v":{"$error":"#N/A"}},"Lista referencia",0.45,2586.21,1000001,1500000,4500,null,null,null,null,null,3,1.0284999999999999E-3,7.3990000000000004E-4,null,null,null,200000,{"$f":"IF(B4=A118,Captura!F33+Captura!F35,Captura!F33)","v":0},{"$f":"IF(AND(OR(B4=A116,B4=A117),AC4=AC15),\"\",IF(OR(B4=A116,B4=A117),\"Dinero adicional\",\"\"))","v":""},{"$f":"IF(B4=A117,\"Origen Cofinanciamiento\",\"\")","v":""},null,null,null,9.8000000000000004E-2,9.2200000000000006,2.8000000000000001E-2,9.8000000000000004E-2,8.5399999999999991,1.7999999999999999E-2,0.11799999999999999,10.130000000000001,5.4999999999999997E-3,null,"Extranjeros",null,null,null,null,null,null,null,null,null,"Gubernamentales","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO",{"$f":"IF($AQ$3=AQ13,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,null,0.1045,9.9500000000000005E-2,null,null,null,null,null,5,{"$f":"VLOOKUP(BV9,Basetasassantander,MATCH($BV$3,$BZ$4:$DV$4,0))","v":{"$error":"#N/A"}},null,null,5,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.111,0.115,0.115,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,0.10589999999999999,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.10249999999999999,0.1,0.1,0.1,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.1094,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,8.9499999999999996E-2,8.9499999999999996E-2,8.9499999999999996E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,null,null,null,5,{"$f":"IF($I$4=\"Asalariado\",VLOOKUP(DZ9,Aforodestino,MATCH($BV$3,$ED$4:$FP$4,0)),IF($I$4=\"NO asalariado\",VLOOKUP(DZ9,AforodestinoNO,MATCH($BV$3,$ED$12:$FM$12,0))))","v":{"$error":"#N/A"}},null,null,5,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.8,0.35,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.8,0.35,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.95,1,{"$f":"IF(Captura!$F$35>$Z$11,80%,95%)","v":0.95},0.95,1,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición Simplificada","COFIS",null,{"$f":"GF7*25","v":85986.4},"PLAZOS FREE \"plafree\"","Lista referencia",0.45,2586.21,null,null,null,null,null,4,5.8629999999999999E-4,7.205E-4,null,null,null,{"$f":"GV7*GT4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extranjeros",null,null,null,null,null,null,null,null,"Públicos","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO","FALSO",null,null,null,5,{"$f":"VLOOKUP(JB9,basetasasfree,MATCH($JB$3,$JF$4:$KE$4,0))","v":{"$error":"#N/A"}},null,null,5,0.1135,0.1135,0.1135,0.1135,0.1135,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1135,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,0.1085,null,null,5,{"$f":"IF($GH$4=\"Asalariado\",VLOOKUP(KH9,Aforodestinofree,MATCH($JB$3,$KL$4:$LK$4,0)),IF($GH$4=\"NO asalariado\",VLOOKUP(KH9,aforodestinofreeNO,MATCH($JB$3,$KL$12:$LK$12,0))))","v":{"$error":"#N/A"}},null,null,5,0.9,0.95,1,0.35,0.9,0.5,0.9,0.95,1,0.35,0.9,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.9,0.95,1,0.9,0.95,1,0.9,0.95,1,0.9,0.95,1]
[null,"Sustitución",{"$f":"IF(B4=A119,\"si\",\"no\")","v":"no"},{"$f":"D4","v":0},{"$f":"Captura!N33","v":0},null,null,null,"Asalariado","Riesgo  2",null,1500001,2000000,6000,null,null,null,null,null,4,1.2967E-3,1.0614999999999999E-3,null,null,null,"Monto máximo crédito solicitado para Dif. Aforo","Valor vivienda para Seguro Daños = SUMA ASEGURABLE",{"$f":"IF(AND(B4=A116,AC4=AC15),\"\",IF(B4=A116,\"Remodelación\",\"\"))","v":""},null,null,null,null,0.1,9.33,2.8000000000000001E-2,0.1,8.67,1.7999999999999999E-2,null,null,null,null,"Verde",null,null,null,null,null,null,null,null,null,"Públicos","AMBOS","SI","SI","SI","NO","NO","SI","NO","NO","NO",{"$f":"IF($AQ$3=AQ14,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,null,0.105,9.5000000000000001E-2,0.10299999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terminación de Obra y Remodelación",{"$f":"IF(GC4=GB114,\"si\",\"no\")","v":"no"},null,null,{"$f":"IF(GC4=GB116,8,10)","v":10},"Asalariado","Riesgo  2",null,null,null,null,null,"Lista selección",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alto Valor"]
[null,"Mejora de Condiciones","Liquidez",null,null,null,"11 umas",null,"NO asalariado",0.35,null,2000001,2500000,7000,null,null,null,null,null,null,null,null,null,null,null,15000000,{"$f":"AA9*Y4","v":0},{"$f":"IF(AND(B4=A116,AC4=AC15),\"\",IF(B4=A116,\"Remodelación Plus\",\"\"))","v":""},null,null,null,null,0.10199999999999999,9.4499999999999993,2.8000000000000001E-2,0.10199999999999999,9,1.4500000000000001E-2,null,null,null,null,"Alto Valor",null,null,null,null,null,null,null,null,null,"Mazda","SANTANDER","SI","SI","SI","NO","NO","NO","NO","NO","NO",{"$f":"IF($AQ$3=AQ15,\"VERDADERO\",\"FALSO\")","v":"FALSO"},null,null,0.10589999999999999,9.2999999999999999E-2,null,null,null,null,"Lista Selección OFERTAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFOROS NO ASALARIADO - \"AforodestinoNO\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sustitución","Sustitución",null,"11 umas",{"$f":"IF(GC4=GB116,10,15)","v":15},"NO asalariado",0.35,null,null,null,null,null,"Modalidad de Seguros FREE",null,"Polícías FREE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sinergia BEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lista Selección OFERTAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFOROS NO ASALARIADO - \"AforodestinofreeNO\""]
[null,"Construcción",{"$f":"IF(B4=A120,\"si\",\"no\")","v":"no"},null,"Periodo de gracia ",null,null,null,null,"Riesgo  1",null,2500001,3000000,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,9.48,2.8000000000000001E-2,0.10249999999999999,9.0299999999999994,1.4500000000000001E-2,null,null,null,null,"Sinergia BEI",null,null,null,"ofertas Alto Valor","ofertas Sinergia BEI","ofertas Gubernamentales","ofertas Públicos",null,null,"Asalariados","SANTANDER","SI","SI","SI","NO","NO","NO","NO","NO","NO",{"$f":"IF(I4=\"No asalariado\",\"FALSO\",IF($AQ$3=AQ16,\"VERDADERO\",\"FALSO\"))","v":"FALSO"},null,null,0.106,9.6000000000000002E-2,null,null,null,null,"Selecciona",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Mejora de CondicionesNinguno","ConstrucciónNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","LiquidezNinguno","TerrenoNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Mejora de CondicionesEmbajadores","ConstrucciónEmbajadores","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","AdquisiciónVerde","Adquisición con Apoyo INFONAVITVerde","CofinavitVerde","AdquisiciónExtranjeros","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos","AdquisiciónMazda","Adquisición con Apoyo INFONAVITMazda","CofinavitMazda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GC4=GB116,\"si\",\"no\")","v":"no"},null,null,{"$f":"IF(GC4=GB116,12,20)","v":20},null,"Riesgo  1",null,null,null,null,null,{"$f":"Free!F17","v":"Pagados por el Banco"},null,3.681E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gubernamentales",null,null,null,"ofertas Alto Valor","ofertas Sinergia BEI","ofertas Gubernamentales","ofertas Públicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selecciona",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perfiles","AdquisiciónNinguno","Adquisición con Apoyo INFONAVITNinguno","CofinavitNinguno","Adquisición SimplificadaNinguno","SustituciónNinguno","Terminación de Obra y RemodelaciónNinguno","AdquisiciónEmbajadores","Adquisición con Apoyo INFONAVITEmbajadores","CofinavitEmbajadores","Adquisición SimplificadaEmbajadores","SustituciónEmbajadores","Terminación de Obra y RemodelaciónEmbajadores","AdquisiciónExtranjeros","AdquisiciónAlto Valor","Adquisición con Apoyo INFONAVITAlto Valor","CofinavitAlto Valor","AdquisiciónSinergia BEI","Adquisición con Apoyo INFONAVITSinergia BEI","CofinavitSinergia BEI","AdquisiciónGubernamentales","Adquisición con Apoyo INFONAVITGubernamentales","CofinavitGubernamentales","AdquisiciónPúblicos","Adquisición con Apoyo INFONAVITPúblicos","CofinavitPúblicos"]
[null,"Terreno","Terminación de Obra",null,{"$f":"IF(E10<=500,12,IF(E10>500,18,0))","v":12},null,{"$f":"G7*11","v":37834.015999999996},null,null,0.3,null,3000001,3500000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lista referencia gastos","Lista referencia origen",null,null,null,0.1045,9.59,2.8000000000000001E-2,0.1045,9.16,1.4500000000000001E-2,null,null,null,null,"Gubernamentales",null,null,null,"Ministros de Culto","Bimbo","Chihuahua","Seguridad pública Monterrey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.107,9.7000000000000003E-2,null,null,null,null,"PERFIL 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.75,"NA","NA",0.75,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,0.75,0.6,0.7,0.75,"NA","NA",0.75,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,0.75,0.75,"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},0.75,"NA","NA",0.75,"NA","NA",0.75,"NA","NA",0.75,"NA","NA",0.75,"NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF7*11","v":37834.015999999996},{"$f":"IF(GC4=GB116,15,0)","v":0},null,0.3,null,null,null,null,null,"Pagados por el Banco",null,null,null,null,null,null,null,"Lista referencia gastos","Lista referencia origen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Públicos",null,null,null,"Ministros de Culto","Bimbo","Chihuahua","Seguridad pública Monterrey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.75,"NA","NA",0.35,0.75,0.5,0.75,"NA","NA",0.35,0.75,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.75,"NA","NA",0.75,"NA","NA",0.75,"NA","NA",0.75,"NA","NA"]
[null,"Liquidez",null,null,null,null,"Lista selección Apoyo INFONAVIT Construcción /Sustitución",null,null,null,null,3500001,4000000,11000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ninguno","Origen Adquisición",null,null,null,0.105,9.6199999999999992,2.8000000000000001E-2,0.105,9.1999999999999993,1.4500000000000001E-2,null,null,null,null,"Públicos",null,null,null,"Médicos","Danone","Magisterio del Estado de México","Seguridad pública Yucatán",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1094,0.09,null,null,null,null,"PERFIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.6,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lista selección Apoyo INFONAVIT Construcción /Sustitución",{"$f":"IF(GC4=GB116,17,0)","v":0},null,null,null,null,null,null,null,"Pagados por el cliente",null,null,null,null,null,null,null,"Ninguno","Origen Adquisición",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Médicos","Danone","Magisterio del Estado de México","Seguridad pública Yucatán",null,"Ofertas- Lista de referencia",null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.8,"NA","NA",0.35,0.8,0.5,0.8,"NA","NA",0.35,0.8,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA"]
[null,null,"COFIS",null,null,null,{"$f":"IF(B4=A118,\"SI\",IF(AND(B4=A116,AC4=AC7),\"SI\",\"\"))","v":""},null,null,null,null,4000001,4500000,13500,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financiamiento de gastos","Origen Liquidez",null,null,null,0.10589999999999999,9.68,2.8000000000000001E-2,0.10589999999999999,9.26,1.4500000000000001E-2,null,null,null,null,"Mazda",null,null,null,"Notarios","Becton","Oaxaca","Seguridad pública Colima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1095,9.9500000000000005E-2,null,null,null,null,"PERFIL 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},"NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(GC4=GB116,GX4=GX14),\"SI\",\"\")","v":""},{"$f":"IF(GC4=GB116,20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financiamiento de gastos","Origen Liquidez",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notarios","Becton","Oaxaca","Seguridad pública Colima",null,"Programa ",null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0.8,"NA","NA",0.35,0.8,0.5,0.8,"NA","NA",0.35,0.8,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA"]
[null,null,{"$f":"IF(B4=A114,\"si\",\"no\")","v":"no"},null,null,null,{"$f":"IF(B4=A118,\"NO\",IF(AND(B4=A116,AC4=AC7),\"NO\",\"\"))","v":""},null,null,null,null,4500001,5500000,14000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dinero adicional","Origen Cofinanciamiento",null,null,null,0.106,9.68,2.8000000000000001E-2,0.106,9.26,1.4500000000000001E-2,null,null,null,null,"Asalariados",null,null,null,"Pilotos","x","Puebla","Bomberos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1096,9.5000000000000001E-2,null,null,null,null,"PERFIL 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,80%)","v":0.8},0.35,{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,IF($AS$5=\"SI\",90%,80%))","v":0.8},{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,75%,85%)","v":0.85},"NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(GC4=GB116,GX4=GX14),\"NO\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dinero adicional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pilotos","x","Puebla","Bomberos",null,null,null,"Paso1","paso2","paso3","paso4",null,null,null,null,null,null,null,null,"PERFIL 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.85,"NA","NA",0.35,0.85,0.5,0.85,"NA","NA",0.35,0.85,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.85,"NA","NA",0.85,"NA","NA",0.85,"NA","NA",0.85,"NA","NA"]
[null,null,"Sustitución",null,null,null,null,null,null,null,null,5500001,6000000,17000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remodelación",null,null,null,null,0.107,9.74,2.8000000000000001E-2,0.107,9.33,1.4500000000000001E-2,null,null,null,null,null,null,null,null,"x","x","Querétaro","Seguridad pública Monterrey (uso arma de fuego)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.111,9.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.8,0.35,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.7,0.7,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},0.8,0.35,{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},{"$f":"IF(Captura!$F$35>$Z$11,80%,90%)","v":0.9},"NA","NA",{"$f":"IF(Captura!$F$35>$Z$11,80%,IF($AS$5=\"SI\",90%,80%))","v":0.8},0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA",0.8,"NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","Querétaro","Seguridad pública Monterrey (uso arma de fuego)",null,null,null,"No orden","copia cod","reordenar","listado\n\"ofertasfree\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.9,"NA","NA",0.35,0.9,0.5,0.9,"NA","NA",0.35,0.9,0.5,{"$f":"IF($IG$5=\"SI\",90%,80%)","v":0.8},0.9,"NA","NA",0.9,"NA","NA",0.9,"NA","NA",0.9,"NA","NA"]
[null,null,{"$f":"IF(B4=A116,\"si\",\"no\")","v":"no"},null,null,null,null,null,null,null,null,6000001,6500000,19000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remodelación Plus",null,null,null,null,0.1094,9.89,2.8000000000000001E-2,0.1094,9.49,1.4500000000000001E-2,null,null,null,null,null,null,null,null,"x","x","Tabasco","Seguridad pública Yucatán  (uso arma de fuego)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.112,0.10199999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","Tabasco","Seguridad pública Yucatán  (uso arma de fuego)",null,"Ninguno","Ninguno",1,{"$f":"IN18","v":"Ninguno"},{"$f":"IF(IP18=0,MAX($IO$18:$IO$24)+1,IO18)","v":1},{"$f":"IFERROR(VLOOKUP(SMALL($IQ$18:$IQ$24,IO18),$IO$18:$IP$24,2,FALSE),\"X\")","v":"Ninguno"}]
[null,null,"Mejoras",null,null,null,null,null,null,null,null,6500001,8000000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1095,9.89,2.8000000000000001E-2,0.1095,9.5,1.4500000000000001E-2,null,null,null,null,null,null,null,null,"x","x","Veracuz","Seguridad pública Colima  (uso arma de fuego)",null,null,"Ofertas- Lista de referencia",null,null,null,null,null,null,null,null,null,null,null,null,null,0.1149,0.1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","Veracuz","Seguridad pública Colima  (uso arma de fuego)",null,"Alto Valor",{"$f":"IF(OR(Adm!$GC$4=Adm!$GB$112,Adm!$GC$4=Adm!$GB$113,Adm!$GC$4=Adm!$GB$114),\"Alto valor\",0)","v":0},2,0,{"$f":"IF(IP19=0,MAX($IO$18:$IO$24)+1,IO19)","v":8},{"$f":"IFERROR(VLOOKUP(SMALL($IQ$18:$IQ$24,IO19),$IO$18:$IP$24,2,FALSE),\"X\")","v":"X"}]
[null,null,{"$f":"IF(B4=A117,\"si\",\"no\")","v":"no"},null,null,null,null,null,null,null,null,8000001,10000000,22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1096,9.9,2.8000000000000001E-2,0.1096,9.5,1.4500000000000001E-2,null,null,null,null,null,null,null,null,"x","x","x","Policías",null,null,"Programa ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.115,0.10349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","Policías",null,"Embajadores",{"$f":"IF(OR(Adm!$GC$4=Adm!$GB$112,Adm!$GC$4=Adm!$GB$113,Adm!$GC$4=Adm!$GB$114,Adm!$GC$4=Adm!$GB$116),\"Embajadores\",0)","v":0},3,0,8,"X"]
[null,null,"Mejoras Cofis",null,null,null,null,null,null,null,null,10000001,999999999999,24000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.111,9.98,2.8000000000000001E-2,0.111,9.73,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"colectivo\"","Paso1","paso2","paso3","paso4",null,null,null,null,null,null,null,null,0.1159,0.1095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extranjeros",{"$f":"IF(Adm!$GC$4=Adm!$GB$112,\"Extranjeros\",0)","v":0},4,0,8,"X"]
[null,null,{"$f":"IF(AND(B4=A117,AC4=AC16),\"si\",\"no\")","v":"no"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.112,10.039999999999999,2.8000000000000001E-2,0.112,9.8000000000000007,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No orden","copia cod","reordenar","listado\n\"ofertassantander\"",null,null,null,null,null,null,null,null,0.11650000000000001,0.1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gubernamentales",{"$f":"IF(OR(Adm!$GC$4=Adm!$GB$112,Adm!$GC$4=Adm!$GB$113,Adm!$GC$4=Adm!$GB$114,),\"Gubernamentales\",0)","v":0},5,0,8,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1149,10.220000000000001,2.8000000000000001E-2,0.1149,10,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ninguno","Ninguno",1,{"$f":"BB23","v":"Ninguno"},{"$f":"IF(BD23=0,MAX($BC$23:$BC$32)+1,BC23)","v":1},{"$f":"IFERROR(VLOOKUP(SMALL($BE$23:$BE$32,BC23),$BC$23:$BD$32,2,FALSE),\"X\")","v":"Ninguno"},null,null,null,null,null,null,null,null,0.11749999999999999,0.1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Públicos",{"$f":"IF(OR(Adm!$GC$4=Adm!$GB$112,Adm!$GC$4=Adm!$GB$113,Adm!$GC$4=Adm!$GB$114),\"Públicos\",0)","v":0},6,{"$f":"IN23","v":0},8,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1159,10.28,2.8000000000000001E-2,0.1159,10.07,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alto Valor",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114),\"Alto valor\",0)","v":0},2,0,{"$f":"IF(BD24=0,MAX($BC$23:$BC$32)+1,BC24)","v":11},{"$f":"IFERROR(VLOOKUP(SMALL($BE$23:$BE$32,BC24),$BC$23:$BD$32,2,FALSE),\"X\")","v":"X"},null,null,null,null,null,null,null,null,0.11799999999999999,0.1065,0.115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sinergia BEI",{"$f":"IF(OR(Adm!$GC$4=Adm!$GB$112,Adm!$GC$4=Adm!$GB$113,Adm!$GC$4=Adm!$GB$114),\"Sinergia BEI\",0)","v":0},7,{"$f":"IN24","v":0},8,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11650000000000001,10.31,2.8000000000000001E-2,0.11650000000000001,10.11,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asalariados",{"$f":"IF(AND(I4=\"Asalariado\",OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114)),\"Asalariados\",0)","v":0},3,0,11,"X",null,null,null,null,null,null,null,null,0.12,0.1125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11749999999999999,10.38,2.8000000000000001E-2,0.11749999999999999,10.18,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embajadores",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114,Adm!$B$4=Adm!$A$116),\"Embajadores\",0)","v":0},4,0,11,"X",null,null,null,null,null,null,null,null,0.121,0.1095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11799999999999999,10.41,2.8000000000000001E-2,0.11799999999999999,10.210000000000001,1.23E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extranjeros",{"$f":"IF(Adm!$B$4=Adm!$A$112,\"Extranjeros\",0)","v":0},5,0,11,"X",null,null,null,null,null,null,null,null,0.1225,0.1125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,10.53,2.8000000000000001E-2,0.12,10.49,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gubernamentales",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114,),\"Gubernamentales\",0)","v":0},6,{"$f":"BB28","v":0},11,"X",null,null,null,null,null,null,null,null,0.124,0.114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.121,10.59,2.8000000000000001E-2,0.121,10.56,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mazda",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114),\"Mazda\",0)","v":0},7,{"$f":"BB29","v":0},11,"X",null,null,null,null,null,null,null,null,0.1249,0.1225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1225,10.68,2.8000000000000001E-2,0.1225,10.67,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Públicos",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114),\"Públicos\",0)","v":0},8,{"$f":"BB30","v":0},11,"X",null,null,null,null,null,null,null,null,0.125,0.115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.124,10.78,2.8000000000000001E-2,0.124,10.77,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sinergia BEI",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114),\"Sinergia BEI\",0)","v":0},9,{"$f":"BB31","v":0},11,"X",null,null,null,null,null,null,null,null,0.1275,0.1225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1249,10.83,2.8000000000000001E-2,0.1249,10.84,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verde",{"$f":"IF(OR(Adm!$B$4=Adm!$A$112,Adm!$B$4=Adm!$A$113,Adm!$B$4=Adm!$A$114),\"Verde\",0)","v":0},10,{"$f":"BB32","v":0},11,"X",null,null,null,null,null,null,null,null,0.13,0.1225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1275,11,2.8000000000000001E-2,0.1275,11.1,8.8000000000000005E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,0.1225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,11.15,2.8000000000000001E-2,0.13,11.27,8.8000000000000005E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,11.31,2.8000000000000001E-2,0.13250000000000001,11.45,8.8000000000000005E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,2,3,4,5,6,7,8,9,11,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
["LISTA destinos REFERENCIA","COMISION APERTURA","COMISION POR ADMINISTRACION","IVA","VALIDA PLAZOS","HIPOTECA PLUS","Pagos crecientes","Aforos Máximo Crédito Banco","Aforo cofinanciados CREDITOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LISTA destinos REFERENCIA","COMISION APERTURA","COMISION POR ADMINISTRACION","IVA","VALIDA PLAZOS","HIPOTECA PLUS","Pagos crecientes","Aforos Máximo Crédito Banco","Aforo cofinanciados CREDITOS"]
["\"LISTA\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"LISTAFREE\""]
["Adquisición",null,350,null,{"$f":"IF(AND($AQ$3=$AQ$16,$H$4=300),\"VERDADERO\",IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=240),\"VERDADERO\",\"FALSO\"))","v":"FALSO"},"SI","SI",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición",0,0,null,{"$f":"IF(OR($GG$4=120,$GG$4=180,$GG$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"NO","SI",0.9]
["Adquisición con Apoyo INFONAVIT",0,350,null,{"$f":"IF(AND($AQ$3=$AQ$16,$H$4=300),\"VERDADERO\",IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=240),\"VERDADERO\",\"FALSO\"))","v":"FALSO"},"SI","SI",0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición con Apoyo INFONAVIT",0,0,null,{"$f":"IF(OR($GG$4=120,$GG$4=180,$GG$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"NO","SI",0.9]
["Cofinavit",null,350,0,{"$f":"IF(AND($AQ$3=$AQ$16,$H$4=300),\"VERDADERO\",IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=240),\"VERDADERO\",\"FALSO\"))","v":"FALSO"},"SI","SI",0.9,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cofinavit",null,0,null,"FALSO","NO","SI",0.9]
["Adquisición Simplificada",0,350,null,{"$f":"IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"SI","SI",0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición Simplificada",0,0,null,"FALSO","NO","SI",0.35]
["Sustitución",0,350,null,{"$f":"IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=192,$H$4=204,$H$4=216,$H$4=228,$H$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"SI","SI",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sustitución",0,0,null,{"$f":"IF(OR($GG$4=84,$GG$4=96,$GG$4=108,$GG$4=120,$GG$4=132,$GG$4=144,$GG$4=156,$GG$4=168,$GG$4=180,$GG$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"NO","SI",{"$f":"IF(GX4=GX15,80%,IF(OR(GW4=GW16,GW4=GW18),70%,90%))","v":0.7},1]
["Mejora de Condiciones",0,350,null,{"$f":"IF(OR($H$4>=84,$H$4<=240),\"VERDADERO\",\"FALSO\")","v":"VERDADERO"},"SI","SI",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terminación de Obra y Remodelación",0,0,null,{"$f":"IF(OR($GG$4=120,$GG$4=180,$GG$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"NO","SI",0.5]
["Construcción",0,350,null,{"$f":"IF(OR($H$4=84,$H$4=96,$H$4=108,$H$4=120,$H$4=132,$H$4=144,$H$4=156,$H$4=168,$H$4=180,$H$4=240),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"SI","NO",{"$f":"IF(E4=\"Construcción en Terreno Propio\",100%,80%)","v":0.8}]
["Terreno",0,350,null,{"$f":"IF(OR($H$4=84,$H$4=120,$H$4=180),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"SI","NO",0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liquidez",0,350,0.16,{"$f":"IF(OR($H$4=60,$H$4=120,$H$4=180),\"VERDADERO\",\"FALSO\")","v":"FALSO"},"SI","NO",0.7]

{"sheet":"Cal","index":1,"n_rows":132,"n_cols":69,"rows_kept":132,"cut":false,"hidden":true,"merged":[[104,55,104,56],[102,27,102,29],[102,66,102,68],[82,0,82,1],[131,6,131,8],[131,2,131,4],[131,27,131,29],[131,41,131,43],[131,45,131,47],[131,66,131,68]]}
["SANTANDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FREE"]
[]
[]
[null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1"]
["Valor vivienda capturada",{"$f":"Captura!F33","v":0},{"$f":"B5","v":0},{"$f":"C5","v":0},{"$f":"D5","v":0},{"$f":"E5","v":0},{"$f":"F5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor vivienda capturada",{"$f":"Free!F25","v":0},{"$f":"AO5","v":0},{"$f":"AP5","v":0},{"$f":"AQ5","v":0},{"$f":"AR5","v":0},{"$f":"AS5","v":0}]
["Aforo máximo por destino",{"$f":"VLOOKUP(Adm!$B$4,lista,8,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo por destino",{"$f":"VLOOKUP(Adm!$B$4,ListaFree,8,0)","v":{"$error":"#N/A"}}]
[null,"Aforo máximo por PERFIL",{"$f":"Adm!$EA$9","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$8","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$7","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$6","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$5","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo por PERFIL",{"$f":"Adm!$KI$9","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$8","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$7","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$6","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$5","v":{"$error":"#N/A"}}]
[null,"Crédito Máximo a otorgar por aforo perfil",{"$f":"C5*C7","v":{"$error":"#N/A"}},{"$f":"D5*D7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Máximo a otorgar por aforo perfil",{"$f":"AP5*AP7","v":{"$error":"#N/A"}},{"$f":"AQ5*AQ7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Monto crédito solicitado (INCLUYE yy MEJORAS COFI)",{"$f":"Captura!F35","v":0},{"$f":"IF($B$9<C8,$B$9,C8)","v":{"$error":"#N/A"}},{"$f":"IF($B$9<D8,$B$9,D8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito solicitado (INCLUYE yy MEJORAS COFI)",{"$f":"Free!F27","v":0},{"$f":"IF($AO$9<AP8,$AO$9,AP8)","v":{"$error":"#N/A"}},{"$f":"IF($AO$9<AQ8,$AO$9,AQ8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CREDITO FINAL ",{"$f":"IF(C9<Adm!$Z$3,0,C9)","v":{"$error":"#N/A"}},{"$f":"IF(D9<Adm!$Z$3,0,D9)","v":{"$error":"#N/A"}},{"$f":"IF(E9<Adm!$Z$3,0,E9)","v":{"$error":"#N/A"}},{"$f":"IF(F9<Adm!$Z$3,0,F9)","v":{"$error":"#N/A"}},{"$f":"IF(G9<Adm!$Z$3,0,G9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO FINAL ",{"$f":"IF(AP9<Adm!$GU$3,0,AP9)","v":{"$error":"#N/A"}},{"$f":"IF(AQ9<Adm!$GU$3,0,AQ9)","v":{"$error":"#N/A"}},{"$f":"IF(AR9<Adm!$GU$3,0,AR9)","v":{"$error":"#N/A"}},{"$f":"IF(AS9<Adm!$GU$3,0,AS9)","v":{"$error":"#N/A"}},{"$f":"IF(AT9<Adm!$GU$3,0,AT9)","v":{"$error":"#N/A"}}]
["Monto INFONAVIT","Aforo final",{"$f":"C10/C5","v":{"$error":"#N/A"}},{"$f":"D10/D5","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo final",{"$f":"AP10/AP5","v":{"$error":"#N/A"}},{"$f":"AQ10/AQ5","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"Captura!F37","v":0}]
[null,"Aforo con Susti adicional"]
[]
[]
[]
[]
["COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT","COFINAVIT"]
[]
["Valor de vivienda capturada",{"$f":"Captura!F33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de vivienda capturada",{"$f":"Free!F25","v":0}]
["Suma Crédito INFONAVIT",{"$f":"IF(Adm!B4=Adm!A114,Captura!N13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma Crédito INFONAVIT",{"$f":"IF(Adm!GC4=Adm!GB114,Free!K11,0)","v":0}]
["SUMA SSV",{"$f":"IF(Adm!B4=Adm!A114,Captura!N15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMA SSV",{"$f":"IF(Adm!GC4=Adm!GB114,Free!K13,0)","v":0}]
[]
[null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1"]
["Aforo máximo Créditos + SSV por destino",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo Créditos + SSV por destino",1]
[null,"Aforo máximo por PERFIL",{"$f":"Adm!$EA$9","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$8","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$7","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$6","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$5","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo por PERFIL",{"$f":"Adm!$KI$9","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$8","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$7","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$6","v":{"$error":"#N/A"}},{"$f":"Adm!$KI$5","v":{"$error":"#N/A"}}]
["Monto crédito solicitado",{"$f":"Captura!F35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito solicitado",{"$f":"Free!F27","v":0}]
[null,"Crédito Máximo entre solicitado y restando SSV e YY",{"$f":"IF($B$27+$B$21+$B$22<=$B$20,$B$27,$B$20-$B$21-$B$22)","v":0},{"$f":"IF($B$27+$B$21+$B$22<=$B$20,$B$27,$B$20-$B$21-$B$22)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Máximo entre solicitado y restando SSV e YY",{"$f":"IF($AO$27+$AO$21+$AO$22<=$AO$20,$AO$27,$AO$20-$AO$21-$AO$22)","v":0},{"$f":"IF($AO$27+$AO$21+$AO$22<=$AO$20,$AO$27,$AO$20-$AO$21-$AO$22)","v":0},0,0,0]
[null,"CREDITO FINAL ",{"$f":"IF(C28<Adm!$Z$3,0,C28)","v":0},{"$f":"IF(D28<Adm!$Z$3,0,D28)","v":0},{"$f":"IF(E28<Adm!$Z$3,0,E28)","v":0},{"$f":"IF(F28<Adm!$Z$3,0,F28)","v":0},{"$f":"IF(G28<Adm!$Z$3,0,G28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO FINAL ",{"$f":"IF(AP28<Adm!$Z$3,0,AP28)","v":0},{"$f":"IF(AQ28<Adm!$Z$3,0,AQ28)","v":0},{"$f":"IF(AR28<Adm!$Z$3,0,AR28)","v":0},{"$f":"IF(AS28<Adm!$Z$3,0,AS28)","v":0},{"$f":"IF(AT28<Adm!$Z$3,0,AT28)","v":0}]
[null,"Aforo REAL solicitado",{"$f":"C29/$B$20","v":{"$error":"#DIV/0!"}},{"$f":"D29/$B$20","v":{"$error":"#DIV/0!"}},{"$f":"E29/$B$20","v":{"$error":"#DIV/0!"}},{"$f":"F29/$B$20","v":{"$error":"#DIV/0!"}},{"$f":"G29/$B$20","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo REAL solicitado",{"$f":"AP29/$AO$20","v":{"$error":"#DIV/0!"}},{"$f":"AQ29/$AO$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
["SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION","SUSTITUCION"]
[]
[]
[null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1"]
["Valor vivienda capturada",{"$f":"Captura!F33","v":0},{"$f":"B39","v":0},{"$f":"C39","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor vivienda capturada",{"$f":"Free!F25","v":0},{"$f":"AO39","v":0},{"$f":"AP39","v":0},{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0}]
["Aforo máximo por destino",{"$f":"VLOOKUP(Adm!$B$4,lista,8,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo por destino",{"$f":"VLOOKUP(Adm!$GC$4,ListaFree,8,0)","v":{"$error":"#N/A"}}]
[null,"Aforo máximo por PERFIL",{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$B$117),OR(Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18)),70%,Adm!$EA$9)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$B$117),OR(Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18)),70%,Adm!$EA$8)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$B$117),OR(Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18)),70%,Adm!$EA$7)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$B$117),OR(Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18)),70%,Adm!$EA$6)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$B$117),OR(Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18)),70%,Adm!$EA$5)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo máximo por PERFIL",{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,OR(Adm!GW4=Adm!GW16,Adm!GW4=Adm!GW18)),70%,Adm!$KI$9)","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,OR(Adm!GW4=Adm!GW16,Adm!GW4=Adm!GW18)),70%,Adm!$KI$8)","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,OR(Adm!GW4=Adm!GW16,Adm!GW4=Adm!GW18)),70%,Adm!$KI$7)","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,OR(Adm!GW4=Adm!GW16,Adm!GW4=Adm!GW18)),70%,Adm!$KI$6)","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,OR(Adm!GW4=Adm!GW16,Adm!GW4=Adm!GW18)),70%,Adm!$KI$5)","v":{"$error":"#N/A"}}]
[null,"Crédito Máximo a otorgar por aforo perfil",{"$f":"C39*C41","v":{"$error":"#N/A"}},{"$f":"D39*D41","v":{"$error":"#N/A"}},{"$f":"E39*E41","v":{"$error":"#N/A"}},{"$f":"F39*F41","v":{"$error":"#N/A"}},{"$f":"G39*G41","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Máximo a otorgar por aforo perfil",{"$f":"AP39*AP41","v":{"$error":"#N/A"}},{"$f":"AQ39*AQ41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"IF(Adm!C22=\"si\",Captura!F35+Captura!F37,Captura!F35)","v":0},{"$f":"IF($B$43<C42,$B$43,C42)","v":{"$error":"#N/A"}},{"$f":"IF($B$43<D42,$B$43,D42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Free!F27","v":0},{"$f":"IF($AO$43<AP42,$AO$43,AP42)","v":{"$error":"#N/A"}},{"$f":"IF($AO$43<AQ42,$AO$43,AQ42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CREDITO FINAL SUSTITUCION",{"$f":"IF(C43<Adm!$Z$3,0,C43)","v":{"$error":"#N/A"}},{"$f":"IF(D43<Adm!$Z$3,0,D43)","v":{"$error":"#N/A"}},{"$f":"IF(E43<Adm!$Z$3,0,E43)","v":{"$error":"#N/A"}},{"$f":"IF(F43<Adm!$Z$3,0,F43)","v":{"$error":"#N/A"}},{"$f":"IF(G43<Adm!$Z$3,0,G43)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO FINAL SUSTITUCION",{"$f":"IF(AP43<Adm!$GU$3,0,AP43)","v":{"$error":"#N/A"}},{"$f":"IF(AQ43<Adm!$GU$3,0,AQ43)","v":{"$error":"#N/A"}},{"$f":"IF(AR43<Adm!$GU$3,0,AR43)","v":{"$error":"#N/A"}},{"$f":"IF(AS43<Adm!$GU$3,0,AS43)","v":{"$error":"#N/A"}},{"$f":"IF(AT43<Adm!$GU$3,0,AT43)","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$15),1,0)","v":0},"DETERMINACION OPCION GASTOS FINANCIADOS",{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\"),0,IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18),0,IF(C44*7%<=0,0,IF((C44+(C44*7%))/$B$39>C41,0,C44*7%))))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\"),0,IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18),0,IF(D44*7%<=0,0,IF((D44+(D44*7%))/$B$39>D41,0,D44*7%))))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\"),0,IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18),0,IF(E44*7%<=0,0,IF((E44+(E44*7%))/$B$39>E41,0,E44*7%))))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\"),0,IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18),0,IF(F44*7%<=0,0,IF((F44+(F44*7%))/$B$39>F41,0,F44*7%))))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\"),0,IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$16,Adm!$AB$4=Adm!$AB$18),0,IF(G44*7%<=0,0,IF((G44+(G44*7%))/$B$39>G41,0,G44*7%))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$15),1,0)","v":0},"DETERMINACION OPCION GASTOS FINANCIADOS",{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW4=Adm!$GW$14,Adm!$GW4=Adm!$GW$16),0,IF(AP44*7%<=0,0,IF((AP44+(AP44*7%))/$AO$39>AP41,0,AP44*7%)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW4=Adm!$GW$14,Adm!$GW4=Adm!$GW$16),0,IF(AQ44*7%<=0,0,IF((AQ44+(AQ44*7%))/$AO$39>AQ41,0,AQ44*7%)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW4=Adm!$GW$14,Adm!$GW4=Adm!$GW$16),0,IF(AR44*7%<=0,0,IF((AR44+(AR44*7%))/$AO$39>AR41,0,AR44*7%)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW4=Adm!$GW$14,Adm!$GW4=Adm!$GW$16),0,IF(AS44*7%<=0,0,IF((AS44+(AS44*7%))/$AO$39>AS41,0,AS44*7%)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW4=Adm!$GW$14,Adm!$GW4=Adm!$GW$16),0,IF(AT44*7%<=0,0,IF((AT44+(AT44*7%))/$AO$39>AT41,0,AT44*7%)))","v":0}]
[null,"DETERMINACION DEL MONTO DEL CASH OUT",{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\",Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),0,IF(C39*0.7-C44<0,0,C39*0.7-C44))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\",Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),0,IF(D39*0.7-D44<0,0,D39*0.7-D44))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\",Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),0,IF(E39*0.7-E44<0,0,E39*0.7-E44))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\",Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),0,IF(F39*0.7-F44<0,0,F39*0.7-F44))","v":0},{"$f":"IF(OR(Adm!$AB$4=0,Adm!$AB$4=\"\",Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),0,IF(G39*0.7-G44<0,0,G39*0.7-G44))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETERMINACION DEL MONTO DEL CASH OUT",{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW$4=Adm!$GW$14,Adm!$GW$4=Adm!$GW$15),0,IF(AND(Adm!$GC$4=Adm!$GB$116,Adm!$GX$4=Adm!$GX$15),0,IF(AP39*0.7-AP44<0,0,AP39*0.7-AP44)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW$4=Adm!$GW$14,Adm!$GW$4=Adm!$GW$15),0,IF(AND(Adm!$GC$4=Adm!$GB$116,Adm!$GX$4=Adm!$GX$15),0,IF(AQ39*0.7-AQ44<0,0,AQ39*0.7-AQ44)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW$4=Adm!$GW$14,Adm!$GW$4=Adm!$GW$15),0,IF(AND(Adm!$GC$4=Adm!$GB$116,Adm!$GX$4=Adm!$GX$15),0,IF(AR39*0.7-AR44<0,0,AR39*0.7-AR44)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW$4=Adm!$GW$14,Adm!$GW$4=Adm!$GW$15),0,IF(AND(Adm!$GC$4=Adm!$GB$116,Adm!$GX$4=Adm!$GX$15),0,IF(AS39*0.7-AS44<0,0,AS39*0.7-AS44)))","v":0},{"$f":"IF(OR(Adm!$GW$4=0,Adm!$GW$4=\"\",Adm!$GW$4=Adm!$GW$14,Adm!$GW$4=Adm!$GW$15),0,IF(AND(Adm!$GC$4=Adm!$GB$116,Adm!$GX$4=Adm!$GX$15),0,IF(AT39*0.7-AT44<0,0,AT39*0.7-AT44)))","v":0}]
[null,"CREDITO FINAL LIQUIDEZ",{"$f":"MAX(C47:C48)","v":0},{"$f":"MAX(D47:D48)","v":0},{"$f":"MAX(E47:E48)","v":0},{"$f":"MAX(F47:F48)","v":0},{"$f":"MAX(G47:G48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO FINAL LIQUIDEZ",{"$f":"MAX(AP47:AP48)","v":0},{"$f":"MAX(AQ47:AQ48)","v":0},{"$f":"MAX(AR47:AR48)","v":0},{"$f":"MAX(AS47:AS48)","v":0},{"$f":"MAX(AT47:AT48)","v":0}]
[null,"Aforo gastos ",{"$f":"IF(Adm!$AB$4=Adm!$AB$15,(C44+C47)/C39,(C44+C48)/C39)","v":{"$error":"#N/A"}},{"$f":"IF(Adm!$AB$4=Adm!$AB$15,(D44+D47)/D39,(D44+D48)/D39)","v":{"$error":"#N/A"}},{"$f":"IF(Adm!$AB$4=Adm!$AB$15,(E44+E47)/E39,(E44+E48)/E39)","v":{"$error":"#N/A"}},{"$f":"IF(Adm!$AB$4=Adm!$AB$15,(F44+F47)/F39,(F44+F48)/F39)","v":{"$error":"#N/A"}},{"$f":"IF(Adm!$AB$4=Adm!$AB$15,(G44+G47)/G39,(G44+G48)/G39)","v":{"$error":"#N/A"}}]
["LIQUIDEZ FINAL o Menor dinero adicional solicitado por cliente",{"$f":"Captura!N23","v":0},{"$f":"IF(AND($B$51>0,$B$51<=C49),$B$51,C49)","v":0},{"$f":"IF(AND($B$51>0,$B$51<=D49),$B$51,D49)","v":0},{"$f":"IF(AND($B$51>0,$B$51<=E49),$B$51,E49)","v":0},{"$f":"IF(AND($B$51>0,$B$51<=F49),$B$51,F49)","v":0},{"$f":"IF(AND($B$51>0,$B$51<=G49),$B$51,G49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIQUIDEZ FINAL o Menor dinero adicional solicitado por cliente",{"$f":"Free!K27","v":0},{"$f":"IF(AND($AO$51>0,$AO$51<=AP49),$AO$51,AP49)","v":0},{"$f":"IF(AND($AO$51>0,$AO$51<=AQ49),$AO$51,AQ49)","v":0},0,0,0]
[null,null,{"$f":"(C44+C51)/C39","v":{"$error":"#N/A"}},{"$f":"(D44+D51)/D39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aforo Solicitado Sustitución",{"$f":"(AP44+AP51)/AP39","v":{"$error":"#N/A"}},{"$f":"(AQ44+AQ51)/AQ39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
["CONSTRUCCION","CONSTRUCCION","CONSTRUCCION","CONSTRUCCION","CONSTRUCCION","CONSTRUCCION","CONSTRUCCION"]
[]
["Tipo de Construcción",{"$f":"IF(Adm!B4=Adm!A118,Captura!N31,\"\")","v":""}]
["Metros de la construcción",{"$f":"Adm!E10","v":0}]
["Número de ministraciones",{"$f":"IF(B61<=500,4,5)","v":4}]
[]
[]
[null,"Cálculo","Perfil 5","Perfil 4","Perfil 3","Perfil 2","Perfil 1"]
["Valor Terreno",{"$f":"IF(Adm!B4=Adm!A118,B5,0)","v":0}]
["Valor Proyecto",{"$f":"IF(Adm!B4=Adm!A118,B9,0)","v":0}]
["Total Inmueble (suma)",{"$f":"B66+B67","v":0},{"$f":"B68","v":0},{"$f":"C68","v":0},{"$f":"D68","v":0},{"$f":"E68","v":0},{"$f":"F68","v":0}]
["Aforo máximo por destino",{"$f":"VLOOKUP(Adm!$B$4,lista,8,0)","v":{"$error":"#N/A"}}]
["Aforo terreno Vs. inmueble","Aforo máximo por PERFIL",{"$f":"Adm!$EA$9","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$8","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$7","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$6","v":{"$error":"#N/A"}},{"$f":"Adm!$EA$5","v":{"$error":"#N/A"}}]
[{"$f":"B66/B68","v":{"$error":"#DIV/0!"}},"Crédito Máximo a otorgar por aforo perfil",{"$f":"C68*C70","v":{"$error":"#N/A"}},{"$f":"D68*D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Determinación monto Crédito Construcción ",{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$7),0,IF($B$67<C71,$B$67,C71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=$A$120,Adm!$E$4=Adm!$E$7),0,IF($B$67<D71,$B$67,D71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=$A$120,Adm!$E$4=Adm!$E$7),0,IF($B$67<E71,$B$67,E71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=$A$120,Adm!$E$4=Adm!$E$7),0,IF($B$67<F71,$B$67,F71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=$A$120,Adm!$E$4=Adm!$E$7),0,IF($B$67<G71,$B$67,G71))","v":{"$error":"#N/A"}}]
[null,"Determinación monto Crédito Terreno + Construcción ",{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$6),0,IF($B$68*$B$69<C71,$B$68*$B$69,C71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$6),0,IF($B$68*$B$69<D71,$B$68*$B$69,D71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$6),0,IF($B$68*$B$69<E71,$B$68*$B$69,E71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$6),0,IF($B$68*$B$69<F71,$B$68*$B$69,F71))","v":{"$error":"#N/A"}},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$4=Adm!$E$6),0,IF($B$68*$B$69<G71,$B$68*$B$69,G71))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"MAX(C72:C73)","v":{"$error":"#N/A"}},{"$f":"MAX(D72:D73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CREDITO FINAL CONSTRUCCION"]
["Nuevo monto de Crédito Solicitado por el cliente",{"$f":"IF(Captura!N35>0,Captura!N35,0)","v":0},{"$f":"IF(AND($B$76>0,$B$76<=C74),$B$76,C74)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$76>0,$B$76<=D74),$B$76,D74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C76/$B$68","v":{"$error":"#N/A"}},{"$f":"D76/$B$68","v":{"$error":"#N/A"}},{"$f":"E76/$B$68","v":{"$error":"#N/A"}},{"$f":"F76/$B$68","v":{"$error":"#N/A"}},{"$f":"G76/$B$68","v":{"$error":"#N/A"}}]
["Terreno más Construcción. valida primer ministración"]
["25% Valor del proyecto= Construcción",{"$f":"IF(B76>0,B66+C76,B68)","v":0},{"$f":"B79*0.25","v":0}]
["70% Avalúo TERRENO",{"$f":"B66","v":0},{"$f":"B80*0.7","v":0}]
[]
["Ministraciones"]
["Terreno más Construcción",null,null,"Construcción en terreno Propio"]
["Primer Ministración",{"$f":"IF($B$68*0.25<=($B$66*0.7),$B$68*0.25,$B$66*0.7)","v":0},null,"Primer Ministración",{"$f":"IF($B$62=4,$C$76*0.25,$C$76*0.25)","v":{"$error":"#N/A"}}]
["Subsecuentes",{"$f":"IF(Adm!$E$10<=500,((C76-B84)/3),IF(Adm!$E$10>500,((C76-B84)/4)))","v":{"$error":"#N/A"}},null,"Segunda ministración",{"$f":"IF($B$62=4,$C$76*0.25,$C$76*0.2)","v":{"$error":"#N/A"}}]
[null,null,null,"Tercera ministración",{"$f":"IF($B$62=4,$C$76*0.25,$C$76*0.2)","v":{"$error":"#N/A"}}]
[null,null,null,"Cuarta ministración",{"$f":"IF($B$62=4,$C$76*0.25,$C$76*0.2)","v":{"$error":"#N/A"}}]
[null,null,null,"Quinta ministración",{"$f":"IF($B$62=5,C76*0.15,0)","v":0}]
[null,null,null,"Suma",{"$f":"SUM(E84:E88)","v":{"$error":"#N/A"}}]
["Ministraciones FINALES"]
["Primer Ministración",{"$f":"IF($B$60=\"Construcción en Terreno Propio\",E84,B84)","v":0}]
["Segunda ministración",{"$f":"IF($B$60=\"Construcción en Terreno Propio\",E85,$B$85)","v":{"$error":"#N/A"}}]
["Tercera ministración",{"$f":"IF($B$60=\"Construcción en Terreno Propio\",E86,$B$85)","v":{"$error":"#N/A"}}]
["Cuarta ministración",{"$f":"IF($B$60=\"Construcción en Terreno Propio\",E87,$B$85)","v":{"$error":"#N/A"}}]
["Quinta ministración",{"$f":"IF(Adm!$E$10<=500,0,IF($B$60=\"Construcción en Terreno Propio\",E88,B85))","v":0}]
["Suma",{"$f":"SUM(B91:B95)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
["RESUMEN FINAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lista Selección PARA TABLA","OFERTA FINAL PARA TABLA",null,null,null,null,null,null,null,null,null,null,null,"RESUMEN FINAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lista Selección PARA TABLA","OFERTA FINAL PARA TABLA"]
[null,null,null,null,null,null,"SELECCIÓN OTRO PERFIL ADICIONAL",{"$f":"Captura!E51","v":"Selecciona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECCIÓN OTRO PERFIL ADICIONAL",{"$f":"Free!E40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL 1"]
[{"$f":"Adm!B4","v":0},null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AB$4=Adm!$AB$14),\"NO\",IF(C51=0,\"NO\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"SI\",\"NO\")))","v":"NO"},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$16),\"SI\",\"NO\")","v":"NO"},null,null,{"$f":"IF($H$104=\"Perfil 4\",L105,IF($H$104=\"perfil 3\",P105,IF($H$104=\"perfil 2\",T105,IF($H$104=\"perfil 1\",X105,0))))","v":0},{"$f":"IF($H$104=\"Perfil 4\",M105,IF($H$104=\"perfil 3\",Q105,IF($H$104=\"perfil 2\",U105,IF($H$104=\"perfil 1\",Y105,0))))","v":0},null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AB$4=Adm!$AB$14),\"NO\",IF(D51=0,\"NO\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"SI\",\"NO\")))","v":"NO"},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$16),\"SI\",\"NO\")","v":"NO"},null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AB$4=Adm!$AB$14),\"NO\",IF(E51=0,\"NO\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"SI\",\"NO\")))","v":"NO"},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$16),\"SI\",\"NO\")","v":"NO"},null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AB$4=Adm!$AB$14),\"NO\",IF(F51=0,\"NO\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"SI\",\"NO\")))","v":"NO"},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$16),\"SI\",\"NO\")","v":"NO"},null,null,{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AB$4=Adm!$AB$14),\"NO\",IF(G51=0,\"NO\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"SI\",\"NO\")))","v":"NO"},{"$f":"IF(AND(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),Adm!$AC$4=Adm!$AC$16),\"SI\",\"NO\")","v":"NO"},null,"PERFIL 2",null,{"$f":"IF($AB$106=\"Perfil 5\",D105,IF($AB$106=\"Perfil 4\",L105,IF($AB$106=\"perfil 3\",P105,IF($AB$106=\"perfil 2\",T105,IF($AB$106=\"perfil 1\",X105,0)))))","v":0},{"$f":"IF($AB$106=\"Perfil 5\",E105,IF($AB$106=\"Perfil 4\",M105,IF($AB$106=\"perfil 3\",Q105,IF($AB$106=\"perfil 2\",U105,IF($AB$106=\"perfil 1\",Y105,0)))))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Adm!GC4","v":0},null,null,{"$f":"IF(AND(Adm!GC4=Adm!GB116,AP51>0),\"SI\",\"NO\")","v":"NO"},null,null,null,{"$f":"IF($AU$104=\"Perfil 4\",AY105,IF($AU$104=\"perfil 3\",BC105,IF($AU$104=\"perfil 2\",BG105,IF($AU$104=\"perfil 1\",BK105,0))))","v":0},null,null,null,{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,AQ51>0),\"SI\",\"NO\")","v":"NO"},null,null,null,{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,AR51>0),\"SI\",\"NO\")","v":"NO"},null,null,null,{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,AS51>0),\"SI\",\"NO\")","v":"NO"},null,null,null,{"$f":"IF(AND(Adm!$GC$4=Adm!$GB$116,AT51>0),\"SI\",\"NO\")","v":"NO"},null,null,"PERFIL 2",null,{"$f":"IF($BO$106=\"Perfil 5\",AQ105,IF($BO$106=\"Perfil 4\",AY105,IF($BO$106=\"perfil 3\",BC105,IF($BO$106=\"perfil 2\",BG105,IF($BO$106=\"perfil 1\",BK105,0)))))","v":0}]
[null,1,"Perfil 5","Liquidez5","Sustitución5",null,{"$f":"H104","v":"Selecciona"},{"$f":"CONCATENATE(\"liquidez\",H104)","v":"liquidezSelecciona"},{"$f":"CONCATENATE(\"Sustitución\",H104)","v":"SustituciónSelecciona"},null,4,"LiqudezPERFIL 4","SustituciónPERFIL4",null,"Perfil 3","LiqudezPERFIL 3","SustituciónPERFIL3",1,"Perfil 2","LiqudezPERFIL2","SustituciónPERFIL2",null,"Perfil 1","LiqudezPERFIL1","SustituciónPERFIL1",null,"PERFIL 3",{"$f":"Captura!G76","v":0},{"$f":"CONCATENATE(\"liquidez\",AC103)","v":"liquidez"},"Sustitución",null,null,null,null,null,null,null,null,null,null,1,"Perfil 5","Liquidez5",null,null,{"$f":"AU104","v":0},{"$f":"CONCATENATE(\"liquidez\",AU104)","v":"liquidez0"},null,null,4,"LiqudezPERFIL 4",null,null,"Perfil 3","LiqudezPERFIL 3",null,null,"Perfil 2","LiqudezPERFIL2",null,null,"Perfil 1","LiqudezPERFIL1",null,null,"PERFIL 3",{"$f":"Free!F59","v":0},{"$f":"CONCATENATE(\"liquidez\",BP103)","v":"liquidez"}]
["Valor de la Vivienda",2,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$68,$C$5)","v":0},null,null,null,{"$f":"IF($H$104=\"Perfil 4\",K107,IF($H$104=\"perfil 3\",O107,IF($H$104=\"perfil 2\",S107,IF($H$104=\"perfil 1\",W107,0))))","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$68,$C$5)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$68,$C$5)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$68,$C$5)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$68,$C$5)","v":0},null,null,null,"PERFIL 4",{"$f":"IF($AB$106=\"Perfil 5\",C107,IF($AB$106=\"Perfil 4\",K107,IF($AB$106=\"perfil 3\",O107,IF($AB$106=\"perfil 2\",S107,IF($AB$106=\"perfil 1\",W107,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Valor de la Vivienda",2,{"$f":"$AO$5","v":0},null,null,null,{"$f":"IF($AU$104=\"Perfil 4\",AX107,IF($AU$104=\"perfil 3\",BB107,IF($AU$104=\"perfil 2\",BF107,IF($AU$104=\"perfil 1\",BJ107,0))))","v":0},{"$f":"IF($AU$104=\"Perfil 4\",AY107,IF($AU$104=\"perfil 3\",BC107,IF($AU$104=\"perfil 2\",BG107,IF($AU$104=\"perfil 1\",BK107,0))))","v":0},null,null,{"$f":"$AO$5","v":0},null,null,null,{"$f":"$AO$5","v":0},null,null,null,{"$f":"$AO$5","v":0},null,null,null,{"$f":"$AO$5","v":0},null,null,null,"PERFIL 4",{"$f":"IF($BO$106=\"Perfil 5\",AP107,IF($BO$106=\"Perfil 4\",AX107,IF($BO$106=\"perfil 3\",BB107,IF($BO$106=\"perfil 2\",BF107,IF($BO$106=\"perfil 1\",BJ107,0)))))","v":0},{"$f":"IF($BO$106=\"Perfil 5\",AQ107,IF($BO$106=\"Perfil 4\",AY107,IF($BO$106=\"perfil 3\",BC107,IF($BO$106=\"perfil 2\",BG107,IF($BO$106=\"perfil 1\",BK107,0)))))","v":0}]
["Suma Asegurable",3,{"$f":"C107*Adm!$Y$4","v":0},null,null,null,{"$f":"IF($H$104=\"Perfil 4\",K108,IF($H$104=\"perfil 3\",O108,IF($H$104=\"perfil 2\",S108,IF($H$104=\"perfil 1\",W108,0))))","v":0},null,null,null,{"$f":"K107*Adm!$Y$4","v":0},null,null,null,{"$f":"O107*Adm!$Y$4","v":0},null,null,null,{"$f":"S107*Adm!$Y$4","v":0},null,null,null,{"$f":"W107*Adm!$Y$4","v":0},null,null,null,"PERFIL 5",{"$f":"IF($AB$106=\"Perfil 5\",C108,IF($AB$106=\"Perfil 4\",K108,IF($AB$106=\"perfil 3\",O108,IF($AB$106=\"perfil 2\",S108,IF($AB$106=\"perfil 1\",W108,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Suma Asegurable",3,{"$f":"AP107*Adm!$GT$4","v":0},null,null,null,{"$f":"IF($AU$104=\"Perfil 4\",AX108,IF($AU$104=\"perfil 3\",BB108,IF($AU$104=\"perfil 2\",BF108,IF($AU$104=\"perfil 1\",BJ108,0))))","v":0},{"$f":"IF($AU$104=\"Perfil 4\",AY108,IF($AU$104=\"perfil 3\",BC108,IF($AU$104=\"perfil 2\",BG108,IF($AU$104=\"perfil 1\",BK108,0))))","v":0},null,null,{"$f":"AX107*Adm!$GT$4","v":0},null,null,null,{"$f":"BB107*Adm!$GT$4","v":0},null,null,null,{"$f":"BF107*Adm!$GT$4","v":0},null,null,null,{"$f":"BJ107*Adm!$GT$4","v":0},null,null,null,"PERFIL 5",{"$f":"IF($BO$106=\"Perfil 5\",AP108,IF($BO$106=\"Perfil 4\",AX108,IF($BO$106=\"perfil 3\",BB108,IF($BO$106=\"perfil 2\",BF108,IF($BO$106=\"perfil 1\",BJ108,0)))))","v":0},{"$f":"IF($BO$106=\"Perfil 5\",AQ108,IF($BO$106=\"Perfil 4\",AY108,IF($BO$106=\"perfil 3\",BC108,IF($BO$106=\"perfil 2\",BG108,IF($BO$106=\"perfil 1\",BK108,0)))))","v":0}]
["Plazo",4,{"$f":"Adm!$H$4","v":0},null,null,null,0,null,null,null,{"$f":"Adm!$H$4","v":0},null,null,null,{"$f":"Adm!$H$4","v":0},null,null,null,{"$f":"Adm!$H$4","v":0},null,null,null,{"$f":"Adm!$H$4","v":0},null,null,null,null,{"$f":"IF($AB$106=\"Perfil 5\",C109,IF($AB$106=\"Perfil 4\",K109,IF($AB$106=\"perfil 3\",O109,IF($AB$106=\"perfil 2\",S109,IF($AB$106=\"perfil 1\",W109,0)))))","v":0},{"$f":"AB109","v":0},{"$f":"AB109","v":0},null,null,null,null,null,null,null,null,null,"Plazo",4,{"$f":"Adm!$GG$4","v":0},null,null,null,0,0,null,null,{"$f":"Adm!$GG$4","v":0},null,null,null,{"$f":"Adm!$GG$4","v":0},null,null,null,{"$f":"Adm!$GG$4","v":0},null,null,null,{"$f":"Adm!$GG$4","v":0},null,null,null,null,{"$f":"IF($BO$106=\"Perfil 5\",AP109,IF($BO$106=\"Perfil 4\",AX109,IF($BO$106=\"perfil 3\",BB109,IF($BO$106=\"perfil 2\",BF109,IF($BO$106=\"perfil 1\",BJ109,0)))))","v":0},{"$f":"BO109","v":0},{"$f":"BO109","v":0}]
["Comisión de Apertura",5,{"$f":"C119*Adm!$P$4","v":{"$error":"#N/A"}},{"$f":"IF($D$105=\"no\",0,D119*Adm!$P$4)","v":0},{"$f":"IF($E$105=\"NO\",0,E119*Adm!$P$4)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L110,IF($H$104=\"perfil 3\",P110,IF($H$104=\"perfil 2\",T110,IF($H$104=\"perfil 1\",X110,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M110,IF($H$104=\"perfil 3\",Q110,IF($H$104=\"perfil 2\",U110,IF($H$104=\"perfil 1\",Y110,0)))))","v":0},null,{"$f":"K119*Adm!$P$4","v":{"$error":"#N/A"}},{"$f":"L119*Adm!$P$4","v":0},{"$f":"M119*Adm!$P$4","v":0},null,{"$f":"O119*Adm!$P$4","v":{"$error":"#N/A"}},{"$f":"P119*Adm!$P$4","v":0},{"$f":"Q119*Adm!$P$4","v":0},null,{"$f":"S119*Adm!$P$4","v":{"$error":"#N/A"}},{"$f":"T119*Adm!$P$4","v":0},{"$f":"U119*Adm!$P$4","v":0},null,{"$f":"W119*Adm!$P$4","v":{"$error":"#N/A"}},{"$f":"X119*Adm!$P$4","v":0},{"$f":"Y119*Adm!$P$4","v":0},null,null,{"$f":"IF($AB$106=\"Perfil 5\",C110,IF($AB$106=\"Perfil 4\",K110,IF($AB$106=\"perfil 3\",O110,IF($AB$106=\"perfil 2\",S110,IF($AB$106=\"perfil 1\",W110,0)))))","v":0},{"$f":"IF($AB$106=\"Perfil 5\",D110,IF($AB$106=\"Perfil 4\",L110,IF($AB$106=\"perfil 3\",P110,IF($AB$106=\"perfil 2\",T110,IF($AB$106=\"perfil 1\",X110,0)))))","v":0},{"$f":"IF($AB$106=\"Perfil 5\",E110,IF($AB$106=\"Perfil 4\",M110,IF($AB$106=\"perfil 3\",Q110,IF($AB$106=\"perfil 2\",U110,IF($AB$106=\"perfil 1\",Y110,0)))))","v":0},null,null,null,null,null,null,null,null,null,"Comisión de Apertura",5,{"$f":"AP119*Adm!$GL$4","v":{"$error":"#N/A"}},{"$f":"AQ119*Adm!$GL$4","v":0},null,null,0,0,null,null,{"$f":"AX119*Adm!$GL$4","v":{"$error":"#N/A"}},{"$f":"AY119*Adm!$GL$4","v":0},null,null,{"$f":"BB119*Adm!$GL$4","v":{"$error":"#N/A"}},{"$f":"BC119*Adm!$GL$4","v":0},null,null,{"$f":"BF119*Adm!$GL$4","v":{"$error":"#N/A"}},{"$f":"BG119*Adm!$GL$4","v":0},null,null,{"$f":"BJ119*Adm!$GL$4","v":{"$error":"#N/A"}},{"$f":"BK119*Adm!$GL$4","v":0},null,null,null,0,0]
["Avalúo",6,{"$f":"IF(OR(Adm!$B$4=Adm!$A$117,Adm!$B$4=Adm!$A$116),Adm!$K$9*1.16,Adm!$K$4)","v":2000},null,null,null,0,null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$117,Adm!$B$4=Adm!$A$116),Adm!$K$9*1.16,Adm!$K$4)","v":2000},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$117,Adm!$B$4=Adm!$A$116),Adm!$K$9*1.16,Adm!$K$4)","v":2000},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$117,Adm!$B$4=Adm!$A$116),Adm!$K$9*1.16,Adm!$K$4)","v":2000},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$117,Adm!$B$4=Adm!$A$116),Adm!$K$9*1.16,Adm!$K$4)","v":2000},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Avalúo",6,{"$f":"Adm!$GJ$4","v":2.7499999999999998E-3},null,null,null,0,0,null,null,{"$f":"Adm!$GJ$4","v":2.7499999999999998E-3},null,null,null,{"$f":"Adm!$GJ$4","v":2.7499999999999998E-3},null,null,null,{"$f":"Adm!$GJ$4","v":2.7499999999999998E-3},null,null,null,{"$f":"Adm!$GJ$4","v":2.7499999999999998E-3},null,null,null,null,0,0]
["Gastos Notariales",7,{"$f":"C107*Adm!$R$4","v":0},null,null,null,0,null,null,null,{"$f":"K107*Adm!$R$4","v":0},null,null,null,{"$f":"O107*Adm!$R$4","v":0},null,null,null,{"$f":"S107*Adm!$R$4","v":0},null,null,null,{"$f":"W107*Adm!$R$4","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Gastos Notariales",7,{"$f":"AP107*Adm!$GN$4","v":0},null,null,null,0,0,null,null,{"$f":"AX107*Adm!$GN$4","v":0},null,null,null,{"$f":"BB107*Adm!$GN$4","v":0},null,null,null,{"$f":"BF107*Adm!$GN$4","v":0},null,null,null,{"$f":"BJ107*Adm!$GN$4","v":0},null,null,null,null,0,0]
["Inspección y seguimiento de obra",8,{"$f":"IF(Adm!$B$4=Adm!$A$118,Adm!$F$4*1.16,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,Adm!$F$4*1.16,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,Adm!$F$4*1.16,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,Adm!$F$4*1.16,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,Adm!$F$4*1.16,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Inspección y seguimiento de obra",8,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Gastos INFONAVIT",9,{"$f":"IF(Adm!$B$4=Adm!$A$114,C130*3%,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,K130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,O130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,S130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,W130*3%,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Gastos INFONAVIT",9,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,AP130*3%,0)","v":0},null,null,null,0,0,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,AX130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,BB130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,BF130*3%,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,BJ130*3%,0)","v":0},null,null,null,null,0,0]
["Enganche",10,{"$f":"IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),0,IF(Adm!$B$4=Adm!$A$118,0,IF(Adm!$B$4=Adm!$A$120,0,IF(Adm!$B$4=Adm!$A$114,C107-C119-C130-C131,C107-C119))))","v":{"$error":"#N/A"}},null,null,null,0,null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),0,IF(Adm!$B$4=Adm!$A$118,0,IF(Adm!$B$4=Adm!$A$120,0,IF(Adm!$B$4=Adm!$A$114,K107-K119-K130-K131,K107-K119))))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),0,IF(Adm!$B$4=Adm!$A$118,0,IF(Adm!$B$4=Adm!$A$120,0,IF(Adm!$B$4=Adm!$A$114,O107-O119-O130-O131,O107-O119))))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),0,IF(Adm!$B$4=Adm!$A$118,0,IF(Adm!$B$4=Adm!$A$120,0,IF(Adm!$B$4=Adm!$A$114,S107-S119-S130-S131,S107-S119))))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),0,IF(Adm!$B$4=Adm!$A$118,0,IF(Adm!$B$4=Adm!$A$120,0,IF(Adm!$B$4=Adm!$A$114,W107-W119-W130-W131,W107-W119))))","v":{"$error":"#N/A"}},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Enganche",10,{"$f":"IF(Adm!$GC$4=Adm!$GB$116,0,IF(Adm!$GC$4=Adm!$GB$114,AP107-AP119-AP130-AP131,AP107-AP119))","v":{"$error":"#N/A"}},null,null,null,0,0,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$116,0,IF(Adm!$GC$4=Adm!$GB$114,AX107-AX119-AX130-AX131,AX107-AX119))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$116,0,IF(Adm!$GC$4=Adm!$GB$114,BB107-BB119-BB130-BB131,BB107-BB119))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$116,0,IF(Adm!$GC$4=Adm!$GB$114,BF107-BF119-BF130-BF131,BF107-BF119))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$116,0,IF(Adm!$GC$4=Adm!$GB$114,BJ107-BJ119-BJ130-BJ131,BJ107-BJ119))","v":{"$error":"#N/A"}},null,null,null,null,0,0]
["Tasa de Interés",11,{"$f":"IF(C106=\"\",0,Adm!$BW$9)","v":{"$error":"#N/A"}},{"$f":"IF($D$105=\"no\",0,C116)","v":0},{"$f":"IF($E$105=\"NO\",0,C116)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L116,IF($H$104=\"perfil 3\",P116,IF($H$104=\"perfil 2\",T116,IF($H$104=\"perfil 1\",X116,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M116,IF($H$104=\"perfil 3\",Q116,IF($H$104=\"perfil 2\",U116,IF($H$104=\"perfil 1\",Y116,0)))))","v":0},null,{"$f":"IF(K106=\"\",0,Adm!$BW$8)","v":{"$error":"#N/A"}},{"$f":"IF(L106=\"\",0,K116)","v":{"$error":"#N/A"}},{"$f":"IF(M106=\"\",0,K116)","v":{"$error":"#N/A"}},null,{"$f":"IF(O106=\"\",0,Adm!$BW$7)","v":{"$error":"#N/A"}},{"$f":"IF(P106=\"\",0,O116)","v":{"$error":"#N/A"}},{"$f":"IF(Q106=\"\",0,O116)","v":{"$error":"#N/A"}},null,{"$f":"IF(S106=\"\",0,Adm!$BW$6)","v":{"$error":"#N/A"}},{"$f":"IF(T106=\"\",0,S116)","v":{"$error":"#N/A"}},{"$f":"IF(U106=\"\",0,S116)","v":{"$error":"#N/A"}},null,{"$f":"IF(W106=\"\",0,Adm!$BW$5)","v":{"$error":"#N/A"}},{"$f":"IF(X106=\"\",0,W116)","v":{"$error":"#N/A"}},{"$f":"IF(Y106=\"\",0,W116)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF($AB$106=\"Perfil 5\",D116,IF($AB$106=\"Perfil 4\",L116,IF($AB$106=\"perfil 3\",P116,IF($AB$106=\"perfil 2\",T116,IF($AB$106=\"perfil 1\",X116,0)))))","v":0},{"$f":"IF($AB$106=\"Perfil 5\",E116,IF($AB$106=\"Perfil 4\",M116,IF($AB$106=\"perfil 3\",Q116,IF($AB$106=\"perfil 2\",U116,IF($AB$106=\"perfil 1\",Y116,0)))))","v":0},null,null,null,null,null,null,null,null,null,"Tasa de Interés",11,{"$f":"IF(AP106=\"\",0,Adm!$JC$9)","v":{"$error":"#N/A"}},{"$f":"IF(AQ106=\"\",0,AP116)","v":{"$error":"#N/A"}},null,null,0,0,null,null,{"$f":"IF(AX106=\"\",0,Adm!$JC$8)","v":{"$error":"#N/A"}},{"$f":"IF(AY106=\"\",0,AX116)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(BB106=\"\",0,Adm!$JC$9)","v":{"$error":"#N/A"}},{"$f":"IF(BC106=\"\",0,BB116)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(BF106=\"\",0,Adm!$JC$9)","v":{"$error":"#N/A"}},{"$f":"IF(BG106=\"\",0,BF116)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(BJ106=\"\",0,Adm!$JC$9)","v":{"$error":"#N/A"}},{"$f":"IF(BK106=\"\",0,BJ116)","v":{"$error":"#N/A"}},null,null,null,0,0]
["Pago por mil",12,{"$f":"IF(Adm!$B$4=Adm!$A$118,PMT(((C116/360)*(365/12)),Adm!$H$4-12,-1000),IF(AND(Adm!$H$4=180,Adm!$D$4=Adm!$D$7),VLOOKUP(C116,mil_15,2,0),IF(AND(Adm!$H$4=240,Adm!$D$4=Adm!$D$7),VLOOKUP(C116,mil_20,2,0),PMT(((C116/360)*(365/12)),Adm!$H$4,-1000))))","v":{"$error":"#N/A"}},{"$f":"IF($D$105=\"no\",0,C117)","v":0},{"$f":"IF($E$105=\"NO\",0,C117)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L117,IF($H$104=\"perfil 3\",P117,IF($H$104=\"perfil 2\",T117,IF($H$104=\"perfil 1\",X117,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M117,IF($H$104=\"perfil 3\",Q117,IF($H$104=\"perfil 2\",U117,IF($H$104=\"perfil 1\",Y117,0)))))","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,PMT(((K116/360)*(365/12)),Adm!$H$4-12,-1000),IF(AND(Adm!$H$4=180,Adm!$D$4=Adm!$D$7),VLOOKUP(K116,mil_15,2,0),IF(AND(Adm!$H$4=240,Adm!$D$4=Adm!$D$7),VLOOKUP(K116,mil_20,2,0),PMT(((K116/360)*(365/12)),Adm!$H$4,-1000))))","v":{"$error":"#N/A"}},{"$f":"K117","v":{"$error":"#N/A"}},{"$f":"K117","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,PMT(((O116/360)*(365/12)),Adm!$H$4-12,-1000),IF(AND(Adm!$H$4=180,Adm!$D$4=Adm!$D$7),VLOOKUP(O116,mil_15,2,0),IF(AND(Adm!$H$4=240,Adm!$D$4=Adm!$D$7),VLOOKUP(O116,mil_20,2,0),PMT(((O116/360)*(365/12)),Adm!$H$4,-1000))))","v":{"$error":"#N/A"}},{"$f":"O117","v":{"$error":"#N/A"}},{"$f":"O117","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,PMT(((S116/360)*(365/12)),Adm!$H$4-12,-1000),IF(AND(Adm!$H$4=180,Adm!$D$4=Adm!$D$7),VLOOKUP(S116,mil_15,2,0),IF(AND(Adm!$H$4=240,Adm!$D$4=Adm!$D$7),VLOOKUP(S116,mil_20,2,0),PMT(((S116/360)*(365/12)),Adm!$H$4,-1000))))","v":{"$error":"#N/A"}},{"$f":"S117","v":{"$error":"#N/A"}},{"$f":"S117","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,PMT(((W116/360)*(365/12)),Adm!$H$4-12,-1000),IF(AND(Adm!$H$4=180,Adm!$D$4=Adm!$D$7),VLOOKUP(W116,mil_15,2,0),IF(AND(Adm!$H$4=240,Adm!$D$4=Adm!$D$7),VLOOKUP(W116,mil_20,2,0),PMT(((W116/360)*(365/12)),Adm!$H$4,-1000))))","v":{"$error":"#N/A"}},{"$f":"W117","v":{"$error":"#N/A"}},{"$f":"W117","v":{"$error":"#N/A"}},null,null,0,0,0,null,null,null,null,null,null,null,null,null,"Pago por mil",12,{"$f":"IF(Adm!$GE$4=\"Fijos\",VLOOKUP(Adm!$JC$9,freeConge,MATCH(Adm!$GG$4,Adm!$HG$5:'Adm'!$HM$5,0)),IF(Adm!$GE$4=\"Crecientes\",VLOOKUP(Adm!$JC$9,freeProgra,MATCH(Adm!$GG$4,Adm!$HO$5:'Adm'!$HU$5,0))))","v":false},{"$f":"AP117","v":false},null,null,0,0,null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",VLOOKUP(Adm!$JC$8,freeConge,MATCH(Adm!$GG$4,Adm!$HG$5:'Adm'!$HM$5,0)),IF(Adm!$GE$4=\"Crecientes\",VLOOKUP(Adm!$JC$8,freeProgra,MATCH(Adm!$GG$4,Adm!$HO$5:'Adm'!$HU$5,0))))","v":false},{"$f":"AX117","v":false},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",VLOOKUP(Adm!$JC$7,freeConge,MATCH(Adm!$GG$4,Adm!$HG$5:'Adm'!$HM$5,0)),IF(Adm!$GE$4=\"Crecientes\",VLOOKUP(Adm!$JC$7,freeProgra,MATCH(Adm!$GG$4,Adm!$HO$5:'Adm'!$HU$5,0))))","v":false},{"$f":"BB117","v":false},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",VLOOKUP(Adm!$JC$6,freeConge,MATCH(Adm!$GG$4,Adm!$HG$5:'Adm'!$HM$5,0)),IF(Adm!$GE$4=\"Crecientes\",VLOOKUP(Adm!$JC$6,freeProgra,MATCH(Adm!$GG$4,Adm!$HO$5:'Adm'!$HU$5,0))))","v":false},{"$f":"BF117","v":false},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",VLOOKUP(Adm!$JC$5,freeConge,MATCH(Adm!$GG$4,Adm!$HG$5:'Adm'!$HM$5,0)),IF(Adm!$GE$4=\"Crecientes\",VLOOKUP(Adm!$JC$5,freeProgra,MATCH(Adm!$GG$4,Adm!$HO$5:'Adm'!$HU$5,0))))","v":false},{"$f":"BJ117","v":false},null,null,null,0,0]
["Aforo",null,{"$f":"IF(Cal!$A$105=Adm!$A$118,$C$77,IF(OR(Cal!$A$105=Adm!$A$116,Cal!$A$105=Adm!$A$117),Cal!$C$52,IF(Cal!$A$105=Adm!$A$114,Cal!$C$30,Cal!$C$11)))","v":{"$error":"#N/A"}},null,null,null,0,null,null,null,{"$f":"IF(Cal!$A$105=Adm!$A$118,$D$77,IF(OR(Cal!$A$105=Adm!$A$116,Cal!$A$105=Adm!$A$117),Cal!$D$52,IF(Cal!$A$105=Adm!$A$114,Cal!$D$30,Cal!$D$11)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Cal!$A$105=Adm!$A$118,$E$77,IF(OR(Cal!$A$105=Adm!$A$116,Cal!$A$105=Adm!$A$117),Cal!$E$52,IF(Cal!$A$105=Adm!$A$114,Cal!$E$30,Cal!$E$11)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Cal!$A$105=Adm!$A$118,$F$77,IF(OR(Cal!$A$105=Adm!$A$116,Cal!$A$105=Adm!$A$117),Cal!$F$52,IF(Cal!$A$105=Adm!$A$114,Cal!$F$30,Cal!$F$11)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Cal!$A$105=Adm!$A$118,$G$77,IF(OR(Cal!$A$105=Adm!$A$116,Cal!$A$105=Adm!$A$117),Cal!$G$52,IF(Cal!$A$105=Adm!$A$114,Cal!$G$30,Cal!$G$11)))","v":{"$error":"#N/A"}},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Aforo",13,{"$f":"IF($AN$105=Adm!$GB$116,$AP$52,IF(Cal!$AN$105=Adm!$GB$114,$AP$30,$AP$11))","v":{"$error":"#N/A"}},null,null,null,0,0,null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AQ$52,IF(Cal!$AN$105=Adm!$GB$114,$AQ$30,$AQ$11))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AR$52,IF(Cal!$AN$105=Adm!$GB$114,$AR$30,$AR$11))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AS$52,IF(Cal!$AN$105=Adm!$GB$114,$AS$30,$AS$11))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AT$52,IF(Cal!$AN$105=Adm!$GB$114,$AT$30,$AT$11))","v":{"$error":"#N/A"}},null,null,null,null,0,0]
["CREDITO TOTAL",14,{"$f":"IF(Adm!$B$4=Adm!$A$118,C76,IF(Adm!$B$4=Adm!$A$114,$C$29,IF(Adm!$C$22=\"si\",C44-$A$12,$C$10)))","v":{"$error":"#N/A"}},{"$f":"$C$51","v":0},{"$f":"IF(E106=\"\",0,$A$12)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L119,IF($H$104=\"perfil 3\",P119,IF($H$104=\"perfil 2\",T119,IF($H$104=\"perfil 1\",X119,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M119,IF($H$104=\"perfil 3\",Q119,IF($H$104=\"perfil 2\",U119,IF($H$104=\"perfil 1\",Y119,0)))))","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$D$76,IF(Adm!$B$4=Adm!$A$114,$D$29,IF(Adm!$C$22=\"si\",$D$44-$A$12,$D$10)))","v":{"$error":"#N/A"}},{"$f":"$D$51","v":0},{"$f":"IF(M106=\"\",0,$A$12)","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$E$76,IF(Adm!$B$4=Adm!$A$114,$E$29,IF(Adm!$C$22=\"si\",$E$44-$A$12,$E$10)))","v":{"$error":"#N/A"}},{"$f":"$E$51","v":0},{"$f":"IF(Q106=\"\",0,$A$12)","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$F$76,IF(Adm!$B$4=Adm!$A$114,$F$29,IF(Adm!$C$22=\"si\",$F$44-$A$12,$F$10)))","v":{"$error":"#N/A"}},{"$f":"$F$51","v":0},{"$f":"IF(U106=\"\",0,$A$12)","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$G$76,IF(Adm!$B$4=Adm!$A$114,$G$29,IF(Adm!$C$22=\"si\",$G$44-$A$12,$G$10)))","v":{"$error":"#N/A"}},{"$f":"$G$51","v":0},{"$f":"IF(Y106=\"\",0,$A$12)","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,"CREDITO TOTAL",14,{"$f":"IF($AN$105=Adm!$GB$116,$AP$44,IF(Cal!$AN$105=Adm!$GB$114,$AP$29,$AP$10))","v":{"$error":"#N/A"}},{"$f":"$AP$51","v":0},null,null,0,0,null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AQ$44,IF(Cal!$AN$105=Adm!$GB$114,$AQ$29,$AQ$10))","v":{"$error":"#N/A"}},{"$f":"$AQ$51","v":0},null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AR$44,IF(Cal!$AN$105=Adm!$GB$114,$AR$29,$AR$10))","v":{"$error":"#N/A"}},{"$f":"$AR$51","v":0},null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AS$44,IF(Cal!$AN$105=Adm!$GB$114,$AS$29,$AS$10))","v":{"$error":"#N/A"}},{"$f":"$AS$51","v":0},null,null,{"$f":"IF($AN$105=Adm!$GB$116,$AT$44,IF(Cal!$AN$105=Adm!$GB$114,$AT$29,$AT$10))","v":{"$error":"#N/A"}},{"$f":"$AT$51","v":0},null,null,null,0,0]
["Primer Disposición",15,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$91,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$91,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$91,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$91,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$91,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Primer Disposición",15,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3 Disposiciones subsecuentes",16,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$92,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$92,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$92,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$92,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$92,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"3 Disposiciones subsecuentes",16,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Ultima Disposición",17,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$95,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$95,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$95,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$95,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$118,$B$95,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Ultima Disposición",17,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Pago Mensual",18,{"$f":"IF(Adm!$B$4=Adm!$A$118,C120*C116/360*30.4166,C119*C117/1000)","v":{"$error":"#N/A"}},{"$f":"IF($D$105=\"no\",0,D119*D117/1000)","v":0},{"$f":"IF($E$105=\"NO\",0,E119*E117/1000)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L123,IF($H$104=\"perfil 3\",P123,IF($H$104=\"perfil 2\",T123,IF($H$104=\"perfil 1\",X123,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M123,IF($H$104=\"perfil 3\",Q123,IF($H$104=\"perfil 2\",U123,IF($H$104=\"perfil 1\",Y123,0)))))","v":0},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,K120*K116/360*30.4166,K119*K117/1000)","v":{"$error":"#N/A"}},{"$f":"L119*L117/1000","v":{"$error":"#N/A"}},{"$f":"M119*M117/1000","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,O120*O116/360*30.4166,O119*O117/1000)","v":{"$error":"#N/A"}},{"$f":"P119*P117/1000","v":{"$error":"#N/A"}},{"$f":"Q119*Q117/1000","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,S120*S116/360*30.4166,S119*S117/1000)","v":{"$error":"#N/A"}},{"$f":"T119*T117/1000","v":{"$error":"#N/A"}},{"$f":"U119*U117/1000","v":{"$error":"#N/A"}},null,{"$f":"IF(Adm!$B$4=Adm!$A$118,W120*W116/360*30.4166,W119*W117/1000)","v":{"$error":"#N/A"}},{"$f":"X119*X117/1000","v":{"$error":"#N/A"}},{"$f":"Y119*Y117/1000","v":{"$error":"#N/A"}},null,null,0,0,0,null,null,null,null,null,null,null,null,null,"Pago Mensual",18,{"$f":"AP119*AP117/1000","v":{"$error":"#N/A"}},{"$f":"AQ119*AQ117/1000","v":0},null,null,0,{"$f":"IF($AU$104=\"Perfil 4\",AY123,IF($AU$104=\"perfil 3\",BC123,IF($AU$104=\"perfil 2\",BG123,IF($AU$104=\"perfil 1\",BK123,0))))","v":0},null,null,{"$f":"AX119*AX117/1000","v":{"$error":"#N/A"}},{"$f":"AY119*AY117/1000","v":0},null,null,{"$f":"BB119*BB117/1000","v":{"$error":"#N/A"}},{"$f":"BC119*BC117/1000","v":0},null,null,{"$f":"BF119*BF117/1000","v":{"$error":"#N/A"}},{"$f":"BG119*BG117/1000","v":0},null,null,{"$f":"BJ119*BJ117/1000","v":{"$error":"#N/A"}},{"$f":"BK119*BK117/1000","v":0},null,null,null,0,0]
["Seguro de Vida",19,{"$f":"IF(Adm!$S$4=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,C120*Adm!$V$4,C119*Adm!$V$4))","v":{"$error":"#N/A"}},{"$f":"IF($D$105=\"no\",0,D119*Adm!$V$4)","v":0},{"$f":"IF($E$105=\"NO\",0,E119*Adm!$V$4)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L124,IF($H$104=\"perfil 3\",P124,IF($H$104=\"perfil 2\",T124,IF($H$104=\"perfil 1\",X124,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M124,IF($H$104=\"perfil 3\",Q124,IF($H$104=\"perfil 2\",U124,IF($H$104=\"perfil 1\",Y124,0)))))","v":0},null,{"$f":"IF(Adm!$S$4=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,K120*Adm!$V$4,K119*Adm!$V$4))","v":{"$error":"#N/A"}},{"$f":"L119*Adm!$V$4","v":0},{"$f":"M119*Adm!$V$4","v":0},null,{"$f":"IF(Adm!$S$4=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,O120*Adm!$V$4,O119*Adm!$V$4))","v":{"$error":"#N/A"}},{"$f":"P119*Adm!$V$4","v":0},{"$f":"Q119*Adm!$V$4","v":0},null,{"$f":"IF(Adm!$S$4=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,S120*Adm!$V$4,S119*Adm!$V$4))","v":{"$error":"#N/A"}},{"$f":"T119*Adm!$V$4","v":0},{"$f":"U119*Adm!$V$4","v":0},null,{"$f":"IF(Adm!$S$4=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,W120*Adm!$V$4,W119*Adm!$V$4))","v":{"$error":"#N/A"}},{"$f":"X119*Adm!$V$4","v":0},{"$f":"Y119*Adm!$V$4","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,"Seguro de Vida",19,{"$f":"AP119*Adm!$GR$4","v":{"$error":"#N/A"}},{"$f":"AQ119*Adm!$GR$4","v":0},null,null,0,0,null,null,{"$f":"AX119*Adm!$GR$4","v":{"$error":"#N/A"}},{"$f":"AY119*Adm!$GR$4","v":0},null,null,{"$f":"BB119*Adm!$GR$4","v":{"$error":"#N/A"}},{"$f":"BC119*Adm!$GR$4","v":0},null,null,{"$f":"BF119*Adm!$GR$4","v":{"$error":"#N/A"}},{"$f":"BG119*Adm!$GR$4","v":0},null,null,{"$f":"BJ119*Adm!$GR$4","v":{"$error":"#N/A"}},{"$f":"BK119*Adm!$GR$4","v":0},null,null,null,0,0]
["Seguro de Daños /obra",20,{"$f":"IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4)))","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4)))","v":0},null,null,null,{"$f":"IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4)))","v":0},null,null,null,{"$f":"IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4)))","v":0},null,null,null,{"$f":"IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4)))","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Seguro de Daños /obra",20,{"$f":"Adm!$AA$11*Adm!$GS$4","v":0},null,null,null,0,0,null,null,{"$f":"Adm!$AA$11*Adm!$GS$4","v":0},null,null,null,{"$f":"Adm!$AA$11*Adm!$GS$4","v":0},null,null,null,{"$f":"Adm!$AA$11*Adm!$GS$4","v":0},null,null,null,{"$f":"Adm!$AA$11*Adm!$GS$4","v":0},null,null,null,null,0,0]
["Comisión Mensual",21,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"IF($E$105=\"NO\",0,Adm!$Q$4*1.16)","v":0},null,0,null,{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M126,IF($H$104=\"perfil 3\",Q126,IF($H$104=\"perfil 2\",U126,IF($H$104=\"perfil 1\",Y126,0)))))","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,{"$f":"Adm!$Q$4*1.16","v":0},null,null,0,null,0,null,null,null,null,null,null,null,null,null,"Comisión Mensual",21,{"$f":"Adm!$GM$4*1.16","v":0},null,null,null,0,0,null,null,{"$f":"Adm!$GM$4*1.16","v":0},null,null,null,{"$f":"Adm!$GM$4*1.16","v":0},null,null,null,{"$f":"Adm!$GM$4*1.16","v":0},null,null,null,{"$f":"Adm!$GM$4*1.16","v":0},null,null,null,null,0,0]
["Incremento anual al pago",null,{"$f":"IF(Adm!$D$4=Adm!$D$6,0,IF(Adm!$H$4=180,VLOOKUP(C116,mil_15,3,0),IF(Adm!$H$4=240,VLOOKUP(C116,mil_20,3,0),IF(Adm!$H$4=300,VLOOKUP(C116,mil_30,3,0),0))))","v":0},{"$f":"IF($D$105=\"no\",0,C127)","v":0},{"$f":"IF($E$105=\"NO\",0,C127)","v":0},null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L127,IF($H$104=\"perfil 3\",P127,IF($H$104=\"perfil 2\",T127,IF($H$104=\"perfil 1\",X127,0)))))","v":0},{"$f":"IF($I$105=\"no\",0,IF($H$104=\"Perfil 4\",M127,IF($H$104=\"perfil 3\",Q127,IF($H$104=\"perfil 2\",U127,IF($H$104=\"perfil 1\",Y127,0)))))","v":0},null,{"$f":"IF(Adm!$D$4=Adm!$D$6,0,IF(Adm!$H$4=180,VLOOKUP(K116,mil_15,3,0),IF(Adm!$H$4=240,VLOOKUP(K116,mil_20,3,0),IF(Adm!$H$4=300,VLOOKUP(K116,mil_30,3,0),0))))","v":0},{"$f":"K127","v":0},{"$f":"K127","v":0},null,{"$f":"IF(Adm!$D$4=Adm!$D$6,0,IF(Adm!$H$4=180,VLOOKUP(O116,mil_15,3,0),IF(Adm!$H$4=240,VLOOKUP(O116,mil_20,3,0),IF(Adm!$H$4=300,VLOOKUP(O116,mil_30,3,0),0))))","v":0},{"$f":"O127","v":0},{"$f":"P127","v":0},null,{"$f":"IF(Adm!$D$4=Adm!$D$6,0,IF(Adm!$H$4=180,VLOOKUP(S116,mil_15,3,0),IF(Adm!$H$4=240,VLOOKUP(S116,mil_20,3,0),IF(Adm!$H$4=300,VLOOKUP(S116,mil_30,3,0)))))","v":false},{"$f":"S127","v":false},{"$f":"T127","v":false},null,{"$f":"IF(Adm!$D$4=Adm!$D$6,0,IF(Adm!$H$4=180,VLOOKUP(W116,mil_15,3,0),IF(Adm!$H$4=240,VLOOKUP(W116,mil_20,3,0),IF(Adm!$H$4=300,VLOOKUP(W116,mil_30,3,0)))))","v":false},{"$f":"W127","v":false},{"$f":"X127","v":false},null,null,0,0,0,null,null,null,null,null,null,null,null,null,"Incremento anual al pago",null,{"$f":"IF(Adm!$GE$4=\"Fijos\",0,VLOOKUP(Adm!$JC$9,freeajuste,MATCH(Adm!$GG$4,Adm!$HW$5:'Adm'!$IC$5,0)))","v":{"$error":"#N/A"}},{"$f":"AP127","v":{"$error":"#N/A"}},null,null,0,0,null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",0,VLOOKUP(Adm!$JC$8,freeajuste,MATCH(Adm!$GG$4,Adm!$HW$5:'Adm'!$IC$5,0)))","v":{"$error":"#N/A"}},{"$f":"AX127","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",0,VLOOKUP(Adm!$JC$7,freeajuste,MATCH(Adm!$GG$4,Adm!$HW$5:'Adm'!$IC$5,0)))","v":{"$error":"#N/A"}},{"$f":"BB127","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",0,VLOOKUP(Adm!$JC$6,freeajuste,MATCH(Adm!$GG$4,Adm!$HW$5:'Adm'!$IC$5,0)))","v":{"$error":"#N/A"}},{"$f":"BF127","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$GE$4=\"Fijos\",0,VLOOKUP(Adm!$JC$5,freeajuste,MATCH(Adm!$GG$4,Adm!$HW$5:'Adm'!$IC$5,0)))","v":{"$error":"#N/A"}},{"$f":"BJ127","v":{"$error":"#N/A"}},null,null,null,0,0]
["Ingresos Requeridos",null,{"$f":"(SUM(C123:E126))/Adm!$J$5","v":{"$error":"#N/A"}},null,null,null,0,null,null,null,{"$f":"(SUM(K123:M126))/Adm!$J$7","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(O123:Q126))/Adm!$J$9","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(S123:U126))/Adm!$J$11","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(W123:Y126))/Adm!$J$13","v":{"$error":"#N/A"}},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,"Ingresos Requeridos",null,{"$f":"(SUM(AP123:AR126))/Adm!$GI$5","v":{"$error":"#N/A"}},null,null,null,0,0,null,null,{"$f":"(SUM(AX123:AZ126))/Adm!$GI$7","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(BB123:BD126))/Adm!$GI$9","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(BF123:BH126))/Adm!$GI$11","v":{"$error":"#N/A"}},null,null,null,{"$f":"(SUM(BJ123:BL126))/Adm!$GI$13","v":{"$error":"#N/A"}},null,null,null,null,0,0]
["Iva de intereses",24,{"$f":"IF(AND(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18)),(C119*C116*30.4166/360)*0.16,IF(Adm!$B$4=Adm!$A$120,(C119*C116*30.4166/360)*0.16,0))","v":0},{"$f":"IF($D$105=\"no\",0,IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(D119*D116*30.4166/360)*0.16))","v":0},null,null,0,{"$f":"IF($H$105=\"no\",0,IF($H$104=\"Perfil 4\",L129,IF($H$104=\"perfil 3\",P129,IF($H$104=\"perfil 2\",T129,IF($H$104=\"perfil 1\",X129,0)))))","v":0},null,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18)),(K119*K116*30.4166/360)*0.16,IF(Adm!$B$4=Adm!$A$120,(K119*K116*30.4166/360)*0.16,0))","v":0},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(L119*L116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18)),(O119*O116*30.4166/360)*0.16,IF(Adm!$B$4=Adm!$A$120,(O119*O116*30.4166/360)*0.16,0))","v":0},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(P119*P116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18)),(S119*S116*30.4166/360)*0.16,IF(Adm!$B$4=Adm!$A$120,(S119*S116*30.4166/360)*0.16,0))","v":0},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(T119*T116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18)),(W119*W116*30.4166/360)*0.16,IF(Adm!$B$4=Adm!$A$120,(W119*W116*30.4166/360)*0.16,0))","v":0},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(X119*X116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,"Iva de intereses",24,{"$f":"IF(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18))*(AP119*AP116*30.4166/360)*0.16","v":{"$error":"#N/A"}},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(AQ119*AQ116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,0,0,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18))*(AX119*AX116*30.4166/360)*0.16","v":{"$error":"#N/A"}},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(AY119*AY116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18))*(BB119*BB116*30.4166/360)*0.16","v":{"$error":"#N/A"}},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(BC119*BC116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18))*(BF119*BF116*30.4166/360)*0.16","v":{"$error":"#N/A"}},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(BG119*BG116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Adm!$B$4=Adm!$A$116,OR(Adm!$AC$4=Adm!$AC$15,Adm!$AC$4=Adm!$AC$18))*(BJ119*BJ116*30.4166/360)*0.16","v":{"$error":"#N/A"}},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),0,(BK119*BK116*30.4166/360)*0.16)","v":{"$error":"#N/A"}},null,null,null,0,0]
["Crédito INSTITUTO",25,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$21,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$21,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Crédito INSTITUTO",25,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$21,0)","v":0},null,null,null,0,0,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$21,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$21,0)","v":0},null,null,null,null,0,0]
["ssv INSTITUTO",26,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$22,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$B$4=Adm!$A$114,$B$22,0)","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"ssv INSTITUTO",26,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$22,0)","v":0},null,null,null,0,0,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$22,0)","v":0},null,null,null,{"$f":"IF(Adm!$GC$4=Adm!$GB$114,$AO$22,0)","v":0},null,null,null,null,0,0]
[null,null,"Primera opcion compara",null,null,null,"segunda opcion compara",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINAL TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Primera opcion compara",null,null,null,"segunda opcion compara",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINAL TABLA"]

{"sheet":"inicio","index":2,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Versión. 2025-6 Ro (15 diciembre 2025)",null,null,null,null,null,null,null,null,"BHF-034 (122025)"]

{"sheet":"Captura","index":3,"n_rows":404,"n_cols":47,"rows_kept":404,"cut":false,"hidden":false,"merged":[[399,2,399,13],[28,10,28,14],[22,13,22,14],[390,2,390,14],[391,2,391,14],[392,2,392,14],[393,2,393,14],[394,2,394,14],[22,5,22,6],[30,13,30,14],[32,13,32,14],[34,13,34,14],[43,2,43,4],[49,2,50,3],[26,10,26,14],[28,5,28,6],[402,2,402,13],[24,13,24,14],[77,5,77,6],[38,2,38,14],[36,5,36,6],[32,5,32,6],[397,2,397,13],[398,2,398,13],[34,5,34,6],[401,2,401,14],[400,2,400,13],[26,5,26,6],[30,5,30,6],[24,5,24,6],[395,2,395,14],[396,2,396,14],[18,13,18,14],[20,13,20,14],[14,13,14,14],[14,5,14,6],[0,13,0,14],[5,5,5,8],[7,5,7,8],[7,13,7,14],[12,13,12,14],[73,11,73,12],[73,8,73,9],[20,5,20,6],[18,5,18,6],[12,5,12,6],[16,5,16,6]]}
[null,null,null,null,"SIMULADOR CREDITO HIPOTECARIO HIPOTECA SANTANDER",null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,{"$f":"\"\"","v":""},null,null,null,{"$f":"IF(AND(Adm!I4=\"No asalariado\",OR(Adm!C6=\"Si\",Adm!C16=\"SI\")),\"No aplican programas del INFONAVIT para no asalariados\",IF(AND(Adm!B4>\"\",F21=0),\"Captura plazo\",IF(AND(Adm!B4>\"\",Adm!H9=\"FALSO\"),\"Corrige Plazo\",IF(AND(F15>\"\",F33=0),\"Captura valor de vivvienda\",IF(AND(F15>\"\",F29=0),\"Captura intervinientes\",IF(AND(F21>0,F31=\"\"),\"Indica esquema de pago\",IF(AND(F21>0,F31=\"Crecientes\",Adm!D7=\"\"),\"Corrige esquema de pago\",IF(AND(F15>\"\",F35=0),\"Captura monto de crédito\",IF(AND(Adm!B4=Adm!A119,F33>Adm!AA7),\"El valor máximo del terreno es $20,000,000\",IF(AND(Adm!B4=Adm!A118,F33<Adm!AA5),\"El valor mínimo del Terreno es de $250,000\",IF(AND(Adm!B4=Adm!A118,F35<Adm!Z5),\"El valor mínimo del proyecto es de $700,000\",IF(AND(Adm!B4=Adm!A118,N31=\"\"),\"Indica el esquema para Construcción\",IF(AND(Adm!B4=Adm!A118,N33=\"\"),\"Indica el tamaño de la Construcción\",IF(AND(F15>\"\",Adm!B4=Adm!A119,F33<Adm!AA3),\"El valor mínimo del terreno son $250,000\",IF(AND(F15>\"\",F33<Adm!AA3),\"El valor mínimo de la vivienda son $250,000\",IF(AND(F15>\"\",Adm!B4=Adm!A117,F35<Adm!Z9),\"El monto mínimo de crédito son $200,000\",IF(AND(F15>\"\",F35<Adm!Z3),\"El monto mínimo de crédito son $100,000\",IF(AND(Adm!B4=Adm!A118,F31=\"crecientes\"),\"Sólo pagos fijos. Corrige esquema\",IF(AND(Adm!B4=Adm!A119,F21>180),\"El  plazo máximo es 180 meses\",IF(AND(Adm!B4=Adm!A118,Adm!E4=Adm!E6,(F33/(Captura!F33+Captura!F35))<25%),\"El valor del Terreno debe ser mayor al 25% del valor del inmueble\",IF(AND(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),N19=\"\"),\"Indica origen del crédito\",IF(AND(Adm!B4=Adm!A117,Adm!AB4=\"\"),\"Selecciona programa para la liquidez\",IF(AND(Adm!B4=Adm!A116,K21<>\"\",N21=\"\"),\"Indica Programa para Liquidez adicional\",IF(AND(Adm!C22=\"SI\",F37=0),\"Captura el crédito del Instituto\",\"\"))))))))))))))))))))))))","v":{"$error":"#N/A"}},{"$f":"IF(Adm!AQ5=\"FALSO\",\"Corrige oferta\",IF(Adm!H9=\"VERDADERO\",\"\",IF(Adm!H9=\"FALSO\",\"Corrige plazo\")))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"dd mmm aaaa",{"$f":"TEXT(N1,N2)","v":"15 dic 2025"},null,null,null,null,null,null,null,{"$f":"IF(X1<>\"\",X1,W1)","v":{"$error":"#N/A"}}]
[]
[null,null,"1. Datos del Solicitante"]
[]
[null,null,"Nombre del cliente"]
[]
[null,null,"Atendido por ",null,null,null,null,null,null,null,"Teléfono",null,null,null,null,null,null,null,"A113","Adquisición con Apoyo INFONAVIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A114","Cofinavit "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A115","Adquisición Simplificada"]
[null,null,"2. Condiciones financieras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A116","Sustitución"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SI(Y(O(Adm!$B$3=Adm!$B$4,Adm!$B$3=Adm!$B$5,Adm!$B$3=Adm!$B$6),Adm!$BC$2=0,Adm!$BD$2=0),\"\",SI(Adm!BC2=\"si\",\"\",SI(Adm!BD2=\"si\",\"\",SI(Adm!C25=\"si\",\"¿Oferta Black?\",\"\"))))",null,null,null,null,null,"A117","Mejora de Condiciones"]
[null,null,"Tipo de Ingresos",null,null,"Asalariado",null,null,null,null,{"$f":"IF(Adm!$B$4=\"Cofinavit\",\"Monto de Crédito que otorga el INFONAVIT\",\"\")","v":""},null,null,null,null,null,null,null,"A118","Construcción"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A119","Terreno"]
[null,null,"Destino",null,null,null,null,null,null,null,{"$f":"IF(Adm!$B$4=\"Cofinavit\",\"Saldo de la Subcuenta de Vivienda\",\"\")","v":""},null,null,null,null,null,null,null,"A120","Liquidez"]
[]
[null,null,null,null,"Indica Oferta","Ninguno",null,null,null,null,null,{"$f":"IF(Adm!$B$4=\"Cofinavit\",\"* Para créditos conyugales deberás capturar la suma de los dos créditos\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!$AS$3=\"SI\",\"¿Con referencias crediticias en México?\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Adm!B4=Adm!A116,\"SUSTITUCION\",IF(Adm!B4=Adm!A117,\"Mejora de Condiciones\",\"\"))","v":""},{"$f":"IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),\"Origen del crédito\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!B4=Adm!A119,\"Plazos únicos 84,120 y 180 meses\",IF(Adm!B4=Adm!A120,\"Plazos únicos 60,120 y 180 meses\",IF(Adm!$AQ$3=Adm!$AQ$16,\"Plazo en meses (mínimo 84 y máximo 300\",\"Plazo en meses (mínimo 84 y máximo 240)\")))","v":"Plazo en meses (mínimo 84 y máximo 240)"},null,null,null,null,null,null,null,{"$f":"IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),\"Indique Programa para crédito adicional\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AND(Adm!B4>\"\",F21=0),\"Captura plazo\",\"\")","v":""}]
[]
[null,null,"¿Contratará seguro de Vida con el Banco?",null,null,"SI",null,null,"Prima Mensual",{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$14,Adm!$AB$4=Adm!$AB$15,Adm!$AB$4=Adm!$AB$17),\"\",IF(AND(Adm!$B$4=Adm!$A$116,Adm!$AB$4=Adm!$AB$18),\"¿Deseas menor monto de Remodelación? Captura importe\",IF(OR(Adm!$B$4=Adm!$A$116,Adm!$B$4=Adm!$A$117),\"¿Deseas menor monto del crédito de liquidez adicional? Captura importe\",\"\")))","v":""}]
[]
[null,null,{"$f":"IF(F15=Adm!A119,\"\",\"¿Contratará seguro de Daños con el Banco?\")","v":"¿Contratará seguro de Daños con el Banco?"},null,null,"SI",null,null,null,null,null,null,{"$f":"IF(Adm!B4=Adm!A118,\"¿Desea Apoyo INFONAVIT?\",IF(AND(Adm!B4=Adm!A116,Adm!AC4=Adm!AC14),\"¿Desea Apoyo INFONAVIT?\",\"\"))","v":""}]
[]
[null,null,"Porcentaje estimado de gastos notariales",null,null,null,null,null,null,null,{"$f":"IF(OR(Adm!AB4=\"\",Adm!AB4=Adm!AB14),\"\",IF(AND(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),OR(Adm!AB4=Adm!AB17,Adm!AB4=Adm!AB18)),\"\",IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),\"Si el aforo lo permite, le financiamos los gastos para evitarle desembolsos.\",\"\")))","v":""}]
[]
[null,null,"Intervinientes",null,null,1,null,null,null,null,{"$f":"IF(AND(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),OR(Adm!AB4=Adm!AB15,Adm!AB4=Adm!AB16)),\"Al crédito de Liquidez le aplicarán las mismas condiciones que elija para su crédito principal.\",IF(AND(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),OR(Adm!AB4=Adm!AB17,Adm!AB4=Adm!AB18)),\"ESTA OFERTA SOLO APLICA PARA EL ESTADO DE COAHUILA.\",\"\"))","v":""}]
[]
[null,null,"Selecciona el esquema de Pagos",null,null,null,null,null,null,{"$f":"IF(Adm!B4=Adm!A118,\"CONSTRUCCION\",\"\")","v":""},{"$f":"IF(Adm!B4=Adm!A118,\"Selecciona Esquema\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!B4=Adm!A118,\"Valor del Terreno\",IF(Adm!B4=Adm!A119,\"Valor del Terreno\",\"Valor de la vivienda\"))","v":"Valor de la vivienda"},null,null,null,null,null,null,null,{"$f":"IF(Adm!B4=Adm!A118,\"Indica el tamaño de la construcción en M2\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!B4=Adm!A116,\"Saldo crédito actual\",IF(Adm!B4=Adm!A118,\"Valor del Proyecto\",\"Monto de Crédito solicitado\"))","v":"Monto de Crédito solicitado"},null,null,null,null,{"$f":"IF(AND(Adm!B4=Adm!A116,Adm!AC4=Adm!AC14),\"Si es cofinanciado debes sumarle el crédito INFONAVIT\",\"\")","v":""},null,null,{"$f":"IF(Adm!B4=Adm!A118,\"Si desea un monto menor al propuesto capture nuevo Importe\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!C22=\"si\",\"Monto del crédito del INFONAVIT/ FOVISSSTE\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(Adm!B4=0,\"\",W2)","v":""}]
[null,null,"3. Conoce las ofertas y compara"]
[]
[null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$119,Adm!$B$4=Adm!$A$120),\"El aforo final estará en función de la Evaluación de Crédito\",\"Te mostramos las tasas a las que podrías acceder de acuerdo al Perfil de Riesgo y condiciones indicadas. La tasa y el aforo final estarán en función de la Evaluación de Crédito\")","v":"Te mostramos las tasas a las que podrías acceder de acuerdo al Perfil de Riesgo y condiciones indicadas. La tasa y el aforo final estarán en función de la Evaluación de Crédito"}]
[]
[null,null,"Condiciones financieras",null,null,null,null,{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(Cal!C106=\"\",\"\",\"Tasa Perfil 5\")))","v":""},null,null,null,{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(OR(E51=\"Selecciona\",E51=\"\"),\"\",IF(Cal!S106=\"\",\"\",CONCATENATE(\"Tasa\",\" \",E51)))))","v":""}]
[null,null,"Valor del inmueble",null,{"$f":"IF($C$39<>\"\",\"\",Cal!C107)","v":0},null,null,{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(Cal!C106=\"\",\"\",\"Crédito Principal\")))","v":""},{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(Cal!D105=\"NO\",\"\",IF(OR(Adm!$AB$4=Adm!$AB$10,Adm!$AB$4=Adm!$AB$11),\"Remodelación\",\"Crédito Liquidez\"))))","v":""},{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(Cal!E105=\"NO\",\"\",\"Crédito Sustitución\")))","v":""},null,{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(OR(E51=\"Selecciona\",E51=\"\"),\"\",IF(Cal!G106=\"\",\"\",\"Crédito Principal\"))))","v":""},{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(OR(E51=\"Selecciona\",E51=\"\"),\"\",IF(Cal!H105=\"NO\",\"\",IF(OR(Adm!$AB$4=Adm!$AB$10,Adm!$AB$4=Adm!$AB$11),\"Remodelación\",\"Crédito Liquidez\")))))","v":""},{"$f":"IF(Adm!$B$4=0,\"\",IF($C$39<>\"\",\"\",IF(OR(E51=\"Selecciona\",E51=\"\"),\"\",IF(Cal!I105=\"NO\",\"\",\"Crédito Sustitución\"))))","v":""}]
[null,null,"Suma asegurable",null,{"$f":"IF($C$39<>\"\",\"\",Cal!C108)","v":0},null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A118,\"Aforo máximo\",\"Financiamiento máximo\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C118)","v":0},null,null,null,{"$f":"IF($L$45=\"\",0,Cal!G118)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H118)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I118)","v":0}]
[null,null,"Plazo (meses)",null,{"$f":"IF($C$39<>\"\",\"\",Cal!C109)","v":0},null,{"$f":"IF($H$45=\"\",\"\",\"Tasa de Interés\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C116)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D116)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E116)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G116)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H116)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I116)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Total Crédito\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C119)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D119)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E119)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G119)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H119)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I119)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A118,\"Primer Disposición\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C120)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D120)","v":0},null,null,{"$f":"IF($L$45=\"\",0,Cal!G120)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H120)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I120)","v":0}]
[null,null,"Selecciona para consultar otro perfil",null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A118,\"3 disposiciones de\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C121)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D121)","v":0},null,null,{"$f":"IF($L$45=\"\",0,Cal!G121)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H121)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I121)","v":0}]
[null,null,null,null,"Selecciona",null,{"$f":"IF($H$45=\"\",\"\",IF(AND(Adm!B4=Adm!A118,Cal!B62=5),\"Ultima disposición de\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C122)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D122)","v":0},null,null,{"$f":"IF($L$45=\"\",0,Cal!G122)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H122)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I122)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A116,\"\",\"Ingresos mín. requeridos\"))","v":""},{"$f":"IF($H$45=\"\",0,IF(Adm!$B$4=Adm!$A$116,0,Cal!C128))","v":0},{"$f":"IF($I$45=\"\",0,IF(Adm!$B$4=Adm!$A$116,0,Cal!D128))","v":0},null,null,{"$f":"IF($L$45=\"\",0,IF(Adm!$B$4=Adm!$A$116,0,Cal!G128))","v":0},{"$f":"IF($M$45=\"\",0,IF(Adm!$B$4=Adm!$A$116,0,Cal!H128))","v":0},{"$f":"IF($N$45=\"\",0,IF(Adm!$B$4=Adm!$A$116,0,Cal!I128))","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"GASTOS MENSUALES\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A118,\"Pago Inicial sólo intereses\",\"Pago Mensual inicial (k+ i)\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C123)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D123)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E123)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G123)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H123)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I123)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Seguro de Vida\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C124)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D124)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E124)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G124)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H124)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I124)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!B4=Adm!A119,\"\",IF(Adm!B4=Adm!A118,\"Seguro de Obra\",\"Seguro de Daños\")))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C125)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D125)","v":0},null,null,{"$f":"IF($L$45=\"\",0,Cal!G125)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H125)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I125)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Comisión mensual (+ IVA)\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C126)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D126)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E126)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G126)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H126)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I126)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),\"IVA de Intereses\",IF(Adm!B4=Adm!A120,\"IVA de Intereses\",\"\")))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C129)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D129)","v":0},null,null,{"$f":"IF($L$45=\"\",0,Cal!G129)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H129)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I129)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Total mensualidad Inicial\")","v":""},{"$f":"IF($H$45=\"\",0,SUM(H55:H59))","v":0},{"$f":"IF($I$45=\"\",0,SUM(I55:I59))","v":0},{"$f":"IF($J$45=\"\",0,SUM(J55:J59))","v":0},null,{"$f":"IF($L$45=\"\",0,SUM(L55:L59))","v":0},{"$f":"IF($M$45=\"\",0,SUM(M55:M59))","v":0},{"$f":"IF($N$45=\"\",0,SUM(N55:N59))","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!D4=Adm!D7,\"Incremento anual en el pago\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C127)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D127)","v":0},{"$f":"IF($J$45=\"\",0,Cal!E127)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G127)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H127)","v":0},{"$f":"IF($N$45=\"\",0,Cal!I127)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"GASTOS INICIALES\")","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Comisión apertura\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C110)","v":0},{"$f":"IF($I$45=\"\",0,Cal!D110)","v":0},{"$f":"IF($I$45=\"\",0,Cal!E110)","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G110)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Avalúo\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C111)","v":0},null,{"$f":"Cal!E110","v":0},null,{"$f":"IF($L$45=\"\",0,Cal!G111)","v":0},{"$f":"IF($M$45=\"\",0,Cal!H110)","v":0},{"$f":"Cal!I110","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Gastos Notariales\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C112)","v":0},null,null,null,{"$f":"IF($L$45=\"\",0,Cal!G112)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Enganche\")","v":""},{"$f":"IF($H$45=\"\",0,Cal!C115)","v":0},null,null,null,{"$f":"IF($L$45=\"\",0,Cal!G115)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!$B$4=Adm!$A$114,\"Gastos INFONAVIT\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C114)","v":0},null,null,null,{"$f":"IF($L$45=\"\",0,Cal!G114)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",IF(Adm!$B$4=Adm!$A$118,\"Inspección y seguimiento obra\",\"\"))","v":""},{"$f":"IF($H$45=\"\",0,Cal!C113)","v":0},null,null,null,{"$f":"IF($L$45=\"\",0,Cal!G113)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$45=\"\",\"\",\"Subtotal Gastos\")","v":""},{"$f":"IF($H$45=\"\",0,SUM(H64:H69))","v":0},{"$f":"SUM(I64:I69)","v":0},{"$f":"SUM(J64:J69)","v":0},null,{"$f":"IF($L$45=\"\",0,SUM(L64:L69))","v":0},{"$f":"SUM(M64:M69)","v":0},{"$f":"SUM(N64:N69)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I65:I70)","v":0}]
[]
[null,null,"4. Selección de oferta y Tabla de Amortización"]
[null,null,null,null,null,null,null,null,"CONDICIONES FINANCIERAS",null,null,"GASTOS INICIALES"]
[null,null,null,null,null,null,null,null,"Valor del inmueble",{"$f":"IF($C$39<>\"\",0,Cal!C107)","v":0},null,"Comisión apertura",{"$f":"IF($C$39<>\"\",0,Cal!AB110)","v":0}]
[null,null,"Selecciona la oferta final para hacer tu tabla ",null,null,null,null,null,"Suma asegurable",{"$f":"IF($C$39<>\"\",0,Cal!C108)","v":0},null,"Avalúo",{"$f":"IF($C$39<>\"\",0,Cal!AB111)","v":0}]
[null,null,null,null,null,null,null,null,"Plazo (meses)",{"$f":"IF($C$39<>\"\",0,Cal!C109)","v":0},null,"Gastos notariales",{"$f":"IF($C$39<>\"\",0,Cal!AB112)","v":0}]
[null,null,{"$f":"IF(Adm!BN5=\"no\",\"\",\"Selecciona el plan de Hipoteca Plus\")","v":"Selecciona el plan de Hipoteca Plus"},null,null,null,null,null,null,null,null,"Enganche",{"$f":"IF($C$39<>\"\",0,Cal!AB115)","v":0}]
[null,null,null,null,null,null,null,null,"Financiamiento máximo",{"$f":"Cal!AB118","v":0},null,{"$f":"IF(Adm!B4=Adm!A114,\"Gastos INFONAVIT\",\"\")","v":""},{"$f":"IF($C$39<>\"\",0,Cal!AB114)","v":0}]
[null,null,null,{"$f":"IF(Cal!AC105=\"SI\",\"Ver tabla liquidez adicional\",\"\")","v":""},null,{"$f":"IF(Cal!AD105=\"SI\",\"Ver tabla Sustitución\",\"\")","v":""},null,null,"Tasa de Interés",{"$f":"Cal!AB116","v":0},null,{"$f":"IF(Adm!B4=Adm!A118,\"Inspección y seguimiento obra\",\"\")","v":""},{"$f":"IF($C$39<>\"\",0,Cal!AB113)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Plazo real",null,null,"Reducción Plazo",null,"1=pagos fijos, 2= pagos crecientes",null,null,null,null,null,"Monto crédito",1000000,null,null,null,null,null,"Monto crédito",1000000]
[null,null,null,null,null,null,null,null,"Monto Crédito",{"$f":"Cal!AB119","v":0},null,"Total gastos",{"$f":"SUM(M76:M80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAXA(C87:C387)","v":0},null,null,"Reducción cuota",null,null,null,null,null,null,null,"TASA",{"$f":"Adm!AE6","v":0},null,null,null,null,null,"TASA",{"$f":"Adm!AE6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",null,null,null,null,null,{"$f":"IF(O83=AB80,1,IF(O83=AB81,2,1))","v":1},"Esquema",{"$f":"IF(Adm!D4=\"Fijos\",1,2)","v":2},null,null,"Busqueda",null,null,"pago por mil",{"$f":"Adm!AF4","v":0},null,null,null,null,null,"pago por mil",8.3937731991538023,null,{"$f":"AR82+0.000001","v":8.3937741991538015}]
[null,null,"CAT  Promedio ",null,{"$f":"CAT!E20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,"Selecciona el efecto de los Pagos anticipados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Adm!D4=\"Crecientes\",1,0)","v":0},null,null,"INCREMENTO",{"$f":"Adm!AP3","v":0},null,null,null,null,null,"INCREMENTO",{"$f":"Adm!AP3","v":0}]
[null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",O2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,{"$f":"IF(AND(Adm!B4=Adm!A118,Adm!G4=Adm!G15),\"El salario es mayor? Sólo para ver las Aportaciones Patronales captura el salario\",IF(Adm!B4=Adm!A113,\"¿El salario es mayor? Sólo para ver las Aportaciones Patronales captura el salario\",IF(AND(Adm!B4=Adm!A116,Adm!AC4=Adm!AC7),\"El salario es mayor? Sólo para ver las Aportaciones Patronales captura el salario\",\"\")))","v":""},null,null,"Su crédito se amortizará en ",{"$f":"CONCATENATE(Y81,\" \",\"meses\",\"\")","v":"0 meses"},null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,"Pagos Anticipados","Tasa",{"$f":"D88","v":0},null,null,null,null,null,"Plazo",{"$f":"Cal!AB109","v":0},null,null,null,null,null,"Plazo",{"$f":"Cal!AB109","v":0}]
[]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito",{"$f":"IF(H389>0,\"Seguro Vida\",\"\")","v":""},{"$f":"IF(I389>0,\"Seguro Daños\",\"\")","v":""},"Comisión  Aut. Crédito Diferida",{"$f":"IF(Adm!O4>0,\"IVA de Intereses\",\"\")","v":""},"Pago Total",{"$f":"IF(Adm!G4=\"si\",\"Aportaciones Patronales\",\"\")","v":""},"Saldo al Final del Periodo","Pagos Anticipados",{"$f":"IF(Adm!B4=Adm!A118,\"Disposiciones de Crédito para Construcción\",\"\")","v":""},null,null,null,null,null,"Mes","Creci.pago",null,{"$f":"Cal!AB128","v":0},null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados ",null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo",null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo"]
[{"$f":"MONTH(N1)","v":12},{"$f":"Adm!H4","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39<>\"\",0,IF(Adm!B4=0,0,IF(G76=0,0,IF(Adm!B4=Adm!A118,Cal!AB120,Cal!AB119))))","v":0},null,null,null,null,null,null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,"FINAL",null,1,null,null,null,null,{"$f":"AK80","v":1000000},null,null,null,-4.2534788807143958E+27,null,null,{"$f":"AK80","v":1000000}]
[{"$f":"IF(A87=12,1,A87+1)","v":1},{"$f":"IF(N87>0,B87-1,0)","v":0},{"$f":"IF(N87>0,C87+1,0)","v":0},{"$f":"IF(N87>0,Adm!AE6,0)","v":0},{"$f":"IF(N87<0.01,0,N87*D88*30.4166/360)","v":0},{"$f":"IF(N87<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G88-E88))","v":0},{"$f":"IF(N87<0.1,0,IF(Adm!$B$4=Adm!$A$118,E88,IF(Adm!D4=Adm!D7,Captura!N87*Adm!AF4/1000,PMT(((Adm!AE6/360)*(365/12)),Cal!AB109,-Captura!N87))))","v":0},{"$f":"IF(N87<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N87*Adm!$V$4))","v":0},{"$f":"IF(N87<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N87<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N87<0.01,0,IF(Adm!$O$4>0,E88*Adm!$O$4,0))","v":0},{"$f":"G88+H88+I88+J88+K88","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N87+E88+H88+I88+J88-L88,Z88),0)","v":0},{"$f":"IF(N87<0.001,0,+N87-F88-M88-O88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V87=12,1,V87+1)","v":1},null,null,{"$f":"IF(AND(Adm!G4=\"si\",L84>0,L84<Adm!G9),Captura!L84,IF(AND(Adm!G4=\"si\",Captura!L84>0,Captura!L84>Adm!G9),Adm!G9,IF(AND(Adm!G4=\"si\",Captura!L84=0,Captura!Y86<Adm!G9),Captura!Y86,IF(AND(Adm!G4=\"si\",Captura!L84=0,Captura!Y86>Adm!G9),Adm!G9,0))))","v":0},0,null,null,null,null,null,null,{"$f":"HLOOKUP($AG$83,anticipado,2,0)","v":{"$error":"#N/A"}},null,{"$f":"AL88/AN87","v":0},1,{"$f":"AN87*$AK$81*30.4166/360","v":0},{"$f":"AM88-AK88","v":0},{"$f":"AN87*AK82/1000","v":0},{"$f":"IF(AN87<0.001,0,AN87-AL88-AO88)","v":1000000},null,null,1,{"$f":"AU87*$AR$81*30.4166/360","v":0},{"$f":"AT88-AR88","v":8393.7731991538021},{"$f":"AU87*AR82/1000","v":8393.7731991538021},{"$f":"IF(AU87<0.001,0,AU87-AS88-AV88)","v":991606.22680084617}]
[2,{"$f":"IF(N88>0,B88-1,0)","v":0},{"$f":"IF(N88<0.01,0,C88+1)","v":0},{"$f":"IF(N88<0.01,0,D88)","v":0},{"$f":"IF(N88<0.01,0,N88*D89*30.4166/360)","v":0},{"$f":"IF(N88<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G89-E89))","v":0},{"$f":"IF(N88<0.1,0,MIN(N88+E89,IF(AB89>0,AB89,IF(Adm!$B$4=Adm!$A$118,E89,G88*(1+W89)))))","v":0},{"$f":"IF(N88<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N88*Adm!$V$4))","v":0},{"$f":"IF(N88<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N88<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N88<0.01,0,IF(Adm!$O$4>0,E89*Adm!$O$4,0))","v":0},{"$f":"G89+H89+I89+J89+K89","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N88+E89+H89+I89+J89-L89,Z89),0)","v":0},{"$f":"IF(N88<0.001,0,+N88-F89-M89-O89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V88=12,1,V88+1)","v":2},{"$f":"IF(V89=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y88","v":0},{"$f":"IF(MOD(A89,2)=0,Y89*0.05*2,0)","v":0},null,{"$f":"IF(AC89>1,AC89,IF(AE89>1,AE89,0))","v":0},{"$f":"IF(AND($AD$82=1,O88>0.1),AD89,0)","v":0},{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B88,-N88),0)","v":0},{"$f":"IF(AND(AF89>0.01,$AB$82=2),AF89,0)","v":0},{"$f":"IF(AND($AD$82=2,O88<0.01),0,IF($AD$82=2,(N88*AG89)+E89,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,3,0)","v":{"$error":"#N/A"}},null,{"$f":"AL89/AN88","v":0},{"$f":"IF(AN88<=0,\"\",AJ88+1)","v":2},{"$f":"AN88*$AK$81*30.4166/360","v":0},0,{"$f":"MIN(AN88+AK89,AM88)","v":0},{"$f":"IF(AN88<0.001,0,AN88-AL89-AO89)","v":1000000},null,null,{"$f":"IF(AU88<=0,\"\",AQ88+1)","v":2},{"$f":"AU88*$AR$81*30.4166/360","v":0},8393.7731991538021,{"$f":"MIN(AU88+AR89,AT88)","v":8393.7731991538021},{"$f":"IF(AU88<0.001,0,AU88-AS89)","v":983212.45360169234}]
[3,0,{"$f":"IF(N89<0.01,0,C89+1)","v":0},{"$f":"IF(N89<0.01,0,D89)","v":0},0,{"$f":"IF(N89<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G90-E90))","v":0},{"$f":"IF(N89<0.1,0,MIN(N89+E90,IF(AB90>0,AB90,IF(Adm!$B$4=Adm!$A$118,E90,G89*(1+W90)))))","v":0},{"$f":"IF(N89<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N89*Adm!$V$4))","v":0},{"$f":"IF(N89<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N89<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N89<0.01,0,IF(Adm!$O$4>0,E90*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N89+E90+H90+I90+J90-L90,Z90),0)","v":0},{"$f":"IF(N89<0.001,0,+N89-F90-M90-O90+P90)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0))","v":0},null,null,null,null,null,3,{"$f":"IF(V90=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y89","v":0},0,null,{"$f":"IF(AC90>1,AC90,IF(AE90>1,AE90,0))","v":0},{"$f":"IF(AND($AD$82=1,O89>0.1),AD90,0)","v":0},{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B89,-N89),0)","v":0},{"$f":"IF(AND(AF90>0.01,$AB$82=2),AF90,0)","v":0},{"$f":"IF(AND($AD$82=2,O89<0.01),0,IF($AD$82=2,(N89*AG90)+E90,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,4,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN89<=0,\"\",AJ89+1)","v":3},0,{"$f":"AM90-AK90","v":0},{"$f":"MIN(AN89+AK90,AM89)","v":0},1000000,null,null,{"$f":"IF(AU89<=0,\"\",AQ89+1)","v":3},0,8393.7731991538021,{"$f":"MIN(AU89+AR90,AT89)","v":8393.7731991538021},{"$f":"IF(AU89<0.001,0,AU89-AS90)","v":974818.68040253851}]
[4,0,0,0,0,{"$f":"IF(N90<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G91-E91))","v":0},{"$f":"IF(N90<0.1,0,MIN(N90+E91,IF(AB91>0,AB91,IF(Adm!$B$4=Adm!$A$118,E91,G90*(1+W91)))))","v":0},{"$f":"IF(N90<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N90*Adm!$V$4))","v":0},{"$f":"IF(N90<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N90<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N90<0.01,0,IF(Adm!$O$4>0,E91*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N90+E91+H91+I91+J91-L91,Z91),0)","v":0},{"$f":"IF(N90<0.001,0,+N90-F91-M91-O91+P91)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0))","v":0},null,null,null,null,null,4,{"$f":"IF(V91=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B90,-N90),0)","v":0},0,0,{"$f":"HLOOKUP($AG$83,anticipado,5,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN90<=0,\"\",AJ90+1)","v":4},0,{"$f":"AM91-AK91","v":0},0,1000000,null,null,{"$f":"IF(AU90<=0,\"\",AQ90+1)","v":4},0,8393.7731991538021,8393.7731991538021,966424.90720338468]
[5,0,0,0,0,{"$f":"IF(N91<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G92-E92))","v":0},{"$f":"IF(N91<0.1,0,MIN(N91+E92,IF(AB92>0,AB92,IF(Adm!$B$4=Adm!$A$118,E92,G91*(1+W92)))))","v":0},{"$f":"IF(N91<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N91*Adm!$V$4))","v":0},{"$f":"IF(N91<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N91<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N91<0.01,0,IF(Adm!$O$4>0,E92*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N91+E92+H92+I92+J92-L92,Z92),0)","v":0},{"$f":"IF(N91<0.001,0,+N91-F92-M92-O92)","v":0},null,null,null,null,null,null,null,5,{"$f":"IF(V92=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,6,0)","v":{"$error":"#N/A"}},null,0,5,0,0,0,1000000,null,null,5,0,8393.7731991538021,8393.7731991538021,958031.13400423084]
[6,0,0,0,0,{"$f":"IF(N92<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G93-E93))","v":0},{"$f":"IF(N92<0.1,0,MIN(N92+E93,IF(AB93>0,AB93,IF(Adm!$B$4=Adm!$A$118,E93,G92*(1+W93)))))","v":0},{"$f":"IF(N92<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N92*Adm!$V$4))","v":0},{"$f":"IF(N92<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N92<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N92<0.01,0,IF(Adm!$O$4>0,E93*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N92+E93+H93+I93+J93-L93,Z93),0)","v":0},{"$f":"IF(N92<0.001,0,+N92-F93-M93-O93+P93)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0))","v":0},null,null,null,null,null,6,{"$f":"IF(V93=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,7,0)","v":{"$error":"#N/A"}},null,0,6,0,0,0,1000000,null,null,6,0,8393.7731991538021,8393.7731991538021,949637.36080507701]
[7,0,0,0,0,{"$f":"IF(N93<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G94-E94))","v":0},{"$f":"IF(N93<0.1,0,MIN(N93+E94,IF(AB94>0,AB94,IF(Adm!$B$4=Adm!$A$118,E94,G93*(1+W94)))))","v":0},{"$f":"IF(N93<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N93*Adm!$V$4))","v":0},{"$f":"IF(N93<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N93<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N93<0.01,0,IF(Adm!$O$4>0,E94*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N93+E94+H94+I94+J94-L94,Z94),0)","v":0},{"$f":"IF(N93<0.001,0,+N93-F94-M94-O94)","v":0},null,null,null,null,null,null,null,7,{"$f":"IF(V94=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,8,0)","v":{"$error":"#N/A"}},null,0,7,0,0,0,1000000,null,null,7,0,8393.7731991538021,8393.7731991538021,941243.58760592318]
[8,0,0,0,0,{"$f":"IF(N94<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G95-E95))","v":0},{"$f":"IF(N94<0.1,0,MIN(N94+E95,IF(AB95>0,AB95,IF(Adm!$B$4=Adm!$A$118,E95,G94*(1+W95)))))","v":0},{"$f":"IF(N94<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N94*Adm!$V$4))","v":0},{"$f":"IF(N94<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N94<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N94<0.01,0,IF(Adm!$O$4>0,E95*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N94+E95+H95+I95+J95-L95,Z95),0)","v":0},{"$f":"IF(N94<0.001,0,+N94-F95-M95-O95+P95)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0))","v":0},null,null,null,null,null,8,{"$f":"IF(V95=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,9,0)","v":{"$error":"#N/A"}},null,0,8,0,0,0,1000000,null,null,8,0,8393.7731991538021,8393.7731991538021,932849.81440676935]
[9,0,0,0,0,{"$f":"IF(N95<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G96-E96))","v":0},{"$f":"IF(N95<0.1,0,MIN(N95+E96,IF(AB96>0,AB96,IF(Adm!$B$4=Adm!$A$118,E96,G95*(1+W96)))))","v":0},{"$f":"IF(N95<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N95*Adm!$V$4))","v":0},{"$f":"IF(N95<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N95<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N95<0.01,0,IF(Adm!$O$4>0,E96*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N95+E96+H96+I96+J96-L96,Z96),0)","v":0},{"$f":"IF(N95<0.001,0,+N95-F96-M96-O96+P96)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0))","v":0},null,null,null,null,null,9,{"$f":"IF(V96=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,10,0)","v":{"$error":"#N/A"}},null,0,9,0,0,0,1000000,null,null,9,0,8393.7731991538021,8393.7731991538021,924456.04120761552]
[10,0,0,0,0,{"$f":"IF(N96<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G97-E97))","v":0},{"$f":"IF(N96<0.1,0,MIN(N96+E97,IF(AB97>0,AB97,IF(Adm!$B$4=Adm!$A$118,E97,G96*(1+W97)))))","v":0},{"$f":"IF(N96<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N96*Adm!$V$4))","v":0},{"$f":"IF(N96<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N96<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N96<0.01,0,IF(Adm!$O$4>0,E97*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N96+E97+H97+I97+J97-L97,Z97),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V97=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,11,0)","v":{"$error":"#N/A"}},null,0,10,0,0,0,1000000,null,null,10,0,8393.7731991538021,8393.7731991538021,916062.26800846169]
[11,0,0,0,0,{"$f":"IF(N97<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G98-E98))","v":0},{"$f":"IF(N97<0.1,0,MIN(N97+E98,IF(AB98>0,AB98,IF(Adm!$B$4=Adm!$A$118,E98,G97*(1+W98)))))","v":0},{"$f":"IF(N97<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N97*Adm!$V$4))","v":0},{"$f":"IF(N97<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N97<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N97<0.01,0,IF(Adm!$O$4>0,E98*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N97+E98+H98+I98+J98-L98,Z98),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V98=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,12,0)","v":{"$error":"#N/A"}},null,0,11,0,0,0,1000000,null,null,11,0,8393.7731991538021,8393.7731991538021,907668.49480930786]
[12,0,0,0,0,{"$f":"IF(N98<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,G99-E99))","v":0},{"$f":"IF(N98<0.1,0,MIN(N98+E99,IF(AB99>0,AB99,IF(Adm!$B$4=Adm!$A$118,E99,G98*(1+W99)))))","v":0},{"$f":"IF(N98<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N98*Adm!$V$4))","v":0},{"$f":"IF(N98<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4,Adm!$AA$11*Adm!$X$4)))","v":0},{"$f":"IF(N98<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N98<0.01,0,IF(Adm!$O$4>0,E99*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N98+E99+H99+I99+J99-L99,Z99),0)","v":0},{"$f":"IF(N98<0.001,0,+N98-F99-M99-O99+P99)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0))","v":0},null,null,null,null,"Construccion",12,{"$f":"IF(V99=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,13,0)","v":{"$error":"#N/A"}},null,0,12,0,0,0,1000000,null,null,12,0,8393.7731991538021,8393.7731991538021,899274.72161015403]
[1,0,0,0,0,{"$f":"IF(N99<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G100-E100))","v":0},{"$f":"IF(N99<0.1,0,MIN(N99+E100,IF(AB100>0,AB100,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),U100,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E100,G99*(1+W100))))))","v":0},{"$f":"IF(N99<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N99*Adm!$V$4))","v":0},{"$f":"IF(N99<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N99<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N99<0.01,0,IF(Adm!$O$4>0,E100*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N99+E100+H100+I100+J100-L100,Z100),0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(AND(Adm!B4=Adm!A118,Adm!$E$13=12),PMT(((Adm!AE6/360)*(365/12)),Adm!H4-12,-N99),0)","v":0},1,{"$f":"IF(V100=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,14,0)","v":{"$error":"#N/A"}},null,0,13,0,0,{"$f":"MIN(AN99+AK100,AM99*(1+$AK$83))","v":0},1000000,null,null,13,0,8393.7731991538021,{"$f":"MIN(AU99+AR100,AT99*(1+$AR$83))","v":8393.7731991538021},890880.94841100019]
[2,0,0,0,0,{"$f":"IF(N100<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G101-E101))","v":0},{"$f":"IF(N100<0.1,0,MIN(N100+E101,IF(AB101>0,AB101,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E101,G100*(1+W101)))))","v":0},{"$f":"IF(N100<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N100*Adm!$V$4))","v":0},{"$f":"IF(N100<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N100<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N100<0.01,0,IF(Adm!$O$4>0,E101*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N100+E101+H101+I101+J101-L101,Z101),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V101=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,15,0)","v":{"$error":"#N/A"}},null,0,14,0,0,0,1000000,null,null,14,0,8393.7731991538021,{"$f":"MIN(AU100+AR101,AT100)","v":8393.7731991538021},882487.17521184636]
[3,0,0,0,0,{"$f":"IF(N101<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G102-E102))","v":0},{"$f":"IF(N101<0.1,0,MIN(N101+E102,IF(AB102>0,AB102,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E102,G101*(1+W102)))))","v":0},{"$f":"IF(N101<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N101*Adm!$V$4))","v":0},{"$f":"IF(N101<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N101<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N101<0.01,0,IF(Adm!$O$4>0,E102*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N101+E102+H102+I102+J102-L102,Z102),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V102=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,16,0)","v":{"$error":"#N/A"}},null,0,15,0,0,0,1000000,null,null,15,0,8393.7731991538021,8393.7731991538021,874093.40201269253]
[4,0,0,0,0,{"$f":"IF(N102<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G103-E103))","v":0},{"$f":"IF(N102<0.1,0,MIN(N102+E103,IF(AB103>0,AB103,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E103,G102*(1+W103)))))","v":0},{"$f":"IF(N102<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N102*Adm!$V$4))","v":0},{"$f":"IF(N102<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N102<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N102<0.01,0,IF(Adm!$O$4>0,E103*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N102+E103+H103+I103+J103-L103,Z103),0)","v":0},{"$f":"IF(N102<0.001,0,+N102-F103-M103-O103+P103)","v":0},null,{"$f":"IF(G76=0,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$122,0))","v":0},null,null,null,null,null,4,{"$f":"IF(V103=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,17,0)","v":{"$error":"#N/A"}},null,0,16,0,0,0,1000000,null,null,16,0,8393.7731991538021,8393.7731991538021,865699.6288135387]
[5,0,0,0,0,{"$f":"IF(N103<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G104-E104))","v":0},{"$f":"IF(N103<0.1,0,MIN(N103+E104,IF(AB104>0,AB104,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E104,G103*(1+W104)))))","v":0},{"$f":"IF(N103<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N103*Adm!$V$4))","v":0},{"$f":"IF(N103<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N103<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N103<0.01,0,IF(Adm!$O$4>0,E104*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N103+E104+H104+I104+J104-L104,Z104),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V104=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,18,0)","v":{"$error":"#N/A"}},null,0,17,0,0,0,1000000,null,null,17,0,8393.7731991538021,8393.7731991538021,857305.85561438487]
[6,0,0,0,0,{"$f":"IF(N104<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,G105-E105))","v":0},{"$f":"IF(N104<0.1,0,MIN(N104+E105,IF(AB105>0,AB105,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),E105,G104*(1+W105)))))","v":0},{"$f":"IF(N104<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N104*Adm!$V$4))","v":0},{"$f":"IF(N104<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N104<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N104<0.01,0,IF(Adm!$O$4>0,E105*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N104+E105+H105+I105+J105-L105,Z105),0)","v":0},0,null,null,null,null,null,null,"Construccion",6,{"$f":"IF(V105=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,19,0)","v":{"$error":"#N/A"}},null,0,18,0,0,0,1000000,null,null,18,0,8393.7731991538021,8393.7731991538021,848912.08241523104]
[7,0,0,0,0,{"$f":"IF(N105<0.01,0,G106-E106)","v":0},{"$f":"IF(N105<0.1,0,MIN(N105+E106,IF(AB106>0,AB106,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),U106,G105*(1+W106)))))","v":0},{"$f":"IF(N105<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N105*Adm!$V$4))","v":0},{"$f":"IF(N105<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N105<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N105<0.01,0,IF(Adm!$O$4>0,E106*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N105+E106+H106+I106+J106-L106,Z106),0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),PMT(((Adm!AE6/360)*(365/12)),Adm!H4-18,-N105),0)","v":0},7,{"$f":"IF(V106=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,20,0)","v":{"$error":"#N/A"}},null,0,19,0,0,0,1000000,null,null,19,0,8393.7731991538021,8393.7731991538021,840518.30921607721]
[8,0,0,0,0,0,{"$f":"IF(N106<0.1,0,MIN(N106+E107,IF(AB107>0,AB107,G106*(1+W107))))","v":0},{"$f":"IF(N106<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N106*Adm!$V$4))","v":0},{"$f":"IF(N106<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N106<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N106<0.01,0,IF(Adm!$O$4>0,E107*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N106+E107+H107+I107+J107-L107,Z107),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V107=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,21,0)","v":{"$error":"#N/A"}},null,0,20,0,0,0,1000000,null,null,20,0,8393.7731991538021,8393.7731991538021,832124.53601692338]
[9,0,0,0,0,0,0,{"$f":"IF(N107<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N107*Adm!$V$4))","v":0},{"$f":"IF(N107<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N107<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N107<0.01,0,IF(Adm!$O$4>0,E108*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N107+E108+H108+I108+J108-L108,Z108),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V108=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,22,0)","v":{"$error":"#N/A"}},null,0,21,0,0,0,1000000,null,null,21,0,8393.7731991538021,8393.7731991538021,823730.76281776954]
[10,0,0,0,0,0,0,{"$f":"IF(N108<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N108*Adm!$V$4))","v":0},{"$f":"IF(N108<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N108<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N108<0.01,0,IF(Adm!$O$4>0,E109*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N108+E109+H109+I109+J109-L109,Z109),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V109=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,23,0)","v":{"$error":"#N/A"}},null,0,22,0,0,0,1000000,null,null,22,0,8393.7731991538021,8393.7731991538021,815336.98961861571]
[11,0,0,0,0,0,0,{"$f":"IF(N109<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N109*Adm!$V$4))","v":0},{"$f":"IF(N109<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N109<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N109<0.01,0,IF(Adm!$O$4>0,E110*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N109+E110+H110+I110+J110-L110,Z110),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V110=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,24,0)","v":{"$error":"#N/A"}},null,0,23,0,0,0,1000000,null,null,23,0,8393.7731991538021,8393.7731991538021,806943.21641946188]
[12,0,0,0,0,0,0,{"$f":"IF(N110<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N110*Adm!$V$4))","v":0},{"$f":"IF(N110<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N110<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N110<0.01,0,IF(Adm!$O$4>0,E111*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N110+E111+H111+I111+J111-L111,Z111),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V111=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,25,0)","v":{"$error":"#N/A"}},null,0,24,0,0,0,1000000,null,null,24,0,8393.7731991538021,8393.7731991538021,798549.44322030805]
[1,0,0,0,0,0,0,{"$f":"IF(N111<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N111*Adm!$V$4))","v":0},{"$f":"IF(N111<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N111<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N111<0.01,0,IF(Adm!$O$4>0,E112*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N111+E112+H112+I112+J112-L112,Z112),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V112=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,26,0)","v":{"$error":"#N/A"}},null,0,25,0,0,{"$f":"MIN(AN111+AK112,AM111*(1+$AK$83))","v":0},1000000,null,null,25,0,8393.7731991538021,{"$f":"MIN(AU111+AR112,AT111*(1+$AR$83))","v":8393.7731991538021},790155.67002115422]
[2,0,0,0,0,0,0,{"$f":"IF(N112<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N112*Adm!$V$4))","v":0},{"$f":"IF(N112<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N112<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N112<0.01,0,IF(Adm!$O$4>0,E113*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N112+E113+H113+I113+J113-L113,Z113),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V113=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,27,0)","v":{"$error":"#N/A"}},null,0,26,0,0,0,1000000,null,null,26,0,8393.7731991538021,{"$f":"MIN(AU112+AR113,AT112)","v":8393.7731991538021},781761.89682200039]
[3,0,0,0,0,0,0,{"$f":"IF(N113<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N113*Adm!$V$4))","v":0},{"$f":"IF(N113<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N113<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N113<0.01,0,IF(Adm!$O$4>0,E114*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N113+E114+H114+I114+J114-L114,Z114),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V114=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,28,0)","v":{"$error":"#N/A"}},null,0,27,0,0,0,1000000,null,null,27,0,8393.7731991538021,8393.7731991538021,773368.12362284656]
[4,0,0,0,0,0,0,{"$f":"IF(N114<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N114*Adm!$V$4))","v":0},{"$f":"IF(N114<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N114<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N114<0.01,0,IF(Adm!$O$4>0,E115*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N114+E115+H115+I115+J115-L115,Z115),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V115=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,29,0)","v":{"$error":"#N/A"}},null,0,28,0,0,0,1000000,null,null,28,0,8393.7731991538021,8393.7731991538021,764974.35042369273]
[5,0,0,0,0,0,0,{"$f":"IF(N115<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N115*Adm!$V$4))","v":0},{"$f":"IF(N115<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N115<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N115<0.01,0,IF(Adm!$O$4>0,E116*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N115+E116+H116+I116+J116-L116,Z116),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V116=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,30,0)","v":{"$error":"#N/A"}},null,0,29,0,0,0,1000000,null,null,29,0,8393.7731991538021,8393.7731991538021,756580.57722453889]
[6,0,0,0,0,0,0,{"$f":"IF(N116<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N116*Adm!$V$4))","v":0},{"$f":"IF(N116<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N116<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N116<0.01,0,IF(Adm!$O$4>0,E117*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N116+E117+H117+I117+J117-L117,Z117),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V117=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,31,0)","v":{"$error":"#N/A"}},null,0,30,0,0,0,1000000,null,null,30,0,8393.7731991538021,8393.7731991538021,748186.80402538506]
[7,0,0,0,0,0,0,{"$f":"IF(N117<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N117*Adm!$V$4))","v":0},{"$f":"IF(N117<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N117<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N117<0.01,0,IF(Adm!$O$4>0,E118*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N117+E118+H118+I118+J118-L118,Z118),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V118=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,32,0)","v":{"$error":"#N/A"}},null,0,31,0,0,0,1000000,null,null,31,0,8393.7731991538021,8393.7731991538021,739793.03082623123]
[8,0,0,0,0,0,0,{"$f":"IF(N118<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N118*Adm!$V$4))","v":0},{"$f":"IF(N118<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N118<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N118<0.01,0,IF(Adm!$O$4>0,E119*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N118+E119+H119+I119+J119-L119,Z119),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V119=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,33,0)","v":{"$error":"#N/A"}},null,0,32,0,0,0,1000000,null,null,32,0,8393.7731991538021,8393.7731991538021,731399.2576270774]
[9,0,0,0,0,0,0,{"$f":"IF(N119<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N119*Adm!$V$4))","v":0},{"$f":"IF(N119<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N119<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N119<0.01,0,IF(Adm!$O$4>0,E120*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N119+E120+H120+I120+J120-L120,Z120),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V120=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,34,0)","v":{"$error":"#N/A"}},null,0,33,0,0,0,1000000,null,null,33,0,8393.7731991538021,8393.7731991538021,723005.48442792357]
[10,0,0,0,0,0,0,{"$f":"IF(N120<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N120*Adm!$V$4))","v":0},{"$f":"IF(N120<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N120<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N120<0.01,0,IF(Adm!$O$4>0,E121*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N120+E121+H121+I121+J121-L121,Z121),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V121=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,35,0)","v":{"$error":"#N/A"}},null,0,34,0,0,0,1000000,null,null,34,0,8393.7731991538021,8393.7731991538021,714611.71122876974]
[11,0,0,0,0,0,0,{"$f":"IF(N121<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N121*Adm!$V$4))","v":0},{"$f":"IF(N121<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N121<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N121<0.01,0,IF(Adm!$O$4>0,E122*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N121+E122+H122+I122+J122-L122,Z122),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V122=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,36,0)","v":{"$error":"#N/A"}},null,0,35,0,0,0,1000000,null,null,35,0,8393.7731991538021,8393.7731991538021,706217.93802961591]
[12,0,0,0,0,0,0,{"$f":"IF(N122<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N122*Adm!$V$4))","v":0},{"$f":"IF(N122<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N122<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N122<0.01,0,IF(Adm!$O$4>0,E123*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N122+E123+H123+I123+J123-L123,Z123),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V123=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,37,0)","v":{"$error":"#N/A"}},null,0,36,0,0,0,1000000,null,null,36,0,8393.7731991538021,8393.7731991538021,697824.16483046208]
[1,0,0,0,0,0,0,{"$f":"IF(N123<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N123*Adm!$V$4))","v":0},{"$f":"IF(N123<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N123<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N123<0.01,0,IF(Adm!$O$4>0,E124*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N123+E124+H124+I124+J124-L124,Z124),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V124=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,38,0)","v":{"$error":"#N/A"}},null,0,37,0,0,{"$f":"MIN(AN123+AK124,AM123*(1+$AK$83))","v":0},1000000,null,null,37,0,8393.7731991538021,{"$f":"MIN(AU123+AR124,AT123*(1+$AR$83))","v":8393.7731991538021},689430.39163130824]
[2,0,0,0,0,0,0,{"$f":"IF(N124<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N124*Adm!$V$4))","v":0},{"$f":"IF(N124<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N124<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N124<0.01,0,IF(Adm!$O$4>0,E125*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N124+E125+H125+I125+J125-L125,Z125),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V125=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,39,0)","v":{"$error":"#N/A"}},null,0,38,0,0,0,1000000,null,null,38,0,8393.7731991538021,{"$f":"MIN(AU124+AR125,AT124)","v":8393.7731991538021},681036.61843215441]
[3,0,0,0,0,0,0,{"$f":"IF(N125<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N125*Adm!$V$4))","v":0},{"$f":"IF(N125<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N125<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N125<0.01,0,IF(Adm!$O$4>0,E126*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N125+E126+H126+I126+J126-L126,Z126),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V126=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,40,0)","v":{"$error":"#N/A"}},null,0,39,0,0,0,1000000,null,null,39,0,8393.7731991538021,8393.7731991538021,672642.84523300058]
[4,0,0,0,0,0,0,{"$f":"IF(N126<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N126*Adm!$V$4))","v":0},{"$f":"IF(N126<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N126<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N126<0.01,0,IF(Adm!$O$4>0,E127*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N126+E127+H127+I127+J127-L127,Z127),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V127=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,41,0)","v":{"$error":"#N/A"}},null,0,40,0,0,0,1000000,null,null,40,0,8393.7731991538021,8393.7731991538021,664249.07203384675]
[5,0,0,0,0,0,0,{"$f":"IF(N127<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N127*Adm!$V$4))","v":0},{"$f":"IF(N127<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N127<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N127<0.01,0,IF(Adm!$O$4>0,E128*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N127+E128+H128+I128+J128-L128,Z128),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V128=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,42,0)","v":{"$error":"#N/A"}},null,0,41,0,0,0,1000000,null,null,41,0,8393.7731991538021,8393.7731991538021,655855.29883469292]
[6,0,0,0,0,0,0,{"$f":"IF(N128<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N128*Adm!$V$4))","v":0},{"$f":"IF(N128<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N128<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N128<0.01,0,IF(Adm!$O$4>0,E129*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N128+E129+H129+I129+J129-L129,Z129),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V129=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,43,0)","v":{"$error":"#N/A"}},null,0,42,0,0,0,1000000,null,null,42,0,8393.7731991538021,8393.7731991538021,647461.52563553909]
[7,0,0,0,0,0,0,{"$f":"IF(N129<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N129*Adm!$V$4))","v":0},{"$f":"IF(N129<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N129<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N129<0.01,0,IF(Adm!$O$4>0,E130*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N129+E130+H130+I130+J130-L130,Z130),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V130=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,44,0)","v":{"$error":"#N/A"}},null,0,43,0,0,0,1000000,null,null,43,0,8393.7731991538021,8393.7731991538021,639067.75243638526]
[8,0,0,0,0,0,0,{"$f":"IF(N130<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N130*Adm!$V$4))","v":0},{"$f":"IF(N130<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N130<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N130<0.01,0,IF(Adm!$O$4>0,E131*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N130+E131+H131+I131+J131-L131,Z131),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V131=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,45,0)","v":{"$error":"#N/A"}},null,0,44,0,0,0,1000000,null,null,44,0,8393.7731991538021,8393.7731991538021,630673.97923723143]
[9,0,0,0,0,0,0,{"$f":"IF(N131<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N131*Adm!$V$4))","v":0},{"$f":"IF(N131<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N131<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N131<0.01,0,IF(Adm!$O$4>0,E132*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N131+E132+H132+I132+J132-L132,Z132),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V132=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,46,0)","v":{"$error":"#N/A"}},null,0,45,0,0,0,1000000,null,null,45,0,8393.7731991538021,8393.7731991538021,622280.20603807759]
[10,0,0,0,0,0,0,{"$f":"IF(N132<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N132*Adm!$V$4))","v":0},{"$f":"IF(N132<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N132<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N132<0.01,0,IF(Adm!$O$4>0,E133*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N132+E133+H133+I133+J133-L133,Z133),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V133=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,47,0)","v":{"$error":"#N/A"}},null,0,46,0,0,0,1000000,null,null,46,0,8393.7731991538021,8393.7731991538021,613886.43283892376]
[11,0,0,0,0,0,0,{"$f":"IF(N133<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N133*Adm!$V$4))","v":0},{"$f":"IF(N133<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N133<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N133<0.01,0,IF(Adm!$O$4>0,E134*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N133+E134+H134+I134+J134-L134,Z134),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V134=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,48,0)","v":{"$error":"#N/A"}},null,0,47,0,0,0,1000000,null,null,47,0,8393.7731991538021,8393.7731991538021,605492.65963976993]
[12,0,0,0,0,0,0,{"$f":"IF(N134<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N134*Adm!$V$4))","v":0},{"$f":"IF(N134<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N134<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N134<0.01,0,IF(Adm!$O$4>0,E135*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N134+E135+H135+I135+J135-L135,Z135),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V135=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,49,0)","v":{"$error":"#N/A"}},null,0,48,0,0,0,1000000,null,null,48,0,8393.7731991538021,8393.7731991538021,597098.8864406161]
[1,0,0,0,0,0,0,{"$f":"IF(N135<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N135*Adm!$V$4))","v":0},{"$f":"IF(N135<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N135<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N135<0.01,0,IF(Adm!$O$4>0,E136*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N135+E136+H136+I136+J136-L136,Z136),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V136=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,50,0)","v":{"$error":"#N/A"}},null,0,49,0,0,{"$f":"MIN(AN135+AK136,AM135*(1+$AK$83))","v":0},1000000,null,null,49,0,8393.7731991538021,{"$f":"MIN(AU135+AR136,AT135*(1+$AR$83))","v":8393.7731991538021},588705.11324146227]
[2,0,0,0,0,0,0,{"$f":"IF(N136<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N136*Adm!$V$4))","v":0},{"$f":"IF(N136<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N136<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N136<0.01,0,IF(Adm!$O$4>0,E137*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N136+E137+H137+I137+J137-L137,Z137),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V137=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,51,0)","v":{"$error":"#N/A"}},null,0,50,0,0,0,1000000,null,null,50,0,8393.7731991538021,{"$f":"MIN(AU136+AR137,AT136)","v":8393.7731991538021},580311.34004230844]
[3,0,0,0,0,0,0,{"$f":"IF(N137<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N137*Adm!$V$4))","v":0},{"$f":"IF(N137<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N137<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N137<0.01,0,IF(Adm!$O$4>0,E138*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N137+E138+H138+I138+J138-L138,Z138),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V138=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,52,0)","v":{"$error":"#N/A"}},null,0,51,0,0,0,1000000,null,null,51,0,8393.7731991538021,8393.7731991538021,571917.56684315461]
[4,0,0,0,0,0,0,{"$f":"IF(N138<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N138*Adm!$V$4))","v":0},{"$f":"IF(N138<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N138<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N138<0.01,0,IF(Adm!$O$4>0,E139*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N138+E139+H139+I139+J139-L139,Z139),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V139=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,53,0)","v":{"$error":"#N/A"}},null,0,52,0,0,0,1000000,null,null,52,0,8393.7731991538021,8393.7731991538021,563523.79364400078]
[5,0,0,0,0,0,0,{"$f":"IF(N139<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N139*Adm!$V$4))","v":0},{"$f":"IF(N139<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N139<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N139<0.01,0,IF(Adm!$O$4>0,E140*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N139+E140+H140+I140+J140-L140,Z140),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V140=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,54,0)","v":{"$error":"#N/A"}},null,0,53,0,0,0,1000000,null,null,53,0,8393.7731991538021,8393.7731991538021,555130.02044484694]
[6,0,0,0,0,0,0,{"$f":"IF(N140<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N140*Adm!$V$4))","v":0},{"$f":"IF(N140<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N140<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N140<0.01,0,IF(Adm!$O$4>0,E141*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N140+E141+H141+I141+J141-L141,Z141),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V141=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,55,0)","v":{"$error":"#N/A"}},null,0,54,0,0,0,1000000,null,null,54,0,8393.7731991538021,8393.7731991538021,546736.24724569311]
[7,0,0,0,0,0,0,{"$f":"IF(N141<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N141*Adm!$V$4))","v":0},{"$f":"IF(N141<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N141<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N141<0.01,0,IF(Adm!$O$4>0,E142*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N141+E142+H142+I142+J142-L142,Z142),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V142=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,56,0)","v":{"$error":"#N/A"}},null,0,55,0,0,0,1000000,null,null,55,0,8393.7731991538021,8393.7731991538021,538342.47404653928]
[8,0,0,0,0,0,0,{"$f":"IF(N142<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N142*Adm!$V$4))","v":0},{"$f":"IF(N142<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N142<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N142<0.01,0,IF(Adm!$O$4>0,E143*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N142+E143+H143+I143+J143-L143,Z143),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V143=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,57,0)","v":{"$error":"#N/A"}},null,0,56,0,0,0,1000000,null,null,56,0,8393.7731991538021,8393.7731991538021,529948.70084738545]
[9,0,0,0,0,0,0,{"$f":"IF(N143<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N143*Adm!$V$4))","v":0},{"$f":"IF(N143<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N143<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N143<0.01,0,IF(Adm!$O$4>0,E144*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N143+E144+H144+I144+J144-L144,Z144),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V144=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,58,0)","v":{"$error":"#N/A"}},null,0,57,0,0,0,1000000,null,null,57,0,8393.7731991538021,8393.7731991538021,521554.92764823162]
[10,0,0,0,0,0,0,{"$f":"IF(N144<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N144*Adm!$V$4))","v":0},{"$f":"IF(N144<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N144<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N144<0.01,0,IF(Adm!$O$4>0,E145*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N144+E145+H145+I145+J145-L145,Z145),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V145=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,59,0)","v":{"$error":"#N/A"}},null,0,58,0,0,0,1000000,null,null,58,0,8393.7731991538021,8393.7731991538021,513161.15444907779]
[11,0,0,0,0,0,0,{"$f":"IF(N145<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N145*Adm!$V$4))","v":0},{"$f":"IF(N145<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N145<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N145<0.01,0,IF(Adm!$O$4>0,E146*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N145+E146+H146+I146+J146-L146,Z146),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V146=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,60,0)","v":{"$error":"#N/A"}},null,0,59,0,0,0,1000000,null,null,59,0,8393.7731991538021,8393.7731991538021,504767.38124992396]
[12,0,0,0,0,0,0,{"$f":"IF(N146<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N146*Adm!$V$4))","v":0},{"$f":"IF(N146<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N146<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N146<0.01,0,IF(Adm!$O$4>0,E147*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N146+E147+H147+I147+J147-L147,Z147),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V147=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,61,0)","v":{"$error":"#N/A"}},null,0,60,0,0,0,1000000,null,null,60,0,8393.7731991538021,8393.7731991538021,496373.60805077013]
[1,0,0,0,0,0,0,{"$f":"IF(N147<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N147*Adm!$V$4))","v":0},{"$f":"IF(N147<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N147<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N147<0.01,0,IF(Adm!$O$4>0,E148*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N147+E148+H148+I148+J148-L148,Z148),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V148=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,62,0)","v":{"$error":"#N/A"}},null,0,61,0,0,{"$f":"MIN(AN147+AK148,AM147*(1+$AK$83))","v":0},1000000,null,null,61,0,8393.7731991538021,{"$f":"MIN(AU147+AR148,AT147*(1+$AR$83))","v":8393.7731991538021},487979.8348516163]
[2,0,0,0,0,0,0,{"$f":"IF(N148<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N148*Adm!$V$4))","v":0},{"$f":"IF(N148<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N148<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N148<0.01,0,IF(Adm!$O$4>0,E149*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N148+E149+H149+I149+J149-L149,Z149),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V149=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,63,0)","v":{"$error":"#N/A"}},null,0,62,0,0,0,1000000,null,null,62,0,8393.7731991538021,{"$f":"MIN(AU148+AR149,AT148)","v":8393.7731991538021},479586.06165246246]
[3,0,0,0,0,0,0,{"$f":"IF(N149<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N149*Adm!$V$4))","v":0},{"$f":"IF(N149<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N149<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N149<0.01,0,IF(Adm!$O$4>0,E150*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N149+E150+H150+I150+J150-L150,Z150),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V150=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,64,0)","v":{"$error":"#N/A"}},null,0,63,0,0,0,1000000,null,null,63,0,8393.7731991538021,8393.7731991538021,471192.28845330863]
[4,0,0,0,0,0,0,{"$f":"IF(N150<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N150*Adm!$V$4))","v":0},{"$f":"IF(N150<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N150<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N150<0.01,0,IF(Adm!$O$4>0,E151*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N150+E151+H151+I151+J151-L151,Z151),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V151=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,65,0)","v":{"$error":"#N/A"}},null,0,64,0,0,0,1000000,null,null,64,0,8393.7731991538021,8393.7731991538021,462798.5152541548]
[{"$f":"IF(A151=12,1,A151+1)","v":5},0,0,0,0,0,0,{"$f":"IF(N151<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N151*Adm!$V$4))","v":0},{"$f":"IF(N151<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N151<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N151<0.01,0,IF(Adm!$O$4>0,E152*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N151+E152+H152+I152+J152-L152,Z152),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V152=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,{"$f":"IF(AND($AD$82=2,O151<0.01),0,IF($AD$82=2,(N151*AG152)+E152,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,66,0)","v":{"$error":"#N/A"}},null,0,65,0,0,0,1000000,null,null,65,0,{"$f":"AT152-AR152","v":8393.7731991538021},8393.7731991538021,454404.74205500097]
[6,{"$f":"IF(N152>0,B152-1,0)","v":0},0,0,{"$f":"IF(N152<0.01,0,N152*D153*30.4166/360)","v":0},0,0,{"$f":"IF(N152<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N152*Adm!$V$4))","v":0},{"$f":"IF(N152<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N152<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N152<0.01,0,IF(Adm!$O$4>0,E153*Adm!$O$4,0))","v":0},{"$f":"G153+H153+I153+J153+K153","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N152+E153+H153+I153+J153-L153,Z153),0)","v":0},{"$f":"IF(N152<0.001,0,+N152-F153-M153-O153)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V152=12,1,V152+1)","v":6},{"$f":"IF(V153=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A153,2)=0,Y153*0.05*2,0)","v":0},null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,67,0)","v":{"$error":"#N/A"}},null,{"$f":"AL153/AN152","v":0},66,{"$f":"AN152*$AK$81*30.4166/360","v":0},0,0,{"$f":"IF(AN152<0.001,0,AN152-AL153-AO153)","v":1000000},null,null,66,{"$f":"AU152*$AR$81*30.4166/360","v":0},8393.7731991538021,8393.7731991538021,446010.96885584714]
[7,0,{"$f":"IF(N153<0.01,0,C153+1)","v":0},{"$f":"IF(N153<0.01,0,D153)","v":0},0,0,0,{"$f":"IF(N153<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N153*Adm!$V$4))","v":0},{"$f":"IF(N153<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N153<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N153<0.01,0,IF(Adm!$O$4>0,E154*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N153+E154+H154+I154+J154-L154,Z154),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V154=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y153","v":0},0,null,{"$f":"IF(AC154>1,AC154,IF(AE154>1,AE154,0))","v":0},{"$f":"IF(AND($AD$82=1,O153>0.1),AD154,0)","v":0},0,{"$f":"IF(AND(AF154>0.01,$AB$82=2),AF154,0)","v":0},0,{"$f":"HLOOKUP($AG$83,anticipado,68,0)","v":{"$error":"#N/A"}},null,0,67,0,0,{"$f":"MIN(AN153+AK154,AM153)","v":0},1000000,null,null,67,0,8393.7731991538021,8393.7731991538021,{"$f":"IF(AU153<0.001,0,AU153-AS154)","v":437617.19565669331}]
[8,0,0,0,0,0,0,{"$f":"IF(N154<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N154*Adm!$V$4))","v":0},{"$f":"IF(N154<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N154<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N154<0.01,0,IF(Adm!$O$4>0,E155*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N154+E155+H155+I155+J155-L155,Z155),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V155=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B154,-N154),0)","v":0},0,0,{"$f":"HLOOKUP($AG$83,anticipado,69,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN154<=0,\"\",AJ154+1)","v":68},0,{"$f":"AM155-AK155","v":0},0,1000000,null,null,{"$f":"IF(AU154<=0,\"\",AQ154+1)","v":68},0,8393.7731991538021,8393.7731991538021,429223.42245753948]
[9,0,0,0,0,0,0,{"$f":"IF(N155<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N155*Adm!$V$4))","v":0},{"$f":"IF(N155<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N155<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N155<0.01,0,IF(Adm!$O$4>0,E156*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N155+E156+H156+I156+J156-L156,Z156),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V156=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,70,0)","v":{"$error":"#N/A"}},null,0,69,0,0,0,1000000,null,null,69,0,8393.7731991538021,8393.7731991538021,420829.64925838565]
[10,0,0,0,0,0,0,{"$f":"IF(N156<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N156*Adm!$V$4))","v":0},{"$f":"IF(N156<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N156<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N156<0.01,0,IF(Adm!$O$4>0,E157*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N156+E157+H157+I157+J157-L157,Z157),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V157=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,71,0)","v":{"$error":"#N/A"}},null,0,70,0,0,0,1000000,null,null,70,0,8393.7731991538021,8393.7731991538021,412435.87605923181]
[11,0,0,0,0,0,0,{"$f":"IF(N157<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N157*Adm!$V$4))","v":0},{"$f":"IF(N157<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N157<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N157<0.01,0,IF(Adm!$O$4>0,E158*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N157+E158+H158+I158+J158-L158,Z158),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V158=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,72,0)","v":{"$error":"#N/A"}},null,0,71,0,0,0,1000000,null,null,71,0,8393.7731991538021,8393.7731991538021,404042.10286007798]
[12,0,0,0,0,0,0,{"$f":"IF(N158<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N158*Adm!$V$4))","v":0},{"$f":"IF(N158<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N158<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N158<0.01,0,IF(Adm!$O$4>0,E159*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N158+E159+H159+I159+J159-L159,Z159),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V159=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,73,0)","v":{"$error":"#N/A"}},null,0,72,0,0,0,1000000,null,null,72,0,8393.7731991538021,8393.7731991538021,395648.32966092415]
[1,0,0,0,0,0,0,{"$f":"IF(N159<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N159*Adm!$V$4))","v":0},{"$f":"IF(N159<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N159<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N159<0.01,0,IF(Adm!$O$4>0,E160*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N159+E160+H160+I160+J160-L160,Z160),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V160=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,74,0)","v":{"$error":"#N/A"}},null,0,73,0,0,{"$f":"MIN(AN159+AK160,AM159*(1+$AK$83))","v":0},1000000,null,null,73,0,8393.7731991538021,{"$f":"MIN(AU159+AR160,AT159*(1+$AR$83))","v":8393.7731991538021},387254.55646177032]
[2,0,0,0,0,0,0,{"$f":"IF(N160<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N160*Adm!$V$4))","v":0},{"$f":"IF(N160<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N160<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N160<0.01,0,IF(Adm!$O$4>0,E161*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N160+E161+H161+I161+J161-L161,Z161),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V161=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,75,0)","v":{"$error":"#N/A"}},null,0,74,0,0,0,1000000,null,null,74,0,8393.7731991538021,{"$f":"MIN(AU160+AR161,AT160)","v":8393.7731991538021},378860.78326261649]
[3,0,0,0,0,0,0,{"$f":"IF(N161<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N161*Adm!$V$4))","v":0},{"$f":"IF(N161<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N161<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N161<0.01,0,IF(Adm!$O$4>0,E162*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N161+E162+H162+I162+J162-L162,Z162),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V162=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,76,0)","v":{"$error":"#N/A"}},null,0,75,0,0,0,1000000,null,null,75,0,8393.7731991538021,8393.7731991538021,370467.01006346266]
[4,0,0,0,0,0,0,{"$f":"IF(N162<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N162*Adm!$V$4))","v":0},{"$f":"IF(N162<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N162<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N162<0.01,0,IF(Adm!$O$4>0,E163*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N162+E163+H163+I163+J163-L163,Z163),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V163=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,77,0)","v":{"$error":"#N/A"}},null,0,76,0,0,0,1000000,null,null,76,0,8393.7731991538021,8393.7731991538021,362073.23686430883]
[5,0,0,0,0,0,0,{"$f":"IF(N163<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N163*Adm!$V$4))","v":0},{"$f":"IF(N163<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N163<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N163<0.01,0,IF(Adm!$O$4>0,E164*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N163+E164+H164+I164+J164-L164,Z164),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V164=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,78,0)","v":{"$error":"#N/A"}},null,0,77,0,0,0,1000000,null,null,77,0,8393.7731991538021,8393.7731991538021,353679.463665155]
[6,0,0,0,0,{"$f":"IF(N164<0.01,0,G165-E165)","v":0},0,{"$f":"IF(N164<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N164*Adm!$V$4))","v":0},{"$f":"IF(N164<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N164<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N164<0.01,0,IF(Adm!$O$4>0,E165*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N164+E165+H165+I165+J165-L165,Z165),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V165=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,79,0)","v":{"$error":"#N/A"}},null,0,78,0,0,0,1000000,null,null,78,0,8393.7731991538021,8393.7731991538021,345285.69046600116]
[7,0,0,0,0,0,{"$f":"IF(N165<0.1,0,MIN(N165+E166,IF(AB166>0,AB166,G165*(1+W166))))","v":0},{"$f":"IF(N165<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N165*Adm!$V$4))","v":0},{"$f":"IF(N165<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N165<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N165<0.01,0,IF(Adm!$O$4>0,E166*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N165+E166+H166+I166+J166-L166,Z166),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V166=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,80,0)","v":{"$error":"#N/A"}},null,0,79,0,0,0,1000000,null,null,79,0,8393.7731991538021,8393.7731991538021,336891.91726684733]
[8,0,0,0,0,0,0,{"$f":"IF(N166<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N166*Adm!$V$4))","v":0},{"$f":"IF(N166<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N166<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N166<0.01,0,IF(Adm!$O$4>0,E167*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N166+E167+H167+I167+J167-L167,Z167),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V167=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,81,0)","v":{"$error":"#N/A"}},null,0,80,0,0,0,1000000,null,null,80,0,8393.7731991538021,8393.7731991538021,328498.1440676935]
[9,0,0,0,0,0,0,{"$f":"IF(N167<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N167*Adm!$V$4))","v":0},{"$f":"IF(N167<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N167<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N167<0.01,0,IF(Adm!$O$4>0,E168*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N167+E168+H168+I168+J168-L168,Z168),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V168=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,82,0)","v":{"$error":"#N/A"}},null,0,81,0,0,0,1000000,null,null,81,0,8393.7731991538021,8393.7731991538021,320104.37086853967]
[10,0,0,0,0,0,0,{"$f":"IF(N168<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N168*Adm!$V$4))","v":0},{"$f":"IF(N168<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N168<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N168<0.01,0,IF(Adm!$O$4>0,E169*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N168+E169+H169+I169+J169-L169,Z169),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V169=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,83,0)","v":{"$error":"#N/A"}},null,0,82,0,0,0,1000000,null,null,82,0,8393.7731991538021,8393.7731991538021,311710.59766938584]
[11,0,0,0,0,0,0,{"$f":"IF(N169<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N169*Adm!$V$4))","v":0},{"$f":"IF(N169<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N169<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N169<0.01,0,IF(Adm!$O$4>0,E170*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N169+E170+H170+I170+J170-L170,Z170),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V170=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,84,0)","v":{"$error":"#N/A"}},null,0,83,0,0,0,1000000,null,null,83,0,8393.7731991538021,8393.7731991538021,303316.82447023201]
[12,0,0,0,0,0,0,{"$f":"IF(N170<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N170*Adm!$V$4))","v":0},{"$f":"IF(N170<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N170<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N170<0.01,0,IF(Adm!$O$4>0,E171*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N170+E171+H171+I171+J171-L171,Z171),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V171=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,85,0)","v":{"$error":"#N/A"}},null,0,84,0,0,0,1000000,null,null,84,0,8393.7731991538021,8393.7731991538021,294923.05127107818]
[1,0,0,0,0,0,0,{"$f":"IF(N171<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N171*Adm!$V$4))","v":0},{"$f":"IF(N171<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N171<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N171<0.01,0,IF(Adm!$O$4>0,E172*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N171+E172+H172+I172+J172-L172,Z172),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V172=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,86,0)","v":{"$error":"#N/A"}},null,0,85,0,0,{"$f":"MIN(AN171+AK172,AM171*(1+$AK$83))","v":0},1000000,null,null,85,0,8393.7731991538021,{"$f":"MIN(AU171+AR172,AT171*(1+$AR$83))","v":8393.7731991538021},286529.27807192435]
[2,0,0,0,0,0,0,{"$f":"IF(N172<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N172*Adm!$V$4))","v":0},{"$f":"IF(N172<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N172<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N172<0.01,0,IF(Adm!$O$4>0,E173*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N172+E173+H173+I173+J173-L173,Z173),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V173=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,87,0)","v":{"$error":"#N/A"}},null,0,86,0,0,0,1000000,null,null,86,0,8393.7731991538021,{"$f":"MIN(AU172+AR173,AT172)","v":8393.7731991538021},278135.50487277051]
[3,0,0,0,0,0,0,{"$f":"IF(N173<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N173*Adm!$V$4))","v":0},{"$f":"IF(N173<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N173<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N173<0.01,0,IF(Adm!$O$4>0,E174*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N173+E174+H174+I174+J174-L174,Z174),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V174=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,88,0)","v":{"$error":"#N/A"}},null,0,87,0,0,0,1000000,null,null,87,0,8393.7731991538021,8393.7731991538021,269741.73167361668]
[4,0,0,0,0,0,0,{"$f":"IF(N174<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N174*Adm!$V$4))","v":0},{"$f":"IF(N174<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N174<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N174<0.01,0,IF(Adm!$O$4>0,E175*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N174+E175+H175+I175+J175-L175,Z175),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V175=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,89,0)","v":{"$error":"#N/A"}},null,0,88,0,0,0,1000000,null,null,88,0,8393.7731991538021,8393.7731991538021,261347.95847446288]
[5,0,0,0,0,0,0,{"$f":"IF(N175<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N175*Adm!$V$4))","v":0},{"$f":"IF(N175<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N175<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N175<0.01,0,IF(Adm!$O$4>0,E176*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N175+E176+H176+I176+J176-L176,Z176),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V176=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,90,0)","v":{"$error":"#N/A"}},null,0,89,0,0,0,1000000,null,null,89,0,8393.7731991538021,8393.7731991538021,252954.18527530908]
[6,0,0,0,0,0,0,{"$f":"IF(N176<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N176*Adm!$V$4))","v":0},{"$f":"IF(N176<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N176<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N176<0.01,0,IF(Adm!$O$4>0,E177*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N176+E177+H177+I177+J177-L177,Z177),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V177=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,91,0)","v":{"$error":"#N/A"}},null,0,90,0,0,0,1000000,null,null,90,0,8393.7731991538021,8393.7731991538021,244560.41207615528]
[7,0,0,0,0,0,0,{"$f":"IF(N177<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N177*Adm!$V$4))","v":0},{"$f":"IF(N177<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N177<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N177<0.01,0,IF(Adm!$O$4>0,E178*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N177+E178+H178+I178+J178-L178,Z178),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V178=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,92,0)","v":{"$error":"#N/A"}},null,0,91,0,0,0,1000000,null,null,91,0,8393.7731991538021,8393.7731991538021,236166.63887700147]
[8,0,0,0,0,0,0,{"$f":"IF(N178<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N178*Adm!$V$4))","v":0},{"$f":"IF(N178<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N178<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N178<0.01,0,IF(Adm!$O$4>0,E179*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N178+E179+H179+I179+J179-L179,Z179),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V179=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,93,0)","v":{"$error":"#N/A"}},null,0,92,0,0,0,1000000,null,null,92,0,8393.7731991538021,8393.7731991538021,227772.86567784767]
[9,0,0,0,0,0,0,{"$f":"IF(N179<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N179*Adm!$V$4))","v":0},{"$f":"IF(N179<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N179<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N179<0.01,0,IF(Adm!$O$4>0,E180*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N179+E180+H180+I180+J180-L180,Z180),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V180=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,94,0)","v":{"$error":"#N/A"}},null,0,93,0,0,0,1000000,null,null,93,0,8393.7731991538021,8393.7731991538021,219379.09247869387]
[10,0,0,0,0,0,0,{"$f":"IF(N180<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N180*Adm!$V$4))","v":0},{"$f":"IF(N180<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N180<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N180<0.01,0,IF(Adm!$O$4>0,E181*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N180+E181+H181+I181+J181-L181,Z181),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V181=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,95,0)","v":{"$error":"#N/A"}},null,0,94,0,0,0,1000000,null,null,94,0,8393.7731991538021,8393.7731991538021,210985.31927954007]
[11,0,0,0,0,0,0,{"$f":"IF(N181<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N181*Adm!$V$4))","v":0},{"$f":"IF(N181<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N181<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N181<0.01,0,IF(Adm!$O$4>0,E182*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N181+E182+H182+I182+J182-L182,Z182),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V182=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,96,0)","v":{"$error":"#N/A"}},null,0,95,0,0,0,1000000,null,null,95,0,8393.7731991538021,8393.7731991538021,202591.54608038627]
[12,0,0,0,0,0,0,{"$f":"IF(N182<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N182*Adm!$V$4))","v":0},{"$f":"IF(N182<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N182<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N182<0.01,0,IF(Adm!$O$4>0,E183*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N182+E183+H183+I183+J183-L183,Z183),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V183=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,97,0)","v":{"$error":"#N/A"}},null,0,96,0,0,0,1000000,null,null,96,0,8393.7731991538021,8393.7731991538021,194197.77288123246]
[1,0,0,0,0,0,0,{"$f":"IF(N183<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N183*Adm!$V$4))","v":0},{"$f":"IF(N183<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N183<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N183<0.01,0,IF(Adm!$O$4>0,E184*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N183+E184+H184+I184+J184-L184,Z184),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V184=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,98,0)","v":{"$error":"#N/A"}},null,0,97,0,0,{"$f":"MIN(AN183+AK184,AM183*(1+$AK$83))","v":0},1000000,null,null,97,0,8393.7731991538021,{"$f":"MIN(AU183+AR184,AT183*(1+$AR$83))","v":8393.7731991538021},185803.99968207866]
[2,0,0,0,0,0,0,{"$f":"IF(N184<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N184*Adm!$V$4))","v":0},{"$f":"IF(N184<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N184<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N184<0.01,0,IF(Adm!$O$4>0,E185*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N184+E185+H185+I185+J185-L185,Z185),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V185=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,99,0)","v":{"$error":"#N/A"}},null,0,98,0,0,0,1000000,null,null,98,0,8393.7731991538021,{"$f":"MIN(AU184+AR185,AT184)","v":8393.7731991538021},177410.22648292486]
[3,0,0,0,0,0,0,{"$f":"IF(N185<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N185*Adm!$V$4))","v":0},{"$f":"IF(N185<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N185<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N185<0.01,0,IF(Adm!$O$4>0,E186*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N185+E186+H186+I186+J186-L186,Z186),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V186=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,100,0)","v":{"$error":"#N/A"}},null,0,99,0,0,0,1000000,null,null,99,0,8393.7731991538021,8393.7731991538021,169016.45328377106]
[4,0,0,0,0,0,0,{"$f":"IF(N186<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N186*Adm!$V$4))","v":0},{"$f":"IF(N186<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N186<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N186<0.01,0,IF(Adm!$O$4>0,E187*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N186+E187+H187+I187+J187-L187,Z187),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V187=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,101,0)","v":{"$error":"#N/A"}},null,0,100,0,0,0,1000000,null,null,100,0,8393.7731991538021,8393.7731991538021,160622.68008461726]
[5,0,0,0,0,0,0,{"$f":"IF(N187<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N187*Adm!$V$4))","v":0},{"$f":"IF(N187<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N187<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N187<0.01,0,IF(Adm!$O$4>0,E188*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N187+E188+H188+I188+J188-L188,Z188),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V188=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,102,0)","v":{"$error":"#N/A"}},null,0,101,0,0,0,1000000,null,null,101,0,8393.7731991538021,8393.7731991538021,152228.90688546345]
[6,0,0,0,0,0,0,{"$f":"IF(N188<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N188*Adm!$V$4))","v":0},{"$f":"IF(N188<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N188<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N188<0.01,0,IF(Adm!$O$4>0,E189*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N188+E189+H189+I189+J189-L189,Z189),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V189=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,103,0)","v":{"$error":"#N/A"}},null,0,102,0,0,0,1000000,null,null,102,0,8393.7731991538021,8393.7731991538021,143835.13368630965]
[7,0,0,0,0,0,0,{"$f":"IF(N189<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N189*Adm!$V$4))","v":0},{"$f":"IF(N189<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N189<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N189<0.01,0,IF(Adm!$O$4>0,E190*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N189+E190+H190+I190+J190-L190,Z190),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V190=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,104,0)","v":{"$error":"#N/A"}},null,0,103,0,0,0,1000000,null,null,103,0,8393.7731991538021,8393.7731991538021,135441.36048715585]
[8,0,0,0,0,0,0,{"$f":"IF(N190<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N190*Adm!$V$4))","v":0},{"$f":"IF(N190<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N190<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N190<0.01,0,IF(Adm!$O$4>0,E191*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N190+E191+H191+I191+J191-L191,Z191),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V191=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,105,0)","v":{"$error":"#N/A"}},null,0,104,0,0,0,1000000,null,null,104,0,8393.7731991538021,8393.7731991538021,127047.58728800205]
[9,0,0,0,0,0,0,{"$f":"IF(N191<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N191*Adm!$V$4))","v":0},{"$f":"IF(N191<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N191<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N191<0.01,0,IF(Adm!$O$4>0,E192*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N191+E192+H192+I192+J192-L192,Z192),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V192=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,106,0)","v":{"$error":"#N/A"}},null,0,105,0,0,0,1000000,null,null,105,0,8393.7731991538021,8393.7731991538021,118653.81408884824]
[10,0,0,0,0,0,0,{"$f":"IF(N192<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N192*Adm!$V$4))","v":0},{"$f":"IF(N192<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N192<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N192<0.01,0,IF(Adm!$O$4>0,E193*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N192+E193+H193+I193+J193-L193,Z193),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V193=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,107,0)","v":{"$error":"#N/A"}},null,0,106,0,0,0,1000000,null,null,106,0,8393.7731991538021,8393.7731991538021,110260.04088969444]
[11,0,0,0,0,0,0,{"$f":"IF(N193<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N193*Adm!$V$4))","v":0},{"$f":"IF(N193<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N193<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N193<0.01,0,IF(Adm!$O$4>0,E194*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N193+E194+H194+I194+J194-L194,Z194),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V194=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,108,0)","v":{"$error":"#N/A"}},null,0,107,0,0,0,1000000,null,null,107,0,8393.7731991538021,8393.7731991538021,101866.26769054064]
[12,0,0,0,0,0,0,{"$f":"IF(N194<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N194*Adm!$V$4))","v":0},{"$f":"IF(N194<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N194<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N194<0.01,0,IF(Adm!$O$4>0,E195*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N194+E195+H195+I195+J195-L195,Z195),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V195=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,109,0)","v":{"$error":"#N/A"}},null,0,108,0,0,0,1000000,null,null,108,0,8393.7731991538021,8393.7731991538021,93472.494491386838]
[1,0,0,0,0,0,0,{"$f":"IF(N195<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N195*Adm!$V$4))","v":0},{"$f":"IF(N195<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N195<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N195<0.01,0,IF(Adm!$O$4>0,E196*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N195+E196+H196+I196+J196-L196,Z196),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V196=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,110,0)","v":{"$error":"#N/A"}},null,0,109,0,0,{"$f":"MIN(AN195+AK196,AM195*(1+$AK$83))","v":0},1000000,null,null,109,0,8393.7731991538021,{"$f":"MIN(AU195+AR196,AT195*(1+$AR$83))","v":8393.7731991538021},85078.721292233036]
[2,0,0,0,0,0,0,{"$f":"IF(N196<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N196*Adm!$V$4))","v":0},{"$f":"IF(N196<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N196<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N196<0.01,0,IF(Adm!$O$4>0,E197*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N196+E197+H197+I197+J197-L197,Z197),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V197=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,111,0)","v":{"$error":"#N/A"}},null,0,110,0,0,0,1000000,null,null,110,0,8393.7731991538021,{"$f":"MIN(AU196+AR197,AT196)","v":8393.7731991538021},76684.948093079234]
[3,0,0,0,0,0,0,{"$f":"IF(N197<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N197*Adm!$V$4))","v":0},{"$f":"IF(N197<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N197<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N197<0.01,0,IF(Adm!$O$4>0,E198*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N197+E198+H198+I198+J198-L198,Z198),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V198=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,112,0)","v":{"$error":"#N/A"}},null,0,111,0,0,0,1000000,null,null,111,0,8393.7731991538021,8393.7731991538021,68291.174893925432]
[4,0,0,0,0,0,0,{"$f":"IF(N198<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N198*Adm!$V$4))","v":0},{"$f":"IF(N198<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N198<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N198<0.01,0,IF(Adm!$O$4>0,E199*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N198+E199+H199+I199+J199-L199,Z199),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V199=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,113,0)","v":{"$error":"#N/A"}},null,0,112,0,0,0,1000000,null,null,112,0,8393.7731991538021,8393.7731991538021,59897.40169477163]
[5,0,0,0,0,0,0,{"$f":"IF(N199<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N199*Adm!$V$4))","v":0},{"$f":"IF(N199<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N199<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N199<0.01,0,IF(Adm!$O$4>0,E200*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N199+E200+H200+I200+J200-L200,Z200),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V200=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,114,0)","v":{"$error":"#N/A"}},null,0,113,0,0,0,1000000,null,null,113,0,8393.7731991538021,8393.7731991538021,51503.628495617828]
[6,0,0,0,0,0,0,{"$f":"IF(N200<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N200*Adm!$V$4))","v":0},{"$f":"IF(N200<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N200<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N200<0.01,0,IF(Adm!$O$4>0,E201*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N200+E201+H201+I201+J201-L201,Z201),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V201=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,115,0)","v":{"$error":"#N/A"}},null,0,114,0,0,0,1000000,null,null,114,0,8393.7731991538021,8393.7731991538021,43109.855296464026]
[7,0,0,0,0,0,0,{"$f":"IF(N201<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N201*Adm!$V$4))","v":0},{"$f":"IF(N201<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N201<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N201<0.01,0,IF(Adm!$O$4>0,E202*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N201+E202+H202+I202+J202-L202,Z202),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V202=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,116,0)","v":{"$error":"#N/A"}},null,0,115,0,0,0,1000000,null,null,115,0,8393.7731991538021,8393.7731991538021,34716.082097310224]
[8,0,0,0,0,0,0,{"$f":"IF(N202<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N202*Adm!$V$4))","v":0},{"$f":"IF(N202<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N202<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N202<0.01,0,IF(Adm!$O$4>0,E203*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N202+E203+H203+I203+J203-L203,Z203),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V203=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,117,0)","v":{"$error":"#N/A"}},null,0,116,0,0,0,1000000,null,null,116,0,8393.7731991538021,8393.7731991538021,26322.308898156421]
[9,0,0,0,0,0,0,{"$f":"IF(N203<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N203*Adm!$V$4))","v":0},{"$f":"IF(N203<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N203<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N203<0.01,0,IF(Adm!$O$4>0,E204*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N203+E204+H204+I204+J204-L204,Z204),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V204=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,118,0)","v":{"$error":"#N/A"}},null,0,117,0,0,0,1000000,null,null,117,0,8393.7731991538021,8393.7731991538021,17928.535699002619]
[10,0,0,0,0,0,0,{"$f":"IF(N204<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N204*Adm!$V$4))","v":0},{"$f":"IF(N204<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N204<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N204<0.01,0,IF(Adm!$O$4>0,E205*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N204+E205+H205+I205+J205-L205,Z205),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V205=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,119,0)","v":{"$error":"#N/A"}},null,0,118,0,0,0,1000000,null,null,118,0,8393.7731991538021,8393.7731991538021,9534.7624998488172]
[11,0,0,0,0,0,0,{"$f":"IF(N205<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N205*Adm!$V$4))","v":0},{"$f":"IF(N205<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N205<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N205<0.01,0,IF(Adm!$O$4>0,E206*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N205+E206+H206+I206+J206-L206,Z206),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V206=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,120,0)","v":{"$error":"#N/A"}},null,0,119,0,0,0,1000000,null,null,119,0,8393.7731991538021,8393.7731991538021,1140.9893006950151]
[12,0,0,0,0,0,0,{"$f":"IF(N206<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N206*Adm!$V$4))","v":0},{"$f":"IF(N206<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N206<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N206<0.01,0,IF(Adm!$O$4>0,E207*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N206+E207+H207+I207+J207-L207,Z207),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V207=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,121,0)","v":{"$error":"#N/A"}},null,0,120,0,0,0,1000000,null,null,120,0,1140.9893006950151,1140.9893006950151,0]
[1,0,0,0,0,0,0,{"$f":"IF(N207<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N207*Adm!$V$4))","v":0},{"$f":"IF(N207<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N207<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N207<0.01,0,IF(Adm!$O$4>0,E208*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N207+E208+H208+I208+J208-L208,Z208),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V208=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,122,0)","v":{"$error":"#N/A"}},null,0,121,0,0,{"$f":"MIN(AN207+AK208,AM207*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU207+AR208,AT207*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N208<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N208*Adm!$V$4))","v":0},{"$f":"IF(N208<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N208<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N208<0.01,0,IF(Adm!$O$4>0,E209*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N208+E209+H209+I209+J209-L209,Z209),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V209=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,123,0)","v":{"$error":"#N/A"}},null,0,122,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU208+AR209,AT208)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N209<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N209*Adm!$V$4))","v":0},{"$f":"IF(N209<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N209<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N209<0.01,0,IF(Adm!$O$4>0,E210*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N209+E210+H210+I210+J210-L210,Z210),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V210=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,124,0)","v":{"$error":"#N/A"}},null,0,123,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N210<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N210*Adm!$V$4))","v":0},{"$f":"IF(N210<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N210<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N210<0.01,0,IF(Adm!$O$4>0,E211*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N210+E211+H211+I211+J211-L211,Z211),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V211=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,125,0)","v":{"$error":"#N/A"}},null,0,124,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N211<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N211*Adm!$V$4))","v":0},{"$f":"IF(N211<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N211<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N211<0.01,0,IF(Adm!$O$4>0,E212*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N211+E212+H212+I212+J212-L212,Z212),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V212=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,125,0)","v":{"$error":"#N/A"}},null,0,125,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N212<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N212*Adm!$V$4))","v":0},{"$f":"IF(N212<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N212<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N212<0.01,0,IF(Adm!$O$4>0,E213*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N212+E213+H213+I213+J213-L213,Z213),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V213=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,127,0)","v":{"$error":"#N/A"}},null,0,126,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N213<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N213*Adm!$V$4))","v":0},{"$f":"IF(N213<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N213<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N213<0.01,0,IF(Adm!$O$4>0,E214*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N213+E214+H214+I214+J214-L214,Z214),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V214=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,128,0)","v":{"$error":"#N/A"}},null,0,127,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N214<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N214*Adm!$V$4))","v":0},{"$f":"IF(N214<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N214<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N214<0.01,0,IF(Adm!$O$4>0,E215*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N214+E215+H215+I215+J215-L215,Z215),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V215=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,129,0)","v":{"$error":"#N/A"}},null,0,128,0,0,0,1000000,null,null,"",0,0,0,0]
[{"$f":"IF(A215=12,1,A215+1)","v":9},0,0,0,0,0,0,{"$f":"IF(N215<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N215*Adm!$V$4))","v":0},{"$f":"IF(N215<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N215<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N215<0.01,0,IF(Adm!$O$4>0,E216*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N215+E216+H216+I216+J216-L216,Z216),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V216=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,{"$f":"IF(AND($AD$82=2,O215<0.01),0,IF($AD$82=2,(N215*AG216)+E216,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,130,0)","v":{"$error":"#N/A"}},null,0,129,0,0,0,1000000,null,null,"",0,{"$f":"AT216-AR216","v":0},0,0]
[10,{"$f":"IF(N216>0,B216-1,0)","v":0},0,0,{"$f":"IF(N216<0.01,0,N216*D217*30.4166/360)","v":0},0,0,{"$f":"IF(N216<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N216*Adm!$V$4))","v":0},{"$f":"IF(N216<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N216<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N216<0.01,0,IF(Adm!$O$4>0,E217*Adm!$O$4,0))","v":0},{"$f":"G217+H217+I217+J217+K217","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N216+E217+H217+I217+J217-L217,Z217),0)","v":0},{"$f":"IF(N216<0.001,0,+N216-F217-M217-O217)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V216=12,1,V216+1)","v":10},{"$f":"IF(V217=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A217,2)=0,Y217*0.05*2,0)","v":0},null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,131,0)","v":{"$error":"#N/A"}},null,{"$f":"AL217/AN216","v":0},130,{"$f":"AN216*$AK$81*30.4166/360","v":0},0,0,{"$f":"IF(AN216<0.001,0,AN216-AL217-AO217)","v":1000000},null,null,"",{"$f":"AU216*$AR$81*30.4166/360","v":0},0,0,0]
[11,0,{"$f":"IF(N217<0.01,0,C217+1)","v":0},{"$f":"IF(N217<0.01,0,D217)","v":0},0,0,0,{"$f":"IF(N217<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N217*Adm!$V$4))","v":0},{"$f":"IF(N217<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N217<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N217<0.01,0,IF(Adm!$O$4>0,E218*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N217+E218+H218+I218+J218-L218,Z218),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V218=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y217","v":0},0,null,{"$f":"IF(AC218>1,AC218,IF(AE218>1,AE218,0))","v":0},{"$f":"IF(AND($AD$82=1,O217>0.1),AD218,0)","v":0},0,{"$f":"IF(AND(AF218>0.01,$AB$82=2),AF218,0)","v":0},0,{"$f":"HLOOKUP($AG$83,anticipado,132,0)","v":{"$error":"#N/A"}},null,0,131,0,0,{"$f":"MIN(AN217+AK218,AM217)","v":0},1000000,null,null,"",0,0,0,{"$f":"IF(AU217<0.001,0,AU217-AS218)","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(N218<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N218*Adm!$V$4))","v":0},{"$f":"IF(N218<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N218<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N218<0.01,0,IF(Adm!$O$4>0,E219*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N218+E219+H219+I219+J219-L219,Z219),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V219=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B218,-N218),0)","v":0},0,0,{"$f":"HLOOKUP($AG$83,anticipado,133,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN218<=0,\"\",AJ218+1)","v":132},0,{"$f":"AM219-AK219","v":0},0,1000000,null,null,{"$f":"IF(AU218<=0,\"\",AQ218+1)","v":""},0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N219<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N219*Adm!$V$4))","v":0},{"$f":"IF(N219<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N219<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N219<0.01,0,IF(Adm!$O$4>0,E220*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N219+E220+H220+I220+J220-L220,Z220),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V220=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,134,0)","v":{"$error":"#N/A"}},null,0,133,0,0,{"$f":"MIN(AN219+AK220,AM219*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU219+AR220,AT219*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N220<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N220*Adm!$V$4))","v":0},{"$f":"IF(N220<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N220<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N220<0.01,0,IF(Adm!$O$4>0,E221*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N220+E221+H221+I221+J221-L221,Z221),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V221=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,135,0)","v":{"$error":"#N/A"}},null,0,134,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU220+AR221,AT220)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N221<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N221*Adm!$V$4))","v":0},{"$f":"IF(N221<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N221<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N221<0.01,0,IF(Adm!$O$4>0,E222*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N221+E222+H222+I222+J222-L222,Z222),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V222=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,136,0)","v":{"$error":"#N/A"}},null,0,135,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N222<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N222*Adm!$V$4))","v":0},{"$f":"IF(N222<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N222<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N222<0.01,0,IF(Adm!$O$4>0,E223*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N222+E223+H223+I223+J223-L223,Z223),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V223=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,137,0)","v":{"$error":"#N/A"}},null,0,136,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N223<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N223*Adm!$V$4))","v":0},{"$f":"IF(N223<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N223<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N223<0.01,0,IF(Adm!$O$4>0,E224*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N223+E224+H224+I224+J224-L224,Z224),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V224=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,138,0)","v":{"$error":"#N/A"}},null,0,137,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N224<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N224*Adm!$V$4))","v":0},{"$f":"IF(N224<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N224<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N224<0.01,0,IF(Adm!$O$4>0,E225*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N224+E225+H225+I225+J225-L225,Z225),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V225=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,139,0)","v":{"$error":"#N/A"}},null,0,138,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N225<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N225*Adm!$V$4))","v":0},{"$f":"IF(N225<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N225<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N225<0.01,0,IF(Adm!$O$4>0,E226*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N225+E226+H226+I226+J226-L226,Z226),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V226=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,140,0)","v":{"$error":"#N/A"}},null,0,139,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N226<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N226*Adm!$V$4))","v":0},{"$f":"IF(N226<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N226<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N226<0.01,0,IF(Adm!$O$4>0,E227*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N226+E227+H227+I227+J227-L227,Z227),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V227=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,141,0)","v":{"$error":"#N/A"}},null,0,140,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N227<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N227*Adm!$V$4))","v":0},{"$f":"IF(N227<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N227<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N227<0.01,0,IF(Adm!$O$4>0,E228*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N227+E228+H228+I228+J228-L228,Z228),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V228=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,142,0)","v":{"$error":"#N/A"}},null,0,141,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,{"$f":"IF(N228<0.01,0,G229-E229)","v":0},0,{"$f":"IF(N228<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N228*Adm!$V$4))","v":0},{"$f":"IF(N228<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N228<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N228<0.01,0,IF(Adm!$O$4>0,E229*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N228+E229+H229+I229+J229-L229,Z229),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V229=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,143,0)","v":{"$error":"#N/A"}},null,0,142,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,{"$f":"IF(N229<0.1,0,MIN(N229+E230,IF(AB230>0,AB230,G229*(1+W230))))","v":0},{"$f":"IF(N229<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N229*Adm!$V$4))","v":0},{"$f":"IF(N229<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N229<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N229<0.01,0,IF(Adm!$O$4>0,E230*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N229+E230+H230+I230+J230-L230,Z230),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V230=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,144,0)","v":{"$error":"#N/A"}},null,0,143,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N230<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N230*Adm!$V$4))","v":0},{"$f":"IF(N230<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N230<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N230<0.01,0,IF(Adm!$O$4>0,E231*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N230+E231+H231+I231+J231-L231,Z231),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V231=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,145,0)","v":{"$error":"#N/A"}},null,0,144,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N231<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N231*Adm!$V$4))","v":0},{"$f":"IF(N231<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N231<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N231<0.01,0,IF(Adm!$O$4>0,E232*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N231+E232+H232+I232+J232-L232,Z232),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V232=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,146,0)","v":{"$error":"#N/A"}},null,0,145,0,0,{"$f":"MIN(AN231+AK232,AM231*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU231+AR232,AT231*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N232<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N232*Adm!$V$4))","v":0},{"$f":"IF(N232<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N232<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N232<0.01,0,IF(Adm!$O$4>0,E233*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N232+E233+H233+I233+J233-L233,Z233),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V233=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,147,0)","v":{"$error":"#N/A"}},null,0,146,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU232+AR233,AT232)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N233<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N233*Adm!$V$4))","v":0},{"$f":"IF(N233<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N233<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N233<0.01,0,IF(Adm!$O$4>0,E234*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N233+E234+H234+I234+J234-L234,Z234),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V234=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,148,0)","v":{"$error":"#N/A"}},null,0,147,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N234<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N234*Adm!$V$4))","v":0},{"$f":"IF(N234<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N234<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N234<0.01,0,IF(Adm!$O$4>0,E235*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N234+E235+H235+I235+J235-L235,Z235),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V235=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,149,0)","v":{"$error":"#N/A"}},null,0,148,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N235<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N235*Adm!$V$4))","v":0},{"$f":"IF(N235<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N235<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N235<0.01,0,IF(Adm!$O$4>0,E236*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N235+E236+H236+I236+J236-L236,Z236),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V236=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,150,0)","v":{"$error":"#N/A"}},null,0,149,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N236<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N236*Adm!$V$4))","v":0},{"$f":"IF(N236<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N236<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N236<0.01,0,IF(Adm!$O$4>0,E237*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N236+E237+H237+I237+J237-L237,Z237),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V237=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,151,0)","v":{"$error":"#N/A"}},null,0,150,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N237<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N237*Adm!$V$4))","v":0},{"$f":"IF(N237<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N237<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N237<0.01,0,IF(Adm!$O$4>0,E238*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N237+E238+H238+I238+J238-L238,Z238),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V238=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,152,0)","v":{"$error":"#N/A"}},null,0,151,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N238<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N238*Adm!$V$4))","v":0},{"$f":"IF(N238<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N238<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N238<0.01,0,IF(Adm!$O$4>0,E239*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N238+E239+H239+I239+J239-L239,Z239),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V239=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,153,0)","v":{"$error":"#N/A"}},null,0,152,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N239<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N239*Adm!$V$4))","v":0},{"$f":"IF(N239<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N239<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N239<0.01,0,IF(Adm!$O$4>0,E240*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N239+E240+H240+I240+J240-L240,Z240),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V240=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,154,0)","v":{"$error":"#N/A"}},null,0,153,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N240<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N240*Adm!$V$4))","v":0},{"$f":"IF(N240<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N240<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N240<0.01,0,IF(Adm!$O$4>0,E241*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N240+E241+H241+I241+J241-L241,Z241),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V241=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,155,0)","v":{"$error":"#N/A"}},null,0,154,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N241<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N241*Adm!$V$4))","v":0},{"$f":"IF(N241<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N241<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N241<0.01,0,IF(Adm!$O$4>0,E242*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N241+E242+H242+I242+J242-L242,Z242),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V242=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,156,0)","v":{"$error":"#N/A"}},null,0,155,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N242<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N242*Adm!$V$4))","v":0},{"$f":"IF(N242<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N242<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N242<0.01,0,IF(Adm!$O$4>0,E243*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N242+E243+H243+I243+J243-L243,Z243),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V243=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,157,0)","v":{"$error":"#N/A"}},null,0,156,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N243<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N243*Adm!$V$4))","v":0},{"$f":"IF(N243<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N243<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N243<0.01,0,IF(Adm!$O$4>0,E244*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N243+E244+H244+I244+J244-L244,Z244),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V244=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,158,0)","v":{"$error":"#N/A"}},null,0,157,0,0,{"$f":"MIN(AN243+AK244,AM243*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU243+AR244,AT243*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N244<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N244*Adm!$V$4))","v":0},{"$f":"IF(N244<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N244<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N244<0.01,0,IF(Adm!$O$4>0,E245*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N244+E245+H245+I245+J245-L245,Z245),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V245=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,159,0)","v":{"$error":"#N/A"}},null,0,158,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU244+AR245,AT244)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N245<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N245*Adm!$V$4))","v":0},{"$f":"IF(N245<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N245<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N245<0.01,0,IF(Adm!$O$4>0,E246*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N245+E246+H246+I246+J246-L246,Z246),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V246=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,160,0)","v":{"$error":"#N/A"}},null,0,159,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N246<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N246*Adm!$V$4))","v":0},{"$f":"IF(N246<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N246<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N246<0.01,0,IF(Adm!$O$4>0,E247*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N246+E247+H247+I247+J247-L247,Z247),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V247=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,161,0)","v":{"$error":"#N/A"}},null,0,160,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N247<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N247*Adm!$V$4))","v":0},{"$f":"IF(N247<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N247<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N247<0.01,0,IF(Adm!$O$4>0,E248*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N247+E248+H248+I248+J248-L248,Z248),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V248=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,162,0)","v":{"$error":"#N/A"}},null,0,161,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N248<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N248*Adm!$V$4))","v":0},{"$f":"IF(N248<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N248<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N248<0.01,0,IF(Adm!$O$4>0,E249*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N248+E249+H249+I249+J249-L249,Z249),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V249=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,163,0)","v":{"$error":"#N/A"}},null,0,162,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N249<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N249*Adm!$V$4))","v":0},{"$f":"IF(N249<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N249<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N249<0.01,0,IF(Adm!$O$4>0,E250*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N249+E250+H250+I250+J250-L250,Z250),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V250=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,164,0)","v":{"$error":"#N/A"}},null,0,163,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N250<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N250*Adm!$V$4))","v":0},{"$f":"IF(N250<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N250<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N250<0.01,0,IF(Adm!$O$4>0,E251*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N250+E251+H251+I251+J251-L251,Z251),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V251=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,165,0)","v":{"$error":"#N/A"}},null,0,164,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N251<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N251*Adm!$V$4))","v":0},{"$f":"IF(N251<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N251<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N251<0.01,0,IF(Adm!$O$4>0,E252*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N251+E252+H252+I252+J252-L252,Z252),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V252=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,166,0)","v":{"$error":"#N/A"}},null,0,165,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N252<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N252*Adm!$V$4))","v":0},{"$f":"IF(N252<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N252<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N252<0.01,0,IF(Adm!$O$4>0,E253*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N252+E253+H253+I253+J253-L253,Z253),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V253=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,167,0)","v":{"$error":"#N/A"}},null,0,166,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N253<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N253*Adm!$V$4))","v":0},{"$f":"IF(N253<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N253<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N253<0.01,0,IF(Adm!$O$4>0,E254*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N253+E254+H254+I254+J254-L254,Z254),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V254=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,168,0)","v":{"$error":"#N/A"}},null,0,167,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N254<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N254*Adm!$V$4))","v":0},{"$f":"IF(N254<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N254<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N254<0.01,0,IF(Adm!$O$4>0,E255*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N254+E255+H255+I255+J255-L255,Z255),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V255=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,169,0)","v":{"$error":"#N/A"}},null,0,168,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N255<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N255*Adm!$V$4))","v":0},{"$f":"IF(N255<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N255<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N255<0.01,0,IF(Adm!$O$4>0,E256*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N255+E256+H256+I256+J256-L256,Z256),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V256=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,170,0)","v":{"$error":"#N/A"}},null,0,169,0,0,{"$f":"MIN(AN255+AK256,AM255*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU255+AR256,AT255*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N256<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N256*Adm!$V$4))","v":0},{"$f":"IF(N256<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N256<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N256<0.01,0,IF(Adm!$O$4>0,E257*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N256+E257+H257+I257+J257-L257,Z257),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V257=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,171,0)","v":{"$error":"#N/A"}},null,0,170,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU256+AR257,AT256)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N257<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N257*Adm!$V$4))","v":0},{"$f":"IF(N257<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N257<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N257<0.01,0,IF(Adm!$O$4>0,E258*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N257+E258+H258+I258+J258-L258,Z258),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V258=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,172,0)","v":{"$error":"#N/A"}},null,0,171,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N258<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N258*Adm!$V$4))","v":0},{"$f":"IF(N258<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N258<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N258<0.01,0,IF(Adm!$O$4>0,E259*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N258+E259+H259+I259+J259-L259,Z259),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V259=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,173,0)","v":{"$error":"#N/A"}},null,0,172,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N259<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N259*Adm!$V$4))","v":0},{"$f":"IF(N259<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N259<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N259<0.01,0,IF(Adm!$O$4>0,E260*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N259+E260+H260+I260+J260-L260,Z260),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V260=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,174,0)","v":{"$error":"#N/A"}},null,0,173,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N260<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N260*Adm!$V$4))","v":0},{"$f":"IF(N260<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N260<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N260<0.01,0,IF(Adm!$O$4>0,E261*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N260+E261+H261+I261+J261-L261,Z261),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V261=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,175,0)","v":{"$error":"#N/A"}},null,0,174,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N261<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N261*Adm!$V$4))","v":0},{"$f":"IF(N261<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N261<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N261<0.01,0,IF(Adm!$O$4>0,E262*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N261+E262+H262+I262+J262-L262,Z262),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V262=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,176,0)","v":{"$error":"#N/A"}},null,0,175,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N262<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N262*Adm!$V$4))","v":0},{"$f":"IF(N262<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N262<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N262<0.01,0,IF(Adm!$O$4>0,E263*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N262+E263+H263+I263+J263-L263,Z263),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V263=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,177,0)","v":{"$error":"#N/A"}},null,0,176,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N263<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N263*Adm!$V$4))","v":0},{"$f":"IF(N263<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N263<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N263<0.01,0,IF(Adm!$O$4>0,E264*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N263+E264+H264+I264+J264-L264,Z264),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V264=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,178,0)","v":{"$error":"#N/A"}},null,0,177,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N264<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N264*Adm!$V$4))","v":0},{"$f":"IF(N264<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N264<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N264<0.01,0,IF(Adm!$O$4>0,E265*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N264+E265+H265+I265+J265-L265,Z265),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V265=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,179,0)","v":{"$error":"#N/A"}},null,0,178,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N265<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N265*Adm!$V$4))","v":0},{"$f":"IF(N265<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N265<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N265<0.01,0,IF(Adm!$O$4>0,E266*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N265+E266+H266+I266+J266-L266,Z266),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V266=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,180,0)","v":{"$error":"#N/A"}},null,0,179,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N266<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N266*Adm!$V$4))","v":0},{"$f":"IF(N266<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N266<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N266<0.01,0,IF(Adm!$O$4>0,E267*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N266+E267+H267+I267+J267-L267,Z267),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V267=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,181,0)","v":{"$error":"#N/A"}},null,0,180,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N267<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N267*Adm!$V$4))","v":0},{"$f":"IF(N267<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N267<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N267<0.01,0,IF(Adm!$O$4>0,E268*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N267+E268+H268+I268+J268-L268,Z268),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V268=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,182,0)","v":{"$error":"#N/A"}},null,0,181,0,0,{"$f":"MIN(AN267+AK268,AM267*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU267+AR268,AT267*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N268<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N268*Adm!$V$4))","v":0},{"$f":"IF(N268<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N268<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N268<0.01,0,IF(Adm!$O$4>0,E269*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N268+E269+H269+I269+J269-L269,Z269),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V269=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,183,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN268<=0,\"\",AJ268+1)","v":182},0,0,0,1000000,null,null,{"$f":"IF(AU268<=0,\"\",AQ268+1)","v":""},0,0,{"$f":"MIN(AU268+AR269,AT268)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N269<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N269*Adm!$V$4))","v":0},{"$f":"IF(N269<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N269<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N269<0.01,0,IF(Adm!$O$4>0,E270*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N269+E270+H270+I270+J270-L270,Z270),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V270=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,184,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN269<=0,\"\",AJ269+1)","v":183},0,0,0,1000000,null,null,{"$f":"IF(AU269<=0,\"\",AQ269+1)","v":""},0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N270<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N270*Adm!$V$4))","v":0},{"$f":"IF(N270<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N270<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N270<0.01,0,IF(Adm!$O$4>0,E271*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N270+E271+H271+I271+J271-L271,Z271),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V271=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,185,0)","v":{"$error":"#N/A"}},null,0,184,0,0,0,1000000,null,null,{"$f":"IF(AU270<=0,\"\",AQ270+1)","v":""},0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N271<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N271*Adm!$V$4))","v":0},{"$f":"IF(N271<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N271<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N271<0.01,0,IF(Adm!$O$4>0,E272*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N271+E272+H272+I272+J272-L272,Z272),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V272=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,186,0)","v":{"$error":"#N/A"}},null,0,185,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N272<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N272*Adm!$V$4))","v":0},{"$f":"IF(N272<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N272<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N272<0.01,0,IF(Adm!$O$4>0,E273*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N272+E273+H273+I273+J273-L273,Z273),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V273=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,187,0)","v":{"$error":"#N/A"}},null,0,186,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N273<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N273*Adm!$V$4))","v":0},{"$f":"IF(N273<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N273<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N273<0.01,0,IF(Adm!$O$4>0,E274*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N273+E274+H274+I274+J274-L274,Z274),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V274=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,188,0)","v":{"$error":"#N/A"}},null,0,187,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N274<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N274*Adm!$V$4))","v":0},{"$f":"IF(N274<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N274<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N274<0.01,0,IF(Adm!$O$4>0,E275*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N274+E275+H275+I275+J275-L275,Z275),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V275=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,189,0)","v":{"$error":"#N/A"}},null,0,188,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N275<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N275*Adm!$V$4))","v":0},{"$f":"IF(N275<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N275<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N275<0.01,0,IF(Adm!$O$4>0,E276*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N275+E276+H276+I276+J276-L276,Z276),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V276=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,190,0)","v":{"$error":"#N/A"}},null,0,189,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N276<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N276*Adm!$V$4))","v":0},{"$f":"IF(N276<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N276<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N276<0.01,0,IF(Adm!$O$4>0,E277*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N276+E277+H277+I277+J277-L277,Z277),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V277=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,191,0)","v":{"$error":"#N/A"}},null,0,190,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N277<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N277*Adm!$V$4))","v":0},{"$f":"IF(N277<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N277<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N277<0.01,0,IF(Adm!$O$4>0,E278*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N277+E278+H278+I278+J278-L278,Z278),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V278=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,192,0)","v":{"$error":"#N/A"}},null,0,191,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N278<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N278*Adm!$V$4))","v":0},{"$f":"IF(N278<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N278<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N278<0.01,0,IF(Adm!$O$4>0,E279*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N278+E279+H279+I279+J279-L279,Z279),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V279=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,193,0)","v":{"$error":"#N/A"}},null,0,192,0,0,0,1000000,null,null,"",0,0,0,0]
[{"$f":"IF(A279=12,1,A279+1)","v":1},0,0,0,0,0,0,{"$f":"IF(N279<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N279*Adm!$V$4))","v":0},{"$f":"IF(N279<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N279<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N279<0.01,0,IF(Adm!$O$4>0,E280*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N279+E280+H280+I280+J280-L280,Z280),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V280=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,{"$f":"IF(AND($AD$82=2,O279<0.01),0,IF($AD$82=2,(N279*AG280)+E280,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,194,0)","v":{"$error":"#N/A"}},null,0,193,0,0,{"$f":"MIN(AN279+AK280,AM279*(1+$AK$83))","v":0},1000000,null,null,"",0,{"$f":"AT280-AR280","v":0},{"$f":"MIN(AU279+AR280,AT279*(1+$AR$83))","v":0},0]
[2,{"$f":"IF(N280>0,B280-1,0)","v":0},0,0,{"$f":"IF(N280<0.01,0,N280*D281*30.4166/360)","v":0},0,0,{"$f":"IF(N280<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N280*Adm!$V$4))","v":0},{"$f":"IF(N280<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N280<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N280<0.01,0,IF(Adm!$O$4>0,E281*Adm!$O$4,0))","v":0},{"$f":"G281+H281+I281+J281+K281","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N280+E281+H281+I281+J281-L281,Z281),0)","v":0},{"$f":"IF(N280<0.001,0,+N280-F281-M281-O281)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V280=12,1,V280+1)","v":2},{"$f":"IF(V281=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A281,2)=0,Y281*0.05*2,0)","v":0},null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,195,0)","v":{"$error":"#N/A"}},null,{"$f":"AL281/AN280","v":0},194,{"$f":"AN280*$AK$81*30.4166/360","v":0},0,0,{"$f":"IF(AN280<0.001,0,AN280-AL281-AO281)","v":1000000},null,null,"",{"$f":"AU280*$AR$81*30.4166/360","v":0},0,{"$f":"MIN(AU280+AR281,AT280)","v":0},0]
[3,0,{"$f":"IF(N281<0.01,0,C281+1)","v":0},{"$f":"IF(N281<0.01,0,D281)","v":0},0,0,0,{"$f":"IF(N281<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N281*Adm!$V$4))","v":0},{"$f":"IF(N281<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N281<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N281<0.01,0,IF(Adm!$O$4>0,E282*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N281+E282+H282+I282+J282-L282,Z282),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V282=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y281","v":0},0,null,{"$f":"IF(AC282>1,AC282,IF(AE282>1,AE282,0))","v":0},{"$f":"IF(AND($AD$82=1,O281>0.1),AD282,0)","v":0},0,{"$f":"IF(AND(AF282>0.01,$AB$82=2),AF282,0)","v":0},0,{"$f":"HLOOKUP($AG$83,anticipado,196,0)","v":{"$error":"#N/A"}},null,0,195,0,0,{"$f":"MIN(AN281+AK282,AM281)","v":0},1000000,null,null,"",0,0,0,{"$f":"IF(AU281<0.001,0,AU281-AS282)","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(N282<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N282*Adm!$V$4))","v":0},{"$f":"IF(N282<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N282<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N282<0.01,0,IF(Adm!$O$4>0,E283*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N282+E283+H283+I283+J283-L283,Z283),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V283=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B282,-N282),0)","v":0},0,0,{"$f":"HLOOKUP($AG$83,anticipado,197,0)","v":{"$error":"#N/A"}},null,0,{"$f":"IF(AN282<=0,\"\",AJ282+1)","v":196},0,{"$f":"AM283-AK283","v":0},0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N283<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N283*Adm!$V$4))","v":0},{"$f":"IF(N283<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N283<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N283<0.01,0,IF(Adm!$O$4>0,E284*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N283+E284+H284+I284+J284-L284,Z284),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V284=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,198,0)","v":{"$error":"#N/A"}},null,0,197,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N284<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N284*Adm!$V$4))","v":0},{"$f":"IF(N284<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N284<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N284<0.01,0,IF(Adm!$O$4>0,E285*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N284+E285+H285+I285+J285-L285,Z285),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V285=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,199,0)","v":{"$error":"#N/A"}},null,0,198,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N285<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N285*Adm!$V$4))","v":0},{"$f":"IF(N285<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N285<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N285<0.01,0,IF(Adm!$O$4>0,E286*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N285+E286+H286+I286+J286-L286,Z286),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V286=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,200,0)","v":{"$error":"#N/A"}},null,0,199,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N286<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N286*Adm!$V$4))","v":0},{"$f":"IF(N286<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N286<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N286<0.01,0,IF(Adm!$O$4>0,E287*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N286+E287+H287+I287+J287-L287,Z287),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V287=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,201,0)","v":{"$error":"#N/A"}},null,0,200,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N287<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N287*Adm!$V$4))","v":0},{"$f":"IF(N287<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N287<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N287<0.01,0,IF(Adm!$O$4>0,E288*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N287+E288+H288+I288+J288-L288,Z288),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V288=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,202,0)","v":{"$error":"#N/A"}},null,0,201,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N288<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N288*Adm!$V$4))","v":0},{"$f":"IF(N288<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N288<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N288<0.01,0,IF(Adm!$O$4>0,E289*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N288+E289+H289+I289+J289-L289,Z289),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V289=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,203,0)","v":{"$error":"#N/A"}},null,0,202,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N289<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N289*Adm!$V$4))","v":0},{"$f":"IF(N289<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N289<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N289<0.01,0,IF(Adm!$O$4>0,E290*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N289+E290+H290+I290+J290-L290,Z290),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V290=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,204,0)","v":{"$error":"#N/A"}},null,0,203,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N290<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N290*Adm!$V$4))","v":0},{"$f":"IF(N290<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N290<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N290<0.01,0,IF(Adm!$O$4>0,E291*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N290+E291+H291+I291+J291-L291,Z291),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V291=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,205,0)","v":{"$error":"#N/A"}},null,0,204,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N291<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N291*Adm!$V$4))","v":0},{"$f":"IF(N291<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N291<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N291<0.01,0,IF(Adm!$O$4>0,E292*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N291+E292+H292+I292+J292-L292,Z292),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V292=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,206,0)","v":{"$error":"#N/A"}},null,0,205,0,0,{"$f":"MIN(AN291+AK292,AM291*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU291+AR292,AT291*(1+$AR$83))","v":0},0]
[2,0,0,0,0,{"$f":"IF(N292<0.01,0,G293-E293)","v":0},0,{"$f":"IF(N292<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N292*Adm!$V$4))","v":0},{"$f":"IF(N292<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N292<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N292<0.01,0,IF(Adm!$O$4>0,E293*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N292+E293+H293+I293+J293-L293,Z293),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V293=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,207,0)","v":{"$error":"#N/A"}},null,0,206,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU292+AR293,AT292)","v":0},0]
[3,0,0,0,0,0,{"$f":"IF(N293<0.1,0,MIN(N293+E294,IF(AB294>0,AB294,G293*(1+W294))))","v":0},{"$f":"IF(N293<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N293*Adm!$V$4))","v":0},{"$f":"IF(N293<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N293<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N293<0.01,0,IF(Adm!$O$4>0,E294*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N293+E294+H294+I294+J294-L294,Z294),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V294=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,208,0)","v":{"$error":"#N/A"}},null,0,207,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N294<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N294*Adm!$V$4))","v":0},{"$f":"IF(N294<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N294<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N294<0.01,0,IF(Adm!$O$4>0,E295*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N294+E295+H295+I295+J295-L295,Z295),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V295=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,209,0)","v":{"$error":"#N/A"}},null,0,208,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N295<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N295*Adm!$V$4))","v":0},{"$f":"IF(N295<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N295<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N295<0.01,0,IF(Adm!$O$4>0,E296*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N295+E296+H296+I296+J296-L296,Z296),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V296=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,210,0)","v":{"$error":"#N/A"}},null,0,209,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N296<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N296*Adm!$V$4))","v":0},{"$f":"IF(N296<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N296<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N296<0.01,0,IF(Adm!$O$4>0,E297*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N296+E297+H297+I297+J297-L297,Z297),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V297=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,211,0)","v":{"$error":"#N/A"}},null,0,210,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N297<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N297*Adm!$V$4))","v":0},{"$f":"IF(N297<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N297<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N297<0.01,0,IF(Adm!$O$4>0,E298*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N297+E298+H298+I298+J298-L298,Z298),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V298=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,212,0)","v":{"$error":"#N/A"}},null,0,211,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N298<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N298*Adm!$V$4))","v":0},{"$f":"IF(N298<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N298<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N298<0.01,0,IF(Adm!$O$4>0,E299*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N298+E299+H299+I299+J299-L299,Z299),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V299=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,213,0)","v":{"$error":"#N/A"}},null,0,212,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N299<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N299*Adm!$V$4))","v":0},{"$f":"IF(N299<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N299<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N299<0.01,0,IF(Adm!$O$4>0,E300*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N299+E300+H300+I300+J300-L300,Z300),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V300=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,214,0)","v":{"$error":"#N/A"}},null,0,213,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N300<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N300*Adm!$V$4))","v":0},{"$f":"IF(N300<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N300<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N300<0.01,0,IF(Adm!$O$4>0,E301*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N300+E301+H301+I301+J301-L301,Z301),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V301=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,215,0)","v":{"$error":"#N/A"}},null,0,214,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N301<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N301*Adm!$V$4))","v":0},{"$f":"IF(N301<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N301<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N301<0.01,0,IF(Adm!$O$4>0,E302*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N301+E302+H302+I302+J302-L302,Z302),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V302=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,216,0)","v":{"$error":"#N/A"}},null,0,215,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N302<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N302*Adm!$V$4))","v":0},{"$f":"IF(N302<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N302<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N302<0.01,0,IF(Adm!$O$4>0,E303*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N302+E303+H303+I303+J303-L303,Z303),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V303=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,217,0)","v":{"$error":"#N/A"}},null,0,216,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N303<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N303*Adm!$V$4))","v":0},{"$f":"IF(N303<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N303<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N303<0.01,0,IF(Adm!$O$4>0,E304*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N303+E304+H304+I304+J304-L304,Z304),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V304=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,218,0)","v":{"$error":"#N/A"}},null,0,217,0,0,{"$f":"MIN(AN303+AK304,AM303*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU303+AR304,AT303*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N304<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N304*Adm!$V$4))","v":0},{"$f":"IF(N304<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N304<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N304<0.01,0,IF(Adm!$O$4>0,E305*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N304+E305+H305+I305+J305-L305,Z305),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V305=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,219,0)","v":{"$error":"#N/A"}},null,0,218,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU304+AR305,AT304)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N305<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N305*Adm!$V$4))","v":0},{"$f":"IF(N305<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N305<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N305<0.01,0,IF(Adm!$O$4>0,E306*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N305+E306+H306+I306+J306-L306,Z306),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V306=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,220,0)","v":{"$error":"#N/A"}},null,0,219,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N306<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N306*Adm!$V$4))","v":0},{"$f":"IF(N306<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N306<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N306<0.01,0,IF(Adm!$O$4>0,E307*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N306+E307+H307+I307+J307-L307,Z307),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V307=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,221,0)","v":{"$error":"#N/A"}},null,0,220,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N307<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N307*Adm!$V$4))","v":0},{"$f":"IF(N307<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N307<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N307<0.01,0,IF(Adm!$O$4>0,E308*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N307+E308+H308+I308+J308-L308,Z308),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V308=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,222,0)","v":{"$error":"#N/A"}},null,0,221,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N308<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N308*Adm!$V$4))","v":0},{"$f":"IF(N308<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N308<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N308<0.01,0,IF(Adm!$O$4>0,E309*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N308+E309+H309+I309+J309-L309,Z309),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V309=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,223,0)","v":{"$error":"#N/A"}},null,0,222,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N309<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N309*Adm!$V$4))","v":0},{"$f":"IF(N309<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N309<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N309<0.01,0,IF(Adm!$O$4>0,E310*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N309+E310+H310+I310+J310-L310,Z310),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V310=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,224,0)","v":{"$error":"#N/A"}},null,0,223,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N310<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N310*Adm!$V$4))","v":0},{"$f":"IF(N310<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N310<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N310<0.01,0,IF(Adm!$O$4>0,E311*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N310+E311+H311+I311+J311-L311,Z311),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V311=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,225,0)","v":{"$error":"#N/A"}},null,0,224,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N311<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N311*Adm!$V$4))","v":0},{"$f":"IF(N311<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N311<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N311<0.01,0,IF(Adm!$O$4>0,E312*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N311+E312+H312+I312+J312-L312,Z312),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V312=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,226,0)","v":{"$error":"#N/A"}},null,0,225,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N312<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N312*Adm!$V$4))","v":0},{"$f":"IF(N312<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N312<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N312<0.01,0,IF(Adm!$O$4>0,E313*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N312+E313+H313+I313+J313-L313,Z313),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V313=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,227,0)","v":{"$error":"#N/A"}},null,0,226,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N313<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N313*Adm!$V$4))","v":0},{"$f":"IF(N313<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N313<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N313<0.01,0,IF(Adm!$O$4>0,E314*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N313+E314+H314+I314+J314-L314,Z314),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V314=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,228,0)","v":{"$error":"#N/A"}},null,0,227,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N314<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N314*Adm!$V$4))","v":0},{"$f":"IF(N314<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N314<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N314<0.01,0,IF(Adm!$O$4>0,E315*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N314+E315+H315+I315+J315-L315,Z315),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V315=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,229,0)","v":{"$error":"#N/A"}},null,0,228,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N315<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N315*Adm!$V$4))","v":0},{"$f":"IF(N315<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N315<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N315<0.01,0,IF(Adm!$O$4>0,E316*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N315+E316+H316+I316+J316-L316,Z316),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V316=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,230,0)","v":{"$error":"#N/A"}},null,0,229,0,0,{"$f":"MIN(AN315+AK316,AM315*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU315+AR316,AT315*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N316<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N316*Adm!$V$4))","v":0},{"$f":"IF(N316<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N316<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N316<0.01,0,IF(Adm!$O$4>0,E317*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N316+E317+H317+I317+J317-L317,Z317),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V317=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,231,0)","v":{"$error":"#N/A"}},null,0,230,0,0,0,1000000,null,null,"",0,0,{"$f":"MIN(AU316+AR317,AT316)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N317<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N317*Adm!$V$4))","v":0},{"$f":"IF(N317<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N317<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N317<0.01,0,IF(Adm!$O$4>0,E318*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N317+E318+H318+I318+J318-L318,Z318),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V318=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,232,0)","v":{"$error":"#N/A"}},null,0,231,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N318<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N318*Adm!$V$4))","v":0},{"$f":"IF(N318<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N318<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N318<0.01,0,IF(Adm!$O$4>0,E319*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N318+E319+H319+I319+J319-L319,Z319),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V319=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,233,0)","v":{"$error":"#N/A"}},null,0,232,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N319<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N319*Adm!$V$4))","v":0},{"$f":"IF(N319<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N319<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N319<0.01,0,IF(Adm!$O$4>0,E320*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N319+E320+H320+I320+J320-L320,Z320),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V320=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,234,0)","v":{"$error":"#N/A"}},null,0,233,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N320<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N320*Adm!$V$4))","v":0},{"$f":"IF(N320<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N320<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N320<0.01,0,IF(Adm!$O$4>0,E321*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N320+E321+H321+I321+J321-L321,Z321),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V321=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,235,0)","v":{"$error":"#N/A"}},null,0,234,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N321<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N321*Adm!$V$4))","v":0},{"$f":"IF(N321<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N321<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N321<0.01,0,IF(Adm!$O$4>0,E322*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N321+E322+H322+I322+J322-L322,Z322),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V322=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,236,0)","v":{"$error":"#N/A"}},null,0,235,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N322<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N322*Adm!$V$4))","v":0},{"$f":"IF(N322<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N322<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N322<0.01,0,IF(Adm!$O$4>0,E323*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N322+E323+H323+I323+J323-L323,Z323),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V323=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,237,0)","v":{"$error":"#N/A"}},null,0,236,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N323<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N323*Adm!$V$4))","v":0},{"$f":"IF(N323<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N323<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N323<0.01,0,IF(Adm!$O$4>0,E324*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N323+E324+H324+I324+J324-L324,Z324),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V324=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,238,0)","v":{"$error":"#N/A"}},null,0,237,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N324<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N324*Adm!$V$4))","v":0},{"$f":"IF(N324<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N324<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N324<0.01,0,IF(Adm!$O$4>0,E325*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N324+E325+H325+I325+J325-L325,Z325),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V325=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,239,0)","v":{"$error":"#N/A"}},null,0,238,0,0,0,1000000,null,null,"",0,0,0,0]
[11,{"$f":"IF(N325>0,B325-1,0)","v":0},0,0,0,0,0,{"$f":"IF(N325<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N325*Adm!$V$4))","v":0},{"$f":"IF(N325<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N325<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N325<0.01,0,IF(Adm!$O$4>0,E326*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N325+E326+H326+I326+J326-L326,Z326),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V326=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,240,0)","v":{"$error":"#N/A"}},null,0,239,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N326<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N326*Adm!$V$4))","v":0},{"$f":"IF(N326<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N326<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N326<0.01,0,IF(Adm!$O$4>0,E327*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N326+E327+H327+I327+J327-L327,Z327),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V327=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,241,0)","v":{"$error":"#N/A"}},null,0,240,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,{"$f":"IF(N327<0.01,0,C327+1)","v":0},{"$f":"IF(N327<0.01,0,D327)","v":0},{"$f":"IF(N327<0.01,0,N327*D328*30.4166/360)","v":0},{"$f":"IF(N327<0.01,0,G328-E328)","v":0},{"$f":"IF(N327<0.1,0,MIN(N327+E328,IF(AB328>0,AB328,G327*(1+W328))))","v":0},{"$f":"IF(N327<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N327*Adm!$V$4))","v":0},{"$f":"IF(N327<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N327<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N327<0.01,0,IF(Adm!$O$4>0,E328*Adm!$O$4,0))","v":0},{"$f":"G328+H328+I328+J328+K328","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N327+E328+H328+I328+J328-L328,Z328),0)","v":0},{"$f":"IF(N327<0.001,0,+N327-F328-M328-O328)","v":0},null,null,null,null,null,null,null,1,{"$f":"IF(V328=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A328,2)=0,Y328*0.05*2,0)","v":0},null,{"$f":"IF(AC328>1,AC328,IF(AE328>1,AE328,0))","v":0},{"$f":"IF(AND($AD$82=1,O327>0.1),AD328,0)","v":0},{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B327,-N327),0)","v":0},{"$f":"IF(AND(AF328>0.01,$AB$82=2),AF328,0)","v":0},{"$f":"IF(AND($AD$82=2,O327<0.01),0,IF($AD$82=2,(N327*AG328)+E328,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,242,0)","v":{"$error":"#N/A"}},null,{"$f":"AL328/AN327","v":0},{"$f":"IF(AN327<=0,\"\",AJ327+1)","v":241},{"$f":"AN327*$AK$81*30.4166/360","v":0},{"$f":"AM328-AK328","v":0},{"$f":"MIN(AN327+AK328,AM327*(1+$AK$83))","v":0},{"$f":"IF(AN327<0.001,0,AN327-AL328-AO328)","v":1000000},null,null,{"$f":"IF(AU327<=0,\"\",AQ327+1)","v":""},{"$f":"AU327*$AR$81*30.4166/360","v":0},{"$f":"AT328-AR328","v":0},{"$f":"MIN(AU327+AR328,AT327*(1+$AR$83))","v":0},{"$f":"IF(AU327<0.001,0,AU327-AS328)","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(N328<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N328*Adm!$V$4))","v":0},{"$f":"IF(N328<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N328<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N328<0.01,0,IF(Adm!$O$4>0,E329*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N328+E329+H329+I329+J329-L329,Z329),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V329=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,243,0)","v":{"$error":"#N/A"}},null,0,242,0,0,{"$f":"MIN(AN328+AK329,AM328)","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU328+AR329,AT328)","v":0},0]
[3,0,0,0,0,0,0,{"$f":"IF(N329<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N329*Adm!$V$4))","v":0},{"$f":"IF(N329<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N329<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N329<0.01,0,IF(Adm!$O$4>0,E330*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N329+E330+H330+I330+J330-L330,Z330),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V330=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,244,0)","v":{"$error":"#N/A"}},null,0,243,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N330<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N330*Adm!$V$4))","v":0},{"$f":"IF(N330<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N330<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N330<0.01,0,IF(Adm!$O$4>0,E331*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N330+E331+H331+I331+J331-L331,Z331),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V331=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,245,0)","v":{"$error":"#N/A"}},null,0,244,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N331<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N331*Adm!$V$4))","v":0},{"$f":"IF(N331<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N331<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N331<0.01,0,IF(Adm!$O$4>0,E332*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N331+E332+H332+I332+J332-L332,Z332),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V332=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,246,0)","v":{"$error":"#N/A"}},null,0,245,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N332<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N332*Adm!$V$4))","v":0},{"$f":"IF(N332<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N332<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N332<0.01,0,IF(Adm!$O$4>0,E333*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N332+E333+H333+I333+J333-L333,Z333),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V333=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,247,0)","v":{"$error":"#N/A"}},null,0,246,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N333<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N333*Adm!$V$4))","v":0},{"$f":"IF(N333<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N333<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N333<0.01,0,IF(Adm!$O$4>0,E334*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N333+E334+H334+I334+J334-L334,Z334),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V334=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,248,0)","v":{"$error":"#N/A"}},null,0,247,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N334<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N334*Adm!$V$4))","v":0},{"$f":"IF(N334<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N334<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N334<0.01,0,IF(Adm!$O$4>0,E335*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N334+E335+H335+I335+J335-L335,Z335),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V335=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,249,0)","v":{"$error":"#N/A"}},null,0,248,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N335<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N335*Adm!$V$4))","v":0},{"$f":"IF(N335<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N335<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N335<0.01,0,IF(Adm!$O$4>0,E336*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N335+E336+H336+I336+J336-L336,Z336),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V336=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,250,0)","v":{"$error":"#N/A"}},null,0,249,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N336<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N336*Adm!$V$4))","v":0},{"$f":"IF(N336<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N336<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N336<0.01,0,IF(Adm!$O$4>0,E337*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N336+E337+H337+I337+J337-L337,Z337),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V337=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,251,0)","v":{"$error":"#N/A"}},null,0,250,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N337<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N337*Adm!$V$4))","v":0},{"$f":"IF(N337<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N337<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N337<0.01,0,IF(Adm!$O$4>0,E338*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N337+E338+H338+I338+J338-L338,Z338),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V338=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,252,0)","v":{"$error":"#N/A"}},null,0,251,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N338<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N338*Adm!$V$4))","v":0},{"$f":"IF(N338<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N338<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N338<0.01,0,IF(Adm!$O$4>0,E339*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N338+E339+H339+I339+J339-L339,Z339),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V339=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,253,0)","v":{"$error":"#N/A"}},null,0,252,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N339<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N339*Adm!$V$4))","v":0},{"$f":"IF(N339<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N339<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N339<0.01,0,IF(Adm!$O$4>0,E340*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N339+E340+H340+I340+J340-L340,Z340),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V340=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,254,0)","v":{"$error":"#N/A"}},null,0,253,0,0,{"$f":"MIN(AN339+AK340,AM339*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU339+AR340,AT339*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N340<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N340*Adm!$V$4))","v":0},{"$f":"IF(N340<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N340<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N340<0.01,0,IF(Adm!$O$4>0,E341*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N340+E341+H341+I341+J341-L341,Z341),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V341=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,255,0)","v":{"$error":"#N/A"}},null,0,254,0,0,0,1000000,null,null,"",0,0,0,0]
[3,0,0,0,0,0,0,{"$f":"IF(N341<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N341*Adm!$V$4))","v":0},{"$f":"IF(N341<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N341<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N341<0.01,0,IF(Adm!$O$4>0,E342*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N341+E342+H342+I342+J342-L342,Z342),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V342=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,256,0)","v":{"$error":"#N/A"}},null,0,255,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N342<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N342*Adm!$V$4))","v":0},{"$f":"IF(N342<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N342<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N342<0.01,0,IF(Adm!$O$4>0,E343*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N342+E343+H343+I343+J343-L343,Z343),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V343=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,257,0)","v":{"$error":"#N/A"}},null,0,256,0,0,0,1000000,null,null,"",0,0,0,0]
[{"$f":"IF(A343=12,1,A343+1)","v":5},0,0,0,0,0,0,{"$f":"IF(N343<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N343*Adm!$V$4))","v":0},{"$f":"IF(N343<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N343<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N343<0.01,0,IF(Adm!$O$4>0,E344*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N343+E344+H344+I344+J344-L344,Z344),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V344=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,258,0)","v":{"$error":"#N/A"}},null,0,257,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N344<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N344*Adm!$V$4))","v":0},{"$f":"IF(N344<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N344<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N344<0.01,0,IF(Adm!$O$4>0,E345*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N344+E345+H345+I345+J345-L345,Z345),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IF(V344=12,1,V344+1)","v":6},{"$f":"IF(V345=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,259,0)","v":{"$error":"#N/A"}},null,0,258,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N345<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N345*Adm!$V$4))","v":0},{"$f":"IF(N345<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N345<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N345<0.01,0,IF(Adm!$O$4>0,E346*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N345+E346+H346+I346+J346-L346,Z346),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V346=1,Cal!$AB$127,0)","v":0},null,{"$f":"Y345","v":0},0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,260,0)","v":{"$error":"#N/A"}},null,0,259,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N346<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N346*Adm!$V$4))","v":0},{"$f":"IF(N346<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N346<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N346<0.01,0,IF(Adm!$O$4>0,E347*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N346+E347+H347+I347+J347-L347,Z347),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V347=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,261,0)","v":{"$error":"#N/A"}},null,0,260,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N347<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N347*Adm!$V$4))","v":0},{"$f":"IF(N347<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N347<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N347<0.01,0,IF(Adm!$O$4>0,E348*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N347+E348+H348+I348+J348-L348,Z348),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V348=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,262,0)","v":{"$error":"#N/A"}},null,0,261,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N348<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N348*Adm!$V$4))","v":0},{"$f":"IF(N348<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N348<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N348<0.01,0,IF(Adm!$O$4>0,E349*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N348+E349+H349+I349+J349-L349,Z349),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V349=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,263,0)","v":{"$error":"#N/A"}},null,0,262,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N349<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N349*Adm!$V$4))","v":0},{"$f":"IF(N349<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N349<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N349<0.01,0,IF(Adm!$O$4>0,E350*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N349+E350+H350+I350+J350-L350,Z350),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V350=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,264,0)","v":{"$error":"#N/A"}},null,0,263,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N350<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N350*Adm!$V$4))","v":0},{"$f":"IF(N350<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N350<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N350<0.01,0,IF(Adm!$O$4>0,E351*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N350+E351+H351+I351+J351-L351,Z351),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V351=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,265,0)","v":{"$error":"#N/A"}},null,0,264,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N351<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N351*Adm!$V$4))","v":0},{"$f":"IF(N351<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N351<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N351<0.01,0,IF(Adm!$O$4>0,E352*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N351+E352+H352+I352+J352-L352,Z352),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V352=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,266,0)","v":{"$error":"#N/A"}},null,0,265,0,0,{"$f":"MIN(AN351+AK352,AM351*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU351+AR352,AT351*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N352<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N352*Adm!$V$4))","v":0},{"$f":"IF(N352<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N352<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N352<0.01,0,IF(Adm!$O$4>0,E353*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N352+E353+H353+I353+J353-L353,Z353),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V353=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,267,0)","v":{"$error":"#N/A"}},null,0,266,0,0,0,1000000,null,null,"",0,0,0,0]
[3,0,0,0,0,0,0,{"$f":"IF(N353<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N353*Adm!$V$4))","v":0},{"$f":"IF(N353<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N353<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N353<0.01,0,IF(Adm!$O$4>0,E354*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N353+E354+H354+I354+J354-L354,Z354),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V354=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,268,0)","v":{"$error":"#N/A"}},null,0,267,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N354<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N354*Adm!$V$4))","v":0},{"$f":"IF(N354<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N354<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N354<0.01,0,IF(Adm!$O$4>0,E355*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N354+E355+H355+I355+J355-L355,Z355),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V355=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,269,0)","v":{"$error":"#N/A"}},null,0,268,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N355<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N355*Adm!$V$4))","v":0},{"$f":"IF(N355<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N355<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N355<0.01,0,IF(Adm!$O$4>0,E356*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N355+E356+H356+I356+J356-L356,Z356),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V356=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,270,0)","v":{"$error":"#N/A"}},null,0,269,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N356<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N356*Adm!$V$4))","v":0},{"$f":"IF(N356<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N356<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N356<0.01,0,IF(Adm!$O$4>0,E357*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N356+E357+H357+I357+J357-L357,Z357),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V357=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,271,0)","v":{"$error":"#N/A"}},null,0,270,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N357<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N357*Adm!$V$4))","v":0},{"$f":"IF(N357<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N357<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N357<0.01,0,IF(Adm!$O$4>0,E358*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N357+E358+H358+I358+J358-L358,Z358),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V358=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,272,0)","v":{"$error":"#N/A"}},null,0,271,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N358<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N358*Adm!$V$4))","v":0},{"$f":"IF(N358<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N358<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N358<0.01,0,IF(Adm!$O$4>0,E359*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N358+E359+H359+I359+J359-L359,Z359),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V359=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,273,0)","v":{"$error":"#N/A"}},null,0,272,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N359<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N359*Adm!$V$4))","v":0},{"$f":"IF(N359<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N359<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N359<0.01,0,IF(Adm!$O$4>0,E360*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N359+E360+H360+I360+J360-L360,Z360),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V360=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,274,0)","v":{"$error":"#N/A"}},null,0,273,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N360<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N360*Adm!$V$4))","v":0},{"$f":"IF(N360<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N360<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N360<0.01,0,IF(Adm!$O$4>0,E361*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N360+E361+H361+I361+J361-L361,Z361),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V361=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,275,0)","v":{"$error":"#N/A"}},null,0,274,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N361<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N361*Adm!$V$4))","v":0},{"$f":"IF(N361<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N361<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N361<0.01,0,IF(Adm!$O$4>0,E362*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N361+E362+H362+I362+J362-L362,Z362),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V362=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,276,0)","v":{"$error":"#N/A"}},null,0,275,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N362<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N362*Adm!$V$4))","v":0},{"$f":"IF(N362<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N362<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N362<0.01,0,IF(Adm!$O$4>0,E363*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N362+E363+H363+I363+J363-L363,Z363),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V363=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,277,0)","v":{"$error":"#N/A"}},null,0,276,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N363<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N363*Adm!$V$4))","v":0},{"$f":"IF(N363<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N363<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N363<0.01,0,IF(Adm!$O$4>0,E364*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N363+E364+H364+I364+J364-L364,Z364),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V364=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,278,0)","v":{"$error":"#N/A"}},null,0,277,0,0,{"$f":"MIN(AN363+AK364,AM363*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU363+AR364,AT363*(1+$AR$83))","v":0},0]
[2,0,{"$f":"IF(N364<0.01,0,C364+1)","v":0},{"$f":"IF(N364<0.01,0,D364)","v":0},{"$f":"IF(N364<0.01,0,N364*D365*30.4166/360)","v":0},{"$f":"IF(N364<0.01,0,G365-E365)","v":0},{"$f":"IF(N364<0.1,0,MIN(N364+E365,IF(AB365>0,AB365,G364*(1+W365))))","v":0},{"$f":"IF(N364<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N364*Adm!$V$4))","v":0},{"$f":"IF(N364<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N364<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N364<0.01,0,IF(Adm!$O$4>0,E365*Adm!$O$4,0))","v":0},{"$f":"G365+H365+I365+J365+K365","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(N364+E365+H365+I365+J365-L365,Z365),0)","v":0},{"$f":"IF(N364<0.001,0,+N364-F365-M365-O365)","v":0},null,null,null,null,null,null,null,2,{"$f":"IF(V365=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,279,0)","v":{"$error":"#N/A"}},null,0,278,0,0,0,1000000,null,null,"",0,0,0,0]
[3,0,0,0,0,0,0,{"$f":"IF(N365<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N365*Adm!$V$4))","v":0},{"$f":"IF(N365<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N365<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N365<0.01,0,IF(Adm!$O$4>0,E366*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N365+E366+H366+I366+J366-L366,Z366),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V366=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,280,0)","v":{"$error":"#N/A"}},null,0,279,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N366<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N366*Adm!$V$4))","v":0},{"$f":"IF(N366<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N366<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N366<0.01,0,IF(Adm!$O$4>0,E367*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N366+E367+H367+I367+J367-L367,Z367),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V367=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,281,0)","v":{"$error":"#N/A"}},null,0,280,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N367<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N367*Adm!$V$4))","v":0},{"$f":"IF(N367<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N367<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N367<0.01,0,IF(Adm!$O$4>0,E368*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N367+E368+H368+I368+J368-L368,Z368),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V368=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,282,0)","v":{"$error":"#N/A"}},null,0,281,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N368<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N368*Adm!$V$4))","v":0},{"$f":"IF(N368<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N368<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N368<0.01,0,IF(Adm!$O$4>0,E369*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N368+E369+H369+I369+J369-L369,Z369),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V369=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,283,0)","v":{"$error":"#N/A"}},null,0,282,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N369<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N369*Adm!$V$4))","v":0},{"$f":"IF(N369<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N369<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N369<0.01,0,IF(Adm!$O$4>0,E370*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N369+E370+H370+I370+J370-L370,Z370),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V370=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,284,0)","v":{"$error":"#N/A"}},null,0,283,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N370<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N370*Adm!$V$4))","v":0},{"$f":"IF(N370<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N370<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N370<0.01,0,IF(Adm!$O$4>0,E371*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N370+E371+H371+I371+J371-L371,Z371),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V371=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,285,0)","v":{"$error":"#N/A"}},null,0,284,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N371<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N371*Adm!$V$4))","v":0},{"$f":"IF(N371<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N371<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N371<0.01,0,IF(Adm!$O$4>0,E372*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N371+E372+H372+I372+J372-L372,Z372),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V372=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,286,0)","v":{"$error":"#N/A"}},null,0,285,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N372<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N372*Adm!$V$4))","v":0},{"$f":"IF(N372<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N372<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N372<0.01,0,IF(Adm!$O$4>0,E373*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N372+E373+H373+I373+J373-L373,Z373),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V373=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,287,0)","v":{"$error":"#N/A"}},null,0,286,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N373<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N373*Adm!$V$4))","v":0},{"$f":"IF(N373<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N373<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N373<0.01,0,IF(Adm!$O$4>0,E374*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N373+E374+H374+I374+J374-L374,Z374),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V374=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,288,0)","v":{"$error":"#N/A"}},null,0,287,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N374<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N374*Adm!$V$4))","v":0},{"$f":"IF(N374<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N374<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N374<0.01,0,IF(Adm!$O$4>0,E375*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N374+E375+H375+I375+J375-L375,Z375),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V375=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,289,0)","v":{"$error":"#N/A"}},null,0,288,0,0,0,1000000,null,null,"",0,0,0,0]
[1,0,0,0,0,0,0,{"$f":"IF(N375<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N375*Adm!$V$4))","v":0},{"$f":"IF(N375<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N375<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N375<0.01,0,IF(Adm!$O$4>0,E376*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N375+E376+H376+I376+J376-L376,Z376),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(V376=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,290,0)","v":{"$error":"#N/A"}},null,0,289,0,0,{"$f":"MIN(AN375+AK376,AM375*(1+$AK$83))","v":0},1000000,null,null,"",0,0,{"$f":"MIN(AU375+AR376,AT375*(1+$AR$83))","v":0},0]
[2,0,0,0,0,0,0,{"$f":"IF(N376<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N376*Adm!$V$4))","v":0},{"$f":"IF(N376<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N376<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N376<0.01,0,IF(Adm!$O$4>0,E377*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N376+E377+H377+I377+J377-L377,Z377),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(V377=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,291,0)","v":{"$error":"#N/A"}},null,0,290,0,0,0,1000000,null,null,"",0,0,0,0]
[3,0,0,0,0,0,0,{"$f":"IF(N377<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N377*Adm!$V$4))","v":0},{"$f":"IF(N377<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N377<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N377<0.01,0,IF(Adm!$O$4>0,E378*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N377+E378+H378+I378+J378-L378,Z378),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(V378=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,292,0)","v":{"$error":"#N/A"}},null,0,291,0,0,0,1000000,null,null,"",0,0,0,0]
[4,0,0,0,0,0,0,{"$f":"IF(N378<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N378*Adm!$V$4))","v":0},{"$f":"IF(N378<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N378<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N378<0.01,0,IF(Adm!$O$4>0,E379*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N378+E379+H379+I379+J379-L379,Z379),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(V379=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,293,0)","v":{"$error":"#N/A"}},null,0,292,0,0,0,1000000,null,null,"",0,0,0,0]
[5,0,0,0,0,0,0,{"$f":"IF(N379<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N379*Adm!$V$4))","v":0},{"$f":"IF(N379<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N379<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N379<0.01,0,IF(Adm!$O$4>0,E380*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N379+E380+H380+I380+J380-L380,Z380),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(V380=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,294,0)","v":{"$error":"#N/A"}},null,0,293,0,0,0,1000000,null,null,"",0,0,0,0]
[6,0,0,0,0,0,0,{"$f":"IF(N380<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N380*Adm!$V$4))","v":0},{"$f":"IF(N380<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N380<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N380<0.01,0,IF(Adm!$O$4>0,E381*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N380+E381+H381+I381+J381-L381,Z381),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(V381=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,295,0)","v":{"$error":"#N/A"}},null,0,294,0,0,0,1000000,null,null,"",0,0,0,0]
[7,0,0,0,0,0,0,{"$f":"IF(N381<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N381*Adm!$V$4))","v":0},{"$f":"IF(N381<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N381<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N381<0.01,0,IF(Adm!$O$4>0,E382*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N381+E382+H382+I382+J382-L382,Z382),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(V382=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,296,0)","v":{"$error":"#N/A"}},null,0,295,0,0,0,1000000,null,null,"",0,0,0,0]
[8,0,0,0,0,0,0,{"$f":"IF(N382<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N382*Adm!$V$4))","v":0},{"$f":"IF(N382<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N382<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N382<0.01,0,IF(Adm!$O$4>0,E383*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N382+E383+H383+I383+J383-L383,Z383),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(V383=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,297,0)","v":{"$error":"#N/A"}},null,0,296,0,0,0,1000000,null,null,"",0,0,0,0]
[9,0,0,0,0,0,0,{"$f":"IF(N383<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N383*Adm!$V$4))","v":0},{"$f":"IF(N383<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N383<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N383<0.01,0,IF(Adm!$O$4>0,E384*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N383+E384+H384+I384+J384-L384,Z384),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(V384=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,298,0)","v":{"$error":"#N/A"}},null,0,297,0,0,0,1000000,null,null,"",0,0,0,0]
[10,0,0,0,0,0,0,{"$f":"IF(N384<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N384*Adm!$V$4))","v":0},{"$f":"IF(N384<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N384<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N384<0.01,0,IF(Adm!$O$4>0,E385*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N384+E385+H385+I385+J385-L385,Z385),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(V385=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,299,0)","v":{"$error":"#N/A"}},null,0,298,0,0,0,1000000,null,null,"",0,0,0,0]
[11,0,0,0,0,0,0,{"$f":"IF(N385<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N385*Adm!$V$4))","v":0},{"$f":"IF(N385<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N385<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N385<0.01,0,IF(Adm!$O$4>0,E386*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N385+E386+H386+I386+J386-L386,Z386),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(V386=1,Cal!$AB$127,0)","v":0},null,0,0,null,0,0,0,0,0,{"$f":"HLOOKUP($AG$83,anticipado,300,0)","v":{"$error":"#N/A"}},null,0,299,0,0,0,1000000,null,null,"",0,0,0,0]
[12,0,0,0,0,0,0,{"$f":"IF(N386<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,N386*Adm!$V$4))","v":0},{"$f":"IF(N386<0.01,0,IF(Adm!$S$5=Adm!$S$8,0,Adm!$AA$11*Adm!$X$4))","v":0},{"$f":"IF(N386<0.01,0,Adm!$Q$4*1.16)","v":0},{"$f":"IF(N386<0.01,0,IF(Adm!$O$4>0,E387*Adm!$O$4,0))","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(N386+E387+H387+I387+J387-L387,Z387),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(V387=1,Cal!$AB$127,0)","v":0},null,0,0,null,{"$f":"IF(AC387>1,AC387,IF(AE387>1,AE387,0))","v":0},{"$f":"IF(AND($AD$82=1,O386>0.1),AD387,0)","v":0},{"$f":"IF(AND($AD$82=1,$AB$82=2),PMT((($D$88/360)*(365/12)),B386,-N386),0)","v":0},{"$f":"IF(AND(AF387>0.01,$AB$82=2),AF387,0)","v":0},{"$f":"IF(AND($AD$82=2,O386<0.01),0,IF($AD$82=2,(N386*AG387)+E387,0))","v":0},{"$f":"HLOOKUP($AG$83,anticipado,300,0)","v":{"$error":"#N/A"}},null,{"$f":"AL387/AN386","v":0},{"$f":"IF(AN386<=0,\"\",AJ386+1)","v":300},{"$f":"AN386*$AK$81*30.4166/360","v":0},{"$f":"AM387-AK387","v":0},{"$f":"MIN(AN386+AK387,AM386)","v":0},{"$f":"IF(AN386<0.001,0,AN386-AL387-AO387)","v":1000000},null,null,"",0,0,0,0]
[]
[null,null,"TOTALES",null,{"$f":"SUM(E88:E327)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(O88:O327)","v":0}]
[null,null,"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"]
[null,null,"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A.,  ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "]
[null,null,"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."]
[null,null,"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."]
[null,null,"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."]
[null,null,"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México"]
[null,null,"Para conocer las características, términos, comisiones, requisitos de contratación, tasa de Interés aplicable, vigencia, restricciones y beneficios del producto, consulta www.santander.com.mx  Disponible en toda la República Mexicana"]
[null,null,"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la aseguradora con la que contrate estos seguros."]
[null,null,"NOTAS"]
[null,null,{"$f":"IF(Adm!AR3=\"SI\",\"La oferta de embajadores Santander es únicamente aplicable para empleados y familiares de trabajadores de Banco Santander México S.A.\",\"\")","v":""}]
[null,null,{"$f":"IF(F17=\"Ninguno\",\"\",\"Las ofertas especiales para los Colectivos, están condicionadas al cumplimiento del perfil y requisitos específicos para esa oferta. Para más información, consulta con tu ejecutivo hipotecario.\")","v":""}]
[null,null,{"$f":"IF(AND(Adm!B4=Adm!A118,Adm!G4=Adm!G15),\"* Las aportaciones patronales que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander México, S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.\",IF(Adm!B4=Adm!A113,\"* Las aportaciones patronales  que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander México, S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.\",\"\"))","v":""}]
[null,null,{"$f":"IF(AND(Adm!S4=Adm!S8,Adm!S5=Adm!S8),\"Le recordamos que al elegir contratar los seguros con otra Aseguradora, el pago mensual de su crédito no incluye el pago de las primas de seguros.\",\"\")","v":""}]
[null,null,{"$f":"IF(AND(O389>0,OR(AB82=1,AB82=0)),\"Este documento simula pagos anticipados supuestos, con efecto en la reducción del plazo unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario. \",IF(AND(O389>0,AB82=2),\"Este documento simula pagos anticipados supuestos, con efecto en la reducción de cuota unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario. \",\"\"))","v":""}]
[null,null,{"$f":"inicio!C22","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"inicio!L22","v":"BHF-034 (122025)"}]

{"sheet":"Liquidez","index":4,"n_rows":275,"n_cols":36,"rows_kept":275,"cut":false,"hidden":false,"merged":[[0,10,0,11],[266,2,266,11],[14,2,14,11],[260,2,260,11],[261,2,261,11],[262,2,262,11],[4,4,4,7],[6,4,6,7],[6,10,6,11],[263,2,263,11],[264,2,264,11],[259,2,259,11],[265,2,265,11],[273,2,273,11],[267,2,267,11],[268,2,268,11],[270,2,270,11],[271,2,271,11],[272,2,272,11],[269,2,269,11]]}
[null,null,null,null,null,"SIMULADOR CREDITO HIPOTECARIO HIPOTECA SANTANDER",null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Hoja 2/2"]
[null,null,"1. Datos del Solicitante"]
[]
[null,null,"Nombre del cliente",null,{"$f":"Captura!F6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo real"]
[null,null,"Atendido por ",null,{"$f":"Captura!F8","v":0},null,null,null,null,"Teléfono",{"$f":"Captura!N8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAXA(C18:C257)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z7/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción Plazo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción cuota",null,"1=pagos fijos, 2= pagos crecientes"]
[null,null,null,null,null,null,null,null,null,"Su crédito se amortizará en ",{"$f":"Z7","v":0},{"$f":"IF(K11>0,\"meses\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=AC9,1,IF(L14=AC10,2,0))","v":0},"Esquema",{"$f":"IF(Adm!D4=\"Fijos\",1,2)","v":2},null,null,"Busqueda"]
[null,null,"CAT  Promedio ",{"$f":"CAT!AB20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Adm!D4=\"Crecientes\",1,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",Captura!O2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,"Efecto en Pagos anticipados"]
[null,null,"Tabla liquidez",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pagos Anticipados"]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Captura!H86>\"\",\"Seguro Vida\",\"\")","v":""},{"$f":"IF(OR(Adm!$AB$4=Adm!$AB$17,Adm!$AB$4=Adm!$AB$18),\"\",\"IVA de intereses\")","v":"IVA de intereses"},"Pago Total","Saldo al Final del Periodo","Pagos Anticipados\nSelecciona efecto  y captura Monto",null,null,null,null,null,null,null,null,null,null,"Mes","Creci.pago",null,null,null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados "]
[{"$f":"MONTH(K1)","v":12},{"$f":"Adm!H4","v":0},0,null,null,null,null,null,null,null,{"$f":"IF(Adm!B4=0,0,IF(Captura!C39<>\"\",0,IF(Captura!G76=\"\",0,IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),Cal!AC119,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,"FINAL",null,1]
[{"$f":"IF(A17=12,1,A17+1)","v":1},{"$f":"IF(K17<0.01,0,B17-1)","v":0},{"$f":"IF(K17<0.01,0,C17+1)","v":0},{"$f":"IF(K17<0.01,0,Adm!AE6)","v":0},{"$f":"IF(K17<0.01,0,K17*D18*30.4166/360)","v":0},{"$f":"IF(K17<0.01,0,G18-E18)","v":0},{"$f":"IF(K17<0.01,0,IF(Adm!D4=Adm!D7,K17*Adm!AF4/1000,IF(OR(Adm!B4=Adm!A116,Adm!B4=Adm!A117),PMT(((Adm!AE6/360)*(365/12)),Cal!AC109,-K17))))","v":0},{"$f":"IF(K17<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K17*Adm!$V$4))","v":0},{"$f":"IF(K17<0.01,0,IF($I$16<>\"\",E18*Adm!$O$8,0))","v":0},{"$f":"G18+H18+I18","v":0},{"$f":"IF(K17<0.01,0,K17-F18-L18)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W17=12,1,W17+1)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AH$13,liquidez,2,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI88","v":0}]
[2,0,0,{"$f":"IF(K18<0.01,0,D18)","v":0},{"$f":"IF(K18<0.01,0,K18*D19*30.4166/360)","v":0},0,{"$f":"IF(K18<0.1,0,MIN(K18+E19,IF(AC19>0,AC19,G18*(1+X19))))","v":0},{"$f":"IF(K18<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K18*Adm!$V$4))","v":0},{"$f":"IF(K18<0.01,0,IF($I$16<>\"\",E19*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W18=12,1,W18+1)","v":2},{"$f":"IF(W19=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD19>1,AD19,IF(AF19>1,AF19,0))","v":0},{"$f":"IF(AND($AE$12=1,L18>0.1),AE19,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B18,-K18),0)","v":0},{"$f":"IF(AND(AG19>0.01,$AC$12=2),AG19,0)","v":0},{"$f":"IF(AND($AE$12=2,L18<0.01),0,IF($AE$12=2,(K18*AH19)+E19,0))","v":0},{"$f":"HLOOKUP($AH$13,liquidez,3,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI89","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K19<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K19*Adm!$V$4))","v":0},{"$f":"IF(K19<0.01,0,IF($I$16<>\"\",E20*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W20=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD20>1,AD20,IF(AF20>1,AF20,0))","v":0},{"$f":"IF(AND($AE$12=1,L19>0.1),AE20,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B19,-K19),0)","v":0},{"$f":"IF(AND(AG20>0.01,$AC$12=2),AG20,0)","v":0},0,{"$f":"HLOOKUP($AH$13,liquidez,4,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI90","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K20<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K20*Adm!$V$4))","v":0},{"$f":"IF(K20<0.01,0,IF($I$16<>\"\",E21*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W21=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD21>1,AD21,IF(AF21>1,AF21,0))","v":0},{"$f":"IF(AND($AE$12=1,L20>0.1),AE21,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B20,-K20),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,liquidez,5,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI91","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K21<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K21*Adm!$V$4))","v":0},{"$f":"IF(K21<0.01,0,IF($I$16<>\"\",E22*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W22=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,6,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI92","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K22<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K22*Adm!$V$4))","v":0},{"$f":"IF(K22<0.01,0,IF($I$16<>\"\",E23*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W23=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,7,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI93","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K23<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K23*Adm!$V$4))","v":0},{"$f":"IF(K23<0.01,0,IF($I$16<>\"\",E24*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W24=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,8,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI94","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K24<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K24*Adm!$V$4))","v":0},{"$f":"IF(K24<0.01,0,IF($I$16<>\"\",E25*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W25=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,9,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI95","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K25<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K25*Adm!$V$4))","v":0},{"$f":"IF(K25<0.01,0,IF($I$16<>\"\",E26*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W26=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,10,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI96","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K26<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K26*Adm!$V$4))","v":0},{"$f":"IF(K26<0.01,0,IF($I$16<>\"\",E27*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W27=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,11,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI97","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K27<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K27*Adm!$V$4))","v":0},{"$f":"IF(K27<0.01,0,IF($I$16<>\"\",E28*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W28=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,12,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI98","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K28<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K28*Adm!$V$4))","v":0},{"$f":"IF(K28<0.01,0,IF($I$16<>\"\",E29*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W29=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,13,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI99","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K29<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K29*Adm!$V$4))","v":0},{"$f":"IF(K29<0.01,0,IF($I$16<>\"\",E30*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W30=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,14,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI100","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K30<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K30*Adm!$V$4))","v":0},{"$f":"IF(K30<0.01,0,IF($I$16<>\"\",E31*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W31=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,15,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI101","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K31<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K31*Adm!$V$4))","v":0},{"$f":"IF(K31<0.01,0,IF($I$16<>\"\",E32*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W32=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,16,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI102","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K32<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K32*Adm!$V$4))","v":0},{"$f":"IF(K32<0.01,0,IF($I$16<>\"\",E33*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W33=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,17,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI103","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K33<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K33*Adm!$V$4))","v":0},{"$f":"IF(K33<0.01,0,IF($I$16<>\"\",E34*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W34=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,18,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI104","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K34<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K34*Adm!$V$4))","v":0},{"$f":"IF(K34<0.01,0,IF($I$16<>\"\",E35*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W35=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,19,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI105","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K35<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K35*Adm!$V$4))","v":0},{"$f":"IF(K35<0.01,0,IF($I$16<>\"\",E36*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W36=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,20,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI106","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K36<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K36*Adm!$V$4))","v":0},{"$f":"IF(K36<0.01,0,IF($I$16<>\"\",E37*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W37=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,21,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI107","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K37<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K37*Adm!$V$4))","v":0},{"$f":"IF(K37<0.01,0,IF($I$16<>\"\",E38*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W38=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,22,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI108","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K38<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K38*Adm!$V$4))","v":0},{"$f":"IF(K38<0.01,0,IF($I$16<>\"\",E39*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W39=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,23,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI109","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K39<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K39*Adm!$V$4))","v":0},{"$f":"IF(K39<0.01,0,IF($I$16<>\"\",E40*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W40=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,24,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI110","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K40<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K40*Adm!$V$4))","v":0},{"$f":"IF(K40<0.01,0,IF($I$16<>\"\",E41*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W41=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,25,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI111","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K41<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K41*Adm!$V$4))","v":0},{"$f":"IF(K41<0.01,0,IF($I$16<>\"\",E42*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W42=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,26,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI112","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K42<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K42*Adm!$V$4))","v":0},{"$f":"IF(K42<0.01,0,IF($I$16<>\"\",E43*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W43=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,27,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI113","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K43<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K43*Adm!$V$4))","v":0},{"$f":"IF(K43<0.01,0,IF($I$16<>\"\",E44*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W44=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,28,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI114","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K44<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K44*Adm!$V$4))","v":0},{"$f":"IF(K44<0.01,0,IF($I$16<>\"\",E45*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W45=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,29,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI115","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K45<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K45*Adm!$V$4))","v":0},{"$f":"IF(K45<0.01,0,IF($I$16<>\"\",E46*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W46=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,30,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI116","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K46<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K46*Adm!$V$4))","v":0},{"$f":"IF(K46<0.01,0,IF($I$16<>\"\",E47*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W47=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,31,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI117","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K47<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K47*Adm!$V$4))","v":0},{"$f":"IF(K47<0.01,0,IF($I$16<>\"\",E48*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W48=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,32,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI118","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K48<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K48*Adm!$V$4))","v":0},{"$f":"IF(K48<0.01,0,IF($I$16<>\"\",E49*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W49=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,33,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI119","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K49<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K49*Adm!$V$4))","v":0},{"$f":"IF(K49<0.01,0,IF($I$16<>\"\",E50*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W50=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,34,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI120","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K50<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K50*Adm!$V$4))","v":0},{"$f":"IF(K50<0.01,0,IF($I$16<>\"\",E51*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W51=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,35,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI121","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K51<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K51*Adm!$V$4))","v":0},{"$f":"IF(K51<0.01,0,IF($I$16<>\"\",E52*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W52=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,36,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI122","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K52<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K52*Adm!$V$4))","v":0},{"$f":"IF(K52<0.01,0,IF($I$16<>\"\",E53*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W53=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,37,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI123","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K53<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K53*Adm!$V$4))","v":0},{"$f":"IF(K53<0.01,0,IF($I$16<>\"\",E54*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W54=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,38,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI124","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K54<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K54*Adm!$V$4))","v":0},{"$f":"IF(K54<0.01,0,IF($I$16<>\"\",E55*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W55=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,39,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI125","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K55<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K55*Adm!$V$4))","v":0},{"$f":"IF(K55<0.01,0,IF($I$16<>\"\",E56*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W56=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,40,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI126","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K56<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K56*Adm!$V$4))","v":0},{"$f":"IF(K56<0.01,0,IF($I$16<>\"\",E57*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W57=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,41,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI127","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K57<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K57*Adm!$V$4))","v":0},{"$f":"IF(K57<0.01,0,IF($I$16<>\"\",E58*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W58=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,42,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI128","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K58<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K58*Adm!$V$4))","v":0},{"$f":"IF(K58<0.01,0,IF($I$16<>\"\",E59*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W59=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,43,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI129","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K59<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K59*Adm!$V$4))","v":0},{"$f":"IF(K59<0.01,0,IF($I$16<>\"\",E60*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W60=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,44,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI130","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K60<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K60*Adm!$V$4))","v":0},{"$f":"IF(K60<0.01,0,IF($I$16<>\"\",E61*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W61=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,45,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI131","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K61<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K61*Adm!$V$4))","v":0},{"$f":"IF(K61<0.01,0,IF($I$16<>\"\",E62*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W62=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,46,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI132","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K62<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K62*Adm!$V$4))","v":0},{"$f":"IF(K62<0.01,0,IF($I$16<>\"\",E63*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W63=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,47,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI133","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K63<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K63*Adm!$V$4))","v":0},{"$f":"IF(K63<0.01,0,IF($I$16<>\"\",E64*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W64=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,48,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI134","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K64<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K64*Adm!$V$4))","v":0},{"$f":"IF(K64<0.01,0,IF($I$16<>\"\",E65*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W65=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,49,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI135","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K65<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K65*Adm!$V$4))","v":0},{"$f":"IF(K65<0.01,0,IF($I$16<>\"\",E66*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W66=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,50,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI136","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K66<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K66*Adm!$V$4))","v":0},{"$f":"IF(K66<0.01,0,IF($I$16<>\"\",E67*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W67=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,51,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI137","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K67<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K67*Adm!$V$4))","v":0},{"$f":"IF(K67<0.01,0,IF($I$16<>\"\",E68*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W68=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,52,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI138","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K68<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K68*Adm!$V$4))","v":0},{"$f":"IF(K68<0.01,0,IF($I$16<>\"\",E69*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W69=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,53,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI139","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K69<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K69*Adm!$V$4))","v":0},{"$f":"IF(K69<0.01,0,IF($I$16<>\"\",E70*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W70=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,54,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI140","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K70<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K70*Adm!$V$4))","v":0},{"$f":"IF(K70<0.01,0,IF($I$16<>\"\",E71*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W71=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,55,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI141","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K71<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K71*Adm!$V$4))","v":0},{"$f":"IF(K71<0.01,0,IF($I$16<>\"\",E72*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W72=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,56,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI142","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K72<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K72*Adm!$V$4))","v":0},{"$f":"IF(K72<0.01,0,IF($I$16<>\"\",E73*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W73=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,57,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI143","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K73<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K73*Adm!$V$4))","v":0},{"$f":"IF(K73<0.01,0,IF($I$16<>\"\",E74*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W74=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,58,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI144","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K74<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K74*Adm!$V$4))","v":0},{"$f":"IF(K74<0.01,0,IF($I$16<>\"\",E75*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W75=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,59,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI145","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K75<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K75*Adm!$V$4))","v":0},{"$f":"IF(K75<0.01,0,IF($I$16<>\"\",E76*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W76=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,60,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI146","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K76<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K76*Adm!$V$4))","v":0},{"$f":"IF(K76<0.01,0,IF($I$16<>\"\",E77*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W77=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,61,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI147","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K77<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K77*Adm!$V$4))","v":0},{"$f":"IF(K77<0.01,0,IF($I$16<>\"\",E78*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W78=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,62,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI148","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K78<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K78*Adm!$V$4))","v":0},{"$f":"IF(K78<0.01,0,IF($I$16<>\"\",E79*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W79=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,63,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI149","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K79<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K79*Adm!$V$4))","v":0},{"$f":"IF(K79<0.01,0,IF($I$16<>\"\",E80*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W80=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,64,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI150","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K80<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K80*Adm!$V$4))","v":0},{"$f":"IF(K80<0.01,0,IF($I$16<>\"\",E81*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W81=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,65,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI151","v":0}]
[{"$f":"IF(A81=12,1,A81+1)","v":5},{"$f":"IF(K81<0.01,0,B81-1)","v":0},{"$f":"IF(K81<0.01,0,C81+1)","v":0},0,0,{"$f":"IF(K81<0.01,0,G82-E82)","v":0},0,{"$f":"IF(K81<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K81*Adm!$V$4))","v":0},{"$f":"IF(K81<0.01,0,IF($I$16<>\"\",E82*Adm!$O$8,0))","v":0},{"$f":"G82+H82+I82","v":0},{"$f":"IF(K81<0.01,0,K81-F82-L82)","v":0},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W82=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,66,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI152","v":0}]
[6,0,0,{"$f":"IF(K82<0.01,0,D82)","v":0},{"$f":"IF(K82<0.01,0,K82*D83*30.4166/360)","v":0},0,{"$f":"IF(K82<0.1,0,MIN(K82+E83,IF(AC83>0,AC83,G82*(1+X83))))","v":0},{"$f":"IF(K82<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K82*Adm!$V$4))","v":0},{"$f":"IF(K82<0.01,0,IF($I$16<>\"\",E83*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W82=12,1,W82+1)","v":6},{"$f":"IF(W83=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(AND($AE$12=2,L82<0.01),0,IF($AE$12=2,(K82*AH83)+E83,0))","v":0},{"$f":"HLOOKUP($AH$13,liquidez,67,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI153","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K83<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K83*Adm!$V$4))","v":0},{"$f":"IF(K83<0.01,0,IF($I$16<>\"\",E84*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W84=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG84>0.01,$AC$12=2),AG84,0)","v":0},0,{"$f":"HLOOKUP($AH$13,liquidez,68,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI154","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K84<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K84*Adm!$V$4))","v":0},{"$f":"IF(K84<0.01,0,IF($I$16<>\"\",E85*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W85=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD85>1,AD85,IF(AF85>1,AF85,0))","v":0},{"$f":"IF(AND($AE$12=1,L84>0.1),AE85,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B84,-K84),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,liquidez,69,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI155","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K85<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K85*Adm!$V$4))","v":0},{"$f":"IF(K85<0.01,0,IF($I$16<>\"\",E86*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W86=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,70,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI156","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K86<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K86*Adm!$V$4))","v":0},{"$f":"IF(K86<0.01,0,IF($I$16<>\"\",E87*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W87=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,71,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI157","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K87<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K87*Adm!$V$4))","v":0},{"$f":"IF(K87<0.01,0,IF($I$16<>\"\",E88*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W88=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,72,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI158","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K88<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K88*Adm!$V$4))","v":0},{"$f":"IF(K88<0.01,0,IF($I$16<>\"\",E89*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W89=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,73,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI159","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K89<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K89*Adm!$V$4))","v":0},{"$f":"IF(K89<0.01,0,IF($I$16<>\"\",E90*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W90=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,74,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI160","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K90<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K90*Adm!$V$4))","v":0},{"$f":"IF(K90<0.01,0,IF($I$16<>\"\",E91*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W91=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,75,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI161","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K91<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K91*Adm!$V$4))","v":0},{"$f":"IF(K91<0.01,0,IF($I$16<>\"\",E92*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W92=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,76,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI162","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K92<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K92*Adm!$V$4))","v":0},{"$f":"IF(K92<0.01,0,IF($I$16<>\"\",E93*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W93=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,77,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI163","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K93<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K93*Adm!$V$4))","v":0},{"$f":"IF(K93<0.01,0,IF($I$16<>\"\",E94*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W94=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,78,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI164","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K94<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K94*Adm!$V$4))","v":0},{"$f":"IF(K94<0.01,0,IF($I$16<>\"\",E95*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W95=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,79,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI165","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K95<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K95*Adm!$V$4))","v":0},{"$f":"IF(K95<0.01,0,IF($I$16<>\"\",E96*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W96=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,80,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI166","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K96<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K96*Adm!$V$4))","v":0},{"$f":"IF(K96<0.01,0,IF($I$16<>\"\",E97*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W97=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,81,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI167","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K97<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K97*Adm!$V$4))","v":0},{"$f":"IF(K97<0.01,0,IF($I$16<>\"\",E98*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W98=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,82,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI168","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K98<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K98*Adm!$V$4))","v":0},{"$f":"IF(K98<0.01,0,IF($I$16<>\"\",E99*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W99=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,83,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI169","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K99<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K99*Adm!$V$4))","v":0},{"$f":"IF(K99<0.01,0,IF($I$16<>\"\",E100*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W100=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,84,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI170","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K100<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K100*Adm!$V$4))","v":0},{"$f":"IF(K100<0.01,0,IF($I$16<>\"\",E101*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W101=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,85,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI171","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K101<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K101*Adm!$V$4))","v":0},{"$f":"IF(K101<0.01,0,IF($I$16<>\"\",E102*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W102=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,86,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI172","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K102<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K102*Adm!$V$4))","v":0},{"$f":"IF(K102<0.01,0,IF($I$16<>\"\",E103*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W103=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,87,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI173","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K103<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K103*Adm!$V$4))","v":0},{"$f":"IF(K103<0.01,0,IF($I$16<>\"\",E104*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W104=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,88,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI174","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K104<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K104*Adm!$V$4))","v":0},{"$f":"IF(K104<0.01,0,IF($I$16<>\"\",E105*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W105=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,89,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI175","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K105<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K105*Adm!$V$4))","v":0},{"$f":"IF(K105<0.01,0,IF($I$16<>\"\",E106*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W106=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,90,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI176","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K106<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K106*Adm!$V$4))","v":0},{"$f":"IF(K106<0.01,0,IF($I$16<>\"\",E107*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W107=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,91,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI177","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K107<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K107*Adm!$V$4))","v":0},{"$f":"IF(K107<0.01,0,IF($I$16<>\"\",E108*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W108=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,92,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI178","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K108<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K108*Adm!$V$4))","v":0},{"$f":"IF(K108<0.01,0,IF($I$16<>\"\",E109*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W109=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,93,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI179","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K109<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K109*Adm!$V$4))","v":0},{"$f":"IF(K109<0.01,0,IF($I$16<>\"\",E110*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W110=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,94,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI180","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K110<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K110*Adm!$V$4))","v":0},{"$f":"IF(K110<0.01,0,IF($I$16<>\"\",E111*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W111=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,95,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI181","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K111<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K111*Adm!$V$4))","v":0},{"$f":"IF(K111<0.01,0,IF($I$16<>\"\",E112*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W112=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,96,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI182","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K112<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K112*Adm!$V$4))","v":0},{"$f":"IF(K112<0.01,0,IF($I$16<>\"\",E113*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W113=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,97,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI183","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K113<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K113*Adm!$V$4))","v":0},{"$f":"IF(K113<0.01,0,IF($I$16<>\"\",E114*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W114=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,98,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI184","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K114<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K114*Adm!$V$4))","v":0},{"$f":"IF(K114<0.01,0,IF($I$16<>\"\",E115*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W115=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,99,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI185","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K115<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K115*Adm!$V$4))","v":0},{"$f":"IF(K115<0.01,0,IF($I$16<>\"\",E116*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W116=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,100,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI186","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K116<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K116*Adm!$V$4))","v":0},{"$f":"IF(K116<0.01,0,IF($I$16<>\"\",E117*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W117=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,101,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI187","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K117<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K117*Adm!$V$4))","v":0},{"$f":"IF(K117<0.01,0,IF($I$16<>\"\",E118*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W118=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,102,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI188","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K118<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K118*Adm!$V$4))","v":0},{"$f":"IF(K118<0.01,0,IF($I$16<>\"\",E119*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W119=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,103,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI189","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K119<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K119*Adm!$V$4))","v":0},{"$f":"IF(K119<0.01,0,IF($I$16<>\"\",E120*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W120=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,104,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI190","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K120<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K120*Adm!$V$4))","v":0},{"$f":"IF(K120<0.01,0,IF($I$16<>\"\",E121*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W121=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,105,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI191","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K121<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K121*Adm!$V$4))","v":0},{"$f":"IF(K121<0.01,0,IF($I$16<>\"\",E122*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W122=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,106,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI192","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K122<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K122*Adm!$V$4))","v":0},{"$f":"IF(K122<0.01,0,IF($I$16<>\"\",E123*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W123=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,107,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI193","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K123<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K123*Adm!$V$4))","v":0},{"$f":"IF(K123<0.01,0,IF($I$16<>\"\",E124*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W124=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,108,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI194","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K124<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K124*Adm!$V$4))","v":0},{"$f":"IF(K124<0.01,0,IF($I$16<>\"\",E125*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W125=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,109,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI195","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K125<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K125*Adm!$V$4))","v":0},{"$f":"IF(K125<0.01,0,IF($I$16<>\"\",E126*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W126=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,110,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI196","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K126<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K126*Adm!$V$4))","v":0},{"$f":"IF(K126<0.01,0,IF($I$16<>\"\",E127*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W127=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,111,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI197","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K127<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K127*Adm!$V$4))","v":0},{"$f":"IF(K127<0.01,0,IF($I$16<>\"\",E128*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W128=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,112,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI198","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K128<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K128*Adm!$V$4))","v":0},{"$f":"IF(K128<0.01,0,IF($I$16<>\"\",E129*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W129=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,113,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI199","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K129<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K129*Adm!$V$4))","v":0},{"$f":"IF(K129<0.01,0,IF($I$16<>\"\",E130*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W130=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,114,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI200","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K130<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K130*Adm!$V$4))","v":0},{"$f":"IF(K130<0.01,0,IF($I$16<>\"\",E131*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W131=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,115,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI201","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K131<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K131*Adm!$V$4))","v":0},{"$f":"IF(K131<0.01,0,IF($I$16<>\"\",E132*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W132=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,116,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI202","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K132<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K132*Adm!$V$4))","v":0},{"$f":"IF(K132<0.01,0,IF($I$16<>\"\",E133*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W133=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,117,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI203","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K133<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K133*Adm!$V$4))","v":0},{"$f":"IF(K133<0.01,0,IF($I$16<>\"\",E134*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W134=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,118,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI204","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K134<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K134*Adm!$V$4))","v":0},{"$f":"IF(K134<0.01,0,IF($I$16<>\"\",E135*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W135=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,119,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI205","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K135<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K135*Adm!$V$4))","v":0},{"$f":"IF(K135<0.01,0,IF($I$16<>\"\",E136*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W136=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,120,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI206","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K136<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K136*Adm!$V$4))","v":0},{"$f":"IF(K136<0.01,0,IF($I$16<>\"\",E137*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W137=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,121,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI207","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K137<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K137*Adm!$V$4))","v":0},{"$f":"IF(K137<0.01,0,IF($I$16<>\"\",E138*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W138=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,122,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI208","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K138<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K138*Adm!$V$4))","v":0},{"$f":"IF(K138<0.01,0,IF($I$16<>\"\",E139*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W139=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,123,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI209","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K139<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K139*Adm!$V$4))","v":0},{"$f":"IF(K139<0.01,0,IF($I$16<>\"\",E140*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W140=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,124,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI210","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K140<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K140*Adm!$V$4))","v":0},{"$f":"IF(K140<0.01,0,IF($I$16<>\"\",E141*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W141=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,125,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI211","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K141<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K141*Adm!$V$4))","v":0},{"$f":"IF(K141<0.01,0,IF($I$16<>\"\",E142*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W142=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,125,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI212","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K142<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K142*Adm!$V$4))","v":0},{"$f":"IF(K142<0.01,0,IF($I$16<>\"\",E143*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W143=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,127,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI213","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K143<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K143*Adm!$V$4))","v":0},{"$f":"IF(K143<0.01,0,IF($I$16<>\"\",E144*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W144=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,128,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI214","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K144<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K144*Adm!$V$4))","v":0},{"$f":"IF(K144<0.01,0,IF($I$16<>\"\",E145*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W145=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,129,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI215","v":0}]
[{"$f":"IF(A145=12,1,A145+1)","v":9},{"$f":"IF(K145<0.01,0,B145-1)","v":0},{"$f":"IF(K145<0.01,0,C145+1)","v":0},0,0,{"$f":"IF(K145<0.01,0,G146-E146)","v":0},0,{"$f":"IF(K145<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K145*Adm!$V$4))","v":0},{"$f":"IF(K145<0.01,0,IF($I$16<>\"\",E146*Adm!$O$8,0))","v":0},{"$f":"G146+H146+I146","v":0},{"$f":"IF(K145<0.01,0,K145-F146-L146)","v":0},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W146=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,130,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI216","v":0}]
[10,0,0,{"$f":"IF(K146<0.01,0,D146)","v":0},{"$f":"IF(K146<0.01,0,K146*D147*30.4166/360)","v":0},0,{"$f":"IF(K146<0.1,0,MIN(K146+E147,IF(AC147>0,AC147,G146*(1+X147))))","v":0},{"$f":"IF(K146<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K146*Adm!$V$4))","v":0},{"$f":"IF(K146<0.01,0,IF($I$16<>\"\",E147*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W146=12,1,W146+1)","v":10},{"$f":"IF(W147=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(AND($AE$12=2,L146<0.01),0,IF($AE$12=2,(K146*AH147)+E147,0))","v":0},{"$f":"HLOOKUP($AH$13,liquidez,131,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI217","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K147<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K147*Adm!$V$4))","v":0},{"$f":"IF(K147<0.01,0,IF($I$16<>\"\",E148*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W148=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG148>0.01,$AC$12=2),AG148,0)","v":0},0,{"$f":"HLOOKUP($AH$13,liquidez,132,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI218","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K148<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K148*Adm!$V$4))","v":0},{"$f":"IF(K148<0.01,0,IF($I$16<>\"\",E149*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W149=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD149>1,AD149,IF(AF149>1,AF149,0))","v":0},{"$f":"IF(AND($AE$12=1,L148>0.1),AE149,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B148,-K148),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,liquidez,133,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI219","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K149<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K149*Adm!$V$4))","v":0},{"$f":"IF(K149<0.01,0,IF($I$16<>\"\",E150*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W150=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,134,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI220","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K150<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K150*Adm!$V$4))","v":0},{"$f":"IF(K150<0.01,0,IF($I$16<>\"\",E151*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W151=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,135,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI221","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K151<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K151*Adm!$V$4))","v":0},{"$f":"IF(K151<0.01,0,IF($I$16<>\"\",E152*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W152=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,136,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI222","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K152<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K152*Adm!$V$4))","v":0},{"$f":"IF(K152<0.01,0,IF($I$16<>\"\",E153*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W153=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,137,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI223","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K153<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K153*Adm!$V$4))","v":0},{"$f":"IF(K153<0.01,0,IF($I$16<>\"\",E154*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W154=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,138,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI224","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K154<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K154*Adm!$V$4))","v":0},{"$f":"IF(K154<0.01,0,IF($I$16<>\"\",E155*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W155=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,139,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI225","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K155<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K155*Adm!$V$4))","v":0},{"$f":"IF(K155<0.01,0,IF($I$16<>\"\",E156*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W156=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,140,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI226","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K156<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K156*Adm!$V$4))","v":0},{"$f":"IF(K156<0.01,0,IF($I$16<>\"\",E157*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W157=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,141,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI227","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K157<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K157*Adm!$V$4))","v":0},{"$f":"IF(K157<0.01,0,IF($I$16<>\"\",E158*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W158=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,142,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI228","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K158<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K158*Adm!$V$4))","v":0},{"$f":"IF(K158<0.01,0,IF($I$16<>\"\",E159*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W159=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,143,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI229","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K159<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K159*Adm!$V$4))","v":0},{"$f":"IF(K159<0.01,0,IF($I$16<>\"\",E160*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W160=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,144,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI230","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K160<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K160*Adm!$V$4))","v":0},{"$f":"IF(K160<0.01,0,IF($I$16<>\"\",E161*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W161=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,145,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI231","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K161<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K161*Adm!$V$4))","v":0},{"$f":"IF(K161<0.01,0,IF($I$16<>\"\",E162*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W162=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,146,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI232","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K162<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K162*Adm!$V$4))","v":0},{"$f":"IF(K162<0.01,0,IF($I$16<>\"\",E163*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W163=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,147,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI233","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K163<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K163*Adm!$V$4))","v":0},{"$f":"IF(K163<0.01,0,IF($I$16<>\"\",E164*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W164=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,148,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI234","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K164<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K164*Adm!$V$4))","v":0},{"$f":"IF(K164<0.01,0,IF($I$16<>\"\",E165*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W165=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,149,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI235","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K165<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K165*Adm!$V$4))","v":0},{"$f":"IF(K165<0.01,0,IF($I$16<>\"\",E166*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W166=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,150,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI236","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K166<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K166*Adm!$V$4))","v":0},{"$f":"IF(K166<0.01,0,IF($I$16<>\"\",E167*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W167=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,151,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI237","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K167<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K167*Adm!$V$4))","v":0},{"$f":"IF(K167<0.01,0,IF($I$16<>\"\",E168*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W168=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,152,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI238","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K168<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K168*Adm!$V$4))","v":0},{"$f":"IF(K168<0.01,0,IF($I$16<>\"\",E169*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W169=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,153,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI239","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K169<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K169*Adm!$V$4))","v":0},{"$f":"IF(K169<0.01,0,IF($I$16<>\"\",E170*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W170=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,154,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI240","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K170<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K170*Adm!$V$4))","v":0},{"$f":"IF(K170<0.01,0,IF($I$16<>\"\",E171*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W171=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,155,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI241","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K171<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K171*Adm!$V$4))","v":0},{"$f":"IF(K171<0.01,0,IF($I$16<>\"\",E172*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W172=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,156,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI242","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K172<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K172*Adm!$V$4))","v":0},{"$f":"IF(K172<0.01,0,IF($I$16<>\"\",E173*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W173=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,157,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI243","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K173<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K173*Adm!$V$4))","v":0},{"$f":"IF(K173<0.01,0,IF($I$16<>\"\",E174*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W174=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,158,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI244","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K174<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K174*Adm!$V$4))","v":0},{"$f":"IF(K174<0.01,0,IF($I$16<>\"\",E175*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W175=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,159,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI245","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K175<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K175*Adm!$V$4))","v":0},{"$f":"IF(K175<0.01,0,IF($I$16<>\"\",E176*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W176=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,160,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI246","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K176<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K176*Adm!$V$4))","v":0},{"$f":"IF(K176<0.01,0,IF($I$16<>\"\",E177*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W177=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,161,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI247","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K177<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K177*Adm!$V$4))","v":0},{"$f":"IF(K177<0.01,0,IF($I$16<>\"\",E178*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W178=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,162,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI248","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K178<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K178*Adm!$V$4))","v":0},{"$f":"IF(K178<0.01,0,IF($I$16<>\"\",E179*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W179=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,163,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI249","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K179<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K179*Adm!$V$4))","v":0},{"$f":"IF(K179<0.01,0,IF($I$16<>\"\",E180*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W180=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,164,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI250","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K180<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K180*Adm!$V$4))","v":0},{"$f":"IF(K180<0.01,0,IF($I$16<>\"\",E181*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W181=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,165,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI251","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K181<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K181*Adm!$V$4))","v":0},{"$f":"IF(K181<0.01,0,IF($I$16<>\"\",E182*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W182=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,166,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI252","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K182<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K182*Adm!$V$4))","v":0},{"$f":"IF(K182<0.01,0,IF($I$16<>\"\",E183*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W183=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,167,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI253","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K183<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K183*Adm!$V$4))","v":0},{"$f":"IF(K183<0.01,0,IF($I$16<>\"\",E184*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W184=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,168,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI254","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K184<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K184*Adm!$V$4))","v":0},{"$f":"IF(K184<0.01,0,IF($I$16<>\"\",E185*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W185=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,169,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI255","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K185<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K185*Adm!$V$4))","v":0},{"$f":"IF(K185<0.01,0,IF($I$16<>\"\",E186*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W186=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,170,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI256","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K186<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K186*Adm!$V$4))","v":0},{"$f":"IF(K186<0.01,0,IF($I$16<>\"\",E187*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W187=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,171,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI257","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K187<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K187*Adm!$V$4))","v":0},{"$f":"IF(K187<0.01,0,IF($I$16<>\"\",E188*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W188=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,172,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI258","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K188<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K188*Adm!$V$4))","v":0},{"$f":"IF(K188<0.01,0,IF($I$16<>\"\",E189*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W189=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,173,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI259","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K189<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K189*Adm!$V$4))","v":0},{"$f":"IF(K189<0.01,0,IF($I$16<>\"\",E190*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W190=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,174,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI260","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K190<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K190*Adm!$V$4))","v":0},{"$f":"IF(K190<0.01,0,IF($I$16<>\"\",E191*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W191=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,175,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI261","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K191<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K191*Adm!$V$4))","v":0},{"$f":"IF(K191<0.01,0,IF($I$16<>\"\",E192*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W192=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,176,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI262","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K192<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K192*Adm!$V$4))","v":0},{"$f":"IF(K192<0.01,0,IF($I$16<>\"\",E193*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W193=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,177,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI263","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K193<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K193*Adm!$V$4))","v":0},{"$f":"IF(K193<0.01,0,IF($I$16<>\"\",E194*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W194=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,178,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI264","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K194<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K194*Adm!$V$4))","v":0},{"$f":"IF(K194<0.01,0,IF($I$16<>\"\",E195*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W195=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,179,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI265","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K195<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K195*Adm!$V$4))","v":0},{"$f":"IF(K195<0.01,0,IF($I$16<>\"\",E196*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W196=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,180,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI266","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K196<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K196*Adm!$V$4))","v":0},{"$f":"IF(K196<0.01,0,IF($I$16<>\"\",E197*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W197=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,181,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI267","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K197<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K197*Adm!$V$4))","v":0},{"$f":"IF(K197<0.01,0,IF($I$16<>\"\",E198*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W198=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,182,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI268","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K198<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K198*Adm!$V$4))","v":0},{"$f":"IF(K198<0.01,0,IF($I$16<>\"\",E199*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W199=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,183,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI269","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K199<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K199*Adm!$V$4))","v":0},{"$f":"IF(K199<0.01,0,IF($I$16<>\"\",E200*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W200=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,184,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI270","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K200<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K200*Adm!$V$4))","v":0},{"$f":"IF(K200<0.01,0,IF($I$16<>\"\",E201*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W201=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,185,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI271","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K201<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K201*Adm!$V$4))","v":0},{"$f":"IF(K201<0.01,0,IF($I$16<>\"\",E202*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W202=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,186,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI272","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K202<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K202*Adm!$V$4))","v":0},{"$f":"IF(K202<0.01,0,IF($I$16<>\"\",E203*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W203=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,187,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI273","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K203<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K203*Adm!$V$4))","v":0},{"$f":"IF(K203<0.01,0,IF($I$16<>\"\",E204*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W204=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,188,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI274","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K204<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K204*Adm!$V$4))","v":0},{"$f":"IF(K204<0.01,0,IF($I$16<>\"\",E205*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W205=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,189,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI275","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K205<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K205*Adm!$V$4))","v":0},{"$f":"IF(K205<0.01,0,IF($I$16<>\"\",E206*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W206=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,190,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI276","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K206<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K206*Adm!$V$4))","v":0},{"$f":"IF(K206<0.01,0,IF($I$16<>\"\",E207*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W207=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,191,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI277","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K207<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K207*Adm!$V$4))","v":0},{"$f":"IF(K207<0.01,0,IF($I$16<>\"\",E208*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W208=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,192,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI278","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K208<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K208*Adm!$V$4))","v":0},{"$f":"IF(K208<0.01,0,IF($I$16<>\"\",E209*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W209=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,193,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI279","v":0}]
[{"$f":"IF(A209=12,1,A209+1)","v":1},{"$f":"IF(K209<0.01,0,B209-1)","v":0},{"$f":"IF(K209<0.01,0,C209+1)","v":0},0,0,{"$f":"IF(K209<0.01,0,G210-E210)","v":0},0,{"$f":"IF(K209<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K209*Adm!$V$4))","v":0},{"$f":"IF(K209<0.01,0,IF($I$16<>\"\",E210*Adm!$O$8,0))","v":0},{"$f":"G210+H210+I210","v":0},{"$f":"IF(K209<0.01,0,K209-F210-L210)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W210=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,194,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI280","v":0}]
[2,0,0,{"$f":"IF(K210<0.01,0,D210)","v":0},{"$f":"IF(K210<0.01,0,K210*D211*30.4166/360)","v":0},0,{"$f":"IF(K210<0.1,0,MIN(K210+E211,IF(AC211>0,AC211,G210*(1+X211))))","v":0},{"$f":"IF(K210<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K210*Adm!$V$4))","v":0},{"$f":"IF(K210<0.01,0,IF($I$16<>\"\",E211*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W210=12,1,W210+1)","v":2},{"$f":"IF(W211=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(AND($AE$12=2,L210<0.01),0,IF($AE$12=2,(K210*AH211)+E211,0))","v":0},{"$f":"HLOOKUP($AH$13,liquidez,195,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI281","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K211<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K211*Adm!$V$4))","v":0},{"$f":"IF(K211<0.01,0,IF($I$16<>\"\",E212*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W212=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG212>0.01,$AC$12=2),AG212,0)","v":0},0,{"$f":"HLOOKUP($AH$13,liquidez,196,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI282","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K212<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K212*Adm!$V$4))","v":0},{"$f":"IF(K212<0.01,0,IF($I$16<>\"\",E213*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W213=1,Cal!$AC$127,0)","v":0},null,null,null,null,{"$f":"IF(AD213>1,AD213,IF(AF213>1,AF213,0))","v":0},{"$f":"IF(AND($AE$12=1,L212>0.1),AE213,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B212,-K212),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,liquidez,197,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI283","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K213<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K213*Adm!$V$4))","v":0},{"$f":"IF(K213<0.01,0,IF($I$16<>\"\",E214*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W214=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,198,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI284","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K214<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K214*Adm!$V$4))","v":0},{"$f":"IF(K214<0.01,0,IF($I$16<>\"\",E215*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W215=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,199,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI285","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K215<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K215*Adm!$V$4))","v":0},{"$f":"IF(K215<0.01,0,IF($I$16<>\"\",E216*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W216=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,200,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI286","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K216<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K216*Adm!$V$4))","v":0},{"$f":"IF(K216<0.01,0,IF($I$16<>\"\",E217*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W217=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,201,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI287","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K217<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K217*Adm!$V$4))","v":0},{"$f":"IF(K217<0.01,0,IF($I$16<>\"\",E218*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W218=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,202,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI288","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K218<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K218*Adm!$V$4))","v":0},{"$f":"IF(K218<0.01,0,IF($I$16<>\"\",E219*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W219=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,203,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI289","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K219<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K219*Adm!$V$4))","v":0},{"$f":"IF(K219<0.01,0,IF($I$16<>\"\",E220*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W220=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,204,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI290","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K220<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K220*Adm!$V$4))","v":0},{"$f":"IF(K220<0.01,0,IF($I$16<>\"\",E221*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W221=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,205,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI291","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K221<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K221*Adm!$V$4))","v":0},{"$f":"IF(K221<0.01,0,IF($I$16<>\"\",E222*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W222=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,206,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI292","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K222<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K222*Adm!$V$4))","v":0},{"$f":"IF(K222<0.01,0,IF($I$16<>\"\",E223*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W223=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,207,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI293","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K223<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K223*Adm!$V$4))","v":0},{"$f":"IF(K223<0.01,0,IF($I$16<>\"\",E224*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W224=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,208,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI294","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K224<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K224*Adm!$V$4))","v":0},{"$f":"IF(K224<0.01,0,IF($I$16<>\"\",E225*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W225=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,209,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI295","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K225<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K225*Adm!$V$4))","v":0},{"$f":"IF(K225<0.01,0,IF($I$16<>\"\",E226*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W226=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,210,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI296","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K226<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K226*Adm!$V$4))","v":0},{"$f":"IF(K226<0.01,0,IF($I$16<>\"\",E227*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W227=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,211,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI297","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K227<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K227*Adm!$V$4))","v":0},{"$f":"IF(K227<0.01,0,IF($I$16<>\"\",E228*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W228=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,212,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI298","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K228<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K228*Adm!$V$4))","v":0},{"$f":"IF(K228<0.01,0,IF($I$16<>\"\",E229*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W229=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,213,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI299","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K229<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K229*Adm!$V$4))","v":0},{"$f":"IF(K229<0.01,0,IF($I$16<>\"\",E230*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W230=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,214,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI300","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K230<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K230*Adm!$V$4))","v":0},{"$f":"IF(K230<0.01,0,IF($I$16<>\"\",E231*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W231=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,215,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI301","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K231<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K231*Adm!$V$4))","v":0},{"$f":"IF(K231<0.01,0,IF($I$16<>\"\",E232*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W232=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,216,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI302","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K232<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K232*Adm!$V$4))","v":0},{"$f":"IF(K232<0.01,0,IF($I$16<>\"\",E233*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W233=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,217,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI303","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K233<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K233*Adm!$V$4))","v":0},{"$f":"IF(K233<0.01,0,IF($I$16<>\"\",E234*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W234=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,218,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI304","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K234<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K234*Adm!$V$4))","v":0},{"$f":"IF(K234<0.01,0,IF($I$16<>\"\",E235*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W235=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,219,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI305","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K235<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K235*Adm!$V$4))","v":0},{"$f":"IF(K235<0.01,0,IF($I$16<>\"\",E236*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W236=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,220,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI306","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K236<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K236*Adm!$V$4))","v":0},{"$f":"IF(K236<0.01,0,IF($I$16<>\"\",E237*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W237=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,221,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI307","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K237<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K237*Adm!$V$4))","v":0},{"$f":"IF(K237<0.01,0,IF($I$16<>\"\",E238*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W238=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,222,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI308","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K238<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K238*Adm!$V$4))","v":0},{"$f":"IF(K238<0.01,0,IF($I$16<>\"\",E239*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W239=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,223,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI309","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K239<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K239*Adm!$V$4))","v":0},{"$f":"IF(K239<0.01,0,IF($I$16<>\"\",E240*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W240=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,224,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI310","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K240<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K240*Adm!$V$4))","v":0},{"$f":"IF(K240<0.01,0,IF($I$16<>\"\",E241*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W241=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,225,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI311","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K241<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K241*Adm!$V$4))","v":0},{"$f":"IF(K241<0.01,0,IF($I$16<>\"\",E242*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W242=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,226,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI312","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K242<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K242*Adm!$V$4))","v":0},{"$f":"IF(K242<0.01,0,IF($I$16<>\"\",E243*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W243=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,227,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI313","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K243<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K243*Adm!$V$4))","v":0},{"$f":"IF(K243<0.01,0,IF($I$16<>\"\",E244*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W244=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,228,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI314","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K244<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K244*Adm!$V$4))","v":0},{"$f":"IF(K244<0.01,0,IF($I$16<>\"\",E245*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W245=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,229,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI315","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K245<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K245*Adm!$V$4))","v":0},{"$f":"IF(K245<0.01,0,IF($I$16<>\"\",E246*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W246=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,230,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI316","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K246<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K246*Adm!$V$4))","v":0},{"$f":"IF(K246<0.01,0,IF($I$16<>\"\",E247*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W247=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,231,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI317","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K247<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K247*Adm!$V$4))","v":0},{"$f":"IF(K247<0.01,0,IF($I$16<>\"\",E248*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W248=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,232,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI318","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K248<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K248*Adm!$V$4))","v":0},{"$f":"IF(K248<0.01,0,IF($I$16<>\"\",E249*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W249=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,233,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI319","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K249<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K249*Adm!$V$4))","v":0},{"$f":"IF(K249<0.01,0,IF($I$16<>\"\",E250*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W250=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,234,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI320","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K250<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K250*Adm!$V$4))","v":0},{"$f":"IF(K250<0.01,0,IF($I$16<>\"\",E251*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W251=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,235,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI321","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K251<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K251*Adm!$V$4))","v":0},{"$f":"IF(K251<0.01,0,IF($I$16<>\"\",E252*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W252=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,236,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI322","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K252<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K252*Adm!$V$4))","v":0},{"$f":"IF(K252<0.01,0,IF($I$16<>\"\",E253*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W253=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,237,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI323","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K253<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K253*Adm!$V$4))","v":0},{"$f":"IF(K253<0.01,0,IF($I$16<>\"\",E254*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W254=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,238,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI324","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K254<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K254*Adm!$V$4))","v":0},{"$f":"IF(K254<0.01,0,IF($I$16<>\"\",E255*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W255=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,239,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI325","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K255<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K255*Adm!$V$4))","v":0},{"$f":"IF(K255<0.01,0,IF($I$16<>\"\",E256*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W256=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,240,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI326","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K256<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K256*Adm!$V$4))","v":0},{"$f":"IF(K256<0.01,0,IF($I$16<>\"\",E257*Adm!$O$8,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W257=1,Cal!$AC$127,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,liquidez,241,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI327","v":0}]
[]
[null,null,"TOTALES",null,{"$f":"SUM(E18:E257)","v":0},{"$f":"SUM(F18:F257)","v":0},0,0,0,0,null,{"$f":"SUM(L18:L257)","v":0}]
[null,null,{"$f":"Captura!C390","v":"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"}]
[null,null,{"$f":"Captura!C391","v":"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A.,  ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "}]
[null,null,{"$f":"Captura!C392","v":"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."}]
[null,null,{"$f":"Captura!C393","v":"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."}]
[null,null,{"$f":"Captura!C394","v":"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."}]
[null,null,{"$f":"Captura!C395","v":"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México"}]
[null,null,{"$f":"Captura!C396","v":"Para conocer las características, términos, comisiones, requisitos de contratación, tasa de Interés aplicable, vigencia, restricciones y beneficios del producto, consulta www.santander.com.mx  Disponible en toda la República Mexicana"}]
[null,null,{"$f":"Captura!C397","v":"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la aseguradora con la que contrate estos seguros."}]
[null,null,{"$f":"Captura!C398","v":"NOTAS"}]
[null,null,{"$f":"Captura!C399","v":""}]
[null,null,{"$f":"Captura!C400","v":""}]
[null,null,{"$f":"Captura!C402","v":""}]
[null,null,{"$f":"IF(L259>0,\"Este documento simula pagos anticipados supuestos unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario. \",\"\")","v":""}]
[]
[]
[null,null,{"$f":"inicio!C22","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,{"$f":"inicio!L22","v":"BHF-034 (122025)"}]

{"sheet":"Sustitución","index":5,"n_rows":273,"n_cols":36,"rows_kept":273,"cut":false,"hidden":false,"merged":[[271,2,271,11],[14,2,14,11],[265,2,265,11],[266,2,266,11],[267,2,267,11],[268,2,268,11],[269,2,269,11],[270,2,270,11],[259,2,259,11],[260,2,260,11],[261,2,261,11],[262,2,262,11],[263,2,263,11],[264,2,264,11],[0,10,0,11],[4,4,4,7],[6,4,6,7],[6,10,6,11]]}
[null,null,null,null,null,"SIMULADOR CREDITO HIPOTECARIO HIPOTECA SANTANDER",null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Hoja 2/2"]
[null,null,"1. Datos del Solicitante"]
[]
[null,null,"Nombre del cliente",null,{"$f":"Captura!F6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo real"]
[null,null,"Atendido por ",null,{"$f":"Captura!F8","v":0},null,null,null,null,"Teléfono",{"$f":"Captura!N8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAXA(C18:C257)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z7/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción Plazo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción cuota",null,"1=pagos fijos, 2= pagos crecientes"]
[null,null,null,null,null,null,null,null,null,"Su crédito se amortizará en ",{"$f":"Z7","v":0},{"$f":"IF(K11>0,\"meses\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=AC9,1,IF(L14=AC10,2,0))","v":0},"Esquema",{"$f":"IF(Adm!D4=\"Fijos\",1,2)","v":2},null,null,"Busqueda"]
[null,null,"CAT  Promedio ",{"$f":"CAT!AW20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Adm!D4=\"Crecientes\",1,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",Captura!O2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,"Efecto en Pagos anticipados"]
[null,null,"Tabla Sustitución - Mejoras Cofinanciados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pagos Anticipados"]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito","Seguro Vida","Comisión por Autorización de Crédito Diferida","Pago Total","Saldo al Final del Periodo","Pagos Anticipados\nSelecciona efecto  y captura Monto",null,null,null,null,null,null,null,null,null,null,"Mes","Creci.pago",null,null,null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados "]
[{"$f":"MONTH(K1)","v":12},{"$f":"Adm!H4","v":0},0,null,null,null,null,null,null,null,{"$f":"IF(Adm!B4=0,0,IF(Captura!C39<>\"\",0,IF(Captura!G76=\"\",0,IF(Adm!C22=\"SI\",Cal!AD119,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,"FINAL",null,1]
[{"$f":"IF(A17=12,1,A17+1)","v":1},{"$f":"IF(K17<0.01,0,B17-1)","v":0},{"$f":"IF(K17<0.01,0,C17+1)","v":0},{"$f":"IF(K17<0.01,0,Adm!AE6)","v":0},{"$f":"IF(K17<0.01,0,K17*D18*30.4166/360)","v":0},{"$f":"IF(K17<0.01,0,G18-E18)","v":0},{"$f":"IF(K17<0.01,0,IF(Adm!D4=Adm!D7,K17*Adm!AF4/1000,PMT(((Adm!AE6/360)*(365/12)),Cal!AD109,-K17)))","v":0},{"$f":"IF(K17<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K17*Adm!$V$4))","v":0},{"$f":"IF(K17<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},{"$f":"G18+H18+I18","v":0},{"$f":"IF(K17<0.01,0,K17-F18-L18)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W17=12,1,W17+1)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AH$13,Sustitución,2,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI88","v":0}]
[2,0,0,{"$f":"IF(K18<0.01,0,D18)","v":0},{"$f":"IF(K18<0.01,0,K18*D19*30.4166/360)","v":0},0,{"$f":"IF(K18<0.1,0,MIN(K18+E19,IF(AC19>0,AC19,G18*(1+X19))))","v":0},{"$f":"IF(K18<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K18*Adm!$V$4))","v":0},{"$f":"IF(K18<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W18=12,1,W18+1)","v":2},{"$f":"IF(W19=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD19>1,AD19,IF(AF19>1,AF19,0))","v":0},{"$f":"IF(AND($AE$12=1,L18>0.1),AE19,0)","v":0},{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B18,-K18),0)","v":0},{"$f":"IF(AND(AG19>0.01,$AC$12=2),AG19,0)","v":0},{"$f":"IF(AND($AE$12=2,L18<0.01),0,IF($AE$12=2,(K18*AH19)+E19,0))","v":0},{"$f":"HLOOKUP($AH$13,Sustitución,3,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI89","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K19<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K19*Adm!$V$4))","v":0},{"$f":"IF(K19<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W20=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD20>1,AD20,IF(AF20>1,AF20,0))","v":0},0,{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B19,-K19),0)","v":0},{"$f":"IF(AND(AG20>0.01,$AC$12=2),AG20,0)","v":0},0,{"$f":"HLOOKUP($AH$13,Sustitución,4,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI90","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K20<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K20*Adm!$V$4))","v":0},{"$f":"IF(K20<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W21=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD21>1,AD21,IF(AF21>1,AF21,0))","v":0},0,{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B20,-K20),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,Sustitución,5,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI91","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K21<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K21*Adm!$V$4))","v":0},{"$f":"IF(K21<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W22=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,6,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI92","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K22<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K22*Adm!$V$4))","v":0},{"$f":"IF(K22<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W23=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,7,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI93","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K23<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K23*Adm!$V$4))","v":0},{"$f":"IF(K23<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W24=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,8,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI94","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K24<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K24*Adm!$V$4))","v":0},{"$f":"IF(K24<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W25=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,9,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI95","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K25<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K25*Adm!$V$4))","v":0},{"$f":"IF(K25<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W26=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,10,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI96","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K26<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K26*Adm!$V$4))","v":0},{"$f":"IF(K26<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W27=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,11,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI97","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K27<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K27*Adm!$V$4))","v":0},{"$f":"IF(K27<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W28=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,12,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI98","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K28<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K28*Adm!$V$4))","v":0},{"$f":"IF(K28<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W29=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,13,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI99","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K29<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K29*Adm!$V$4))","v":0},{"$f":"IF(K29<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W30=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,14,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI100","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K30<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K30*Adm!$V$4))","v":0},{"$f":"IF(K30<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W31=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,15,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI101","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K31<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K31*Adm!$V$4))","v":0},{"$f":"IF(K31<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W32=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,16,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI102","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K32<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K32*Adm!$V$4))","v":0},{"$f":"IF(K32<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W33=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,17,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI103","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K33<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K33*Adm!$V$4))","v":0},{"$f":"IF(K33<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W34=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,18,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI104","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K34<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K34*Adm!$V$4))","v":0},{"$f":"IF(K34<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W35=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,19,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI105","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K35<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K35*Adm!$V$4))","v":0},{"$f":"IF(K35<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W36=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,20,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI106","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K36<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K36*Adm!$V$4))","v":0},{"$f":"IF(K36<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W37=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,21,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI107","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K37<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K37*Adm!$V$4))","v":0},{"$f":"IF(K37<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W38=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,22,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI108","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K38<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K38*Adm!$V$4))","v":0},{"$f":"IF(K38<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W39=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,23,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI109","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K39<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K39*Adm!$V$4))","v":0},{"$f":"IF(K39<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W40=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,24,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI110","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K40<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K40*Adm!$V$4))","v":0},{"$f":"IF(K40<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W41=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,25,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI111","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K41<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K41*Adm!$V$4))","v":0},{"$f":"IF(K41<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W42=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,26,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI112","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K42<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K42*Adm!$V$4))","v":0},{"$f":"IF(K42<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W43=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,27,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI113","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K43<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K43*Adm!$V$4))","v":0},{"$f":"IF(K43<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W44=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,28,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI114","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K44<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K44*Adm!$V$4))","v":0},{"$f":"IF(K44<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W45=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,29,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI115","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K45<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K45*Adm!$V$4))","v":0},{"$f":"IF(K45<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W46=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,30,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI116","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K46<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K46*Adm!$V$4))","v":0},{"$f":"IF(K46<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W47=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,31,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI117","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K47<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K47*Adm!$V$4))","v":0},{"$f":"IF(K47<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W48=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,32,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI118","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K48<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K48*Adm!$V$4))","v":0},{"$f":"IF(K48<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W49=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,33,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI119","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K49<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K49*Adm!$V$4))","v":0},{"$f":"IF(K49<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W50=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,34,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI120","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K50<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K50*Adm!$V$4))","v":0},{"$f":"IF(K50<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W51=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,35,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI121","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K51<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K51*Adm!$V$4))","v":0},{"$f":"IF(K51<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W52=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,36,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI122","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K52<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K52*Adm!$V$4))","v":0},{"$f":"IF(K52<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W53=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,37,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI123","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K53<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K53*Adm!$V$4))","v":0},{"$f":"IF(K53<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W54=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,38,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI124","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K54<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K54*Adm!$V$4))","v":0},{"$f":"IF(K54<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W55=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,39,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI125","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K55<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K55*Adm!$V$4))","v":0},{"$f":"IF(K55<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W56=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,40,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI126","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K56<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K56*Adm!$V$4))","v":0},{"$f":"IF(K56<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W57=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,41,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI127","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K57<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K57*Adm!$V$4))","v":0},{"$f":"IF(K57<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W58=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,42,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI128","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K58<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K58*Adm!$V$4))","v":0},{"$f":"IF(K58<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W59=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,43,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI129","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K59<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K59*Adm!$V$4))","v":0},{"$f":"IF(K59<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W60=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,44,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI130","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K60<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K60*Adm!$V$4))","v":0},{"$f":"IF(K60<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W61=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,45,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI131","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K61<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K61*Adm!$V$4))","v":0},{"$f":"IF(K61<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W62=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,46,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI132","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K62<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K62*Adm!$V$4))","v":0},{"$f":"IF(K62<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W63=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,47,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI133","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K63<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K63*Adm!$V$4))","v":0},{"$f":"IF(K63<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W64=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,48,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI134","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K64<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K64*Adm!$V$4))","v":0},{"$f":"IF(K64<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W65=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,49,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI135","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K65<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K65*Adm!$V$4))","v":0},{"$f":"IF(K65<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W66=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,50,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI136","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K66<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K66*Adm!$V$4))","v":0},{"$f":"IF(K66<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W67=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,51,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI137","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K67<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K67*Adm!$V$4))","v":0},{"$f":"IF(K67<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W68=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,52,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI138","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K68<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K68*Adm!$V$4))","v":0},{"$f":"IF(K68<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W69=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,53,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI139","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K69<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K69*Adm!$V$4))","v":0},{"$f":"IF(K69<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W70=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,54,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI140","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K70<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K70*Adm!$V$4))","v":0},{"$f":"IF(K70<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W71=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,55,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI141","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K71<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K71*Adm!$V$4))","v":0},{"$f":"IF(K71<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W72=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,56,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI142","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K72<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K72*Adm!$V$4))","v":0},{"$f":"IF(K72<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W73=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,57,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI143","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K73<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K73*Adm!$V$4))","v":0},{"$f":"IF(K73<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W74=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,58,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI144","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K74<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K74*Adm!$V$4))","v":0},{"$f":"IF(K74<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W75=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,59,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI145","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K75<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K75*Adm!$V$4))","v":0},{"$f":"IF(K75<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W76=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,60,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI146","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K76<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K76*Adm!$V$4))","v":0},{"$f":"IF(K76<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W77=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,61,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI147","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K77<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K77*Adm!$V$4))","v":0},{"$f":"IF(K77<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W78=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,62,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI148","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K78<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K78*Adm!$V$4))","v":0},{"$f":"IF(K78<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W79=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,63,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI149","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K79<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K79*Adm!$V$4))","v":0},{"$f":"IF(K79<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W80=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,64,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI150","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K80<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K80*Adm!$V$4))","v":0},{"$f":"IF(K80<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W81=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,65,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI151","v":0}]
[{"$f":"IF(A81=12,1,A81+1)","v":5},{"$f":"IF(K81<0.01,0,B81-1)","v":0},{"$f":"IF(K81<0.01,0,C81+1)","v":0},0,0,{"$f":"IF(K81<0.01,0,G82-E82)","v":0},0,{"$f":"IF(K81<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K81*Adm!$V$4))","v":0},{"$f":"IF(K81<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},{"$f":"G82+H82+I82","v":0},{"$f":"IF(K81<0.01,0,K81-F82-L82)","v":0},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W82=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,66,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI152","v":0}]
[6,0,0,{"$f":"IF(K82<0.01,0,D82)","v":0},{"$f":"IF(K82<0.01,0,K82*D83*30.4166/360)","v":0},0,{"$f":"IF(K82<0.1,0,MIN(K82+E83,IF(AC83>0,AC83,G82*(1+X83))))","v":0},{"$f":"IF(K82<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K82*Adm!$V$4))","v":0},{"$f":"IF(K82<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W82=12,1,W82+1)","v":6},{"$f":"IF(W83=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,{"$f":"IF(AND($AE$12=1,L82>0.1),AE83,0)","v":0},0,0,{"$f":"IF(AND($AE$12=2,L82<0.01),0,IF($AE$12=2,(K82*AH83)+E83,0))","v":0},{"$f":"HLOOKUP($AH$13,Sustitución,67,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI153","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K83<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K83*Adm!$V$4))","v":0},{"$f":"IF(K83<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W84=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG84>0.01,$AC$12=2),AG84,0)","v":0},0,{"$f":"HLOOKUP($AH$13,Sustitución,68,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI154","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K84<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K84*Adm!$V$4))","v":0},{"$f":"IF(K84<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W85=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD85>1,AD85,IF(AF85>1,AF85,0))","v":0},0,{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B84,-K84),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,Sustitución,69,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI155","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K85<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K85*Adm!$V$4))","v":0},{"$f":"IF(K85<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W86=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,70,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI156","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K86<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K86*Adm!$V$4))","v":0},{"$f":"IF(K86<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W87=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,71,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI157","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K87<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K87*Adm!$V$4))","v":0},{"$f":"IF(K87<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W88=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,72,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI158","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K88<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K88*Adm!$V$4))","v":0},{"$f":"IF(K88<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W89=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,73,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI159","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K89<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K89*Adm!$V$4))","v":0},{"$f":"IF(K89<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W90=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,74,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI160","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K90<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K90*Adm!$V$4))","v":0},{"$f":"IF(K90<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W91=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,75,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI161","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K91<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K91*Adm!$V$4))","v":0},{"$f":"IF(K91<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W92=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,76,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI162","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K92<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K92*Adm!$V$4))","v":0},{"$f":"IF(K92<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W93=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,77,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI163","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K93<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K93*Adm!$V$4))","v":0},{"$f":"IF(K93<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W94=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,78,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI164","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K94<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K94*Adm!$V$4))","v":0},{"$f":"IF(K94<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W95=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,79,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI165","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K95<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K95*Adm!$V$4))","v":0},{"$f":"IF(K95<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W96=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,80,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI166","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K96<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K96*Adm!$V$4))","v":0},{"$f":"IF(K96<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W97=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,81,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI167","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K97<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K97*Adm!$V$4))","v":0},{"$f":"IF(K97<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W98=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,82,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI168","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K98<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K98*Adm!$V$4))","v":0},{"$f":"IF(K98<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W99=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,83,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI169","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K99<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K99*Adm!$V$4))","v":0},{"$f":"IF(K99<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W100=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,84,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI170","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K100<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K100*Adm!$V$4))","v":0},{"$f":"IF(K100<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W101=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,85,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI171","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K101<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K101*Adm!$V$4))","v":0},{"$f":"IF(K101<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W102=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,86,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI172","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K102<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K102*Adm!$V$4))","v":0},{"$f":"IF(K102<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W103=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,87,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI173","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K103<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K103*Adm!$V$4))","v":0},{"$f":"IF(K103<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W104=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,88,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI174","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K104<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K104*Adm!$V$4))","v":0},{"$f":"IF(K104<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W105=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,89,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI175","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K105<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K105*Adm!$V$4))","v":0},{"$f":"IF(K105<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W106=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,90,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI176","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K106<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K106*Adm!$V$4))","v":0},{"$f":"IF(K106<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W107=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,91,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI177","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K107<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K107*Adm!$V$4))","v":0},{"$f":"IF(K107<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W108=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,92,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI178","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K108<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K108*Adm!$V$4))","v":0},{"$f":"IF(K108<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W109=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,93,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI179","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K109<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K109*Adm!$V$4))","v":0},{"$f":"IF(K109<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W110=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,94,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI180","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K110<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K110*Adm!$V$4))","v":0},{"$f":"IF(K110<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W111=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,95,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI181","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K111<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K111*Adm!$V$4))","v":0},{"$f":"IF(K111<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W112=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,96,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI182","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K112<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K112*Adm!$V$4))","v":0},{"$f":"IF(K112<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W113=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,97,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI183","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K113<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K113*Adm!$V$4))","v":0},{"$f":"IF(K113<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W114=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,98,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI184","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K114<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K114*Adm!$V$4))","v":0},{"$f":"IF(K114<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W115=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,99,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI185","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K115<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K115*Adm!$V$4))","v":0},{"$f":"IF(K115<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W116=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,100,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI186","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K116<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K116*Adm!$V$4))","v":0},{"$f":"IF(K116<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W117=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,101,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI187","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K117<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K117*Adm!$V$4))","v":0},{"$f":"IF(K117<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W118=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,102,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI188","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K118<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K118*Adm!$V$4))","v":0},{"$f":"IF(K118<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W119=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,103,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI189","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K119<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K119*Adm!$V$4))","v":0},{"$f":"IF(K119<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W120=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,104,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI190","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K120<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K120*Adm!$V$4))","v":0},{"$f":"IF(K120<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W121=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,105,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI191","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K121<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K121*Adm!$V$4))","v":0},{"$f":"IF(K121<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W122=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,106,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI192","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K122<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K122*Adm!$V$4))","v":0},{"$f":"IF(K122<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W123=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,107,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI193","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K123<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K123*Adm!$V$4))","v":0},{"$f":"IF(K123<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W124=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,108,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI194","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K124<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K124*Adm!$V$4))","v":0},{"$f":"IF(K124<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W125=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,109,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI195","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K125<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K125*Adm!$V$4))","v":0},{"$f":"IF(K125<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W126=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,110,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI196","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K126<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K126*Adm!$V$4))","v":0},{"$f":"IF(K126<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W127=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,111,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI197","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K127<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K127*Adm!$V$4))","v":0},{"$f":"IF(K127<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W128=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,112,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI198","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K128<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K128*Adm!$V$4))","v":0},{"$f":"IF(K128<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W129=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,113,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI199","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K129<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K129*Adm!$V$4))","v":0},{"$f":"IF(K129<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W130=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,114,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI200","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K130<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K130*Adm!$V$4))","v":0},{"$f":"IF(K130<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W131=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,115,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI201","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K131<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K131*Adm!$V$4))","v":0},{"$f":"IF(K131<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W132=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,116,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI202","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K132<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K132*Adm!$V$4))","v":0},{"$f":"IF(K132<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W133=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,117,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI203","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K133<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K133*Adm!$V$4))","v":0},{"$f":"IF(K133<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W134=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,118,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI204","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K134<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K134*Adm!$V$4))","v":0},{"$f":"IF(K134<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W135=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,119,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI205","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K135<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K135*Adm!$V$4))","v":0},{"$f":"IF(K135<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W136=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,120,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI206","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K136<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K136*Adm!$V$4))","v":0},{"$f":"IF(K136<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W137=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,121,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI207","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K137<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K137*Adm!$V$4))","v":0},{"$f":"IF(K137<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W138=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,122,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI208","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K138<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K138*Adm!$V$4))","v":0},{"$f":"IF(K138<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W139=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,123,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI209","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K139<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K139*Adm!$V$4))","v":0},{"$f":"IF(K139<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W140=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,124,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI210","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K140<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K140*Adm!$V$4))","v":0},{"$f":"IF(K140<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W141=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,125,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI211","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K141<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K141*Adm!$V$4))","v":0},{"$f":"IF(K141<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W142=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,125,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI212","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K142<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K142*Adm!$V$4))","v":0},{"$f":"IF(K142<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W143=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,127,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI213","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K143<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K143*Adm!$V$4))","v":0},{"$f":"IF(K143<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W144=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,128,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI214","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K144<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K144*Adm!$V$4))","v":0},{"$f":"IF(K144<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W145=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,129,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI215","v":0}]
[{"$f":"IF(A145=12,1,A145+1)","v":9},{"$f":"IF(K145<0.01,0,B145-1)","v":0},{"$f":"IF(K145<0.01,0,C145+1)","v":0},0,0,{"$f":"IF(K145<0.01,0,G146-E146)","v":0},0,{"$f":"IF(K145<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K145*Adm!$V$4))","v":0},{"$f":"IF(K145<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},{"$f":"G146+H146+I146","v":0},{"$f":"IF(K145<0.01,0,K145-F146-L146)","v":0},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W146=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,130,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI216","v":0}]
[10,0,0,{"$f":"IF(K146<0.01,0,D146)","v":0},{"$f":"IF(K146<0.01,0,K146*D147*30.4166/360)","v":0},0,{"$f":"IF(K146<0.1,0,MIN(K146+E147,IF(AC147>0,AC147,G146*(1+X147))))","v":0},{"$f":"IF(K146<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K146*Adm!$V$4))","v":0},{"$f":"IF(K146<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W146=12,1,W146+1)","v":10},{"$f":"IF(W147=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,{"$f":"IF(AND($AE$12=1,L146>0.1),AE147,0)","v":0},0,0,{"$f":"IF(AND($AE$12=2,L146<0.01),0,IF($AE$12=2,(K146*AH147)+E147,0))","v":0},{"$f":"HLOOKUP($AH$13,Sustitución,131,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI217","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K147<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K147*Adm!$V$4))","v":0},{"$f":"IF(K147<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W148=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG148>0.01,$AC$12=2),AG148,0)","v":0},0,{"$f":"HLOOKUP($AH$13,Sustitución,132,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI218","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K148<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K148*Adm!$V$4))","v":0},{"$f":"IF(K148<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W149=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD149>1,AD149,IF(AF149>1,AF149,0))","v":0},0,{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B148,-K148),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,Sustitución,133,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI219","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K149<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K149*Adm!$V$4))","v":0},{"$f":"IF(K149<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W150=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,134,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI220","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K150<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K150*Adm!$V$4))","v":0},{"$f":"IF(K150<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W151=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,135,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI221","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K151<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K151*Adm!$V$4))","v":0},{"$f":"IF(K151<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W152=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,136,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI222","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K152<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K152*Adm!$V$4))","v":0},{"$f":"IF(K152<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W153=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,137,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI223","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K153<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K153*Adm!$V$4))","v":0},{"$f":"IF(K153<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W154=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,138,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI224","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K154<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K154*Adm!$V$4))","v":0},{"$f":"IF(K154<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W155=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,139,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI225","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K155<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K155*Adm!$V$4))","v":0},{"$f":"IF(K155<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W156=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,140,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI226","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K156<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K156*Adm!$V$4))","v":0},{"$f":"IF(K156<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W157=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,141,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI227","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K157<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K157*Adm!$V$4))","v":0},{"$f":"IF(K157<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W158=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,142,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI228","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K158<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K158*Adm!$V$4))","v":0},{"$f":"IF(K158<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W159=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,143,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI229","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K159<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K159*Adm!$V$4))","v":0},{"$f":"IF(K159<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W160=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,144,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI230","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K160<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K160*Adm!$V$4))","v":0},{"$f":"IF(K160<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W161=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,145,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI231","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K161<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K161*Adm!$V$4))","v":0},{"$f":"IF(K161<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W162=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,146,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI232","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K162<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K162*Adm!$V$4))","v":0},{"$f":"IF(K162<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W163=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,147,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI233","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K163<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K163*Adm!$V$4))","v":0},{"$f":"IF(K163<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W164=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,148,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI234","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K164<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K164*Adm!$V$4))","v":0},{"$f":"IF(K164<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W165=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,149,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI235","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K165<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K165*Adm!$V$4))","v":0},{"$f":"IF(K165<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W166=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,150,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI236","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K166<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K166*Adm!$V$4))","v":0},{"$f":"IF(K166<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W167=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,151,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI237","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K167<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K167*Adm!$V$4))","v":0},{"$f":"IF(K167<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W168=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,152,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI238","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K168<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K168*Adm!$V$4))","v":0},{"$f":"IF(K168<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W169=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,153,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI239","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K169<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K169*Adm!$V$4))","v":0},{"$f":"IF(K169<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W170=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,154,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI240","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K170<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K170*Adm!$V$4))","v":0},{"$f":"IF(K170<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W171=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,155,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI241","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K171<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K171*Adm!$V$4))","v":0},{"$f":"IF(K171<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W172=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,156,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI242","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K172<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K172*Adm!$V$4))","v":0},{"$f":"IF(K172<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W173=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,157,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI243","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K173<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K173*Adm!$V$4))","v":0},{"$f":"IF(K173<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W174=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,158,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI244","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K174<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K174*Adm!$V$4))","v":0},{"$f":"IF(K174<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W175=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,159,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI245","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K175<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K175*Adm!$V$4))","v":0},{"$f":"IF(K175<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W176=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,160,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI246","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K176<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K176*Adm!$V$4))","v":0},{"$f":"IF(K176<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W177=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,161,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI247","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K177<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K177*Adm!$V$4))","v":0},{"$f":"IF(K177<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W178=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,162,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI248","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K178<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K178*Adm!$V$4))","v":0},{"$f":"IF(K178<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W179=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,163,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI249","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K179<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K179*Adm!$V$4))","v":0},{"$f":"IF(K179<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W180=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,164,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI250","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K180<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K180*Adm!$V$4))","v":0},{"$f":"IF(K180<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W181=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,165,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI251","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K181<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K181*Adm!$V$4))","v":0},{"$f":"IF(K181<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W182=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,166,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI252","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K182<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K182*Adm!$V$4))","v":0},{"$f":"IF(K182<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W183=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,167,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI253","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K183<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K183*Adm!$V$4))","v":0},{"$f":"IF(K183<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W184=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,168,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI254","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K184<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K184*Adm!$V$4))","v":0},{"$f":"IF(K184<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W185=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,169,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI255","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K185<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K185*Adm!$V$4))","v":0},{"$f":"IF(K185<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W186=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,170,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI256","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K186<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K186*Adm!$V$4))","v":0},{"$f":"IF(K186<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W187=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,171,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI257","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K187<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K187*Adm!$V$4))","v":0},{"$f":"IF(K187<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W188=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,172,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI258","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K188<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K188*Adm!$V$4))","v":0},{"$f":"IF(K188<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W189=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,173,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI259","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K189<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K189*Adm!$V$4))","v":0},{"$f":"IF(K189<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W190=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,174,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI260","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K190<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K190*Adm!$V$4))","v":0},{"$f":"IF(K190<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W191=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,175,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI261","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K191<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K191*Adm!$V$4))","v":0},{"$f":"IF(K191<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W192=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,176,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI262","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K192<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K192*Adm!$V$4))","v":0},{"$f":"IF(K192<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W193=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,177,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI263","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K193<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K193*Adm!$V$4))","v":0},{"$f":"IF(K193<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W194=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,178,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI264","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K194<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K194*Adm!$V$4))","v":0},{"$f":"IF(K194<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W195=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,179,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI265","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K195<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K195*Adm!$V$4))","v":0},{"$f":"IF(K195<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W196=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,180,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI266","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K196<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K196*Adm!$V$4))","v":0},{"$f":"IF(K196<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W197=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,181,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI267","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K197<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K197*Adm!$V$4))","v":0},{"$f":"IF(K197<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W198=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,182,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI268","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K198<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K198*Adm!$V$4))","v":0},{"$f":"IF(K198<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W199=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,183,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI269","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K199<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K199*Adm!$V$4))","v":0},{"$f":"IF(K199<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W200=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,184,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI270","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K200<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K200*Adm!$V$4))","v":0},{"$f":"IF(K200<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W201=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,185,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI271","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K201<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K201*Adm!$V$4))","v":0},{"$f":"IF(K201<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W202=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,186,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI272","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K202<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K202*Adm!$V$4))","v":0},{"$f":"IF(K202<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W203=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,187,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI273","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K203<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K203*Adm!$V$4))","v":0},{"$f":"IF(K203<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W204=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,188,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI274","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K204<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K204*Adm!$V$4))","v":0},{"$f":"IF(K204<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W205=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,189,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI275","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K205<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K205*Adm!$V$4))","v":0},{"$f":"IF(K205<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W206=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,190,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI276","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K206<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K206*Adm!$V$4))","v":0},{"$f":"IF(K206<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W207=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,191,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI277","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K207<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K207*Adm!$V$4))","v":0},{"$f":"IF(K207<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W208=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,192,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI278","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K208<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K208*Adm!$V$4))","v":0},{"$f":"IF(K208<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W209=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,193,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI279","v":0}]
[{"$f":"IF(A209=12,1,A209+1)","v":1},{"$f":"IF(K209<0.01,0,B209-1)","v":0},{"$f":"IF(K209<0.01,0,C209+1)","v":0},0,0,{"$f":"IF(K209<0.01,0,G210-E210)","v":0},0,{"$f":"IF(K209<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K209*Adm!$V$4))","v":0},{"$f":"IF(K209<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},{"$f":"G210+H210+I210","v":0},{"$f":"IF(K209<0.01,0,K209-F210-L210)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W210=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,194,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI280","v":0}]
[2,0,0,{"$f":"IF(K210<0.01,0,D210)","v":0},{"$f":"IF(K210<0.01,0,K210*D211*30.4166/360)","v":0},0,{"$f":"IF(K210<0.1,0,MIN(K210+E211,IF(AC211>0,AC211,G210*(1+X211))))","v":0},{"$f":"IF(K210<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K210*Adm!$V$4))","v":0},{"$f":"IF(K210<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W210=12,1,W210+1)","v":2},{"$f":"IF(W211=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,{"$f":"IF(AND($AE$12=1,L210>0.1),AE211,0)","v":0},0,0,{"$f":"IF(AND($AE$12=2,L210<0.01),0,IF($AE$12=2,(K210*AH211)+E211,0))","v":0},{"$f":"HLOOKUP($AH$13,Sustitución,195,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI281","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K211<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K211*Adm!$V$4))","v":0},{"$f":"IF(K211<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W212=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,{"$f":"IF(AND(AG212>0.01,$AC$12=2),AG212,0)","v":0},0,{"$f":"HLOOKUP($AH$13,Sustitución,196,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI282","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K212<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K212*Adm!$V$4))","v":0},{"$f":"IF(K212<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W213=1,Adm!$AP$3,0)","v":0},null,null,null,null,{"$f":"IF(AD213>1,AD213,IF(AF213>1,AF213,0))","v":0},0,{"$f":"IF(AND($AE$12=1,$AC$12=2),PMT((($D$18/360)*(365/12)),B212,-K212),0)","v":0},0,0,{"$f":"HLOOKUP($AH$13,Sustitución,197,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI283","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K213<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K213*Adm!$V$4))","v":0},{"$f":"IF(K213<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W214=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,198,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI284","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K214<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K214*Adm!$V$4))","v":0},{"$f":"IF(K214<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W215=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,199,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI285","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K215<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K215*Adm!$V$4))","v":0},{"$f":"IF(K215<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W216=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,200,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI286","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K216<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K216*Adm!$V$4))","v":0},{"$f":"IF(K216<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W217=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,201,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI287","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K217<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K217*Adm!$V$4))","v":0},{"$f":"IF(K217<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W218=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,202,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI288","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K218<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K218*Adm!$V$4))","v":0},{"$f":"IF(K218<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W219=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,203,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI289","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K219<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K219*Adm!$V$4))","v":0},{"$f":"IF(K219<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W220=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,204,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI290","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K220<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K220*Adm!$V$4))","v":0},{"$f":"IF(K220<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W221=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,205,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI291","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K221<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K221*Adm!$V$4))","v":0},{"$f":"IF(K221<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W222=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,206,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI292","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K222<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K222*Adm!$V$4))","v":0},{"$f":"IF(K222<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W223=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,207,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI293","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K223<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K223*Adm!$V$4))","v":0},{"$f":"IF(K223<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W224=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,208,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI294","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K224<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K224*Adm!$V$4))","v":0},{"$f":"IF(K224<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W225=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,209,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI295","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K225<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K225*Adm!$V$4))","v":0},{"$f":"IF(K225<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W226=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,210,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI296","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K226<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K226*Adm!$V$4))","v":0},{"$f":"IF(K226<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W227=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,211,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI297","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K227<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K227*Adm!$V$4))","v":0},{"$f":"IF(K227<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W228=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,212,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI298","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K228<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K228*Adm!$V$4))","v":0},{"$f":"IF(K228<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W229=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,213,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI299","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K229<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K229*Adm!$V$4))","v":0},{"$f":"IF(K229<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W230=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,214,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI300","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K230<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K230*Adm!$V$4))","v":0},{"$f":"IF(K230<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W231=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,215,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI301","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K231<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K231*Adm!$V$4))","v":0},{"$f":"IF(K231<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W232=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,216,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI302","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K232<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K232*Adm!$V$4))","v":0},{"$f":"IF(K232<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W233=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,217,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI303","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K233<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K233*Adm!$V$4))","v":0},{"$f":"IF(K233<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W234=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,218,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI304","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K234<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K234*Adm!$V$4))","v":0},{"$f":"IF(K234<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W235=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,219,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI305","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K235<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K235*Adm!$V$4))","v":0},{"$f":"IF(K235<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W236=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,220,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI306","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K236<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K236*Adm!$V$4))","v":0},{"$f":"IF(K236<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W237=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,221,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI307","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K237<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K237*Adm!$V$4))","v":0},{"$f":"IF(K237<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W238=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,222,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI308","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K238<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K238*Adm!$V$4))","v":0},{"$f":"IF(K238<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W239=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,223,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI309","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K239<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K239*Adm!$V$4))","v":0},{"$f":"IF(K239<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W240=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,224,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI310","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K240<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K240*Adm!$V$4))","v":0},{"$f":"IF(K240<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W241=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,225,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI311","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K241<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K241*Adm!$V$4))","v":0},{"$f":"IF(K241<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W242=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,226,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI312","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K242<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K242*Adm!$V$4))","v":0},{"$f":"IF(K242<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W243=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,227,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI313","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K243<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K243*Adm!$V$4))","v":0},{"$f":"IF(K243<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W244=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,228,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI314","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K244<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K244*Adm!$V$4))","v":0},{"$f":"IF(K244<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W245=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,229,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI315","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K245<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K245*Adm!$V$4))","v":0},{"$f":"IF(K245<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(W246=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,230,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI316","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K246<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K246*Adm!$V$4))","v":0},{"$f":"IF(K246<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(W247=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,231,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI317","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K247<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K247*Adm!$V$4))","v":0},{"$f":"IF(K247<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(W248=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,232,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI318","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K248<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K248*Adm!$V$4))","v":0},{"$f":"IF(K248<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(W249=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,233,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI319","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K249<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K249*Adm!$V$4))","v":0},{"$f":"IF(K249<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(W250=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,234,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI320","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K250<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K250*Adm!$V$4))","v":0},{"$f":"IF(K250<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(W251=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,235,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI321","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K251<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K251*Adm!$V$4))","v":0},{"$f":"IF(K251<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(W252=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,236,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI322","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K252<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K252*Adm!$V$4))","v":0},{"$f":"IF(K252<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(W253=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,237,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI323","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K253<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K253*Adm!$V$4))","v":0},{"$f":"IF(K253<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(W254=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,238,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI324","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K254<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K254*Adm!$V$4))","v":0},{"$f":"IF(K254<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(W255=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,239,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI325","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K255<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K255*Adm!$V$4))","v":0},{"$f":"IF(K255<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(W256=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,240,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI326","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K256<0.01,0,IF(Adm!$S$4=Adm!$S$8,0,K256*Adm!$V$4))","v":0},{"$f":"IF(K256<0.01,0,IF($I$16<>\"\",Adm!$Q$6*1.16,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(W257=1,Adm!$AP$3,0)","v":0},null,null,null,null,0,0,0,0,0,{"$f":"HLOOKUP($AH$13,Sustitución,241,0)","v":{"$error":"#N/A"}},null,{"$f":"Captura!AI327","v":0}]
[]
[null,null,"TOTALES",null,{"$f":"SUM(E18:E257)","v":0},{"$f":"SUM(F18:F257)","v":0},0,0,0,0,null,{"$f":"SUM(L18:L257)","v":0}]
[null,null,{"$f":"Captura!C390","v":"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"}]
[null,null,{"$f":"Captura!C391","v":"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A.,  ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "}]
[null,null,{"$f":"Captura!C392","v":"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."}]
[null,null,{"$f":"Captura!C393","v":"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."}]
[null,null,{"$f":"Captura!C394","v":"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."}]
[null,null,{"$f":"Captura!C395","v":"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México"}]
[null,null,{"$f":"Captura!C397","v":"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la aseguradora con la que contrate estos seguros."}]
[null,null,{"$f":"Captura!C398","v":"NOTAS"}]
[null,null,{"$f":"Captura!C399","v":""}]
[null,null,{"$f":"Captura!C400","v":""}]
[null,null,{"$f":"Captura!C402","v":""}]
[null,null,{"$f":"IF(L259>0,\"Este documento simula pagos anticipados supuestos unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario. \",\"\")","v":""}]
[]
[null,null,{"$f":"inicio!C22","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,{"$f":"inicio!L22","v":"BHF-034 (122025)"}]

{"sheet":"Free","index":6,"n_rows":330,"n_cols":43,"rows_kept":330,"cut":false,"hidden":false,"merged":[[0,12,0,13],[16,5,16,6],[22,5,22,6],[18,5,18,6],[20,5,20,6],[2,3,2,7],[6,5,6,6],[326,2,326,13],[327,2,327,13],[20,10,20,11],[10,10,10,11],[12,10,12,11],[18,10,18,11],[28,2,28,13],[27,5,27,6],[24,5,24,6],[26,5,26,6],[322,2,322,13],[323,2,323,13],[315,2,315,13],[316,2,316,13],[317,2,317,13],[318,2,318,13],[68,21,68,22],[319,2,319,13],[320,2,320,13],[8,5,8,6],[10,5,10,6],[14,5,14,6],[22,10,22,11],[24,10,24,11],[12,5,12,6],[26,10,26,11],[40,2,41,3],[57,8,57,9],[32,2,32,4],[38,2,39,3],[57,11,57,12],[314,2,314,13]]}
[null,null,null,null,"Simulador Hipoteca Free",null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Adm!GH4=\"No asalariado\",OR(Adm!GD6=\"Si\",Adm!GD10=\"SI\")),\"No aplican programas del INFONVAVIT para no asalariados\",IF(AND(F9>\"\",F11=0),\"Captura plazo\",IF(AND(F9>\"\",OR(F13=0,F15=0)),\"Indica seguros\",IF(AND(F9>\"\",OR(F13=\"si\",F15=\"si\"),F17=\"\"),\"Indica modalidad de seguros\",IF(AND(Adm!$AS$3=\"SI\",F17=Adm!$S$18),\"Indica modalidad de seguros correcta \",IF(AND(F9>\"\",F27=0),\"Captura importes\",IF(AND(F9>\"\",F21=0),\"Captura intervinientes\",IF(AND(F9>0,F23=\"\"),\"Indica esquema de pago\",IF(AND(F9>\"\",F25<250000),\"El valor mínimo de la vivienda son $250,000\",IF(AND(F9>\"\",F27<100000),\"El monto mínimo de crédito son $100,000\",IF(AND(F9>\"\",F25=0),\"Captura valor de vivienda\",IF(AND(F9>\"\",F27>Adm!GU5),\"El monto máximo de crédito es de $6,000,000\",\"\"))))))))))))","v":""},{"$f":"IF(Adm!ID5=\"FALSO\",\"Corrige oferta\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"dd mmm aaaa",{"$f":"TEXT(M1,M2)","v":"15 dic 2025"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1<>\"\",Y1,X1)","v":""}]
[null,null,"Nombre del cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Adm!ID5=\"FALSO\",\"Corrige oferta\",IF(Adm!IE5=\"VERDADERO\",\"\",IF(Adm!IE5=\"FALSO\",\"Corrige colectivo\",IF(Adm!H9=\"VERDADERO\",\"\"))))","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,"Tipo de Ingresos",null,null,"Asalariado"]
[]
[null,null,"Destino",null,null,null,null,"Indica Oferta","Ninguno",{"$f":"IF(Adm!$IG$3=\"SI\",\"¿Con referencias crediticias en México?\",\"\")","v":""},null,null,{"$f":"IF(Adm!IK3=\"SI\",\"¿Usa arma de fuego?\",\"\")","v":""}]
[]
[null,null,"Plazo (en años)",null,null,null,null,null,{"$f":"IF(Adm!GC4=Adm!GB114,\"Crédito que otorga el INFONAVIT\",\"\")","v":""}]
[]
[null,null,"¿Contratará el Seguro de Vida con el Banco?",null,null,"SI",null,null,{"$f":"IF(Adm!GC4=Adm!GB114,\"Saldo de la Subcuenta de Vivienda\",\"\")","v":""}]
[]
[null,null,"¿Contratará el seguro de Daños con el Banco?",null,null,"SI",null,null,{"$f":"IF(Adm!GC4=Adm!GB114,\"Para créditos conyugales deberás capturar la suma de los dos créditos\",\"\")","v":""}]
[]
[null,null,null,null,{"$f":"IF(OR(F13=\"si\",F15=\"si\"),\"Modalidad de Seguros\",\"\")","v":"Modalidad de Seguros"},"Pagados por el Banco"]
[]
[null,null,"Porcentaje estimado de gastos notariales",null,null,null,null,null,{"$f":"IF(Adm!GC4=Adm!GB116,\"¿Se ubica en el estado de Coahuila?\",\"\")","v":""}]
[]
[null,null,"Intervinientes",null,null,1,null,{"$f":"IF(Adm!GC4=Adm!GB116,\"SUSTITUCION\",\"\")","v":""},{"$f":"IF(Adm!GC4=Adm!GB116,\"Origen del crédito\",\"\")","v":""}]
[]
[null,null,"Selecciona el esquema de Pagos",null,null,null,null,null,{"$f":"IF(OR(Adm!GY3=\"SI\",Adm!GY3=0),\"\",IF(Adm!GC4=Adm!GB116,\"Indique Programa para Liquidez adicional\",\"\"))","v":""}]
[]
[null,null,"Valor de la vivienda",null,null,null,null,null,{"$f":"IF(AND(Adm!GC4=Adm!GB116,Adm!GX4=Adm!GX14),\"¿Desea Apoyo INFONAVIT?\",\"\")","v":""}]
[]
[null,null,"Monto del crédito solicitado",null,null,null,null,null,null,{"$f":"IF(OR(Adm!GW4=Adm!GW14,Adm!GW4=Adm!GW15),\"\",IF(Adm!GY3=\"SI\",\"\",IF(Adm!GC4=Adm!GB116,\"¿Desea menor monto de crédito de liquidez? Captura importe\",\"\")))","v":""}]
[null,null,null,"Aforo solicitado"]
[null,null,{"$f":"IF(Adm!GC4=\"\",\"\",X2)","v":""}]
[null,null,"Condiciones Financieras y oferta de tasas"]
[null,null,{"$f":"IF(OR(Adm!$B$4=Adm!$A$119,Adm!$B$4=Adm!$A$120),\"El aforo final estará en función de la Evaluación de Crédito\",\"Te mostramos las tasas a las que podrías acceder de acuerdo al Perfil de Riesgo y condiciones indicadas. La tasa y el aforo final estarán en función de la Evaluación de Crédito\")","v":"Te mostramos las tasas a las que podrías acceder de acuerdo al Perfil de Riesgo y condiciones indicadas. La tasa y el aforo final estarán en función de la Evaluación de Crédito"}]
[null,null,null,null,null,null,null,{"$f":"IF(Adm!GC4=0,\"\",IF(Free!C29<>\"\",\"\",IF(Cal!AP106=\"\",\"\",\"Tasa Perfil 5\")))","v":""},null,null,{"$f":"IF(Adm!$GC$4=0,\"\",IF($C$29<>\"\",\"\",IF(OR(E40=\"Selecciona\",E40=\"\"),\"\",IF(Cal!AT106=\"\",\"\",CONCATENATE(\"Tasa\",\" \",E40)))))","v":""}]
[null,null,"Condiciones financieras",null,null,null,null,{"$f":"IF(Adm!$GC$4=0,\"\",IF($C$29<>\"\",\"\",IF(Cal!$AP$106=\"\",\"\",\"Crédito Principal\")))","v":""},{"$f":"IF(Adm!$GC$4=0,\"\",IF($C$29<>\"\",\"\",IF(Cal!$AQ$105=\"NO\",\"\",\"Crédito Liquidez\")))","v":""},null,{"$f":"IF(Adm!$GC$4=0,\"\",IF($C$29<>\"\",\"\",IF(OR(E40=\"Selecciona\",E40=\"\"),\"\",IF(Cal!AT106=\"\",\"\",\"Crédito Principal\"))))","v":""},{"$f":"IF(Adm!$GC$4=0,\"\",IF($C$29<>\"\",\"\",IF(OR(E40=\"Selecciona\",E40=\"\"),\"\",IF(Cal!AU105=\"NO\",\"\",\"Crédito Liquidez\"))))","v":""}]
[null,null,"Valor del inmueble",{"$f":"Cal!AP107","v":0},null,null,{"$f":"IF($H$33=\"\",\"\",\"Financiamiento máximo\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP118)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT118)","v":0}]
[null,null,"Suma asegurable",{"$f":"Cal!AP108","v":0},null,null,{"$f":"IF($H$33=\"\",\"\",\"Tasa de Interés\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP116)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ116)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT116)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU116)","v":0}]
[null,null,"Plazo (meses)",{"$f":"Cal!AP109","v":0},null,null,{"$f":"IF($H$33=\"\",\"\",\"Total Crédito\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP119)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ119)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT119)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU119)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Ingresos mín. requeridos\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP128)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT128)","v":0}]
[]
[null,null,"Selecciona para consultar otro perfil",null,null,null,{"$f":"IF($H$33=\"\",\"\",\"GASTOS MENSUALES\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Pago Mensual inicial (k+ i)\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP123)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ123)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT123)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU123)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Seguro de Vida\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP124)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ124)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT124)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU124)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Seguro de Daños\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP125)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ125)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT125)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU125)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Comisión mensual (+ IVA)\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP126)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ126)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT126)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU126)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"IVA de Intereses\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP129)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ129)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT129)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU128)","v":0}]
[null,null,null,{"$f":"IF($C$32=\"\",\"\",Cal!BD112)","v":""},null,null,{"$f":"IF($H$33=\"\",\"\",\"Total mensualidad Inicial\")","v":""},{"$f":"IF($H$33=\"\",0,SUM(H40:H44))","v":0},{"$f":"IF($I$33=\"\",0,SUM(I40:I44))","v":0},null,{"$f":"IF($K$33=\"\",0,SUM(K40:K44))","v":0},{"$f":"IF($L$33=\"\",0,SUM(L40:L44))","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Incremento anual en el pago\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP127)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ127)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT127)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU127)","v":0}]
[null,null,null,{"$f":"IF($C$32=\"\",\"\",Cal!BD114)","v":""}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"GASTOS INICIALES\")","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Comisión apertura \")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP110)","v":0},{"$f":"IF($I$33=\"\",0,Cal!AQ110)","v":0},null,{"$f":"IF($K$33=\"\",0,Cal!AT110)","v":0},{"$f":"IF($L$33=\"\",0,Cal!AU110)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Avalúo\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP111)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT111)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Gastos Notariales\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP112)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT112)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",IF(Adm!B4=Adm!A115,\"Gastos INFONAVIT\",\"\"))","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP114)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT114)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Enganche\")","v":""},{"$f":"IF($H$33=\"\",0,Cal!AP115)","v":0},null,null,{"$f":"IF($K$33=\"\",0,Cal!AT115)","v":0}]
[null,null,null,null,null,null,{"$f":"IF($H$33=\"\",\"\",\"Subtotal Gastos\")","v":""},{"$f":"IF($H$33=\"\",0,SUM(H50:H54))","v":0},null,null,{"$f":"IF($K$33=\"\",0,SUM(K50:K54))","v":0}]
[]
[null,null,"Tabla de Amortización"]
[null,null,null,null,null,null,null,null,"CONDICIONES FINANCIERAS",null,null,"GASTOS INICIALES"]
[null,null,"Selecciona la oferta para tu tabla de amortización",null,null,null,null,null,"Valor del inmueble",{"$f":"Cal!BO107","v":0},null,"Comisión apertura",{"$f":"Cal!BO110","v":0}]
[null,null,null,null,null,null,null,null,"Suma asegurable",{"$f":"Cal!BO108","v":0},null,"Avalúo",{"$f":"Cal!BO111","v":0}]
[null,null,null,null,null,null,null,null,"Plazo (meses)",{"$f":"Cal!BO109","v":0},null,"Gastos notariales",{"$f":"Cal!BO112","v":0}]
[null,null,null,null,null,{"$f":"IF(Cal!BP105=\"SI\",\"Ver tabla de liquidez\",\"\")","v":""},null,null,"Financiamiento máximo",{"$f":"Cal!BO118","v":0},null,"Enganche",{"$f":"Cal!BO115","v":0}]
[null,null,null,null,null,null,null,null,"Tasa de Interés",{"$f":"Cal!BO116","v":0},null,"Gastos INFONAVIT",{"$f":"Cal!BO114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción Plazo",null,null,null,null,null,null,"Monto crédito",1000000]
[null,null,null,null,null,null,null,null,"Total Crédito",{"$f":"Cal!BO119","v":0},null,"Total gastos",{"$f":"SUM(M59:M63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reducción cuota",null,null,null,null,null,null,"TASA",{"$f":"Cal!BO116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N67=AF63,1,IF(N67=AF64,2,1))","v":1},null,null,"Busqueda",null,null,null,"pago por mil",{"$f":"Cal!BO117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa",null,1,null,null,null,"INCREMENTO",{"$f":"Cal!BO127","v":0}]
[null,null,"CAT  Promedio ",{"$f":"CAT!HR20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,{"$f":"IF(Adm!GC4=Adm!GB113,\"¿El salario es mayor? Sólo para ver las Aportaciones Patronales captura el salario\",IF(AND(Adm!GC4=Adm!GB116,Adm!GF4=\"si\"),\"¿El salario es mayor? Sólo para ver las Aportaciones Patronales captura el salario\",\"\"))","v":""},null,null,"Selecciona el efecto de los Pagos anticipados",null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,null,"Pagos Anticipados",{"$f":"D71","v":0},null,null,null,null,null,"Plazo",{"$f":"Cal!BO109","v":0}]
[null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",N2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,null,null,"Su crédito se amortizará en ",{"$f":"CONCATENATE(T70,\" \",\"meses\",\"\")","v":"0 meses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste tasa",{"$f":"Adm!HE4","v":2.5000000000000001E-3}]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!$GO$4=Adm!$GO$8,\"\",IF(Adm!$GO$12=Adm!$GO$16,\"\",\"Seguro Vida\"))","v":"Seguro Vida"},{"$f":"IF(Adm!$GO$5=Adm!$GO$8,\"\",IF(Adm!$GO$12=Adm!$GO$16,\"\",\"Seguro daños\"))","v":"Seguro daños"},{"$f":"IF(Adm!$GK$4>0,\"IVA de Intereses\",\"\")","v":""},"Pago Total",{"$f":"IF(Adm!$GF$4=\"si\",\"Aportaciones Patronales\",\"\")","v":""},"Saldo al Final del Periodo","Pagos Anticipados\nCaptura Monto",null,null,null,null,null,"Plazo real","Mes","Creci.pago",null,null,"tasa piso",null,{"$f":"Cal!BO128","v":0},null,null,null,null,"Nueva Cuota","Cuota Programados","Capital Programados","Factor Programados ",null,null,"Mes","Tasa","Intereses","Amortización","Pago Crédito","Saldo al final del periodo"]
[{"$f":"MONTH(M1)","v":12},{"$f":"Adm!H4","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Adm!GC4=0,0,Cal!BO119)","v":0},null,null,null,null,null,null,{"$f":"MAXA(C70:C310)","v":0},12,"P. Programados","tasa%",null,null,null,null,null,null,null,null,null,null,null,"FINAL",null,1,null,null,null,null,null,{"$f":"AN63","v":1000000}]
[{"$f":"IF(A70=12,1,A70+1)","v":1},{"$f":"IF(M70>0,B70-1,0)","v":0},{"$f":"IF(M70>0,C70+1,0)","v":0},{"$f":"IF(M70>0,Adm!GZ4,0)","v":0},{"$f":"IF(M70<0.01,0,M70*D71*30.4166/360)","v":0},{"$f":"IF(M70<0.01,0,G71-E71)","v":0},{"$f":"IF(M70<0.1,0,M70*Cal!BO117/1000)","v":0},{"$f":"IF(M70<0.01,0,M70*Adm!$GR$4)","v":0},{"$f":"IF(M70<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M70<0.01,0,IF(Adm!$GK$4>0,E71*Adm!$GK$4,0))","v":0},{"$f":"G71+H71+I71+J71","v":0},{"$f":"IF(Adm!$GF$4=\"si\",MIN(M70+E71+H71+I71-K71,AB71),0)","v":0},{"$f":"IF(M70<0.001,0,+M70-F71-L71-N71)","v":0},null,null,null,null,null,null,null,{"$f":"IF(U70=12,1,U70+1)","v":1},null,null,null,null,null,{"$f":"IF(AND(Adm!GF4=\"si\",K67>0,K67<Adm!GF9),K67,IF(AND(Adm!GF4=\"si\",K67>0,K67>Adm!GF9),Adm!GF9,IF(AND(Adm!GF4=\"si\",K67=0,AA69<Adm!GF9),AA69,IF(AND(Adm!GF4=\"si\",K67=0,AA69>Adm!GF9),Adm!GF9,0))))","v":0},0,null,null,null,null,null,null,{"$f":"HLOOKUP($AI$66,anticipadofree,2,0)","v":0},null,{"$f":"AO71/AQ70","v":0},1,{"$f":"AN64","v":0},{"$f":"AQ70*AM71*30.4166/360","v":0},{"$f":"AP71-AN71","v":0},{"$f":"AQ70*AN65/1000","v":0},{"$f":"IF(AQ70<0.001,0,AQ70-AO71-AR71)","v":1000000}]
[2,0,{"$f":"IF(M71<0.01,0,C71+1)","v":0},{"$f":"IF(M71<0.01,0,D71)","v":0},{"$f":"IF(M71<0.01,0,M71*D72*30.4166/360)","v":0},{"$f":"IF(M71<0.01,0,G72-E72)","v":0},{"$f":"IF(M71<0.01,0,MIN(M71+E72,IF(AF72>0,AF72,G71*(1+V72))))","v":0},{"$f":"IF(M71<0.01,0,M71*Adm!$GR$4)","v":0},{"$f":"IF(M71<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M71<0.01,0,IF(Adm!$GK$4>0,E72*Adm!$GK$4,0))","v":0},{"$f":"G72+H72+I72+J72","v":0},{"$f":"IF(Adm!$GF$4=\"si\",MIN(M71+E72+H72+I72-K72,AB72),0)","v":0},{"$f":"IF(M71<0.001,0,+M71-F72-L72-N72)","v":0},null,null,null,null,null,null,null,{"$f":"IF(U71=12,1,U71+1)","v":2},{"$f":"IF(U72=1,Cal!$BO$127,0)","v":0},null,null,{"$f":"VLOOKUP(Adm!GZ4,Adm!HB4:HD5,2,0)","v":{"$error":"#N/A"}},null,{"$f":"AA71","v":0},{"$f":"IF(MOD(A72,2)=0,AA72*0.05*2,0)","v":0},null,null,null,{"$f":"IF(AG72>1,AG72,0)","v":0},{"$f":"IF(AND(AH72>0.01,$AF$65=2),AH72,0)","v":0},{"$f":"IF(N71<0.01,0,IF($AF$65=2,M71*AI72)+E72)","v":0},{"$f":"HLOOKUP($AI$66,anticipadofree,3,0)","v":0},null,{"$f":"AO72/AQ71","v":0},{"$f":"IF(AQ71<=0,\"\",AL71+1)","v":2},{"$f":"AM71","v":0},{"$f":"AQ71*AM72*30.4166/360","v":0},0,{"$f":"MIN(AQ71+AN72,AP71)","v":0},{"$f":"IF(AQ71<0.001,0,AQ71-AO72-AR72)","v":1000000}]
[3,0,{"$f":"IF(M72<0.01,0,C72+1)","v":0},{"$f":"IF(M72<0.01,0,D72)","v":0},0,0,{"$f":"IF(M72<0.01,0,MIN(M72+E73,IF(AF73>0,AF73,G72*(1+V73))))","v":0},{"$f":"IF(M72<0.01,0,M72*Adm!$GR$4)","v":0},{"$f":"IF(M72<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M72<0.01,0,IF(Adm!$GK$4>0,E73*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M72+E73+H73+I73-K73,AB73),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U73=1,Cal!$BO$127,0)","v":0},null,null,"Tasa techo",null,{"$f":"AA72","v":0},0,null,null,null,{"$f":"IF(AG73>1,AG73,0)","v":0},{"$f":"IF(AND(AH73>0.01,$AF$65=2),AH73,0)","v":0},{"$f":"IF(N72<0.01,0,IF($AF$65=2,M72*AI73)+E73)","v":0},{"$f":"HLOOKUP($AI$66,anticipadofree,4,0)","v":0},null,0,{"$f":"IF(AQ72<=0,\"\",AL72+1)","v":3},{"$f":"AM72","v":0},0,0,{"$f":"MIN(AQ72+AN73,AP72)","v":0},1000000]
[4,0,0,0,0,0,0,{"$f":"IF(M73<0.01,0,M73*Adm!$GR$4)","v":0},{"$f":"IF(M73<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M73<0.01,0,IF(Adm!$GK$4>0,E74*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M73+E74+H74+I74-K74,AB74),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U74=1,Cal!$BO$127,0)","v":0},null,null,{"$f":"VLOOKUP(Adm!GZ4,Adm!HB4:HD5,3,0)","v":{"$error":"#N/A"}},null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,5,0)","v":0},null,0,{"$f":"IF(AQ73<=0,\"\",AL73+1)","v":4},0,0,0,0,1000000]
[5,0,0,0,0,0,0,{"$f":"IF(M74<0.01,0,M74*Adm!$GR$4)","v":0},{"$f":"IF(M74<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M74<0.01,0,IF(Adm!$GK$4>0,E75*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M74+E75+H75+I75-K75,AB75),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U75=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,6,0)","v":0},null,0,5,0,0,0,0,1000000]
[6,0,0,0,0,0,0,{"$f":"IF(M75<0.01,0,M75*Adm!$GR$4)","v":0},{"$f":"IF(M75<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M75<0.01,0,IF(Adm!$GK$4>0,E76*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M75+E76+H76+I76-K76,AB76),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U76=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,7,0)","v":0},null,0,6,0,0,0,0,1000000]
[7,0,0,0,0,0,0,{"$f":"IF(M76<0.01,0,M76*Adm!$GR$4)","v":0},{"$f":"IF(M76<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M76<0.01,0,IF(Adm!$GK$4>0,E77*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M76+E77+H77+I77-K77,AB77),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U77=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,8,0)","v":0},null,0,7,0,0,0,0,1000000]
[8,0,0,0,0,0,0,{"$f":"IF(M77<0.01,0,M77*Adm!$GR$4)","v":0},{"$f":"IF(M77<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M77<0.01,0,IF(Adm!$GK$4>0,E78*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M77+E78+H78+I78-K78,AB78),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U78=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,9,0)","v":0},null,0,8,0,0,0,0,1000000]
[9,0,0,0,0,0,0,{"$f":"IF(M78<0.01,0,M78*Adm!$GR$4)","v":0},{"$f":"IF(M78<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M78<0.01,0,IF(Adm!$GK$4>0,E79*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M78+E79+H79+I79-K79,AB79),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U79=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,10,0)","v":0},null,0,9,0,0,0,0,1000000]
[10,0,0,0,0,0,0,{"$f":"IF(M79<0.01,0,M79*Adm!$GR$4)","v":0},{"$f":"IF(M79<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M79<0.01,0,IF(Adm!$GK$4>0,E80*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M79+E80+H80+I80-K80,AB80),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U80=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,11,0)","v":0},null,0,10,0,0,0,0,1000000]
[11,0,0,0,0,0,0,{"$f":"IF(M80<0.01,0,M80*Adm!$GR$4)","v":0},{"$f":"IF(M80<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M80<0.01,0,IF(Adm!$GK$4>0,E81*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M80+E81+H81+I81-K81,AB81),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U81=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,12,0)","v":0},null,0,11,0,0,0,0,1000000]
[12,0,0,0,0,0,0,{"$f":"IF(M81<0.01,0,M81*Adm!$GR$4)","v":0},{"$f":"IF(M81<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M81<0.01,0,IF(Adm!$GK$4>0,E82*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M81+E82+H82+I82-K82,AB82),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U82=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,13,0)","v":0},null,0,12,0,0,0,0,1000000]
[1,0,0,0,0,0,0,{"$f":"IF(M82<0.01,0,M82*Adm!$GR$4)","v":0},{"$f":"IF(M82<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M82<0.01,0,IF(Adm!$GK$4>0,E83*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M82+E83+H83+I83-K83,AB83),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U83=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,14,0)","v":0},null,0,13,0,0,0,{"$f":"MIN(AQ82+AN83,AP82*(1+$AN$66))","v":0},1000000]
[2,0,0,0,0,0,0,{"$f":"IF(M83<0.01,0,M83*Adm!$GR$4)","v":0},{"$f":"IF(M83<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M83<0.01,0,IF(Adm!$GK$4>0,E84*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M83+E84+H84+I84-K84,AB84),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U84=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,15,0)","v":0},null,0,14,0,0,0,0,1000000]
[3,0,0,0,0,0,0,{"$f":"IF(M84<0.01,0,M84*Adm!$GR$4)","v":0},{"$f":"IF(M84<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M84<0.01,0,IF(Adm!$GK$4>0,E85*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M84+E85+H85+I85-K85,AB85),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U85=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,16,0)","v":0},null,0,15,0,0,0,0,1000000]
[4,0,0,0,0,0,0,{"$f":"IF(M85<0.01,0,M85*Adm!$GR$4)","v":0},{"$f":"IF(M85<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M85<0.01,0,IF(Adm!$GK$4>0,E86*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M85+E86+H86+I86-K86,AB86),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U86=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,17,0)","v":0},null,0,16,0,0,0,0,1000000]
[5,0,0,0,0,0,0,{"$f":"IF(M86<0.01,0,M86*Adm!$GR$4)","v":0},{"$f":"IF(M86<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M86<0.01,0,IF(Adm!$GK$4>0,E87*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M86+E87+H87+I87-K87,AB87),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U87=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,18,0)","v":0},null,0,17,0,0,0,0,1000000]
[6,0,0,0,0,0,0,{"$f":"IF(M87<0.01,0,M87*Adm!$GR$4)","v":0},{"$f":"IF(M87<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M87<0.01,0,IF(Adm!$GK$4>0,E88*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M87+E88+H88+I88-K88,AB88),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U88=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,19,0)","v":0},null,0,18,0,0,0,0,1000000]
[7,0,0,0,0,0,0,{"$f":"IF(M88<0.01,0,M88*Adm!$GR$4)","v":0},{"$f":"IF(M88<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M88<0.01,0,IF(Adm!$GK$4>0,E89*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M88+E89+H89+I89-K89,AB89),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U89=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,20,0)","v":0},null,0,19,0,0,0,0,1000000]
[8,0,0,0,0,0,0,{"$f":"IF(M89<0.01,0,M89*Adm!$GR$4)","v":0},{"$f":"IF(M89<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M89<0.01,0,IF(Adm!$GK$4>0,E90*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M89+E90+H90+I90-K90,AB90),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U90=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,21,0)","v":0},null,0,20,0,0,0,0,1000000]
[9,0,0,0,0,0,0,{"$f":"IF(M90<0.01,0,M90*Adm!$GR$4)","v":0},{"$f":"IF(M90<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M90<0.01,0,IF(Adm!$GK$4>0,E91*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M90+E91+H91+I91-K91,AB91),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U91=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,22,0)","v":0},null,0,21,0,0,0,0,1000000]
[10,0,0,0,0,0,0,{"$f":"IF(M91<0.01,0,M91*Adm!$GR$4)","v":0},{"$f":"IF(M91<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M91<0.01,0,IF(Adm!$GK$4>0,E92*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M91+E92+H92+I92-K92,AB92),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U92=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,23,0)","v":0},null,0,22,0,0,0,0,1000000]
[11,0,0,0,0,0,0,{"$f":"IF(M92<0.01,0,M92*Adm!$GR$4)","v":0},{"$f":"IF(M92<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M92<0.01,0,IF(Adm!$GK$4>0,E93*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M92+E93+H93+I93-K93,AB93),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U93=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,24,0)","v":0},null,0,23,0,0,0,0,1000000]
[12,0,0,0,0,0,0,{"$f":"IF(M93<0.01,0,M93*Adm!$GR$4)","v":0},{"$f":"IF(M93<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M93<0.01,0,IF(Adm!$GK$4>0,E94*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M93+E94+H94+I94-K94,AB94),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U94=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,25,0)","v":0},null,0,24,0,0,0,0,1000000]
[1,0,0,0,0,0,0,{"$f":"IF(M94<0.01,0,M94*Adm!$GR$4)","v":0},{"$f":"IF(M94<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M94<0.01,0,IF(Adm!$GK$4>0,E95*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M94+E95+H95+I95-K95,AB95),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U95=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,26,0)","v":0},null,0,25,0,0,0,{"$f":"MIN(AQ94+AN95,AP94*(1+$AN$66))","v":0},1000000]
[2,0,0,0,0,0,0,{"$f":"IF(M95<0.01,0,M95*Adm!$GR$4)","v":0},{"$f":"IF(M95<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M95<0.01,0,IF(Adm!$GK$4>0,E96*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M95+E96+H96+I96-K96,AB96),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U96=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,27,0)","v":0},null,0,26,0,0,0,0,1000000]
[3,0,0,0,0,0,0,{"$f":"IF(M96<0.01,0,M96*Adm!$GR$4)","v":0},{"$f":"IF(M96<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M96<0.01,0,IF(Adm!$GK$4>0,E97*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M96+E97+H97+I97-K97,AB97),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U97=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,28,0)","v":0},null,0,27,0,0,0,0,1000000]
[4,0,0,0,0,0,0,{"$f":"IF(M97<0.01,0,M97*Adm!$GR$4)","v":0},{"$f":"IF(M97<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M97<0.01,0,IF(Adm!$GK$4>0,E98*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M97+E98+H98+I98-K98,AB98),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U98=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,29,0)","v":0},null,0,28,0,0,0,0,1000000]
[5,0,0,0,0,0,0,{"$f":"IF(M98<0.01,0,M98*Adm!$GR$4)","v":0},{"$f":"IF(M98<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M98<0.01,0,IF(Adm!$GK$4>0,E99*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M98+E99+H99+I99-K99,AB99),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U99=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,30,0)","v":0},null,0,29,0,0,0,0,1000000]
[6,0,0,0,0,0,0,{"$f":"IF(M99<0.01,0,M99*Adm!$GR$4)","v":0},{"$f":"IF(M99<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M99<0.01,0,IF(Adm!$GK$4>0,E100*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M99+E100+H100+I100-K100,AB100),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U100=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,31,0)","v":0},null,0,30,0,0,0,0,1000000]
[7,0,0,0,0,0,0,{"$f":"IF(M100<0.01,0,M100*Adm!$GR$4)","v":0},{"$f":"IF(M100<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M100<0.01,0,IF(Adm!$GK$4>0,E101*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M100+E101+H101+I101-K101,AB101),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U101=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,32,0)","v":0},null,0,31,0,0,0,0,1000000]
[8,0,0,0,0,0,0,{"$f":"IF(M101<0.01,0,M101*Adm!$GR$4)","v":0},{"$f":"IF(M101<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M101<0.01,0,IF(Adm!$GK$4>0,E102*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M101+E102+H102+I102-K102,AB102),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U102=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,33,0)","v":0},null,0,32,0,0,0,0,1000000]
[9,0,0,0,0,0,0,{"$f":"IF(M102<0.01,0,M102*Adm!$GR$4)","v":0},{"$f":"IF(M102<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M102<0.01,0,IF(Adm!$GK$4>0,E103*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M102+E103+H103+I103-K103,AB103),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U103=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,34,0)","v":0},null,0,33,0,0,0,0,1000000]
[10,0,0,0,0,0,0,{"$f":"IF(M103<0.01,0,M103*Adm!$GR$4)","v":0},{"$f":"IF(M103<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M103<0.01,0,IF(Adm!$GK$4>0,E104*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M103+E104+H104+I104-K104,AB104),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U104=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,35,0)","v":0},null,0,34,0,0,0,0,1000000]
[11,0,0,0,0,0,0,{"$f":"IF(M104<0.01,0,M104*Adm!$GR$4)","v":0},{"$f":"IF(M104<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M104<0.01,0,IF(Adm!$GK$4>0,E105*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M104+E105+H105+I105-K105,AB105),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U105=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,36,0)","v":0},null,0,35,0,0,0,0,1000000]
[12,0,0,0,0,0,0,{"$f":"IF(M105<0.01,0,M105*Adm!$GR$4)","v":0},{"$f":"IF(M105<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M105<0.01,0,IF(Adm!$GK$4>0,E106*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M105+E106+H106+I106-K106,AB106),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U106=1,Cal!$BO$127,0)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,37,0)","v":0},null,0,36,0,0,0,0,1000000]
[1,0,0,{"$f":"IF(M106<0.01,0,IF(D106=$Y$72,D106,IF(D106-W107<=$Y$72,D106-W107,D106-W107)))","v":0},0,0,0,{"$f":"IF(M106<0.01,0,M106*Adm!$GR$4)","v":0},{"$f":"IF(M106<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M106<0.01,0,IF(Adm!$GK$4>0,E107*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M106+E107+H107+I107-K107,AB107),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U107=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U107=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,38,0)","v":-2.1122638888888888E-4},null,-2.1122638888888888E-4,37,{"$f":"AM106+$AN$68","v":2.5000000000000001E-3},211.22638888888889,-211.22638888888889,{"$f":"MIN(AQ106+AN107,AP106*(1+$AN$66))","v":0},1000211.2263888889]
[2,0,0,0,0,0,0,{"$f":"IF(M107<0.01,0,M107*Adm!$GR$4)","v":0},{"$f":"IF(M107<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M107<0.01,0,IF(Adm!$GK$4>0,E108*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M107+E108+H108+I108-K108,AB108),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U108=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U108=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,39,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,38,2.5000000000000001E-3,211.27100547625196,-211.27100547625196,0,1000422.4973943651]
[3,0,0,0,0,0,0,{"$f":"IF(M108<0.01,0,M108*Adm!$GR$4)","v":0},{"$f":"IF(M108<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M108<0.01,0,IF(Adm!$GK$4>0,E109*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M108+E109+H109+I109-K109,AB109),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U109=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U109=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,40,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,39,2.5000000000000001E-3,211.31563148781561,-211.31563148781561,0,1000633.813025853]
[4,0,0,0,0,0,0,{"$f":"IF(M109<0.01,0,M109*Adm!$GR$4)","v":0},{"$f":"IF(M109<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M109<0.01,0,IF(Adm!$GK$4>0,E110*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M109+E110+H110+I110-K110,AB110),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U110=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U110=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,41,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,40,2.5000000000000001E-3,211.36026692557058,-211.36026692557058,0,1000845.1732927785]
[5,0,0,0,0,0,0,{"$f":"IF(M110<0.01,0,M110*Adm!$GR$4)","v":0},{"$f":"IF(M110<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M110<0.01,0,IF(Adm!$GK$4>0,E111*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M110+E111+H111+I111-K111,AB111),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U111=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U111=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,42,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,41,2.5000000000000001E-3,211.40491179150786,-211.40491179150786,0,1001056.5782045701]
[6,0,0,0,0,0,0,{"$f":"IF(M111<0.01,0,M111*Adm!$GR$4)","v":0},{"$f":"IF(M111<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M111<0.01,0,IF(Adm!$GK$4>0,E112*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M111+E112+H112+I112-K112,AB112),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U112=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U112=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,43,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,42,2.5000000000000001E-3,211.44956608761896,-211.44956608761896,0,1001268.0277706577]
[7,0,0,0,0,0,0,{"$f":"IF(M112<0.01,0,M112*Adm!$GR$4)","v":0},{"$f":"IF(M112<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M112<0.01,0,IF(Adm!$GK$4>0,E113*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M112+E113+H113+I113-K113,AB113),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U113=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U113=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,44,0)","v":-2.1122638888888888E-4},null,-2.1122638888888888E-4,43,2.5000000000000001E-3,211.49422981589572,-211.49422981589572,0,1001479.5220004736]
[8,0,0,0,0,0,0,{"$f":"IF(M113<0.01,0,M113*Adm!$GR$4)","v":0},{"$f":"IF(M113<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M113<0.01,0,IF(Adm!$GK$4>0,E114*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M113+E114+H114+I114-K114,AB114),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U114=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U114=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,45,0)","v":-2.1122638888888888E-4},null,-2.1122638888888888E-4,44,2.5000000000000001E-3,211.53890297833058,-211.53890297833058,0,1001691.0609034519]
[9,0,0,0,0,0,0,{"$f":"IF(M114<0.01,0,M114*Adm!$GR$4)","v":0},{"$f":"IF(M114<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M114<0.01,0,IF(Adm!$GK$4>0,E115*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M114+E115+H115+I115-K115,AB115),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U115=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U115=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,46,0)","v":-2.1122638888888888E-4},null,-2.1122638888888888E-4,45,2.5000000000000001E-3,211.58358557691619,-211.58358557691619,0,1001902.6444890288]
[10,0,0,0,0,0,0,{"$f":"IF(M115<0.01,0,M115*Adm!$GR$4)","v":0},{"$f":"IF(M115<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M115<0.01,0,IF(Adm!$GK$4>0,E116*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M115+E116+H116+I116-K116,AB116),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U116=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U116=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,47,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,46,2.5000000000000001E-3,211.62827761364582,-211.62827761364582,0,1002114.2727666425]
[11,0,0,0,0,0,0,{"$f":"IF(M116<0.01,0,M116*Adm!$GR$4)","v":0},{"$f":"IF(M116<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M116<0.01,0,IF(Adm!$GK$4>0,E117*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M116+E117+H117+I117-K117,AB117),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U117=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U117=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,48,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,47,2.5000000000000001E-3,211.67297909051291,-211.67297909051291,0,1002325.945745733]
[12,0,0,0,0,0,0,{"$f":"IF(M117<0.01,0,M117*Adm!$GR$4)","v":0},{"$f":"IF(M117<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M117<0.01,0,IF(Adm!$GK$4>0,E118*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M117+E118+H118+I118-K118,AB118),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U118=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U118=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,49,0)","v":-2.1122638888888891E-4},null,-2.1122638888888891E-4,48,2.5000000000000001E-3,211.71769000951156,-211.71769000951156,0,1002537.6634357425]
[1,0,0,0,0,0,0,{"$f":"IF(M118<0.01,0,M118*Adm!$GR$4)","v":0},{"$f":"IF(M118<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M118<0.01,0,IF(Adm!$GK$4>0,E119*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M118+E119+H119+I119-K119,AB119),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U119=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U119=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,50,0)","v":-4.224527777777777E-4},null,-4.224527777777777E-4,49,{"$f":"AM118+$AN$68","v":5.0000000000000001E-3},423.52482074527222,-423.52482074527222,{"$f":"MIN(AQ118+AN119,AP118*(1+$AN$66))","v":0},1002961.1882564877]
[2,0,0,0,0,0,0,{"$f":"IF(M119<0.01,0,M119*Adm!$GR$4)","v":0},{"$f":"IF(M119<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M119<0.01,0,IF(Adm!$GK$4>0,E120*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M119+E120+H120+I120-K120,AB120),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U120=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U120=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,51,0)","v":-4.2245277777777781E-4},null,-4.2245277777777781E-4,50,5.0000000000000001E-3,423.70373998225398,-423.70373998225398,0,1003384.8919964699]
[3,0,0,0,0,0,0,{"$f":"IF(M120<0.01,0,M120*Adm!$GR$4)","v":0},{"$f":"IF(M120<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M120<0.01,0,IF(Adm!$GK$4>0,E121*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M120+E121+H121+I121-K121,AB121),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U121=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U121=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,52,0)","v":-4.224527777777777E-4},null,-4.224527777777777E-4,51,5.0000000000000001E-3,423.88273480416422,-423.88273480416422,0,1003808.7747312741]
[4,0,0,0,0,0,0,{"$f":"IF(M121<0.01,0,M121*Adm!$GR$4)","v":0},{"$f":"IF(M121<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M121<0.01,0,IF(Adm!$GK$4>0,E122*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M121+E122+H122+I122-K122,AB122),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U122=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U122=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,53,0)","v":-4.2245277777777776E-4},null,-4.2245277777777776E-4,52,5.0000000000000001E-3,424.06180524293433,-424.06180524293433,0,1004232.836536517]
[5,0,0,0,0,0,0,{"$f":"IF(M122<0.01,0,M122*Adm!$GR$4)","v":0},{"$f":"IF(M122<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M122<0.01,0,IF(Adm!$GK$4>0,E123*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M122+E123+H123+I123-K123,AB123),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U123=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U123=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,54,0)","v":-4.2245277777777776E-4},null,-4.2245277777777776E-4,53,5.0000000000000001E-3,424.24095133050866,-424.24095133050866,0,1004657.0774878475]
[6,0,0,0,0,0,0,{"$f":"IF(M123<0.01,0,M123*Adm!$GR$4)","v":0},{"$f":"IF(M123<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M123<0.01,0,IF(Adm!$GK$4>0,E124*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M123+E124+H124+I124-K124,AB124),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U124=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U124=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,55,0)","v":-4.2245277777777781E-4},null,-4.2245277777777781E-4,54,5.0000000000000001E-3,424.42017309884534,-424.42017309884534,0,1005081.4976609463]
[7,0,0,0,0,0,0,{"$f":"IF(M124<0.01,0,M124*Adm!$GR$4)","v":0},{"$f":"IF(M124<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M124<0.01,0,IF(Adm!$GK$4>0,E125*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M124+E125+H125+I125-K125,AB125),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U125=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U125=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,56,0)","v":-4.224527777777777E-4},null,-4.224527777777777E-4,55,5.0000000000000001E-3,424.59947057991576,-424.59947057991576,0,1005506.0971315262]
[8,0,0,0,0,0,0,{"$f":"IF(M125<0.01,0,M125*Adm!$GR$4)","v":0},{"$f":"IF(M125<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M125<0.01,0,IF(Adm!$GK$4>0,E126*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M125+E126+H126+I126-K126,AB126),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U126=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U126=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,57,0)","v":-4.2245277777777781E-4},null,-4.2245277777777781E-4,56,5.0000000000000001E-3,424.77884380570532,-424.77884380570532,0,1005930.8759753319]
[9,0,0,0,0,0,0,{"$f":"IF(M126<0.01,0,M126*Adm!$GR$4)","v":0},{"$f":"IF(M126<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M126<0.01,0,IF(Adm!$GK$4>0,E127*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M126+E127+H127+I127-K127,AB127),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U127=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U127=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,58,0)","v":-4.2245277777777776E-4},null,-4.2245277777777776E-4,57,5.0000000000000001E-3,424.95829280821221,-424.95829280821221,0,1006355.8342681401]
[10,0,0,0,0,0,0,{"$f":"IF(M127<0.01,0,M127*Adm!$GR$4)","v":0},{"$f":"IF(M127<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M127<0.01,0,IF(Adm!$GK$4>0,E128*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M127+E128+H128+I128-K128,AB128),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U128=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U128=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,59,0)","v":-4.224527777777777E-4},null,-4.224527777777777E-4,58,5.0000000000000001E-3,425.1378176194487,-425.1378176194487,0,1006780.9720857596]
[11,0,0,0,0,0,0,{"$f":"IF(M128<0.01,0,M128*Adm!$GR$4)","v":0},{"$f":"IF(M128<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M128<0.01,0,IF(Adm!$GK$4>0,E129*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M128+E129+H129+I129-K129,AB129),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U129=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U129=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,60,0)","v":-4.2245277777777781E-4},null,-4.2245277777777781E-4,59,5.0000000000000001E-3,425.31741827144054,-425.31741827144054,0,1007206.2895040311]
[12,0,0,0,0,0,0,{"$f":"IF(M129<0.01,0,M129*Adm!$GR$4)","v":0},{"$f":"IF(M129<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M129<0.01,0,IF(Adm!$GK$4>0,E130*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M129+E130+H130+I130-K130,AB130),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U130=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U130=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,61,0)","v":-4.2245277777777781E-4},null,-4.2245277777777781E-4,60,5.0000000000000001E-3,425.49709479622658,-425.49709479622658,0,1007631.7865988273]
[1,0,0,0,0,0,0,{"$f":"IF(M130<0.01,0,M130*Adm!$GR$4)","v":0},{"$f":"IF(M130<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M130<0.01,0,IF(Adm!$GK$4>0,E131*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M130+E131+H131+I131-K131,AB131),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U131=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U131=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,62,0)","v":-6.3367916666666674E-4},null,-6.3367916666666674E-4,61,{"$f":"AM130+$AN$68","v":7.4999999999999997E-3},638.51527083878943,-638.51527083878943,{"$f":"MIN(AQ130+AN131,AP130*(1+$AN$66))","v":0},1008270.3018696661]
[2,0,0,0,0,0,0,{"$f":"IF(M131<0.01,0,M131*Adm!$GR$4)","v":0},{"$f":"IF(M131<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M131<0.01,0,IF(Adm!$GK$4>0,E132*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M131+E132+H132+I132-K132,AB132),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U132=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U132=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,63,0)","v":-6.3367916666666653E-4},null,-6.3367916666666653E-4,62,7.4999999999999997E-3,638.91988466351836,-638.91988466351836,0,1008909.2217543296]
[3,0,0,0,0,0,0,{"$f":"IF(M132<0.01,0,M132*Adm!$GR$4)","v":0},{"$f":"IF(M132<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M132<0.01,0,IF(Adm!$GK$4>0,E133*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M132+E133+H133+I133-K133,AB133),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U133=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U133=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,64,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,63,7.4999999999999997E-3,639.32475488359876,-639.32475488359876,0,1009548.5465092133]
[4,0,0,0,0,0,0,{"$f":"IF(M133<0.01,0,M133*Adm!$GR$4)","v":0},{"$f":"IF(M133<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M133<0.01,0,IF(Adm!$GK$4>0,E134*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M133+E134+H134+I134-K134,AB134),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U134=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U134=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,65,0)","v":-6.3367916666666653E-4},null,-6.3367916666666653E-4,64,7.4999999999999997E-3,639.72988166150276,-639.72988166150276,0,1010188.2763908748]
[{"$f":"IF(A134=12,1,A134+1)","v":5},{"$f":"IF(M134>0,B134-1,0)","v":0},0,0,0,0,0,{"$f":"IF(M134<0.01,0,M134*Adm!$GR$4)","v":0},{"$f":"IF(M134<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M134<0.01,0,IF(Adm!$GK$4>0,E135*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M134+E135+H135+I135-K135,AB135),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U135=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U135=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,66,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,65,7.4999999999999997E-3,640.13526515980584,{"$f":"AP135-AN135","v":-640.13526515980584},0,1010828.4116560345]
[6,0,0,0,{"$f":"IF(M135<0.01,0,M135*D136*30.4166/360)","v":0},{"$f":"IF(M135<0.01,0,G136-E136)","v":0},0,{"$f":"IF(M135<0.01,0,M135*Adm!$GR$4)","v":0},{"$f":"IF(M135<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M135<0.01,0,IF(Adm!$GK$4>0,E136*Adm!$GK$4,0))","v":0},{"$f":"G136+H136+I136+J136","v":0},{"$f":"IF(Adm!$GF$4=\"si\",MIN(M135+E136+H136+I136-K136,AB136),0)","v":0},{"$f":"IF(M135<0.001,0,+M135-F136-L136-N136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(U135=12,1,U135+1)","v":6},{"$f":"IF(U136=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U136=1,Adm!$HE$4,0)","v":0},null,null,null,0,{"$f":"IF(MOD(A136,2)=0,AA136*0.05*2,0)","v":0},null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,67,0)","v":-6.3367916666666653E-4},null,{"$f":"AO136/AQ135","v":-6.3367916666666653E-4},66,7.4999999999999997E-3,{"$f":"AQ135*AM136*30.4166/360","v":640.54090554118613},-640.54090554118613,0,{"$f":"IF(AQ135<0.001,0,AQ135-AO136-AR136)","v":1011468.9525615757}]
[7,0,{"$f":"IF(M136<0.01,0,C136+1)","v":0},0,0,0,{"$f":"IF(M136<0.01,0,MIN(M136+E137,IF(AF137>0,AF137,G136*(1+V137))))","v":0},{"$f":"IF(M136<0.01,0,M136*Adm!$GR$4)","v":0},{"$f":"IF(M136<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M136<0.01,0,IF(Adm!$GK$4>0,E137*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M136+E137+H137+I137-K137,AB137),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U137=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U137=1,Adm!$HE$4,0)","v":0},null,null,null,{"$f":"AA136","v":0},0,null,null,null,{"$f":"IF(AG137>1,AG137,0)","v":0},{"$f":"IF(AND(AH137>0.01,$AF$65=2),AH137,0)","v":0},{"$f":"IF(N136<0.01,0,IF($AF$65=2,M136*AI137)+E137)","v":0},{"$f":"HLOOKUP($AI$66,anticipadofree,68,0)","v":-6.3367916666666653E-4},null,-6.3367916666666653E-4,67,{"$f":"AM136","v":7.4999999999999997E-3},640.94680296842535,-640.94680296842535,{"$f":"MIN(AQ136+AN137,AP136)","v":0},1012109.8993645441]
[8,0,0,0,0,0,0,{"$f":"IF(M137<0.01,0,M137*Adm!$GR$4)","v":0},{"$f":"IF(M137<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M137<0.01,0,IF(Adm!$GK$4>0,E138*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M137+E138+H138+I138-K138,AB138),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U138=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U138=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,69,0)","v":-6.3367916666666653E-4},null,-6.3367916666666653E-4,{"$f":"IF(AQ137<=0,\"\",AL137+1)","v":68},7.4999999999999997E-3,641.35295760440806,-641.35295760440806,0,1012751.2523221485]
[9,0,0,0,0,0,0,{"$f":"IF(M138<0.01,0,M138*Adm!$GR$4)","v":0},{"$f":"IF(M138<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M138<0.01,0,IF(Adm!$GK$4>0,E139*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M138+E139+H139+I139-K139,AB139),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U139=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U139=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,70,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,69,7.4999999999999997E-3,641.7593696121221,-641.7593696121221,0,1013393.0116917606]
[10,0,0,0,0,0,0,{"$f":"IF(M139<0.01,0,M139*Adm!$GR$4)","v":0},{"$f":"IF(M139<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M139<0.01,0,IF(Adm!$GK$4>0,E140*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M139+E140+H140+I140-K140,AB140),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U140=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U140=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,71,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,70,7.4999999999999997E-3,642.16603915465839,-642.16603915465839,0,1014035.1777309153]
[11,0,0,0,0,0,0,{"$f":"IF(M140<0.01,0,M140*Adm!$GR$4)","v":0},{"$f":"IF(M140<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M140<0.01,0,IF(Adm!$GK$4>0,E141*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M140+E141+H141+I141-K141,AB141),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U141=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U141=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,72,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,71,7.4999999999999997E-3,642.57296639521155,-642.57296639521155,0,1014677.7506973104]
[12,0,0,0,0,0,0,{"$f":"IF(M141<0.01,0,M141*Adm!$GR$4)","v":0},{"$f":"IF(M141<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M141<0.01,0,IF(Adm!$GK$4>0,E142*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M141+E142+H142+I142-K142,AB142),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U142=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U142=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,73,0)","v":-6.3367916666666664E-4},null,-6.3367916666666664E-4,72,7.4999999999999997E-3,642.98015149707942,-642.98015149707942,0,1015320.7308488075]
[1,0,0,0,0,0,0,{"$f":"IF(M142<0.01,0,M142*Adm!$GR$4)","v":0},{"$f":"IF(M142<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M142<0.01,0,IF(Adm!$GK$4>0,E143*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M142+E143+H143+I143-K143,AB143),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U143=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U143=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,74,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,73,{"$f":"AM142++$AN$68","v":0.01},857.8501261648845,-857.8501261648845,{"$f":"MIN(AQ142+AN143,AP142*(1+$AN$66))","v":0},1016178.5809749723]
[2,0,0,0,0,0,0,{"$f":"IF(M143<0.01,0,M143*Adm!$GR$4)","v":0},{"$f":"IF(M143<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M143<0.01,0,IF(Adm!$GK$4>0,E144*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M143+E144+H144+I144-K144,AB144),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U144=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U144=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,75,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,74,0.01,858.57492850231506,-858.57492850231506,0,1017037.1559034747]
[3,0,0,0,0,0,0,{"$f":"IF(M144<0.01,0,M144*Adm!$GR$4)","v":0},{"$f":"IF(M144<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M144<0.01,0,IF(Adm!$GK$4>0,E145*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M144+E145+H145+I145-K145,AB145),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U145=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U145=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,76,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,75,0.01,859.30034322926736,-859.30034322926736,0,1017896.456246704]
[4,0,0,0,0,0,0,{"$f":"IF(M145<0.01,0,M145*Adm!$GR$4)","v":0},{"$f":"IF(M145<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M145<0.01,0,IF(Adm!$GK$4>0,E146*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M145+E146+H146+I146-K146,AB146),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U146=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U146=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,77,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,76,0.01,860.02637086315258,-860.02637086315258,0,1018756.4826175672]
[5,0,0,0,0,0,0,{"$f":"IF(M146<0.01,0,M146*Adm!$GR$4)","v":0},{"$f":"IF(M146<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M146<0.01,0,IF(Adm!$GK$4>0,E147*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M146+E147+H147+I147-K147,AB147),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U147=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U147=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,78,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,77,0.01,860.75301192181928,-860.75301192181928,0,1019617.2356294889]
[6,0,0,0,0,0,0,{"$f":"IF(M147<0.01,0,M147*Adm!$GR$4)","v":0},{"$f":"IF(M147<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M147<0.01,0,IF(Adm!$GK$4>0,E148*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M147+E148+H148+I148-K148,AB148),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U148=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U148=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,79,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,78,0.01,861.48026692355313,-861.48026692355313,0,1020478.7158964125]
[7,0,0,0,0,0,0,{"$f":"IF(M148<0.01,0,M148*Adm!$GR$4)","v":0},{"$f":"IF(M148<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M148<0.01,0,IF(Adm!$GK$4>0,E149*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M148+E149+H149+I149-K149,AB149),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U149=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U149=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,80,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,79,0.01,862.2081363870783,-862.2081363870783,0,1021340.9240327996]
[8,0,0,0,0,0,0,{"$f":"IF(M149<0.01,0,M149*Adm!$GR$4)","v":0},{"$f":"IF(M149<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M149<0.01,0,IF(Adm!$GK$4>0,E150*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M149+E150+H150+I150-K150,AB150),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U150=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U150=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,81,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,80,0.01,862.93662083155698,-862.93662083155698,0,1022203.8606536312]
[9,0,0,0,0,0,0,{"$f":"IF(M150<0.01,0,M150*Adm!$GR$4)","v":0},{"$f":"IF(M150<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M150<0.01,0,IF(Adm!$GK$4>0,E151*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M150+E151+H151+I151-K151,AB151),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U151=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U151=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,82,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,81,0.01,863.66572077658975,-863.66572077658975,0,1023067.5263744077]
[10,0,0,0,0,0,0,{"$f":"IF(M151<0.01,0,M151*Adm!$GR$4)","v":0},{"$f":"IF(M151<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M151<0.01,0,IF(Adm!$GK$4>0,E152*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M151+E152+H152+I152-K152,AB152),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U152=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U152=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,83,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,82,0.01,864.39543674221693,-864.39543674221693,0,1023931.9218111499]
[11,0,0,0,0,0,0,{"$f":"IF(M152<0.01,0,M152*Adm!$GR$4)","v":0},{"$f":"IF(M152<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M152<0.01,0,IF(Adm!$GK$4>0,E153*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M152+E153+H153+I153-K153,AB153),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U153=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U153=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,84,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,83,0.01,865.12576924891732,-865.12576924891732,0,1024797.0475803989]
[12,0,0,0,0,0,0,{"$f":"IF(M153<0.01,0,M153*Adm!$GR$4)","v":0},{"$f":"IF(M153<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M153<0.01,0,IF(Adm!$GK$4>0,E154*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M153+E154+H154+I154-K154,AB154),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U154=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U154=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,85,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,84,0.01,865.85671881760982,-865.85671881760982,0,1025662.9042992165]
[1,0,0,0,0,0,0,{"$f":"IF(M154<0.01,0,M154*Adm!$GR$4)","v":0},{"$f":"IF(M154<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M154<0.01,0,IF(Adm!$GK$4>0,E155*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M154+E155+H155+I155-K155,AB155),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U155=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U155=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,86,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,85,0.01,866.58828596965407,-866.58828596965407,{"$f":"MIN(AQ154+AN155,AP154*(1+$AN$66))","v":0},1026529.4925851861]
[2,0,0,0,0,0,0,{"$f":"IF(M155<0.01,0,M155*Adm!$GR$4)","v":0},{"$f":"IF(M155<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M155<0.01,0,IF(Adm!$GK$4>0,E156*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M155+E156+H156+I156-K156,AB156),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U156=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U156=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,87,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,86,0.01,867.32047122684924,-867.32047122684924,0,1027396.813056413]
[3,0,0,0,0,0,0,{"$f":"IF(M156<0.01,0,M156*Adm!$GR$4)","v":0},{"$f":"IF(M156<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M156<0.01,0,IF(Adm!$GK$4>0,E157*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M156+E157+H157+I157-K157,AB157),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U157=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U157=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,88,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,87,0.01,868.05327511143582,-868.05327511143582,0,1028264.8663315244]
[4,0,0,0,0,0,0,{"$f":"IF(M157<0.01,0,M157*Adm!$GR$4)","v":0},{"$f":"IF(M157<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M157<0.01,0,IF(Adm!$GK$4>0,E158*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M157+E158+H158+I158-K158,AB158),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U158=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U158=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,89,0)","v":-8.4490555555555573E-4},null,-8.4490555555555573E-4,88,0.01,868.78669814609589,-868.78669814609589,0,1029133.6530296706]
[5,0,0,0,0,0,0,{"$f":"IF(M158<0.01,0,M158*Adm!$GR$4)","v":0},{"$f":"IF(M158<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M158<0.01,0,IF(Adm!$GK$4>0,E159*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M158+E159+H159+I159-K159,AB159),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U159=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U159=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,90,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,89,0.01,869.52074085395225,-869.52074085395225,0,1030003.1737705246]
[6,0,0,0,0,0,0,{"$f":"IF(M159<0.01,0,M159*Adm!$GR$4)","v":0},{"$f":"IF(M159<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M159<0.01,0,IF(Adm!$GK$4>0,E160*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M159+E160+H160+I160-K160,AB160),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U160=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U160=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,91,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,90,0.01,870.25540375857042,-870.25540375857042,0,1030873.4291742832]
[7,0,0,0,0,0,0,{"$f":"IF(M160<0.01,0,M160*Adm!$GR$4)","v":0},{"$f":"IF(M160<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M160<0.01,0,IF(Adm!$GK$4>0,E161*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M160+E161+H161+I161-K161,AB161),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U161=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U161=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,92,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,91,0.01,870.9906873839584,-870.9906873839584,0,1031744.4198616671]
[8,0,0,0,0,0,0,{"$f":"IF(M161<0.01,0,M161*Adm!$GR$4)","v":0},{"$f":"IF(M161<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M161<0.01,0,IF(Adm!$GK$4>0,E162*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M161+E162+H162+I162-K162,AB162),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U162=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U162=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,93,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,92,0.01,871.72659225456619,-871.72659225456619,0,1032616.1464539217]
[9,0,0,0,0,0,0,{"$f":"IF(M162<0.01,0,M162*Adm!$GR$4)","v":0},{"$f":"IF(M162<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M162<0.01,0,IF(Adm!$GK$4>0,E163*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M162+E163+H163+I163-K163,AB163),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U163=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U163=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,94,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,93,0.01,872.46311889528749,-872.46311889528749,0,1033488.609572817]
[10,0,0,0,0,0,0,{"$f":"IF(M163<0.01,0,M163*Adm!$GR$4)","v":0},{"$f":"IF(M163<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M163<0.01,0,IF(Adm!$GK$4>0,E164*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M163+E164+H164+I164-K164,AB164),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U164=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U164=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,95,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,94,0.01,873.20026783145954,-873.20026783145954,0,1034361.8098406484]
[11,0,0,0,0,0,0,{"$f":"IF(M164<0.01,0,M164*Adm!$GR$4)","v":0},{"$f":"IF(M164<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M164<0.01,0,IF(Adm!$GK$4>0,E165*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M164+E165+H165+I165-K165,AB165),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U165=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U165=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,96,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,95,0.01,873.93803958886303,-873.93803958886303,0,1035235.7478802373]
[12,0,0,0,0,0,0,{"$f":"IF(M165<0.01,0,M165*Adm!$GR$4)","v":0},{"$f":"IF(M165<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M165<0.01,0,IF(Adm!$GK$4>0,E166*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M165+E166+H166+I166-K166,AB166),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U166=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U166=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,97,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,96,0.01,874.67643469372285,-874.67643469372285,0,1036110.424314931]
[1,0,0,0,0,0,0,{"$f":"IF(M166<0.01,0,M166*Adm!$GR$4)","v":0},{"$f":"IF(M166<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M166<0.01,0,IF(Adm!$GK$4>0,E167*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M166+E167+H167+I167-K167,AB167),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U167=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U167=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,98,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,97,0.01,875.41545367270919,-875.41545367270919,{"$f":"MIN(AQ166+AN167,AP166*(1+$AN$66))","v":0},1036985.8397686038]
[2,0,0,0,0,0,0,{"$f":"IF(M167<0.01,0,M167*Adm!$GR$4)","v":0},{"$f":"IF(M167<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M167<0.01,0,IF(Adm!$GK$4>0,E168*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M167+E168+H168+I168-K168,AB168),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U168=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U168=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,99,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,98,0.01,876.15509705293641,-876.15509705293641,0,1037861.9948656567]
[3,0,0,0,0,0,0,{"$f":"IF(M168<0.01,0,M168*Adm!$GR$4)","v":0},{"$f":"IF(M168<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M168<0.01,0,IF(Adm!$GK$4>0,E169*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M168+E169+H169+I169-K169,AB169),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U169=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U169=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,100,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,99,0.01,876.89536536196488,-876.89536536196488,0,1038738.8902310187]
[4,0,0,0,0,0,0,{"$f":"IF(M169<0.01,0,M169*Adm!$GR$4)","v":0},{"$f":"IF(M169<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M169<0.01,0,IF(Adm!$GK$4>0,E170*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M169+E170+H170+I170-K170,AB170),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U170=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U170=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,101,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,100,0.01,877.63625912780003,-877.63625912780003,0,1039616.5264901464]
[5,0,0,{"$f":"IF(M170<0.01,0,IF(D170=$Y$72,D170,IF(D170-W171<=$Y$72,D170-W171,D170-W171)))","v":0},0,0,0,{"$f":"IF(M170<0.01,0,M170*Adm!$GR$4)","v":0},{"$f":"IF(M170<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M170<0.01,0,IF(Adm!$GK$4>0,E171*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M170+E171+H171+I171-K171,AB171),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U171=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U171=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,102,0)","v":-8.4490555555555573E-4},null,-8.4490555555555573E-4,101,0.01,878.37777887889422,-878.37777887889422,0,1040494.9042690253]
[6,0,0,0,0,0,0,{"$f":"IF(M171<0.01,0,M171*Adm!$GR$4)","v":0},{"$f":"IF(M171<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M171<0.01,0,IF(Adm!$GK$4>0,E172*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M171+E172+H172+I172-K172,AB172),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U172=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U172=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,103,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,102,0.01,879.11992514414544,-879.11992514414544,0,1041374.0241941694]
[7,0,0,0,0,0,0,{"$f":"IF(M172<0.01,0,M172*Adm!$GR$4)","v":0},{"$f":"IF(M172<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M172<0.01,0,IF(Adm!$GK$4>0,E173*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M172+E173+H173+I173-K173,AB173),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U173=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U173=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,104,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,103,0.01,879.86269845289917,-879.86269845289917,0,1042253.8868926223]
[8,0,0,0,0,0,0,{"$f":"IF(M173<0.01,0,M173*Adm!$GR$4)","v":0},{"$f":"IF(M173<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M173<0.01,0,IF(Adm!$GK$4>0,E174*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M173+E174+H174+I174-K174,AB174),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U174=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U174=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,105,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,104,0.01,880.60609933494823,-880.60609933494823,0,1043134.4929919572]
[9,0,0,0,0,0,0,{"$f":"IF(M174<0.01,0,M174*Adm!$GR$4)","v":0},{"$f":"IF(M174<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M174<0.01,0,IF(Adm!$GK$4>0,E175*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M174+E175+H175+I175-K175,AB175),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U175=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U175=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,106,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,105,0.01,881.35012832053246,-881.35012832053246,0,1044015.8431202777]
[10,0,0,0,0,0,0,{"$f":"IF(M175<0.01,0,M175*Adm!$GR$4)","v":0},{"$f":"IF(M175<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M175<0.01,0,IF(Adm!$GK$4>0,E176*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M175+E176+H176+I176-K176,AB176),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U176=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U176=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,107,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,106,0.01,882.09478594033988,-882.09478594033988,0,1044897.9379062181]
[11,0,0,0,0,0,0,{"$f":"IF(M176<0.01,0,M176*Adm!$GR$4)","v":0},{"$f":"IF(M176<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M176<0.01,0,IF(Adm!$GK$4>0,E177*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M176+E177+H177+I177-K177,AB177),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U177=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U177=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,108,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,107,0.01,882.84007272550764,-882.84007272550764,0,1045780.7779789437]
[12,0,0,0,0,0,0,{"$f":"IF(M177<0.01,0,M177*Adm!$GR$4)","v":0},{"$f":"IF(M177<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M177<0.01,0,IF(Adm!$GK$4>0,E178*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M177+E178+H178+I178-K178,AB178),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U178=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U178=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,109,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,108,0.01,883.58598920762051,-883.58598920762051,0,1046664.3639681513]
[1,0,0,0,0,0,0,{"$f":"IF(M178<0.01,0,M178*Adm!$GR$4)","v":0},{"$f":"IF(M178<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M178<0.01,0,IF(Adm!$GK$4>0,E179*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M178+E179+H179+I179-K179,AB179),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U179=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U179=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,110,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,109,0.01,884.33253591871312,-884.33253591871312,{"$f":"MIN(AQ178+AN179,AP178*(1+$AN$66))","v":0},1047548.69650407]
[2,0,0,0,0,0,0,{"$f":"IF(M179<0.01,0,M179*Adm!$GR$4)","v":0},{"$f":"IF(M179<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M179<0.01,0,IF(Adm!$GK$4>0,E180*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M179+E180+H180+I180-K180,AB180),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U180=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U180=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,111,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,110,0.01,885.07971339126925,-885.07971339126925,0,1048433.7762174612]
[3,0,0,0,0,0,0,{"$f":"IF(M180<0.01,0,M180*Adm!$GR$4)","v":0},{"$f":"IF(M180<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M180<0.01,0,IF(Adm!$GK$4>0,E181*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M180+E181+H181+I181-K181,AB181),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U181=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U181=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,112,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,111,0.01,885.82752215822302,-885.82752215822302,0,1049319.6037396195]
[4,0,0,0,0,0,0,{"$f":"IF(M181<0.01,0,M181*Adm!$GR$4)","v":0},{"$f":"IF(M181<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M181<0.01,0,IF(Adm!$GK$4>0,E182*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M181+E182+H182+I182-K182,AB182),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U182=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U182=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,113,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,112,0.01,886.57596275295862,-886.57596275295862,0,1050206.1797023725]
[5,0,0,0,0,0,0,{"$f":"IF(M182<0.01,0,M182*Adm!$GR$4)","v":0},{"$f":"IF(M182<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M182<0.01,0,IF(Adm!$GK$4>0,E183*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M182+E183+H183+I183-K183,AB183),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U183=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U183=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,114,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,113,0.01,887.32503570931067,-887.32503570931067,0,1051093.5047380819]
[6,0,0,0,0,0,0,{"$f":"IF(M183<0.01,0,M183*Adm!$GR$4)","v":0},{"$f":"IF(M183<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M183<0.01,0,IF(Adm!$GK$4>0,E184*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M183+E184+H184+I184-K184,AB184),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U184=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U184=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,115,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,114,0.01,888.07474156156502,-888.07474156156502,0,1051981.5794796436]
[7,0,0,0,0,0,0,{"$f":"IF(M184<0.01,0,M184*Adm!$GR$4)","v":0},{"$f":"IF(M184<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M184<0.01,0,IF(Adm!$GK$4>0,E185*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M184+E185+H185+I185-K185,AB185),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U185=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U185=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,116,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,115,0.01,888.82508084445908,-888.82508084445908,0,1052870.4045604882]
[8,0,0,0,0,0,0,{"$f":"IF(M185<0.01,0,M185*Adm!$GR$4)","v":0},{"$f":"IF(M185<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M185<0.01,0,IF(Adm!$GK$4>0,E186*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M185+E186+H186+I186-K186,AB186),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U186=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U186=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,117,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,116,0.01,889.57605409318171,-889.57605409318171,0,1053759.9806145814]
[9,0,0,0,0,0,0,{"$f":"IF(M186<0.01,0,M186*Adm!$GR$4)","v":0},{"$f":"IF(M186<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M186<0.01,0,IF(Adm!$GK$4>0,E187*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M186+E187+H187+I187-K187,AB187),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U187=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U187=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,118,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,117,0.01,890.32766184337424,-890.32766184337424,0,1054650.3082764247]
[10,0,0,0,0,0,0,{"$f":"IF(M187<0.01,0,M187*Adm!$GR$4)","v":0},{"$f":"IF(M187<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M187<0.01,0,IF(Adm!$GK$4>0,E188*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M187+E188+H188+I188-K188,AB188),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U188=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U188=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,119,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,118,0.01,891.07990463113049,-891.07990463113049,0,1055541.3881810559]
[11,0,0,0,0,0,0,{"$f":"IF(M188<0.01,0,M188*Adm!$GR$4)","v":0},{"$f":"IF(M188<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M188<0.01,0,IF(Adm!$GK$4>0,E189*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M188+E189+H189+I189-K189,AB189),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U189=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U189=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,120,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,119,0.01,891.83278299299729,-891.83278299299729,0,1056433.220964049]
[12,0,0,0,0,0,0,{"$f":"IF(M189<0.01,0,M189*Adm!$GR$4)","v":0},{"$f":"IF(M189<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M189<0.01,0,IF(Adm!$GK$4>0,E190*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M189+E190+H190+I190-K190,AB190),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U190=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U190=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,121,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,120,0.01,892.58629746597478,-892.58629746597478,0,1057325.8072615149]
[1,0,0,0,0,0,0,{"$f":"IF(M190<0.01,0,M190*Adm!$GR$4)","v":0},{"$f":"IF(M190<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M190<0.01,0,IF(Adm!$GK$4>0,E191*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M190+E191+H191+I191-K191,AB191),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U191=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U191=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,122,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,121,0.01,893.34044858751645,-893.34044858751645,{"$f":"MIN(AQ190+AN191,AP190*(1+$AN$66))","v":0},1058219.1477101024]
[2,0,0,0,0,0,0,{"$f":"IF(M191<0.01,0,M191*Adm!$GR$4)","v":0},{"$f":"IF(M191<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M191<0.01,0,IF(Adm!$GK$4>0,E192*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M191+E192+H192+I192-K192,AB192),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U192=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U192=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,123,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,122,0.01,894.09523689553043,-894.09523689553043,0,1059113.242946998]
[3,0,0,0,0,0,0,{"$f":"IF(M192<0.01,0,M192*Adm!$GR$4)","v":0},{"$f":"IF(M192<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M192<0.01,0,IF(Adm!$GK$4>0,E193*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M192+E193+H193+I193-K193,AB193),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U193=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U193=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,124,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,123,0.01,894.85066292837939,-894.85066292837939,0,1060008.0936099263]
[4,0,0,0,0,0,0,{"$f":"IF(M193<0.01,0,M193*Adm!$GR$4)","v":0},{"$f":"IF(M193<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M193<0.01,0,IF(Adm!$GK$4>0,E194*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M193+E194+H194+I194-K194,AB194),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U194=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U194=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,125,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,124,0.01,895.60672722488005,-895.60672722488005,0,1060903.7003371511]
[5,0,0,0,0,0,0,{"$f":"IF(M194<0.01,0,M194*Adm!$GR$4)","v":0},{"$f":"IF(M194<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M194<0.01,0,IF(Adm!$GK$4>0,E195*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M194+E195+H195+I195-K195,AB195),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U195=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U195=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,125,0)","v":-8.4490555555555551E-4},null,-8.4490555555555562E-4,125,0.01,896.36343032430534,-896.36343032430534,0,1061800.0637674753]
[6,0,0,0,0,0,0,{"$f":"IF(M195<0.01,0,M195*Adm!$GR$4)","v":0},{"$f":"IF(M195<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M195<0.01,0,IF(Adm!$GK$4>0,E196*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M195+E196+H196+I196-K196,AB196),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U196=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U196=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,127,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,126,0.01,897.12077276638297,-897.12077276638297,0,1062697.1845402417]
[7,0,0,0,0,0,0,{"$f":"IF(M196<0.01,0,M196*Adm!$GR$4)","v":0},{"$f":"IF(M196<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M196<0.01,0,IF(Adm!$GK$4>0,E197*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M196+E197+H197+I197-K197,AB197),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U197=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U197=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,128,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,127,0.01,897.87875509129765,-897.87875509129765,0,1063595.0632953329]
[8,0,0,0,0,0,0,{"$f":"IF(M197<0.01,0,M197*Adm!$GR$4)","v":0},{"$f":"IF(M197<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M197<0.01,0,IF(Adm!$GK$4>0,E198*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M197+E198+H198+I198-K198,AB198),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U198=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U198=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,129,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,128,0.01,898.63737783968952,-898.63737783968952,0,1064493.7006731727]
[{"$f":"IF(A198=12,1,A198+1)","v":9},{"$f":"IF(M198>0,B198-1,0)","v":0},0,0,0,0,0,{"$f":"IF(M198<0.01,0,M198*Adm!$GR$4)","v":0},{"$f":"IF(M198<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M198<0.01,0,IF(Adm!$GK$4>0,E199*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M198+E199+H199+I199-K199,AB199),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U199=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U199=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,130,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,129,0.01,899.39664155265621,{"$f":"AP199-AN199","v":-899.39664155265621},0,1065393.0973147254]
[10,0,0,0,{"$f":"IF(M199<0.01,0,M199*D200*30.4166/360)","v":0},{"$f":"IF(M199<0.01,0,G200-E200)","v":0},0,{"$f":"IF(M199<0.01,0,M199*Adm!$GR$4)","v":0},{"$f":"IF(M199<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M199<0.01,0,IF(Adm!$GK$4>0,E200*Adm!$GK$4,0))","v":0},{"$f":"G200+H200+I200+J200","v":0},{"$f":"IF(Adm!$GF$4=\"si\",MIN(M199+E200+H200+I200-K200,AB200),0)","v":0},{"$f":"IF(M199<0.001,0,+M199-F200-L200-N200)","v":0},null,null,null,null,null,null,null,{"$f":"IF(U199=12,1,U199+1)","v":10},{"$f":"IF(U200=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U200=1,Adm!$HE$4,0)","v":0},null,null,null,0,{"$f":"IF(MOD(A200,2)=0,AA200*0.05*2,0)","v":0},null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,131,0)","v":-8.4490555555555562E-4},null,{"$f":"AO200/AQ199","v":-8.4490555555555562E-4},130,0.01,{"$f":"AQ199*AM200*30.4166/360","v":900.15654677175223},-900.15654677175223,0,{"$f":"IF(AQ199<0.001,0,AQ199-AO200-AR200)","v":1066293.2538614972}]
[11,0,{"$f":"IF(M200<0.01,0,C200+1)","v":0},0,0,0,{"$f":"IF(M200<0.01,0,MIN(M200+E201,IF(AF201>0,AF201,G200*(1+V201))))","v":0},{"$f":"IF(M200<0.01,0,M200*Adm!$GR$4)","v":0},{"$f":"IF(M200<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M200<0.01,0,IF(Adm!$GK$4>0,E201*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M200+E201+H201+I201-K201,AB201),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U201=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U201=1,Adm!$HE$4,0)","v":0},null,null,null,{"$f":"AA200","v":0},0,null,null,null,{"$f":"IF(AG201>1,AG201,0)","v":0},{"$f":"IF(AND(AH201>0.01,$AF$65=2),AH201,0)","v":0},{"$f":"IF(N200<0.01,0,IF($AF$65=2,M200*AI201)+E201)","v":0},{"$f":"HLOOKUP($AI$66,anticipadofree,132,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,131,{"$f":"AM200","v":0.01},900.91709403898938,-900.91709403898938,{"$f":"MIN(AQ200+AN201,AP200)","v":0},1067194.1709555362]
[12,0,0,0,0,0,0,{"$f":"IF(M201<0.01,0,M201*Adm!$GR$4)","v":0},{"$f":"IF(M201<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M201<0.01,0,IF(Adm!$GK$4>0,E202*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M201+E202+H202+I202-K202,AB202),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U202=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U202=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,133,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,{"$f":"IF(AQ201<=0,\"\",AL201+1)","v":132},0.01,901.67828389683768,-901.67828389683768,0,1068095.849239433]
[1,0,0,0,0,0,0,{"$f":"IF(M202<0.01,0,M202*Adm!$GR$4)","v":0},{"$f":"IF(M202<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M202<0.01,0,IF(Adm!$GK$4>0,E203*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M202+E203+H203+I203-K203,AB203),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U203=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U203=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,134,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,133,0.01,902.44011688822604,-902.44011688822604,{"$f":"MIN(AQ202+AN203,AP202*(1+$AN$66))","v":0},1068998.2893563211]
[2,0,0,0,0,0,0,{"$f":"IF(M203<0.01,0,M203*Adm!$GR$4)","v":0},{"$f":"IF(M203<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M203<0.01,0,IF(Adm!$GK$4>0,E204*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M203+E204+H204+I204-K204,AB204),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U204=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U204=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,135,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,134,0.01,903.20259355654093,-903.20259355654093,0,1069901.4919498777]
[3,0,0,0,0,0,0,{"$f":"IF(M204<0.01,0,M204*Adm!$GR$4)","v":0},{"$f":"IF(M204<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M204<0.01,0,IF(Adm!$GK$4>0,E205*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M204+E205+H205+I205-K205,AB205),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U205=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U205=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,136,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,135,0.01,903.96571444562915,-903.96571444562915,0,1070805.4576643233]
[4,0,0,0,0,0,0,{"$f":"IF(M205<0.01,0,M205*Adm!$GR$4)","v":0},{"$f":"IF(M205<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M205<0.01,0,IF(Adm!$GK$4>0,E206*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M205+E206+H206+I206-K206,AB206),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U206=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U206=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,137,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,136,0.01,904.72948009979609,-904.72948009979609,0,1071710.1871444231]
[5,0,0,0,0,0,0,{"$f":"IF(M206<0.01,0,M206*Adm!$GR$4)","v":0},{"$f":"IF(M206<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M206<0.01,0,IF(Adm!$GK$4>0,E207*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M206+E207+H207+I207-K207,AB207),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U207=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U207=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,138,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,137,0.01,905.49389106380715,-905.49389106380715,0,1072615.681035487]
[6,0,0,0,0,0,0,{"$f":"IF(M207<0.01,0,M207*Adm!$GR$4)","v":0},{"$f":"IF(M207<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M207<0.01,0,IF(Adm!$GK$4>0,E208*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M207+E208+H208+I208-K208,AB208),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U208=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U208=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,139,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,138,0.01,906.25894788288872,-906.25894788288872,0,1073521.9399833698]
[7,0,0,0,0,0,0,{"$f":"IF(M208<0.01,0,M208*Adm!$GR$4)","v":0},{"$f":"IF(M208<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M208<0.01,0,IF(Adm!$GK$4>0,E209*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M208+E209+H209+I209-K209,AB209),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U209=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U209=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,140,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,139,0.01,907.02465110272692,-907.02465110272692,0,1074428.9646344725]
[8,0,0,0,0,0,0,{"$f":"IF(M209<0.01,0,M209*Adm!$GR$4)","v":0},{"$f":"IF(M209<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M209<0.01,0,IF(Adm!$GK$4>0,E210*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M209+E210+H210+I210-K210,AB210),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U210=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U210=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,141,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,140,0.01,907.79100126946935,-907.79100126946935,0,1075336.7556357419]
[9,0,0,0,0,0,0,{"$f":"IF(M210<0.01,0,M210*Adm!$GR$4)","v":0},{"$f":"IF(M210<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M210<0.01,0,IF(Adm!$GK$4>0,E211*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M210+E211+H211+I211-K211,AB211),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U211=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U211=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,142,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,141,0.01,908.55799892972527,-908.55799892972527,0,1076245.3136346715]
[10,0,0,0,0,0,0,{"$f":"IF(M211<0.01,0,M211*Adm!$GR$4)","v":0},{"$f":"IF(M211<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M211<0.01,0,IF(Adm!$GK$4>0,E212*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M211+E212+H212+I212-K212,AB212),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U212=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U212=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,143,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,142,0.01,909.32564463056531,-909.32564463056531,0,1077154.639279302]
[11,0,0,0,0,0,0,{"$f":"IF(M212<0.01,0,M212*Adm!$GR$4)","v":0},{"$f":"IF(M212<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M212<0.01,0,IF(Adm!$GK$4>0,E213*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M212+E213+H213+I213-K213,AB213),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U213=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U213=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,144,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,143,0.01,910.09393891952266,-910.09393891952266,0,1078064.7332182215]
[12,0,0,0,0,0,0,{"$f":"IF(M213<0.01,0,M213*Adm!$GR$4)","v":0},{"$f":"IF(M213<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M213<0.01,0,IF(Adm!$GK$4>0,E214*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M213+E214+H214+I214-K214,AB214),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U214=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U214=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,145,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,144,0.01,910.862882344593,-910.862882344593,0,1078975.596100566]
[1,0,0,0,0,0,0,{"$f":"IF(M214<0.01,0,M214*Adm!$GR$4)","v":0},{"$f":"IF(M214<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M214<0.01,0,IF(Adm!$GK$4>0,E215*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M214+E215+H215+I215-K215,AB215),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U215=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U215=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,146,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,145,0.01,911.63247545423542,-911.63247545423542,{"$f":"MIN(AQ214+AN215,AP214*(1+$AN$66))","v":0},1079887.2285760201]
[2,0,0,0,0,0,0,{"$f":"IF(M215<0.01,0,M215*Adm!$GR$4)","v":0},{"$f":"IF(M215<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M215<0.01,0,IF(Adm!$GK$4>0,E216*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M215+E216+H216+I216-K216,AB216),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U216=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U216=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,147,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,146,0.01,912.40271879737134,-912.40271879737134,0,1080799.6312948174]
[3,0,0,0,0,0,0,{"$f":"IF(M216<0.01,0,M216*Adm!$GR$4)","v":0},{"$f":"IF(M216<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M216<0.01,0,IF(Adm!$GK$4>0,E217*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M216+E217+H217+I217-K217,AB217),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U217=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U217=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,148,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,147,0.01,913.1736129233874,-913.1736129233874,0,1081712.8049077408]
[4,0,0,0,0,0,0,{"$f":"IF(M217<0.01,0,M217*Adm!$GR$4)","v":0},{"$f":"IF(M217<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M217<0.01,0,IF(Adm!$GK$4>0,E218*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M217+E218+H218+I218-K218,AB218),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U218=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U218=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,149,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,148,0.01,913.94515838213295,-913.94515838213295,0,1082626.750066123]
[5,0,0,0,0,0,0,{"$f":"IF(M218<0.01,0,M218*Adm!$GR$4)","v":0},{"$f":"IF(M218<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M218<0.01,0,IF(Adm!$GK$4>0,E219*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M218+E219+H219+I219-K219,AB219),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U219=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U219=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,150,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,149,0.01,914.71735572392322,-914.71735572392322,0,1083541.4674218469]
[6,0,0,0,0,0,0,{"$f":"IF(M219<0.01,0,M219*Adm!$GR$4)","v":0},{"$f":"IF(M219<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M219<0.01,0,IF(Adm!$GK$4>0,E220*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M219+E220+H220+I220-K220,AB220),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U220=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U220=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,151,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,150,0.01,915.49020549953741,-915.49020549953741,0,1084456.9576273465]
[7,0,0,0,0,0,0,{"$f":"IF(M220<0.01,0,M220*Adm!$GR$4)","v":0},{"$f":"IF(M220<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M220<0.01,0,IF(Adm!$GK$4>0,E221*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M220+E221+H221+I221-K221,AB221),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U221=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U221=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,152,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,151,0.01,916.26370826022082,-916.26370826022082,0,1085373.2213356066]
[8,0,0,0,0,0,0,{"$f":"IF(M221<0.01,0,M221*Adm!$GR$4)","v":0},{"$f":"IF(M221<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M221<0.01,0,IF(Adm!$GK$4>0,E222*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M221+E222+H222+I222-K222,AB222),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U222=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U222=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,153,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,152,0.01,917.03786455768375,-917.03786455768375,0,1086290.2592001643]
[9,0,0,0,0,0,0,{"$f":"IF(M222<0.01,0,M222*Adm!$GR$4)","v":0},{"$f":"IF(M222<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M222<0.01,0,IF(Adm!$GK$4>0,E223*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M222+E223+H223+I223-K223,AB223),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U223=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U223=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,154,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,153,0.01,917.81267494410326,-917.81267494410326,0,1087208.0718751084]
[10,0,0,0,0,0,0,{"$f":"IF(M223<0.01,0,M223*Adm!$GR$4)","v":0},{"$f":"IF(M223<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M223<0.01,0,IF(Adm!$GK$4>0,E224*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M223+E224+H224+I224-K224,AB224),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U224=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U224=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,155,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,154,0.01,918.58813997212269,-918.58813997212269,0,1088126.6600150806]
[11,0,0,0,0,0,0,{"$f":"IF(M224<0.01,0,M224*Adm!$GR$4)","v":0},{"$f":"IF(M224<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M224<0.01,0,IF(Adm!$GK$4>0,E225*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M224+E225+H225+I225-K225,AB225),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U225=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U225=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,156,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,155,0.01,919.3642601948527,-919.3642601948527,0,1089046.0242752754]
[12,0,0,0,0,0,0,{"$f":"IF(M225<0.01,0,M225*Adm!$GR$4)","v":0},{"$f":"IF(M225<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M225<0.01,0,IF(Adm!$GK$4>0,E226*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M225+E226+H226+I226-K226,AB226),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U226=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U226=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,157,0)","v":-8.4490555555555573E-4},null,-8.4490555555555573E-4,156,0.01,920.14103616587079,-920.14103616587079,0,1089966.1653114413]
[1,0,0,0,0,0,0,{"$f":"IF(M226<0.01,0,M226*Adm!$GR$4)","v":0},{"$f":"IF(M226<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M226<0.01,0,IF(Adm!$GK$4>0,E227*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M226+E227+H227+I227-K227,AB227),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U227=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U227=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,158,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,157,0.01,920.9184684392219,-920.9184684392219,{"$f":"MIN(AQ226+AN227,AP226*(1+$AN$66))","v":0},1090887.0837798805]
[2,0,0,0,0,0,0,{"$f":"IF(M227<0.01,0,M227*Adm!$GR$4)","v":0},{"$f":"IF(M227<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M227<0.01,0,IF(Adm!$GK$4>0,E228*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M227+E228+H228+I228-K228,AB228),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U228=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U228=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,159,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,158,0.01,921.69655756941984,-921.69655756941984,0,1091808.7803374499]
[3,0,0,0,0,0,0,{"$f":"IF(M228<0.01,0,M228*Adm!$GR$4)","v":0},{"$f":"IF(M228<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M228<0.01,0,IF(Adm!$GK$4>0,E229*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M228+E229+H229+I229-K229,AB229),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U229=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U229=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,160,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,159,0.01,922.47530411144658,-922.47530411144658,0,1092731.2556415612]
[4,0,0,0,0,0,0,{"$f":"IF(M229<0.01,0,M229*Adm!$GR$4)","v":0},{"$f":"IF(M229<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M229<0.01,0,IF(Adm!$GK$4>0,E230*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M229+E230+H230+I230-K230,AB230),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U230=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U230=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,161,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,160,0.01,923.25470862075304,-923.25470862075304,0,1093654.510350182]
[5,0,0,0,0,0,0,{"$f":"IF(M230<0.01,0,M230*Adm!$GR$4)","v":0},{"$f":"IF(M230<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M230<0.01,0,IF(Adm!$GK$4>0,E231*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M230+E231+H231+I231-K231,AB231),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U231=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U231=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,162,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,161,0.01,924.03477165325955,-924.03477165325955,0,1094578.5451218353]
[6,0,0,0,0,0,0,{"$f":"IF(M231<0.01,0,M231*Adm!$GR$4)","v":0},{"$f":"IF(M231<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M231<0.01,0,IF(Adm!$GK$4>0,E232*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M231+E232+H232+I232-K232,AB232),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U232=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U232=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,163,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,162,0.01,924.815493765356,-924.815493765356,0,1095503.3606156006]
[7,0,0,0,0,0,0,{"$f":"IF(M232<0.01,0,M232*Adm!$GR$4)","v":0},{"$f":"IF(M232<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M232<0.01,0,IF(Adm!$GK$4>0,E233*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M232+E233+H233+I233-K233,AB233),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U233=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U233=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,164,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,163,0.01,925.59687551390221,-925.59687551390221,0,1096428.9574911145]
[8,0,0,0,0,0,0,{"$f":"IF(M233<0.01,0,M233*Adm!$GR$4)","v":0},{"$f":"IF(M233<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M233<0.01,0,IF(Adm!$GK$4>0,E234*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M233+E234+H234+I234-K234,AB234),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U234=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U234=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,165,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,164,0.01,926.37891745622858,-926.37891745622858,0,1097355.3364085706]
[9,0,0,{"$f":"IF(M234<0.01,0,IF(D234=$Y$72,D234,IF(D234-W235<=$Y$72,D234-W235,D234-W235)))","v":0},0,0,0,{"$f":"IF(M234<0.01,0,M234*Adm!$GR$4)","v":0},{"$f":"IF(M234<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M234<0.01,0,IF(Adm!$GK$4>0,E235*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M234+E235+H235+I235-K235,AB235),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U235=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U235=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,166,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,165,0.01,927.16162015013686,-927.16162015013686,0,1098282.4980287207]
[10,0,0,0,0,0,0,{"$f":"IF(M235<0.01,0,M235*Adm!$GR$4)","v":0},{"$f":"IF(M235<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M235<0.01,0,IF(Adm!$GK$4>0,E236*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M235+E236+H236+I236-K236,AB236),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U236=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U236=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,167,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,166,0.01,927.94498415389955,-927.94498415389955,0,1099210.4430128746]
[11,0,0,0,0,0,0,{"$f":"IF(M236<0.01,0,M236*Adm!$GR$4)","v":0},{"$f":"IF(M236<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M236<0.01,0,IF(Adm!$GK$4>0,E237*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M236+E237+H237+I237-K237,AB237),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U237=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U237=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,168,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,167,0.01,928.72901002626099,-928.72901002626099,0,1100139.1720229008]
[12,0,0,0,0,0,0,{"$f":"IF(M237<0.01,0,M237*Adm!$GR$4)","v":0},{"$f":"IF(M237<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M237<0.01,0,IF(Adm!$GK$4>0,E238*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M237+E238+H238+I238-K238,AB238),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U238=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U238=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,169,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,168,0.01,929.51369832643798,-929.51369832643798,0,1101068.6857212272]
[1,0,0,0,0,0,0,{"$f":"IF(M238<0.01,0,M238*Adm!$GR$4)","v":0},{"$f":"IF(M238<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M238<0.01,0,IF(Adm!$GK$4>0,E239*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M238+E239+H239+I239-K239,AB239),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U239=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U239=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,170,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,169,0.01,930.29904961411899,-930.29904961411899,{"$f":"MIN(AQ238+AN239,AP238*(1+$AN$66))","v":0},1101998.9847708414]
[2,0,0,0,0,0,0,{"$f":"IF(M239<0.01,0,M239*Adm!$GR$4)","v":0},{"$f":"IF(M239<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M239<0.01,0,IF(Adm!$GK$4>0,E240*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M239+E240+H240+I240-K240,AB240),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U240=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U240=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,171,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,170,0.01,931.08506444946602,-931.08506444946602,0,1102930.069835291]
[3,0,0,0,0,0,0,{"$f":"IF(M240<0.01,0,M240*Adm!$GR$4)","v":0},{"$f":"IF(M240<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M240<0.01,0,IF(Adm!$GK$4>0,E241*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M240+E241+H241+I241-K241,AB241),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U241=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U241=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,172,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,171,0.01,931.87174339311423,-931.87174339311423,0,1103861.9415786841]
[4,0,0,0,0,0,0,{"$f":"IF(M241<0.01,0,M241*Adm!$GR$4)","v":0},{"$f":"IF(M241<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M241<0.01,0,IF(Adm!$GK$4>0,E242*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M241+E242+H242+I242-K242,AB242),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U242=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U242=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,173,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,172,0.01,932.65908700617229,-932.65908700617229,0,1104794.6006656904]
[5,0,0,0,0,0,0,{"$f":"IF(M242<0.01,0,M242*Adm!$GR$4)","v":0},{"$f":"IF(M242<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M242<0.01,0,IF(Adm!$GK$4>0,E243*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M242+E243+H243+I243-K243,AB243),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U243=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U243=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,174,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,173,0.01,933.44709585022326,-933.44709585022326,0,1105728.0477615406]
[6,0,0,0,0,0,0,{"$f":"IF(M243<0.01,0,M243*Adm!$GR$4)","v":0},{"$f":"IF(M243<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M243<0.01,0,IF(Adm!$GK$4>0,E244*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M243+E244+H244+I244-K244,AB244),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U244=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U244=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,175,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,174,0.01,934.23577048732432,-934.23577048732432,0,1106662.2835320279]
[7,0,0,0,0,0,0,{"$f":"IF(M244<0.01,0,M244*Adm!$GR$4)","v":0},{"$f":"IF(M244<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M244<0.01,0,IF(Adm!$GK$4>0,E245*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M244+E245+H245+I245-K245,AB245),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U245=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U245=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,176,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,175,0.01,935.02511148000781,-935.02511148000781,0,1107597.3086435078]
[8,0,0,0,0,0,0,{"$f":"IF(M245<0.01,0,M245*Adm!$GR$4)","v":0},{"$f":"IF(M245<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M245<0.01,0,IF(Adm!$GK$4>0,E246*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M245+E246+H246+I246-K246,AB246),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U246=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U246=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,177,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,176,0.01,935.81511939128109,-935.81511939128109,0,1108533.1237628991]
[9,0,0,0,0,0,0,{"$f":"IF(M246<0.01,0,M246*Adm!$GR$4)","v":0},{"$f":"IF(M246<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M246<0.01,0,IF(Adm!$GK$4>0,E247*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M246+E247+H247+I247-K247,AB247),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U247=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U247=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,178,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,177,0.01,936.60579478462762,-936.60579478462762,0,1109469.7295576837]
[10,0,0,0,0,0,0,{"$f":"IF(M247<0.01,0,M247*Adm!$GR$4)","v":0},{"$f":"IF(M247<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M247<0.01,0,IF(Adm!$GK$4>0,E248*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M247+E248+H248+I248-K248,AB248),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U248=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U248=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,179,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,178,0.01,937.39713822400677,-937.39713822400677,0,1110407.1266959077]
[11,0,0,0,0,0,0,{"$f":"IF(M248<0.01,0,M248*Adm!$GR$4)","v":0},{"$f":"IF(M248<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M248<0.01,0,IF(Adm!$GK$4>0,E249*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M248+E249+H249+I249-K249,AB249),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U249=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U249=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,180,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,179,0.01,938.18915027385401,-938.18915027385401,0,1111345.3158461815]
[12,0,0,0,0,0,0,{"$f":"IF(M249<0.01,0,M249*Adm!$GR$4)","v":0},{"$f":"IF(M249<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M249<0.01,0,IF(Adm!$GK$4>0,E250*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M249+E250+H250+I250-K250,AB250),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U250=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U250=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,181,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,180,0.01,938.98183149908232,-938.98183149908232,0,1112284.2976776806]
[1,0,0,0,0,0,0,{"$f":"IF(M250<0.01,0,M250*Adm!$GR$4)","v":0},{"$f":"IF(M250<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M250<0.01,0,IF(Adm!$GK$4>0,E251*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M250+E251+H251+I251-K251,AB251),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U251=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U251=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,182,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,181,0.01,939.77518246508168,-939.77518246508168,{"$f":"MIN(AQ250+AN251,AP250*(1+$AN$66))","v":0},1113224.0728601457]
[2,0,0,0,0,0,0,{"$f":"IF(M251<0.01,0,M251*Adm!$GR$4)","v":0},{"$f":"IF(M251<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M251<0.01,0,IF(Adm!$GK$4>0,E252*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M251+E252+H252+I252-K252,AB252),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U252=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U252=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,183,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,{"$f":"IF(AQ251<=0,\"\",AL251+1)","v":182},0.01,940.56920373771959,-940.56920373771959,0,1114164.6420638834]
[3,0,0,0,0,0,0,{"$f":"IF(M252<0.01,0,M252*Adm!$GR$4)","v":0},{"$f":"IF(M252<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M252<0.01,0,IF(Adm!$GK$4>0,E253*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M252+E253+H253+I253-K253,AB253),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U253=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U253=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,184,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,{"$f":"IF(AQ252<=0,\"\",AL252+1)","v":183},0.01,941.36389588334191,-941.36389588334191,0,1115106.0059597667]
[4,0,0,0,0,0,0,{"$f":"IF(M253<0.01,0,M253*Adm!$GR$4)","v":0},{"$f":"IF(M253<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M253<0.01,0,IF(Adm!$GK$4>0,E254*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M253+E254+H254+I254-K254,AB254),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U254=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U254=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,185,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,184,0.01,942.15925946877337,-942.15925946877337,0,1116048.1652192355]
[5,0,0,0,0,0,0,{"$f":"IF(M254<0.01,0,M254*Adm!$GR$4)","v":0},{"$f":"IF(M254<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M254<0.01,0,IF(Adm!$GK$4>0,E255*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M254+E255+H255+I255-K255,AB255),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U255=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U255=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,186,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,185,0.01,942.95529506131652,-942.95529506131652,0,1116991.1205142967]
[6,0,0,0,0,0,0,{"$f":"IF(M255<0.01,0,M255*Adm!$GR$4)","v":0},{"$f":"IF(M255<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M255<0.01,0,IF(Adm!$GK$4>0,E256*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M255+E256+H256+I256-K256,AB256),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U256=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U256=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,187,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,186,0.01,943.75200322875435,-943.75200322875435,0,1117934.8725175255]
[7,0,0,0,0,0,0,{"$f":"IF(M256<0.01,0,M256*Adm!$GR$4)","v":0},{"$f":"IF(M256<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M256<0.01,0,IF(Adm!$GK$4>0,E257*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M256+E257+H257+I257-K257,AB257),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U257=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U257=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,188,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,187,0.01,944.54938453934903,-944.54938453934903,0,1118879.4219020647]
[8,0,0,0,0,0,0,{"$f":"IF(M257<0.01,0,M257*Adm!$GR$4)","v":0},{"$f":"IF(M257<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M257<0.01,0,IF(Adm!$GK$4>0,E258*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M257+E258+H258+I258-K258,AB258),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U258=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U258=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,189,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,188,0.01,945.34743956184275,-945.34743956184275,0,1119824.7693416264]
[9,0,0,0,0,0,0,{"$f":"IF(M258<0.01,0,M258*Adm!$GR$4)","v":0},{"$f":"IF(M258<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M258<0.01,0,IF(Adm!$GK$4>0,E259*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M258+E259+H259+I259-K259,AB259),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U259=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U259=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,190,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,189,0.01,946.14616886545866,-946.14616886545866,0,1120770.9155104919]
[10,0,0,0,0,0,0,{"$f":"IF(M259<0.01,0,M259*Adm!$GR$4)","v":0},{"$f":"IF(M259<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M259<0.01,0,IF(Adm!$GK$4>0,E260*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M259+E260+H260+I260-K260,AB260),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U260=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U260=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,191,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,190,0.01,946.94557301990085,-946.94557301990085,0,1121717.8610835117]
[11,0,0,0,0,0,0,{"$f":"IF(M260<0.01,0,M260*Adm!$GR$4)","v":0},{"$f":"IF(M260<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M260<0.01,0,IF(Adm!$GK$4>0,E261*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M260+E261+H261+I261-K261,AB261),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U261=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U261=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,192,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,191,0.01,947.74565259535404,-947.74565259535404,0,1122665.606736107]
[12,0,0,0,0,0,0,{"$f":"IF(M261<0.01,0,M261*Adm!$GR$4)","v":0},{"$f":"IF(M261<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M261<0.01,0,IF(Adm!$GK$4>0,E262*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M261+E262+H262+I262-K262,AB262),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U262=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U262=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,193,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,192,0.01,948.54640816248548,-948.54640816248548,0,1123614.1531442695]
[{"$f":"IF(A262=12,1,A262+1)","v":1},{"$f":"IF(M262>0,B262-1,0)","v":0},0,0,0,0,0,{"$f":"IF(M262<0.01,0,M262*Adm!$GR$4)","v":0},{"$f":"IF(M262<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M262<0.01,0,IF(Adm!$GK$4>0,E263*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M262+E263+H263+I263-K263,AB263),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U263=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U263=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,194,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,193,0.01,949.34784029244406,{"$f":"AP263-AN263","v":-949.34784029244406},{"$f":"MIN(AQ262+AN263,AP262*(1+$AN$66))","v":0},1124563.5009845619]
[2,0,0,0,{"$f":"IF(M263<0.01,0,M263*D264*30.4166/360)","v":0},{"$f":"IF(M263<0.01,0,G264-E264)","v":0},0,{"$f":"IF(M263<0.01,0,M263*Adm!$GR$4)","v":0},{"$f":"IF(M263<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M263<0.01,0,IF(Adm!$GK$4>0,E264*Adm!$GK$4,0))","v":0},{"$f":"G264+H264+I264+J264","v":0},{"$f":"IF(Adm!$GF$4=\"si\",MIN(M263+E264+H264+I264-K264,AB264),0)","v":0},{"$f":"IF(M263<0.001,0,+M263-F264-L264-N264)","v":0},null,null,null,null,null,null,null,{"$f":"IF(U263=12,1,U263+1)","v":2},{"$f":"IF(U264=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U264=1,Adm!$HE$4,0)","v":0},null,null,null,0,{"$f":"IF(MOD(A264,2)=0,AA264*0.05*2,0)","v":0},null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,195,0)","v":-8.4490555555555551E-4},null,{"$f":"AO264/AQ263","v":-8.4490555555555551E-4},194,0.01,{"$f":"AQ263*AM264*30.4166/360","v":950.14994955686177},-950.14994955686177,0,{"$f":"IF(AQ263<0.001,0,AQ263-AO264-AR264)","v":1125513.6509341188}]
[3,0,{"$f":"IF(M264<0.01,0,C264+1)","v":0},0,0,0,{"$f":"IF(M264<0.01,0,MIN(M264+E265,IF(AF265>0,AF265,G264*(1+V265))))","v":0},{"$f":"IF(M264<0.01,0,M264*Adm!$GR$4)","v":0},{"$f":"IF(M264<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M264<0.01,0,IF(Adm!$GK$4>0,E265*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M264+E265+H265+I265-K265,AB265),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U265=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U265=1,Adm!$HE$4,0)","v":0},null,null,null,{"$f":"AA264","v":0},0,null,null,null,{"$f":"IF(AG265>1,AG265,0)","v":0},{"$f":"IF(AND(AH265>0.01,$AF$65=2),AH265,0)","v":0},{"$f":"IF(N264<0.01,0,IF($AF$65=2,M264*AI265)+E265)","v":0},{"$f":"HLOOKUP($AI$66,anticipadofree,196,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,195,{"$f":"AM264","v":0.01},950.95273652785318,-950.95273652785318,{"$f":"MIN(AQ264+AN265,AP264)","v":0},1126464.6036706467]
[4,0,0,0,0,0,0,{"$f":"IF(M265<0.01,0,M265*Adm!$GR$4)","v":0},{"$f":"IF(M265<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M265<0.01,0,IF(Adm!$GK$4>0,E266*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M265+E266+H266+I266-K266,AB266),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U266=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U266=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,197,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,{"$f":"IF(AQ265<=0,\"\",AL265+1)","v":196},0.01,951.75620177801648,-951.75620177801648,0,1127416.3598724247]
[5,0,0,0,0,0,0,{"$f":"IF(M266<0.01,0,M266*Adm!$GR$4)","v":0},{"$f":"IF(M266<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M266<0.01,0,IF(Adm!$GK$4>0,E267*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M266+E267+H267+I267-K267,AB267),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U267=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U267=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,198,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,197,0.01,952.56034588043326,-952.56034588043326,0,1128368.9202183052]
[6,0,0,0,0,0,0,{"$f":"IF(M267<0.01,0,M267*Adm!$GR$4)","v":0},{"$f":"IF(M267<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M267<0.01,0,IF(Adm!$GK$4>0,E268*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M267+E268+H268+I268-K268,AB268),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U268=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U268=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,199,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,198,0.01,953.36516940866943,-953.36516940866943,0,1129322.2853877139]
[7,0,0,0,0,0,0,{"$f":"IF(M268<0.01,0,M268*Adm!$GR$4)","v":0},{"$f":"IF(M268<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M268<0.01,0,IF(Adm!$GK$4>0,E269*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M268+E269+H269+I269-K269,AB269),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U269=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U269=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,200,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,199,0.01,954.17067293677599,-954.17067293677599,0,1130276.4560606508]
[8,0,0,0,0,0,0,{"$f":"IF(M269<0.01,0,M269*Adm!$GR$4)","v":0},{"$f":"IF(M269<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M269<0.01,0,IF(Adm!$GK$4>0,E270*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M269+E270+H270+I270-K270,AB270),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U270=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U270=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,201,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,200,0.01,954.97685703928857,-954.97685703928857,0,1131231.4329176901]
[9,0,0,0,0,0,0,{"$f":"IF(M270<0.01,0,M270*Adm!$GR$4)","v":0},{"$f":"IF(M270<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M270<0.01,0,IF(Adm!$GK$4>0,E271*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M270+E271+H271+I271-K271,AB271),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U271=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U271=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,202,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,201,0.01,955.78372229122806,-955.78372229122806,0,1132187.2166399814]
[10,0,0,0,0,0,0,{"$f":"IF(M271<0.01,0,M271*Adm!$GR$4)","v":0},{"$f":"IF(M271<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M271<0.01,0,IF(Adm!$GK$4>0,E272*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M271+E272+H272+I272-K272,AB272),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U272=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U272=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,203,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,202,0.01,956.59126926810143,-956.59126926810143,0,1133143.8079092496]
[11,0,0,0,0,0,0,{"$f":"IF(M272<0.01,0,M272*Adm!$GR$4)","v":0},{"$f":"IF(M272<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M272<0.01,0,IF(Adm!$GK$4>0,E273*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M272+E273+H273+I273-K273,AB273),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U273=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U273=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,204,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,203,0.01,957.39949854590213,-957.39949854590213,0,1134101.2074077954]
[12,0,0,0,0,0,0,{"$f":"IF(M273<0.01,0,M273*Adm!$GR$4)","v":0},{"$f":"IF(M273<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M273<0.01,0,IF(Adm!$GK$4>0,E274*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M273+E274+H274+I274-K274,AB274),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U274=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U274=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,205,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,204,0.01,958.20841070110953,-958.20841070110953,0,1135059.4158184964]
[1,0,0,0,0,0,0,{"$f":"IF(M274<0.01,0,M274*Adm!$GR$4)","v":0},{"$f":"IF(M274<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M274<0.01,0,IF(Adm!$GK$4>0,E275*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M274+E275+H275+I275-K275,AB275),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U275=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U275=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,206,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,205,0.01,959.01800631069102,-959.01800631069102,{"$f":"MIN(AQ274+AN275,AP274*(1+$AN$66))","v":0},1136018.4338248072]
[2,0,0,0,0,0,0,{"$f":"IF(M275<0.01,0,M275*Adm!$GR$4)","v":0},{"$f":"IF(M275<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M275<0.01,0,IF(Adm!$GK$4>0,E276*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M275+E276+H276+I276-K276,AB276),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U276=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U276=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,207,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,206,0.01,959.82828595210071,-959.82828595210071,0,1136978.2621107593]
[3,0,0,0,0,0,0,{"$f":"IF(M276<0.01,0,M276*Adm!$GR$4)","v":0},{"$f":"IF(M276<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M276<0.01,0,IF(Adm!$GK$4>0,E277*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M276+E277+H277+I277-K277,AB277),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U277=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U277=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,208,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,207,0.01,960.63925020328122,-960.63925020328122,0,1137938.9013609625]
[4,0,0,0,0,0,0,{"$f":"IF(M277<0.01,0,M277*Adm!$GR$4)","v":0},{"$f":"IF(M277<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M277<0.01,0,IF(Adm!$GK$4>0,E278*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M277+E278+H278+I278-K278,AB278),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U278=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U278=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,209,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,208,0.01,961.45089964266253,-961.45089964266253,0,1138900.3522606052]
[5,0,0,0,0,0,0,{"$f":"IF(M278<0.01,0,M278*Adm!$GR$4)","v":0},{"$f":"IF(M278<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M278<0.01,0,IF(Adm!$GK$4>0,E279*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M278+E279+H279+I279-K279,AB279),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U279=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U279=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,210,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,209,0.01,962.26323484916452,-962.26323484916452,0,1139862.6154954543]
[6,0,0,0,0,0,0,{"$f":"IF(M279<0.01,0,M279*Adm!$GR$4)","v":0},{"$f":"IF(M279<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M279<0.01,0,IF(Adm!$GK$4>0,E280*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M279+E280+H280+I280-K280,AB280),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U280=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U280=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,211,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,210,0.01,963.07625640219544,-963.07625640219544,0,1140825.6917518566]
[7,0,0,0,0,0,0,{"$f":"IF(M280<0.01,0,M280*Adm!$GR$4)","v":0},{"$f":"IF(M280<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M280<0.01,0,IF(Adm!$GK$4>0,E281*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M280+E281+H281+I281-K281,AB281),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U281=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U281=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,212,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,211,0.01,963.88996488165333,-963.88996488165333,0,1141789.5817167382]
[8,0,0,0,0,0,0,{"$f":"IF(M281<0.01,0,M281*Adm!$GR$4)","v":0},{"$f":"IF(M281<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M281<0.01,0,IF(Adm!$GK$4>0,E282*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M281+E282+H282+I282-K282,AB282),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U282=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U282=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,213,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,212,0.01,964.70436086792597,-964.70436086792597,0,1142754.286077606]
[9,0,0,0,0,0,0,{"$f":"IF(M282<0.01,0,M282*Adm!$GR$4)","v":0},{"$f":"IF(M282<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M282<0.01,0,IF(Adm!$GK$4>0,E283*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M282+E283+H283+I283-K283,AB283),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U283=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U283=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,214,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,213,0.01,965.51944494189195,-965.51944494189195,0,1143719.8055225478]
[10,0,0,0,0,0,0,{"$f":"IF(M283<0.01,0,M283*Adm!$GR$4)","v":0},{"$f":"IF(M283<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M283<0.01,0,IF(Adm!$GK$4>0,E284*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M283+E284+H284+I284-K284,AB284),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U284=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U284=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,215,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,214,0.01,966.33521768492028,-966.33521768492028,0,1144686.1407402328]
[11,0,0,0,0,0,0,{"$f":"IF(M284<0.01,0,M284*Adm!$GR$4)","v":0},{"$f":"IF(M284<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M284<0.01,0,IF(Adm!$GK$4>0,E285*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M284+E285+H285+I285-K285,AB285),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U285=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U285=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,216,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,215,0.01,967.15167967887112,-967.15167967887112,0,1145653.2924199116]
[12,0,0,0,0,0,0,{"$f":"IF(M285<0.01,0,M285*Adm!$GR$4)","v":0},{"$f":"IF(M285<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M285<0.01,0,IF(Adm!$GK$4>0,E286*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M285+E286+H286+I286-K286,AB286),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U286=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U286=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,217,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,216,0.01,967.96883150609676,-967.96883150609676,0,1146621.2612514177]
[1,0,0,0,0,0,0,{"$f":"IF(M286<0.01,0,M286*Adm!$GR$4)","v":0},{"$f":"IF(M286<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M286<0.01,0,IF(Adm!$GK$4>0,E287*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M286+E287+H287+I287-K287,AB287),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U287=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U287=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,218,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,217,0.01,968.78667374944087,-968.78667374944087,{"$f":"MIN(AQ286+AN287,AP286*(1+$AN$66))","v":0},1147590.047925167]
[2,0,0,0,0,0,0,{"$f":"IF(M287<0.01,0,M287*Adm!$GR$4)","v":0},{"$f":"IF(M287<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M287<0.01,0,IF(Adm!$GK$4>0,E288*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M287+E288+H288+I288-K288,AB288),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U288=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U288=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,219,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,218,0.01,969.6052069922398,-969.6052069922398,0,1148559.6531321593]
[3,0,0,0,0,0,0,{"$f":"IF(M288<0.01,0,M288*Adm!$GR$4)","v":0},{"$f":"IF(M288<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M288<0.01,0,IF(Adm!$GK$4>0,E289*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M288+E289+H289+I289-K289,AB289),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U289=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U289=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,220,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,219,0.01,970.42443181832323,-970.42443181832323,0,1149530.0775639776]
[4,0,0,0,0,0,0,{"$f":"IF(M289<0.01,0,M289*Adm!$GR$4)","v":0},{"$f":"IF(M289<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M289<0.01,0,IF(Adm!$GK$4>0,E290*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M289+E290+H290+I290-K290,AB290),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U290=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U290=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,221,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,220,0.01,971.24434881201341,-971.24434881201341,0,1150501.3219127895]
[5,0,0,0,0,0,0,{"$f":"IF(M290<0.01,0,M290*Adm!$GR$4)","v":0},{"$f":"IF(M290<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M290<0.01,0,IF(Adm!$GK$4>0,E291*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M290+E291+H291+I291-K291,AB291),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U291=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U291=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,222,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,221,0.01,972.06495855812648,-972.06495855812648,0,1151473.3868713477]
[6,0,0,0,0,0,0,{"$f":"IF(M291<0.01,0,M291*Adm!$GR$4)","v":0},{"$f":"IF(M291<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M291<0.01,0,IF(Adm!$GK$4>0,E292*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M291+E292+H292+I292-K292,AB292),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U292=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U292=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,223,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,222,0.01,972.88626164197308,-972.88626164197308,0,1152446.2731329896]
[7,0,0,0,0,0,0,{"$f":"IF(M292<0.01,0,M292*Adm!$GR$4)","v":0},{"$f":"IF(M292<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M292<0.01,0,IF(Adm!$GK$4>0,E293*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M292+E293+H293+I293-K293,AB293),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U293=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U293=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,224,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,223,0.01,973.70825864935807,-973.70825864935807,0,1153419.981391639]
[8,0,0,0,0,0,0,{"$f":"IF(M293<0.01,0,M293*Adm!$GR$4)","v":0},{"$f":"IF(M293<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M293<0.01,0,IF(Adm!$GK$4>0,E294*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M293+E294+H294+I294-K294,AB294),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U294=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U294=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,225,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,224,0.01,974.53095016658131,-974.53095016658131,0,1154394.5123418055]
[9,0,0,0,0,0,0,{"$f":"IF(M294<0.01,0,M294*Adm!$GR$4)","v":0},{"$f":"IF(M294<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M294<0.01,0,IF(Adm!$GK$4>0,E295*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M294+E295+H295+I295-K295,AB295),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U295=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U295=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,226,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,225,0.01,975.35433678043785,-975.35433678043785,0,1155369.866678586]
[10,0,0,0,0,0,0,{"$f":"IF(M295<0.01,0,M295*Adm!$GR$4)","v":0},{"$f":"IF(M295<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M295<0.01,0,IF(Adm!$GK$4>0,E296*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M295+E296+H296+I296-K296,AB296),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U296=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U296=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,227,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,226,0.01,976.17841907821889,-976.17841907821889,0,1156346.0450976642]
[11,0,0,0,0,0,0,{"$f":"IF(M296<0.01,0,M296*Adm!$GR$4)","v":0},{"$f":"IF(M296<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M296<0.01,0,IF(Adm!$GK$4>0,E297*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M296+E297+H297+I297-K297,AB297),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U297=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U297=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,228,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,227,0.01,977.00319764771154,-977.00319764771154,0,1157323.0482953119]
[12,0,0,0,0,0,0,{"$f":"IF(M297<0.01,0,M297*Adm!$GR$4)","v":0},{"$f":"IF(M297<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M297<0.01,0,IF(Adm!$GK$4>0,E298*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M297+E298+H298+I298-K298,AB298),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U298=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U298=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,229,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,228,0.01,977.82867307719948,-977.82867307719948,0,1158300.8769683891]
[1,0,0,{"$f":"IF(M298<0.01,0,IF(D298=$Y$72,D298,IF(D298-W299<=$Y$72,D298-W299,D298-W299)))","v":0},0,0,0,{"$f":"IF(M298<0.01,0,M298*Adm!$GR$4)","v":0},{"$f":"IF(M298<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M298<0.01,0,IF(Adm!$GK$4>0,E299*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M298+E299+H299+I299-K299,AB299),0)","v":0},0,null,null,null,null,null,null,null,1,{"$f":"IF(U299=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U299=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,230,0)","v":-8.4490555555555541E-4},null,-8.4490555555555541E-4,229,0.01,978.65484595546388,-978.65484595546388,{"$f":"MIN(AQ298+AN299,AP298*(1+$AN$66))","v":0},1159279.5318143447]
[2,0,0,0,0,0,0,{"$f":"IF(M299<0.01,0,M299*Adm!$GR$4)","v":0},{"$f":"IF(M299<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M299<0.01,0,IF(Adm!$GK$4>0,E300*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M299+E300+H300+I300-K300,AB300),0)","v":0},0,null,null,null,null,null,null,null,2,{"$f":"IF(U300=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U300=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,231,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,230,0.01,979.48171687178319,-979.48171687178319,0,1160259.0135312164]
[3,0,0,0,0,0,0,{"$f":"IF(M300<0.01,0,M300*Adm!$GR$4)","v":0},{"$f":"IF(M300<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M300<0.01,0,IF(Adm!$GK$4>0,E301*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M300+E301+H301+I301-K301,AB301),0)","v":0},0,null,null,null,null,null,null,null,3,{"$f":"IF(U301=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U301=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,232,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,231,0.01,980.30928641593334,-980.30928641593334,0,1161239.3228176325]
[4,0,0,0,0,0,0,{"$f":"IF(M301<0.01,0,M301*Adm!$GR$4)","v":0},{"$f":"IF(M301<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M301<0.01,0,IF(Adm!$GK$4>0,E302*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M301+E302+H302+I302-K302,AB302),0)","v":0},0,null,null,null,null,null,null,null,4,{"$f":"IF(U302=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U302=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,233,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,232,0.01,981.1375551781889,-981.1375551781889,0,1162220.4603728107]
[5,0,0,0,0,0,0,{"$f":"IF(M302<0.01,0,M302*Adm!$GR$4)","v":0},{"$f":"IF(M302<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M302<0.01,0,IF(Adm!$GK$4>0,E303*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M302+E303+H303+I303-K303,AB303),0)","v":0},0,null,null,null,null,null,null,null,5,{"$f":"IF(U303=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U303=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,234,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,233,0.01,981.96652374932307,-981.96652374932307,0,1163202.42689656]
[6,0,0,0,0,0,0,{"$f":"IF(M303<0.01,0,M303*Adm!$GR$4)","v":0},{"$f":"IF(M303<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M303<0.01,0,IF(Adm!$GK$4>0,E304*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M303+E304+H304+I304-K304,AB304),0)","v":0},0,null,null,null,null,null,null,null,6,{"$f":"IF(U304=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U304=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,235,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,234,0.01,982.79619272060859,-982.79619272060859,0,1164185.2230892805]
[7,0,0,0,0,0,0,{"$f":"IF(M304<0.01,0,M304*Adm!$GR$4)","v":0},{"$f":"IF(M304<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M304<0.01,0,IF(Adm!$GK$4>0,E305*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M304+E305+H305+I305-K305,AB305),0)","v":0},0,null,null,null,null,null,null,null,7,{"$f":"IF(U305=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U305=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,236,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,235,0.01,983.62656268381704,-983.62656268381704,0,1165168.8496519644]
[8,0,0,0,0,0,0,{"$f":"IF(M305<0.01,0,M305*Adm!$GR$4)","v":0},{"$f":"IF(M305<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M305<0.01,0,IF(Adm!$GK$4>0,E306*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M305+E306+H306+I306-K306,AB306),0)","v":0},0,null,null,null,null,null,null,null,8,{"$f":"IF(U306=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U306=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,237,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,236,0.01,984.45763423122048,-984.45763423122048,0,1166153.3072861957]
[9,0,0,0,0,0,0,{"$f":"IF(M306<0.01,0,M306*Adm!$GR$4)","v":0},{"$f":"IF(M306<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M306<0.01,0,IF(Adm!$GK$4>0,E307*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M306+E307+H307+I307-K307,AB307),0)","v":0},0,null,null,null,null,null,null,null,9,{"$f":"IF(U307=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U307=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,238,0)","v":-8.4490555555555562E-4},null,-8.4490555555555562E-4,237,0.01,985.28940795559174,-985.28940795559174,0,1167138.5966941512]
[10,0,0,0,0,0,0,{"$f":"IF(M307<0.01,0,M307*Adm!$GR$4)","v":0},{"$f":"IF(M307<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M307<0.01,0,IF(Adm!$GK$4>0,E308*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M307+E308+H308+I308-K308,AB308),0)","v":0},0,null,null,null,null,null,null,null,10,{"$f":"IF(U308=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U308=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,239,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,238,0.01,986.1218844502032,-986.1218844502032,0,1168124.7185786015]
[11,0,0,0,0,0,0,{"$f":"IF(M308<0.01,0,M308*Adm!$GR$4)","v":0},{"$f":"IF(M308<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M308<0.01,0,IF(Adm!$GK$4>0,E309*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M308+E309+H309+I309-K309,AB309),0)","v":0},0,null,null,null,null,null,null,null,11,{"$f":"IF(U309=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U309=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,240,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,239,0.01,986.95506430883029,-986.95506430883029,0,1169111.6736429103]
[12,0,0,0,0,0,0,{"$f":"IF(M309<0.01,0,M309*Adm!$GR$4)","v":0},{"$f":"IF(M309<0.01,0,Cal!$BO$108*Adm!$GS$4)","v":0},{"$f":"IF(M309<0.01,0,IF(Adm!$GK$4>0,E310*Adm!$GK$4,0))","v":0},0,{"$f":"IF(Adm!$GF$4=\"si\",MIN(M309+E310+H310+I310-K310,AB310),0)","v":0},0,null,null,null,null,null,null,null,12,{"$f":"IF(U310=1,Cal!$BO$127,0)","v":0},{"$f":"IF(U310=1,Adm!$HE$4,0)","v":0},null,null,null,0,0,null,null,null,0,0,0,{"$f":"HLOOKUP($AI$66,anticipadofree,241,0)","v":-8.4490555555555551E-4},null,-8.4490555555555551E-4,240,0.01,987.78894812574845,-987.78894812574845,0,1170099.462591036]
[]
[null,null,"TOTALES",null,{"$f":"SUM(Free!E71:E310)","v":0},{"$f":"SUM(Free!F71:F310)","v":0},{"$f":"SUM(Free!G71:G310)","v":0},{"$f":"SUM(Free!H71:H310)","v":0},{"$f":"SUM(Free!I71:I310)","v":0},null,{"$f":"SUM(Free!K71:K310)","v":0},{"$f":"SUM(Free!L71:L310)","v":0},null,{"$f":"SUM(Free!N71:N310)","v":0}]
[]
[null,null,"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"]
[null,null,"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A., ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "]
[null,null,"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."]
[null,null,"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."]
[null,null,"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."]
[null,null,"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México."]
[null,null,"Para conocer las características, términos, comisiones, requisitos de contratación, tasa de Interés aplicable, vigencia, restricciones y beneficios del producto, consulta www.santander.com.mx  Disponible en toda la República Mexicana"]
[null,null,"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la aseguradora con la que contrate estos seguros."]
[]
[null,null,"NOTAS"]
[null,null," La simulación contenida en la tabla de amortización es considerando que el crédito será pagado en forma puntual durante todo el plazo contratado. Para la obtención del beneficio de la reducción de tasa mostrada en esta simulación el cliente deberá cumplir con los requisitos de la oferta"]
[null,null,{"$f":"IF(Adm!AR3=\"SI\",\"La oferta de embajadores Santander es únicamente aplicable para empleados y familiares de trabajadores de Banco Santander México S.A.\",\"\")","v":""}]
[null,null,{"$f":"IF(I9=\"Nninguno\",\"\",\"Las ofertas especiales para los Colectivos, están condicionadas al cumplimiento del perfil y requisitos específicos para esa oferta. Para más información, consulta con tu ejecutivo hipotecario.\")","v":"Las ofertas especiales para los Colectivos, están condicionadas al cumplimiento del perfil y requisitos específicos para esa oferta. Para más información, consulta con tu ejecutivo hipotecario."}]
[null,null,{"$f":"IF(AND(Adm!B4=Adm!A118,Adm!G4=Adm!G15),\"* Las aportaciones patronales que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander México, S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.\",IF(Adm!B4=Adm!A113,\"* Las aportaciones patronales que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander México, S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.\",\"\"))","v":""}]
[null,null,{"$f":"IF(N312>0,\"Este documento simula pagos anticipados supuestos, con efecto en la reducción del plazo unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario.\",\"\")","v":""}]
[]
[null,null,{"$f":"inicio!C22","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,null,null,{"$f":"inicio!L22","v":"BHF-034 (122025)"}]

{"sheet":"Liquidezfree","index":7,"n_rows":274,"n_cols":34,"rows_kept":274,"cut":false,"hidden":false,"merged":[[271,2,271,11],[0,10,0,11],[4,4,4,7],[12,2,12,11],[257,2,257,11],[270,2,270,11],[258,2,258,11],[259,2,259,11],[260,2,260,11],[261,2,261,11],[262,2,262,11],[263,2,263,11],[264,2,264,11],[265,2,265,11],[266,2,266,11],[267,2,267,11],[269,2,269,11],[268,2,268,11]]}
[null,null,null,null,null,"SIMULADOR HIPOTECA FREE",null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Hoja 2/2"]
[null,null,"1. Datos del Solicitante"]
[]
[null,null,"Nombre del cliente",null,{"$f":"Free!D3","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo real",null,null,null,null,null,null,"Reducción Plazo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAXA(C16:C255)","v":0},null,"tasa piso",null,null,null,null,"Reducción cuota"]
[null,null,null,null,null,null,null,null,null,null,"Selecciona el efecto de los Pagos anticipados",null,null,null,null,null,null,null,null,null,null,{"$f":"V9/12","v":0},null,{"$f":"VLOOKUP(Adm!GZ4,Adm!HB4:HD5,2,0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(L10=AC8,1,IF(L10=AC9,2,1))","v":1},null,null,"Busqueda"]
[null,null,"CAT  Promedio ",{"$f":"CAT!IQ20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa techo",null,null,null,null,null,"Tasa",null,1]
[null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",Captura!O2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,"Su crédito se amortizará en ",{"$f":"CONCATENATE(V9,\" \",\"meses\",\"\")","v":"0 meses"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Adm!GZ4,Adm!HB4:HD5,3,0)","v":{"$error":"#N/A"}},null,null,null,null,"Pagos Anticipados",{"$f":"D16","v":0}]
[null,null,"Tabla liquidez Hipoteca Free"]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!$S$4=Adm!$S$8,\"\",IF(Adm!$S$16=1,\"\",\"Seguro Vida\"))","v":"Seguro Vida"},"IVA de intereses","Pago Total","Saldo al Final del Periodo","Pagos Anticipados\nCaptura Monto",null,null,null,null,null,null,null,null,null,"Mes","Creci.pago",null,null,null,null,null,"Nueva Cuota","Cuota Programados","Capital Programados","Factor Programados "]
[{"$f":"MONTH(K1)","v":12},{"$f":"Adm!H4","v":0},0,null,null,null,null,null,null,null,{"$f":"IF(OR(Adm!GY3=\"SI\",Adm!GY3=0),0,IF(Adm!GC4=0,0,IF(Free!C29<>\"\",0,IF(Adm!GC4=Adm!GB116,Cal!BP119,0))))","v":0},null,null,null,null,null,null,null,null,null,null,12,"P. Programados","tasa%",null,null,null,null,null,null,null,"FINAL",null,1]
[{"$f":"IF(A15=12,1,A15+1)","v":1},{"$f":"IF(K15<0.01,0,B15-1)","v":0},{"$f":"IF(K15<0.01,0,C15+1)","v":0},{"$f":"IF(K15<0.01,0,Adm!GZ4)","v":0},{"$f":"IF(K15<0.01,0,K15*D16*30.4166/360)","v":0},{"$f":"IF(K15<0.01,0,G16-E16)","v":0},{"$f":"IF(K15<0.01,0,K15*Cal!BO117/1000)","v":0},{"$f":"IF(K15<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K15*Adm!$GR$4)))","v":0},{"$f":"IF(K15<0.01,0,E16*Adm!$O$8)","v":0},{"$f":"G16+H16+I16","v":0},{"$f":"IF(K15<0.01,0,K15-F16-L16)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=12,1,V15+1)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AF$11,anticipafreeliq,2,0)","v":0},null,{"$f":"Free!AK71","v":0}]
[2,0,0,{"$f":"IF(K16<0.01,0,D16)","v":0},{"$f":"IF(K16<0.01,0,K16*D17*30.4166/360)","v":0},0,{"$f":"IF(K16<0.1,0,MIN(K16+E17,IF(AC17>0,AC17,G16*(1+W17))))","v":0},{"$f":"IF(K16<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K16*Adm!$GR$4)))","v":0},{"$f":"IF(K16<0.01,0,E17*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=12,1,V16+1)","v":2},{"$f":"IF(V17=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,{"$f":"IF(AD17>1,AD17,0)","v":0},{"$f":"IF(AND(AE17>0.01,$AC$10=2),AE17,0)","v":0},{"$f":"IF(L16<0.01,0,IF($AC$10=2,K16*AF17)+E17)","v":0},{"$f":"HLOOKUP($AF$11,anticipafreeliq,3,0)","v":0},null,{"$f":"Free!AK72","v":0}]
[3,0,0,0,{"$f":"IF(K17<0.01,0,K17*D18*30.4166/360)","v":0},0,{"$f":"IF(K17<0.1,0,MIN(K17+E18,IF(AC18>0,AC18,G17*(1+W18))))","v":0},{"$f":"IF(K17<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K17*Adm!$GR$4)))","v":0},{"$f":"IF(K17<0.01,0,E18*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V18=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,{"$f":"IF(AD18>1,AD18,0)","v":0},{"$f":"IF(AND(AE18>0.01,$AC$10=2),AE18,0)","v":0},{"$f":"IF(L17<0.01,0,IF($AC$10=2,K17*AF18)+E18)","v":0},{"$f":"HLOOKUP($AF$11,anticipafreeliq,4,0)","v":0},null,{"$f":"Free!AK73","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K18<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K18*Adm!$GR$4)))","v":0},{"$f":"IF(K18<0.01,0,E19*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V19=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,5,0)","v":0},null,{"$f":"Free!AK74","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K19<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K19*Adm!$GR$4)))","v":0},{"$f":"IF(K19<0.01,0,E20*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V20=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,6,0)","v":0},null,{"$f":"Free!AK75","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K20<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K20*Adm!$GR$4)))","v":0},{"$f":"IF(K20<0.01,0,E21*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V21=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,7,0)","v":0},null,{"$f":"Free!AK76","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K21<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K21*Adm!$GR$4)))","v":0},{"$f":"IF(K21<0.01,0,E22*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V22=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,8,0)","v":0},null,{"$f":"Free!AK77","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K22<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K22*Adm!$GR$4)))","v":0},{"$f":"IF(K22<0.01,0,E23*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V23=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,9,0)","v":0},null,{"$f":"Free!AK78","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K23<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K23*Adm!$GR$4)))","v":0},{"$f":"IF(K23<0.01,0,E24*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V24=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,10,0)","v":0},null,{"$f":"Free!AK79","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K24<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K24*Adm!$GR$4)))","v":0},{"$f":"IF(K24<0.01,0,E25*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V25=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,11,0)","v":0},null,{"$f":"Free!AK80","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K25<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K25*Adm!$GR$4)))","v":0},{"$f":"IF(K25<0.01,0,E26*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V26=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,12,0)","v":0},null,{"$f":"Free!AK81","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K26<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K26*Adm!$GR$4)))","v":0},{"$f":"IF(K26<0.01,0,E27*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V27=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,13,0)","v":0},null,{"$f":"Free!AK82","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K27<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K27*Adm!$GR$4)))","v":0},{"$f":"IF(K27<0.01,0,E28*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V28=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,14,0)","v":0},null,{"$f":"Free!AK83","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K28<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K28*Adm!$GR$4)))","v":0},{"$f":"IF(K28<0.01,0,E29*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V29=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,15,0)","v":0},null,{"$f":"Free!AK84","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K29<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K29*Adm!$GR$4)))","v":0},{"$f":"IF(K29<0.01,0,E30*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V30=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,16,0)","v":0},null,{"$f":"Free!AK85","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K30<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K30*Adm!$GR$4)))","v":0},{"$f":"IF(K30<0.01,0,E31*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V31=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,17,0)","v":0},null,{"$f":"Free!AK86","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K31<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K31*Adm!$GR$4)))","v":0},{"$f":"IF(K31<0.01,0,E32*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V32=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,18,0)","v":0},null,{"$f":"Free!AK87","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K32<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K32*Adm!$GR$4)))","v":0},{"$f":"IF(K32<0.01,0,E33*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V33=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,19,0)","v":0},null,{"$f":"Free!AK88","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K33<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K33*Adm!$GR$4)))","v":0},{"$f":"IF(K33<0.01,0,E34*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V34=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,20,0)","v":0},null,{"$f":"Free!AK89","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K34<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K34*Adm!$GR$4)))","v":0},{"$f":"IF(K34<0.01,0,E35*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V35=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,21,0)","v":0},null,{"$f":"Free!AK90","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K35<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K35*Adm!$GR$4)))","v":0},{"$f":"IF(K35<0.01,0,E36*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V36=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,22,0)","v":0},null,{"$f":"Free!AK91","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K36<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K36*Adm!$GR$4)))","v":0},{"$f":"IF(K36<0.01,0,E37*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V37=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,23,0)","v":0},null,{"$f":"Free!AK92","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K37<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K37*Adm!$GR$4)))","v":0},{"$f":"IF(K37<0.01,0,E38*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V38=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,24,0)","v":0},null,{"$f":"Free!AK93","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K38<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K38*Adm!$GR$4)))","v":0},{"$f":"IF(K38<0.01,0,E39*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V39=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,25,0)","v":0},null,{"$f":"Free!AK94","v":0}]
[1,0,0,0,0,0,0,{"$f":"IF(K39<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K39*Adm!$GR$4)))","v":0},{"$f":"IF(K39<0.01,0,E40*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V40=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,26,0)","v":0},null,{"$f":"Free!AK95","v":0}]
[2,0,0,0,0,0,0,{"$f":"IF(K40<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K40*Adm!$GR$4)))","v":0},{"$f":"IF(K40<0.01,0,E41*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V41=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,27,0)","v":0},null,{"$f":"Free!AK96","v":0}]
[3,0,0,0,0,0,0,{"$f":"IF(K41<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K41*Adm!$GR$4)))","v":0},{"$f":"IF(K41<0.01,0,E42*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V42=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,28,0)","v":0},null,{"$f":"Free!AK97","v":0}]
[4,0,0,0,0,0,0,{"$f":"IF(K42<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K42*Adm!$GR$4)))","v":0},{"$f":"IF(K42<0.01,0,E43*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V43=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,29,0)","v":0},null,{"$f":"Free!AK98","v":0}]
[5,0,0,0,0,0,0,{"$f":"IF(K43<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K43*Adm!$GR$4)))","v":0},{"$f":"IF(K43<0.01,0,E44*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V44=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,30,0)","v":0},null,{"$f":"Free!AK99","v":0}]
[6,0,0,0,0,0,0,{"$f":"IF(K44<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K44*Adm!$GR$4)))","v":0},{"$f":"IF(K44<0.01,0,E45*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V45=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,31,0)","v":0},null,{"$f":"Free!AK100","v":0}]
[7,0,0,0,0,0,0,{"$f":"IF(K45<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K45*Adm!$GR$4)))","v":0},{"$f":"IF(K45<0.01,0,E46*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V46=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,32,0)","v":0},null,{"$f":"Free!AK101","v":0}]
[8,0,0,0,0,0,0,{"$f":"IF(K46<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K46*Adm!$GR$4)))","v":0},{"$f":"IF(K46<0.01,0,E47*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V47=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,33,0)","v":0},null,{"$f":"Free!AK102","v":0}]
[9,0,0,0,0,0,0,{"$f":"IF(K47<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K47*Adm!$GR$4)))","v":0},{"$f":"IF(K47<0.01,0,E48*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V48=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,34,0)","v":0},null,{"$f":"Free!AK103","v":0}]
[10,0,0,0,0,0,0,{"$f":"IF(K48<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K48*Adm!$GR$4)))","v":0},{"$f":"IF(K48<0.01,0,E49*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V49=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,35,0)","v":0},null,{"$f":"Free!AK104","v":0}]
[11,0,0,0,0,0,0,{"$f":"IF(K49<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K49*Adm!$GR$4)))","v":0},{"$f":"IF(K49<0.01,0,E50*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V50=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,36,0)","v":0},null,{"$f":"Free!AK105","v":0}]
[12,0,0,0,0,0,0,{"$f":"IF(K50<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K50*Adm!$GR$4)))","v":0},{"$f":"IF(K50<0.01,0,E51*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V51=1,Cal!$BP$127,0)","v":0},null,null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,37,0)","v":0},null,{"$f":"Free!AK106","v":0}]
[1,0,0,{"$f":"IF(K51<0.01,0,IF(D51=$X$10,D51,IF(D51-X52<=$X$10,D51-X52,D51-X52)))","v":0},0,0,0,{"$f":"IF(K51<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K51*Adm!$GR$4)))","v":0},{"$f":"IF(K51<0.01,0,E52*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V52=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V52=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,38,0)","v":-2.1122638888888888E-4},null,{"$f":"Free!AK107","v":-2.1122638888888888E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K52<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K52*Adm!$GR$4)))","v":0},{"$f":"IF(K52<0.01,0,E53*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V53=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V53=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,39,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK108","v":-2.1122638888888891E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K53<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K53*Adm!$GR$4)))","v":0},{"$f":"IF(K53<0.01,0,E54*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V54=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V54=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,40,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK109","v":-2.1122638888888891E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K54<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K54*Adm!$GR$4)))","v":0},{"$f":"IF(K54<0.01,0,E55*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V55=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V55=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,41,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK110","v":-2.1122638888888891E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K55<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K55*Adm!$GR$4)))","v":0},{"$f":"IF(K55<0.01,0,E56*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V56=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V56=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,42,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK111","v":-2.1122638888888891E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K56<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K56*Adm!$GR$4)))","v":0},{"$f":"IF(K56<0.01,0,E57*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V57=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V57=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,43,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK112","v":-2.1122638888888891E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K57<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K57*Adm!$GR$4)))","v":0},{"$f":"IF(K57<0.01,0,E58*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V58=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V58=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,44,0)","v":-2.1122638888888888E-4},null,{"$f":"Free!AK113","v":-2.1122638888888888E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K58<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K58*Adm!$GR$4)))","v":0},{"$f":"IF(K58<0.01,0,E59*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V59=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V59=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,45,0)","v":-2.1122638888888888E-4},null,{"$f":"Free!AK114","v":-2.1122638888888888E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K59<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K59*Adm!$GR$4)))","v":0},{"$f":"IF(K59<0.01,0,E60*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V60=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V60=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,46,0)","v":-2.1122638888888888E-4},null,{"$f":"Free!AK115","v":-2.1122638888888888E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K60<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K60*Adm!$GR$4)))","v":0},{"$f":"IF(K60<0.01,0,E61*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V61=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V61=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,47,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK116","v":-2.1122638888888891E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K61<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K61*Adm!$GR$4)))","v":0},{"$f":"IF(K61<0.01,0,E62*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V62=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V62=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,48,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK117","v":-2.1122638888888891E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K62<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K62*Adm!$GR$4)))","v":0},{"$f":"IF(K62<0.01,0,E63*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V63=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V63=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,49,0)","v":-2.1122638888888891E-4},null,{"$f":"Free!AK118","v":-2.1122638888888891E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K63<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K63*Adm!$GR$4)))","v":0},{"$f":"IF(K63<0.01,0,E64*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V64=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V64=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,50,0)","v":-4.224527777777777E-4},null,{"$f":"Free!AK119","v":-4.224527777777777E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K64<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K64*Adm!$GR$4)))","v":0},{"$f":"IF(K64<0.01,0,E65*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V65=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V65=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,51,0)","v":-4.2245277777777781E-4},null,{"$f":"Free!AK120","v":-4.2245277777777781E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K65<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K65*Adm!$GR$4)))","v":0},{"$f":"IF(K65<0.01,0,E66*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V66=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V66=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,52,0)","v":-4.224527777777777E-4},null,{"$f":"Free!AK121","v":-4.224527777777777E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K66<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K66*Adm!$GR$4)))","v":0},{"$f":"IF(K66<0.01,0,E67*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V67=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V67=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,53,0)","v":-4.2245277777777776E-4},null,{"$f":"Free!AK122","v":-4.2245277777777776E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K67<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K67*Adm!$GR$4)))","v":0},{"$f":"IF(K67<0.01,0,E68*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V68=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V68=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,54,0)","v":-4.2245277777777776E-4},null,{"$f":"Free!AK123","v":-4.2245277777777776E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K68<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K68*Adm!$GR$4)))","v":0},{"$f":"IF(K68<0.01,0,E69*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V69=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V69=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,55,0)","v":-4.2245277777777781E-4},null,{"$f":"Free!AK124","v":-4.2245277777777781E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K69<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K69*Adm!$GR$4)))","v":0},{"$f":"IF(K69<0.01,0,E70*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V70=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V70=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,56,0)","v":-4.224527777777777E-4},null,{"$f":"Free!AK125","v":-4.224527777777777E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K70<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K70*Adm!$GR$4)))","v":0},{"$f":"IF(K70<0.01,0,E71*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V71=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V71=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,57,0)","v":-4.2245277777777781E-4},null,{"$f":"Free!AK126","v":-4.2245277777777781E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K71<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K71*Adm!$GR$4)))","v":0},{"$f":"IF(K71<0.01,0,E72*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V72=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V72=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,58,0)","v":-4.2245277777777776E-4},null,{"$f":"Free!AK127","v":-4.2245277777777776E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K72<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K72*Adm!$GR$4)))","v":0},{"$f":"IF(K72<0.01,0,E73*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V73=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V73=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,59,0)","v":-4.224527777777777E-4},null,{"$f":"Free!AK128","v":-4.224527777777777E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K73<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K73*Adm!$GR$4)))","v":0},{"$f":"IF(K73<0.01,0,E74*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V74=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V74=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,60,0)","v":-4.2245277777777781E-4},null,{"$f":"Free!AK129","v":-4.2245277777777781E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K74<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K74*Adm!$GR$4)))","v":0},{"$f":"IF(K74<0.01,0,E75*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V75=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V75=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,61,0)","v":-4.2245277777777781E-4},null,{"$f":"Free!AK130","v":-4.2245277777777781E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K75<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K75*Adm!$GR$4)))","v":0},{"$f":"IF(K75<0.01,0,E76*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V76=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V76=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,62,0)","v":-6.3367916666666674E-4},null,{"$f":"Free!AK131","v":-6.3367916666666674E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K76<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K76*Adm!$GR$4)))","v":0},{"$f":"IF(K76<0.01,0,E77*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V77=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V77=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,63,0)","v":-6.3367916666666653E-4},null,{"$f":"Free!AK132","v":-6.3367916666666653E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K77<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K77*Adm!$GR$4)))","v":0},{"$f":"IF(K77<0.01,0,E78*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V78=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V78=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,64,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK133","v":-6.3367916666666664E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K78<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K78*Adm!$GR$4)))","v":0},{"$f":"IF(K78<0.01,0,E79*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V79=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V79=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,65,0)","v":-6.3367916666666653E-4},null,{"$f":"Free!AK134","v":-6.3367916666666653E-4}]
[{"$f":"IF(A79=12,1,A79+1)","v":5},{"$f":"IF(K79<0.01,0,B79-1)","v":0},{"$f":"IF(K79<0.01,0,C79+1)","v":0},0,0,{"$f":"IF(K79<0.01,0,G80-E80)","v":0},0,{"$f":"IF(K79<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K79*Adm!$GR$4)))","v":0},{"$f":"IF(K79<0.01,0,E80*Adm!$O$8)","v":0},{"$f":"G80+H80+I80","v":0},{"$f":"IF(K79<0.01,0,K79-F80-L80)","v":0},null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V80=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V80=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,66,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK135","v":-6.3367916666666664E-4}]
[6,0,0,0,{"$f":"IF(K80<0.01,0,K80*D81*30.4166/360)","v":0},0,0,{"$f":"IF(K80<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K80*Adm!$GR$4)))","v":0},{"$f":"IF(K80<0.01,0,E81*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V80=12,1,V80+1)","v":6},{"$f":"IF(V81=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V81=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,67,0)","v":-6.3367916666666653E-4},null,{"$f":"Free!AK136","v":-6.3367916666666653E-4}]
[7,0,0,0,0,0,{"$f":"IF(K81<0.1,0,MIN(K81+E82,IF(AC82>0,AC82,G81*(1+W82))))","v":0},{"$f":"IF(K81<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K81*Adm!$GR$4)))","v":0},{"$f":"IF(K81<0.01,0,E82*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V82=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V82=1,Adm!$HE$4,0)","v":0},null,null,null,null,{"$f":"IF(AD82>1,AD82,0)","v":0},{"$f":"IF(AND(AE82>0.01,$AC$10=2),AE82,0)","v":0},{"$f":"IF(L81<0.01,0,IF($AC$10=2,K81*AF82)+E82)","v":0},{"$f":"HLOOKUP($AF$11,anticipafreeliq,68,0)","v":-6.3367916666666653E-4},null,{"$f":"Free!AK137","v":-6.3367916666666653E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K82<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K82*Adm!$GR$4)))","v":0},{"$f":"IF(K82<0.01,0,E83*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V83=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V83=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,69,0)","v":-6.3367916666666653E-4},null,{"$f":"Free!AK138","v":-6.3367916666666653E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K83<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K83*Adm!$GR$4)))","v":0},{"$f":"IF(K83<0.01,0,E84*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V84=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V84=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,70,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK139","v":-6.3367916666666664E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K84<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K84*Adm!$GR$4)))","v":0},{"$f":"IF(K84<0.01,0,E85*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V85=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V85=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,71,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK140","v":-6.3367916666666664E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K85<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K85*Adm!$GR$4)))","v":0},{"$f":"IF(K85<0.01,0,E86*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V86=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V86=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,72,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK141","v":-6.3367916666666664E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K86<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K86*Adm!$GR$4)))","v":0},{"$f":"IF(K86<0.01,0,E87*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V87=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V87=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,73,0)","v":-6.3367916666666664E-4},null,{"$f":"Free!AK142","v":-6.3367916666666664E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K87<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K87*Adm!$GR$4)))","v":0},{"$f":"IF(K87<0.01,0,E88*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V88=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V88=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,74,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK143","v":-8.4490555555555562E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K88<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K88*Adm!$GR$4)))","v":0},{"$f":"IF(K88<0.01,0,E89*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V89=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V89=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,75,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK144","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K89<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K89*Adm!$GR$4)))","v":0},{"$f":"IF(K89<0.01,0,E90*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V90=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V90=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,76,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK145","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K90<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K90*Adm!$GR$4)))","v":0},{"$f":"IF(K90<0.01,0,E91*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V91=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V91=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,77,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK146","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K91<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K91*Adm!$GR$4)))","v":0},{"$f":"IF(K91<0.01,0,E92*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V92=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V92=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,78,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK147","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K92<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K92*Adm!$GR$4)))","v":0},{"$f":"IF(K92<0.01,0,E93*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V93=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V93=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,79,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK148","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K93<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K93*Adm!$GR$4)))","v":0},{"$f":"IF(K93<0.01,0,E94*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V94=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V94=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,80,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK149","v":-8.4490555555555551E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K94<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K94*Adm!$GR$4)))","v":0},{"$f":"IF(K94<0.01,0,E95*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V95=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V95=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,81,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK150","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K95<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K95*Adm!$GR$4)))","v":0},{"$f":"IF(K95<0.01,0,E96*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V96=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V96=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,82,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK151","v":-8.4490555555555541E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K96<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K96*Adm!$GR$4)))","v":0},{"$f":"IF(K96<0.01,0,E97*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V97=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V97=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,83,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK152","v":-8.4490555555555551E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K97<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K97*Adm!$GR$4)))","v":0},{"$f":"IF(K97<0.01,0,E98*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V98=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V98=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,84,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK153","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K98<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K98*Adm!$GR$4)))","v":0},{"$f":"IF(K98<0.01,0,E99*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V99=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V99=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,85,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK154","v":-8.4490555555555541E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K99<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K99*Adm!$GR$4)))","v":0},{"$f":"IF(K99<0.01,0,E100*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V100=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V100=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,86,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK155","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K100<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K100*Adm!$GR$4)))","v":0},{"$f":"IF(K100<0.01,0,E101*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V101=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V101=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,87,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK156","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K101<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K101*Adm!$GR$4)))","v":0},{"$f":"IF(K101<0.01,0,E102*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V102=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V102=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,88,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK157","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K102<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K102*Adm!$GR$4)))","v":0},{"$f":"IF(K102<0.01,0,E103*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V103=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V103=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,89,0)","v":-8.4490555555555573E-4},null,{"$f":"Free!AK158","v":-8.4490555555555573E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K103<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K103*Adm!$GR$4)))","v":0},{"$f":"IF(K103<0.01,0,E104*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V104=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V104=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,90,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK159","v":-8.4490555555555562E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K104<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K104*Adm!$GR$4)))","v":0},{"$f":"IF(K104<0.01,0,E105*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V105=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V105=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,91,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK160","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K105<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K105*Adm!$GR$4)))","v":0},{"$f":"IF(K105<0.01,0,E106*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V106=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V106=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,92,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK161","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K106<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K106*Adm!$GR$4)))","v":0},{"$f":"IF(K106<0.01,0,E107*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V107=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V107=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,93,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK162","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K107<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K107*Adm!$GR$4)))","v":0},{"$f":"IF(K107<0.01,0,E108*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V108=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V108=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,94,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK163","v":-8.4490555555555541E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K108<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K108*Adm!$GR$4)))","v":0},{"$f":"IF(K108<0.01,0,E109*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V109=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V109=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,95,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK164","v":-8.4490555555555551E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K109<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K109*Adm!$GR$4)))","v":0},{"$f":"IF(K109<0.01,0,E110*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V110=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V110=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,96,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK165","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K110<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K110*Adm!$GR$4)))","v":0},{"$f":"IF(K110<0.01,0,E111*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V111=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V111=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,97,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK166","v":-8.4490555555555551E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K111<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K111*Adm!$GR$4)))","v":0},{"$f":"IF(K111<0.01,0,E112*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V112=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V112=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,98,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK167","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K112<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K112*Adm!$GR$4)))","v":0},{"$f":"IF(K112<0.01,0,E113*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V113=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V113=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,99,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK168","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K113<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K113*Adm!$GR$4)))","v":0},{"$f":"IF(K113<0.01,0,E114*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V114=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V114=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,100,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK169","v":-8.4490555555555562E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K114<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K114*Adm!$GR$4)))","v":0},{"$f":"IF(K114<0.01,0,E115*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V115=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V115=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,101,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK170","v":-8.4490555555555551E-4}]
[5,0,0,{"$f":"IF(K115<0.01,0,IF(D115=$X$10,D115,IF(D115-X116<=$X$10,D115-X116,D115-X116)))","v":0},0,0,0,{"$f":"IF(K115<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K115*Adm!$GR$4)))","v":0},{"$f":"IF(K115<0.01,0,E116*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V116=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V116=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,102,0)","v":-8.4490555555555573E-4},null,{"$f":"Free!AK171","v":-8.4490555555555573E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K116<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K116*Adm!$GR$4)))","v":0},{"$f":"IF(K116<0.01,0,E117*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V117=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V117=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,103,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK172","v":-8.4490555555555562E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K117<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K117*Adm!$GR$4)))","v":0},{"$f":"IF(K117<0.01,0,E118*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V118=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V118=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,104,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK173","v":-8.4490555555555541E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K118<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K118*Adm!$GR$4)))","v":0},{"$f":"IF(K118<0.01,0,E119*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V119=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V119=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,105,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK174","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K119<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K119*Adm!$GR$4)))","v":0},{"$f":"IF(K119<0.01,0,E120*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V120=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V120=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,106,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK175","v":-8.4490555555555562E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K120<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K120*Adm!$GR$4)))","v":0},{"$f":"IF(K120<0.01,0,E121*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V121=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V121=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,107,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK176","v":-8.4490555555555541E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K121<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K121*Adm!$GR$4)))","v":0},{"$f":"IF(K121<0.01,0,E122*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V122=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V122=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,108,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK177","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K122<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K122*Adm!$GR$4)))","v":0},{"$f":"IF(K122<0.01,0,E123*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V123=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V123=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,109,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK178","v":-8.4490555555555562E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K123<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K123*Adm!$GR$4)))","v":0},{"$f":"IF(K123<0.01,0,E124*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V124=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V124=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,110,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK179","v":-8.4490555555555562E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K124<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K124*Adm!$GR$4)))","v":0},{"$f":"IF(K124<0.01,0,E125*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V125=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V125=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,111,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK180","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K125<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K125*Adm!$GR$4)))","v":0},{"$f":"IF(K125<0.01,0,E126*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V126=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V126=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,112,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK181","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K126<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K126*Adm!$GR$4)))","v":0},{"$f":"IF(K126<0.01,0,E127*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V127=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V127=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,113,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK182","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K127<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K127*Adm!$GR$4)))","v":0},{"$f":"IF(K127<0.01,0,E128*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V128=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V128=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,114,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK183","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K128<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K128*Adm!$GR$4)))","v":0},{"$f":"IF(K128<0.01,0,E129*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V129=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V129=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,115,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK184","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K129<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K129*Adm!$GR$4)))","v":0},{"$f":"IF(K129<0.01,0,E130*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V130=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V130=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,116,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK185","v":-8.4490555555555551E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K130<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K130*Adm!$GR$4)))","v":0},{"$f":"IF(K130<0.01,0,E131*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V131=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V131=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,117,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK186","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K131<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K131*Adm!$GR$4)))","v":0},{"$f":"IF(K131<0.01,0,E132*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V132=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V132=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,118,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK187","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K132<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K132*Adm!$GR$4)))","v":0},{"$f":"IF(K132<0.01,0,E133*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V133=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V133=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,119,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK188","v":-8.4490555555555551E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K133<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K133*Adm!$GR$4)))","v":0},{"$f":"IF(K133<0.01,0,E134*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V134=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V134=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,120,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK189","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K134<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K134*Adm!$GR$4)))","v":0},{"$f":"IF(K134<0.01,0,E135*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V135=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V135=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,121,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK190","v":-8.4490555555555551E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K135<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K135*Adm!$GR$4)))","v":0},{"$f":"IF(K135<0.01,0,E136*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V136=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V136=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,122,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK191","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K136<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K136*Adm!$GR$4)))","v":0},{"$f":"IF(K136<0.01,0,E137*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V137=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V137=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,123,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK192","v":-8.4490555555555541E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K137<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K137*Adm!$GR$4)))","v":0},{"$f":"IF(K137<0.01,0,E138*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V138=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V138=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,124,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK193","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K138<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K138*Adm!$GR$4)))","v":0},{"$f":"IF(K138<0.01,0,E139*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V139=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V139=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,125,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK194","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K139<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K139*Adm!$GR$4)))","v":0},{"$f":"IF(K139<0.01,0,E140*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V140=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V140=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,125,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK195","v":-8.4490555555555562E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K140<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K140*Adm!$GR$4)))","v":0},{"$f":"IF(K140<0.01,0,E141*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V141=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V141=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,127,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK196","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K141<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K141*Adm!$GR$4)))","v":0},{"$f":"IF(K141<0.01,0,E142*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V142=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V142=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,128,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK197","v":-8.4490555555555551E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K142<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K142*Adm!$GR$4)))","v":0},{"$f":"IF(K142<0.01,0,E143*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V143=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V143=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,129,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK198","v":-8.4490555555555551E-4}]
[{"$f":"IF(A143=12,1,A143+1)","v":9},{"$f":"IF(K143<0.01,0,B143-1)","v":0},{"$f":"IF(K143<0.01,0,C143+1)","v":0},0,0,{"$f":"IF(K143<0.01,0,G144-E144)","v":0},0,{"$f":"IF(K143<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K143*Adm!$GR$4)))","v":0},{"$f":"IF(K143<0.01,0,E144*Adm!$O$8)","v":0},{"$f":"G144+H144+I144","v":0},{"$f":"IF(K143<0.01,0,K143-F144-L144)","v":0},null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V144=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V144=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,130,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK199","v":-8.4490555555555551E-4}]
[10,0,0,0,{"$f":"IF(K144<0.01,0,K144*D145*30.4166/360)","v":0},0,0,{"$f":"IF(K144<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K144*Adm!$GR$4)))","v":0},{"$f":"IF(K144<0.01,0,E145*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V144=12,1,V144+1)","v":10},{"$f":"IF(V145=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V145=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,131,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK200","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,{"$f":"IF(K145<0.1,0,MIN(K145+E146,IF(AC146>0,AC146,G145*(1+W146))))","v":0},{"$f":"IF(K145<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K145*Adm!$GR$4)))","v":0},{"$f":"IF(K145<0.01,0,E146*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V146=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V146=1,Adm!$HE$4,0)","v":0},null,null,null,null,{"$f":"IF(AD146>1,AD146,0)","v":0},{"$f":"IF(AND(AE146>0.01,$AC$10=2),AE146,0)","v":0},{"$f":"IF(L145<0.01,0,IF($AC$10=2,K145*AF146)+E146)","v":0},{"$f":"HLOOKUP($AF$11,anticipafreeliq,132,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK201","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K146<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K146*Adm!$GR$4)))","v":0},{"$f":"IF(K146<0.01,0,E147*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V147=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V147=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,133,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK202","v":-8.4490555555555541E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K147<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K147*Adm!$GR$4)))","v":0},{"$f":"IF(K147<0.01,0,E148*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V148=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V148=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,134,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK203","v":-8.4490555555555562E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K148<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K148*Adm!$GR$4)))","v":0},{"$f":"IF(K148<0.01,0,E149*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V149=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V149=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,135,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK204","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K149<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K149*Adm!$GR$4)))","v":0},{"$f":"IF(K149<0.01,0,E150*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V150=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V150=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,136,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK205","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K150<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K150*Adm!$GR$4)))","v":0},{"$f":"IF(K150<0.01,0,E151*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V151=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V151=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,137,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK206","v":-8.4490555555555562E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K151<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K151*Adm!$GR$4)))","v":0},{"$f":"IF(K151<0.01,0,E152*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V152=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V152=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,138,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK207","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K152<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K152*Adm!$GR$4)))","v":0},{"$f":"IF(K152<0.01,0,E153*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V153=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V153=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,139,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK208","v":-8.4490555555555562E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K153<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K153*Adm!$GR$4)))","v":0},{"$f":"IF(K153<0.01,0,E154*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V154=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V154=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,140,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK209","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K154<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K154*Adm!$GR$4)))","v":0},{"$f":"IF(K154<0.01,0,E155*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V155=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V155=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,141,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK210","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K155<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K155*Adm!$GR$4)))","v":0},{"$f":"IF(K155<0.01,0,E156*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V156=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V156=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,142,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK211","v":-8.4490555555555562E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K156<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K156*Adm!$GR$4)))","v":0},{"$f":"IF(K156<0.01,0,E157*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V157=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V157=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,143,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK212","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K157<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K157*Adm!$GR$4)))","v":0},{"$f":"IF(K157<0.01,0,E158*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V158=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V158=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,144,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK213","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K158<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K158*Adm!$GR$4)))","v":0},{"$f":"IF(K158<0.01,0,E159*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V159=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V159=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,145,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK214","v":-8.4490555555555541E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K159<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K159*Adm!$GR$4)))","v":0},{"$f":"IF(K159<0.01,0,E160*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V160=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V160=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,146,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK215","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K160<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K160*Adm!$GR$4)))","v":0},{"$f":"IF(K160<0.01,0,E161*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V161=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V161=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,147,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK216","v":-8.4490555555555541E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K161<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K161*Adm!$GR$4)))","v":0},{"$f":"IF(K161<0.01,0,E162*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V162=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V162=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,148,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK217","v":-8.4490555555555562E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K162<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K162*Adm!$GR$4)))","v":0},{"$f":"IF(K162<0.01,0,E163*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V163=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V163=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,149,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK218","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K163<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K163*Adm!$GR$4)))","v":0},{"$f":"IF(K163<0.01,0,E164*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V164=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V164=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,150,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK219","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K164<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K164*Adm!$GR$4)))","v":0},{"$f":"IF(K164<0.01,0,E165*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V165=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V165=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,151,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK220","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K165<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K165*Adm!$GR$4)))","v":0},{"$f":"IF(K165<0.01,0,E166*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V166=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V166=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,152,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK221","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K166<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K166*Adm!$GR$4)))","v":0},{"$f":"IF(K166<0.01,0,E167*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V167=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V167=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,153,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK222","v":-8.4490555555555562E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K167<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K167*Adm!$GR$4)))","v":0},{"$f":"IF(K167<0.01,0,E168*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V168=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V168=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,154,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK223","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K168<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K168*Adm!$GR$4)))","v":0},{"$f":"IF(K168<0.01,0,E169*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V169=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V169=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,155,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK224","v":-8.4490555555555541E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K169<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K169*Adm!$GR$4)))","v":0},{"$f":"IF(K169<0.01,0,E170*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V170=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V170=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,156,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK225","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K170<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K170*Adm!$GR$4)))","v":0},{"$f":"IF(K170<0.01,0,E171*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V171=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V171=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,157,0)","v":-8.4490555555555573E-4},null,{"$f":"Free!AK226","v":-8.4490555555555573E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K171<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K171*Adm!$GR$4)))","v":0},{"$f":"IF(K171<0.01,0,E172*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V172=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V172=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,158,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK227","v":-8.4490555555555562E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K172<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K172*Adm!$GR$4)))","v":0},{"$f":"IF(K172<0.01,0,E173*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V173=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V173=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,159,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK228","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K173<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K173*Adm!$GR$4)))","v":0},{"$f":"IF(K173<0.01,0,E174*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V174=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V174=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,160,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK229","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K174<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K174*Adm!$GR$4)))","v":0},{"$f":"IF(K174<0.01,0,E175*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V175=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V175=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,161,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK230","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K175<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K175*Adm!$GR$4)))","v":0},{"$f":"IF(K175<0.01,0,E176*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V176=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V176=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,162,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK231","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K176<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K176*Adm!$GR$4)))","v":0},{"$f":"IF(K176<0.01,0,E177*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V177=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V177=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,163,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK232","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K177<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K177*Adm!$GR$4)))","v":0},{"$f":"IF(K177<0.01,0,E178*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V178=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V178=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,164,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK233","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K178<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K178*Adm!$GR$4)))","v":0},{"$f":"IF(K178<0.01,0,E179*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V179=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V179=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,165,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK234","v":-8.4490555555555541E-4}]
[9,0,0,{"$f":"IF(K179<0.01,0,IF(D179=$X$10,D179,IF(D179-X180<=$X$10,D179-X180,D179-X180)))","v":0},0,0,0,{"$f":"IF(K179<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K179*Adm!$GR$4)))","v":0},{"$f":"IF(K179<0.01,0,E180*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V180=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V180=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,166,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK235","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K180<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K180*Adm!$GR$4)))","v":0},{"$f":"IF(K180<0.01,0,E181*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V181=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V181=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,167,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK236","v":-8.4490555555555551E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K181<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K181*Adm!$GR$4)))","v":0},{"$f":"IF(K181<0.01,0,E182*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V182=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V182=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,168,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK237","v":-8.4490555555555541E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K182<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K182*Adm!$GR$4)))","v":0},{"$f":"IF(K182<0.01,0,E183*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V183=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V183=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,169,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK238","v":-8.4490555555555562E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K183<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K183*Adm!$GR$4)))","v":0},{"$f":"IF(K183<0.01,0,E184*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V184=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V184=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,170,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK239","v":-8.4490555555555562E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K184<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K184*Adm!$GR$4)))","v":0},{"$f":"IF(K184<0.01,0,E185*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V185=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V185=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,171,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK240","v":-8.4490555555555562E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K185<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K185*Adm!$GR$4)))","v":0},{"$f":"IF(K185<0.01,0,E186*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V186=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V186=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,172,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK241","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K186<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K186*Adm!$GR$4)))","v":0},{"$f":"IF(K186<0.01,0,E187*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V187=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V187=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,173,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK242","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K187<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K187*Adm!$GR$4)))","v":0},{"$f":"IF(K187<0.01,0,E188*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V188=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V188=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,174,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK243","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K188<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K188*Adm!$GR$4)))","v":0},{"$f":"IF(K188<0.01,0,E189*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V189=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V189=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,175,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK244","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K189<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K189*Adm!$GR$4)))","v":0},{"$f":"IF(K189<0.01,0,E190*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V190=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V190=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,176,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK245","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K190<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K190*Adm!$GR$4)))","v":0},{"$f":"IF(K190<0.01,0,E191*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V191=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V191=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,177,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK246","v":-8.4490555555555562E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K191<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K191*Adm!$GR$4)))","v":0},{"$f":"IF(K191<0.01,0,E192*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V192=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V192=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,178,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK247","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K192<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K192*Adm!$GR$4)))","v":0},{"$f":"IF(K192<0.01,0,E193*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V193=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V193=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,179,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK248","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K193<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K193*Adm!$GR$4)))","v":0},{"$f":"IF(K193<0.01,0,E194*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V194=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V194=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,180,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK249","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K194<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K194*Adm!$GR$4)))","v":0},{"$f":"IF(K194<0.01,0,E195*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V195=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V195=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,181,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK250","v":-8.4490555555555551E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K195<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K195*Adm!$GR$4)))","v":0},{"$f":"IF(K195<0.01,0,E196*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V196=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V196=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,182,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK251","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K196<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K196*Adm!$GR$4)))","v":0},{"$f":"IF(K196<0.01,0,E197*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V197=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V197=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,183,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK252","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K197<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K197*Adm!$GR$4)))","v":0},{"$f":"IF(K197<0.01,0,E198*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V198=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V198=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,184,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK253","v":-8.4490555555555541E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K198<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K198*Adm!$GR$4)))","v":0},{"$f":"IF(K198<0.01,0,E199*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V199=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V199=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,185,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK254","v":-8.4490555555555562E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K199<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K199*Adm!$GR$4)))","v":0},{"$f":"IF(K199<0.01,0,E200*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V200=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V200=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,186,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK255","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K200<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K200*Adm!$GR$4)))","v":0},{"$f":"IF(K200<0.01,0,E201*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V201=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V201=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,187,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK256","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K201<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K201*Adm!$GR$4)))","v":0},{"$f":"IF(K201<0.01,0,E202*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V202=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V202=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,188,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK257","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K202<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K202*Adm!$GR$4)))","v":0},{"$f":"IF(K202<0.01,0,E203*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V203=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V203=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,189,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK258","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K203<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K203*Adm!$GR$4)))","v":0},{"$f":"IF(K203<0.01,0,E204*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V204=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V204=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,190,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK259","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K204<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K204*Adm!$GR$4)))","v":0},{"$f":"IF(K204<0.01,0,E205*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V205=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V205=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,191,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK260","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K205<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K205*Adm!$GR$4)))","v":0},{"$f":"IF(K205<0.01,0,E206*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V206=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V206=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,192,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK261","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K206<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K206*Adm!$GR$4)))","v":0},{"$f":"IF(K206<0.01,0,E207*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V207=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V207=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,193,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK262","v":-8.4490555555555562E-4}]
[{"$f":"IF(A207=12,1,A207+1)","v":1},{"$f":"IF(K207<0.01,0,B207-1)","v":0},{"$f":"IF(K207<0.01,0,C207+1)","v":0},0,0,{"$f":"IF(K207<0.01,0,G208-E208)","v":0},0,{"$f":"IF(K207<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K207*Adm!$GR$4)))","v":0},{"$f":"IF(K207<0.01,0,E208*Adm!$O$8)","v":0},{"$f":"G208+H208+I208","v":0},{"$f":"IF(K207<0.01,0,K207-F208-L208)","v":0},null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V208=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V208=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,194,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK263","v":-8.4490555555555551E-4}]
[2,0,0,0,{"$f":"IF(K208<0.01,0,K208*D209*30.4166/360)","v":0},0,0,{"$f":"IF(K208<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K208*Adm!$GR$4)))","v":0},{"$f":"IF(K208<0.01,0,E209*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V208=12,1,V208+1)","v":2},{"$f":"IF(V209=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V209=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,195,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK264","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,{"$f":"IF(K209<0.1,0,MIN(K209+E210,IF(AC210>0,AC210,G209*(1+W210))))","v":0},{"$f":"IF(K209<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K209*Adm!$GR$4)))","v":0},{"$f":"IF(K209<0.01,0,E210*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V210=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V210=1,Adm!$HE$4,0)","v":0},null,null,null,null,{"$f":"IF(AD210>1,AD210,0)","v":0},{"$f":"IF(AND(AE210>0.01,$AC$10=2),AE210,0)","v":0},{"$f":"IF(L209<0.01,0,IF($AC$10=2,K209*AF210)+E210)","v":0},{"$f":"HLOOKUP($AF$11,anticipafreeliq,196,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK265","v":-8.4490555555555551E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K210<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K210*Adm!$GR$4)))","v":0},{"$f":"IF(K210<0.01,0,E211*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V211=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V211=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,197,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK266","v":-8.4490555555555562E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K211<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K211*Adm!$GR$4)))","v":0},{"$f":"IF(K211<0.01,0,E212*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V212=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V212=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,198,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK267","v":-8.4490555555555562E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K212<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K212*Adm!$GR$4)))","v":0},{"$f":"IF(K212<0.01,0,E213*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V213=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V213=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,199,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK268","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K213<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K213*Adm!$GR$4)))","v":0},{"$f":"IF(K213<0.01,0,E214*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V214=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V214=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,200,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK269","v":-8.4490555555555541E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K214<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K214*Adm!$GR$4)))","v":0},{"$f":"IF(K214<0.01,0,E215*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V215=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V215=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,201,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK270","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K215<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K215*Adm!$GR$4)))","v":0},{"$f":"IF(K215<0.01,0,E216*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V216=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V216=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,202,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK271","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K216<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K216*Adm!$GR$4)))","v":0},{"$f":"IF(K216<0.01,0,E217*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V217=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V217=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,203,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK272","v":-8.4490555555555541E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K217<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K217*Adm!$GR$4)))","v":0},{"$f":"IF(K217<0.01,0,E218*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V218=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V218=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,204,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK273","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K218<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K218*Adm!$GR$4)))","v":0},{"$f":"IF(K218<0.01,0,E219*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V219=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V219=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,205,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK274","v":-8.4490555555555541E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K219<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K219*Adm!$GR$4)))","v":0},{"$f":"IF(K219<0.01,0,E220*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V220=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V220=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,206,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK275","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K220<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K220*Adm!$GR$4)))","v":0},{"$f":"IF(K220<0.01,0,E221*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V221=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V221=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,207,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK276","v":-8.4490555555555541E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K221<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K221*Adm!$GR$4)))","v":0},{"$f":"IF(K221<0.01,0,E222*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V222=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V222=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,208,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK277","v":-8.4490555555555562E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K222<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K222*Adm!$GR$4)))","v":0},{"$f":"IF(K222<0.01,0,E223*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V223=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V223=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,209,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK278","v":-8.4490555555555551E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K223<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K223*Adm!$GR$4)))","v":0},{"$f":"IF(K223<0.01,0,E224*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V224=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V224=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,210,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK279","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K224<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K224*Adm!$GR$4)))","v":0},{"$f":"IF(K224<0.01,0,E225*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V225=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V225=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,211,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK280","v":-8.4490555555555562E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K225<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K225*Adm!$GR$4)))","v":0},{"$f":"IF(K225<0.01,0,E226*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V226=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V226=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,212,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK281","v":-8.4490555555555551E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K226<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K226*Adm!$GR$4)))","v":0},{"$f":"IF(K226<0.01,0,E227*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V227=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V227=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,213,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK282","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K227<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K227*Adm!$GR$4)))","v":0},{"$f":"IF(K227<0.01,0,E228*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V228=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V228=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,214,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK283","v":-8.4490555555555551E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K228<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K228*Adm!$GR$4)))","v":0},{"$f":"IF(K228<0.01,0,E229*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V229=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V229=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,215,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK284","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K229<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K229*Adm!$GR$4)))","v":0},{"$f":"IF(K229<0.01,0,E230*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V230=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V230=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,216,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK285","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K230<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K230*Adm!$GR$4)))","v":0},{"$f":"IF(K230<0.01,0,E231*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V231=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V231=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,217,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK286","v":-8.4490555555555551E-4}]
[1,0,0,0,0,0,0,{"$f":"IF(K231<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K231*Adm!$GR$4)))","v":0},{"$f":"IF(K231<0.01,0,E232*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V232=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V232=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,218,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK287","v":-8.4490555555555551E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K232<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K232*Adm!$GR$4)))","v":0},{"$f":"IF(K232<0.01,0,E233*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V233=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V233=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,219,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK288","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K233<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K233*Adm!$GR$4)))","v":0},{"$f":"IF(K233<0.01,0,E234*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V234=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V234=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,220,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK289","v":-8.4490555555555562E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K234<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K234*Adm!$GR$4)))","v":0},{"$f":"IF(K234<0.01,0,E235*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V235=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V235=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,221,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK290","v":-8.4490555555555562E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K235<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K235*Adm!$GR$4)))","v":0},{"$f":"IF(K235<0.01,0,E236*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V236=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V236=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,222,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK291","v":-8.4490555555555562E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K236<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K236*Adm!$GR$4)))","v":0},{"$f":"IF(K236<0.01,0,E237*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V237=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V237=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,223,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK292","v":-8.4490555555555551E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K237<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K237*Adm!$GR$4)))","v":0},{"$f":"IF(K237<0.01,0,E238*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V238=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V238=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,224,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK293","v":-8.4490555555555551E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K238<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K238*Adm!$GR$4)))","v":0},{"$f":"IF(K238<0.01,0,E239*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V239=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V239=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,225,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK294","v":-8.4490555555555562E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K239<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K239*Adm!$GR$4)))","v":0},{"$f":"IF(K239<0.01,0,E240*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V240=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V240=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,226,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK295","v":-8.4490555555555562E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K240<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K240*Adm!$GR$4)))","v":0},{"$f":"IF(K240<0.01,0,E241*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V241=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V241=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,227,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK296","v":-8.4490555555555562E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K241<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K241*Adm!$GR$4)))","v":0},{"$f":"IF(K241<0.01,0,E242*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V242=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V242=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,228,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK297","v":-8.4490555555555562E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K242<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K242*Adm!$GR$4)))","v":0},{"$f":"IF(K242<0.01,0,E243*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V243=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V243=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,229,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK298","v":-8.4490555555555551E-4}]
[1,0,0,{"$f":"IF(K243<0.01,0,IF(D243=$X$10,D243,IF(D243-X244<=$X$10,D243-X244,D243-X244)))","v":0},0,0,0,{"$f":"IF(K243<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K243*Adm!$GR$4)))","v":0},{"$f":"IF(K243<0.01,0,E244*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(V244=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V244=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,230,0)","v":-8.4490555555555541E-4},null,{"$f":"Free!AK299","v":-8.4490555555555541E-4}]
[2,0,0,0,0,0,0,{"$f":"IF(K244<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K244*Adm!$GR$4)))","v":0},{"$f":"IF(K244<0.01,0,E245*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(V245=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V245=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,231,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK300","v":-8.4490555555555551E-4}]
[3,0,0,0,0,0,0,{"$f":"IF(K245<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K245*Adm!$GR$4)))","v":0},{"$f":"IF(K245<0.01,0,E246*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(V246=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V246=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,232,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK301","v":-8.4490555555555562E-4}]
[4,0,0,0,0,0,0,{"$f":"IF(K246<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K246*Adm!$GR$4)))","v":0},{"$f":"IF(K246<0.01,0,E247*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(V247=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V247=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,233,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK302","v":-8.4490555555555562E-4}]
[5,0,0,0,0,0,0,{"$f":"IF(K247<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K247*Adm!$GR$4)))","v":0},{"$f":"IF(K247<0.01,0,E248*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(V248=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V248=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,234,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK303","v":-8.4490555555555551E-4}]
[6,0,0,0,0,0,0,{"$f":"IF(K248<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K248*Adm!$GR$4)))","v":0},{"$f":"IF(K248<0.01,0,E249*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(V249=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V249=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,235,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK304","v":-8.4490555555555562E-4}]
[7,0,0,0,0,0,0,{"$f":"IF(K249<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K249*Adm!$GR$4)))","v":0},{"$f":"IF(K249<0.01,0,E250*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(V250=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V250=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,236,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK305","v":-8.4490555555555562E-4}]
[8,0,0,0,0,0,0,{"$f":"IF(K250<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K250*Adm!$GR$4)))","v":0},{"$f":"IF(K250<0.01,0,E251*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(V251=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V251=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,237,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK306","v":-8.4490555555555551E-4}]
[9,0,0,0,0,0,0,{"$f":"IF(K251<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K251*Adm!$GR$4)))","v":0},{"$f":"IF(K251<0.01,0,E252*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(V252=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V252=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,238,0)","v":-8.4490555555555562E-4},null,{"$f":"Free!AK307","v":-8.4490555555555562E-4}]
[10,0,0,0,0,0,0,{"$f":"IF(K252<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K252*Adm!$GR$4)))","v":0},{"$f":"IF(K252<0.01,0,E253*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(V253=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V253=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,239,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK308","v":-8.4490555555555551E-4}]
[11,0,0,0,0,0,0,{"$f":"IF(K253<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K253*Adm!$GR$4)))","v":0},{"$f":"IF(K253<0.01,0,E254*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(V254=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V254=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,240,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK309","v":-8.4490555555555551E-4}]
[12,0,0,0,0,0,0,{"$f":"IF(K254<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,0,IF(Adm!$GO$12=\"Pagados por el Banco\",0,K254*Adm!$GR$4)))","v":0},{"$f":"IF(K254<0.01,0,E255*Adm!$O$8)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(V255=1,Cal!$BP$127,0)","v":0},{"$f":"IF(V255=1,Adm!$HE$4,0)","v":0},null,null,null,null,0,0,0,{"$f":"HLOOKUP($AF$11,anticipafreeliq,241,0)","v":-8.4490555555555551E-4},null,{"$f":"Free!AK310","v":-8.4490555555555551E-4}]
[]
[null,null,"TOTALES",null,{"$f":"SUM(E16:E255)","v":0},{"$f":"SUM(F16:F255)","v":0},0,0,0,0,null,{"$f":"SUM(L16:L255)","v":0}]
[null,null,{"$f":"Free!C314","v":"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"}]
[null,null,{"$f":"Free!C315","v":"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A., ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "}]
[null,null,{"$f":"Free!C316","v":"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."}]
[null,null,{"$f":"Free!C317","v":"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."}]
[null,null,{"$f":"Free!C318","v":"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."}]
[null,null,{"$f":"Free!C319","v":"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México."}]
[null,null,{"$f":"Free!C320","v":"Para conocer las características, términos, comisiones, requisitos de contratación, tasa de Interés aplicable, vigencia, restricciones y beneficios del producto, consulta www.santander.com.mx  Disponible en toda la República Mexicana"}]
[null,null,{"$f":"Free!C321","v":"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la aseguradora con la que contrate estos seguros."}]
[]
[null,null,{"$f":"Free!C323","v":"NOTAS"}]
[null,null,{"$f":"Free!C324","v":" La simulación contenida en la tabla de amortización es considerando que el crédito será pagado en forma puntual durante todo el plazo contratado. Para la obtención del beneficio de la reducción de tasa mostrada en esta simulación el cliente deberá cumplir con los requisitos de la oferta"}]
[null,null,{"$f":"Free!C325","v":""}]
[null,null,{"$f":"Free!C326","v":"Las ofertas especiales para los Colectivos, están condicionadas al cumplimiento del perfil y requisitos específicos para esa oferta. Para más información, consulta con tu ejecutivo hipotecario."}]
[null,null,{"$f":"Free!C327","v":""}]
[null,null,{"$f":"Free!C328","v":""}]
[]
[null,null,{"$f":"inicio!C22","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,{"$f":"inicio!L22","v":"BHF-034 (122025)"}]

{"sheet":"Plus","index":8,"n_rows":383,"n_cols":121,"rows_kept":383,"cut":false,"hidden":false,"merged":[[2,76,2,78],[3,70,3,72],[3,73,3,75],[3,76,3,78],[19,11,19,14],[2,50,2,51],[0,49,0,52],[380,2,380,14],[0,70,0,75],[2,70,2,72],[2,73,2,75],[30,3,30,6],[0,12,0,13],[4,4,4,7],[7,3,7,6],[7,11,7,13],[8,3,8,5],[9,5,9,6],[16,8,17,9],[21,5,21,6],[33,3,35,4],[33,8,33,9],[35,8,35,9],[23,5,23,6],[27,2,27,14],[28,2,28,14],[31,7,31,9],[31,11,31,13],[32,5,32,6],[33,5,35,6],[36,3,36,4],[36,8,36,9],[36,11,37,13],[37,3,37,4],[41,3,41,6],[41,8,41,14],[36,5,36,6],[37,5,37,6],[379,2,379,14],[371,2,371,14],[372,2,372,14],[373,2,373,14],[374,2,374,14],[375,2,375,14],[376,2,376,14],[377,2,377,14],[378,2,378,14],[370,2,370,14],[49,3,49,4],[49,11,49,12],[49,13,49,14],[50,8,52,14],[53,3,53,5],[53,8,53,14],[60,3,60,6],[368,2,368,14],[369,2,369,14],[54,8,54,9],[48,13,48,14],[42,3,42,6],[42,8,42,14],[45,3,45,4],[44,5,44,6],[44,11,44,12],[44,13,44,14],[43,13,43,14],[44,3,44,4],[45,11,45,12],[45,13,45,14],[46,11,46,12],[46,13,46,14],[47,11,47,12],[47,13,47,14],[48,11,48,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F10=0,\"Captura destino\",IF(G12=0,\"Captura valor de vivienda\",IF(G13=0,\"Captura suma asegurable\",IF(AND(OR(F10=AK10,F10=AK11),G14=0),\"Captura tamaño de la construcción\",IF(AND(AT2=AT8,AT12=\"\"),\"Corrige esquema de amortización\",IF(G15=0,\"Captura plazo\",IF(G16=0,\"Captura tasa\",IF(G17=0,\"Captura monto de crédito\",IF(G21=0,\"Captura número de intervinientes\",IF(AND(F10>\"\",F22=\"Selecciona\"),\"Indica tipo de seguro de vida\",IF(AND(F10>\"\",F24=\"Selecciona\"),\"Indica tipo de seguro de daños\",IF(AND(H22<>\"\",I22=0),\"Captura el factor al millar de la extraprima\",IF(AND(H22=\"\",I22>0),\"Borra campos no requeridos\",IF(AND(G17>0,AV10=\"error\"),\"CORRIGE LA TASA SELECCIONADA\",IF(E16>\"\",\"Corrige tasa capturada\",IF(AW2>AW4,\"Rebasas el aforo máximo por destino, corrige datos\",IF(AND(OR(F10=AK10,F10=AK11),K20=0),\"Captura importe de la primer ministración\",\"\")))))))))))))))))","v":"Captura destino"},null,null,null,null,null,null,null,null,null,"dd mmm aaaa","Plazo","COMISIÓN APERTURA","DESTINO","AFORO","Selección destino","SEGURO VIDA","SEGURO DAÑOS","INTERVINIENTES","Factores Santander VIDA","Factores Santander DAÑOS","IVA","Esquema de Pago","Hipoteca PLUS","TASA","Aforo","AVALUO",null,null,null,"EDAD","Vida recompensa","Comisión Mensual","Plazo gracia","Valida monto construcción",null,"Edad","Precio prima $2,000,000","SA supervivencia","Precio prima $3,000,000","SA supervivencia",null,"Tasas válidas ",null,null,null,null,"Crecientes PAGO POR MIL -SANTANDER",null,null,null,null,null,null,null,null,null,null,"TASAS PARA SELECCIÓN",{"$f":"AM2","v":0},"Adquisición","Adquisición con Apoyo INFONAVIT","Cofinavit","Sustitución/ origen Adquisición","Sustitución/ origen Liquidez","Mejora de Condiciones/Origen Adquisición","Mejora de Condiciones/Origen Liquidez","Liquidez para gastos / Liquidez Dinero adicional","Construcción en Terreno Propio","Adquisición de Terreno y Construcción","Liquidez","Terreno",null,null,null,null,null,null,null,null,null,null,null,"PLAZOS"]
[null,null,null,null,null,"SIMULADOR EXCLUSIVO BENEFICIO HIPOTECA PLUS (operaciones aprobadas con BHF DEFINITIVO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1<>\"\",Y1,X1)","v":"Captura destino"},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(M1,AH1)","v":"15 dic 2025"},{"$f":"VLOOKUP($AM$2,plazosdestino,2,0)","v":{"$error":"#N/A"}},0,"Adquisición",0.95,{"$f":"F10","v":0},"Santander seguro Mensual","Santander seguro Mensual",1,{"$f":"IF($AQ$7=\"si\",AQ9,0.0005154)","v":5.1539999999999995E-4},2.9999999999999997E-4,{"$f":"IF(OR(F10=AK6,F10=AK9,F10=AK12,F10=AK7),1.16,0)","v":0},{"$f":"G18","v":0},"si",null,{"$f":"G17/G12","v":{"$error":"#DIV/0!"}},null,{"$f":"N10","v":0},null,null,{"$f":"F44","v":0},0,350,{"$f":"IF(G14<=500,12,IF(G14>500,18,0))","v":12},{"$f":"IF(BE2=12,BF4+(BF5*2)+BF6,IF(BE2=18,BF4+(BF5*2)+BF6+BF7,0))","v":0},null,18,16798,67065,24688,100598,null,"TASA","Plan Platino","Plan Asalariado",null,null,{"$f":"IF(AT2=AT7,0,IF(AND(AT2=AT8,AU4>\"\"),BQ60,IF(G15=180,VLOOKUP(AV5,milplus_15,2,0),IF(G15=240,VLOOKUP(AV5,milplus_20,2,0),IF(G15=300,VLOOKUP(AV5,milplus_30,2,0),0)))))","v":0},{"$f":"IF(AT2=AT7,0,IF(G15=180,VLOOKUP(AV3,milplus_15,3,0),IF(G15=240,VLOOKUP(AV3,milplus_20,3,0),IF(G15=300,VLOOKUP(AV3,milplus_30,3,0),0))))","v":0},null,null,null,null,null,null,null,null,null,"Santander",{"$f":"HLOOKUP(CE1,tasasplus,2,0)","v":{"$error":"#N/A"}},9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,0.10589999999999999,0.10589999999999999,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,9.7500000000000003E-2,0.115,0.115,null,null,null,null,null,null,null,null,null,null,null,"Adquisición",84,{"$f":"DD2+12","v":96},{"$f":"DE2+12","v":108},120,132,144,156,168,180,240,300]
[null,null,"1. Datos del Solicitante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,3,0)","v":{"$error":"#N/A"}},null,"Adquisición con Apoyo INFONAVIT",0.95,"Adquisición","Extraprima","Seguro exteno",2,{"$f":"IF($AQ$7=\"si\",AQ10,0.0008254)","v":8.2540000000000001E-4},"Factores Santander OBRA",0.16,null,"Selección",{"$f":"G16","v":0},"Aforo máximo por destino","Sustitución","Valor vivienda",null,"Precio",null,null,null,null,null,null,19,16878,67405,24808,101108,null,8.9499999999999996E-2,8.9499999999999996E-2,null,null,null,180,null,null,240,null,null,300,null,null,null,null,"Santander Sustitución",{"$f":"HLOOKUP($CE$1,tasasplus,3,0)","v":{"$error":"#N/A"}},9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0.111,0.111,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.125,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición con Apoyo INFONAVIT",84,96,108,120,132,144,156,168,180,240,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,4,0)","v":{"$error":"#N/A"}},null,"Cofinavit",0.95,"Adquisición con Apoyo INFONAVIT","Seguro exteno",null,3,{"$f":"IF($AQ$7=\"si\",AQ11,0.0010285)","v":1.0284999999999999E-3},{"$f":"0.2269/1000","v":2.2689999999999999E-4},null,null,{"$f":"I34","v":0},"TASAS CON BENEFICIOS",{"$f":"VLOOKUP(F10,AK2:AL13,2,0)","v":{"$error":"#N/A"}},2586.21,"Desde","Hasta",null,null,null,null,"Primera ministración1",{"$f":"K20","v":0},{"$f":"BF4/G17","v":{"$error":"#DIV/0!"}},20,17118,68425,25168.000000000004,102638,null,9.5000000000000001E-2,8.8999999999999996E-2,null,null,null,"tasas",null,null,"tasas",null,null,"tasas",null,null,null,null,"Santander Liquidez",{"$f":"HLOOKUP($CE$1,tasasplus,4,0)","v":{"$error":"#N/A"}},0.10249999999999999,0.10249999999999999,0.10249999999999999,0.1159,0.1159,0.1045,0.1045,0.1045,0.1045,0.1045,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cofinavit",84,96,108,120,132,144,156,168,180,240,300]
[null,null,"Nombre del cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,5,0)","v":{"$error":"#N/A"}},null,"Sustitución/ origen Adquisición",0.9,"Cofinavit",null,null,4,{"$f":"IF($AQ$7=\"si\",AQ12,0.0012967)","v":1.2967E-3},null,null,null,null,{"$f":"IF(OR(AU4=\"\",AU4=0),AV3,IF(AU4=AU6,VLOOKUP(G16,PLUS,2,0),IF(AU4=AU7,VLOOKUP(G16,PLUS,3,0),0)))","v":0},null,"Mejoras",0,500000,2000,null,null,null," 2 y 3",{"$f":"IF(J20=\"\",0,IF(AND(AM2=AK10,BE2=12),G17*0.25,IF(AND(AM2=AK10,BE2=18),G17*0.2,IF(AND(AM2=AK11,BE2=12),(G17-K20)/3,IF(AND(AM2=AK11,BE2=18),(G17-K20)/4)))))","v":0},null,21,17278,69105,25408.000000000004,103658,null,9.7500000000000003E-2,8.9499999999999996E-2,null,null,null,9.5000000000000001E-2,9.0399999999999991,2.8000000000000001E-2,9.5000000000000001E-2,8.35,1.7999999999999999E-2,9.8000000000000004E-2,8.5,8.3999999999999995E-3,null,null,"Liquidez",{"$f":"HLOOKUP($CE$1,tasasplus,5,0)","v":{"$error":"#N/A"}},0.1045,0.1045,0.1045,0.121,0.121,0.1095,0.1095,0.10589999999999999,0.1095,0.1095,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sustitución/ origen Adquisición",84,96,108,120,132,144,156,168,180,192,204,216,228,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,6,0)","v":{"$error":"#N/A"}},null,"Sustitución/ origen Liquidez",0.9,"Sustitución/ origen Adquisición",null,null,null,null,null,null,"Base","Plan Platino",null,null,2586.21,500001,1000000,3000,null,null,null,"4ta ministración",{"$f":"IF(J20=\"\",0,IF(J20=\"\",0,IF(AND(AM2=AK10,BE2=12,BG4=25%),G17*0.25,IF(AND(AM2=AK10,BE2=12,OR(BG4<25%,BG4>25%)),G17-K20-(BF5*2),IF(AND(AM2=AK10,BE2=18,BG4=25%),G17*0.2,IF(AND(AM2=AK10,BE2=18,OR(BG4<25%,BG4>25%)),G17*0.2,IF(AND(AM2=AK11,BE2=12),(G17-K20)/3,IF(AND(AM2=AK11,BE2=18),(G17-K20)/4))))))))","v":0},null,22,17518,70125,25768,105188,null,9.8000000000000004E-2,9.2999999999999999E-2,9.2999999999999999E-2,null,null,9.7500000000000003E-2,9.19,2.8000000000000001E-2,9.7500000000000003E-2,8.5,1.7999999999999999E-2,0.105,9.1,6.7000000000000002E-3,null,null,"Terreno",{"$f":"HLOOKUP($CE$1,tasasplus,6,0)","v":{"$error":"#N/A"}},0.105,0.105,0.105,null,null,0.11749999999999999,0.11749999999999999,0.1095,0.11749999999999999,0.11749999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sustitución/ origen Liquidez",84,96,108,120,132,144,156,168,180,192,204,216,228,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,7,0)","v":{"$error":"#N/A"}},null,"Liquidez para gastos / Liquidez Dinero adicional",0.7,"Sustitución/ origen Liquidez","Lista selección",null,null,{"$f":"IF(AM2=AM3,I10,\"\")","v":""},null,null,"Fijos ","Plan Asalariado",null,null,null,1000001,1500000,4500,null,null,{"$f":"IF(J20=\"\",0,IF(AND(AM2=AK10,BE2=12),0,IF(AND(AM2=AK10,BE2=18,BG4=25%),G17*0.15,IF(AND(AM2=AK10,BE2=18,OR(BG4<25%,BG4>25%)),(G17-K20)/4,IF(AND(AM2=AK11,BE2=12),0,IF(AND(AM2=AK11,BE2=18),(G17-K20)/4))))))","v":0},"Ultima ministración",{"$f":"IF(J20=\"\",0,IF(BE2=12,0,IF(AND(AM2=AK10,BE2=18,BG4=25%),G17*0.15,IF(AND(AM2=AK10,OR(BG4<25%,BG4>25%)),G17-K20-BF5-BF5-BF6,IF(AND(AM2=AK11,BE2=18),BF6)))))","v":0},null,23,17658,70720,25978,106080,null,0.1,8.8999999999999996E-2,null,null,null,9.8000000000000004E-2,9.2200000000000006,2.8000000000000001E-2,9.8000000000000004E-2,8.5399999999999991,1.7999999999999999E-2,0.11799999999999999,10.130000000000001,5.4999999999999997E-3,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,7,0)","v":{"$error":"#N/A"}},0.1095,0.1095,0.1095,null,null,0.1225,0.1225,0.111,0.1225,0.1225,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidez para gastos / Liquidez Dinero adicional",84,96,108,120,132,144,156,168,180,192,204,216,228,240]
[null,null,null,"CONDICIONES EVALUADAS",null,null,null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,8,0)","v":{"$error":"#N/A"}},null,"Mejora de Condiciones/Origen Adquisición",0.9,"Mejora de Condiciones/Origen Adquisición","Santander Seguro Mensual",null,null,"Extranjeros",null,null,"Crecientes",null,null,null,null,1500001,2000000,6000,null,null,null,null,null,null,24,18138,72760,26698,109140,null,0.10199999999999999,9.7000000000000003E-2,null,null,null,0.1,9.33,2.8000000000000001E-2,0.1,8.67,1.7999999999999999E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,8,0)","v":{"$error":"#N/A"}},0.11749999999999999,0.11749999999999999,0.11749999999999999,null,null,0.1275,0.1275,0.1159,0.1275,0.1275,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mejora de Condiciones/Origen Adquisición",84,96,108,120,132,144,156,168,180,192,204,216,228,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,9,0)","v":{"$error":"#N/A"}},null,"Mejora de Condiciones/Origen Liquidez",0.9,"Mejora de Condiciones/Origen Liquidez","Extraprima",null,null,2.6350000000000001E-4,null,null,null,"Lista Selección","Existe tasa seleccionada?",null,null,2000001,2500000,7000,null,null,null,null,null,null,25,18478,74205,27208,111308,null,0.10249999999999999,8.9499999999999996E-2,null,null,null,0.10199999999999999,9.4499999999999993,2.8000000000000001E-2,0.10199999999999999,9,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,9,0)","v":{"$error":"#N/A"}},0.11799999999999999,0.11799999999999999,0.11799999999999999,null,null,0.13250000000000001,0.13250000000000001,0.11749999999999999,0.13250000000000001,0.13250000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mejora de Condiciones/Origen Liquidez",84,96,108,120,132,144,156,168,180,192,204,216,228,240]
[null,null,null,"Destino",null,null,null,{"$f":"IF(F10=AM3,\"¿Extranjeros?\",\"\")","v":""},null,null,null,"Captura Avalúo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,10,0)","v":{"$error":"#N/A"}},null,"Construcción en Terreno Propio",1,"Liquidez para gastos / Liquidez Dinero adicional","Seguro exteno",null,null,4.9640000000000003E-4,null,null,"Selección","Plan Platino",{"$f":"IFERROR(VLOOKUP(AV3,ofertaplus,1,0),\"error\")","v":0},null,null,2500001,3000000,9000,null,null,null,null,null,null,26,18858,75820,27778,113730,null,0.1045,9.9500000000000005E-2,null,null,null,0.10249999999999999,9.48,2.8000000000000001E-2,0.10249999999999999,9.0299999999999994,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,10,0)","v":{"$error":"#N/A"}},0.1225,0.1225,0.1225,null,null,null,null,0.121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construcción en Terreno Propio",84,96,108,120,132,144,156,168,180,240]
[null,null,null,null,null,null,null,null,null,null,null,"Captura Comisión de apertura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,11,0)","v":{"$error":"#N/A"}},null,"Adquisición de Terreno y Construcción",0.8,"Construcción en Terreno Propio",null,null,null,7.3990000000000004E-4,null,null,"Fijos ",{"$f":"IF(OR(AM2=AM3,AM2=AM4,AM2=AM5),\"Plan Asalariado\",\"\")","v":""},null,null,null,3000001,3500000,10000,null,null,null,null,null,null,27,19338,77860,28498,116790,null,0.105,9.6000000000000002E-2,0.10299999999999999,null,null,0.1045,9.59,2.8000000000000001E-2,0.1045,9.16,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,11,0)","v":{"$error":"#N/A"}},0.1275,0.1275,0.1275,null,null,null,null,0.1225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de Terreno y Construcción",84,96,108,120,132,144,156,168,180,240]
[null,null,null,{"$f":"IF(OR(F10=AK10,F10=AK11),\"Valor del inmueble (Terreno + proyecto)\",\"Valor de la vivienda\")","v":"Valor de la vivienda"},null,null,null,null,null,null,null,"Escrituración (% aprox)",0.05,{"$f":"G12*M12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,12,0)","v":{"$error":"#N/A"}},null,"Liquidez",0.7,"Adquisición de Terreno y Construcción",null,null,null,1.0614999999999999E-3,null,null,{"$f":"IF(OR(AM2=AK10,AM2=AK11,AM2=AK12,AM2=AK13),\"\",\"Crecientes\")","v":"Crecientes"},null,null,null,null,3500001,4000000,11000,null,null,null,null,null,null,28,19898,80240,29338,120360,null,0.10589999999999999,9.2999999999999999E-2,null,null,null,0.105,9.6199999999999992,2.8000000000000001E-2,0.105,9.1999999999999993,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,12,0)","v":{"$error":"#N/A"}},0.13250000000000001,0.13250000000000001,0.13250000000000001,null,null,null,null,0.1275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidez",60,120,180]
[null,null,null,null,"Suma asegurable",null,null,null,null,null,null,{"$f":"IF(OR(F10=AK10,F10=AK11),\"Inspección y seguimiento de Obra\",\"\")","v":""},null,{"$f":"IF(OR(F10=AK10,F10=AK11),Adm!F5*1.16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,13,0)","v":{"$error":"#N/A"}},null,"Terreno",0.7,"Liquidez",null,null,null,null,null,null,null,null,null,null,null,4000001,4500000,13500,null,null,null,null,null,null,29,20418,82450,30117.999999999996,123675,null,0.107,9.7000000000000003E-2,null,null,null,0.10589999999999999,9.68,2.8000000000000001E-2,0.10589999999999999,9.26,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,13,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0.13250000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terreno",84,120,180]
[null,null,{"$f":"IF(G15=180,IF(ISNA(VLOOKUP(G16,Adm!AG7:AG35,1,0)),0,VLOOKUP(G16,Adm!AG7:AG35,1,0)),IF(G15=240,IF(ISNA(VLOOKUP(G16,Adm!AJ7:AJ35,1,0)),0,VLOOKUP(G16,Adm!AJ7:AJ35,1,0))))","v":false},{"$f":"IF(OR(AM2=AK10,AM2=AK11),\"Tamaño de la construcción en M2\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,14,0)","v":{"$error":"#N/A"}},null,null,null,"Terreno",null,null,null,"Lista Selección",null,null,null,null,null,null,null,4500001,5500000,14000,null,null,null,null,null,null,30,21098,85340,31137.999999999996,128010,null,0.1094,9.9400000000000002E-2,null,null,null,0.106,9.68,2.8000000000000001E-2,0.106,9.26,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,14,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Captura plazo en meses",null,null,null,null,null,null,null,"Subtotal",null,{"$f":"SUM(N10:N13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AM$2,plazosdestino,15,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(AM2=AM3,\"SI\",\"\")","v":""},null,null,null,null,null,null,null,5500001,6000000,17000,null,null,null,null,null,null,31,21878,88655,32308,132983,null,0.1095,9.9500000000000005E-2,null,null,null,0.107,9.74,2.8000000000000001E-2,0.107,9.33,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,15,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Captura Tasa de Interés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP(G15,pla,1,0)),0,VLOOKUP(G15,pla,1,0))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AM2=AM3,\"NO\",\"\")","v":""},null,null,null,null,null,null,null,6000001,6500000,19000,null,null,null,null,null,null,32,22738,92310,33598,138465,null,0.111,9.2999999999999999E-2,null,null,null,0.1094,9.89,2.8000000000000001E-2,0.1094,9.49,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,16,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Monto de Crédito solicitado",null,null,null,null,{"$f":"IF(F10=AK3,\"Captura el salario estimado para simular aportaciones patronales mayores\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6500001,8000000,20000,null,null,null,null,null,null,33,23658,96220,34978,144330,null,0.1149,0.1125,null,null,null,0.1095,9.89,2.8000000000000001E-2,0.1095,9.5,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,17,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Esquema de Pago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8000001,10000000,22000,null,null,null,null,null,null,34,24678,100555,36508,150833,null,0.115,0.10349999999999999,null,null,null,0.1096,9.9,2.8000000000000001E-2,0.1096,9.5,1.4500000000000001E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,18,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000001,999999999999,24000,null,null,null,null,null,null,35,25878,105655,38308,158483,null,0.1159,0.1095,null,null,null,0.111,9.98,2.8000000000000001E-2,0.111,9.73,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,19,0)","v":{"$error":"#N/A"}}]
[null,null,null,"SEGUROS",null,null,null,null,null,{"$f":"IF(OR(F10=AK10,F10=AK11),\"Captura el importe de la Primera Disposición que se indica en el BHF\",\"\")","v":""},null,{"$f":"IF(OR(AM2=AK10,AM2=AK11),\" Debes asegurarte de capturar las cifras correctas de tu BHF definitivo\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,27198,111265,40288,166898,null,0.11749999999999999,0.1125,null,null,null,0.112,10.039999999999999,2.8000000000000001E-2,0.112,9.8000000000000007,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,20,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Número de intervinientes",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,28598,117215,42388,175823,null,0.11799999999999999,0.1065,0.113,null,null,0.1149,10.220000000000001,2.8000000000000001E-2,0.1149,10,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,21,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Modalidad Seguro de Vida",null,"Selecciona",null,{"$f":"IF(F22=AN3,\"Captura factor\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,30098,123590,44638,185385,null,0.12,0.1125,null,null,null,0.1159,10.28,2.8000000000000001E-2,0.1159,10.07,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,22,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,31938,131410,47398,197115,null,0.121,0.1095,null,null,null,0.11650000000000001,10.31,2.8000000000000001E-2,0.11650000000000001,10.11,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,23,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Modalidad Seguro de Daños",null,"Selecciona",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,33978,140080,50458,210120,null,0.1225,0.1125,null,null,null,0.11749999999999999,10.38,2.8000000000000001E-2,0.11749999999999999,10.18,1.23E-2,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,24,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,36038,148835,53548.000000000007,223253,null,0.1249,0.1225,null,null,null,0.12,10.53,2.8000000000000001E-2,0.12,10.49,0.01,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,25,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,38418,158950,57118,238425,null,0.125,0.115,null,null,null,0.121,10.59,2.8000000000000001E-2,0.121,10.56,0.01,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,26,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,40958,169745,60928,254618,null,0.1275,0.1225,null,null,null,0.1225,10.68,2.8000000000000001E-2,0.1225,10.67,0.01,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,27,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"X2","v":"Captura destino"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,43858,182070,65278.000000000007,273105,null,0.13,0.1225,null,null,null,0.124,10.78,2.8000000000000001E-2,0.124,10.77,0.01,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,28,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,47138,196010,70198,294015,null,0.13250000000000001,0.1225,null,null,null,0.1249,10.83,2.8000000000000001E-2,0.1249,10.84,0.01,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,29,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,50558,210545,75328,315818,null,null,null,null,null,null,0.1275,11,2.8000000000000001E-2,0.1275,11.1,8.8000000000000005E-3,null,null,null,null,null,null,{"$f":"HLOOKUP($CE$1,tasasplus,30,0)","v":{"$error":"#N/A"}}]
[null,null,null,"REQUISITOS HIPOTECA PLUS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,54438,227035,81148,340553,null,null,null,null,null,null,0.13,11.15,2.8000000000000001E-2,0.13,11.27,8.8000000000000005E-3]
[null,null,null,"Cumplir con los requisitos del plan seleccionado:",null,null,null,"Selecciona tu plan para Hipoteca Plus",null,null,null,{"$f":"IF(I34<>\"\",\"Y ahorrarías:*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,58738,245310,87598,367965,null,null,null,null,null,null,0.13250000000000001,11.31,2.8000000000000001E-2,0.13250000000000001,11.45,8.8000000000000005E-3]
[null,null,null,null,null,"PLAN PLATINO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,63498,265540,94738,398310]
[null,null,null,"Nómina / portabilidad de nómina (para asalariados)  o cuenta de cheques (para no asalariados)",null,30000,null,null,null,null,null,{"$f":"IF(I34<>\"\",\"Mensual $\",\"\")","v":""},null,{"$f":"IF(I34=\"\",0,CAT!CX25-CAT!EP25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,68918,288575,102868.00000000001,432863]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I34<>\"\",\"Anual $\",\"\")","v":""},null,{"$f":"IF(I34=\"\",0,SUM(CAT!CX25:CX36)-(SUM(CAT!EP25:EP36)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,74718,313225,111568,469838]
[null,null,null,null,null,null,null,null,{"$f":"IF(I34<>\"\",CONCATENATE(\"Tu tasa se reduciría\",\" \",TEXT(AV3-AV5,\"0.00%\")),\"\")","v":""},null,null,{"$f":"IF(I34<>\"\",\"Por todo el plazo $\",\"\")","v":""},null,{"$f":"IF(I34=\"\",0,CAT!CX266-CAT!EP266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,81258,341020,121377.99999999999,511530]
[null,null,null,"Tarjeta de crédito",null,20000,null,null,{"$f":"IF(I34=\"\",\"\",AV5)","v":""},null,null,{"$f":"IF(I34<>\"\",\"*En el supuesto que cumplas con todos los requisitos del plan seleccionado durante el plazo de tu crédito\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,88558,372045,132328,558068]
[null,null,null,"Seguros  (adicionales a los del crédito hipotecario)",null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,96538,405960,144298,608940]
[null,null,null,"1 Consulta los términos y condiciones en www.santander.com.mx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,105558,444295,157828,666443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,115538,486710,172798,730065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,126498,533290,189238,799935]
[null,null,null,"Para seguir ahorrando contrata tu plan de ahorro y cobertura vida recompensa*….",null,null,null,null,"… y aplica tu devolución de la cobertura como pago anticipado al crédito hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,138758,585395,207628,878093]
[null,null,null,"Plan ahorro vida y cobertura vida recompensa",null,null,null,null,"Comparativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,152318,643025,227968.00000000003,964538]
[null,null,null,null,"Captura la edad",null,"años",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,168518,711875,252268,1067813]
[null,null,null,null,null,"Suma asegurada",null,null,null,null,"Tasa Original","Con Hipoteca Plus",null,"Hipoteca Plus + cobertura vida recompensa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,186078,786505,278608,1179758]
[null,null,null,"Selecciona tu Plan",null,2000000,3000000,null,"Tasa de interés",null,{"$f":"G16","v":0},{"$f":"IF(I34=\"\",0,AV5)","v":0},null,{"$f":"IF(BC2=0,0,AV5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,203818,861900,305218,1292850]
[null,null,null,"Prima anual",null,{"$f":"VLOOKUP(BB2,recompensa,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB2,recompensa,4,0)","v":{"$error":"#N/A"}},null,"Costo vida recompensa",null,"-","-",null,{"$f":"IF(BC2=0,0,IF(BC2=1,F48,IF(BC2=2,G48)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,223558,945795,334828,1418693]
[null,null,null,"Prima Total Periodo (5 años)",null,{"$f":"(F47*5)-5090","v":{"$error":"#N/A"}},{"$f":"(G47*5)-5090","v":{"$error":"#N/A"}},null,"Devolución (aplicada al capital)",null,"-","-",null,{"$f":"IF(BC2=0,0,IF(BC2=1,F49,IF(BC2=2,G49)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,245338,1038360,367498,1557540]
[null,null,null,"Devolución cobertura1",null,{"$f":"F48*0.85","v":{"$error":"#N/A"}},{"$f":"G48*0.85","v":{"$error":"#N/A"}},null,"Total a pagar",null,{"$f":"CAT!CX266","v":0},{"$f":"IF(I34=\"\",0,CAT!EP266)","v":0},null,{"$f":"IF(BC2=0,0,CAT!GH266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,269398,1140615,403588,1710923]
[null,null,null,"Costo Real de la Cobertura \n(Prima Total - devolución Vida Recompensa)",null,{"$f":"F48-F49","v":{"$error":"#N/A"}},{"$f":"G48-G49","v":{"$error":"#N/A"}},null,"Ahorro",null,"-",{"$f":"IF(I34=\"\",0,K49-L49)","v":0},null,{"$f":"IF(BC2=0,0,K49-N49-N47)","v":0}]
[null,null,null,"Costo real x año",null,{"$f":"F50/5","v":{"$error":"#N/A"}},{"$f":"G50/5","v":{"$error":"#N/A"}},null,{"$f":"IF(C28<>\"\",\"\",IF(BC2>0,CONCATENATE(\"Con Hipoteca Plus y Vida recompensa ahorrarías\",\" \",DOLLAR(N50,0),\" \",\"y tu plazo se reduciría\",\" \",(G15-AK61),\" \",\"meses**\"),IF(I34>\"\",CONCATENATE(\"Con Hipoteca Plus ahorrarías\",\" \",DOLLAR(L50,0)),\"\")))","v":""}]
[null,null,null,"Costo real x mes",null,{"$f":"F51/12","v":{"$error":"#N/A"}},{"$f":"G51/12","v":{"$error":"#N/A"}}]
[null,null,null,"1 Que puedes abonar al crédito hipotecario en el año 5 como pago anticipado"]
[null,null,null,"*Para conocer las características del producto consulta intranet/negocio/particulares/seguros/productos ofertables red",null,null,null,null,{"$f":"IF(BC2>0,\"**El abono al crédito no es automático. El cliente deberá realizar el pago anticipado al crédito hipotecario una vez reciba la devolución del seguro.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(G17>0,I34>\"\",BC2>0,F44=0),\"Te falta capturar la edad del cliente\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Tabla de Amortización\",\" \",\"HIPOTECA SANTANDER\")","v":"Tabla de Amortización HIPOTECA SANTANDER"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito",1000000,null,null,null,null,"Monto crédito",1000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago x mil INICIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA",{"$f":"AV5","v":0},null,null,null,null,"TASA",{"$f":"AV5","v":0}]
[null,null,null,"CAT  Promedio",{"$f":"CAT!BR20","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,"Tu crédito se amortizará en ",null,{"$f":"IF(F10=\"\",0,AK61)","v":0},{"$f":"IF(M60>0,\"meses\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo real",null,null,{"$f":"PMT(G16/12,G15,-1000)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,"Plazo","Efecto","1=pagos fijos, 2= pagos crecientes",null,null,null,null,null,null,null,null,null,null,"pago por mil",{"$f":"BS2","v":0},null,null,null,null,"pago por mil",8.1468878793239732,null,{"$f":"BO60+0.000001","v":8.1468888793239724}]
[null,null,null,{"$f":"CONCATENATE(\"Calculado al\",\" \",AH2,\" \",\".Para fines informativos y de comparación.\")","v":"Calculado al 15 dic 2025 .Para fines informativos y de comparación."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAXA(C66:C365)","v":0},null,null,"Ingresos",null,null,null,null,null,null,"Cuota",null,null,null,null,null,null,null,null,null,null,null,null,"INCREMENTO",{"$f":"BT2","v":0},null,null,null,null,"INCREMENTO",{"$f":"BT2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK61/12","v":0},null,null,{"$f":"L66/Adm!J7","v":0},null,null,null,null,null,null,{"$f":"IF(O64=AU60,1,IF(O64=AU61,2,0))","v":0},"Esquema",{"$f":"IF(AT2=AT7,1,IF(AT2=AT8,2))","v":false},null,null,null,null,null,null,"Busqueda",null,null,null,"Plazo",{"$f":"G15","v":0},null,null,null,null,"Plazo",{"$f":"G15","v":0}]
["Mes","Plazo remanente","Periodo","Tasa de Interés Anual Ordinaria","Intereses","Amortización","Pago de Crédito",{"$f":"IF(F22=AN4,\"\",\"Seguro Vida\")","v":"Seguro Vida"},{"$f":"IF(F24=AO3,\"\",IF($F$24=$AO$3,\"\",IF(OR($F$10=$AK$7,$F$10=$AK$13),\"\",\"Seguro Daños\")))","v":"Seguro Daños"},{"$f":"IF($F$10=$AK$7,\"\",\"Comisión por Autorización de Crédito Diferida\")","v":"Comisión por Autorización de Crédito Diferida"},{"$f":"IF(AS2>0,\"IVA Intereses\",\"\")","v":""},"Pago Total",{"$f":"IF(F10=AK3,\"Prepago por aportaciones INFONAVIT\",\"\")","v":""},"Saldo al Final del Periodo","Pagos Anticipados\nSelecciona efecto y captura monto",{"$f":"IF(OR(F10=AK10,F10=AK11),\"Disposiciones de Crédito para Construcción\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,null,null,null,"Pagos Anticipados",null,null,null,null,null,null,null,null,{"$f":"IF(AT2=\"Crecientes\",1,0)","v":0}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mes","Creci.pago",null,null,{"$f":"IF(K18>0,K18,AN62)","v":0},null,null,null,null,null,null,"Nueva Cuota","Congelados","Cuota Congelados ",null,null,null,null,"Cuota Programados","Capital Programados","Factor Programados ",null,null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo",null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo"]
[{"$f":"MONTH(M1)","v":12},{"$f":"G15","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(OR(F10=AK10,F10=AK11),K20,G17)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINAL",null,null,1,null,null,null,null,{"$f":"BI58","v":1000000},null,null,null,null,null,{"$f":"BO58","v":1000000}]
[{"$f":"IF(A65=12,1,A65+1)","v":1},{"$f":"IF(N65>0,B65-1,0)","v":0},{"$f":"IF(G17>0,C65+1,0)","v":0},{"$f":"IF(N65<0,0,IF(I34<>\"\",AV5,AV3))","v":0},{"$f":"IF(N65<0.01,0,N65*D66*30.4166/360)","v":0},{"$f":"IF(N65<0.01,0,IF(OR($F$10=$AK$10,$F$10=$AK$11),0,G66-E66))","v":0},{"$f":"IF(N65<0.01,0,IF(OR(F10=AK10,F10=AK11),E66,IF(AT2=AT8,N65*BS2/1000,PMT(((AV5/360)*(365/12)),G15,-N65))))","v":0},{"$f":"IF(N65<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N65*$I$22/1000,N65*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(N65<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,IF(OR($F$10=$AK$10,$F$10=$AK$11),$G$13*$AR$4,$G$13*$AR$2))))","v":0},{"$f":"IF(N65<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N65<0.01,0,IF($AS$2>0,E66*$AS$3,0))","v":0},{"$f":"IF(N65<0.01,0,G66+H66+I66+J66+K66)","v":0},{"$f":"IF($F$10=$AK$3,MIN(N65+E66+H66+I66+J66-L66,AO66),0)","v":0},{"$f":"IF(N65<0.001,0,+N65-F66-M66-O66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ65=12,1,AJ65+1)","v":1},null,null,null,{"$f":"IF(AND(F10=AK3,AN64>0,AN64<Adm!G9),AN64,IF(AND(F10=AK3,AN64>0,AN64>Adm!G9),Adm!G9,0))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC66>0.01,$AU$62=2),BC66,0)","v":0},{"$f":"IF(AND($AU$62=2,O65<0.01),0,IF($AU$62=2,(N65*BD66)+E66,0))","v":0},{"$f":"HLOOKUP($BD$63,anticipaplus,2,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ66/BL65","v":0},1,{"$f":"BL65*$BI$59*30.4166/360","v":0},{"$f":"BK66-BI66","v":0},{"$f":"BL65*BI60/1000","v":0},{"$f":"IF(BL65<0.001,0,BL65-BJ66-BM67)","v":1000000},null,1,{"$f":"BR65*$BO$59*30.4166/360","v":0},{"$f":"BQ66-BO66","v":8146.8878793239737},{"$f":"BR65*BO60/1000","v":8146.8878793239737},{"$f":"IF(BR65<0.001,0,BR65-BP66-BX67)","v":991853.11212067597}]
[2,{"$f":"IF(N66>0,B66-1,0)","v":0},{"$f":"IF(N66<0.01,0,C66+1)","v":0},{"$f":"IF(N66<0.01,0,D66)","v":0},{"$f":"IF(N66<0.01,0,N66*D67*30.4166/360)","v":0},{"$f":"IF(N66<0.01,0,MIN(N66,IF(OR($F$10=$AK$10,$F$10=$AK$11),0,G67-E67)))","v":0},{"$f":"IF(N66<0.01,0,MIN(N66+E67,IF(AU67>0,AU67,IF(OR($F$10=$AK$10,$F$10=$AK$11),E67,G66*(1+AK67)))))","v":0},{"$f":"IF(N66<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N66*$I$22/1000,N66*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},0,0,0,{"$f":"IF(N66<0.01,0,G67+H67+I67+J67+K67)","v":0},0,{"$f":"IF(N66<0.001,0,+N66-F67-M67-O67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ66=12,1,AJ66+1)","v":2},{"$f":"IF(AJ67=1,$BT$2,0)","v":0},null,null,{"$f":"AN66","v":0},{"$f":"IF(MOD(A67,2)=0,AN67*0.05*2,0)","v":0},null,null,null,null,null,{"$f":"IF(AV67>1,AV67,IF(BB67>1,BB67,0))","v":0},{"$f":"IF(AND(OR($AW$62=1,$AW$62=3),O66>0.1),AW67,0)","v":0},{"$f":"IF(AND($AW$62=1,$AU$62=2),PMT((($D$66/360)*(365/12)),B66,-N66),0)","v":0},null,null,null,null,{"$f":"IF(AND(BC67>0.01,$AU$62=2),BC67,0)","v":0},0,{"$f":"HLOOKUP($BD$63,anticipaplus,3,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ67/BL66","v":0},{"$f":"IF(BL66<=0,\"\",BH66+1)","v":2},{"$f":"BL66*$BI$59*30.4166/360","v":0},0,{"$f":"MIN(BL66+BI67,BK66)","v":0},1000000,null,{"$f":"IF(BR66<=0,\"\",BN66+1)","v":2},0,8146.8878793239737,{"$f":"MIN(BR66+BO67,BQ66)","v":8146.8878793239737},983706.22424135194]
[3,0,{"$f":"IF(N67<0.01,0,C67+1)","v":0},{"$f":"IF(N67<0.01,0,D67)","v":0},0,0,0,{"$f":"IF(N67<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N67*$I$22/1000,N67*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},0,0,0,0,0,{"$f":"IF(N67<0.001,0,+N67-F68-M68-O68+P68)","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=12),$BF$5,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,{"$f":"AN67","v":0},0,null,null,null,null,null,{"$f":"IF(AV68>1,AV68,IF(BB68>1,BB68,0))","v":0},0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,4,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL67<=0,\"\",BH67+1)","v":3},0,0,{"$f":"MIN(BL67+BI68,BK67)","v":0},1000000,null,{"$f":"IF(BR67<=0,\"\",BN67+1)","v":3},0,8146.8878793239737,{"$f":"MIN(BR67+BO68,BQ67)","v":8146.8878793239737},975559.33636202791]
[4,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N68<0.001,0,+N68-F69-M69-O69)+P69","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),$BF$5,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,5,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL68<=0,\"\",BH68+1)","v":4},0,0,0,1000000,null,{"$f":"IF(BR68<=0,\"\",BN68+1)","v":4},0,8146.8878793239737,8146.8878793239737,967412.44848270388]
[5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N69<0.001,0,+N69-F70-M70-O70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,6,0)","v":{"$error":"#N/A"}},null,null,0,5,0,0,0,1000000,null,5,0,8146.8878793239737,8146.8878793239737,959265.56060337985]
[6,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N70<0.001,0,+N70-F71-M71-O71)+P71","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=12),$BF$5,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,7,0)","v":{"$error":"#N/A"}},null,null,0,6,0,0,0,1000000,null,6,0,8146.8878793239737,8146.8878793239737,951118.67272405582]
[7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N71<0.001,0,+N71-F72-M72-O72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,8,0)","v":{"$error":"#N/A"}},null,null,0,7,0,0,0,1000000,null,7,0,8146.8878793239737,8146.8878793239737,942971.7848447318]
[8,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N72<0.001,0,+N72-F73-M73-O73)+P73","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),$BF$5,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,9,0)","v":{"$error":"#N/A"}},null,null,0,8,0,0,0,1000000,null,8,0,8146.8878793239737,8146.8878793239737,934824.89696540777]
[9,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N73<0.001,0,+N73-F74-M74-O74+P74)","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=12),$BF$6,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,10,0)","v":{"$error":"#N/A"}},null,null,0,9,0,0,0,1000000,null,9,0,8146.8878793239737,8146.8878793239737,926678.00908608374]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,11,0)","v":{"$error":"#N/A"}},null,null,0,10,0,0,0,1000000,null,10,0,8146.8878793239737,8146.8878793239737,918531.12120675971]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,12,0)","v":{"$error":"#N/A"}},null,null,0,11,0,0,0,1000000,null,11,0,8146.8878793239737,8146.8878793239737,910384.23332743568]
[12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(N76<0.001,0,+N76-F77-M77-O77)+P77","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),$BF$6,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,"Construccion",null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,13,0)","v":{"$error":"#N/A"}},null,null,0,12,0,0,0,1000000,null,12,0,8146.8878793239737,8146.8878793239737,902237.34544811165]
[1,0,0,0,0,{"$f":"IF(N77<0.01,0,MIN(N77,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),0,G78-E78)))","v":0},{"$f":"IF(N77<0.01,0,MIN(N77+E78,IF(AU78>0,AU78,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=12),AL78,G77*(1+AK78)))))","v":0},0,{"$f":"IF(N77<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"IF(AND(OR(F10=AK10,F10=AK11),BE2=12),PMT(((D77/360)*(365/12)),G15-12,-N77),0)","v":0},null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,14,0)","v":{"$error":"#N/A"}},null,null,0,13,0,0,{"$f":"MIN(BL77+BI78,BK77*(1+$BI$61))","v":0},1000000,null,13,0,8146.8878793239737,{"$f":"MIN(BR77+BO78,BQ77*(1+$BO$61))","v":8146.8878793239737},894090.45756878762]
[2,0,0,0,0,0,{"$f":"IF(N78<0.01,0,MIN(N78+E79,IF(AU79>0,AU79,G78*(1+AK79))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,15,0)","v":{"$error":"#N/A"}},null,null,0,14,0,0,0,1000000,null,14,0,8146.8878793239737,{"$f":"MIN(BR78+BO79,BQ78)","v":8146.8878793239737},885943.56968946359]
[3,0,0,0,0,0,{"$f":"IF(N79<0.01,0,MIN(N79+E80,IF(AU80>0,AU80,G79*(1+AK80))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,16,0)","v":{"$error":"#N/A"}},null,null,0,15,0,0,0,1000000,null,15,0,8146.8878793239737,8146.8878793239737,877796.68181013956]
[4,0,0,0,0,0,{"$f":"IF(N80<0.01,0,MIN(N80+E81,IF(AU81>0,AU81,G80*(1+AK81))))","v":0},0,0,0,0,0,0,{"$f":"IF(N80<0.001,0,+N80-F81-M81-O81)+P81","v":0},null,{"$f":"IF(G16=0,0,IF(C28<>\"\",0,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),$BF$7,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,17,0)","v":{"$error":"#N/A"}},null,null,0,16,0,0,0,1000000,null,16,0,8146.8878793239737,8146.8878793239737,869649.79393081553]
[5,0,0,0,0,0,{"$f":"IF(N81<0.01,0,MIN(N81+E82,IF(AU82>0,AU82,G81*(1+AK82))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,18,0)","v":{"$error":"#N/A"}},null,null,0,17,0,0,0,1000000,null,17,0,8146.8878793239737,8146.8878793239737,861502.9060514915]
[6,0,0,0,0,0,{"$f":"IF(N82<0.01,0,MIN(N82+E83,IF(AU83>0,AU83,G82*(1+AK83))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,"Construccion",null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,19,0)","v":{"$error":"#N/A"}},null,null,0,18,0,0,0,1000000,null,18,0,8146.8878793239737,8146.8878793239737,853356.01817216747]
[7,0,0,0,0,{"$f":"IF(N83<0.01,0,MIN(N83,G84-E84))","v":0},{"$f":"IF(N83<0.01,0,MIN(N83+E84,IF(AU84>0,AU84,IF(AND(OR($F$10=$AK$10,$F$10=$AK$11),$BE$2=18),AL84,G83*(1+AK84)))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,{"$f":"IF(AND(OR(F10=AK10,F10=AK11),BE2=18),PMT(((D77/360)*(365/12)),G15-18,-N81),0)","v":0},null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,20,0)","v":{"$error":"#N/A"}},null,null,0,19,0,0,0,1000000,null,19,0,8146.8878793239737,8146.8878793239737,845209.13029284345]
[8,0,0,0,0,0,{"$f":"IF(N84<0.01,0,MIN(N84+E85,IF(AU85>0,AU85,G84*(1+AK85))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,21,0)","v":{"$error":"#N/A"}},null,null,0,20,0,0,0,1000000,null,20,0,8146.8878793239737,8146.8878793239737,837062.24241351942]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,22,0)","v":{"$error":"#N/A"}},null,null,0,21,0,0,0,1000000,null,21,0,8146.8878793239737,8146.8878793239737,828915.35453419539]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,23,0)","v":{"$error":"#N/A"}},null,null,0,22,0,0,0,1000000,null,22,0,8146.8878793239737,8146.8878793239737,820768.46665487136]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,24,0)","v":{"$error":"#N/A"}},null,null,0,23,0,0,0,1000000,null,23,0,8146.8878793239737,8146.8878793239737,812621.57877554733]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,25,0)","v":{"$error":"#N/A"}},null,null,0,24,0,0,0,1000000,null,24,0,8146.8878793239737,8146.8878793239737,804474.6908962233]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,26,0)","v":{"$error":"#N/A"}},null,null,0,25,0,0,{"$f":"MIN(BL89+BI90,BK89*(1+$BI$61))","v":0},1000000,null,25,0,8146.8878793239737,{"$f":"MIN(BR89+BO90,BQ89*(1+$BO$61))","v":8146.8878793239737},796327.80301689927]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,27,0)","v":{"$error":"#N/A"}},null,null,0,26,0,0,0,1000000,null,26,0,8146.8878793239737,{"$f":"MIN(BR90+BO91,BQ90)","v":8146.8878793239737},788180.91513757524]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,28,0)","v":{"$error":"#N/A"}},null,null,0,27,0,0,0,1000000,null,27,0,8146.8878793239737,8146.8878793239737,780034.02725825121]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,29,0)","v":{"$error":"#N/A"}},null,null,0,28,0,0,0,1000000,null,28,0,8146.8878793239737,8146.8878793239737,771887.13937892718]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,30,0)","v":{"$error":"#N/A"}},null,null,0,29,0,0,0,1000000,null,29,0,8146.8878793239737,8146.8878793239737,763740.25149960315]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,31,0)","v":{"$error":"#N/A"}},null,null,0,30,0,0,0,1000000,null,30,0,8146.8878793239737,8146.8878793239737,755593.36362027912]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,32,0)","v":{"$error":"#N/A"}},null,null,0,31,0,0,0,1000000,null,31,0,8146.8878793239737,8146.8878793239737,747446.47574095509]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,33,0)","v":{"$error":"#N/A"}},null,null,0,32,0,0,0,1000000,null,32,0,8146.8878793239737,8146.8878793239737,739299.58786163107]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,34,0)","v":{"$error":"#N/A"}},null,null,0,33,0,0,0,1000000,null,33,0,8146.8878793239737,8146.8878793239737,731152.69998230704]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,35,0)","v":{"$error":"#N/A"}},null,null,0,34,0,0,0,1000000,null,34,0,8146.8878793239737,8146.8878793239737,723005.81210298301]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,36,0)","v":{"$error":"#N/A"}},null,null,0,35,0,0,0,1000000,null,35,0,8146.8878793239737,8146.8878793239737,714858.92422365898]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,37,0)","v":{"$error":"#N/A"}},null,null,0,36,0,0,0,1000000,null,36,0,8146.8878793239737,8146.8878793239737,706712.03634433495]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,38,0)","v":{"$error":"#N/A"}},null,null,0,37,0,0,{"$f":"MIN(BL101+BI102,BK101*(1+$BI$61))","v":0},1000000,null,37,0,8146.8878793239737,{"$f":"MIN(BR101+BO102,BQ101*(1+$BO$61))","v":8146.8878793239737},698565.14846501092]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,39,0)","v":{"$error":"#N/A"}},null,null,0,38,0,0,0,1000000,null,38,0,8146.8878793239737,{"$f":"MIN(BR102+BO103,BQ102)","v":8146.8878793239737},690418.26058568689]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,40,0)","v":{"$error":"#N/A"}},null,null,0,39,0,0,0,1000000,null,39,0,8146.8878793239737,8146.8878793239737,682271.37270636286]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,41,0)","v":{"$error":"#N/A"}},null,null,0,40,0,0,0,1000000,null,40,0,8146.8878793239737,8146.8878793239737,674124.48482703883]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,42,0)","v":{"$error":"#N/A"}},null,null,0,41,0,0,0,1000000,null,41,0,8146.8878793239737,8146.8878793239737,665977.5969477148]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,43,0)","v":{"$error":"#N/A"}},null,null,0,42,0,0,0,1000000,null,42,0,8146.8878793239737,8146.8878793239737,657830.70906839077]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,44,0)","v":{"$error":"#N/A"}},null,null,0,43,0,0,0,1000000,null,43,0,8146.8878793239737,8146.8878793239737,649683.82118906674]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,45,0)","v":{"$error":"#N/A"}},null,null,0,44,0,0,0,1000000,null,44,0,8146.8878793239737,8146.8878793239737,641536.93330974272]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,46,0)","v":{"$error":"#N/A"}},null,null,0,45,0,0,0,1000000,null,45,0,8146.8878793239737,8146.8878793239737,633390.04543041869]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,47,0)","v":{"$error":"#N/A"}},null,null,0,46,0,0,0,1000000,null,46,0,8146.8878793239737,8146.8878793239737,625243.15755109466]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,48,0)","v":{"$error":"#N/A"}},null,null,0,47,0,0,0,1000000,null,47,0,8146.8878793239737,8146.8878793239737,617096.26967177063]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,49,0)","v":{"$error":"#N/A"}},null,null,0,48,0,0,0,1000000,null,48,0,8146.8878793239737,8146.8878793239737,608949.3817924466]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,50,0)","v":{"$error":"#N/A"}},null,null,0,49,0,0,{"$f":"MIN(BL113+BI114,BK113*(1+$BI$61))","v":0},1000000,null,49,0,8146.8878793239737,{"$f":"MIN(BR113+BO114,BQ113*(1+$BO$61))","v":8146.8878793239737},600802.49391312257]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,51,0)","v":{"$error":"#N/A"}},null,null,0,50,0,0,0,1000000,null,50,0,8146.8878793239737,{"$f":"MIN(BR114+BO115,BQ114)","v":8146.8878793239737},592655.60603379854]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,52,0)","v":{"$error":"#N/A"}},null,null,0,51,0,0,0,1000000,null,51,0,8146.8878793239737,8146.8878793239737,584508.71815447451]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,53,0)","v":{"$error":"#N/A"}},null,null,0,52,0,0,0,1000000,null,52,0,8146.8878793239737,8146.8878793239737,576361.83027515048]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,54,0)","v":{"$error":"#N/A"}},null,null,0,53,0,0,0,1000000,null,53,0,8146.8878793239737,8146.8878793239737,568214.94239582645]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,55,0)","v":{"$error":"#N/A"}},null,null,0,54,0,0,0,1000000,null,54,0,8146.8878793239737,8146.8878793239737,560068.05451650242]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,56,0)","v":{"$error":"#N/A"}},null,null,0,55,0,0,0,1000000,null,55,0,8146.8878793239737,8146.8878793239737,551921.16663717839]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,57,0)","v":{"$error":"#N/A"}},null,null,0,56,0,0,0,1000000,null,56,0,8146.8878793239737,8146.8878793239737,543774.27875785436]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,58,0)","v":{"$error":"#N/A"}},null,null,0,57,0,0,0,1000000,null,57,0,8146.8878793239737,8146.8878793239737,535627.39087853034]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,59,0)","v":{"$error":"#N/A"}},null,null,0,58,0,0,0,1000000,null,58,0,8146.8878793239737,8146.8878793239737,527480.50299920631]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,60,0)","v":{"$error":"#N/A"}},null,null,0,59,0,0,0,1000000,null,59,0,8146.8878793239737,8146.8878793239737,519333.61511988234]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC2=0,0,N48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,61,0)","v":{"$error":"#N/A"}},null,null,0,60,0,0,0,1000000,null,60,0,8146.8878793239737,8146.8878793239737,511186.72724055836]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,62,0)","v":{"$error":"#N/A"}},null,null,0,61,0,0,{"$f":"MIN(BL125+BI126,BK125*(1+$BI$61))","v":0},1000000,null,61,0,8146.8878793239737,{"$f":"MIN(BR125+BO126,BQ125*(1+$BO$61))","v":8146.8878793239737},503039.83936123439]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,63,0)","v":{"$error":"#N/A"}},null,null,0,62,0,0,0,1000000,null,62,0,8146.8878793239737,{"$f":"MIN(BR126+BO127,BQ126)","v":8146.8878793239737},494892.95148191042]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,64,0)","v":{"$error":"#N/A"}},null,null,0,63,0,0,0,1000000,null,63,0,8146.8878793239737,8146.8878793239737,486746.06360258645]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,65,0)","v":{"$error":"#N/A"}},null,null,0,64,0,0,0,1000000,null,64,0,8146.8878793239737,8146.8878793239737,478599.17572326248]
[{"$f":"IF(A129=12,1,A129+1)","v":5},0,0,0,0,0,0,0,0,{"$f":"IF(N129<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N129<0.01,0,IF($AS$2>0,E130*$AS$3,0))","v":0},0,{"$f":"IF($F$10=$AK$3,MIN(N129+E130+H130+I130+J130-L130,AO130),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,{"$f":"IF(AND($AU$62=2,O129<0.01),0,IF($AU$62=2,(N129*BD130)+E130,0))","v":0},{"$f":"HLOOKUP($BD$63,anticipaplus,66,0)","v":{"$error":"#N/A"}},null,null,0,65,0,{"$f":"BK130-BI130","v":0},0,{"$f":"IF(BL129<0.001,0,BL129-BJ130-BM131)","v":1000000},null,65,{"$f":"BR129*$BO$59*30.4166/360","v":0},{"$f":"BQ130-BO130","v":8146.8878793239737},8146.8878793239737,{"$f":"IF(BR129<0.001,0,BR129-BP130-BX131)","v":470452.28784393851}]
[6,{"$f":"IF(N130>0,B130-1,0)","v":0},0,0,{"$f":"IF(N130<0.01,0,N130*D131*30.4166/360)","v":0},0,0,0,0,0,0,{"$f":"IF(N130<0.01,0,G131+H131+I131+J131+K131)","v":0},0,{"$f":"IF(N130<0.001,0,+N130-F131-M131-O131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ130=12,1,AJ130+1)","v":6},{"$f":"IF(AJ131=1,$BT$2,0)","v":0},null,null,0,{"$f":"IF(MOD(A131,2)=0,AN131*0.05*2,0)","v":0},null,null,null,null,null,0,{"$f":"IF(AND(OR($AW$62=1,$AW$62=3),O130>0.1),AW131,0)","v":0},{"$f":"IF(AND($AW$62=1,$AU$62=2),PMT((($D$66/360)*(365/12)),B130,-N130),0)","v":0},null,null,null,null,{"$f":"IF(AND(BC131>0.01,$AU$62=2),BC131,0)","v":0},0,{"$f":"HLOOKUP($BD$63,anticipaplus,67,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ131/BL130","v":0},66,{"$f":"BL130*$BI$59*30.4166/360","v":0},0,0,1000000,null,66,0,8146.8878793239737,8146.8878793239737,462305.39996461454]
[7,0,{"$f":"IF(N131<0.01,0,C131+1)","v":0},{"$f":"IF(N131<0.01,0,D131)","v":0},0,0,0,{"$f":"IF(N131<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N131*$I$22/1000,N131*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,{"$f":"AN131","v":0},0,null,null,null,null,null,{"$f":"IF(AV132>1,AV132,IF(BB132>1,BB132,0))","v":0},0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,68,0)","v":{"$error":"#N/A"}},null,null,0,67,0,0,{"$f":"MIN(BL131+BI132,BK131)","v":0},1000000,null,67,0,8146.8878793239737,8146.8878793239737,454158.51208529057]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,69,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL132<=0,\"\",BH132+1)","v":68},0,0,0,1000000,null,{"$f":"IF(BR132<=0,\"\",BN132+1)","v":68},0,8146.8878793239737,8146.8878793239737,446011.6242059666]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,70,0)","v":{"$error":"#N/A"}},null,null,0,69,0,0,0,1000000,null,69,0,8146.8878793239737,8146.8878793239737,437864.73632664263]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,71,0)","v":{"$error":"#N/A"}},null,null,0,70,0,0,0,1000000,null,70,0,8146.8878793239737,8146.8878793239737,429717.84844731865]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,72,0)","v":{"$error":"#N/A"}},null,null,0,71,0,0,0,1000000,null,71,0,8146.8878793239737,8146.8878793239737,421570.96056799468]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,73,0)","v":{"$error":"#N/A"}},null,null,0,72,0,0,0,1000000,null,72,0,8146.8878793239737,8146.8878793239737,413424.07268867071]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,74,0)","v":{"$error":"#N/A"}},null,null,0,73,0,0,{"$f":"MIN(BL137+BI138,BK137*(1+$BI$61))","v":0},1000000,null,73,0,8146.8878793239737,{"$f":"MIN(BR137+BO138,BQ137*(1+$BO$61))","v":8146.8878793239737},405277.18480934674]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,75,0)","v":{"$error":"#N/A"}},null,null,0,74,0,0,0,1000000,null,74,0,8146.8878793239737,{"$f":"MIN(BR138+BO139,BQ138)","v":8146.8878793239737},397130.29693002277]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,76,0)","v":{"$error":"#N/A"}},null,null,0,75,0,0,0,1000000,null,75,0,8146.8878793239737,8146.8878793239737,388983.4090506988]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,77,0)","v":{"$error":"#N/A"}},null,null,0,76,0,0,0,1000000,null,76,0,8146.8878793239737,8146.8878793239737,380836.52117137483]
[5,0,0,0,0,0,0,0,{"$f":"IF(N141<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,78,0)","v":{"$error":"#N/A"}},null,null,0,77,0,0,0,1000000,null,77,0,8146.8878793239737,8146.8878793239737,372689.63329205086]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,79,0)","v":{"$error":"#N/A"}},null,null,0,78,0,0,0,1000000,null,78,0,8146.8878793239737,8146.8878793239737,364542.74541272689]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,80,0)","v":{"$error":"#N/A"}},null,null,0,79,0,0,0,1000000,null,79,0,8146.8878793239737,8146.8878793239737,356395.85753340292]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,81,0)","v":{"$error":"#N/A"}},null,null,0,80,0,0,0,1000000,null,80,0,8146.8878793239737,8146.8878793239737,348248.96965407894]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,82,0)","v":{"$error":"#N/A"}},null,null,0,81,0,0,0,1000000,null,81,0,8146.8878793239737,8146.8878793239737,340102.08177475497]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,83,0)","v":{"$error":"#N/A"}},null,null,0,82,0,0,0,1000000,null,82,0,8146.8878793239737,8146.8878793239737,331955.193895431]
[11,0,0,0,0,{"$f":"IF(N147<0.01,0,MIN(N147,G148-E148))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,84,0)","v":{"$error":"#N/A"}},null,null,0,83,0,0,0,1000000,null,83,0,8146.8878793239737,8146.8878793239737,323808.30601610703]
[12,0,0,0,0,0,{"$f":"IF(N148<0.01,0,MIN(N148+E149,IF(AU149>0,AU149,G148*(1+AK149))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,85,0)","v":{"$error":"#N/A"}},null,null,0,84,0,0,0,1000000,null,84,0,8146.8878793239737,8146.8878793239737,315661.41813678306]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,86,0)","v":{"$error":"#N/A"}},null,null,0,85,0,0,{"$f":"MIN(BL149+BI150,BK149*(1+$BI$61))","v":0},1000000,null,85,0,8146.8878793239737,{"$f":"MIN(BR149+BO150,BQ149*(1+$BO$61))","v":8146.8878793239737},307514.53025745909]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,87,0)","v":{"$error":"#N/A"}},null,null,0,86,0,0,0,1000000,null,86,0,8146.8878793239737,{"$f":"MIN(BR150+BO151,BQ150)","v":8146.8878793239737},299367.64237813512]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,88,0)","v":{"$error":"#N/A"}},null,null,0,87,0,0,0,1000000,null,87,0,8146.8878793239737,8146.8878793239737,291220.75449881115]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,89,0)","v":{"$error":"#N/A"}},null,null,0,88,0,0,0,1000000,null,88,0,8146.8878793239737,8146.8878793239737,283073.86661948718]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,90,0)","v":{"$error":"#N/A"}},null,null,0,89,0,0,0,1000000,null,89,0,8146.8878793239737,8146.8878793239737,274926.97874016321]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,91,0)","v":{"$error":"#N/A"}},null,null,0,90,0,0,0,1000000,null,90,0,8146.8878793239737,8146.8878793239737,266780.09086083923]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,92,0)","v":{"$error":"#N/A"}},null,null,0,91,0,0,0,1000000,null,91,0,8146.8878793239737,8146.8878793239737,258633.20298151526]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,93,0)","v":{"$error":"#N/A"}},null,null,0,92,0,0,0,1000000,null,92,0,8146.8878793239737,8146.8878793239737,250486.31510219129]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,94,0)","v":{"$error":"#N/A"}},null,null,0,93,0,0,0,1000000,null,93,0,8146.8878793239737,8146.8878793239737,242339.42722286732]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,95,0)","v":{"$error":"#N/A"}},null,null,0,94,0,0,0,1000000,null,94,0,8146.8878793239737,8146.8878793239737,234192.53934354335]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,96,0)","v":{"$error":"#N/A"}},null,null,0,95,0,0,0,1000000,null,95,0,8146.8878793239737,8146.8878793239737,226045.65146421938]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,97,0)","v":{"$error":"#N/A"}},null,null,0,96,0,0,0,1000000,null,96,0,8146.8878793239737,8146.8878793239737,217898.76358489541]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,98,0)","v":{"$error":"#N/A"}},null,null,0,97,0,0,{"$f":"MIN(BL161+BI162,BK161*(1+$BI$61))","v":0},1000000,null,97,0,8146.8878793239737,{"$f":"MIN(BR161+BO162,BQ161*(1+$BO$61))","v":8146.8878793239737},209751.87570557144]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,99,0)","v":{"$error":"#N/A"}},null,null,0,98,0,0,0,1000000,null,98,0,8146.8878793239737,{"$f":"MIN(BR162+BO163,BQ162)","v":8146.8878793239737},201604.98782624747]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,100,0)","v":{"$error":"#N/A"}},null,null,0,99,0,0,0,1000000,null,99,0,8146.8878793239737,8146.8878793239737,193458.0999469235]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,101,0)","v":{"$error":"#N/A"}},null,null,0,100,0,0,0,1000000,null,100,0,8146.8878793239737,8146.8878793239737,185311.21206759952]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,102,0)","v":{"$error":"#N/A"}},null,null,0,101,0,0,0,1000000,null,101,0,8146.8878793239737,8146.8878793239737,177164.32418827555]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,103,0)","v":{"$error":"#N/A"}},null,null,0,102,0,0,0,1000000,null,102,0,8146.8878793239737,8146.8878793239737,169017.43630895158]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,104,0)","v":{"$error":"#N/A"}},null,null,0,103,0,0,0,1000000,null,103,0,8146.8878793239737,8146.8878793239737,160870.54842962761]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,105,0)","v":{"$error":"#N/A"}},null,null,0,104,0,0,0,1000000,null,104,0,8146.8878793239737,8146.8878793239737,152723.66055030364]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,106,0)","v":{"$error":"#N/A"}},null,null,0,105,0,0,0,1000000,null,105,0,8146.8878793239737,8146.8878793239737,144576.77267097967]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,107,0)","v":{"$error":"#N/A"}},null,null,0,106,0,0,0,1000000,null,106,0,8146.8878793239737,8146.8878793239737,136429.8847916557]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,108,0)","v":{"$error":"#N/A"}},null,null,0,107,0,0,0,1000000,null,107,0,8146.8878793239737,8146.8878793239737,128282.99691233173]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,109,0)","v":{"$error":"#N/A"}},null,null,0,108,0,0,0,1000000,null,108,0,8146.8878793239737,8146.8878793239737,120136.10903300776]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,110,0)","v":{"$error":"#N/A"}},null,null,0,109,0,0,{"$f":"MIN(BL173+BI174,BK173*(1+$BI$61))","v":0},1000000,null,109,0,8146.8878793239737,{"$f":"MIN(BR173+BO174,BQ173*(1+$BO$61))","v":8146.8878793239737},111989.22115368379]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,111,0)","v":{"$error":"#N/A"}},null,null,0,110,0,0,0,1000000,null,110,0,8146.8878793239737,{"$f":"MIN(BR174+BO175,BQ174)","v":8146.8878793239737},103842.33327435981]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,112,0)","v":{"$error":"#N/A"}},null,null,0,111,0,0,0,1000000,null,111,0,8146.8878793239737,8146.8878793239737,95695.445395035844]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,113,0)","v":{"$error":"#N/A"}},null,null,0,112,0,0,0,1000000,null,112,0,8146.8878793239737,8146.8878793239737,87548.557515711873]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,114,0)","v":{"$error":"#N/A"}},null,null,0,113,0,0,0,1000000,null,113,0,8146.8878793239737,8146.8878793239737,79401.669636387902]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,115,0)","v":{"$error":"#N/A"}},null,null,0,114,0,0,0,1000000,null,114,0,8146.8878793239737,8146.8878793239737,71254.781757063931]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,116,0)","v":{"$error":"#N/A"}},null,null,0,115,0,0,0,1000000,null,115,0,8146.8878793239737,8146.8878793239737,63107.89387773996]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,117,0)","v":{"$error":"#N/A"}},null,null,0,116,0,0,0,1000000,null,116,0,8146.8878793239737,8146.8878793239737,54961.005998415989]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,118,0)","v":{"$error":"#N/A"}},null,null,0,117,0,0,0,1000000,null,117,0,8146.8878793239737,8146.8878793239737,46814.118119092018]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,119,0)","v":{"$error":"#N/A"}},null,null,0,118,0,0,0,1000000,null,118,0,8146.8878793239737,8146.8878793239737,38667.230239768047]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,120,0)","v":{"$error":"#N/A"}},null,null,0,119,0,0,0,1000000,null,119,0,8146.8878793239737,8146.8878793239737,30520.342360444072]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,121,0)","v":{"$error":"#N/A"}},null,null,0,120,0,0,0,1000000,null,120,0,8146.8878793239737,8146.8878793239737,22373.454481120098]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,122,0)","v":{"$error":"#N/A"}},null,null,0,121,0,0,{"$f":"MIN(BL185+BI186,BK185*(1+$BI$61))","v":0},1000000,null,121,0,8146.8878793239737,{"$f":"MIN(BR185+BO186,BQ185*(1+$BO$61))","v":8146.8878793239737},14226.566601796123]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,123,0)","v":{"$error":"#N/A"}},null,null,0,122,0,0,0,1000000,null,122,0,8146.8878793239737,{"$f":"MIN(BR186+BO187,BQ186)","v":8146.8878793239737},6079.6787224721493]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,124,0)","v":{"$error":"#N/A"}},null,null,0,123,0,0,0,1000000,null,123,0,6079.6787224721493,6079.6787224721493,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,125,0)","v":{"$error":"#N/A"}},null,null,0,124,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,125,0)","v":{"$error":"#N/A"}},null,null,0,125,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,127,0)","v":{"$error":"#N/A"}},null,null,0,126,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,128,0)","v":{"$error":"#N/A"}},null,null,0,127,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,129,0)","v":{"$error":"#N/A"}},null,null,0,128,0,0,0,1000000,null,"",0,0,0,0]
[{"$f":"IF(A193=12,1,A193+1)","v":9},0,0,0,0,0,0,0,0,{"$f":"IF(N193<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N193<0.01,0,IF($AS$2>0,E194*$AS$3,0))","v":0},0,{"$f":"IF($F$10=$AK$3,MIN(N193+E194+H194+I194+J194-L194,AO194),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,{"$f":"IF(AND($AU$62=2,O193<0.01),0,IF($AU$62=2,(N193*BD194)+E194,0))","v":0},{"$f":"HLOOKUP($BD$63,anticipaplus,130,0)","v":{"$error":"#N/A"}},null,null,0,129,0,{"$f":"BK194-BI194","v":0},0,{"$f":"IF(BL193<0.001,0,BL193-BJ194-BM195)","v":1000000},null,"",{"$f":"BR193*$BO$59*30.4166/360","v":0},{"$f":"BQ194-BO194","v":0},0,{"$f":"IF(BR193<0.001,0,BR193-BP194-BX195)","v":0}]
[10,{"$f":"IF(N194>0,B194-1,0)","v":0},0,0,{"$f":"IF(N194<0.01,0,N194*D195*30.4166/360)","v":0},0,0,0,0,0,0,{"$f":"IF(N194<0.01,0,G195+H195+I195+J195+K195)","v":0},0,{"$f":"IF(N194<0.001,0,+N194-F195-M195-O195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ194=12,1,AJ194+1)","v":10},{"$f":"IF(AJ195=1,$BT$2,0)","v":0},null,null,0,{"$f":"IF(MOD(A195,2)=0,AN195*0.05*2,0)","v":0},null,null,null,null,null,0,{"$f":"IF(AND(OR($AW$62=1,$AW$62=3),O194>0.1),AW195,0)","v":0},{"$f":"IF(AND($AW$62=1,$AU$62=2),PMT((($D$66/360)*(365/12)),B194,-N194),0)","v":0},null,null,null,null,{"$f":"IF(AND(BC195>0.01,$AU$62=2),BC195,0)","v":0},0,{"$f":"HLOOKUP($BD$63,anticipaplus,131,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ195/BL194","v":0},130,{"$f":"BL194*$BI$59*30.4166/360","v":0},0,0,1000000,null,"",0,0,0,0]
[11,0,{"$f":"IF(N195<0.01,0,C195+1)","v":0},{"$f":"IF(N195<0.01,0,D195)","v":0},0,0,0,{"$f":"IF(N195<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N195*$I$22/1000,N195*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,{"$f":"AN195","v":0},0,null,null,null,null,null,{"$f":"IF(AV196>1,AV196,IF(BB196>1,BB196,0))","v":0},0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,132,0)","v":{"$error":"#N/A"}},null,null,0,131,0,0,{"$f":"MIN(BL195+BI196,BK195)","v":0},1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,133,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL196<=0,\"\",BH196+1)","v":132},0,0,0,1000000,null,{"$f":"IF(BR196<=0,\"\",BN196+1)","v":""},0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,134,0)","v":{"$error":"#N/A"}},null,null,0,133,0,0,{"$f":"MIN(BL197+BI198,BK197*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR197+BO198,BQ197*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,135,0)","v":{"$error":"#N/A"}},null,null,0,134,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR198+BO199,BQ198)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,136,0)","v":{"$error":"#N/A"}},null,null,0,135,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,137,0)","v":{"$error":"#N/A"}},null,null,0,136,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,138,0)","v":{"$error":"#N/A"}},null,null,0,137,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,139,0)","v":{"$error":"#N/A"}},null,null,0,138,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,140,0)","v":{"$error":"#N/A"}},null,null,0,139,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,141,0)","v":{"$error":"#N/A"}},null,null,0,140,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,{"$f":"IF(N205<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,142,0)","v":{"$error":"#N/A"}},null,null,0,141,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,143,0)","v":{"$error":"#N/A"}},null,null,0,142,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,144,0)","v":{"$error":"#N/A"}},null,null,0,143,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,145,0)","v":{"$error":"#N/A"}},null,null,0,144,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,146,0)","v":{"$error":"#N/A"}},null,null,0,145,0,0,{"$f":"MIN(BL209+BI210,BK209*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR209+BO210,BQ209*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,147,0)","v":{"$error":"#N/A"}},null,null,0,146,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR210+BO211,BQ210)","v":0},0]
[3,0,0,0,0,{"$f":"IF(N211<0.01,0,MIN(N211,G212-E212))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,148,0)","v":{"$error":"#N/A"}},null,null,0,147,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,{"$f":"IF(N212<0.01,0,MIN(N212+E213,IF(AU213>0,AU213,G212*(1+AK213))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,149,0)","v":{"$error":"#N/A"}},null,null,0,148,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,150,0)","v":{"$error":"#N/A"}},null,null,0,149,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,151,0)","v":{"$error":"#N/A"}},null,null,0,150,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,152,0)","v":{"$error":"#N/A"}},null,null,0,151,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,153,0)","v":{"$error":"#N/A"}},null,null,0,152,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,154,0)","v":{"$error":"#N/A"}},null,null,0,153,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,155,0)","v":{"$error":"#N/A"}},null,null,0,154,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,156,0)","v":{"$error":"#N/A"}},null,null,0,155,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,157,0)","v":{"$error":"#N/A"}},null,null,0,156,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,158,0)","v":{"$error":"#N/A"}},null,null,0,157,0,0,{"$f":"MIN(BL221+BI222,BK221*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR221+BO222,BQ221*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,159,0)","v":{"$error":"#N/A"}},null,null,0,158,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR222+BO223,BQ222)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,160,0)","v":{"$error":"#N/A"}},null,null,0,159,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,161,0)","v":{"$error":"#N/A"}},null,null,0,160,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,162,0)","v":{"$error":"#N/A"}},null,null,0,161,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,163,0)","v":{"$error":"#N/A"}},null,null,0,162,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,164,0)","v":{"$error":"#N/A"}},null,null,0,163,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,165,0)","v":{"$error":"#N/A"}},null,null,0,164,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,166,0)","v":{"$error":"#N/A"}},null,null,0,165,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,167,0)","v":{"$error":"#N/A"}},null,null,0,166,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,168,0)","v":{"$error":"#N/A"}},null,null,0,167,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,169,0)","v":{"$error":"#N/A"}},null,null,0,168,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,170,0)","v":{"$error":"#N/A"}},null,null,0,169,0,0,{"$f":"MIN(BL233+BI234,BK233*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR233+BO234,BQ233*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,171,0)","v":{"$error":"#N/A"}},null,null,0,170,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR234+BO235,BQ234)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,172,0)","v":{"$error":"#N/A"}},null,null,0,171,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,173,0)","v":{"$error":"#N/A"}},null,null,0,172,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,174,0)","v":{"$error":"#N/A"}},null,null,0,173,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,175,0)","v":{"$error":"#N/A"}},null,null,0,174,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,176,0)","v":{"$error":"#N/A"}},null,null,0,175,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,177,0)","v":{"$error":"#N/A"}},null,null,0,176,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,178,0)","v":{"$error":"#N/A"}},null,null,0,177,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,179,0)","v":{"$error":"#N/A"}},null,null,0,178,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,180,0)","v":{"$error":"#N/A"}},null,null,0,179,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,181,0)","v":{"$error":"#N/A"}},null,null,0,180,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,182,0)","v":{"$error":"#N/A"}},null,null,0,181,0,0,{"$f":"MIN(BL245+BI246,BK245*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR245+BO246,BQ245*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,183,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL246<=0,\"\",BH246+1)","v":182},0,0,0,1000000,null,{"$f":"IF(BR246<=0,\"\",BN246+1)","v":""},0,0,{"$f":"MIN(BR246+BO247,BQ246)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,184,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL247<=0,\"\",BH247+1)","v":183},0,0,0,1000000,null,{"$f":"IF(BR247<=0,\"\",BN247+1)","v":""},0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,185,0)","v":{"$error":"#N/A"}},null,null,0,184,0,0,0,1000000,null,{"$f":"IF(BR248<=0,\"\",BN248+1)","v":""},0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,186,0)","v":{"$error":"#N/A"}},null,null,0,185,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,187,0)","v":{"$error":"#N/A"}},null,null,0,186,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,188,0)","v":{"$error":"#N/A"}},null,null,0,187,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,189,0)","v":{"$error":"#N/A"}},null,null,0,188,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,190,0)","v":{"$error":"#N/A"}},null,null,0,189,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,191,0)","v":{"$error":"#N/A"}},null,null,0,190,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,192,0)","v":{"$error":"#N/A"}},null,null,0,191,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,193,0)","v":{"$error":"#N/A"}},null,null,0,192,0,0,0,1000000,null,"",0,0,0,0]
[{"$f":"IF(A257=12,1,A257+1)","v":1},0,0,0,0,0,0,0,0,{"$f":"IF(N257<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N257<0.01,0,IF($AS$2>0,E258*$AS$3,0))","v":0},0,{"$f":"IF($F$10=$AK$3,MIN(N257+E258+H258+I258+J258-L258,AO258),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,{"$f":"IF(AND($AU$62=2,O257<0.01),0,IF($AU$62=2,(N257*BD258)+E258,0))","v":0},{"$f":"HLOOKUP($BD$63,anticipaplus,194,0)","v":{"$error":"#N/A"}},null,null,0,193,0,{"$f":"BK258-BI258","v":0},{"$f":"MIN(BL257+BI258,BK257*(1+$BI$61))","v":0},{"$f":"IF(BL257<0.001,0,BL257-BJ258-BM259)","v":1000000},null,"",{"$f":"BR257*$BO$59*30.4166/360","v":0},{"$f":"BQ258-BO258","v":0},{"$f":"MIN(BR257+BO258,BQ257*(1+$BO$61))","v":0},{"$f":"IF(BR257<0.001,0,BR257-BP258-BX259)","v":0}]
[2,{"$f":"IF(N258>0,B258-1,0)","v":0},0,0,{"$f":"IF(N258<0.01,0,N258*D259*30.4166/360)","v":0},0,0,0,0,0,0,{"$f":"IF(N258<0.01,0,G259+H259+I259+J259+K259)","v":0},0,{"$f":"IF(N258<0.001,0,+N258-F259-M259-O259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ258=12,1,AJ258+1)","v":2},{"$f":"IF(AJ259=1,$BT$2,0)","v":0},null,null,0,{"$f":"IF(MOD(A259,2)=0,AN259*0.05*2,0)","v":0},null,null,null,null,null,0,{"$f":"IF(AND(OR($AW$62=1,$AW$62=3),O258>0.1),AW259,0)","v":0},{"$f":"IF(AND($AW$62=1,$AU$62=2),PMT((($D$66/360)*(365/12)),B258,-N258),0)","v":0},null,null,null,null,{"$f":"IF(AND(BC259>0.01,$AU$62=2),BC259,0)","v":0},0,{"$f":"HLOOKUP($BD$63,anticipaplus,195,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ259/BL258","v":0},194,{"$f":"BL258*$BI$59*30.4166/360","v":0},0,0,1000000,null,"",0,0,{"$f":"MIN(BR258+BO259,BQ258)","v":0},0]
[3,0,{"$f":"IF(N259<0.01,0,C259+1)","v":0},{"$f":"IF(N259<0.01,0,D259)","v":0},0,0,0,{"$f":"IF(N259<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N259*$I$22/1000,N259*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,{"$f":"AN259","v":0},0,null,null,null,null,null,{"$f":"IF(AV260>1,AV260,IF(BB260>1,BB260,0))","v":0},0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,196,0)","v":{"$error":"#N/A"}},null,null,0,195,0,0,{"$f":"MIN(BL259+BI260,BK259)","v":0},1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,197,0)","v":{"$error":"#N/A"}},null,null,0,{"$f":"IF(BL260<=0,\"\",BH260+1)","v":196},0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,198,0)","v":{"$error":"#N/A"}},null,null,0,197,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,199,0)","v":{"$error":"#N/A"}},null,null,0,198,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,200,0)","v":{"$error":"#N/A"}},null,null,0,199,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,201,0)","v":{"$error":"#N/A"}},null,null,0,200,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,202,0)","v":{"$error":"#N/A"}},null,null,0,201,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,203,0)","v":{"$error":"#N/A"}},null,null,0,202,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,204,0)","v":{"$error":"#N/A"}},null,null,0,203,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,205,0)","v":{"$error":"#N/A"}},null,null,0,204,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,{"$f":"IF(N269<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,206,0)","v":{"$error":"#N/A"}},null,null,0,205,0,0,{"$f":"MIN(BL269+BI270,BK269*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR269+BO270,BQ269*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,207,0)","v":{"$error":"#N/A"}},null,null,0,206,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR270+BO271,BQ270)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,208,0)","v":{"$error":"#N/A"}},null,null,0,207,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,209,0)","v":{"$error":"#N/A"}},null,null,0,208,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,210,0)","v":{"$error":"#N/A"}},null,null,0,209,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,211,0)","v":{"$error":"#N/A"}},null,null,0,210,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,{"$f":"IF(N275<0.01,0,MIN(N275,G276-E276))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,212,0)","v":{"$error":"#N/A"}},null,null,0,211,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,{"$f":"IF(N276<0.01,0,MIN(N276+E277,IF(AU277>0,AU277,G276*(1+AK277))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,213,0)","v":{"$error":"#N/A"}},null,null,0,212,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,214,0)","v":{"$error":"#N/A"}},null,null,0,213,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,215,0)","v":{"$error":"#N/A"}},null,null,0,214,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,216,0)","v":{"$error":"#N/A"}},null,null,0,215,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,217,0)","v":{"$error":"#N/A"}},null,null,0,216,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,218,0)","v":{"$error":"#N/A"}},null,null,0,217,0,0,{"$f":"MIN(BL281+BI282,BK281*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR281+BO282,BQ281*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,219,0)","v":{"$error":"#N/A"}},null,null,0,218,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR282+BO283,BQ282)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,220,0)","v":{"$error":"#N/A"}},null,null,0,219,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,221,0)","v":{"$error":"#N/A"}},null,null,0,220,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,222,0)","v":{"$error":"#N/A"}},null,null,0,221,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,223,0)","v":{"$error":"#N/A"}},null,null,0,222,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,224,0)","v":{"$error":"#N/A"}},null,null,0,223,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,225,0)","v":{"$error":"#N/A"}},null,null,0,224,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,226,0)","v":{"$error":"#N/A"}},null,null,0,225,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,227,0)","v":{"$error":"#N/A"}},null,null,0,226,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,228,0)","v":{"$error":"#N/A"}},null,null,0,227,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,229,0)","v":{"$error":"#N/A"}},null,null,0,228,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,230,0)","v":{"$error":"#N/A"}},null,null,0,229,0,0,{"$f":"MIN(BL293+BI294,BK293*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR293+BO294,BQ293*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,231,0)","v":{"$error":"#N/A"}},null,null,0,230,0,0,0,1000000,null,"",0,0,{"$f":"MIN(BR294+BO295,BQ294)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,232,0)","v":{"$error":"#N/A"}},null,null,0,231,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,233,0)","v":{"$error":"#N/A"}},null,null,0,232,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,234,0)","v":{"$error":"#N/A"}},null,null,0,233,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,235,0)","v":{"$error":"#N/A"}},null,null,0,234,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,236,0)","v":{"$error":"#N/A"}},null,null,0,235,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,237,0)","v":{"$error":"#N/A"}},null,null,0,236,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,238,0)","v":{"$error":"#N/A"}},null,null,0,237,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,239,0)","v":{"$error":"#N/A"}},null,null,0,238,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,240,0)","v":{"$error":"#N/A"}},null,null,0,239,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,241,0)","v":{"$error":"#N/A"}},null,null,0,240,0,0,0,1000000,null,"",0,0,0,0]
[1,{"$f":"IF(N305>0,B305-1,0)","v":0},{"$f":"IF(N305<0.01,0,C305+1)","v":0},{"$f":"IF(N305<0.01,0,D305)","v":0},{"$f":"IF(N305<0.01,0,N305*D306*30.4166/360)","v":0},{"$f":"IF(N305<0.01,0,MIN(N305,G306-E306))","v":0},{"$f":"IF(N305<0.01,0,MIN(N305+E306,IF(AU306>0,AU306,G305*(1+AK306))))","v":0},{"$f":"IF(N305<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N305*$I$22/1000,N305*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(N305<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},{"$f":"IF(N305<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N305<0.01,0,IF($AS$2>0,E306*$AS$3,0))","v":0},{"$f":"IF(N305<0.01,0,G306+H306+I306+J306+K306)","v":0},{"$f":"IF($F$10=$AK$3,MIN(N305+E306+H306+I306+J306-L306,AO306),0)","v":0},{"$f":"IF(N305<0.001,0,+N305-F306-M306-O306)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ306=1,$BT$2,0)","v":0},null,null,0,{"$f":"IF(MOD(A306,2)=0,AN306*0.05*2,0)","v":0},null,null,null,null,null,{"$f":"IF(AV306>1,AV306,IF(BB306>1,BB306,0))","v":0},{"$f":"IF(AND(OR($AW$62=1,$AW$62=3),O305>0.1),AW306,0)","v":0},{"$f":"IF(AND($AW$62=1,$AU$62=2),PMT((($D$66/360)*(365/12)),B305,-N305),0)","v":0},null,null,null,null,{"$f":"IF(AND(BC306>0.01,$AU$62=2),BC306,0)","v":0},{"$f":"IF(AND($AU$62=2,O305<0.01),0,IF($AU$62=2,(N305*BD306)+E306,0))","v":0},{"$f":"HLOOKUP($BD$63,anticipaplus,242,0)","v":{"$error":"#N/A"}},null,null,{"$f":"BJ306/BL305","v":0},{"$f":"IF(BL305<=0,\"\",BH305+1)","v":241},{"$f":"BL305*$BI$59*30.4166/360","v":0},{"$f":"BK306-BI306","v":0},{"$f":"MIN(BL305+BI306,BK305*(1+$BI$61))","v":0},{"$f":"IF(BL305<0.001,0,BL305-BJ306-BM307)","v":1000000},null,{"$f":"IF(BR305<=0,\"\",BN305+1)","v":""},{"$f":"BR305*$BO$59*30.4166/360","v":0},{"$f":"BQ306-BO306","v":0},{"$f":"MIN(BR305+BO306,BQ305*(1+$BO$61))","v":0},{"$f":"IF(BR305<0.001,0,BR305-BP306-BX307)","v":0}]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,243,0)","v":{"$error":"#N/A"}},null,null,0,242,0,0,{"$f":"MIN(BL306+BI307,BK306)","v":0},1000000,null,"",0,0,{"$f":"MIN(BR306+BO307,BQ306)","v":0},0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,244,0)","v":{"$error":"#N/A"}},null,null,0,243,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,245,0)","v":{"$error":"#N/A"}},null,null,0,244,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,246,0)","v":{"$error":"#N/A"}},null,null,0,245,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,247,0)","v":{"$error":"#N/A"}},null,null,0,246,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,248,0)","v":{"$error":"#N/A"}},null,null,0,247,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,249,0)","v":{"$error":"#N/A"}},null,null,0,248,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,250,0)","v":{"$error":"#N/A"}},null,null,0,249,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,251,0)","v":{"$error":"#N/A"}},null,null,0,250,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,252,0)","v":{"$error":"#N/A"}},null,null,0,251,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,253,0)","v":{"$error":"#N/A"}},null,null,0,252,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,254,0)","v":{"$error":"#N/A"}},null,null,0,253,0,0,{"$f":"MIN(BL317+BI318,BK317*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR317+BO318,BQ317*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,255,0)","v":{"$error":"#N/A"}},null,null,0,254,0,0,0,1000000,null,"",0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,256,0)","v":{"$error":"#N/A"}},null,null,0,255,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,257,0)","v":{"$error":"#N/A"}},null,null,0,256,0,0,0,1000000,null,"",0,0,0,0]
[{"$f":"IF(A321=12,1,A321+1)","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,258,0)","v":{"$error":"#N/A"}},null,null,0,257,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ322=12,1,AJ322+1)","v":6},0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,259,0)","v":{"$error":"#N/A"}},null,null,0,258,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,{"$f":"AN323","v":0},0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,260,0)","v":{"$error":"#N/A"}},null,null,0,259,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,261,0)","v":{"$error":"#N/A"}},null,null,0,260,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,262,0)","v":{"$error":"#N/A"}},null,null,0,261,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,263,0)","v":{"$error":"#N/A"}},null,null,0,262,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,264,0)","v":{"$error":"#N/A"}},null,null,0,263,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,265,0)","v":{"$error":"#N/A"}},null,null,0,264,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,266,0)","v":{"$error":"#N/A"}},null,null,0,265,0,0,{"$f":"MIN(BL329+BI330,BK329*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR329+BO330,BQ329*(1+$BO$61))","v":0},0]
[2,{"$f":"IF(N330>0,B330-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,267,0)","v":{"$error":"#N/A"}},null,null,0,266,0,0,0,1000000,null,"",0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,268,0)","v":{"$error":"#N/A"}},null,null,0,267,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,269,0)","v":{"$error":"#N/A"}},null,null,0,268,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,270,0)","v":{"$error":"#N/A"}},null,null,0,269,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,271,0)","v":{"$error":"#N/A"}},null,null,0,270,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,272,0)","v":{"$error":"#N/A"}},null,null,0,271,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,273,0)","v":{"$error":"#N/A"}},null,null,0,272,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,274,0)","v":{"$error":"#N/A"}},null,null,0,273,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,275,0)","v":{"$error":"#N/A"}},null,null,0,274,0,0,0,1000000,null,"",0,0,0,0]
[11,0,{"$f":"IF(N339<0.01,0,C339+1)","v":0},{"$f":"IF(N339<0.01,0,D339)","v":0},{"$f":"IF(N339<0.01,0,N339*D340*30.4166/360)","v":0},{"$f":"IF(N339<0.01,0,MIN(N339,G340-E340))","v":0},{"$f":"IF(N339<0.01,0,MIN(N339+E340,IF(AU340>0,AU340,G339*(1+AK340))))","v":0},{"$f":"IF(N339<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N339*$I$22/1000,N339*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(N339<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},{"$f":"IF(N339<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N339<0.01,0,IF($AS$2>0,E340*$AS$3,0))","v":0},{"$f":"IF(N339<0.01,0,G340+H340+I340+J340+K340)","v":0},{"$f":"IF($F$10=$AK$3,MIN(N339+E340+H340+I340+J340-L340,AO340),0)","v":0},{"$f":"IF(N339<0.001,0,+N339-F340-M340-O340)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,276,0)","v":{"$error":"#N/A"}},null,null,0,275,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,277,0)","v":{"$error":"#N/A"}},null,null,0,276,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,278,0)","v":{"$error":"#N/A"}},null,null,0,277,0,0,{"$f":"MIN(BL341+BI342,BK341*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR341+BO342,BQ341*(1+$BO$61))","v":0},0]
[2,{"$f":"IF(N342>0,B342-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,279,0)","v":{"$error":"#N/A"}},null,null,0,278,0,0,0,1000000,null,"",0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,280,0)","v":{"$error":"#N/A"}},null,null,0,279,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,281,0)","v":{"$error":"#N/A"}},null,null,0,280,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,282,0)","v":{"$error":"#N/A"}},null,null,0,281,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,283,0)","v":{"$error":"#N/A"}},null,null,0,282,0,0,0,1000000,null,"",0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,284,0)","v":{"$error":"#N/A"}},null,null,0,283,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,285,0)","v":{"$error":"#N/A"}},null,null,0,284,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,286,0)","v":{"$error":"#N/A"}},null,null,0,285,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,287,0)","v":{"$error":"#N/A"}},null,null,0,286,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,288,0)","v":{"$error":"#N/A"}},null,null,0,287,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,289,0)","v":{"$error":"#N/A"}},null,null,0,288,0,0,0,1000000,null,"",0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,290,0)","v":{"$error":"#N/A"}},null,null,0,289,0,0,{"$f":"MIN(BL353+BI354,BK353*(1+$BI$61))","v":0},1000000,null,"",0,0,{"$f":"MIN(BR353+BO354,BQ353*(1+$BO$61))","v":0},0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,291,0)","v":{"$error":"#N/A"}},null,null,0,290,0,0,0,1000000,null,"",0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,292,0)","v":{"$error":"#N/A"}},null,null,0,291,0,0,0,1000000,null,"",0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,293,0)","v":{"$error":"#N/A"}},null,null,0,292,0,0,0,1000000,null,"",0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,294,0)","v":{"$error":"#N/A"}},null,null,0,293,0,0,0,1000000,null,"",0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,295,0)","v":{"$error":"#N/A"}},null,null,0,294,0,0,0,1000000,null,"",0,0,0,0]
[7,0,{"$f":"IF(N359<0.01,0,C359+1)","v":0},{"$f":"IF(N359<0.01,0,D359)","v":0},{"$f":"IF(N359<0.01,0,N359*D360*30.4166/360)","v":0},{"$f":"IF(N359<0.01,0,MIN(N359,G360-E360))","v":0},{"$f":"IF(N359<0.01,0,MIN(N359+E360,IF(AU360>0,AU360,G359*(1+AK360))))","v":0},{"$f":"IF(N359<0.01,0,IF($F$22=$AN$4,0,IF($F$22=$AN$3,N359*$I$22/1000,N359*VLOOKUP($G$21,$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(N359<0.01,0,IF($F$24=$AO$3,0,IF(OR($F$10=$AK$7,$F$10=$AK$13),0,$G$13*$AR$2)))","v":0},{"$f":"IF(N359<0.01,0,IF($F$10=$AK$7,0,$BD$2*1.16))","v":0},{"$f":"IF(N359<0.01,0,IF($AS$2>0,E360*$AS$3,0))","v":0},{"$f":"IF(N359<0.01,0,G360+H360+I360+J360+K360)","v":0},{"$f":"IF($F$10=$AK$3,MIN(N359+E360+H360+I360+J360-L360,AO360),0)","v":0},{"$f":"IF(N359<0.001,0,+N359-F360-M360-O360)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,296,0)","v":{"$error":"#N/A"}},null,null,0,295,0,0,0,1000000,null,"",0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,297,0)","v":{"$error":"#N/A"}},null,null,0,296,0,0,0,1000000,null,"",0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,298,0)","v":{"$error":"#N/A"}},null,null,0,297,0,0,0,1000000,null,"",0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,299,0)","v":{"$error":"#N/A"}},null,null,0,298,0,0,0,1000000,null,"",0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,300,0)","v":{"$error":"#N/A"}},null,null,0,299,0,0,0,1000000,null,"",0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,null,0,0,{"$f":"HLOOKUP($BD$63,anticipaplus,301,0)","v":{"$error":"#N/A"}},null,null,0,300,0,0,0,1000000,null,"",0,0,0,0]
[]
[null,null,"TOTALES",null,{"$f":"SUM(E66:E305)","v":0},{"$f":"SUM(F66:F305)","v":0},{"$f":"SUM(G66:G305)","v":0},0,0,0,0,0,0,null,0,0]
[null,null,"ESTE DOCUMENTO NO ES UNA OFERTA VINCULANTE"]
[null,null,"Este documento es únicamente de carácter informativo y para fines ilustrativos por lo que no implica asunción de obligación ni compromiso por parte de Banco Santander México S.A., ni de Entidad alguna referida en el presente documento, integrante o no del Grupo Financiero Santander México. "]
[null,null,"Las condiciones del producto, criterios de elegibilidad, planes, importes de beneficios y políticas de crédito que se refieren en el simulador están sujetas a cambio sin previo aviso."]
[null,null,"La autorización del crédito es una facultad discrecional de Banco Santander México S.A. por lo que se reserva el derecho de otorgarla o negarla."]
[null,null,"Banco Santander México S.A. se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas del solicitante y del inmueble."]
[null,null,"Los productos hipotecarios son emitidos por Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México"]
[null,null,"Para conocer las características, Términos, Comisiones, Requisitos de Contratación, Tasa de Interés aplicable, Vigencia, Restricciones y Beneficios del producto, consulta www.santander.com.mx , Disponible en toda la República Mexicana"]
[null,null,"El cálculo en el Seguro de referencia es única y exclusivamente con fines informativos e ilustrativos. La calidad en la prestación de los servicios y responsabilidad en el otorgamiento de los mismos es responsabilidad directa de Zúrich Santander Seguros México S.A. y/o de la Aseguradora con la que contrate estos seguros."]
[null,null,"Los beneficios mostrados son sólo ejemplificativos y para su obtención el cliente debe cumplir con los requisitos para su contratación y cumplimiento. Consulta términos y condiciones en www.santander.com.mx"]
[null,null,"NOTAS"]
[null,null,"Las ofertas especiales para los Colectivos, están condicionadas al cumplimiento del perfil y requisitos específicos para esa oferta. Para más información, consulta con tu ejecutivo hipotecario."]
[null,null,{"$f":"IF(F10=AK3,\"* Las aportaciones patronales que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander México, S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.\",\"\")","v":""}]
[null,null,{"$f":"IF(OR(F22=AN4,F24=AO3),\"Le recordamos que al elegir contratar los seguros con otra Aseguradora, el pago mensual de su crédito no incluye el pago de las primas de seguros.\",\"\")","v":""}]
[null,null,{"$f":"IF(O367>0,\"Este documento simula pagos anticipados  unicamente a modo de ejemplo. La tabla real de amortización se le entregará por los medios establecidos en su contrato de Crédito Hipotecario. \",\"\")","v":""}]
[]
[null,null,{"$f":"Captura!C404","v":"Versión. 2025-6 Ro (15 diciembre 2025)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Captura!O404","v":"BHF-034 (122025)"}]

{"sheet":"CAT","index":9,"n_rows":324,"n_cols":264,"rows_kept":324,"cut":false,"hidden":true,"merged":[[2,3,2,5],[2,68,2,70],[0,10,0,11],[0,102,0,103],[2,94,2,96],[0,76,0,77],[2,26,2,29],[0,33,0,34],[0,190,0,191],[2,182,2,184],[0,231,0,232],[2,224,2,226],[2,47,2,50],[0,146,0,147],[2,138,2,140],[280,222,280,225],[22,237,22,238],[0,256,0,257],[2,249,2,251],[22,262,22,263],[280,247,280,250]]}
[null,null,"CAT OFERTA H.SANTANDER MERCADO ABIERTO",null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT OFERTA LIQUIDEZ TWIN H.SANTANDER MERCADO ABIERTO",null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,"CAT SUSTITUCION MEJORAS COFIS  H.SANTANDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOJA PLUS: CAT ",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro (Hoja Plus):  Tabla TASA normal Comparativo MONTOS",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro (Hoja Plus):  Tabla TASA con H. Plus Comparativo MONTOS",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro (Hoja Plus):  Tabla TASA con H. Plus y Seguro Vida Recompensa",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT OFERTA FREE",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT LIQUIDEZ FREE",null,null,null,null,null,null,null,"Fecha ",{"$f":"TODAY()","v":"2025-12-15"}]
[]
[null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,"GASTOS INICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS DEL FINANCIAMIENTO",null,null,null,null,null,"GASTOS INICIALES"]
[null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inmueble"]
[null,null,null,null,"Valor de la vivienda",{"$f":"Cal!C107","v":0},null,null,null,"Avalúo",null,{"$f":"Cal!AB111/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",null,null,null,null,"Avalúo",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",null,null,null,null,"Avalúo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",{"$f":"Plus!G12","v":0},null,null,null,null,"Avalúo",null,{"$f":"Plus!N10/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",{"$f":"Plus!G12","v":0},null,null,null,null,"Avalúo",null,{"$f":"Plus!N10/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",{"$f":"Plus!G12","v":0},null,null,null,null,"Avalúo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",{"$f":"Plus!G12","v":0},null,null,null,null,"Avalúo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",{"$f":"Cal!BO107","v":0},null,null,null,"Avalúo",null,{"$f":"Cal!BO111/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la vivienda",null,null,null,null,"Avalúo"]
[null,null,null,null,"Destino",{"$f":"Adm!B4","v":0},null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino","LIQUIDEZ twin",null,null,null,"Gastos estimados de escrituración",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino","Sustitución mejoras TWIN",null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",{"$f":"Plus!F10","v":0},null,null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",{"$f":"Plus!F10","v":0},null,null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",{"$f":"Plus!F10","v":0},null,null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",{"$f":"Plus!F10","v":0},null,null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",null,null,null,null,"Gastos estimados de escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destino",null,null,null,null,"Gastos estimados de escrituración"]
[null,null,null,null,"Suma asegurable",{"$f":"Cal!AB108","v":0},null,null,null,"Comisión de apertura",null,{"$f":"Cal!AB110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma asegurable",null,null,null,null,null,"Comisión de apertura",null,{"$f":"Cal!AC111/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Suma asegurable",null,null,null,null,null,"Comisión de apertura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma asegurable",null,{"$f":"Plus!G13","v":0},null,null,null,null,"Comisión de apertura",null,{"$f":"IF(Plus!AS2>0,Plus!K12/1.16,Plus!K12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma asegurable",null,{"$f":"Plus!G13","v":0},null,null,null,null,"Comisión de apertura",null,{"$f":"IF(Plus!AS2>0,Plus!K12/1.16,Plus!K12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma asegurable",null,{"$f":"Plus!G13","v":0},null,null,null,null,"Comisión de apertura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros",null,null,null,null,null,null,"Comisión de apertura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros",null,null,null,null,null,"Comisión de apertura",null,{"$f":"Cal!BO110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros",null,null,null,null,null,"Comisión de apertura",null,{"$f":"Cal!BP110","v":0}]
[null,null,null,null,"Plazo en años",{"$f":"Cal!AB109","v":0},null,null,null,"Inspección y seguimiento de obra",null,{"$f":"Cal!AB113/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en años",{"$f":"Cal!AC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en años",{"$f":"Cal!AD109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",{"$f":"Plus!G15","v":0},null,null,null,null,"Inspección y seguimiento de obra",null,{"$f":"Plus!K14/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",{"$f":"Plus!G15","v":0},null,null,null,null,"Inspección y seguimiento de obra",null,{"$f":"Plus!K14/1.16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",{"$f":"Plus!G15","v":0},null,null,null,null,"Inspección y seguimiento de obra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",{"$f":"Plus!G15","v":0},null,null,null,null,"Inspección y seguimiento de obra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en años",{"$f":"Cal!BO109","v":0},null,null,null,"Inspección y seguimiento de obra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en años",{"$f":"Cal!BP109","v":0},null,null,null,"Inspección y seguimiento de obra"]
[null,null,null,null,"Tasa de Interés Fija",{"$f":"Adm!AE6","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Adm!AE6","v":0},null,null,null,"Subtotal",null,{"$f":"SUM(AI5:AI8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Adm!AE6","v":0},null,null,null,"Subtotal",{"$f":"SUM(BC5:BC8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"IF(Plus!I34<>\"\",Plus!AV5,Plus!AV3)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Plus!AV3","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Plus!$AV$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Plus!$AV$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Cal!BO116","v":0},"Piso","Techo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa de Interés Fija",{"$f":"Cal!BP116","v":0},"Piso","Techo"]
[null,null,null,null,"Esquema de Pago",{"$f":"Adm!D4","v":0},null,null,null,"Subtotal",null,{"$f":"SUM(L5:L9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",{"$f":"Plus!G18","v":0},null,null,null,null,"Prima Unica",null,{"$f":"Plus!K13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",{"$f":"Plus!G18","v":0},null,null,null,null,"Prima Unica",null,{"$f":"Plus!K13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",{"$f":"Plus!G18","v":0},null,null,null,null,"Prima Unica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esquema de Pago",{"$f":"Plus!G18","v":0},null,null,null,null,"Prima Unica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Cal!BO116,Adm!HB4:HD5,2,0)","v":{"$error":"#N/A"}},null,null,"Subtotal",null,{"$f":"SUM(HY5:HY9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Cal!BP116,Adm!HB4:HD5,2,0)","v":{"$error":"#N/A"}},null,null,"Subtotal",null,{"$f":"SUM(IX5:IX9)","v":0}]
[null,null,null,null,"Pago por mil Inicial",{"$f":"Adm!AF4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Adm!AF4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Adm!AF4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Plus!BS2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"IF(Plus!$AT$2=Plus!$AT$7,0,IF(Plus!G15=180,VLOOKUP(CS9,milplus_15,2,0),IF(Plus!G15=240,VLOOKUP(CS9,milplus_20,2,0),IF(Plus!G15=240,VLOOKUP(CS9,milplus_20,2,0),IF(Plus!G15=300,VLOOKUP(CS9,milplus_30,2,0),0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Plus!BS2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Plus!BS2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Cal!BO117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago por mil Inicial",{"$f":"Cal!BP117","v":0}]
[null,null,null,null,"Ajuste anual",{"$f":"Adm!AP3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Adm!AP3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Adm!AP3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Plus!BT2","v":0},null,null,null,null,"Subtotal",null,{"$f":"SUM(BZ5:BZ10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"IF(Plus!$AT$2=Plus!$AT$7,0,IF(Plus!G15=180,VLOOKUP(CS9,milplus_15,3,0),IF(Plus!G15=300,VLOOKUP(CS9,milplus_30,3,0),0)))","v":0},null,null,null,null,"Subtotal",null,{"$f":"SUM(CZ5:CZ11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Plus!BT2","v":0},null,null,null,null,"Subtotal",null,{"$f":"SUM(ER5:ER11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Plus!BT2","v":0},null,null,null,null,"Subtotal",null,{"$f":"SUM(GJ5:GJ11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Cal!BO127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste anual",{"$f":"Cal!BP127","v":0}]
[]
[null,null,null,"Crédito Total",null,{"$f":"Cal!AB119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Cal!AC119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Sustitución!K17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Plus!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Plus!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Plus!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Plus!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Cal!BO119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito Total",null,{"$f":"Cal!BP119","v":0}]
[null,null,null,null,"",null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Adm!T4,Adm!T7:'Adm'!V10,MATCH(\"Santander\",Adm!T6:'Adm'!V6,0))","v":5.1539999999999995E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Adm!T4,Adm!T7:'Adm'!V10,MATCH(\"Santander\",Adm!T6:'Adm'!V6,0))","v":5.1539999999999995E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Plus!G21,Plus!AP2:AQ5,2,0)","v":5.1539999999999995E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prima Unica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Adm!GP4,Adm!GP6:GR9,MATCH(\"FREE\",Adm!GP5:GR5,0))","v":2.33E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Adm!GP4,Adm!GP6:GR9,MATCH(\"FREE\",Adm!GP5:GR5,0))","v":2.33E-4}]
[null,null,null,null,"",null,null,null,null,"FACTOR SEGURO DAÑOS EXTERNO",null,{"$f":"Adm!X7","v":2.9999999999999997E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR SEGURO VIDA EXTERNO",null,{"$f":"VLOOKUP(Adm!T4,Adm!T7:'Adm'!V10,MATCH(\"Santander\",Adm!T6:'Adm'!V6,0))","v":5.1539999999999995E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"Plus!G17","v":0},null,null,null,null,"FACTOR SEGURO DAÑOS EXTERNO",null,{"$f":"Plus!AR2","v":2.9999999999999997E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CR2=DG3,CR2=DG4),\"Primer Disposición\",\"\")","v":"Primer Disposición"},{"$f":"Plus!K20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(EJ2=EY3,EJ2=EY4),\"Primer Disposición\",\"\")","v":"Primer Disposición"},{"$f":"Plus!K20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(GB2=GQ3,GB2=GQ4),\"Primer Disposición\",\"\")","v":"Primer Disposición"},{"$f":"Plus!K20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"FACTOR SEGURO DAÑOS EXTERNO",null,{"$f":"Adm!GS6","v":1.8560000000000001E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"FACTOR SEGURO DAÑOS EXTERNO",null,{"$f":"Adm!GS6","v":1.8560000000000001E-4}]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CR2=DG3,CR2=DG4),\"Disposiciones Siguientes 2 y 3\",\"\")","v":"Disposiciones Siguientes 2 y 3"},{"$f":"Plus!BF5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito",1000000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(EJ2=EY3,EJ2=EY4),\"Disposiciones Siguientes 2 y 3\",\"\")","v":"Disposiciones Siguientes 2 y 3"},{"$f":"Plus!BF5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito",1000000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(GB2=GQ3,GB2=GQ4),\"Disposiciones Siguientes 2 y 3\",\"\")","v":"Disposiciones Siguientes 2 y 3"},{"$f":"Plus!BF5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto crédito",1000000,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CR2=DG3,CR2=DG4),\"4ta Disposición\",\"\")","v":"4ta Disposición"},{"$f":"Plus!BF6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA",{"$f":"Plus!AV3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(EJ2=EY3,EJ2=EY4),\"4ta Disposición\",\"\")","v":"4ta Disposición"},{"$f":"Plus!BF6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA",{"$f":"Plus!$AV$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(GB2=GQ3,GB2=GQ4),\"4ta Disposición\",\"\")","v":"4ta Disposición"},{"$f":"Plus!BF6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA",{"$f":"Plus!$AV$5","v":0},null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"Adm!MN3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"Adm!NN3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CR3=DG4,CR3=DG5),\"Ultima Disposición\",\"\")","v":"Ultima Disposición"},{"$f":"Plus!BF7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo","Efecto","1=pagos fijos, 2= pagos crecientes",null,null,null,null,null,"pago por mil",{"$f":"IF(Plus!$G$15=180,VLOOKUP(DW18,milplus_15,2,0),IF(Plus!$G$15=240,VLOOKUP(DW18,milplus_20,2,0)))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(EJ2=EY3,EJ2=EY4),\"Ultima Disposición\",\"\")","v":"Ultima Disposición"},{"$f":"Plus!BF7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo","Efecto","1=pagos fijos, 2= pagos crecientes",null,null,null,null,null,"pago por mil",{"$f":"Plus!$BS$2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(GB2=GQ3,GB2=GQ4),\"Ultima Disposición\",\"\")","v":"Ultima Disposición"},{"$f":"Plus!BF7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo","Efecto","1=pagos fijos, 2= pagos crecientes",null,null,null,null,null,"pago por mil",{"$f":"Plus!$BS$2","v":0}]
[null,null,null,"CAT  ",{"$f":"(1+IRR(O24:O324,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT  ",{"$f":"(1+IRR(AK24:AK264,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT  ",{"$f":"(1+IRR(BE24:BE264,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT  ",{"$f":"(1+IRR(CC24:CC264,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota",null,null,null,null,null,null,null,"INCREMENTO",{"$f":"IF(Plus!$G$15=180,VLOOKUP(DW18,milplus_15,3,0),IF(Plus!$G$15=240,VLOOKUP(DW18,milplus_20,3,0)))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota",null,null,null,null,null,null,null,"INCREMENTO",{"$f":"IF(Plus!$G$15=180,VLOOKUP(FN18,milplus_15,3,0),IF(Plus!$G$15=240,VLOOKUP(FN18,milplus_20,3,0)))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota",null,null,null,null,null,null,null,"INCREMENTO",{"$f":"IF(Plus!$G$15=180,VLOOKUP(HF18,milplus_15,3,0),IF(Plus!$G$15=240,VLOOKUP(HF18,milplus_20,3,0)))","v":false},null,null,null,null,null,null,null,null,null,null,"CAT  ",{"$f":"(1+IRR(IA24:IA264,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT  ",{"$f":"(1+IRR(IZ24:IZ264,0.01))^12-1","v":{"$error":"#NUM!"}},"Sin IVA Informativo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O24:O324)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK24:AK264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE24:BE264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC24:CC264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!$O$64=Plus!$AU$60,1,IF(Plus!$O$64=Plus!$AU$61,2,0))","v":0},"Esquema",{"$f":"IF(Plus!$G$18=Plus!$AT$7,1,2)","v":2},null,null,"Busqueda",null,null,"Plazo",{"$f":"Plus!$G$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!$O$64=Plus!$AU$60,1,IF(Plus!$O$64=Plus!$AU$61,2,0))","v":0},"Esquema",{"$f":"IF(Plus!$G$18=Plus!$AT$7,1,2)","v":2},null,null,"Busqueda",null,null,"Plazo",{"$f":"Plus!$G$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!$O$64=Plus!$AU$60,1,IF(Plus!$O$64=Plus!$AU$61,2,0))","v":0},"Esquema",{"$f":"IF(Plus!$G$18=Plus!$AT$7,1,2)","v":2},null,null,"Busqueda",null,null,"Plazo",{"$f":"Plus!$G$15","v":0}]
[null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,null,null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,"Pagos Anticipados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,"Pagos Anticipados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,"Pagos Anticipados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Aportación INFONAVIT","Aportación Patronal Bimestral",null,null,null,null,null,null,null,null,null,"TABLA"]
["Mes",null,"Periodo","Intereses","Amortización","Pago de Crédito","Seguro de vida","Seguro de Daños","Comisión por Autorización de Crédito Diferida (incluye IVA)","Pago Total","aportaciones patronales","Saldo al Final del Periodo","Disposiciones de Crédito para Construcción",null,"FLUJOS",null,null,"Mes","Creci.pago",null,{"$f":"Cal!AB128","v":0},null,null,null,null,"Periodo","Intereses","Amortización","Pago de Crédito","Seguro Vida","Seguro daños","comisión mensual","Pago Total","aportaciones patronales","Saldo al Final del Periodo",null,"FLUJOS",null,null,"Mes","Creci.pago",null,null,null,null,null,"Periodo","Intereses","Amortización","Pago de Crédito","Seguro Vida","Seguro de Daños","Comisión por Autorización de Crédito Diferida","Pago Total","Saldo al Final del Periodo",null,"FLUJOS",null,null,"Mes","Creci.pago",null,null,null,null,null,"Mes","Periodo","Intereses","Amortización","Pago de Crédito","Seguro Vida","Seguro Daños","Comisión por Autorización de Crédito Diferida (incluye IVA)","IVA Intereses","Pago Total","aportaciones patronales","Saldo al Final del Periodo","Disposiciones de Crédito para Construcción",null,"FLUJOS",null,null,"Mes","Creci.pago",null,{"$f":"Plus!AN73","v":0},null,null,null,null,"Mes","Plazo remanente","Periodo","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Vida\")","v":{"$error":"#REF!"}},{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Daños\")","v":{"$error":"#REF!"}},"Comisión por Autorización de Crédito Diferida (incluye IVA)","IVA intereses","Pago Total","aportaciones patronales","Saldo al Final del Periodo","Pago anticipado","Disposiciones de Crédito para Construcción",null,"FLUJOS",null,null,"Mes","Creci.pago",null,{"$f":"Plus!AN73","v":0},null,null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados ",null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo",null,null,null,null,null,"Mes","Plazo remanente","Periodo","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Vida\")","v":{"$error":"#REF!"}},{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Daños\")","v":{"$error":"#REF!"}},"Comisión por Autorización de Crédito Diferida (incluye IVA)","IVA intereses","Pago Total","aportaciones patronales","Saldo al Final del Periodo","Pago anticipado","Disposiciones de Crédito para Construcción",null,"FLUJOS",null,null,"Mes","Creci.pago",null,{"$f":"Plus!AN73","v":0},null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados ",null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo",null,null,null,null,null,null,"Mes","Plazo remanente","Periodo","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Vida\")","v":{"$error":"#REF!"}},{"$f":"IF(Adm!#REF!=\"no\",\"\",\"Seguro Daños\")","v":{"$error":"#REF!"}},"Comisión por Autorización de Crédito Diferida (incluye IVA)","IVA intereses","Pago Total","aportaciones patronales","Saldo al Final del Periodo","Pago anticipado","Disposiciones de Crédito para Construcción",null,"FLUJOS",null,null,"Mes","Creci.pago",null,{"$f":"Plus!AN73","v":0},null,null,"Nueva Cuota","Congelados","Cuota Congelados ","Cuota Programados","Capital Programados","Factor Programados ",null,null,"Mes","Intereses","Amortización","Pago Crédito","Saldo al final del periodo",null,null,null,"Mes",null,"Periodo","Tasa de inteés","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!LV4=\"no\",\"\",\"Seguro Vida\")","v":"Seguro Vida"},{"$f":"IF(Adm!LV5=\"no\",\"\",\"Seguro Daños\")","v":"Seguro Daños"},"Comisión por Autorización de Crédito Diferida (incluye IVA)","Pago Total","aportaciones patronales","Saldo al Final del Periodo",null,"FLUJOS",null,"Mes","Creci.pago",null,null,{"$f":"Cal!BO128","v":0},null,null,null,null,"Mes",null,"Periodo","Tasa de inteés","Intereses","Amortización","Pago de Crédito",{"$f":"IF(Adm!MV4=\"no\",\"\",\"Seguro Vida\")","v":"Seguro Vida"},{"$f":"IF(Adm!MV5=\"no\",\"\",\"Seguro Daños\")","v":"Seguro Daños"},"Comisión por Autorización de Crédito Diferida (incluye IVA)","Pago Total","aportaciones patronales","Saldo al Final del Periodo",null,"FLUJOS",null,"Mes","Creci.pago"]
[{"$f":"MONTH(K1)","v":12},null,0,null,null,null,null,null,null,null,null,{"$f":"Captura!N87","v":0},null,null,{"$f":"-L24+L10","v":0},null,null,12,"P. Programados",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"Liquidez!K17","v":0},null,{"$f":"-AI24+AI9","v":0},null,null,12,"P. Programados",null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"Sustitución!K17","v":0},null,{"$f":"-BC24+BC9","v":0},null,null,12,"P. Programados",null,null,null,null,null,{"$f":"MONTH(BY1)","v":12},0,null,null,null,null,null,null,null,null,null,{"$f":"Plus!N65","v":0},null,null,{"$f":"-BZ24+BZ12","v":0},null,null,12,"P. Programados",null,null,null,null,null,null,{"$f":"MONTH(CY1)","v":12},{"$f":"CS8","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!G16=0,0,IF(Plus!C28<>\"\",0,IF(OR(Plus!F10=Plus!AK10,Plus!F10=Plus!AK11),Plus!K20,Plus!G17)))","v":0},null,null,null,{"$f":"-CZ24+CZ12","v":0},null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,null,"FINAL",null,1,null,null,null,null,{"$f":"DW17","v":1000000},null,null,null,null,null,{"$f":"MONTH(EQ1)","v":12},{"$f":"EK8","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!$G$16=0,0,IF(Plus!$C$28<>\"\",0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$K$20,Plus!$G$17)))","v":0},null,null,null,{"$f":"-ER24+ER12","v":0},null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,"FINAL",null,1,null,null,null,null,{"$f":"FN17","v":1000000},null,null,null,null,null,null,{"$f":"MONTH(GI1)","v":12},{"$f":"GC8","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Plus!$G$16=0,0,IF(Plus!$C$28<>\"\",0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$K$20,Plus!$G$17)))","v":0},null,null,null,{"$f":"-GJ24+GJ12","v":0},null,null,12,"P. Programados",null,null,null,null,null,null,null,null,null,"FINAL",null,1,null,null,null,null,{"$f":"HF17","v":1000000},null,null,null,{"$f":"MONTH(HX1)","v":12},null,0,null,null,null,null,null,null,null,null,null,{"$f":"Free!M70","v":0},null,{"$f":"-HY24+HY10","v":0},null,12,"P. Programados","Tasa",null,null,null,null,null,null,{"$f":"MONTH(IW1)","v":12},null,0,null,null,null,null,null,null,null,null,null,{"$f":"IR14","v":0},null,{"$f":"-IX24+IX10","v":0},null,12,"P. Programados","Tasa"]
[{"$f":"IF(A24=12,1,A24+1)","v":1},null,{"$f":"IF(L24<0.01,0,C24+1)","v":0},{"$f":"IF(L24<0.01,0,L24*$F$9*30.4166/360)","v":0},{"$f":"IF(L24<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F25-D25))","v":0},{"$f":"IF(L24<0.1,0,IF(Adm!$B$4=Adm!$A$118,D25,IF(Adm!D4=Adm!D7,L24*F11/1000,PMT(((F9/360)*(365/12)),Cal!AB109,-L24))))","v":0},{"$f":"IF(L24<0.01,0,IF(Adm!$S$4=Adm!$S$8,L24*$L$15,L24*Adm!$V$4))","v":0},{"$f":"IF(L24<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L24<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L24<0.01,0,F25+G25+H25+I25)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L24+D25+G25+H25+I25-J25,V25),0)","v":0},{"$f":"IF(L24<0.01,0,L24-E25-K25)","v":0},null,null,{"$f":"J25+K25","v":0},null,null,{"$f":"IF(R24=12,1,R24+1)","v":1},null,null,{"$f":"IF(AND(Adm!G4=\"si\",Captura!L84>0,Captura!L84<Adm!G9),Captura!L84,IF(AND(Adm!G4=\"si\",Captura!L84>0,Captura!L84>Adm!G9),Adm!G9,IF(AND(Adm!G4=\"si\",Captura!L84=0,Captura!Y86<Adm!G9),Captura!Y86,IF(AND(Adm!G4=\"si\",Captura!L84=0,Captura!Y86>Adm!G9),Adm!G9,0))))","v":0},0,null,null,null,{"$f":"IF(AI24<0.01,0,Z24+1)","v":0},{"$f":"IF(AI24<0.01,0,AI24*$AC$9*30.4166/360)","v":0},{"$f":"IF(AI24<0.01,0,AC25-AA25)","v":0},{"$f":"IF(AI24<0.01,0,IF(Adm!D4=Adm!D7,AI24*AC11/1000,PMT(((AC9/360)*(365/12)),Cal!AC109,-AI24)))","v":0},{"$f":"IF(AI24<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI24*$AI$15,AI24*Adm!$V$4))","v":0},null,null,{"$f":"IF(AI24<0.01,0,AC25+AD25+AE25+AF25)","v":0},null,{"$f":"AI24-AB25","v":0},null,{"$f":"AG25","v":0},null,null,{"$f":"IF(AN24=12,1,AN24+1)","v":1},null,null,null,null,null,null,{"$f":"IF(BC24<0.01,0,AU24+1)","v":0},{"$f":"IF(BC24<0.01,0,BC24*$AX$9*30.4166/360)","v":0},{"$f":"IF(BC24<0.01,0,AX25-AV25)","v":0},{"$f":"IF(BC24<0.01,0,IF(Adm!D4=Adm!D7,BC24*AX11/1000,PMT(((AX9/360)*(365/12)),AX8,-BC24)))","v":0},{"$f":"IF(BC24<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC24*$BC$16,BC24*Adm!$V$4))","v":0},null,{"$f":"IF(BC24<0.01,0,Adm!$Q$6)","v":0},{"$f":"IF(BC24<0.01,0,AX25+AY25+AZ25+BA25)","v":0},{"$f":"BC24-AW25","v":0},null,{"$f":"BB25","v":0},null,null,{"$f":"IF(BH24=12,1,BH24+1)","v":1},null,null,null,null,null,null,{"$f":"IF(BO24=12,1,BO24+1)","v":1},{"$f":"IF(BZ24<0.01,0,BP24+1)","v":0},{"$f":"IF(BZ24<0.01,0,BZ24*$BS$9*30.4166/360)","v":0},{"$f":"IF(BZ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS25-BQ25))","v":0},{"$f":"IF(BZ24<0.1,0,IF(Plus!$AT$2=Plus!$AT$8,BZ24*CAT!BS11/1000,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ25,PMT(((CAT!BS9/360)*(365/12)),CAT!BS8,-BZ24))))","v":0},{"$f":"IF(BZ24<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ24*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ24*Plus!$F$23/1000,BZ24*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ24<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2))","v":0},null,{"$f":"IF(BZ24<0.01,0,BS25+BT25+BU25+BV25)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ24+BQ25+BT25+BU25+BV25-BX25,CJ25),0)","v":0},{"$f":"IF(BZ24<0.01,0,BZ24-BR25-BY25)","v":0},null,null,{"$f":"BX25+BY25","v":0},null,null,{"$f":"IF(CF24=12,1,CF24+1)","v":1},null,null,{"$f":"Plus!AN75","v":0},0,null,null,null,{"$f":"IF(CN24=12,1,CN24+1)","v":1},{"$f":"IF(CZ24>0,CO24-1,0)","v":0},{"$f":"IF(CZ24<0.01,0,CP24+1)","v":0},{"$f":"IF(CZ24<0.01,0,CZ24*$CS$9*30.4166/360)","v":0},{"$f":"IF(CZ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS25-CQ25))","v":0},{"$f":"IF(CZ24<0.1,0,IF(CZ24<0.01,0,IF(Plus!$AT$2=Plus!$AT$8,CZ24*CS11/1000,IF(OR(Plus!F10=Plus!AK10,Plus!F10=Plus!AK11),CQ25,PMT(((CS9/360)*(365/12)),CS8,-CZ24)))))","v":0},{"$f":"IF(CZ24<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ24*Plus!$F$23/1000,CZ24*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ24<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ24<0.01,0,IF(Plus!$AS$2>0,CQ25*Plus!$AS$3,0))","v":0},{"$f":"IF(CZ24<0.01,0,CS25+CT25+CU25+CV25+CW25)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ24+CQ25+CT25+CU25+CV25-CX25,DK25),0)","v":0},{"$f":"IF(CZ24<0.01,0,CZ24+DB25-CR25-CY25-DA25)","v":0},{"$f":"Plus!O66","v":0},null,null,{"$f":"CS25+CT25+(CU25/1.16)+(CV25/1.16)+CY25","v":0},null,null,{"$f":"IF(DG24=12,1,DG24+1)","v":1},null,null,{"$f":"IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73<Adm!$G$9),Plus!$AN$73,IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73>Adm!$G$9),Adm!$G$9,0))","v":0},0,null,null,null,null,null,{"$f":"IF(AND(DR25>0.01,$DN$21=2),DR25,0)","v":0},{"$f":"IF(AND($DN$21=2,DA24<0.01),0,IF($DN$21=2,(CZ24*DS25)+CQ25,0))","v":0},{"$f":"DU25","v":0},null,{"$f":"DX25/DZ24","v":0},1,{"$f":"DZ24*$DW$18*30.4166/360","v":0},{"$f":"DY25-DW25","v":0},{"$f":"DZ24*DW19/1000","v":0},{"$f":"IF(DZ24<0.001,0,DZ24-DX25-EA27)","v":1000000},null,null,null,null,null,{"$f":"IF(EF24=12,1,EF24+1)","v":1},{"$f":"IF(ER24>0,EG24-1,0)","v":0},{"$f":"IF(ER24<0.01,0,EH24+1)","v":0},{"$f":"IF(ER24<0.01,0,ER24*$EK$9*30.4166/360)","v":0},{"$f":"IF(CZ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK25-EI25))","v":0},{"$f":"IF(ER24<0.1,0,IF(ER24<0.01,0,IF(Plus!$AT$2=Plus!$AT$8,ER24*EK11/1000,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI25,IF(Plus!$G$18=Plus!$AT$3,ER24*EK11/1000,PMT(((EK9/360)*(365/12)),EK8,-ER24))))))","v":0},{"$f":"IF(ER24<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER24*Plus!$F$23/1000,ER24*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER24<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER24<0.01,0,IF(Plus!$AS$2>0,EI25*Plus!$AS$3,0))","v":0},{"$f":"IF(ER24<0.01,0,EK25+EL25+EM25+EN25+EO25)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER24+EI25+EL25+EM25+EN25-EP25,FC25),0)","v":0},{"$f":"IF(ER24<0.01,0,ER24+ET25-EJ25-EQ25-ES25)","v":0},{"$f":"Plus!O66","v":0},null,null,{"$f":"EK25+EL25+(EM25/1.16)+(EN25/1.16)+EQ25","v":0},null,null,{"$f":"IF(EY24=12,1,EY24+1)","v":1},null,null,{"$f":"IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73<Adm!$G$9),Plus!$AN$73,IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73>Adm!$G$9),Adm!$G$9,0))","v":0},0,null,null,null,null,{"$f":"IF(AND(FI25>0.01,$FE$21=2),FI25,0)","v":0},{"$f":"IF(AND($FE$21=2,ES24<0.01),0,IF($FE$21=2,(ER24*FJ25)+EI25,0))","v":0},{"$f":"FL25","v":0},null,{"$f":"FO25/FQ24","v":0},1,{"$f":"FQ24*$FN$18*30.4166/360","v":0},{"$f":"FP25-FN25","v":0},{"$f":"FQ24*FN19/1000","v":0},{"$f":"IF(FQ24<0.001,0,FQ24-FO25-FR27)","v":1000000},null,null,null,null,null,null,{"$f":"IF(FX24=12,1,FX24+1)","v":1},{"$f":"IF(GJ24>0,FY24-1,0)","v":0},{"$f":"IF(GJ24<0.01,0,FZ24+1)","v":0},{"$f":"IF(GJ24<0.01,0,GJ24*$EK$9*30.4166/360)","v":0},{"$f":"IF(GJ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC25-GA25))","v":0},{"$f":"IF(GJ24<0.1,0,IF(GJ24<0.01,0,IF(Plus!$AT$2=Plus!$AT$8,GJ24*GC11/1000,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA25,IF(Plus!$G$18=Plus!$AT$3,GJ24*GC11/1000,PMT(((GC9/360)*(365/12)),GC8,-GJ24))))))","v":0},{"$f":"IF(GJ24<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ24*Plus!$F$23/1000,GJ24*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ24<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ24<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ24<0.01,0,IF(Plus!$AS$2>0,GA25*Plus!$AS$3,0))","v":0},{"$f":"IF(GJ24<0.01,0,GC25+GD25+GE25+GF25+GG25)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ24+GA25+GD25+GE25+GF25-GH25,GU25),0)","v":0},{"$f":"IF(GJ24<0.01,0,GJ24-GB25-GI25-GK25)","v":0},{"$f":"Plus!O66","v":0},null,null,{"$f":"GC25+GD25+(GE25/1.16)+(GF25/1.16)+GI25","v":0},null,null,{"$f":"IF(GQ24=12,1,GQ24+1)","v":1},null,null,{"$f":"IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73<Adm!$G$9),Plus!$AN$73,IF(AND(Plus!$F$10=Plus!$AK$3,Plus!$AN$73>0,Plus!$AN$73>Adm!$G$9),Adm!$G$9,0))","v":0},0,null,null,null,null,{"$f":"IF(AND(HA25>0.01,$FE$21=2),HA25,0)","v":0},{"$f":"IF(AND($FE$21=2,GK24<0.01),0,IF($FE$21=2,(GJ24*HB25)+GA25,0))","v":0},{"$f":"HD25","v":0},null,{"$f":"HG25/HI24","v":0},1,{"$f":"HI24*$FN$18*30.4166/360","v":0},{"$f":"HH25-HF25","v":0},{"$f":"HI24*HF19/1000","v":0},{"$f":"IF(HI24<0.001,0,HI24-HG25-HJ27)","v":1000000},null,null,null,{"$f":"IF(HM24=12,1,HM24+1)","v":1},null,{"$f":"IF(HY24<0.01,0,HO24+1)","v":0},{"$f":"IF(HY24<0.01,0,HS9)","v":0},{"$f":"IF(HY24<0.01,0,HY24*HP25*30.4166/360)","v":0},{"$f":"IF(HY24<0.01,0,HS25-HQ25)","v":0},{"$f":"IF(HY24<0.1,0,HY24*HS11/1000)","v":0},{"$f":"IF(HY24<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY24*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY24*Adm!$GR$4)))","v":0},{"$f":"IF(HY24<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},{"$f":"IF(HY24<0.01,0,0)","v":0},{"$f":"IF(HY24<0.01,0,HS25+HT25+HU25+HV25)","v":0},{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY24+HQ25+HT25+HU25+HV25-HW25,IH25),0)","v":0},{"$f":"IF(HY24<0.01,0,HY24-HR25-HX25)","v":0},null,{"$f":"HW25+HX25","v":0},null,{"$f":"IF(IC24=12,1,IC24+1)","v":1},null,null,null,{"$f":"Free!AA71","v":0},0,null,null,null,{"$f":"IF(IL24=12,1,IL24+1)","v":1},null,{"$f":"IF(IX24<0.01,0,IN24+1)","v":0},{"$f":"IF(IX24<0.01,0,IR9)","v":0},{"$f":"IF(IX24<0.01,0,IX24*IO25*30.4166/360)","v":0},{"$f":"IF(IX24<0.01,0,IR25-IP25)","v":0},{"$f":"IF(IX24<0.1,0,IX24*IR11/1000)","v":0},{"$f":"IF(IX24<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX24*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX24*Adm!$GR$4)))","v":0},null,{"$f":"IF(IX24<0.01,0,0)","v":0},{"$f":"IF(IX24<0.01,0,IR25+IS25+IT25+IU25)","v":0},null,{"$f":"IF(IX24<0.01,0,IX24-IQ25-IW25)","v":0},null,{"$f":"IV25+IW25","v":0},null,{"$f":"IF(JB24=12,1,JB24+1)","v":1}]
[2,null,0,{"$f":"IF(L25<0.01,0,L25*$F$9*30.4166/360)","v":0},{"$f":"IF(L25<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F26-D26))","v":0},{"$f":"IF(L24<0.1,0,MIN(L24+D26,IF(Adm!$B$4=Adm!$A$118,D26,F25*(1+S26))))","v":0},{"$f":"IF(L25<0.01,0,IF(Adm!$S$4=Adm!$S$8,L25*$L$15,L25*Adm!$V$4))","v":0},{"$f":"IF(L25<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L25<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L25+D26+G26+H26+I26-J26,V26),0)","v":0},{"$f":"IF(L25<0.01,0,L25-E26-K26)","v":0},null,null,{"$f":"J26+K26","v":0},null,null,{"$f":"IF(R25=12,1,R25+1)","v":2},{"$f":"IF(R26=1,Cal!$AB$127,0)","v":0},null,{"$f":"U25","v":0},{"$f":"IF(MOD(A26,2)=0,U26*0.05*2,0)","v":0},null,null,null,0,{"$f":"IF(AI25<0.01,0,AI25*$AC$9*30.4166/360)","v":0},{"$f":"IF(AI25<0.01,0,AC26-AA26)","v":0},{"$f":"IF(AI25<0.1,0,MIN(AI25+AA26,AC25*(1+AO26)))","v":0},{"$f":"IF(AI25<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI25*$AI$15,AI25*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,{"$f":"IF(AN25=12,1,AN25+1)","v":2},{"$f":"IF(AN26=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,{"$f":"IF(BC25<0.01,0,BC25*$AX$9*30.4166/360)","v":0},0,{"$f":"IF(BC25<0.1,0,MIN(BC25+AV26,AX25*(1+BI26)))","v":0},{"$f":"IF(BC25<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC25*$BC$16,BC25*Adm!$V$4))","v":0},null,{"$f":"IF(BC25<0.01,0,Adm!$Q$6)","v":0},{"$f":"IF(BC25<0.01,0,AX26+AY26+AZ26+BA26)","v":0},{"$f":"BC25-AW26","v":0},null,0,null,null,{"$f":"IF(BH25=12,1,BH25+1)","v":2},{"$f":"IF(BH26=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,{"$f":"IF(BZ25<0.01,0,BZ25*$BS$9*30.4166/360)","v":0},{"$f":"IF(BZ25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS26-BQ26))","v":0},{"$f":"IF(BZ24<0.1,0,MIN(BZ24+BQ26,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ26,BS25*(1+CG26))))","v":0},{"$f":"IF(BZ25<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ25*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ25*Plus!$F$23/1000,BZ25*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ25<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ25<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ25+BQ26+BT26+BU26+BV26-BX26,CJ26),0)","v":0},{"$f":"IF(BZ25<0.01,0,BZ25-BR26-BY26)","v":0},null,null,{"$f":"BX26+BY26","v":0},null,null,{"$f":"IF(CF25=12,1,CF25+1)","v":2},{"$f":"IF(CF26=1,$BS$12,0)","v":0},null,{"$f":"CI25","v":0},{"$f":"IF(MOD(BO26,2)=0,CI26*0.05*2,0)","v":0},null,null,null,2,{"$f":"IF(CZ25>0,CO25-1,0)","v":0},0,{"$f":"IF(CZ25<0.01,0,CZ25*$CS$9*30.4166/360)","v":0},{"$f":"IF(CZ25<0.01,0,MIN(CZ25,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS26-CQ26)))","v":0},{"$f":"IF(CZ24<0.1,0,MIN(CZ25+CQ26,IF(DN26>0,DN26,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ26,CS25*(1+DH26)))))","v":0},{"$f":"IF(CZ25<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ25*Plus!$F$23/1000,CZ25*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ25<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ25<0.01,0,IF(Plus!$AS$2>0,CQ26*Plus!$AS$3,0))","v":0},{"$f":"IF(CZ25<0.01,0,CS26+CT26+CU26+CV26+CW26)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ25+CQ26+CT26+CU26+CV26-CX26,DK26),0)","v":0},{"$f":"IF(CZ25<0.01,0,CZ25+DB26-CR26-CY26-DA26)","v":0},{"$f":"Plus!O67","v":0},null,null,{"$f":"CS26+CT26+(CU26/1.16)+(CV26/1.16)+CY26","v":0},null,null,{"$f":"IF(DG25=12,1,DG25+1)","v":2},{"$f":"IF(DG26=1,$CS$12,0)","v":0},null,{"$f":"DJ25","v":0},{"$f":"IF(MOD(CN26,2)=0,DJ26*0.05*2,0)","v":0},null,null,{"$f":"IF(DO26>1,DO26,IF(DQ26>1,DQ26,0))","v":0},{"$f":"IF(AND($DP$21=1,DA25>0.1),DP26,0)","v":0},{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO25,-CZ25),0)","v":0},{"$f":"IF(AND(DR26>0.01,$DN$21=2),DR26,0)","v":0},{"$f":"IF(AND($DN$21=2,DA25<0.01),0,IF($DN$21=2,(CZ25*DS26)+CQ26,0))","v":0},{"$f":"DU26","v":0},null,{"$f":"DX26/DZ25","v":0},{"$f":"IF(DZ25<=0,\"\",DV25+1)","v":2},{"$f":"DZ25*$DW$18*30.4166/360","v":0},0,{"$f":"MIN(DZ25+DW26,DY25)","v":0},1000000,null,null,null,null,null,2,{"$f":"IF(ER25>0,EG25-1,0)","v":0},0,{"$f":"IF(ER25<0.01,0,ER25*$EK$9*30.4166/360)","v":0},{"$f":"IF(CZ25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK26-EI26))","v":0},{"$f":"IF(ER24<0.1,0,MIN(ER25+EI26,IF(FE26>0,FE26,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI26,EK25*(1+EZ26)))))","v":0},{"$f":"IF(ER25<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER25*Plus!$F$23/1000,ER25*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER25<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER25<0.01,0,IF(Plus!$AS$2>0,EI26*Plus!$AS$3,0))","v":0},{"$f":"IF(ER25<0.01,0,EK26+EL26+EM26+EN26+EO26)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER25+EI26+EL26+EM26+EN26-EP26,FC26),0)","v":0},{"$f":"IF(ER25<0.01,0,ER25+ET26-EJ26-EQ26-ES26)","v":0},{"$f":"Plus!O67","v":0},null,null,{"$f":"EK26+EL26+(EM26/1.16)+(EN26/1.16)+EQ26","v":0},null,null,{"$f":"IF(EY25=12,1,EY25+1)","v":2},{"$f":"IF(EY26=1,$EK$12,0)","v":0},null,{"$f":"FB25","v":0},{"$f":"IF(MOD(EF26,2)=0,FB26*0.05*2,0)","v":0},null,{"$f":"IF(FF26>1,FF26,IF(FH26>1,FH26,0))","v":0},{"$f":"IF(AND($FG$21=1,ES25>0.1),FG26,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),EG25,-ER25),0)","v":0},{"$f":"IF(AND(FI26>0.01,$FE$21=2),FI26,0)","v":0},0,{"$f":"FL26","v":0},null,{"$f":"FO26/FQ25","v":0},{"$f":"IF(FQ25<=0,\"\",FM25+1)","v":2},{"$f":"FQ25*$FN$18*30.4166/360","v":0},0,{"$f":"MIN(FQ25+FN26,FP25)","v":0},1000000,null,null,null,null,null,null,2,{"$f":"IF(GJ25>0,FY25-1,0)","v":0},0,{"$f":"IF(GJ25<0.01,0,GJ25*$EK$9*30.4166/360)","v":0},{"$f":"IF(GJ25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC26-GA26))","v":0},{"$f":"IF(GJ24<0.1,0,MIN(GJ25+GA26,IF(GW26>0,GW26,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA26,GC25*(1+GR26)))))","v":0},{"$f":"IF(GJ25<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ25*Plus!$F$23/1000,GJ25*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ25<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ25<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ25<0.01,0,IF(Plus!$AS$2>0,GA26*Plus!$AS$3,0))","v":0},{"$f":"IF(GJ25<0.01,0,GC26+GD26+GE26+GF26+GG26)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ25+GA26+GD26+GE26+GF26-GH26,GU26),0)","v":0},{"$f":"IF(GJ25<0.01,0,GJ25-GB26-GI26-GK26)","v":0},{"$f":"Plus!O67","v":0},null,null,{"$f":"GC26+GD26+(GE26/1.16)+(GF26/1.16)+GI26","v":0},null,null,{"$f":"IF(GQ25=12,1,GQ25+1)","v":2},{"$f":"IF(GQ26=1,$GC$12,0)","v":0},null,{"$f":"GT25","v":0},{"$f":"IF(MOD(FX26,2)=0,GT26*0.05*2,0)","v":0},null,{"$f":"IF(GX26>1,GX26,IF(GZ26>1,GZ26,0))","v":0},{"$f":"IF(AND($FG$21=1,GK25>0.1),GY26,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),FY25,-GJ25),0)","v":0},{"$f":"IF(AND(HA26>0.01,$FE$21=2),HA26,0)","v":0},0,{"$f":"HD26","v":0},null,{"$f":"HG26/HI25","v":0},{"$f":"IF(HI25<=0,\"\",HE25+1)","v":2},{"$f":"HI25*$FN$18*30.4166/360","v":0},0,{"$f":"MIN(HI25+HF26,HH25)","v":0},1000000,null,null,null,2,null,0,{"$f":"IF(HY25<0.01,0,HP25)","v":0},{"$f":"IF(HY25<0.01,0,HY25*HP26*30.4166/360)","v":0},{"$f":"IF(HY25<0.01,0,HS26-HQ26)","v":0},{"$f":"IF(HY24<0.1,0,MIN(HY25+HQ26,HS25*(1+ID26)))","v":0},{"$f":"IF(HY25<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY25*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY25*Adm!$GR$4)))","v":0},{"$f":"IF(HY25<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},{"$f":"IF(HY25<0.01,0,0)","v":0},{"$f":"IF(HY25<0.01,0,HS26+HT26+HU26+HV26)","v":0},{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY25+HQ26+HT26+HU26+HV26-HW26,IH26),0)","v":0},{"$f":"IF(HY25<0.01,0,HY25-HR26-HX26)","v":0},null,{"$f":"HW26+HX26","v":0},null,{"$f":"IF(IC25=12,1,IC25+1)","v":2},{"$f":"IF(IC26=1,Cal!$BO$127,0)","v":0},null,null,{"$f":"IG25","v":0},{"$f":"IF(MOD(HM26,2)=0,IG26*0.05*2,0)","v":0},null,null,null,2,null,0,{"$f":"IF(IX25<0.01,0,IO25)","v":0},{"$f":"IF(IX25<0.01,0,IX25*IO26*30.4166/360)","v":0},{"$f":"IF(IX25<0.01,0,IR26-IP26)","v":0},{"$f":"IF(IX24<0.1,0,MIN(IX25+IP26,IR25*(1+JC26)))","v":0},{"$f":"IF(IX25<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX25*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX25*Adm!$GR$4)))","v":0},null,{"$f":"IF(IX25<0.01,0,0)","v":0},{"$f":"IF(IX25<0.01,0,IR26+IS26+IT26+IU26)","v":0},null,{"$f":"IF(IX25<0.01,0,IX25-IQ26-IW26)","v":0},null,{"$f":"IV26+IW26","v":0},null,{"$f":"IF(JB25=12,1,JB25+1)","v":2},{"$f":"IF(JB26=1,Cal!$BP$127,0)","v":0}]
[3,null,0,0,{"$f":"IF(L26<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F27-D27))","v":0},{"$f":"IF(L25<0.1,0,MIN(L25+D27,IF(Adm!$B$4=Adm!$A$118,D27,F26*(1+S27))))","v":0},{"$f":"IF(L26<0.01,0,IF(Adm!$S$4=Adm!$S$8,L26*$L$15,L26*Adm!$V$4))","v":0},{"$f":"IF(L26<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L26<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L26+D27+G27+H27+I27-J27,V27),0)","v":0},{"$f":"IF(L26<0.01,0,L26-E27-K27)+M27","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0)","v":0},null,{"$f":"J27+K27-M27","v":0},null,null,3,{"$f":"IF(R27=1,Cal!$AB$127,0)","v":0},null,{"$f":"U26","v":0},0,null,null,null,0,0,0,0,{"$f":"IF(AI26<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI26*$AI$15,AI26*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN27=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC26<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC26*$BC$16,BC26*Adm!$V$4))","v":0},null,{"$f":"IF(BC26<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH27=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,{"$f":"IF(BZ26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS27-BQ27))","v":0},{"$f":"IF(BZ25<0.1,0,MIN(BZ25+BQ27,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ27,BS26*(1+CG27))))","v":0},{"$f":"IF(BZ26<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ26*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ26*Plus!$F$23/1000,BZ26*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ26<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ26<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ26+BQ27+BT27+BU27+BV27-BX27,CJ27),0)","v":0},{"$f":"IF(BZ26<0.01,0,BZ26-BR27-BY27)+CA27","v":0},{"$f":"Plus!P68","v":0},null,{"$f":"BX27+BY27-CA27","v":0},null,null,3,{"$f":"IF(CF27=1,$BS$12,0)","v":0},null,{"$f":"CI26","v":0},0,null,null,null,3,0,0,0,{"$f":"IF(CZ26<0.01,0,MIN(CZ26,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS27-CQ27)))","v":0},{"$f":"IF(CZ25<0.1,0,MIN(CZ26+CQ27,IF(DN27>0,DN27,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ27,CS26*(1+DH27)))))","v":0},{"$f":"IF(CZ26<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ26*Plus!$F$23/1000,CZ26*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ26<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ26<0.01,0,IF(Plus!$AS$2>0,CQ27*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ26+CQ27+CT27+CU27+CV27-CX27,DK27),0)","v":0},0,{"$f":"Plus!O68","v":0},{"$f":"Plus!P68","v":0},null,{"$f":"CS27+CT27+(CU27/1.16)+(CV27/1.16)+CY27-DB27","v":0},null,null,3,{"$f":"IF(DG27=1,$CS$12,0)","v":0},null,{"$f":"DJ26","v":0},0,null,null,{"$f":"IF(DO27>1,DO27,IF(DQ27>1,DQ27,0))","v":0},0,{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO26,-CZ26),0)","v":0},0,0,0,null,0,{"$f":"IF(DZ26<=0,\"\",DV26+1)","v":3},0,0,{"$f":"MIN(DZ26+DW27,DY26)","v":0},1000000,null,null,null,null,null,3,0,0,0,{"$f":"IF(CZ26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK27-EI27))","v":0},{"$f":"IF(ER25<0.1,0,MIN(ER26+EI27,IF(FE27>0,FE27,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI27,EK26*(1+EZ27)))))","v":0},{"$f":"IF(ER26<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER26*Plus!$F$23/1000,ER26*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER26<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER26<0.01,0,IF(Plus!$AS$2>0,EI27*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER26+EI27+EL27+EM27+EN27-EP27,FC27),0)","v":0},0,{"$f":"Plus!O68","v":0},{"$f":"Plus!P68","v":0},null,{"$f":"EK27+EL27+(EM27/1.16)+(EN27/1.16)+EQ27-ET27","v":0},null,null,3,{"$f":"IF(EY27=1,$EK$12,0)","v":0},null,{"$f":"FB26","v":0},0,null,{"$f":"IF(FF27>1,FF27,IF(FH27>1,FH27,0))","v":0},0,0,0,0,0,null,0,{"$f":"IF(FQ26<=0,\"\",FM26+1)","v":3},0,0,{"$f":"MIN(FQ26+FN27,FP26)","v":0},1000000,null,null,null,null,null,null,3,0,0,0,{"$f":"IF(GJ26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC27-GA27))","v":0},{"$f":"IF(GJ25<0.1,0,MIN(GJ26+GA27,IF(GW27>0,GW27,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA27,GC26*(1+GR27)))))","v":0},{"$f":"IF(GJ26<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ26*Plus!$F$23/1000,GJ26*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ26<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ26<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ26<0.01,0,IF(Plus!$AS$2>0,GA27*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ26+GA27+GD27+GE27+GF27-GH27,GU27),0)","v":0},{"$f":"IF(GJ26<0.01,0,GJ26-GB27-GI27+GL27-GK27)","v":0},{"$f":"Plus!O68","v":0},{"$f":"Plus!P68","v":0},null,{"$f":"GC27+GD27+(GE27/1.16)+(GF27/1.16)+GI27-GL27","v":0},null,null,3,{"$f":"IF(GQ27=1,$GC$12,0)","v":0},null,{"$f":"GT26","v":0},0,null,{"$f":"IF(GX27>1,GX27,IF(GZ27>1,GZ27,0))","v":0},0,0,0,0,0,null,0,{"$f":"IF(HI26<=0,\"\",HE26+1)","v":3},0,0,{"$f":"MIN(HI26+HF27,HH26)","v":0},1000000,null,null,null,3,null,0,{"$f":"IF(HY26<0.01,0,HP26)","v":0},0,0,0,{"$f":"IF(HY26<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY26*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY26*Adm!$GR$4)))","v":0},{"$f":"IF(HY26<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY26+HQ27+HT27+HU27+HV27-HW27,IH27),0)","v":0},0,null,0,null,3,{"$f":"IF(IC27=1,Cal!$BO$127,0)","v":0},null,null,{"$f":"IG26","v":0},0,null,null,null,3,null,0,{"$f":"IF(IX26<0.01,0,IO26)","v":0},0,0,0,{"$f":"IF(IX26<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX26*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX26*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB27=1,Cal!$BP$127,0)","v":0}]
[4,null,0,0,{"$f":"IF(L27<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F28-D28))","v":0},{"$f":"IF(L26<0.1,0,MIN(L26+D28,IF(Adm!$B$4=Adm!$A$118,D28,F27*(1+S28))))","v":0},{"$f":"IF(L27<0.01,0,IF(Adm!$S$4=Adm!$S$8,L27*$L$15,L27*Adm!$V$4))","v":0},{"$f":"IF(L27<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L27<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L27+D28+G28+H28+I28-J28,V28),0)","v":0},{"$f":"IF(L27<0.01,0,L27-E28-K28)+M28","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0)","v":0},null,{"$f":"J28+K28-M28","v":0},null,null,4,{"$f":"IF(R28=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI27<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI27*$AI$15,AI27*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN28=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC27<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC27*$BC$16,BC27*Adm!$V$4))","v":0},null,{"$f":"IF(BC27<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH28=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,{"$f":"IF(BZ27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS28-BQ28))","v":0},{"$f":"IF(BZ26<0.1,0,MIN(BZ26+BQ28,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ28,BS27*(1+CG28))))","v":0},{"$f":"IF(BZ27<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ27*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ27*Plus!$F$23/1000,BZ27*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ27<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ27<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ27+BQ28+BT28+BU28+BV28-BX28,CJ28),0)","v":0},{"$f":"IF(BZ27<0.01,0,BZ27-BR28-BY28)+CA28","v":0},{"$f":"Plus!P69","v":0},null,{"$f":"BX28+BY28-CA28","v":0},null,null,4,0,null,0,0,null,null,null,4,0,0,0,{"$f":"IF(CZ27<0.01,0,MIN(CZ27,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS28-CQ28)))","v":0},{"$f":"IF(CZ26<0.1,0,MIN(CZ27+CQ28,IF(DN28>0,DN28,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ28,CS27*(1+DH28)))))","v":0},{"$f":"IF(CZ27<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ27*Plus!$F$23/1000,CZ27*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ27<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ27<0.01,0,IF(Plus!$AS$2>0,CQ28*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ27+CQ28+CT28+CU28+CV28-CX28,DK28),0)","v":0},0,{"$f":"Plus!O69","v":0},{"$f":"Plus!P69","v":0},null,0,null,null,4,0,null,0,0,null,null,0,0,{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO27,-CZ27),0)","v":0},0,0,0,null,0,{"$f":"IF(DZ27<=0,\"\",DV27+1)","v":4},0,0,0,1000000,null,null,null,null,null,4,0,0,0,{"$f":"IF(CZ27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK28-EI28))","v":0},{"$f":"IF(ER26<0.1,0,MIN(ER27+EI28,IF(FE28>0,FE28,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI28,EK27*(1+EZ28)))))","v":0},{"$f":"IF(ER27<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER27*Plus!$F$23/1000,ER27*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER27<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER27<0.01,0,IF(Plus!$AS$2>0,EI28*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER27+EI28+EL28+EM28+EN28-EP28,FC28),0)","v":0},0,{"$f":"Plus!O69","v":0},{"$f":"Plus!P69","v":0},null,{"$f":"EK28+EL28+(EM28/1.16)+(EN28/1.16)+EQ28","v":0},null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ27<=0,\"\",FM27+1)","v":4},0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,{"$f":"IF(GJ27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC28-GA28))","v":0},{"$f":"IF(GJ26<0.1,0,MIN(GJ27+GA28,IF(GW28>0,GW28,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA28,GC27*(1+GR28)))))","v":0},{"$f":"IF(GJ27<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ27*Plus!$F$23/1000,GJ27*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ27<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ27<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ27<0.01,0,IF(Plus!$AS$2>0,GA28*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ27+GA28+GD28+GE28+GF28-GH28,GU28),0)","v":0},{"$f":"IF(GJ27<0.01,0,GJ27-GB28-GI28-GK28)","v":0},{"$f":"Plus!O69","v":0},{"$f":"Plus!P69","v":0},null,{"$f":"GC28+GD28+(GE28/1.16)+(GF28/1.16)+GI28","v":0},null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI27<=0,\"\",HE27+1)","v":4},0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY27<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY27*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY27*Adm!$GR$4)))","v":0},{"$f":"IF(HY27<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY27+HQ28+HT28+HU28+HV28-HW28,IH28),0)","v":0},0,null,0,null,4,{"$f":"IF(IC28=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX27<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX27*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX27*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB28=1,Cal!$BP$127,0)","v":0}]
[5,null,0,0,{"$f":"IF(L28<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F29-D29))","v":0},{"$f":"IF(L27<0.1,0,MIN(L27+D29,IF(Adm!$B$4=Adm!$A$118,D29,F28*(1+S29))))","v":0},{"$f":"IF(L28<0.01,0,IF(Adm!$S$4=Adm!$S$8,L28*$L$15,L28*Adm!$V$4))","v":0},{"$f":"IF(L28<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L28<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L28+D29+G29+H29+I29-J29,V29),0)","v":0},{"$f":"IF(L28<0.01,0,L28-E29-K29)","v":0},null,null,0,null,null,5,{"$f":"IF(R29=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI28<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI28*$AI$15,AI28*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN29=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC28<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC28*$BC$16,BC28*Adm!$V$4))","v":0},null,{"$f":"IF(BC28<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH29=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,{"$f":"IF(BZ28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS29-BQ29))","v":0},{"$f":"IF(BZ27<0.1,0,MIN(BZ27+BQ29,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ29,BS28*(1+CG29))))","v":0},{"$f":"IF(BZ28<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ28*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ28*Plus!$F$23/1000,BZ28*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ28<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ28<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ28+BQ29+BT29+BU29+BV29-BX29,CJ29),0)","v":0},{"$f":"IF(BZ28<0.01,0,BZ28-BR29-BY29)","v":0},null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,{"$f":"IF(CZ28<0.01,0,MIN(CZ28,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS29-CQ29)))","v":0},{"$f":"IF(CZ27<0.1,0,MIN(CZ28+CQ29,IF(DN29>0,DN29,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ29,CS28*(1+DH29)))))","v":0},{"$f":"IF(CZ28<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ28*Plus!$F$23/1000,CZ28*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ28<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ28<0.01,0,IF(Plus!$AS$2>0,CQ29*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ28+CQ29+CT29+CU29+CV29-CX29,DK29),0)","v":0},0,{"$f":"Plus!O70","v":0},null,null,{"$f":"CS29+CT29+(CU29/1.16)+(CV29/1.16)+CY29-DB29","v":0},null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,5,0,0,0,1000000,null,null,null,null,null,5,0,0,0,{"$f":"IF(CZ28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK29-EI29))","v":0},{"$f":"IF(ER27<0.1,0,MIN(ER28+EI29,IF(FE29>0,FE29,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI29,EK28*(1+EZ29)))))","v":0},{"$f":"IF(ER28<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER28*Plus!$F$23/1000,ER28*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER28<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER28<0.01,0,IF(Plus!$AS$2>0,EI29*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER28+EI29+EL29+EM29+EN29-EP29,FC29),0)","v":0},0,{"$f":"Plus!O70","v":0},null,null,{"$f":"EK29+EL29+(EM29/1.16)+(EN29/1.16)+EQ29-ET29","v":0},null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,5,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,{"$f":"IF(GJ28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC29-GA29))","v":0},{"$f":"IF(GJ27<0.1,0,MIN(GJ28+GA29,IF(GW29>0,GW29,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA29,GC28*(1+GR29)))))","v":0},{"$f":"IF(GJ28<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ28*Plus!$F$23/1000,GJ28*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ28<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ28<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ28<0.01,0,IF(Plus!$AS$2>0,GA29*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ28+GA29+GD29+GE29+GF29-GH29,GU29),0)","v":0},{"$f":"IF(GJ28<0.01,0,GJ28-GB29-GI29+GL29-GK29)","v":0},{"$f":"Plus!O70","v":0},null,null,{"$f":"GC29+GD29+(GE29/1.16)+(GF29/1.16)+GI29-GL29","v":0},null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,5,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY28<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY28*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY28*Adm!$GR$4)))","v":0},{"$f":"IF(HY28<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY28+HQ29+HT29+HU29+HV29-HW29,IH29),0)","v":0},0,null,0,null,5,{"$f":"IF(IC29=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX28<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX28*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX28*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB29=1,Cal!$BP$127,0)","v":0}]
[6,null,0,0,{"$f":"IF(L29<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F30-D30))","v":0},{"$f":"IF(L28<0.1,0,MIN(L28+D30,IF(Adm!$B$4=Adm!$A$118,D30,F29*(1+S30))))","v":0},{"$f":"IF(L29<0.01,0,IF(Adm!$S$4=Adm!$S$8,L29*$L$15,L29*Adm!$V$4))","v":0},{"$f":"IF(L29<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L29<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L29+D30+G30+H30+I30-J30,V30),0)","v":0},{"$f":"IF(L29<0.01,0,L29-E30-K30)+M30","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0)","v":0},null,{"$f":"J30+K30-M30","v":0},null,null,6,{"$f":"IF(R30=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI29<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI29*$AI$15,AI29*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN30=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC29<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC29*$BC$16,BC29*Adm!$V$4))","v":0},null,{"$f":"IF(BC29<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH30=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,{"$f":"IF(BZ29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS30-BQ30))","v":0},{"$f":"IF(BZ28<0.1,0,MIN(BZ28+BQ30,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ30,BS29*(1+CG30))))","v":0},{"$f":"IF(BZ29<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ29*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ29*Plus!$F$23/1000,BZ29*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ29<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ29<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ29+BQ30+BT30+BU30+BV30-BX30,CJ30),0)","v":0},0,{"$f":"Plus!P71","v":0},null,{"$f":"BX30+BY30-CA30","v":0},null,null,6,0,null,0,0,null,null,null,6,0,0,0,{"$f":"IF(CZ29<0.01,0,MIN(CZ29,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS30-CQ30)))","v":0},{"$f":"IF(CZ28<0.1,0,MIN(CZ29+CQ30,IF(DN30>0,DN30,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ30,CS29*(1+DH30)))))","v":0},{"$f":"IF(CZ29<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ29*Plus!$F$23/1000,CZ29*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ29<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ29<0.01,0,IF(Plus!$AS$2>0,CQ30*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ29+CQ30+CT30+CU30+CV30-CX30,DK30),0)","v":0},0,{"$f":"Plus!O71","v":0},{"$f":"Plus!P71","v":0},null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,6,0,0,0,1000000,null,null,null,null,null,6,0,0,0,{"$f":"IF(CZ29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK30-EI30))","v":0},{"$f":"IF(ER28<0.1,0,MIN(ER29+EI30,IF(FE30>0,FE30,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI30,EK29*(1+EZ30)))))","v":0},{"$f":"IF(ER29<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER29*Plus!$F$23/1000,ER29*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER29<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER29<0.01,0,IF(Plus!$AS$2>0,EI30*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER29+EI30+EL30+EM30+EN30-EP30,FC30),0)","v":0},0,{"$f":"Plus!O71","v":0},{"$f":"Plus!P71","v":0},null,{"$f":"EK30+EL30+(EM30/1.16)+(EN30/1.16)+EQ30","v":0},null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,6,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,{"$f":"IF(GJ29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC30-GA30))","v":0},{"$f":"IF(GJ28<0.1,0,MIN(GJ29+GA30,IF(GW30>0,GW30,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA30,GC29*(1+GR30)))))","v":0},{"$f":"IF(GJ29<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ29*Plus!$F$23/1000,GJ29*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ29<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ29<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ29<0.01,0,IF(Plus!$AS$2>0,GA30*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ29+GA30+GD30+GE30+GF30-GH30,GU30),0)","v":0},{"$f":"IF(GJ29<0.01,0,GJ29-GB30-GI30-GK30)","v":0},{"$f":"Plus!O71","v":0},{"$f":"Plus!P71","v":0},null,{"$f":"GC30+GD30+(GE30/1.16)+(GF30/1.16)+GI30","v":0},null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,6,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY29<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY29*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY29*Adm!$GR$4)))","v":0},{"$f":"IF(HY29<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY29+HQ30+HT30+HU30+HV30-HW30,IH30),0)","v":0},0,null,0,null,6,{"$f":"IF(IC30=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX29<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX29*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX29*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB30=1,Cal!$BP$127,0)","v":0}]
[7,null,0,0,{"$f":"IF(L30<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F31-D31))","v":0},{"$f":"IF(L29<0.1,0,MIN(L29+D31,IF(Adm!$B$4=Adm!$A$118,D31,F30*(1+S31))))","v":0},{"$f":"IF(L30<0.01,0,IF(Adm!$S$4=Adm!$S$8,L30*$L$15,L30*Adm!$V$4))","v":0},{"$f":"IF(L30<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L30<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L30+D31+G31+H31+I31-J31,V31),0)","v":0},{"$f":"IF(L30<0.01,0,L30-E31-K31)","v":0},null,null,0,null,null,7,{"$f":"IF(R31=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI30<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI30*$AI$15,AI30*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN31=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC30<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC30*$BC$16,BC30*Adm!$V$4))","v":0},null,{"$f":"IF(BC30<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH31=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,{"$f":"IF(BZ30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS31-BQ31))","v":0},{"$f":"IF(BZ29<0.1,0,MIN(BZ29+BQ31,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ31,BS30*(1+CG31))))","v":0},{"$f":"IF(BZ30<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ30*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ30*Plus!$F$23/1000,BZ30*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ30<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ30<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ30+BQ31+BT31+BU31+BV31-BX31,CJ31),0)","v":0},{"$f":"IF(BZ30<0.01,0,BZ30-BR31-BY31)","v":0},null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,{"$f":"IF(CZ30<0.01,0,MIN(CZ30,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS31-CQ31)))","v":0},{"$f":"IF(CZ29<0.1,0,MIN(CZ30+CQ31,IF(DN31>0,DN31,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ31,CS30*(1+DH31)))))","v":0},{"$f":"IF(CZ30<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ30*Plus!$F$23/1000,CZ30*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ30<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ30<0.01,0,IF(Plus!$AS$2>0,CQ31*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ30+CQ31+CT31+CU31+CV31-CX31,DK31),0)","v":0},0,{"$f":"Plus!O72","v":0},null,null,{"$f":"CS31+CT31+(CU31/1.16)+(CV31/1.16)+CY31-DB31","v":0},null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,7,0,0,0,1000000,null,null,null,null,null,7,0,0,0,{"$f":"IF(CZ30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK31-EI31))","v":0},{"$f":"IF(ER29<0.1,0,MIN(ER30+EI31,IF(FE31>0,FE31,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI31,EK30*(1+EZ31)))))","v":0},{"$f":"IF(ER30<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER30*Plus!$F$23/1000,ER30*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER30<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER30<0.01,0,IF(Plus!$AS$2>0,EI31*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER30+EI31+EL31+EM31+EN31-EP31,FC31),0)","v":0},0,{"$f":"Plus!O72","v":0},null,null,{"$f":"EK31+EL31+(EM31/1.16)+(EN31/1.16)+EQ31-ET31","v":0},null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,7,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,{"$f":"IF(GJ30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC31-GA31))","v":0},{"$f":"IF(GJ29<0.1,0,MIN(GJ30+GA31,IF(GW31>0,GW31,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA31,GC30*(1+GR31)))))","v":0},{"$f":"IF(GJ30<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ30*Plus!$F$23/1000,GJ30*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ30<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ30<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ30<0.01,0,IF(Plus!$AS$2>0,GA31*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ30+GA31+GD31+GE31+GF31-GH31,GU31),0)","v":0},{"$f":"IF(GJ30<0.01,0,GJ30-GB31-GI31+GL31-GK31)","v":0},{"$f":"Plus!O72","v":0},null,null,{"$f":"GC31+GD31+(GE31/1.16)+(GF31/1.16)+GI31-GL31","v":0},null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,7,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY30<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY30*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY30*Adm!$GR$4)))","v":0},{"$f":"IF(HY30<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY30+HQ31+HT31+HU31+HV31-HW31,IH31),0)","v":0},0,null,0,null,7,{"$f":"IF(IC31=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX30<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX30*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX30*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB31=1,Cal!$BP$127,0)","v":0}]
[8,null,0,0,{"$f":"IF(L31<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F32-D32))","v":0},{"$f":"IF(L30<0.1,0,MIN(L30+D32,IF(Adm!$B$4=Adm!$A$118,D32,F31*(1+S32))))","v":0},{"$f":"IF(L31<0.01,0,IF(Adm!$S$4=Adm!$S$8,L31*$L$15,L31*Adm!$V$4))","v":0},{"$f":"IF(L31<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L31<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L31+D32+G32+H32+I32-J32,V32),0)","v":0},{"$f":"IF(L31<0.01,0,L31-E32-K32)+M32","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0)","v":0},null,{"$f":"J32+K32-M32","v":0},null,null,8,{"$f":"IF(R32=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI31<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI31*$AI$15,AI31*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN32=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC31<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC31*$BC$16,BC31*Adm!$V$4))","v":0},null,{"$f":"IF(BC31<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH32=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,{"$f":"IF(BZ31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS32-BQ32))","v":0},{"$f":"IF(BZ30<0.1,0,MIN(BZ30+BQ32,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ32,BS31*(1+CG32))))","v":0},{"$f":"IF(BZ31<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ31*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ31*Plus!$F$23/1000,BZ31*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ31<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ31<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ31+BQ32+BT32+BU32+BV32-BX32,CJ32),0)","v":0},0,{"$f":"Plus!P73","v":0},null,{"$f":"BX32+BY32-CA32","v":0},null,null,8,0,null,0,0,null,null,null,8,0,0,0,{"$f":"IF(CZ31<0.01,0,MIN(CZ31,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS32-CQ32)))","v":0},{"$f":"IF(CZ30<0.1,0,MIN(CZ31+CQ32,IF(DN32>0,DN32,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ32,CS31*(1+DH32)))))","v":0},{"$f":"IF(CZ31<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ31*Plus!$F$23/1000,CZ31*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ31<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ31<0.01,0,IF(Plus!$AS$2>0,CQ32*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ31+CQ32+CT32+CU32+CV32-CX32,DK32),0)","v":0},0,{"$f":"Plus!O73","v":0},{"$f":"Plus!P73","v":0},null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,8,0,0,0,1000000,null,null,null,null,null,8,0,0,0,{"$f":"IF(CZ31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK32-EI32))","v":0},{"$f":"IF(ER30<0.1,0,MIN(ER31+EI32,IF(FE32>0,FE32,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI32,EK31*(1+EZ32)))))","v":0},{"$f":"IF(ER31<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER31*Plus!$F$23/1000,ER31*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER31<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER31<0.01,0,IF(Plus!$AS$2>0,EI32*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER31+EI32+EL32+EM32+EN32-EP32,FC32),0)","v":0},0,{"$f":"Plus!O73","v":0},{"$f":"Plus!P73","v":0},null,{"$f":"EK32+EL32+(EM32/1.16)+(EN32/1.16)+EQ32","v":0},null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,8,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,{"$f":"IF(GJ31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC32-GA32))","v":0},{"$f":"IF(GJ30<0.1,0,MIN(GJ31+GA32,IF(GW32>0,GW32,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA32,GC31*(1+GR32)))))","v":0},{"$f":"IF(GJ31<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ31*Plus!$F$23/1000,GJ31*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ31<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ31<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ31<0.01,0,IF(Plus!$AS$2>0,GA32*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ31+GA32+GD32+GE32+GF32-GH32,GU32),0)","v":0},{"$f":"IF(GJ31<0.01,0,GJ31-GB32-GI32-GK32)","v":0},{"$f":"Plus!O73","v":0},{"$f":"Plus!P73","v":0},null,{"$f":"GC32+GD32+(GE32/1.16)+(GF32/1.16)+GI32","v":0},null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,8,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY31<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY31*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY31*Adm!$GR$4)))","v":0},{"$f":"IF(HY31<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY31+HQ32+HT32+HU32+HV32-HW32,IH32),0)","v":0},0,null,0,null,8,{"$f":"IF(IC32=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX31<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX31*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX31*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB32=1,Cal!$BP$127,0)","v":0}]
[9,null,0,0,{"$f":"IF(L32<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F33-D33))","v":0},{"$f":"IF(L31<0.1,0,MIN(L31+D33,IF(Adm!$B$4=Adm!$A$118,D33,F32*(1+S33))))","v":0},{"$f":"IF(L32<0.01,0,IF(Adm!$S$4=Adm!$S$8,L32*$L$15,L32*Adm!$V$4))","v":0},{"$f":"IF(L32<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L32<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L32+D33+G33+H33+I33-J33,V33),0)","v":0},{"$f":"IF(L32<0.01,0,L32-E33-K33)+M33","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Cal!$C$121,0)","v":0},null,{"$f":"J33+K33-M33","v":0},null,null,9,{"$f":"IF(R33=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI32<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI32*$AI$15,AI32*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN33=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC32<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC32*$BC$16,BC32*Adm!$V$4))","v":0},null,{"$f":"IF(BC32<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH33=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,{"$f":"IF(BZ32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS33-BQ33))","v":0},{"$f":"IF(BZ31<0.1,0,MIN(BZ31+BQ33,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ33,BS32*(1+CG33))))","v":0},{"$f":"IF(BZ32<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ32*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ32*Plus!$F$23/1000,BZ32*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ32<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ32<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ32+BQ33+BT33+BU33+BV33-BX33,CJ33),0)","v":0},0,{"$f":"Plus!P74","v":0},null,{"$f":"BX33+BY33-CA33","v":0},null,null,9,0,null,0,0,null,null,null,9,0,0,0,{"$f":"IF(CZ32<0.01,0,MIN(CZ32,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS33-CQ33)))","v":0},{"$f":"IF(CZ31<0.1,0,MIN(CZ32+CQ33,IF(DN33>0,DN33,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ33,CS32*(1+DH33)))))","v":0},{"$f":"IF(CZ32<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ32*Plus!$F$23/1000,CZ32*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ32<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ32<0.01,0,IF(Plus!$AS$2>0,CQ33*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ32+CQ33+CT33+CU33+CV33-CX33,DK33),0)","v":0},0,{"$f":"Plus!O74","v":0},{"$f":"Plus!P74","v":0},null,{"$f":"CS33+CT33+(CU33/1.16)+(CV33/1.16)+CY33-DB33","v":0},null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,9,0,0,0,1000000,null,null,null,null,null,9,0,0,0,{"$f":"IF(CZ32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK33-EI33))","v":0},{"$f":"IF(ER31<0.1,0,MIN(ER32+EI33,IF(FE33>0,FE33,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI33,EK32*(1+EZ33)))))","v":0},{"$f":"IF(ER32<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER32*Plus!$F$23/1000,ER32*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER32<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER32<0.01,0,IF(Plus!$AS$2>0,EI33*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER32+EI33+EL33+EM33+EN33-EP33,FC33),0)","v":0},0,{"$f":"Plus!O74","v":0},{"$f":"Plus!P74","v":0},null,{"$f":"EK33+EL33+(EM33/1.16)+(EN33/1.16)+EQ33-ET33","v":0},null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,9,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,{"$f":"IF(GJ32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC33-GA33))","v":0},{"$f":"IF(GJ31<0.1,0,MIN(GJ32+GA33,IF(GW33>0,GW33,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA33,GC32*(1+GR33)))))","v":0},{"$f":"IF(GJ32<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ32*Plus!$F$23/1000,GJ32*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ32<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ32<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ32<0.01,0,IF(Plus!$AS$2>0,GA33*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ32+GA33+GD33+GE33+GF33-GH33,GU33),0)","v":0},{"$f":"IF(GJ32<0.01,0,GJ32-GB33-GI33+GL33-GK33)","v":0},{"$f":"Plus!O74","v":0},{"$f":"Plus!P74","v":0},null,{"$f":"GC33+GD33+(GE33/1.16)+(GF33/1.16)+GI33-GL33","v":0},null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,9,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY32<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY32*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY32*Adm!$GR$4)))","v":0},{"$f":"IF(HY32<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY32+HQ33+HT33+HU33+HV33-HW33,IH33),0)","v":0},0,null,0,null,9,{"$f":"IF(IC33=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX32<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX32*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX32*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB33=1,Cal!$BP$127,0)","v":0}]
[10,null,0,0,{"$f":"IF(L33<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F34-D34))","v":0},{"$f":"IF(L32<0.1,0,MIN(L32+D34,IF(Adm!$B$4=Adm!$A$118,D34,F33*(1+S34))))","v":0},{"$f":"IF(L33<0.01,0,IF(Adm!$S$4=Adm!$S$8,L33*$L$15,L33*Adm!$V$4))","v":0},{"$f":"IF(L33<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L33<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L33+D34+G34+H34+I34-J34,V34),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R34=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI33<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI33*$AI$15,AI33*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN34=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC33<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC33*$BC$16,BC33*Adm!$V$4))","v":0},null,{"$f":"IF(BC33<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH34=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,{"$f":"IF(BZ33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS34-BQ34))","v":0},{"$f":"IF(BZ32<0.1,0,MIN(BZ32+BQ34,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ34,BS33*(1+CG34))))","v":0},{"$f":"IF(BZ33<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ33*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ33*Plus!$F$23/1000,BZ33*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ33<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ33<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ33+BQ34+BT34+BU34+BV34-BX34,CJ34),0)","v":0},{"$f":"IF(BZ33<0.01,0,BZ33-BR34-BY34)","v":0},null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,{"$f":"IF(CZ33<0.01,0,MIN(CZ33,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS34-CQ34)))","v":0},{"$f":"IF(CZ32<0.1,0,MIN(CZ33+CQ34,IF(DN34>0,DN34,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ34,CS33*(1+DH34)))))","v":0},{"$f":"IF(CZ33<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ33*Plus!$F$23/1000,CZ33*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ33<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ33<0.01,0,IF(Plus!$AS$2>0,CQ34*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ33+CQ34+CT34+CU34+CV34-CX34,DK34),0)","v":0},0,{"$f":"Plus!O75","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,10,0,0,0,1000000,null,null,null,null,null,10,0,0,0,{"$f":"IF(CZ33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK34-EI34))","v":0},{"$f":"IF(ER32<0.1,0,MIN(ER33+EI34,IF(FE34>0,FE34,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI34,EK33*(1+EZ34)))))","v":0},{"$f":"IF(ER33<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER33*Plus!$F$23/1000,ER33*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER33<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER33<0.01,0,IF(Plus!$AS$2>0,EI34*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER33+EI34+EL34+EM34+EN34-EP34,FC34),0)","v":0},0,{"$f":"Plus!O75","v":0},null,null,{"$f":"EK34+EL34+(EM34/1.16)+(EN34/1.16)+EQ34","v":0},null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,10,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,{"$f":"IF(GJ33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC34-GA34))","v":0},{"$f":"IF(GJ32<0.1,0,MIN(GJ33+GA34,IF(GW34>0,GW34,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA34,GC33*(1+GR34)))))","v":0},{"$f":"IF(GJ33<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ33*Plus!$F$23/1000,GJ33*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ33<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ33<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ33<0.01,0,IF(Plus!$AS$2>0,GA34*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ33+GA34+GD34+GE34+GF34-GH34,GU34),0)","v":0},{"$f":"IF(GJ33<0.01,0,GJ33-GB34-GI34-GK34)","v":0},{"$f":"Plus!O75","v":0},null,null,{"$f":"GC34+GD34+(GE34/1.16)+(GF34/1.16)+GI34","v":0},null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,10,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY33<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY33*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY33*Adm!$GR$4)))","v":0},{"$f":"IF(HY33<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY33+HQ34+HT34+HU34+HV34-HW34,IH34),0)","v":0},0,null,0,null,10,{"$f":"IF(IC34=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX33<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX33*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX33*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB34=1,Cal!$BP$127,0)","v":0}]
[11,null,0,0,{"$f":"IF(L34<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F35-D35))","v":0},{"$f":"IF(L33<0.1,0,MIN(L33+D35,IF(Adm!$B$4=Adm!$A$118,D35,F34*(1+S35))))","v":0},{"$f":"IF(L34<0.01,0,IF(Adm!$S$4=Adm!$S$8,L34*$L$15,L34*Adm!$V$4))","v":0},{"$f":"IF(L34<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L34<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L34+D35+G35+H35+I35-J35,V35),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R35=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI34<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI34*$AI$15,AI34*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN35=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC34<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC34*$BC$16,BC34*Adm!$V$4))","v":0},null,{"$f":"IF(BC34<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH35=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,{"$f":"IF(BZ34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS35-BQ35))","v":0},{"$f":"IF(BZ33<0.1,0,MIN(BZ33+BQ35,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ35,BS34*(1+CG35))))","v":0},{"$f":"IF(BZ34<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ34*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ34*Plus!$F$23/1000,BZ34*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ34<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ34<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ34+BQ35+BT35+BU35+BV35-BX35,CJ35),0)","v":0},{"$f":"IF(BZ34<0.01,0,BZ34-BR35-BY35)","v":0},null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,{"$f":"IF(CZ34<0.01,0,MIN(CZ34,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS35-CQ35)))","v":0},{"$f":"IF(CZ33<0.1,0,MIN(CZ34+CQ35,IF(DN35>0,DN35,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ35,CS34*(1+DH35)))))","v":0},{"$f":"IF(CZ34<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ34*Plus!$F$23/1000,CZ34*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ34<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ34<0.01,0,IF(Plus!$AS$2>0,CQ35*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ34+CQ35+CT35+CU35+CV35-CX35,DK35),0)","v":0},0,{"$f":"Plus!O76","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,11,0,0,0,1000000,null,null,null,null,null,11,0,0,0,{"$f":"IF(CZ34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK35-EI35))","v":0},{"$f":"IF(ER33<0.1,0,MIN(ER34+EI35,IF(FE35>0,FE35,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI35,EK34*(1+EZ35)))))","v":0},{"$f":"IF(ER34<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER34*Plus!$F$23/1000,ER34*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER34<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER34<0.01,0,IF(Plus!$AS$2>0,EI35*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER34+EI35+EL35+EM35+EN35-EP35,FC35),0)","v":0},0,{"$f":"Plus!O76","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,11,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,{"$f":"IF(GJ34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC35-GA35))","v":0},{"$f":"IF(GJ33<0.1,0,MIN(GJ34+GA35,IF(GW35>0,GW35,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA35,GC34*(1+GR35)))))","v":0},{"$f":"IF(GJ34<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ34*Plus!$F$23/1000,GJ34*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ34<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ34<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ34<0.01,0,IF(Plus!$AS$2>0,GA35*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ34+GA35+GD35+GE35+GF35-GH35,GU35),0)","v":0},{"$f":"IF(GJ34<0.01,0,GJ34-GB35-GI35-GK35)","v":0},{"$f":"Plus!O76","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,11,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY34<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY34*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY34*Adm!$GR$4)))","v":0},{"$f":"IF(HY34<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY34+HQ35+HT35+HU35+HV35-HW35,IH35),0)","v":0},0,null,0,null,11,{"$f":"IF(IC35=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX34<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX34*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX34*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB35=1,Cal!$BP$127,0)","v":0}]
[12,null,0,0,{"$f":"IF(L35<0.01,0,IF(Adm!$B$4=Adm!$A$118,0,F36-D36))","v":0},{"$f":"IF(L34<0.1,0,MIN(L34+D36,IF(Adm!$B$4=Adm!$A$118,D36,F35*(1+S36))))","v":0},{"$f":"IF(L35<0.01,0,IF(Adm!$S$4=Adm!$S$8,L35*$L$15,L35*Adm!$V$4))","v":0},{"$f":"IF(L35<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L35<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L35+D36+G36+H36+I36-J36,V36),0)","v":0},{"$f":"IF(L35<0.01,0,L35-E36-K36)+M36","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$121,0)","v":0},null,{"$f":"J36+K36-M36","v":0},null,"Construccion",12,{"$f":"IF(R36=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI35<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI35*$AI$15,AI35*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN36=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC35<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC35*$BC$16,BC35*Adm!$V$4))","v":0},null,{"$f":"IF(BC35<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH36=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,{"$f":"IF(BZ35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,BS36-BQ36))","v":0},{"$f":"IF(BZ34<0.1,0,MIN(BZ34+BQ36,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),BQ36,BS35*(1+CG36))))","v":0},{"$f":"IF(BZ35<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ35*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ35*Plus!$F$23/1000,BZ35*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ35<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*$BZ$16/1.16,IF(Plus!$F$10=Plus!$AK$7,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4/1.16,Plus!$G$13*Plus!$AR$2/1.16))))","v":0},{"$f":"IF(BZ35<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ35+BQ36+BT36+BU36+BV36-BX36,CJ36),0)","v":0},0,{"$f":"Plus!P77","v":0},null,{"$f":"BX36+BY36-CA36","v":0},null,"Construccion",12,0,null,0,0,null,null,null,12,0,0,0,{"$f":"IF(CZ35<0.01,0,MIN(CZ35,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,CS36-CQ36)))","v":0},{"$f":"IF(CZ34<0.1,0,MIN(CZ35+CQ36,IF(DN36>0,DN36,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),CQ36,CS35*(1+DH36)))))","v":0},{"$f":"IF(CZ35<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ35*Plus!$F$23/1000,CZ35*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ35<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ35<0.01,0,IF(Plus!$AS$2>0,CQ36*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ35+CQ36+CT36+CU36+CV36-CX36,DK36),0)","v":0},0,{"$f":"Plus!O77","v":0},{"$f":"Plus!P77","v":0},null,0,null,"Construccion",12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,12,0,0,0,1000000,null,null,null,null,null,12,0,0,0,{"$f":"IF(CZ35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,EK36-EI36))","v":0},{"$f":"IF(ER34<0.1,0,MIN(ER35+EI36,IF(FE36>0,FE36,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EI36,EK35*(1+EZ36)))))","v":0},{"$f":"IF(ER35<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER35*Plus!$F$23/1000,ER35*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER35<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER35<0.01,0,IF(Plus!$AS$2>0,EI36*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER35+EI36+EL36+EM36+EN36-EP36,FC36),0)","v":0},0,{"$f":"Plus!O77","v":0},{"$f":"Plus!P77","v":0},null,0,null,"Construccion",12,0,null,0,0,null,0,0,0,0,0,0,null,0,12,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,{"$f":"IF(GJ35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),0,GC36-GA36))","v":0},{"$f":"IF(GJ34<0.1,0,MIN(GJ35+GA36,IF(GW36>0,GW36,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GA36,GC35*(1+GR36)))))","v":0},{"$f":"IF(GJ35<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ35*Plus!$F$23/1000,GJ35*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ35<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ35<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ35<0.01,0,IF(Plus!$AS$2>0,GA36*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ35+GA36+GD36+GE36+GF36-GH36,GU36),0)","v":0},0,{"$f":"Plus!O77","v":0},{"$f":"Plus!P77","v":0},null,0,null,"Construccion",12,0,null,0,0,null,0,0,0,0,0,0,null,0,12,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY35<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY35*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY35*Adm!$GR$4)))","v":0},{"$f":"IF(HY35<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY35+HQ36+HT36+HU36+HV36-HW36,IH36),0)","v":0},0,null,0,null,12,{"$f":"IF(IC36=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX35<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX35*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX35*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB36=1,Cal!$BP$127,0)","v":0}]
[1,null,0,0,{"$f":"IF(L36<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F37-D37))","v":0},{"$f":"IF(L36<0.1,0,MIN(L36+D37,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=12),Q37,F36*(1+S37))))","v":0},{"$f":"IF(L36<0.01,0,IF(Adm!$S$4=Adm!$S$8,L36*$L$15,L36*Adm!$V$4))","v":0},{"$f":"IF(L36<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L36<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L36+D37+G37+H37+I37-J37,V37),0)","v":0},0,null,null,0,null,{"$f":"IF(AND(Adm!B4=Adm!A118,Adm!$E$13=12),PMT(((Adm!AE6/360)*(365/12)),Adm!H4-12,-L33),0)","v":0},1,{"$f":"IF(R37=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI36<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI36*$AI$15,AI36*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN37=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC36<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC36*$BC$16,BC36*Adm!$V$4))","v":0},null,{"$f":"IF(BC36<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH37=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,{"$f":"IF(BZ36<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS37-BQ37))","v":0},{"$f":"IF(BZ36<0.1,0,MIN(BZ36+BQ37,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=12),CE37,BS36*(1+CG37))))","v":0},{"$f":"IF(BZ36<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ36*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ36*Plus!$F$23/1000,BZ36*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ36<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ36<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ36+BQ37+BT37+BU37+BV37-BX37,CJ37),0)","v":0},{"$f":"IF(BZ36<0.01,0,BZ36-BR37-BY37)","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=12),PMT(((BS9/360)*(365/12)),BS8-12,-BZ36),0)","v":0},1,0,null,0,0,null,null,null,1,0,0,0,{"$f":"IF(CZ36<0.01,0,MIN(CZ36,CS37-CQ37))","v":0},{"$f":"IF(CZ35<0.1,0,MIN(CZ36+CQ37,IF(DN37>0,DN37,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!BE2=12),DF37,CS36*(1+DH37)))))","v":0},{"$f":"IF(CZ36<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ36*Plus!$F$23/1000,CZ36*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ36<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ36<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ36<0.01,0,IF(Plus!$AS$2>0,CQ37*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ36+CQ37+CT37+CU37+CV37-CX37,DK37),0)","v":0},0,{"$f":"Plus!O78","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=12),PMT(((CS9/360)*(365/12)),CS8-12,-CZ36),0)","v":0},1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,13,0,0,{"$f":"MIN(DZ36+DW37,DY36*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,{"$f":"IF(ER36<0.01,0,MIN(ER36,EK37-EI37))","v":0},{"$f":"IF(ER35<0.1,0,MIN(ER36+EI37,IF(FE37>0,FE37,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),EX37,EK36*(1+EZ37)))))","v":0},{"$f":"IF(ER36<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER36*Plus!$F$23/1000,ER36*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER36<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER36<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER36<0.01,0,IF(Plus!$AS$2>0,EI37*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER36+EI37+EL37+EM37+EN37-EP37,FC37),0)","v":0},0,{"$f":"Plus!O78","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=12),PMT(((EK9/360)*(365/12)),EK8-12,-ER36),0)","v":0},1,0,null,0,0,null,0,0,0,0,0,0,null,0,13,0,0,{"$f":"MIN(FQ36+FN37,FP36*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,{"$f":"IF(GJ36<0.01,0,MIN(GJ36,GC37-GA37))","v":0},{"$f":"IF(GJ35<0.1,0,MIN(GJ36+GA37,IF(GW37>0,GW37,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GP37,GC36*(1+GR37)))))","v":0},{"$f":"IF(GJ36<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ36*Plus!$F$23/1000,GJ36*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ36<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ36<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ36<0.01,0,IF(Plus!$AS$2>0,GA37*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ36+GA37+GD37+GE37+GF37-GH37,GU37),0)","v":0},0,{"$f":"Plus!O78","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=12),PMT(((GC9/360)*(365/12)),GC8-12,-GJ36),0)","v":0},1,0,null,0,0,null,0,0,0,0,0,0,null,0,13,0,0,{"$f":"MIN(HI36+HF37,HH36*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY36<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY36*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY36*Adm!$GR$4)))","v":0},{"$f":"IF(HY36<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY36+HQ37+HT37+HU37+HV37-HW37,IH37),0)","v":0},0,null,0,null,1,{"$f":"IF(IC37=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX36<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX36*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX36*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB37=1,Cal!$BP$127,0)","v":0}]
[2,null,0,0,{"$f":"IF(L37<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F38-D38))","v":0},{"$f":"IF(L37<0.1,0,MIN(L37+D38,F37*(1+S38)))","v":0},{"$f":"IF(L37<0.01,0,IF(Adm!$S$4=Adm!$S$8,L37*$L$15,L37*Adm!$V$4))","v":0},{"$f":"IF(L37<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L37<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L37+D38+G38+H38+I38-J38,V38),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R38=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI37<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI37*$AI$15,AI37*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN38=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC37<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC37*$BC$16,BC37*Adm!$V$4))","v":0},null,{"$f":"IF(BC37<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH38=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,{"$f":"IF(BZ37<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS38-BQ38))","v":0},{"$f":"IF(BZ37<0.1,0,MIN(BZ37+BQ38,BS37*(1+CG38)))","v":0},{"$f":"IF(BZ37<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ37*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ37*Plus!$F$23/1000,BZ37*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ37<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ37<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ37+BQ38+BT38+BU38+BV38-BX38,CJ38),0)","v":0},{"$f":"IF(BZ37<0.01,0,BZ37-BR38-BY38)","v":0},null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,{"$f":"IF(CZ37<0.01,0,MIN(CZ37,CS38-CQ38))","v":0},{"$f":"IF(CZ36<0.1,0,MIN(CZ37+CQ38,IF(DN38>0,DN38,CS37*(1+DH38))))","v":0},{"$f":"IF(CZ37<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ37*Plus!$F$23/1000,CZ37*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ37<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ37<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ37<0.01,0,IF(Plus!$AS$2>0,CQ38*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ37+CQ38+CT38+CU38+CV38-CX38,DK38),0)","v":0},0,{"$f":"Plus!O79","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,14,0,0,0,1000000,null,null,null,null,null,2,0,0,0,{"$f":"IF(ER37<0.01,0,MIN(ER37,EK38-EI38))","v":0},{"$f":"IF(ER36<0.1,0,MIN(ER37+EI38,IF(FE38>0,FE38,EK37*(1+EZ38))))","v":0},{"$f":"IF(ER37<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER37*Plus!$F$23/1000,ER37*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER37<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER37<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER37<0.01,0,IF(Plus!$AS$2>0,EI38*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER37+EI38+EL38+EM38+EN38-EP38,FC38),0)","v":0},0,{"$f":"Plus!O79","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,14,0,0,{"$f":"MIN(FQ37+FN38,FP37)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,{"$f":"IF(GJ37<0.01,0,MIN(GJ37,GC38-GA38))","v":0},{"$f":"IF(GJ36<0.1,0,MIN(GJ37+GA38,IF(GW38>0,GW38,GC37*(1+GR38))))","v":0},{"$f":"IF(GJ37<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ37*Plus!$F$23/1000,GJ37*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ37<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ37<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ37<0.01,0,IF(Plus!$AS$2>0,GA38*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ37+GA38+GD38+GE38+GF38-GH38,GU38),0)","v":0},0,{"$f":"Plus!O79","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,14,0,0,{"$f":"MIN(HI37+HF38,HH37)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY37<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY37*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY37*Adm!$GR$4)))","v":0},{"$f":"IF(HY37<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY37+HQ38+HT38+HU38+HV38-HW38,IH38),0)","v":0},0,null,0,null,2,{"$f":"IF(IC38=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX37<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX37*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX37*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB38=1,Cal!$BP$127,0)","v":0}]
[3,null,0,0,{"$f":"IF(L38<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F39-D39))","v":0},{"$f":"IF(L38<0.1,0,MIN(L38+D39,F38*(1+S39)))","v":0},{"$f":"IF(L38<0.01,0,IF(Adm!$S$4=Adm!$S$8,L38*$L$15,L38*Adm!$V$4))","v":0},{"$f":"IF(L38<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L38<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L38+D39+G39+H39+I39-J39,V39),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R39=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI38<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI38*$AI$15,AI38*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN39=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC38<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC38*$BC$16,BC38*Adm!$V$4))","v":0},null,{"$f":"IF(BC38<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH39=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,{"$f":"IF(BZ38<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS39-BQ39))","v":0},{"$f":"IF(BZ38<0.1,0,MIN(BZ38+BQ39,BS38*(1+CG39)))","v":0},{"$f":"IF(BZ38<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ38*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ38*Plus!$F$23/1000,BZ38*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ38<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ38<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ38+BQ39+BT39+BU39+BV39-BX39,CJ39),0)","v":0},{"$f":"IF(BZ38<0.01,0,BZ38-BR39-BY39)","v":0},null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ38<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ38*Plus!$F$23/1000,CZ38*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ38<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ38<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ38<0.01,0,IF(Plus!$AS$2>0,CQ39*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ38+CQ39+CT39+CU39+CV39-CX39,DK39),0)","v":0},0,{"$f":"Plus!O80","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,15,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,{"$f":"IF(ER37<0.1,0,MIN(ER38+EI39,IF(FE39>0,FE39,EK38*(1+EZ39))))","v":0},{"$f":"IF(ER38<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER38*Plus!$F$23/1000,ER38*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER38<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER38<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER38<0.01,0,IF(Plus!$AS$2>0,EI39*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER38+EI39+EL39+EM39+EN39-EP39,FC39),0)","v":0},0,{"$f":"Plus!O80","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,15,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ38<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ38*Plus!$F$23/1000,GJ38*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ38<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ38<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ38<0.01,0,IF(Plus!$AS$2>0,GA39*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ38+GA39+GD39+GE39+GF39-GH39,GU39),0)","v":0},0,{"$f":"Plus!O80","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,15,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY38<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY38*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY38*Adm!$GR$4)))","v":0},{"$f":"IF(HY38<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY38+HQ39+HT39+HU39+HV39-HW39,IH39),0)","v":0},0,null,0,null,3,{"$f":"IF(IC39=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX38<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX38*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX38*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB39=1,Cal!$BP$127,0)","v":0}]
[4,null,0,0,{"$f":"IF(L39<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F40-D40))","v":0},{"$f":"IF(L39<0.1,0,MIN(L39+D40,F39*(1+S40)))","v":0},{"$f":"IF(L39<0.01,0,IF(Adm!$S$4=Adm!$S$8,L39*$L$15,L39*Adm!$V$4))","v":0},{"$f":"IF(L39<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L39<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L39+D40+G40+H40+I40-J40,V40),0)","v":0},{"$f":"IF(L39<0.01,0,L39-E40-K40)+M40","v":0},{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Cal!$C$122,0)","v":0},null,{"$f":"J40+K40-M40","v":0},null,null,4,{"$f":"IF(R40=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI39<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI39*$AI$15,AI39*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN40=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC39<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC39*$BC$16,BC39*Adm!$V$4))","v":0},null,{"$f":"IF(BC39<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH40=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,{"$f":"IF(BZ39<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS40-BQ40))","v":0},{"$f":"IF(BZ39<0.1,0,MIN(BZ39+BQ40,BS39*(1+CG40)))","v":0},{"$f":"IF(BZ39<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ39*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ39*Plus!$F$23/1000,BZ39*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ39<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ39<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ39+BQ40+BT40+BU40+BV40-BX40,CJ40),0)","v":0},0,{"$f":"Plus!P81","v":0},null,{"$f":"BX40+BY40-CA40","v":0},null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ39<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ39*Plus!$F$23/1000,CZ39*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ39<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ39<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ39<0.01,0,IF(Plus!$AS$2>0,CQ40*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ39+CQ40+CT40+CU40+CV40-CX40,DK40),0)","v":0},0,{"$f":"Plus!O81","v":0},{"$f":"Plus!P81","v":0},null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,16,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,{"$f":"IF(ER38<0.1,0,MIN(ER39+EI40,IF(FE40>0,FE40,EK39*(1+EZ40))))","v":0},{"$f":"IF(ER39<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER39*Plus!$F$23/1000,ER39*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER39<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER39<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER39<0.01,0,IF(Plus!$AS$2>0,EI40*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER39+EI40+EL40+EM40+EN40-EP40,FC40),0)","v":0},{"$f":"IF(ER39<0.01,0,ER39+ET40-EJ40-EQ40-ES40)","v":0},{"$f":"Plus!O81","v":0},{"$f":"Plus!P81","v":0},null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,16,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ39<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ39*Plus!$F$23/1000,GJ39*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ39<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ39<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ39<0.01,0,IF(Plus!$AS$2>0,GA40*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ39+GA40+GD40+GE40+GF40-GH40,GU40),0)","v":0},0,{"$f":"Plus!O81","v":0},{"$f":"Plus!P81","v":0},null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,16,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY39<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY39*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY39*Adm!$GR$4)))","v":0},{"$f":"IF(HY39<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY39+HQ40+HT40+HU40+HV40-HW40,IH40),0)","v":0},0,null,0,null,4,{"$f":"IF(IC40=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX39<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX39*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX39*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB40=1,Cal!$BP$127,0)","v":0}]
[5,null,0,0,{"$f":"IF(L40<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F41-D41))","v":0},{"$f":"IF(L40<0.1,0,MIN(L40+D41,F40*(1+S41)))","v":0},{"$f":"IF(L40<0.01,0,IF(Adm!$S$4=Adm!$S$8,L40*$L$15,L40*Adm!$V$4))","v":0},{"$f":"IF(L40<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L40<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L40+D41+G41+H41+I41-J41,V41),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R41=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI40<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI40*$AI$15,AI40*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN41=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC40<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC40*$BC$16,BC40*Adm!$V$4))","v":0},null,{"$f":"IF(BC40<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH41=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,{"$f":"IF(BZ40<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS41-BQ41))","v":0},{"$f":"IF(BZ40<0.1,0,MIN(BZ40+BQ41,BS40*(1+CG41)))","v":0},{"$f":"IF(BZ40<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ40*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ40*Plus!$F$23/1000,BZ40*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ40<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ40<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ40+BQ41+BT41+BU41+BV41-BX41,CJ41),0)","v":0},{"$f":"IF(BZ40<0.01,0,BZ40-BR41-BY41)","v":0},null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ40<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ40*Plus!$F$23/1000,CZ40*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ40<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ40<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ40<0.01,0,IF(Plus!$AS$2>0,CQ41*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ40+CQ41+CT41+CU41+CV41-CX41,DK41),0)","v":0},{"$f":"IF(CZ40<0.01,0,CZ40-CR41-CY41-DA41)","v":0},{"$f":"Plus!O82","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,17,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,{"$f":"IF(ER39<0.1,0,MIN(ER40+EI41,IF(FE41>0,FE41,EK40*(1+EZ41))))","v":0},{"$f":"IF(ER40<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER40*Plus!$F$23/1000,ER40*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER40<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER40<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER40<0.01,0,IF(Plus!$AS$2>0,EI41*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER40+EI41+EL41+EM41+EN41-EP41,FC41),0)","v":0},{"$f":"IF(ER40<0.01,0,ER40-EJ41-EQ41-ES41)","v":0},{"$f":"Plus!O82","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,17,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ40<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ40*Plus!$F$23/1000,GJ40*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ40<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ40<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ40<0.01,0,IF(Plus!$AS$2>0,GA41*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ40+GA41+GD41+GE41+GF41-GH41,GU41),0)","v":0},0,{"$f":"Plus!O82","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,17,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY40<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY40*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY40*Adm!$GR$4)))","v":0},{"$f":"IF(HY40<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY40+HQ41+HT41+HU41+HV41-HW41,IH41),0)","v":0},0,null,0,null,5,{"$f":"IF(IC41=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX40<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX40*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX40*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB41=1,Cal!$BP$127,0)","v":0}]
[6,null,0,0,{"$f":"IF(L41<0.01,0,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),0,F42-D42))","v":0},{"$f":"IF(L41<0.1,0,MIN(L41+D42,F41*(1+S42)))","v":0},{"$f":"IF(L41<0.01,0,IF(Adm!$S$4=Adm!$S$8,L41*$L$15,L41*Adm!$V$4))","v":0},{"$f":"IF(L41<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,IF(Adm!$B$4=Adm!$A$118,Adm!$AA$11*Adm!$W$4/1.16,Adm!$AA$11*Adm!$X$4/1.16))))","v":0},{"$f":"IF(L41<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L41+D42+G42+H42+I42-J42,V42),0)","v":0},0,null,null,0,null,"Construccion",6,{"$f":"IF(R42=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI41<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI41*$AI$15,AI41*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN42=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC41<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC41*$BC$16,BC41*Adm!$V$4))","v":0},null,{"$f":"IF(BC41<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH42=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,{"$f":"IF(BZ41<0.01,0,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),0,BS42-BQ42))","v":0},{"$f":"IF(BZ41<0.1,0,MIN(BZ41+BQ42,BS41*(1+CG42)))","v":0},{"$f":"IF(BZ41<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ41*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ41*Plus!$F$23/1000,BZ41*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ41<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ41<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ41+BQ42+BT42+BU42+BV42-BX42,CJ42),0)","v":0},0,null,null,0,null,"Construccion",6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ41<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ41*Plus!$F$23/1000,CZ41*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ41<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(CZ41<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ41<0.01,0,IF(Plus!$AS$2>0,CQ42*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ41+CQ42+CT42+CU42+CV42-CX42,DK42),0)","v":0},{"$f":"IF(CZ41<0.01,0,CZ41-CR42-CY42-DA42)","v":0},{"$f":"Plus!O83","v":0},null,null,0,null,"Construccion",6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,18,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,{"$f":"IF(ER40<0.1,0,MIN(ER41+EI42,IF(FE42>0,FE42,EK41*(1+EZ42))))","v":0},{"$f":"IF(ER41<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER41*Plus!$F$23/1000,ER41*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER41<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Plus!$AR$4,Plus!$G$13*Plus!$AR$2))))","v":0},{"$f":"IF(ER41<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER41<0.01,0,IF(Plus!$AS$2>0,EI42*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER41+EI42+EL42+EM42+EN42-EP42,FC42),0)","v":0},0,{"$f":"Plus!O83","v":0},null,null,0,null,"Construccion",6,0,null,0,0,null,0,0,0,0,0,0,null,0,18,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ41<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ41*Plus!$F$23/1000,GJ41*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ41<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ41<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ41<0.01,0,IF(Plus!$AS$2>0,GA42*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ41+GA42+GD42+GE42+GF42-GH42,GU42),0)","v":0},0,{"$f":"Plus!O83","v":0},null,null,0,null,"Construccion",6,0,null,0,0,null,0,0,0,0,0,0,null,0,18,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY41<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY41*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY41*Adm!$GR$4)))","v":0},{"$f":"IF(HY41<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY41+HQ42+HT42+HU42+HV42-HW42,IH42),0)","v":0},0,null,0,null,6,{"$f":"IF(IC42=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX41<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX41*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX41*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB42=1,Cal!$BP$127,0)","v":0}]
[7,null,0,0,{"$f":"IF(L42<0.01,0,F43-D43)","v":0},{"$f":"IF(L42<0.1,0,MIN(L42+D43,IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),Q43,F42*(1+S43))))","v":0},{"$f":"IF(L42<0.01,0,IF(Adm!$S$4=Adm!$S$8,L42*$L$15,L42*Adm!$V$4))","v":0},{"$f":"IF(L42<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L42<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L42+D43+G43+H43+I43-J43,V43),0)","v":0},0,null,null,0,null,{"$f":"IF(AND(Adm!$B$4=Adm!$A$118,Adm!$E$13=18),PMT(((Adm!AE6/360)*(365/12)),Adm!H4-18,-L42),0)","v":0},7,{"$f":"IF(R43=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI42<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI42*$AI$15,AI42*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN43=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC42<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC42*$BC$16,BC42*Adm!$V$4))","v":0},null,{"$f":"IF(BC42<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH43=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,{"$f":"IF(BZ42<0.01,0,BS43-BQ43)","v":0},{"$f":"IF(BZ42<0.1,0,MIN(BZ42+BQ43,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),CE43,BS42*(1+CG43))))","v":0},{"$f":"IF(BZ42<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ42*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ42*Plus!$F$23/1000,BZ42*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ42<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ42<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ42+BQ43+BT43+BU43+BV43-BX43,CJ43),0)","v":0},0,null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),PMT(((BS9/360)*(365/12)),BS8-18,-BZ40),0)","v":0},7,0,null,0,0,null,null,null,7,0,0,0,0,{"$f":"IF(CZ41<0.1,0,MIN(CZ42+CQ43,IF(DN43>0,DN43,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),DF43,CS42*(1+DH43)))))","v":0},{"$f":"IF(CZ42<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ42*Plus!$F$23/1000,CZ42*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ42<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ42<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ42<0.01,0,IF(Plus!$AS$2>0,CQ43*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ42+CQ43+CT43+CU43+CV43-CX43,DK43),0)","v":0},0,{"$f":"Plus!O84","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),PMT(((CS9/360)*(365/12)),CS8-18,-CZ40),0)","v":0},7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,19,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,{"$f":"IF(ER41<0.1,0,MIN(ER42+EI43,IF(FE43>0,FE43,IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),EX43,EK42*(1+EZ43)))))","v":0},{"$f":"IF(ER42<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER42*Plus!$F$23/1000,ER42*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER42<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER42<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER42<0.01,0,IF(Plus!$AS$2>0,EI43*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER42+EI43+EL43+EM43+EN43-EP43,FC43),0)","v":0},0,{"$f":"Plus!O84","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),PMT(((EK9/360)*(365/12)),EK8-18,-ER40),0)","v":0},7,0,null,0,0,null,0,0,0,0,0,0,null,0,19,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,{"$f":"IF(GJ41<0.1,0,MIN(GJ42+GA43,IF(GW43>0,GW43,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),GP43,GC42*(1+GR43)))))","v":0},{"$f":"IF(GJ42<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ42*Plus!$F$23/1000,GJ42*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ42<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ42<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ42<0.01,0,IF(Plus!$AS$2>0,GA43*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ42+GA43+GD43+GE43+GF43-GH43,GU43),0)","v":0},0,{"$f":"Plus!O84","v":0},null,null,0,null,{"$f":"IF(AND(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$BE$2=18),PMT(((GC9/360)*(365/12)),GC8-18,-GJ40),0)","v":0},7,0,null,0,0,null,0,0,0,0,0,0,null,0,19,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY42<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY42*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY42*Adm!$GR$4)))","v":0},{"$f":"IF(HY42<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY42+HQ43+HT43+HU43+HV43-HW43,IH43),0)","v":0},0,null,0,null,7,{"$f":"IF(IC43=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX42<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX42*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX42*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB43=1,Cal!$BP$127,0)","v":0}]
[8,null,0,0,0,{"$f":"IF(L43<0.1,0,MIN(L43+D44,F43*(1+S44)))","v":0},{"$f":"IF(L43<0.01,0,IF(Adm!$S$4=Adm!$S$8,L43*$L$15,L43*Adm!$V$4))","v":0},{"$f":"IF(L43<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L43<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L43+D44+G44+H44+I44-J44,V44),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R44=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI43<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI43*$AI$15,AI43*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN44=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC43<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC43*$BC$16,BC43*Adm!$V$4))","v":0},null,{"$f":"IF(BC43<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH44=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,{"$f":"IF(BZ43<0.1,0,MIN(BZ43+BQ44,BS43*(1+CG44)))","v":0},{"$f":"IF(BZ43<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ43*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ43*Plus!$F$23/1000,BZ43*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ43<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ43<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ43+BQ44+BT44+BU44+BV44-BX44,CJ44),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ43<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ43*Plus!$F$23/1000,CZ43*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ43<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ43<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ43<0.01,0,IF(Plus!$AS$2>0,CQ44*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ43+CQ44+CT44+CU44+CV44-CX44,DK44),0)","v":0},0,{"$f":"Plus!O85","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,20,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,{"$f":"IF(ER42<0.1,0,MIN(ER43+EI44,IF(FE44>0,FE44,EK43*(1+EZ44))))","v":0},{"$f":"IF(ER43<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER43*Plus!$F$23/1000,ER43*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER43<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER43<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER43<0.01,0,IF(Plus!$AS$2>0,EI44*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER43+EI44+EL44+EM44+EN44-EP44,FC44),0)","v":0},0,{"$f":"Plus!O85","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,20,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ43<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ43*Plus!$F$23/1000,GJ43*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ43<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ43<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ43<0.01,0,IF(Plus!$AS$2>0,GA44*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ43+GA44+GD44+GE44+GF44-GH44,GU44),0)","v":0},0,{"$f":"Plus!O85","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,20,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY43<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY43*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY43*Adm!$GR$4)))","v":0},{"$f":"IF(HY43<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY43+HQ44+HT44+HU44+HV44-HW44,IH44),0)","v":0},0,null,0,null,8,{"$f":"IF(IC44=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX43<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX43*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX43*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB44=1,Cal!$BP$127,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L44<0.01,0,IF(Adm!$S$4=Adm!$S$8,L44*$L$15,L44*Adm!$V$4))","v":0},{"$f":"IF(L44<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L44<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L44+D45+G45+H45+I45-J45,V45),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R45=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI44<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI44*$AI$15,AI44*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN45=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC44<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC44*$BC$16,BC44*Adm!$V$4))","v":0},null,{"$f":"IF(BC44<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH45=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ44<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ44*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ44*Plus!$F$23/1000,BZ44*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ44<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ44<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ44+BQ45+BT45+BU45+BV45-BX45,CJ45),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ44<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ44*Plus!$F$23/1000,CZ44*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ44<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ44<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ44<0.01,0,IF(Plus!$AS$2>0,CQ45*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ44+CQ45+CT45+CU45+CV45-CX45,DK45),0)","v":0},0,{"$f":"Plus!O86","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,21,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER44<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER44*Plus!$F$23/1000,ER44*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER44<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER44<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER44<0.01,0,IF(Plus!$AS$2>0,EI45*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER44+EI45+EL45+EM45+EN45-EP45,FC45),0)","v":0},0,{"$f":"Plus!O86","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,21,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ44<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ44*Plus!$F$23/1000,GJ44*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ44<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ44<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ44<0.01,0,IF(Plus!$AS$2>0,GA45*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ44+GA45+GD45+GE45+GF45-GH45,GU45),0)","v":0},0,{"$f":"Plus!O86","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,21,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY44<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY44*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY44*Adm!$GR$4)))","v":0},{"$f":"IF(HY44<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY44+HQ45+HT45+HU45+HV45-HW45,IH45),0)","v":0},0,null,0,null,9,{"$f":"IF(IC45=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX44<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX44*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX44*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB45=1,Cal!$BP$127,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L45<0.01,0,IF(Adm!$S$4=Adm!$S$8,L45*$L$15,L45*Adm!$V$4))","v":0},{"$f":"IF(L45<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L45<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L45+D46+G46+H46+I46-J46,V46),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R46=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI45<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI45*$AI$15,AI45*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN46=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC45<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC45*$BC$16,BC45*Adm!$V$4))","v":0},null,{"$f":"IF(BC45<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH46=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ45<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ45*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ45*Plus!$F$23/1000,BZ45*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ45<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ45<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ45+BQ46+BT46+BU46+BV46-BX46,CJ46),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ45<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ45*Plus!$F$23/1000,CZ45*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ45<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ45<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ45<0.01,0,IF(Plus!$AS$2>0,CQ46*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ45+CQ46+CT46+CU46+CV46-CX46,DK46),0)","v":0},0,{"$f":"Plus!O87","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,22,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER45<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER45*Plus!$F$23/1000,ER45*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER45<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER45<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER45<0.01,0,IF(Plus!$AS$2>0,EI46*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER45+EI46+EL46+EM46+EN46-EP46,FC46),0)","v":0},0,{"$f":"Plus!O87","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,22,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ45<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ45*Plus!$F$23/1000,GJ45*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ45<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ45<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ45<0.01,0,IF(Plus!$AS$2>0,GA46*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ45+GA46+GD46+GE46+GF46-GH46,GU46),0)","v":0},0,{"$f":"Plus!O87","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,22,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY45<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY45*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY45*Adm!$GR$4)))","v":0},{"$f":"IF(HY45<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY45+HQ46+HT46+HU46+HV46-HW46,IH46),0)","v":0},0,null,0,null,10,{"$f":"IF(IC46=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX45<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX45*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX45*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB46=1,Cal!$BP$127,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L46<0.01,0,IF(Adm!$S$4=Adm!$S$8,L46*$L$15,L46*Adm!$V$4))","v":0},{"$f":"IF(L46<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L46<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L46+D47+G47+H47+I47-J47,V47),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R47=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI46<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI46*$AI$15,AI46*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN47=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC46<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC46*$BC$16,BC46*Adm!$V$4))","v":0},null,{"$f":"IF(BC46<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH47=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ46<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ46*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ46*Plus!$F$23/1000,BZ46*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ46<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ46<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ46+BQ47+BT47+BU47+BV47-BX47,CJ47),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ46<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ46*Plus!$F$23/1000,CZ46*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ46<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ46<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ46<0.01,0,IF(Plus!$AS$2>0,CQ47*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ46+CQ47+CT47+CU47+CV47-CX47,DK47),0)","v":0},0,{"$f":"Plus!O88","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,23,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER46<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER46*Plus!$F$23/1000,ER46*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER46<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER46<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER46<0.01,0,IF(Plus!$AS$2>0,EI47*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER46+EI47+EL47+EM47+EN47-EP47,FC47),0)","v":0},0,{"$f":"Plus!O88","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,23,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ46<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ46*Plus!$F$23/1000,GJ46*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ46<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ46<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ46<0.01,0,IF(Plus!$AS$2>0,GA47*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ46+GA47+GD47+GE47+GF47-GH47,GU47),0)","v":0},0,{"$f":"Plus!O88","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,23,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY46<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY46*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY46*Adm!$GR$4)))","v":0},{"$f":"IF(HY46<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY46+HQ47+HT47+HU47+HV47-HW47,IH47),0)","v":0},0,null,0,null,11,{"$f":"IF(IC47=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX46<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX46*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX46*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB47=1,Cal!$BP$127,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L47<0.01,0,IF(Adm!$S$4=Adm!$S$8,L47*$L$15,L47*Adm!$V$4))","v":0},{"$f":"IF(L47<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L47<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L47+D48+G48+H48+I48-J48,V48),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R48=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI47<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI47*$AI$15,AI47*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN48=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC47<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC47*$BC$16,BC47*Adm!$V$4))","v":0},null,{"$f":"IF(BC47<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH48=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ47<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ47*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ47*Plus!$F$23/1000,BZ47*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ47<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ47<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ47+BQ48+BT48+BU48+BV48-BX48,CJ48),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ47<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ47*Plus!$F$23/1000,CZ47*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ47<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ47<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ47<0.01,0,IF(Plus!$AS$2>0,CQ48*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ47+CQ48+CT48+CU48+CV48-CX48,DK48),0)","v":0},0,{"$f":"Plus!O89","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,24,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER47<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER47*Plus!$F$23/1000,ER47*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER47<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER47<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER47<0.01,0,IF(Plus!$AS$2>0,EI48*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER47+EI48+EL48+EM48+EN48-EP48,FC48),0)","v":0},0,{"$f":"Plus!O89","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,24,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ47<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ47*Plus!$F$23/1000,GJ47*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ47<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ47<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ47<0.01,0,IF(Plus!$AS$2>0,GA48*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ47+GA48+GD48+GE48+GF48-GH48,GU48),0)","v":0},0,{"$f":"Plus!O89","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,24,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY47<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY47*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY47*Adm!$GR$4)))","v":0},{"$f":"IF(HY47<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY47+HQ48+HT48+HU48+HV48-HW48,IH48),0)","v":0},0,null,0,null,12,{"$f":"IF(IC48=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX47<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX47*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX47*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB48=1,Cal!$BP$127,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L48<0.01,0,IF(Adm!$S$4=Adm!$S$8,L48*$L$15,L48*Adm!$V$4))","v":0},{"$f":"IF(L48<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L48<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L48+D49+G49+H49+I49-J49,V49),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R49=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI48<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI48*$AI$15,AI48*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN49=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC48<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC48*$BC$16,BC48*Adm!$V$4))","v":0},null,{"$f":"IF(BC48<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH49=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ48<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ48*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ48*Plus!$F$23/1000,BZ48*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ48<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ48<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ48+BQ49+BT49+BU49+BV49-BX49,CJ49),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ48<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ48*Plus!$F$23/1000,CZ48*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ48<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ48<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ48<0.01,0,IF(Plus!$AS$2>0,CQ49*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ48+CQ49+CT49+CU49+CV49-CX49,DK49),0)","v":0},0,{"$f":"Plus!O90","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,25,0,0,{"$f":"MIN(DZ48+DW49,DY48*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER48<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER48*Plus!$F$23/1000,ER48*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER48<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER48<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER48<0.01,0,IF(Plus!$AS$2>0,EI49*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER48+EI49+EL49+EM49+EN49-EP49,FC49),0)","v":0},0,{"$f":"Plus!O90","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,25,0,0,{"$f":"MIN(FQ48+FN49,FP48*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ48<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ48*Plus!$F$23/1000,GJ48*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ48<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ48<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ48<0.01,0,IF(Plus!$AS$2>0,GA49*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ48+GA49+GD49+GE49+GF49-GH49,GU49),0)","v":0},0,{"$f":"Plus!O90","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,25,0,0,{"$f":"MIN(HI48+HF49,HH48*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY48<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY48*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY48*Adm!$GR$4)))","v":0},{"$f":"IF(HY48<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY48+HQ49+HT49+HU49+HV49-HW49,IH49),0)","v":0},0,null,0,null,1,{"$f":"IF(IC49=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX48<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX48*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX48*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB49=1,Cal!$BP$127,0)","v":0}]
[2,null,0,0,0,0,{"$f":"IF(L49<0.01,0,IF(Adm!$S$4=Adm!$S$8,L49*$L$15,L49*Adm!$V$4))","v":0},{"$f":"IF(L49<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L49<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L49+D50+G50+H50+I50-J50,V50),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R50=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI49<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI49*$AI$15,AI49*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN50=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC49<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC49*$BC$16,BC49*Adm!$V$4))","v":0},null,{"$f":"IF(BC49<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH50=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ49<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ49*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ49*Plus!$F$23/1000,BZ49*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ49<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ49<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ49+BQ50+BT50+BU50+BV50-BX50,CJ50),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ49<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ49*Plus!$F$23/1000,CZ49*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ49<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ49<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ49<0.01,0,IF(Plus!$AS$2>0,CQ50*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ49+CQ50+CT50+CU50+CV50-CX50,DK50),0)","v":0},0,{"$f":"Plus!O91","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,26,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER49<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER49*Plus!$F$23/1000,ER49*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER49<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER49<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER49<0.01,0,IF(Plus!$AS$2>0,EI50*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER49+EI50+EL50+EM50+EN50-EP50,FC50),0)","v":0},0,{"$f":"Plus!O91","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,26,0,0,{"$f":"MIN(FQ49+FN50,FP49)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ49<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ49*Plus!$F$23/1000,GJ49*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ49<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ49<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ49<0.01,0,IF(Plus!$AS$2>0,GA50*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ49+GA50+GD50+GE50+GF50-GH50,GU50),0)","v":0},0,{"$f":"Plus!O91","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,26,0,0,{"$f":"MIN(HI49+HF50,HH49)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY49<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY49*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY49*Adm!$GR$4)))","v":0},{"$f":"IF(HY49<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY49+HQ50+HT50+HU50+HV50-HW50,IH50),0)","v":0},0,null,0,null,2,{"$f":"IF(IC50=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX49<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX49*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX49*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB50=1,Cal!$BP$127,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L50<0.01,0,IF(Adm!$S$4=Adm!$S$8,L50*$L$15,L50*Adm!$V$4))","v":0},{"$f":"IF(L50<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L50<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L50+D51+G51+H51+I51-J51,V51),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R51=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI50<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI50*$AI$15,AI50*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN51=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC50<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC50*$BC$16,BC50*Adm!$V$4))","v":0},null,{"$f":"IF(BC50<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH51=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ50<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ50*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ50*Plus!$F$23/1000,BZ50*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ50<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ50<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ50+BQ51+BT51+BU51+BV51-BX51,CJ51),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ50<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ50*Plus!$F$23/1000,CZ50*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ50<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ50<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ50<0.01,0,IF(Plus!$AS$2>0,CQ51*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ50+CQ51+CT51+CU51+CV51-CX51,DK51),0)","v":0},0,{"$f":"Plus!O92","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,27,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER50<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER50*Plus!$F$23/1000,ER50*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER50<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER50<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER50<0.01,0,IF(Plus!$AS$2>0,EI51*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER50+EI51+EL51+EM51+EN51-EP51,FC51),0)","v":0},0,{"$f":"Plus!O92","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,27,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ50<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ50*Plus!$F$23/1000,GJ50*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ50<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ50<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ50<0.01,0,IF(Plus!$AS$2>0,GA51*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ50+GA51+GD51+GE51+GF51-GH51,GU51),0)","v":0},0,{"$f":"Plus!O92","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,27,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY50<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY50*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY50*Adm!$GR$4)))","v":0},{"$f":"IF(HY50<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY50+HQ51+HT51+HU51+HV51-HW51,IH51),0)","v":0},0,null,0,null,3,{"$f":"IF(IC51=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX50<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX50*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX50*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB51=1,Cal!$BP$127,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L51<0.01,0,IF(Adm!$S$4=Adm!$S$8,L51*$L$15,L51*Adm!$V$4))","v":0},{"$f":"IF(L51<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L51<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L51+D52+G52+H52+I52-J52,V52),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R52=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI51<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI51*$AI$15,AI51*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN52=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC51<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC51*$BC$16,BC51*Adm!$V$4))","v":0},null,{"$f":"IF(BC51<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH52=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ51<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ51*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ51*Plus!$F$23/1000,BZ51*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ51<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ51<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ51+BQ52+BT52+BU52+BV52-BX52,CJ52),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ51<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ51*Plus!$F$23/1000,CZ51*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ51<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ51<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ51<0.01,0,IF(Plus!$AS$2>0,CQ52*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ51+CQ52+CT52+CU52+CV52-CX52,DK52),0)","v":0},0,{"$f":"Plus!O93","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,28,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER51<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER51*Plus!$F$23/1000,ER51*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER51<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER51<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER51<0.01,0,IF(Plus!$AS$2>0,EI52*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER51+EI52+EL52+EM52+EN52-EP52,FC52),0)","v":0},0,{"$f":"Plus!O93","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,28,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ51<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ51*Plus!$F$23/1000,GJ51*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ51<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ51<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ51<0.01,0,IF(Plus!$AS$2>0,GA52*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ51+GA52+GD52+GE52+GF52-GH52,GU52),0)","v":0},0,{"$f":"Plus!O93","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,28,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY51<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY51*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY51*Adm!$GR$4)))","v":0},{"$f":"IF(HY51<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY51+HQ52+HT52+HU52+HV52-HW52,IH52),0)","v":0},0,null,0,null,4,{"$f":"IF(IC52=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX51<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX51*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX51*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB52=1,Cal!$BP$127,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L52<0.01,0,IF(Adm!$S$4=Adm!$S$8,L52*$L$15,L52*Adm!$V$4))","v":0},{"$f":"IF(L52<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L52<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L52+D53+G53+H53+I53-J53,V53),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R53=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI52<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI52*$AI$15,AI52*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN53=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC52<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC52*$BC$16,BC52*Adm!$V$4))","v":0},null,{"$f":"IF(BC52<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH53=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ52<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ52*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ52*Plus!$F$23/1000,BZ52*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ52<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ52<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ52+BQ53+BT53+BU53+BV53-BX53,CJ53),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ52<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ52*Plus!$F$23/1000,CZ52*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ52<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ52<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ52<0.01,0,IF(Plus!$AS$2>0,CQ53*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ52+CQ53+CT53+CU53+CV53-CX53,DK53),0)","v":0},0,{"$f":"Plus!O94","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,29,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER52<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER52*Plus!$F$23/1000,ER52*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER52<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER52<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER52<0.01,0,IF(Plus!$AS$2>0,EI53*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER52+EI53+EL53+EM53+EN53-EP53,FC53),0)","v":0},0,{"$f":"Plus!O94","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,29,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ52<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ52*Plus!$F$23/1000,GJ52*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ52<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ52<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ52<0.01,0,IF(Plus!$AS$2>0,GA53*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ52+GA53+GD53+GE53+GF53-GH53,GU53),0)","v":0},0,{"$f":"Plus!O94","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,29,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY52<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY52*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY52*Adm!$GR$4)))","v":0},{"$f":"IF(HY52<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY52+HQ53+HT53+HU53+HV53-HW53,IH53),0)","v":0},0,null,0,null,5,{"$f":"IF(IC53=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX52<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX52*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX52*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB53=1,Cal!$BP$127,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L53<0.01,0,IF(Adm!$S$4=Adm!$S$8,L53*$L$15,L53*Adm!$V$4))","v":0},{"$f":"IF(L53<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L53<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L53+D54+G54+H54+I54-J54,V54),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R54=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI53<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI53*$AI$15,AI53*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN54=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC53<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC53*$BC$16,BC53*Adm!$V$4))","v":0},null,{"$f":"IF(BC53<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH54=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ53<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ53*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ53*Plus!$F$23/1000,BZ53*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ53<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ53<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ53+BQ54+BT54+BU54+BV54-BX54,CJ54),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ53<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ53*Plus!$F$23/1000,CZ53*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ53<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ53<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ53<0.01,0,IF(Plus!$AS$2>0,CQ54*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ53+CQ54+CT54+CU54+CV54-CX54,DK54),0)","v":0},0,{"$f":"Plus!O95","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,30,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER53<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER53*Plus!$F$23/1000,ER53*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER53<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER53<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER53<0.01,0,IF(Plus!$AS$2>0,EI54*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER53+EI54+EL54+EM54+EN54-EP54,FC54),0)","v":0},0,{"$f":"Plus!O95","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,30,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ53<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ53*Plus!$F$23/1000,GJ53*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ53<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ53<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ53<0.01,0,IF(Plus!$AS$2>0,GA54*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ53+GA54+GD54+GE54+GF54-GH54,GU54),0)","v":0},0,{"$f":"Plus!O95","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,30,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY53<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY53*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY53*Adm!$GR$4)))","v":0},{"$f":"IF(HY53<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY53+HQ54+HT54+HU54+HV54-HW54,IH54),0)","v":0},0,null,0,null,6,{"$f":"IF(IC54=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX53<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX53*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX53*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB54=1,Cal!$BP$127,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L54<0.01,0,IF(Adm!$S$4=Adm!$S$8,L54*$L$15,L54*Adm!$V$4))","v":0},{"$f":"IF(L54<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L54<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L54+D55+G55+H55+I55-J55,V55),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R55=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI54<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI54*$AI$15,AI54*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN55=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC54<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC54*$BC$16,BC54*Adm!$V$4))","v":0},null,{"$f":"IF(BC54<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH55=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ54<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ54*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ54*Plus!$F$23/1000,BZ54*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ54<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ54<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ54+BQ55+BT55+BU55+BV55-BX55,CJ55),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ54<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ54*Plus!$F$23/1000,CZ54*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ54<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ54<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ54<0.01,0,IF(Plus!$AS$2>0,CQ55*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ54+CQ55+CT55+CU55+CV55-CX55,DK55),0)","v":0},0,{"$f":"Plus!O96","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,31,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER54<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER54*Plus!$F$23/1000,ER54*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER54<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER54<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER54<0.01,0,IF(Plus!$AS$2>0,EI55*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER54+EI55+EL55+EM55+EN55-EP55,FC55),0)","v":0},0,{"$f":"Plus!O96","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,31,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ54<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ54*Plus!$F$23/1000,GJ54*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ54<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ54<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ54<0.01,0,IF(Plus!$AS$2>0,GA55*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ54+GA55+GD55+GE55+GF55-GH55,GU55),0)","v":0},0,{"$f":"Plus!O96","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,31,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY54<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY54*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY54*Adm!$GR$4)))","v":0},{"$f":"IF(HY54<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY54+HQ55+HT55+HU55+HV55-HW55,IH55),0)","v":0},0,null,0,null,7,{"$f":"IF(IC55=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX54<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX54*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX54*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB55=1,Cal!$BP$127,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L55<0.01,0,IF(Adm!$S$4=Adm!$S$8,L55*$L$15,L55*Adm!$V$4))","v":0},{"$f":"IF(L55<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L55<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L55+D56+G56+H56+I56-J56,V56),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R56=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI55<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI55*$AI$15,AI55*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN56=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC55<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC55*$BC$16,BC55*Adm!$V$4))","v":0},null,{"$f":"IF(BC55<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH56=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ55<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ55*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ55*Plus!$F$23/1000,BZ55*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ55<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ55<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ55+BQ56+BT56+BU56+BV56-BX56,CJ56),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ55<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ55*Plus!$F$23/1000,CZ55*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ55<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ55<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ55<0.01,0,IF(Plus!$AS$2>0,CQ56*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ55+CQ56+CT56+CU56+CV56-CX56,DK56),0)","v":0},0,{"$f":"Plus!O97","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,32,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER55<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER55*Plus!$F$23/1000,ER55*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER55<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER55<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER55<0.01,0,IF(Plus!$AS$2>0,EI56*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER55+EI56+EL56+EM56+EN56-EP56,FC56),0)","v":0},0,{"$f":"Plus!O97","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,32,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ55<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ55*Plus!$F$23/1000,GJ55*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ55<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ55<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ55<0.01,0,IF(Plus!$AS$2>0,GA56*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ55+GA56+GD56+GE56+GF56-GH56,GU56),0)","v":0},0,{"$f":"Plus!O97","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,32,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY55<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY55*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY55*Adm!$GR$4)))","v":0},{"$f":"IF(HY55<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY55+HQ56+HT56+HU56+HV56-HW56,IH56),0)","v":0},0,null,0,null,8,{"$f":"IF(IC56=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX55<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX55*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX55*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB56=1,Cal!$BP$127,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L56<0.01,0,IF(Adm!$S$4=Adm!$S$8,L56*$L$15,L56*Adm!$V$4))","v":0},{"$f":"IF(L56<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L56<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L56+D57+G57+H57+I57-J57,V57),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R57=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI56<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI56*$AI$15,AI56*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN57=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC56<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC56*$BC$16,BC56*Adm!$V$4))","v":0},null,{"$f":"IF(BC56<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH57=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ56<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ56*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ56*Plus!$F$23/1000,BZ56*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ56<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ56<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ56+BQ57+BT57+BU57+BV57-BX57,CJ57),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ56<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ56*Plus!$F$23/1000,CZ56*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ56<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ56<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ56<0.01,0,IF(Plus!$AS$2>0,CQ57*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ56+CQ57+CT57+CU57+CV57-CX57,DK57),0)","v":0},0,{"$f":"Plus!O98","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,33,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER56<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER56*Plus!$F$23/1000,ER56*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER56<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER56<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER56<0.01,0,IF(Plus!$AS$2>0,EI57*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER56+EI57+EL57+EM57+EN57-EP57,FC57),0)","v":0},0,{"$f":"Plus!O98","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,33,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ56<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ56*Plus!$F$23/1000,GJ56*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ56<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ56<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ56<0.01,0,IF(Plus!$AS$2>0,GA57*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ56+GA57+GD57+GE57+GF57-GH57,GU57),0)","v":0},0,{"$f":"Plus!O98","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,33,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY56<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY56*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY56*Adm!$GR$4)))","v":0},{"$f":"IF(HY56<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY56+HQ57+HT57+HU57+HV57-HW57,IH57),0)","v":0},0,null,0,null,9,{"$f":"IF(IC57=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX56<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX56*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX56*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB57=1,Cal!$BP$127,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L57<0.01,0,IF(Adm!$S$4=Adm!$S$8,L57*$L$15,L57*Adm!$V$4))","v":0},{"$f":"IF(L57<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L57<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L57+D58+G58+H58+I58-J58,V58),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R58=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI57<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI57*$AI$15,AI57*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN58=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC57<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC57*$BC$16,BC57*Adm!$V$4))","v":0},null,{"$f":"IF(BC57<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH58=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ57<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ57*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ57*Plus!$F$23/1000,BZ57*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ57<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ57<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ57+BQ58+BT58+BU58+BV58-BX58,CJ58),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ57<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ57*Plus!$F$23/1000,CZ57*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ57<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ57<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ57<0.01,0,IF(Plus!$AS$2>0,CQ58*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ57+CQ58+CT58+CU58+CV58-CX58,DK58),0)","v":0},0,{"$f":"Plus!O99","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,34,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER57<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER57*Plus!$F$23/1000,ER57*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER57<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER57<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER57<0.01,0,IF(Plus!$AS$2>0,EI58*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER57+EI58+EL58+EM58+EN58-EP58,FC58),0)","v":0},0,{"$f":"Plus!O99","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,34,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ57<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ57*Plus!$F$23/1000,GJ57*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ57<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ57<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ57<0.01,0,IF(Plus!$AS$2>0,GA58*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ57+GA58+GD58+GE58+GF58-GH58,GU58),0)","v":0},0,{"$f":"Plus!O99","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,34,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY57<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY57*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY57*Adm!$GR$4)))","v":0},{"$f":"IF(HY57<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY57+HQ58+HT58+HU58+HV58-HW58,IH58),0)","v":0},0,null,0,null,10,{"$f":"IF(IC58=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX57<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX57*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX57*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB58=1,Cal!$BP$127,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L58<0.01,0,IF(Adm!$S$4=Adm!$S$8,L58*$L$15,L58*Adm!$V$4))","v":0},{"$f":"IF(L58<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L58<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L58+D59+G59+H59+I59-J59,V59),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R59=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI58<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI58*$AI$15,AI58*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN59=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC58<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC58*$BC$16,BC58*Adm!$V$4))","v":0},null,{"$f":"IF(BC58<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH59=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ58<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ58*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ58*Plus!$F$23/1000,BZ58*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ58<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ58<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ58+BQ59+BT59+BU59+BV59-BX59,CJ59),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ58<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ58*Plus!$F$23/1000,CZ58*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ58<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ58<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ58<0.01,0,IF(Plus!$AS$2>0,CQ59*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ58+CQ59+CT59+CU59+CV59-CX59,DK59),0)","v":0},0,{"$f":"Plus!O100","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,35,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER58<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER58*Plus!$F$23/1000,ER58*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER58<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER58<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER58<0.01,0,IF(Plus!$AS$2>0,EI59*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER58+EI59+EL59+EM59+EN59-EP59,FC59),0)","v":0},0,{"$f":"Plus!O100","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,35,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ58<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ58*Plus!$F$23/1000,GJ58*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ58<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ58<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ58<0.01,0,IF(Plus!$AS$2>0,GA59*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ58+GA59+GD59+GE59+GF59-GH59,GU59),0)","v":0},0,{"$f":"Plus!O100","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,35,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY58<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY58*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY58*Adm!$GR$4)))","v":0},{"$f":"IF(HY58<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY58+HQ59+HT59+HU59+HV59-HW59,IH59),0)","v":0},0,null,0,null,11,{"$f":"IF(IC59=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX58<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX58*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX58*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB59=1,Cal!$BP$127,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L59<0.01,0,IF(Adm!$S$4=Adm!$S$8,L59*$L$15,L59*Adm!$V$4))","v":0},{"$f":"IF(L59<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L59<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L59+D60+G60+H60+I60-J60,V60),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R60=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI59<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI59*$AI$15,AI59*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN60=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC59<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC59*$BC$16,BC59*Adm!$V$4))","v":0},null,{"$f":"IF(BC59<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH60=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ59<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ59*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ59*Plus!$F$23/1000,BZ59*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ59<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ59<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ59+BQ60+BT60+BU60+BV60-BX60,CJ60),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ59<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ59*Plus!$F$23/1000,CZ59*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ59<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ59<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ59<0.01,0,IF(Plus!$AS$2>0,CQ60*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ59+CQ60+CT60+CU60+CV60-CX60,DK60),0)","v":0},0,{"$f":"Plus!O101","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,36,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER59<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER59*Plus!$F$23/1000,ER59*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER59<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER59<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER59<0.01,0,IF(Plus!$AS$2>0,EI60*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER59+EI60+EL60+EM60+EN60-EP60,FC60),0)","v":0},0,{"$f":"Plus!O101","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,36,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ59<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ59*Plus!$F$23/1000,GJ59*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ59<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ59<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ59<0.01,0,IF(Plus!$AS$2>0,GA60*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ59+GA60+GD60+GE60+GF60-GH60,GU60),0)","v":0},0,{"$f":"Plus!O101","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,36,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY59<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY59*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY59*Adm!$GR$4)))","v":0},{"$f":"IF(HY59<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY59+HQ60+HT60+HU60+HV60-HW60,IH60),0)","v":0},0,null,0,null,12,{"$f":"IF(IC60=1,Cal!$BO$127,0)","v":0},null,null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX59<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX59*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX59*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB60=1,Cal!$BP$127,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L60<0.01,0,IF(Adm!$S$4=Adm!$S$8,L60*$L$15,L60*Adm!$V$4))","v":0},{"$f":"IF(L60<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L60<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L60+D61+G61+H61+I61-J61,V61),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R61=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI60<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI60*$AI$15,AI60*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN61=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC60<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC60*$BC$16,BC60*Adm!$V$4))","v":0},null,{"$f":"IF(BC60<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH61=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ60<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ60*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ60*Plus!$F$23/1000,BZ60*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ60<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ60<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ60+BQ61+BT61+BU61+BV61-BX61,CJ61),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ60<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ60*Plus!$F$23/1000,CZ60*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ60<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ60<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ60<0.01,0,IF(Plus!$AS$2>0,CQ61*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ60+CQ61+CT61+CU61+CV61-CX61,DK61),0)","v":0},0,{"$f":"Plus!O102","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,37,0,0,{"$f":"MIN(DZ60+DW61,DY60*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER60<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER60*Plus!$F$23/1000,ER60*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER60<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER60<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER60<0.01,0,IF(Plus!$AS$2>0,EI61*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER60+EI61+EL61+EM61+EN61-EP61,FC61),0)","v":0},0,{"$f":"Plus!O102","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,37,0,0,{"$f":"MIN(FQ60+FN61,FP60*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ60<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ60*Plus!$F$23/1000,GJ60*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ60<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ60<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ60<0.01,0,IF(Plus!$AS$2>0,GA61*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ60+GA61+GD61+GE61+GF61-GH61,GU61),0)","v":0},0,{"$f":"Plus!O102","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,37,0,0,{"$f":"MIN(HI60+HF61,HH60*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,{"$f":"IF(HY60<0.01,0,HP60-IE61)","v":0},0,0,0,{"$f":"IF(HY60<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY60*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY60*Adm!$GR$4)))","v":0},{"$f":"IF(HY60<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY60+HQ61+HT61+HU61+HV61-HW61,IH61),0)","v":0},0,null,0,null,1,{"$f":"IF(IC61=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC61=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,{"$f":"IF(IX60<0.01,0,IF(IO60=$HT$10,IO60,IF(IO60-JD61<=$HT$10,IO60-JD61,IO60-JD61)))","v":0},0,0,0,{"$f":"IF(IX60<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX60*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX60*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB61=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB61=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L61<0.01,0,IF(Adm!$S$4=Adm!$S$8,L61*$L$15,L61*Adm!$V$4))","v":0},{"$f":"IF(L61<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L61<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L61+D62+G62+H62+I62-J62,V62),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R62=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI61<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI61*$AI$15,AI61*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN62=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC61<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC61*$BC$16,BC61*Adm!$V$4))","v":0},null,{"$f":"IF(BC61<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH62=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ61<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ61*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ61*Plus!$F$23/1000,BZ61*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ61<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ61<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ61+BQ62+BT62+BU62+BV62-BX62,CJ62),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ61<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ61*Plus!$F$23/1000,CZ61*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ61<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ61<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ61<0.01,0,IF(Plus!$AS$2>0,CQ62*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ61+CQ62+CT62+CU62+CV62-CX62,DK62),0)","v":0},0,{"$f":"Plus!O103","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,38,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER61<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER61*Plus!$F$23/1000,ER61*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER61<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER61<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER61<0.01,0,IF(Plus!$AS$2>0,EI62*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER61+EI62+EL62+EM62+EN62-EP62,FC62),0)","v":0},0,{"$f":"Plus!O103","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,38,0,0,{"$f":"MIN(FQ61+FN62,FP61)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ61<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ61*Plus!$F$23/1000,GJ61*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ61<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ61<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ61<0.01,0,IF(Plus!$AS$2>0,GA62*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ61+GA62+GD62+GE62+GF62-GH62,GU62),0)","v":0},0,{"$f":"Plus!O103","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,38,0,0,{"$f":"MIN(HI61+HF62,HH61)","v":0},1000000,null,null,null,2,null,0,{"$f":"IF(HY61<0.01,0,IF(HP61=$HT$10,HP61,IF(HP61-IE62<=$HT$10,HP61-IE62,HP61-IE62)))","v":0},0,0,0,{"$f":"IF(HY61<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY61*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY61*Adm!$GR$4)))","v":0},{"$f":"IF(HY61<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY61+HQ62+HT62+HU62+HV62-HW62,IH62),0)","v":0},0,null,0,null,2,{"$f":"IF(IC62=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC62=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX61<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX61*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX61*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB62=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB62=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L62<0.01,0,IF(Adm!$S$4=Adm!$S$8,L62*$L$15,L62*Adm!$V$4))","v":0},{"$f":"IF(L62<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L62<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L62+D63+G63+H63+I63-J63,V63),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R63=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI62<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI62*$AI$15,AI62*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN63=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC62<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC62*$BC$16,BC62*Adm!$V$4))","v":0},null,{"$f":"IF(BC62<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH63=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ62<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ62*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ62*Plus!$F$23/1000,BZ62*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ62<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ62<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ62+BQ63+BT63+BU63+BV63-BX63,CJ63),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ62<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ62*Plus!$F$23/1000,CZ62*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ62<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ62<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ62<0.01,0,IF(Plus!$AS$2>0,CQ63*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ62+CQ63+CT63+CU63+CV63-CX63,DK63),0)","v":0},0,{"$f":"Plus!O104","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,39,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER62<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER62*Plus!$F$23/1000,ER62*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER62<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER62<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER62<0.01,0,IF(Plus!$AS$2>0,EI63*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER62+EI63+EL63+EM63+EN63-EP63,FC63),0)","v":0},0,{"$f":"Plus!O104","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,39,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ62<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ62*Plus!$F$23/1000,GJ62*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ62<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ62<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ62<0.01,0,IF(Plus!$AS$2>0,GA63*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ62+GA63+GD63+GE63+GF63-GH63,GU63),0)","v":0},0,{"$f":"Plus!O104","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,39,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY62<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY62*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY62*Adm!$GR$4)))","v":0},{"$f":"IF(HY62<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY62+HQ63+HT63+HU63+HV63-HW63,IH63),0)","v":0},0,null,0,null,3,{"$f":"IF(IC63=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC63=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX62<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX62*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX62*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB63=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB63=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L63<0.01,0,IF(Adm!$S$4=Adm!$S$8,L63*$L$15,L63*Adm!$V$4))","v":0},{"$f":"IF(L63<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L63<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L63+D64+G64+H64+I64-J64,V64),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R64=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI63<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI63*$AI$15,AI63*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN64=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC63<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC63*$BC$16,BC63*Adm!$V$4))","v":0},null,{"$f":"IF(BC63<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH64=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ63<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ63*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ63*Plus!$F$23/1000,BZ63*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ63<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ63<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ63+BQ64+BT64+BU64+BV64-BX64,CJ64),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ63<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ63*Plus!$F$23/1000,CZ63*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ63<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ63<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ63<0.01,0,IF(Plus!$AS$2>0,CQ64*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ63+CQ64+CT64+CU64+CV64-CX64,DK64),0)","v":0},0,{"$f":"Plus!O105","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,40,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER63<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER63*Plus!$F$23/1000,ER63*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER63<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER63<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER63<0.01,0,IF(Plus!$AS$2>0,EI64*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER63+EI64+EL64+EM64+EN64-EP64,FC64),0)","v":0},0,{"$f":"Plus!O105","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,40,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ63<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ63*Plus!$F$23/1000,GJ63*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ63<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ63<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ63<0.01,0,IF(Plus!$AS$2>0,GA64*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ63+GA64+GD64+GE64+GF64-GH64,GU64),0)","v":0},0,{"$f":"Plus!O105","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,40,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY63<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY63*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY63*Adm!$GR$4)))","v":0},{"$f":"IF(HY63<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY63+HQ64+HT64+HU64+HV64-HW64,IH64),0)","v":0},0,null,0,null,4,{"$f":"IF(IC64=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC64=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX63<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX63*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX63*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB64=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB64=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L64<0.01,0,IF(Adm!$S$4=Adm!$S$8,L64*$L$15,L64*Adm!$V$4))","v":0},{"$f":"IF(L64<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L64<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L64+D65+G65+H65+I65-J65,V65),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R65=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI64<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI64*$AI$15,AI64*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN65=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC64<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC64*$BC$16,BC64*Adm!$V$4))","v":0},null,{"$f":"IF(BC64<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH65=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ64<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ64*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ64*Plus!$F$23/1000,BZ64*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ64<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ64<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ64+BQ65+BT65+BU65+BV65-BX65,CJ65),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ64<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ64*Plus!$F$23/1000,CZ64*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ64<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ64<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ64<0.01,0,IF(Plus!$AS$2>0,CQ65*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ64+CQ65+CT65+CU65+CV65-CX65,DK65),0)","v":0},0,{"$f":"Plus!O106","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,41,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER64<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER64*Plus!$F$23/1000,ER64*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER64<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER64<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER64<0.01,0,IF(Plus!$AS$2>0,EI65*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER64+EI65+EL65+EM65+EN65-EP65,FC65),0)","v":0},0,{"$f":"Plus!O106","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,41,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ64<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ64*Plus!$F$23/1000,GJ64*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ64<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ64<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ64<0.01,0,IF(Plus!$AS$2>0,GA65*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ64+GA65+GD65+GE65+GF65-GH65,GU65),0)","v":0},0,{"$f":"Plus!O106","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,41,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY64<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY64*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY64*Adm!$GR$4)))","v":0},{"$f":"IF(HY64<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY64+HQ65+HT65+HU65+HV65-HW65,IH65),0)","v":0},0,null,0,null,5,{"$f":"IF(IC65=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC65=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX64<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX64*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX64*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB65=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB65=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L65<0.01,0,IF(Adm!$S$4=Adm!$S$8,L65*$L$15,L65*Adm!$V$4))","v":0},{"$f":"IF(L65<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L65<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L65+D66+G66+H66+I66-J66,V66),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R66=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI65<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI65*$AI$15,AI65*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN66=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC65<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC65*$BC$16,BC65*Adm!$V$4))","v":0},null,{"$f":"IF(BC65<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH66=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ65<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ65*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ65*Plus!$F$23/1000,BZ65*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ65<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ65<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ65+BQ66+BT66+BU66+BV66-BX66,CJ66),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ65<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ65*Plus!$F$23/1000,CZ65*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ65<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ65<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ65<0.01,0,IF(Plus!$AS$2>0,CQ66*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ65+CQ66+CT66+CU66+CV66-CX66,DK66),0)","v":0},0,{"$f":"Plus!O107","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,42,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER65<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER65*Plus!$F$23/1000,ER65*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER65<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER65<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER65<0.01,0,IF(Plus!$AS$2>0,EI66*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER65+EI66+EL66+EM66+EN66-EP66,FC66),0)","v":0},0,{"$f":"Plus!O107","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,42,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ65<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ65*Plus!$F$23/1000,GJ65*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ65<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ65<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ65<0.01,0,IF(Plus!$AS$2>0,GA66*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ65+GA66+GD66+GE66+GF66-GH66,GU66),0)","v":0},0,{"$f":"Plus!O107","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,42,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY65<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY65*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY65*Adm!$GR$4)))","v":0},{"$f":"IF(HY65<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY65+HQ66+HT66+HU66+HV66-HW66,IH66),0)","v":0},0,null,0,null,6,{"$f":"IF(IC66=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC66=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX65<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX65*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX65*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB66=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB66=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L66<0.01,0,IF(Adm!$S$4=Adm!$S$8,L66*$L$15,L66*Adm!$V$4))","v":0},{"$f":"IF(L66<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L66<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L66+D67+G67+H67+I67-J67,V67),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R67=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI66<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI66*$AI$15,AI66*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN67=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC66<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC66*$BC$16,BC66*Adm!$V$4))","v":0},null,{"$f":"IF(BC66<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH67=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ66<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ66*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ66*Plus!$F$23/1000,BZ66*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ66<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ66<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ66+BQ67+BT67+BU67+BV67-BX67,CJ67),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ66<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ66*Plus!$F$23/1000,CZ66*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ66<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ66<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ66<0.01,0,IF(Plus!$AS$2>0,CQ67*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ66+CQ67+CT67+CU67+CV67-CX67,DK67),0)","v":0},0,{"$f":"Plus!O108","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,43,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER66<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER66*Plus!$F$23/1000,ER66*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER66<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER66<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER66<0.01,0,IF(Plus!$AS$2>0,EI67*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER66+EI67+EL67+EM67+EN67-EP67,FC67),0)","v":0},0,{"$f":"Plus!O108","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,43,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ66<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ66*Plus!$F$23/1000,GJ66*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ66<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ66<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ66<0.01,0,IF(Plus!$AS$2>0,GA67*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ66+GA67+GD67+GE67+GF67-GH67,GU67),0)","v":0},0,{"$f":"Plus!O108","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,43,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY66<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY66*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY66*Adm!$GR$4)))","v":0},{"$f":"IF(HY66<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY66+HQ67+HT67+HU67+HV67-HW67,IH67),0)","v":0},0,null,0,null,7,{"$f":"IF(IC67=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC67=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX66<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX66*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX66*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB67=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB67=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L67<0.01,0,IF(Adm!$S$4=Adm!$S$8,L67*$L$15,L67*Adm!$V$4))","v":0},{"$f":"IF(L67<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L67<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L67+D68+G68+H68+I68-J68,V68),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R68=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI67<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI67*$AI$15,AI67*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN68=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC67<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC67*$BC$16,BC67*Adm!$V$4))","v":0},null,{"$f":"IF(BC67<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH68=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ67<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ67*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ67*Plus!$F$23/1000,BZ67*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ67<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ67<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ67+BQ68+BT68+BU68+BV68-BX68,CJ68),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ67<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ67*Plus!$F$23/1000,CZ67*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ67<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ67<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ67<0.01,0,IF(Plus!$AS$2>0,CQ68*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ67+CQ68+CT68+CU68+CV68-CX68,DK68),0)","v":0},0,{"$f":"Plus!O109","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,44,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER67<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER67*Plus!$F$23/1000,ER67*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER67<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER67<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER67<0.01,0,IF(Plus!$AS$2>0,EI68*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER67+EI68+EL68+EM68+EN68-EP68,FC68),0)","v":0},0,{"$f":"Plus!O109","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,44,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ67<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ67*Plus!$F$23/1000,GJ67*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ67<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ67<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ67<0.01,0,IF(Plus!$AS$2>0,GA68*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ67+GA68+GD68+GE68+GF68-GH68,GU68),0)","v":0},0,{"$f":"Plus!O109","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,44,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY67<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY67*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY67*Adm!$GR$4)))","v":0},{"$f":"IF(HY67<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY67+HQ68+HT68+HU68+HV68-HW68,IH68),0)","v":0},0,null,0,null,8,{"$f":"IF(IC68=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC68=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX67<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX67*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX67*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB68=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB68=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L68<0.01,0,IF(Adm!$S$4=Adm!$S$8,L68*$L$15,L68*Adm!$V$4))","v":0},{"$f":"IF(L68<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L68<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L68+D69+G69+H69+I69-J69,V69),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R69=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI68<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI68*$AI$15,AI68*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN69=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC68<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC68*$BC$16,BC68*Adm!$V$4))","v":0},null,{"$f":"IF(BC68<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH69=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ68<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ68*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ68*Plus!$F$23/1000,BZ68*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ68<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ68<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ68+BQ69+BT69+BU69+BV69-BX69,CJ69),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ68<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ68*Plus!$F$23/1000,CZ68*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ68<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ68<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ68<0.01,0,IF(Plus!$AS$2>0,CQ69*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ68+CQ69+CT69+CU69+CV69-CX69,DK69),0)","v":0},0,{"$f":"Plus!O110","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,45,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER68<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER68*Plus!$F$23/1000,ER68*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER68<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER68<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER68<0.01,0,IF(Plus!$AS$2>0,EI69*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER68+EI69+EL69+EM69+EN69-EP69,FC69),0)","v":0},0,{"$f":"Plus!O110","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,45,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ68<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ68*Plus!$F$23/1000,GJ68*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ68<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ68<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ68<0.01,0,IF(Plus!$AS$2>0,GA69*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ68+GA69+GD69+GE69+GF69-GH69,GU69),0)","v":0},0,{"$f":"Plus!O110","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,45,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY68<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY68*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY68*Adm!$GR$4)))","v":0},{"$f":"IF(HY68<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY68+HQ69+HT69+HU69+HV69-HW69,IH69),0)","v":0},0,null,0,null,9,{"$f":"IF(IC69=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC69=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX68<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX68*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX68*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB69=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB69=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L69<0.01,0,IF(Adm!$S$4=Adm!$S$8,L69*$L$15,L69*Adm!$V$4))","v":0},{"$f":"IF(L69<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L69<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L69+D70+G70+H70+I70-J70,V70),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R70=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI69<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI69*$AI$15,AI69*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN70=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC69<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC69*$BC$16,BC69*Adm!$V$4))","v":0},null,{"$f":"IF(BC69<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH70=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ69<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ69*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ69*Plus!$F$23/1000,BZ69*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ69<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ69<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ69+BQ70+BT70+BU70+BV70-BX70,CJ70),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ69<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ69*Plus!$F$23/1000,CZ69*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ69<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ69<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ69<0.01,0,IF(Plus!$AS$2>0,CQ70*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ69+CQ70+CT70+CU70+CV70-CX70,DK70),0)","v":0},0,{"$f":"Plus!O111","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,46,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER69<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER69*Plus!$F$23/1000,ER69*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER69<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER69<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER69<0.01,0,IF(Plus!$AS$2>0,EI70*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER69+EI70+EL70+EM70+EN70-EP70,FC70),0)","v":0},0,{"$f":"Plus!O111","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,46,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ69<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ69*Plus!$F$23/1000,GJ69*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ69<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ69<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ69<0.01,0,IF(Plus!$AS$2>0,GA70*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ69+GA70+GD70+GE70+GF70-GH70,GU70),0)","v":0},0,{"$f":"Plus!O111","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,46,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY69<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY69*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY69*Adm!$GR$4)))","v":0},{"$f":"IF(HY69<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY69+HQ70+HT70+HU70+HV70-HW70,IH70),0)","v":0},0,null,0,null,10,{"$f":"IF(IC70=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC70=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX69<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX69*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX69*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB70=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB70=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L70<0.01,0,IF(Adm!$S$4=Adm!$S$8,L70*$L$15,L70*Adm!$V$4))","v":0},{"$f":"IF(L70<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L70<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L70+D71+G71+H71+I71-J71,V71),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R71=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI70<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI70*$AI$15,AI70*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN71=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC70<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC70*$BC$16,BC70*Adm!$V$4))","v":0},null,{"$f":"IF(BC70<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH71=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ70<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ70*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ70*Plus!$F$23/1000,BZ70*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ70<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ70<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ70+BQ71+BT71+BU71+BV71-BX71,CJ71),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ70<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ70*Plus!$F$23/1000,CZ70*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ70<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ70<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ70<0.01,0,IF(Plus!$AS$2>0,CQ71*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ70+CQ71+CT71+CU71+CV71-CX71,DK71),0)","v":0},0,{"$f":"Plus!O112","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,47,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER70<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER70*Plus!$F$23/1000,ER70*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER70<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER70<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER70<0.01,0,IF(Plus!$AS$2>0,EI71*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER70+EI71+EL71+EM71+EN71-EP71,FC71),0)","v":0},0,{"$f":"Plus!O112","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,47,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ70<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ70*Plus!$F$23/1000,GJ70*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ70<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ70<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ70<0.01,0,IF(Plus!$AS$2>0,GA71*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ70+GA71+GD71+GE71+GF71-GH71,GU71),0)","v":0},0,{"$f":"Plus!O112","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,47,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY70<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY70*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY70*Adm!$GR$4)))","v":0},{"$f":"IF(HY70<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY70+HQ71+HT71+HU71+HV71-HW71,IH71),0)","v":0},0,null,0,null,11,{"$f":"IF(IC71=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC71=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX70<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX70*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX70*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB71=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB71=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L71<0.01,0,IF(Adm!$S$4=Adm!$S$8,L71*$L$15,L71*Adm!$V$4))","v":0},{"$f":"IF(L71<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L71<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L71+D72+G72+H72+I72-J72,V72),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R72=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI71<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI71*$AI$15,AI71*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN72=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC71<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC71*$BC$16,BC71*Adm!$V$4))","v":0},null,{"$f":"IF(BC71<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH72=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ71<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ71*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ71*Plus!$F$23/1000,BZ71*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ71<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ71<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ71+BQ72+BT72+BU72+BV72-BX72,CJ72),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ71<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ71*Plus!$F$23/1000,CZ71*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ71<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ71<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ71<0.01,0,IF(Plus!$AS$2>0,CQ72*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ71+CQ72+CT72+CU72+CV72-CX72,DK72),0)","v":0},0,{"$f":"Plus!O113","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,48,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER71<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER71*Plus!$F$23/1000,ER71*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER71<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER71<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER71<0.01,0,IF(Plus!$AS$2>0,EI72*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER71+EI72+EL72+EM72+EN72-EP72,FC72),0)","v":0},0,{"$f":"Plus!O113","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,48,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ71<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ71*Plus!$F$23/1000,GJ71*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ71<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ71<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ71<0.01,0,IF(Plus!$AS$2>0,GA72*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ71+GA72+GD72+GE72+GF72-GH72,GU72),0)","v":0},0,{"$f":"Plus!O113","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,48,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY71<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY71*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY71*Adm!$GR$4)))","v":0},{"$f":"IF(HY71<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY71+HQ72+HT72+HU72+HV72-HW72,IH72),0)","v":0},0,null,0,null,12,{"$f":"IF(IC72=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC72=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX71<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX71*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX71*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB72=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB72=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L72<0.01,0,IF(Adm!$S$4=Adm!$S$8,L72*$L$15,L72*Adm!$V$4))","v":0},{"$f":"IF(L72<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L72<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L72+D73+G73+H73+I73-J73,V73),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R73=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI72<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI72*$AI$15,AI72*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN73=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC72<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC72*$BC$16,BC72*Adm!$V$4))","v":0},null,{"$f":"IF(BC72<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH73=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ72<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ72*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ72*Plus!$F$23/1000,BZ72*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ72<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ72<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ72+BQ73+BT73+BU73+BV73-BX73,CJ73),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ72<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ72*Plus!$F$23/1000,CZ72*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ72<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ72<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ72<0.01,0,IF(Plus!$AS$2>0,CQ73*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ72+CQ73+CT73+CU73+CV73-CX73,DK73),0)","v":0},0,{"$f":"Plus!O114","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,49,0,0,{"$f":"MIN(DZ72+DW73,DY72*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER72<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER72*Plus!$F$23/1000,ER72*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER72<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER72<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER72<0.01,0,IF(Plus!$AS$2>0,EI73*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER72+EI73+EL73+EM73+EN73-EP73,FC73),0)","v":0},0,{"$f":"Plus!O114","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,49,0,0,{"$f":"MIN(FQ72+FN73,FP72*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ72<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ72*Plus!$F$23/1000,GJ72*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ72<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ72<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ72<0.01,0,IF(Plus!$AS$2>0,GA73*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ72+GA73+GD73+GE73+GF73-GH73,GU73),0)","v":0},0,{"$f":"Plus!O114","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,49,0,0,{"$f":"MIN(HI72+HF73,HH72*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY72<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY72*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY72*Adm!$GR$4)))","v":0},{"$f":"IF(HY72<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY72+HQ73+HT73+HU73+HV73-HW73,IH73),0)","v":0},0,null,0,null,1,{"$f":"IF(IC73=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC73=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX72<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX72*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX72*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB73=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB73=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L73<0.01,0,IF(Adm!$S$4=Adm!$S$8,L73*$L$15,L73*Adm!$V$4))","v":0},{"$f":"IF(L73<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L73<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L73+D74+G74+H74+I74-J74,V74),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R74=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI73<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI73*$AI$15,AI73*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN74=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC73<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC73*$BC$16,BC73*Adm!$V$4))","v":0},null,{"$f":"IF(BC73<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH74=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ73<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ73*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ73*Plus!$F$23/1000,BZ73*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ73<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ73<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ73+BQ74+BT74+BU74+BV74-BX74,CJ74),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ73<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ73*Plus!$F$23/1000,CZ73*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ73<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ73<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ73<0.01,0,IF(Plus!$AS$2>0,CQ74*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ73+CQ74+CT74+CU74+CV74-CX74,DK74),0)","v":0},0,{"$f":"Plus!O115","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,50,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER73<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER73*Plus!$F$23/1000,ER73*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER73<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER73<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER73<0.01,0,IF(Plus!$AS$2>0,EI74*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER73+EI74+EL74+EM74+EN74-EP74,FC74),0)","v":0},0,{"$f":"Plus!O115","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,50,0,0,{"$f":"MIN(FQ73+FN74,FP73)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ73<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ73*Plus!$F$23/1000,GJ73*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ73<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ73<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ73<0.01,0,IF(Plus!$AS$2>0,GA74*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ73+GA74+GD74+GE74+GF74-GH74,GU74),0)","v":0},0,{"$f":"Plus!O115","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,50,0,0,{"$f":"MIN(HI73+HF74,HH73)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY73<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY73*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY73*Adm!$GR$4)))","v":0},{"$f":"IF(HY73<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY73+HQ74+HT74+HU74+HV74-HW74,IH74),0)","v":0},0,null,0,null,2,{"$f":"IF(IC74=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC74=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX73<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX73*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX73*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB74=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB74=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L74<0.01,0,IF(Adm!$S$4=Adm!$S$8,L74*$L$15,L74*Adm!$V$4))","v":0},{"$f":"IF(L74<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L74<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L74+D75+G75+H75+I75-J75,V75),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R75=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI74<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI74*$AI$15,AI74*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN75=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC74<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC74*$BC$16,BC74*Adm!$V$4))","v":0},null,{"$f":"IF(BC74<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH75=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ74<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ74*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ74*Plus!$F$23/1000,BZ74*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ74<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ74<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ74+BQ75+BT75+BU75+BV75-BX75,CJ75),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ74<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ74*Plus!$F$23/1000,CZ74*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ74<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ74<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ74<0.01,0,IF(Plus!$AS$2>0,CQ75*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ74+CQ75+CT75+CU75+CV75-CX75,DK75),0)","v":0},0,{"$f":"Plus!O116","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,51,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER74<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER74*Plus!$F$23/1000,ER74*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER74<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER74<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER74<0.01,0,IF(Plus!$AS$2>0,EI75*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER74+EI75+EL75+EM75+EN75-EP75,FC75),0)","v":0},0,{"$f":"Plus!O116","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,51,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ74<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ74*Plus!$F$23/1000,GJ74*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ74<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ74<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ74<0.01,0,IF(Plus!$AS$2>0,GA75*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ74+GA75+GD75+GE75+GF75-GH75,GU75),0)","v":0},0,{"$f":"Plus!O116","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,51,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY74<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY74*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY74*Adm!$GR$4)))","v":0},{"$f":"IF(HY74<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY74+HQ75+HT75+HU75+HV75-HW75,IH75),0)","v":0},0,null,0,null,3,{"$f":"IF(IC75=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC75=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX74<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX74*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX74*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB75=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB75=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L75<0.01,0,IF(Adm!$S$4=Adm!$S$8,L75*$L$15,L75*Adm!$V$4))","v":0},{"$f":"IF(L75<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L75<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L75+D76+G76+H76+I76-J76,V76),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R76=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI75<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI75*$AI$15,AI75*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN76=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC75<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC75*$BC$16,BC75*Adm!$V$4))","v":0},null,{"$f":"IF(BC75<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH76=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ75<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ75*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ75*Plus!$F$23/1000,BZ75*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ75<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ75<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ75+BQ76+BT76+BU76+BV76-BX76,CJ76),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ75<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ75*Plus!$F$23/1000,CZ75*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ75<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ75<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ75<0.01,0,IF(Plus!$AS$2>0,CQ76*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ75+CQ76+CT76+CU76+CV76-CX76,DK76),0)","v":0},0,{"$f":"Plus!O117","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,52,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER75<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER75*Plus!$F$23/1000,ER75*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER75<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER75<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER75<0.01,0,IF(Plus!$AS$2>0,EI76*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER75+EI76+EL76+EM76+EN76-EP76,FC76),0)","v":0},0,{"$f":"Plus!O117","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,52,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ75<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ75*Plus!$F$23/1000,GJ75*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ75<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ75<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ75<0.01,0,IF(Plus!$AS$2>0,GA76*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ75+GA76+GD76+GE76+GF76-GH76,GU76),0)","v":0},0,{"$f":"Plus!O117","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,52,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY75<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY75*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY75*Adm!$GR$4)))","v":0},{"$f":"IF(HY75<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY75+HQ76+HT76+HU76+HV76-HW76,IH76),0)","v":0},0,null,0,null,4,{"$f":"IF(IC76=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC76=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX75<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX75*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX75*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB76=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB76=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L76<0.01,0,IF(Adm!$S$4=Adm!$S$8,L76*$L$15,L76*Adm!$V$4))","v":0},{"$f":"IF(L76<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L76<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L76+D77+G77+H77+I77-J77,V77),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R77=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI76<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI76*$AI$15,AI76*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN77=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC76<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC76*$BC$16,BC76*Adm!$V$4))","v":0},null,{"$f":"IF(BC76<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH77=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ76<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ76*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ76*Plus!$F$23/1000,BZ76*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ76<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ76<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ76+BQ77+BT77+BU77+BV77-BX77,CJ77),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ76<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ76*Plus!$F$23/1000,CZ76*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ76<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ76<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ76<0.01,0,IF(Plus!$AS$2>0,CQ77*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ76+CQ77+CT77+CU77+CV77-CX77,DK77),0)","v":0},0,{"$f":"Plus!O118","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,53,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER76<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER76*Plus!$F$23/1000,ER76*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER76<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER76<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER76<0.01,0,IF(Plus!$AS$2>0,EI77*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER76+EI77+EL77+EM77+EN77-EP77,FC77),0)","v":0},0,{"$f":"Plus!O118","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,53,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ76<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ76*Plus!$F$23/1000,GJ76*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ76<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ76<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ76<0.01,0,IF(Plus!$AS$2>0,GA77*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ76+GA77+GD77+GE77+GF77-GH77,GU77),0)","v":0},0,{"$f":"Plus!O118","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,53,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY76<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY76*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY76*Adm!$GR$4)))","v":0},{"$f":"IF(HY76<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY76+HQ77+HT77+HU77+HV77-HW77,IH77),0)","v":0},0,null,0,null,5,{"$f":"IF(IC77=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC77=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX76<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX76*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX76*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB77=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB77=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L77<0.01,0,IF(Adm!$S$4=Adm!$S$8,L77*$L$15,L77*Adm!$V$4))","v":0},{"$f":"IF(L77<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L77<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L77+D78+G78+H78+I78-J78,V78),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R78=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI77<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI77*$AI$15,AI77*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN78=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC77<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC77*$BC$16,BC77*Adm!$V$4))","v":0},null,{"$f":"IF(BC77<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH78=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ77<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ77*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ77*Plus!$F$23/1000,BZ77*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ77<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ77<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ77+BQ78+BT78+BU78+BV78-BX78,CJ78),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ77<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ77*Plus!$F$23/1000,CZ77*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ77<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ77<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ77<0.01,0,IF(Plus!$AS$2>0,CQ78*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ77+CQ78+CT78+CU78+CV78-CX78,DK78),0)","v":0},0,{"$f":"Plus!O119","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,54,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER77<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER77*Plus!$F$23/1000,ER77*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER77<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER77<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER77<0.01,0,IF(Plus!$AS$2>0,EI78*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER77+EI78+EL78+EM78+EN78-EP78,FC78),0)","v":0},0,{"$f":"Plus!O119","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,54,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ77<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ77*Plus!$F$23/1000,GJ77*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ77<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ77<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ77<0.01,0,IF(Plus!$AS$2>0,GA78*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ77+GA78+GD78+GE78+GF78-GH78,GU78),0)","v":0},0,{"$f":"Plus!O119","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,54,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY77<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY77*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY77*Adm!$GR$4)))","v":0},{"$f":"IF(HY77<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY77+HQ78+HT78+HU78+HV78-HW78,IH78),0)","v":0},0,null,0,null,6,{"$f":"IF(IC78=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC78=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX77<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX77*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX77*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB78=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB78=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L78<0.01,0,IF(Adm!$S$4=Adm!$S$8,L78*$L$15,L78*Adm!$V$4))","v":0},{"$f":"IF(L78<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L78<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L78+D79+G79+H79+I79-J79,V79),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R79=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI78<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI78*$AI$15,AI78*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN79=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC78<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC78*$BC$16,BC78*Adm!$V$4))","v":0},null,{"$f":"IF(BC78<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH79=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ78<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ78*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ78*Plus!$F$23/1000,BZ78*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ78<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ78<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ78+BQ79+BT79+BU79+BV79-BX79,CJ79),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ78<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ78*Plus!$F$23/1000,CZ78*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ78<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ78<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ78<0.01,0,IF(Plus!$AS$2>0,CQ79*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ78+CQ79+CT79+CU79+CV79-CX79,DK79),0)","v":0},0,{"$f":"Plus!O120","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,55,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER78<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER78*Plus!$F$23/1000,ER78*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER78<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER78<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER78<0.01,0,IF(Plus!$AS$2>0,EI79*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER78+EI79+EL79+EM79+EN79-EP79,FC79),0)","v":0},0,{"$f":"Plus!O120","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,55,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ78<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ78*Plus!$F$23/1000,GJ78*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ78<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ78<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ78<0.01,0,IF(Plus!$AS$2>0,GA79*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ78+GA79+GD79+GE79+GF79-GH79,GU79),0)","v":0},0,{"$f":"Plus!O120","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,55,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY78<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY78*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY78*Adm!$GR$4)))","v":0},{"$f":"IF(HY78<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY78+HQ79+HT79+HU79+HV79-HW79,IH79),0)","v":0},0,null,0,null,7,{"$f":"IF(IC79=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC79=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX78<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX78*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX78*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB79=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB79=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L79<0.01,0,IF(Adm!$S$4=Adm!$S$8,L79*$L$15,L79*Adm!$V$4))","v":0},{"$f":"IF(L79<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L79<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L79+D80+G80+H80+I80-J80,V80),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R80=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI79<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI79*$AI$15,AI79*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN80=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC79<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC79*$BC$16,BC79*Adm!$V$4))","v":0},null,{"$f":"IF(BC79<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH80=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ79<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ79*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ79*Plus!$F$23/1000,BZ79*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ79<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ79<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ79+BQ80+BT80+BU80+BV80-BX80,CJ80),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ79<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ79*Plus!$F$23/1000,CZ79*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ79<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ79<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ79<0.01,0,IF(Plus!$AS$2>0,CQ80*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ79+CQ80+CT80+CU80+CV80-CX80,DK80),0)","v":0},0,{"$f":"Plus!O121","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,56,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER79<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER79*Plus!$F$23/1000,ER79*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER79<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER79<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER79<0.01,0,IF(Plus!$AS$2>0,EI80*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER79+EI80+EL80+EM80+EN80-EP80,FC80),0)","v":0},0,{"$f":"Plus!O121","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,56,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ79<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ79*Plus!$F$23/1000,GJ79*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ79<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ79<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ79<0.01,0,IF(Plus!$AS$2>0,GA80*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ79+GA80+GD80+GE80+GF80-GH80,GU80),0)","v":0},0,{"$f":"Plus!O121","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,56,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY79<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY79*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY79*Adm!$GR$4)))","v":0},{"$f":"IF(HY79<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY79+HQ80+HT80+HU80+HV80-HW80,IH80),0)","v":0},0,null,0,null,8,{"$f":"IF(IC80=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC80=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX79<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX79*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX79*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB80=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB80=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L80<0.01,0,IF(Adm!$S$4=Adm!$S$8,L80*$L$15,L80*Adm!$V$4))","v":0},{"$f":"IF(L80<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L80<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L80+D81+G81+H81+I81-J81,V81),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R81=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI80<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI80*$AI$15,AI80*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN81=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC80<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC80*$BC$16,BC80*Adm!$V$4))","v":0},null,{"$f":"IF(BC80<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH81=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ80<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ80*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ80*Plus!$F$23/1000,BZ80*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ80<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ80<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ80+BQ81+BT81+BU81+BV81-BX81,CJ81),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ80<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ80*Plus!$F$23/1000,CZ80*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ80<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ80<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ80<0.01,0,IF(Plus!$AS$2>0,CQ81*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ80+CQ81+CT81+CU81+CV81-CX81,DK81),0)","v":0},0,{"$f":"Plus!O122","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,57,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER80<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER80*Plus!$F$23/1000,ER80*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER80<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER80<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER80<0.01,0,IF(Plus!$AS$2>0,EI81*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER80+EI81+EL81+EM81+EN81-EP81,FC81),0)","v":0},0,{"$f":"Plus!O122","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,57,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ80<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ80*Plus!$F$23/1000,GJ80*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ80<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ80<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ80<0.01,0,IF(Plus!$AS$2>0,GA81*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ80+GA81+GD81+GE81+GF81-GH81,GU81),0)","v":0},0,{"$f":"Plus!O122","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,57,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY80<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY80*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY80*Adm!$GR$4)))","v":0},{"$f":"IF(HY80<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY80+HQ81+HT81+HU81+HV81-HW81,IH81),0)","v":0},0,null,0,null,9,{"$f":"IF(IC81=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC81=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX80<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX80*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX80*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB81=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB81=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L81<0.01,0,IF(Adm!$S$4=Adm!$S$8,L81*$L$15,L81*Adm!$V$4))","v":0},{"$f":"IF(L81<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L81<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L81+D82+G82+H82+I82-J82,V82),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R82=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI81<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI81*$AI$15,AI81*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN82=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC81<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC81*$BC$16,BC81*Adm!$V$4))","v":0},null,{"$f":"IF(BC81<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH82=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ81<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ81*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ81*Plus!$F$23/1000,BZ81*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ81<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ81<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ81+BQ82+BT82+BU82+BV82-BX82,CJ82),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ81<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ81*Plus!$F$23/1000,CZ81*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ81<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ81<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ81<0.01,0,IF(Plus!$AS$2>0,CQ82*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ81+CQ82+CT82+CU82+CV82-CX82,DK82),0)","v":0},0,{"$f":"Plus!O123","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,58,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER81<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER81*Plus!$F$23/1000,ER81*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER81<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER81<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER81<0.01,0,IF(Plus!$AS$2>0,EI82*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER81+EI82+EL82+EM82+EN82-EP82,FC82),0)","v":0},0,{"$f":"Plus!O123","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,58,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ81<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ81*Plus!$F$23/1000,GJ81*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ81<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ81<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ81<0.01,0,IF(Plus!$AS$2>0,GA82*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ81+GA82+GD82+GE82+GF82-GH82,GU82),0)","v":0},0,{"$f":"Plus!O123","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,58,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY81<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY81*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY81*Adm!$GR$4)))","v":0},{"$f":"IF(HY81<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY81+HQ82+HT82+HU82+HV82-HW82,IH82),0)","v":0},0,null,0,null,10,{"$f":"IF(IC82=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC82=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX81<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX81*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX81*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB82=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB82=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L82<0.01,0,IF(Adm!$S$4=Adm!$S$8,L82*$L$15,L82*Adm!$V$4))","v":0},{"$f":"IF(L82<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L82<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L82+D83+G83+H83+I83-J83,V83),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R83=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI82<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI82*$AI$15,AI82*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN83=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC82<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC82*$BC$16,BC82*Adm!$V$4))","v":0},null,{"$f":"IF(BC82<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH83=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ82<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ82*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ82*Plus!$F$23/1000,BZ82*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ82<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ82<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ82+BQ83+BT83+BU83+BV83-BX83,CJ83),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ82<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ82*Plus!$F$23/1000,CZ82*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ82<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ82<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ82<0.01,0,IF(Plus!$AS$2>0,CQ83*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ82+CQ83+CT83+CU83+CV83-CX83,DK83),0)","v":0},0,{"$f":"Plus!O124","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,59,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER82<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER82*Plus!$F$23/1000,ER82*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER82<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER82<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER82<0.01,0,IF(Plus!$AS$2>0,EI83*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER82+EI83+EL83+EM83+EN83-EP83,FC83),0)","v":0},0,{"$f":"Plus!O124","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,59,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ82<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ82*Plus!$F$23/1000,GJ82*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ82<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ82<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ82<0.01,0,IF(Plus!$AS$2>0,GA83*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ82+GA83+GD83+GE83+GF83-GH83,GU83),0)","v":0},0,{"$f":"Plus!O124","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,59,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY82<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY82*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY82*Adm!$GR$4)))","v":0},{"$f":"IF(HY82<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY82+HQ83+HT83+HU83+HV83-HW83,IH83),0)","v":0},0,null,0,null,11,{"$f":"IF(IC83=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC83=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX82<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX82*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX82*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB83=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB83=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L83<0.01,0,IF(Adm!$S$4=Adm!$S$8,L83*$L$15,L83*Adm!$V$4))","v":0},{"$f":"IF(L83<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L83<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L83+D84+G84+H84+I84-J84,V84),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R84=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI83<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI83*$AI$15,AI83*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN84=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC83<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC83*$BC$16,BC83*Adm!$V$4))","v":0},null,{"$f":"IF(BC83<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH84=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ83<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ83*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ83*Plus!$F$23/1000,BZ83*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ83<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ83<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ83+BQ84+BT84+BU84+BV84-BX84,CJ84),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ83<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ83*Plus!$F$23/1000,CZ83*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ83<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ83<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ83<0.01,0,IF(Plus!$AS$2>0,CQ84*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ83+CQ84+CT84+CU84+CV84-CX84,DK84),0)","v":0},0,null,null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,60,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER83<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER83*Plus!$F$23/1000,ER83*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER83<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER83<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER83<0.01,0,IF(Plus!$AS$2>0,EI84*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER83+EI84+EL84+EM84+EN84-EP84,FC84),0)","v":0},0,null,null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,60,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ83<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ83*Plus!$F$23/1000,GJ83*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ83<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ83<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ83<0.01,0,IF(Plus!$AS$2>0,GA84*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ83+GA84+GD84+GE84+GF84-GH84,GU84),0)","v":0},0,{"$f":"Plus!O125","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,60,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY83<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY83*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY83*Adm!$GR$4)))","v":0},{"$f":"IF(HY83<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY83+HQ84+HT84+HU84+HV84-HW84,IH84),0)","v":0},0,null,0,null,12,{"$f":"IF(IC84=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC84=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX83<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX83*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX83*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB84=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB84=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L84<0.01,0,IF(Adm!$S$4=Adm!$S$8,L84*$L$15,L84*Adm!$V$4))","v":0},{"$f":"IF(L84<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L84<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L84+D85+G85+H85+I85-J85,V85),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R85=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI84<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI84*$AI$15,AI84*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN85=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC84<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC84*$BC$16,BC84*Adm!$V$4))","v":0},null,{"$f":"IF(BC84<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH85=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ84<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ84*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ84*Plus!$F$23/1000,BZ84*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ84<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ84<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ84+BQ85+BT85+BU85+BV85-BX85,CJ85),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ84<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ84*Plus!$F$23/1000,CZ84*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ84<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ84<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ84<0.01,0,IF(Plus!$AS$2>0,CQ85*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ84+CQ85+CT85+CU85+CV85-CX85,DK85),0)","v":0},0,{"$f":"Plus!O126","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,61,0,0,{"$f":"MIN(DZ84+DW85,DY84*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER84<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER84*Plus!$F$23/1000,ER84*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER84<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER84<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER84<0.01,0,IF(Plus!$AS$2>0,EI85*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER84+EI85+EL85+EM85+EN85-EP85,FC85),0)","v":0},0,{"$f":"Plus!O126","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,61,0,0,{"$f":"MIN(FQ84+FN85,FP84*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ84<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ84*Plus!$F$23/1000,GJ84*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ84<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ84<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ84<0.01,0,IF(Plus!$AS$2>0,GA85*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ84+GA85+GD85+GE85+GF85-GH85,GU85),0)","v":0},0,{"$f":"Plus!O126","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,61,0,0,{"$f":"MIN(HI84+HF85,HH84*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY84<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY84*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY84*Adm!$GR$4)))","v":0},{"$f":"IF(HY84<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY84+HQ85+HT85+HU85+HV85-HW85,IH85),0)","v":0},0,null,0,null,1,{"$f":"IF(IC85=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC85=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX84<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX84*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX84*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB85=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB85=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L85<0.01,0,IF(Adm!$S$4=Adm!$S$8,L85*$L$15,L85*Adm!$V$4))","v":0},{"$f":"IF(L85<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L85<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L85+D86+G86+H86+I86-J86,V86),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R86=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI85<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI85*$AI$15,AI85*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN86=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC85<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC85*$BC$16,BC85*Adm!$V$4))","v":0},null,{"$f":"IF(BC85<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH86=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ85<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ85*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ85*Plus!$F$23/1000,BZ85*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ85<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ85<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ85+BQ86+BT86+BU86+BV86-BX86,CJ86),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ85<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ85*Plus!$F$23/1000,CZ85*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ85<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ85<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ85<0.01,0,IF(Plus!$AS$2>0,CQ86*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ85+CQ86+CT86+CU86+CV86-CX86,DK86),0)","v":0},0,{"$f":"Plus!O127","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,62,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER85<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER85*Plus!$F$23/1000,ER85*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER85<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER85<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER85<0.01,0,IF(Plus!$AS$2>0,EI86*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER85+EI86+EL86+EM86+EN86-EP86,FC86),0)","v":0},0,{"$f":"Plus!O127","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,62,0,0,{"$f":"MIN(FQ85+FN86,FP85)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ85<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ85*Plus!$F$23/1000,GJ85*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ85<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ85<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ85<0.01,0,IF(Plus!$AS$2>0,GA86*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ85+GA86+GD86+GE86+GF86-GH86,GU86),0)","v":0},0,{"$f":"Plus!O127","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,62,0,0,{"$f":"MIN(HI85+HF86,HH85)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY85<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY85*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY85*Adm!$GR$4)))","v":0},{"$f":"IF(HY85<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY85+HQ86+HT86+HU86+HV86-HW86,IH86),0)","v":0},0,null,0,null,2,{"$f":"IF(IC86=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC86=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX85<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX85*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX85*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB86=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB86=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L86<0.01,0,IF(Adm!$S$4=Adm!$S$8,L86*$L$15,L86*Adm!$V$4))","v":0},{"$f":"IF(L86<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L86<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L86+D87+G87+H87+I87-J87,V87),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R87=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI86<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI86*$AI$15,AI86*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN87=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC86<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC86*$BC$16,BC86*Adm!$V$4))","v":0},null,{"$f":"IF(BC86<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH87=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ86<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ86*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ86*Plus!$F$23/1000,BZ86*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ86<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ86<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ86+BQ87+BT87+BU87+BV87-BX87,CJ87),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ86<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ86*Plus!$F$23/1000,CZ86*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ86<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ86<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ86<0.01,0,IF(Plus!$AS$2>0,CQ87*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ86+CQ87+CT87+CU87+CV87-CX87,DK87),0)","v":0},0,{"$f":"Plus!O128","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,63,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER86<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER86*Plus!$F$23/1000,ER86*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER86<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER86<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER86<0.01,0,IF(Plus!$AS$2>0,EI87*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER86+EI87+EL87+EM87+EN87-EP87,FC87),0)","v":0},0,{"$f":"Plus!O128","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,63,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ86<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ86*Plus!$F$23/1000,GJ86*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ86<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ86<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ86<0.01,0,IF(Plus!$AS$2>0,GA87*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ86+GA87+GD87+GE87+GF87-GH87,GU87),0)","v":0},0,{"$f":"Plus!O128","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,63,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY86<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY86*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY86*Adm!$GR$4)))","v":0},{"$f":"IF(HY86<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY86+HQ87+HT87+HU87+HV87-HW87,IH87),0)","v":0},0,null,0,null,3,{"$f":"IF(IC87=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC87=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX86<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX86*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX86*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB87=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB87=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L87<0.01,0,IF(Adm!$S$4=Adm!$S$8,L87*$L$15,L87*Adm!$V$4))","v":0},{"$f":"IF(L87<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L87<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L87+D88+G88+H88+I88-J88,V88),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R88=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI87<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI87*$AI$15,AI87*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN88=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC87<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC87*$BC$16,BC87*Adm!$V$4))","v":0},null,{"$f":"IF(BC87<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH88=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ87<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ87*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ87*Plus!$F$23/1000,BZ87*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ87<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ87<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ87+BQ88+BT88+BU88+BV88-BX88,CJ88),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ87<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ87*Plus!$F$23/1000,CZ87*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ87<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ87<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ87<0.01,0,IF(Plus!$AS$2>0,CQ88*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ87+CQ88+CT88+CU88+CV88-CX88,DK88),0)","v":0},0,{"$f":"Plus!O129","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,64,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER87<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER87*Plus!$F$23/1000,ER87*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER87<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER87<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER87<0.01,0,IF(Plus!$AS$2>0,EI88*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER87+EI88+EL88+EM88+EN88-EP88,FC88),0)","v":0},0,{"$f":"Plus!O129","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,64,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ87<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ87*Plus!$F$23/1000,GJ87*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ87<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ87<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ87<0.01,0,IF(Plus!$AS$2>0,GA88*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ87+GA88+GD88+GE88+GF88-GH88,GU88),0)","v":0},0,{"$f":"Plus!O129","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,64,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY87<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY87*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY87*Adm!$GR$4)))","v":0},{"$f":"IF(HY87<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY87+HQ88+HT88+HU88+HV88-HW88,IH88),0)","v":0},0,null,0,null,4,{"$f":"IF(IC88=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC88=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX87<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX87*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX87*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB88=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB88=1,Adm!$HE$4,0)","v":0}]
[{"$f":"IF(A88=12,1,A88+1)","v":5},null,{"$f":"IF(L88<0.01,0,C88+1)","v":0},0,0,0,{"$f":"IF(L88<0.01,0,IF(Adm!$S$4=Adm!$S$8,L88*$L$15,L88*Adm!$V$4))","v":0},{"$f":"IF(L88<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L88<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L88<0.01,0,F89+G89+H89+I89)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L88+D89+G89+H89+I89-J89,V89),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R89=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,{"$f":"IF(AI88<0.01,0,Z88+1)","v":0},0,0,0,{"$f":"IF(AI88<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI88*$AI$15,AI88*Adm!$V$4))","v":0},null,null,{"$f":"IF(AI88<0.01,0,AC89+AD89+AE89+AF89)","v":0},null,{"$f":"AI88-AB89","v":0},null,{"$f":"AG89","v":0},null,null,5,{"$f":"IF(AN89=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BC88<0.01,0,AU88+1)","v":0},0,{"$f":"IF(BC88<0.01,0,AX89-AV89)","v":0},0,{"$f":"IF(BC88<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC88*$BC$16,BC88*Adm!$V$4))","v":0},null,{"$f":"IF(BC88<0.01,0,Adm!$Q$6)","v":0},{"$f":"IF(BC88<0.01,0,AX89+AY89+AZ89+BA89)","v":0},0,null,{"$f":"BB89","v":0},null,null,5,{"$f":"IF(BH89=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BO88=12,1,BO88+1)","v":5},{"$f":"IF(BZ88<0.01,0,BP88+1)","v":0},0,0,0,{"$f":"IF(BZ88<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ88*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ88*Plus!$F$23/1000,BZ88*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ88<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ88<0.01,0,Plus!$BD$2)","v":0},null,{"$f":"IF(BZ88<0.01,0,BS89+BT89+BU89+BV89)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ88+BQ89+BT89+BU89+BV89-BX89,CJ89),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,{"$f":"IF(CN88=12,1,CN88+1)","v":5},0,{"$f":"IF(CZ88<0.01,0,CP88+1)","v":0},0,0,0,{"$f":"IF(CZ88<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ88*Plus!$F$23/1000,CZ88*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ88<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ88<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ88<0.01,0,IF(Plus!$AS$2>0,CQ89*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ88+CQ89+CT89+CU89+CV89-CX89,DK89),0)","v":0},0,{"$f":"Plus!O130","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,65,0,{"$f":"DY89-DW89","v":0},0,{"$f":"IF(DZ88<0.001,0,DZ88-DX89-EA91)","v":1000000},null,null,null,null,null,{"$f":"IF(EF88=12,1,EF88+1)","v":5},0,{"$f":"IF(ER88<0.01,0,EH88+1)","v":0},0,0,0,{"$f":"IF(ER88<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER88*Plus!$F$23/1000,ER88*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER88<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER88<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER88<0.01,0,IF(Plus!$AS$2>0,EI89*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER88+EI89+EL89+EM89+EN89-EP89,FC89),0)","v":0},0,{"$f":"Plus!O130","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,ES88<0.01),0,IF($FE$21=2,(ER88*FJ89)+EI89,0))","v":0},0,null,0,65,0,{"$f":"FP89-FN89","v":0},0,{"$f":"IF(FQ88<0.001,0,FQ88-FO89-FR91)","v":1000000},null,null,null,null,null,null,{"$f":"IF(FX88=12,1,FX88+1)","v":5},0,{"$f":"IF(GJ88<0.01,0,FZ88+1)","v":0},0,0,0,{"$f":"IF(GJ88<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ88*Plus!$F$23/1000,GJ88*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ88<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ88<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ88<0.01,0,IF(Plus!$AS$2>0,GA89*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ88+GA89+GD89+GE89+GF89-GH89,GU89),0)","v":0},0,{"$f":"Plus!O130","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,GK88<0.01),0,IF($FE$21=2,(GJ88*HB89)+GA89,0))","v":0},0,null,0,65,0,{"$f":"HH89-HF89","v":0},0,{"$f":"IF(HI88<0.001,0,HI88-HG89-HJ91)","v":1000000},null,null,null,{"$f":"IF(HM88=12,1,HM88+1)","v":5},null,{"$f":"IF(HY88<0.01,0,HO88+1)","v":0},0,0,0,0,{"$f":"IF(HY88<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY88*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY88*Adm!$GR$4)))","v":0},{"$f":"IF(HY88<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,{"$f":"IF(HY88<0.01,0,HS89+HT89+HU89+HV89)","v":0},{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY88+HQ89+HT89+HU89+HV89-HW89,IH89),0)","v":0},0,null,0,null,5,{"$f":"IF(IC89=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC89=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,{"$f":"IF(IL88=12,1,IL88+1)","v":5},null,{"$f":"IF(IX88<0.01,0,IN88+1)","v":0},0,0,0,0,{"$f":"IF(IX88<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX88*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX88*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB89=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB89=1,Adm!$HE$4,0)","v":0}]
[6,null,0,{"$f":"IF(L89<0.01,0,L89*$F$9*30.4166/360)","v":0},0,0,{"$f":"IF(L89<0.01,0,IF(Adm!$S$4=Adm!$S$8,L89*$L$15,L89*Adm!$V$4))","v":0},{"$f":"IF(L89<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L89<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L89+D90+G90+H90+I90-J90,V90),0)","v":0},{"$f":"IF(L89<0.01,0,L89-E90-K90)","v":0},null,null,{"$f":"J90+K90","v":0},null,null,{"$f":"IF(R89=12,1,R89+1)","v":6},{"$f":"IF(R90=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A90,2)=0,U90*0.05*2,0)","v":0},null,null,null,0,{"$f":"IF(AI89<0.01,0,AI89*$AC$9*30.4166/360)","v":0},{"$f":"IF(AI89<0.01,0,AC90-AA90)","v":0},{"$f":"IF(AI89<0.1,0,MIN(AI89+AA90,AC89*(1+AO90)))","v":0},{"$f":"IF(AI89<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI89*$AI$15,AI89*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,{"$f":"IF(AN89=12,1,AN89+1)","v":6},{"$f":"IF(AN90=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,{"$f":"IF(BC89<0.01,0,BC89*$AX$9*30.4166/360)","v":0},0,{"$f":"IF(BC89<0.1,0,MIN(BC89+AV90,AX89*(1+BI90)))","v":0},{"$f":"IF(BC89<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC89*$BC$16,BC89*Adm!$V$4))","v":0},null,{"$f":"IF(BC89<0.01,0,Adm!$Q$6)","v":0},0,{"$f":"BC89-AW90","v":0},null,0,null,null,{"$f":"IF(BH89=12,1,BH89+1)","v":6},{"$f":"IF(BH90=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,{"$f":"IF(BZ89<0.01,0,BZ89*$BS$9*30.4166/360)","v":0},0,0,{"$f":"IF(BZ89<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ89*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ89*Plus!$F$23/1000,BZ89*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ89<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ89<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ89+BQ90+BT90+BU90+BV90-BX90,CJ90),0)","v":0},0,null,null,{"$f":"BX90+BY90","v":0},null,null,{"$f":"IF(CF89=12,1,CF89+1)","v":6},0,null,0,{"$f":"IF(MOD(BO90,2)=0,CI90*0.05*2,0)","v":0},null,null,null,6,{"$f":"IF(CZ89>0,CO89-1,0)","v":0},0,{"$f":"IF(CZ89<0.01,0,CZ89*$CS$9*30.4166/360)","v":0},0,0,{"$f":"IF(CZ89<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ89*Plus!$F$23/1000,CZ89*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ89<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ89<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ89<0.01,0,IF(Plus!$AS$2>0,CQ90*Plus!$AS$3,0))","v":0},{"$f":"IF(CZ89<0.01,0,CS90+CT90+CU90+CV90+CW90)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ89+CQ90+CT90+CU90+CV90-CX90,DK90),0)","v":0},0,{"$f":"Plus!O131","v":0},null,null,{"$f":"CS90+CT90+(CU90/1.16)+(CV90/1.16)+CY90","v":0},null,null,{"$f":"IF(DG89=12,1,DG89+1)","v":6},0,null,0,{"$f":"IF(MOD(CN90,2)=0,DJ90*0.05*2,0)","v":0},null,null,0,{"$f":"IF(AND($DP$21=1,DA89>0.1),DP90,0)","v":0},0,{"$f":"IF(AND(DR90>0.01,$DN$21=2),DR90,0)","v":0},{"$f":"IF(AND($DN$21=2,DA89<0.01),0,IF($DN$21=2,(CZ89*DS90)+CQ90,0))","v":0},{"$f":"DU90","v":0},null,{"$f":"DX90/DZ89","v":0},66,{"$f":"DZ89*$DW$18*30.4166/360","v":0},0,0,1000000,null,null,null,null,null,6,{"$f":"IF(ER89>0,EG89-1,0)","v":0},0,{"$f":"IF(ER89<0.01,0,ER89*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(ER89<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER89*Plus!$F$23/1000,ER89*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER89<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER89<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER89<0.01,0,IF(Plus!$AS$2>0,EI90*Plus!$AS$3,0))","v":0},{"$f":"IF(ER89<0.01,0,EK90+EL90+EM90+EN90+EO90)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER89+EI90+EL90+EM90+EN90-EP90,FC90),0)","v":0},0,{"$f":"Plus!O131","v":0},null,null,0,null,null,{"$f":"IF(EY89=12,1,EY89+1)","v":6},0,null,0,{"$f":"IF(MOD(EF90,2)=0,FB90*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,ES89>0.1),FG90,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),EG89,-ER89),0)","v":0},{"$f":"IF(AND(FI90>0.01,$FE$21=2),FI90,0)","v":0},0,{"$f":"FL90","v":0},null,{"$f":"FO90/FQ89","v":0},66,{"$f":"FQ89*$FN$18*30.4166/360","v":0},0,0,1000000,null,null,null,null,null,null,6,{"$f":"IF(GJ89>0,FY89-1,0)","v":0},0,{"$f":"IF(GJ89<0.01,0,GJ89*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(GJ89<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ89*Plus!$F$23/1000,GJ89*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ89<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ89<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ89<0.01,0,IF(Plus!$AS$2>0,GA90*Plus!$AS$3,0))","v":0},{"$f":"IF(GJ89<0.01,0,GC90+GD90+GE90+GF90+GG90)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ89+GA90+GD90+GE90+GF90-GH90,GU90),0)","v":0},0,{"$f":"Plus!O131","v":0},null,null,0,null,null,{"$f":"IF(GQ89=12,1,GQ89+1)","v":6},0,null,0,{"$f":"IF(MOD(FX90,2)=0,GT90*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,GK89>0.1),GY90,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),FY89,-GJ89),0)","v":0},{"$f":"IF(AND(HA90>0.01,$FE$21=2),HA90,0)","v":0},0,{"$f":"HD90","v":0},null,{"$f":"HG90/HI89","v":0},66,{"$f":"HI89*$FN$18*30.4166/360","v":0},0,0,1000000,null,null,null,6,null,0,0,{"$f":"IF(HY89<0.01,0,HY89*HP90*30.4166/360)","v":0},{"$f":"IF(HY89<0.01,0,HS90-HQ90)","v":0},{"$f":"IF(HY88<0.1,0,MIN(HY89+HQ90,HS89*(1+ID90)))","v":0},{"$f":"IF(HY89<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY89*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY89*Adm!$GR$4)))","v":0},{"$f":"IF(HY89<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},{"$f":"IF(HY89<0.01,0,0)","v":0},0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY89+HQ90+HT90+HU90+HV90-HW90,IH90),0)","v":0},{"$f":"IF(HY89<0.01,0,HY89-HR90-HX90)","v":0},null,{"$f":"HW90+HX90","v":0},null,{"$f":"IF(IC89=12,1,IC89+1)","v":6},{"$f":"IF(IC90=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC90=1,Adm!$HE$4,0)","v":0},null,0,{"$f":"IF(MOD(HM90,2)=0,IG90*0.05*2,0)","v":0},null,null,null,6,null,0,0,{"$f":"IF(IX89<0.01,0,IX89*IO90*30.4166/360)","v":0},{"$f":"IF(IX89<0.01,0,IR90-IP90)","v":0},{"$f":"IF(IX88<0.1,0,MIN(IX89+IP90,IR89*(1+JC90)))","v":0},{"$f":"IF(IX89<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX89*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX89*Adm!$GR$4)))","v":0},null,{"$f":"IF(IX89<0.01,0,0)","v":0},{"$f":"IF(IX89<0.01,0,IR90+IS90+IT90+IU90)","v":0},null,{"$f":"IF(IX89<0.01,0,IX89-IQ90-IW90)","v":0},null,{"$f":"IV90+IW90","v":0},null,{"$f":"IF(JB89=12,1,JB89+1)","v":6},{"$f":"IF(JB90=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB90=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L90<0.01,0,IF(Adm!$S$4=Adm!$S$8,L90*$L$15,L90*Adm!$V$4))","v":0},{"$f":"IF(L90<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L90<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L90+D91+G91+H91+I91-J91,V91),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R91=1,Cal!$AB$127,0)","v":0},null,{"$f":"U90","v":0},0,null,null,null,0,0,0,0,{"$f":"IF(AI90<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI90*$AI$15,AI90*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN91=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC90<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC90*$BC$16,BC90*Adm!$V$4))","v":0},null,{"$f":"IF(BC90<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH91=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ90<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ90*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ90*Plus!$F$23/1000,BZ90*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ90<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ90<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ90+BQ91+BT91+BU91+BV91-BX91,CJ91),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(CF91=1,$BS$12,0)","v":0},null,{"$f":"CI90","v":0},0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ90<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ90*Plus!$F$23/1000,CZ90*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ90<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ90<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ90<0.01,0,IF(Plus!$AS$2>0,CQ91*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ90+CQ91+CT91+CU91+CV91-CX91,DK91),0)","v":0},0,{"$f":"Plus!O132","v":0},null,null,0,null,null,7,{"$f":"IF(DG91=1,$CS$12,0)","v":0},null,{"$f":"DJ90","v":0},0,null,null,{"$f":"IF(DO91>1,DO91,IF(DQ91>1,DQ91,0))","v":0},0,0,0,0,0,null,0,67,0,0,{"$f":"MIN(DZ90+DW91,DY90)","v":0},1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER90<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER90*Plus!$F$23/1000,ER90*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER90<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER90<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER90<0.01,0,IF(Plus!$AS$2>0,EI91*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER90+EI91+EL91+EM91+EN91-EP91,FC91),0)","v":0},0,{"$f":"Plus!O132","v":0},null,null,0,null,null,7,{"$f":"IF(EY91=1,$EK$12,0)","v":0},null,{"$f":"FB90","v":0},0,null,{"$f":"IF(FF91>1,FF91,IF(FH91>1,FH91,0))","v":0},0,0,0,0,0,null,0,67,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ90<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ90*Plus!$F$23/1000,GJ90*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ90<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ90<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ90<0.01,0,IF(Plus!$AS$2>0,GA91*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ90+GA91+GD91+GE91+GF91-GH91,GU91),0)","v":0},0,{"$f":"Plus!O132","v":0},null,null,0,null,null,7,{"$f":"IF(GQ91=1,$GC$12,0)","v":0},null,{"$f":"GT90","v":0},0,null,{"$f":"IF(GX91>1,GX91,IF(GZ91>1,GZ91,0))","v":0},0,0,0,0,0,null,0,67,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY90<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY90*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY90*Adm!$GR$4)))","v":0},{"$f":"IF(HY90<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY90+HQ91+HT91+HU91+HV91-HW91,IH91),0)","v":0},0,null,0,null,7,{"$f":"IF(IC91=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC91=1,Adm!$HE$4,0)","v":0},null,{"$f":"IG90","v":0},0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX90<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX90*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX90*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB91=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB91=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L91<0.01,0,IF(Adm!$S$4=Adm!$S$8,L91*$L$15,L91*Adm!$V$4))","v":0},{"$f":"IF(L91<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L91<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L91+D92+G92+H92+I92-J92,V92),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R92=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI91<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI91*$AI$15,AI91*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN92=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC91<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC91*$BC$16,BC91*Adm!$V$4))","v":0},null,{"$f":"IF(BC91<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH92=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ91<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ91*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ91*Plus!$F$23/1000,BZ91*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ91<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ91<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ91+BQ92+BT92+BU92+BV92-BX92,CJ92),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ91<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ91*Plus!$F$23/1000,CZ91*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ91<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ91<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ91<0.01,0,IF(Plus!$AS$2>0,CQ92*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ91+CQ92+CT92+CU92+CV92-CX92,DK92),0)","v":0},0,{"$f":"Plus!O133","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO91,-CZ91),0)","v":0},0,0,0,null,0,{"$f":"IF(DZ91<=0,\"\",DV91+1)","v":68},0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER91<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER91*Plus!$F$23/1000,ER91*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER91<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER91<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER91<0.01,0,IF(Plus!$AS$2>0,EI92*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER91+EI92+EL92+EM92+EN92-EP92,FC92),0)","v":0},0,{"$f":"Plus!O133","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ91<=0,\"\",FM91+1)","v":68},0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ91<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ91*Plus!$F$23/1000,GJ91*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ91<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ91<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ91<0.01,0,IF(Plus!$AS$2>0,GA92*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ91+GA92+GD92+GE92+GF92-GH92,GU92),0)","v":0},0,{"$f":"Plus!O133","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI91<=0,\"\",HE91+1)","v":68},0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY91<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY91*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY91*Adm!$GR$4)))","v":0},{"$f":"IF(HY91<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY91+HQ92+HT92+HU92+HV92-HW92,IH92),0)","v":0},0,null,0,null,8,{"$f":"IF(IC92=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC92=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX91<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX91*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX91*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB92=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB92=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L92<0.01,0,IF(Adm!$S$4=Adm!$S$8,L92*$L$15,L92*Adm!$V$4))","v":0},{"$f":"IF(L92<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L92<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L92+D93+G93+H93+I93-J93,V93),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R93=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI92<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI92*$AI$15,AI92*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN93=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC92<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC92*$BC$16,BC92*Adm!$V$4))","v":0},null,{"$f":"IF(BC92<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH93=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ92<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ92*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ92*Plus!$F$23/1000,BZ92*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ92<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ92<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ92+BQ93+BT93+BU93+BV93-BX93,CJ93),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ92<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ92*Plus!$F$23/1000,CZ92*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ92<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ92<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ92<0.01,0,IF(Plus!$AS$2>0,CQ93*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ92+CQ93+CT93+CU93+CV93-CX93,DK93),0)","v":0},0,{"$f":"Plus!O134","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,69,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER92<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER92*Plus!$F$23/1000,ER92*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER92<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER92<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER92<0.01,0,IF(Plus!$AS$2>0,EI93*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER92+EI93+EL93+EM93+EN93-EP93,FC93),0)","v":0},0,{"$f":"Plus!O134","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,69,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ92<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ92*Plus!$F$23/1000,GJ92*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ92<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ92<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ92<0.01,0,IF(Plus!$AS$2>0,GA93*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ92+GA93+GD93+GE93+GF93-GH93,GU93),0)","v":0},0,{"$f":"Plus!O134","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,69,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY92<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY92*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY92*Adm!$GR$4)))","v":0},{"$f":"IF(HY92<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY92+HQ93+HT93+HU93+HV93-HW93,IH93),0)","v":0},0,null,0,null,9,{"$f":"IF(IC93=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC93=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX92<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX92*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX92*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB93=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB93=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L93<0.01,0,IF(Adm!$S$4=Adm!$S$8,L93*$L$15,L93*Adm!$V$4))","v":0},{"$f":"IF(L93<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L93<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L93+D94+G94+H94+I94-J94,V94),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R94=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI93<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI93*$AI$15,AI93*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN94=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC93<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC93*$BC$16,BC93*Adm!$V$4))","v":0},null,{"$f":"IF(BC93<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH94=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ93<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ93*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ93*Plus!$F$23/1000,BZ93*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ93<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ93<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ93+BQ94+BT94+BU94+BV94-BX94,CJ94),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ93<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ93*Plus!$F$23/1000,CZ93*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ93<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ93<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ93<0.01,0,IF(Plus!$AS$2>0,CQ94*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ93+CQ94+CT94+CU94+CV94-CX94,DK94),0)","v":0},0,{"$f":"Plus!O135","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,70,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER93<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER93*Plus!$F$23/1000,ER93*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER93<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER93<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER93<0.01,0,IF(Plus!$AS$2>0,EI94*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER93+EI94+EL94+EM94+EN94-EP94,FC94),0)","v":0},0,{"$f":"Plus!O135","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,70,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ93<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ93*Plus!$F$23/1000,GJ93*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ93<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ93<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ93<0.01,0,IF(Plus!$AS$2>0,GA94*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ93+GA94+GD94+GE94+GF94-GH94,GU94),0)","v":0},0,{"$f":"Plus!O135","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,70,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY93<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY93*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY93*Adm!$GR$4)))","v":0},{"$f":"IF(HY93<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY93+HQ94+HT94+HU94+HV94-HW94,IH94),0)","v":0},0,null,0,null,10,{"$f":"IF(IC94=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC94=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX93<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX93*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX93*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB94=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB94=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L94<0.01,0,IF(Adm!$S$4=Adm!$S$8,L94*$L$15,L94*Adm!$V$4))","v":0},{"$f":"IF(L94<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L94<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L94+D95+G95+H95+I95-J95,V95),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R95=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI94<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI94*$AI$15,AI94*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN95=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC94<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC94*$BC$16,BC94*Adm!$V$4))","v":0},null,{"$f":"IF(BC94<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH95=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ94<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ94*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ94*Plus!$F$23/1000,BZ94*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ94<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ94<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ94+BQ95+BT95+BU95+BV95-BX95,CJ95),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ94<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ94*Plus!$F$23/1000,CZ94*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ94<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ94<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ94<0.01,0,IF(Plus!$AS$2>0,CQ95*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ94+CQ95+CT95+CU95+CV95-CX95,DK95),0)","v":0},0,{"$f":"Plus!O136","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,71,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER94<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER94*Plus!$F$23/1000,ER94*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER94<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER94<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER94<0.01,0,IF(Plus!$AS$2>0,EI95*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER94+EI95+EL95+EM95+EN95-EP95,FC95),0)","v":0},0,{"$f":"Plus!O136","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,71,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ94<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ94*Plus!$F$23/1000,GJ94*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ94<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ94<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ94<0.01,0,IF(Plus!$AS$2>0,GA95*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ94+GA95+GD95+GE95+GF95-GH95,GU95),0)","v":0},0,{"$f":"Plus!O136","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,71,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY94<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY94*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY94*Adm!$GR$4)))","v":0},{"$f":"IF(HY94<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY94+HQ95+HT95+HU95+HV95-HW95,IH95),0)","v":0},0,null,0,null,11,{"$f":"IF(IC95=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC95=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX94<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX94*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX94*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB95=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB95=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L95<0.01,0,IF(Adm!$S$4=Adm!$S$8,L95*$L$15,L95*Adm!$V$4))","v":0},{"$f":"IF(L95<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L95<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L95+D96+G96+H96+I96-J96,V96),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R96=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI95<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI95*$AI$15,AI95*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN96=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC95<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC95*$BC$16,BC95*Adm!$V$4))","v":0},null,{"$f":"IF(BC95<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH96=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ95<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ95*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ95*Plus!$F$23/1000,BZ95*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ95<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ95<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ95+BQ96+BT96+BU96+BV96-BX96,CJ96),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ95<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ95*Plus!$F$23/1000,CZ95*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ95<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ95<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ95<0.01,0,IF(Plus!$AS$2>0,CQ96*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ95+CQ96+CT96+CU96+CV96-CX96,DK96),0)","v":0},0,{"$f":"Plus!O137","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,72,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER95<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER95*Plus!$F$23/1000,ER95*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER95<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER95<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER95<0.01,0,IF(Plus!$AS$2>0,EI96*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER95+EI96+EL96+EM96+EN96-EP96,FC96),0)","v":0},0,{"$f":"Plus!O137","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,72,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ95<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ95*Plus!$F$23/1000,GJ95*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ95<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ95<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ95<0.01,0,IF(Plus!$AS$2>0,GA96*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ95+GA96+GD96+GE96+GF96-GH96,GU96),0)","v":0},0,{"$f":"Plus!O137","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,72,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY95<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY95*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY95*Adm!$GR$4)))","v":0},{"$f":"IF(HY95<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY95+HQ96+HT96+HU96+HV96-HW96,IH96),0)","v":0},0,null,0,null,12,{"$f":"IF(IC96=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC96=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX95<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX95*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX95*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB96=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB96=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L96<0.01,0,IF(Adm!$S$4=Adm!$S$8,L96*$L$15,L96*Adm!$V$4))","v":0},{"$f":"IF(L96<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L96<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L96+D97+G97+H97+I97-J97,V97),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R97=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI96<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI96*$AI$15,AI96*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN97=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC96<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC96*$BC$16,BC96*Adm!$V$4))","v":0},null,{"$f":"IF(BC96<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH97=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ96<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ96*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ96*Plus!$F$23/1000,BZ96*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ96<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ96<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ96+BQ97+BT97+BU97+BV97-BX97,CJ97),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ96<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ96*Plus!$F$23/1000,CZ96*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ96<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ96<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ96<0.01,0,IF(Plus!$AS$2>0,CQ97*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ96+CQ97+CT97+CU97+CV97-CX97,DK97),0)","v":0},0,{"$f":"Plus!O138","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,73,0,0,{"$f":"MIN(DZ96+DW97,DY96*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER96<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER96*Plus!$F$23/1000,ER96*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER96<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER96<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER96<0.01,0,IF(Plus!$AS$2>0,EI97*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER96+EI97+EL97+EM97+EN97-EP97,FC97),0)","v":0},0,{"$f":"Plus!O138","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,73,0,0,{"$f":"MIN(FQ96+FN97,FP96*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ96<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ96*Plus!$F$23/1000,GJ96*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ96<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ96<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ96<0.01,0,IF(Plus!$AS$2>0,GA97*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ96+GA97+GD97+GE97+GF97-GH97,GU97),0)","v":0},0,{"$f":"Plus!O138","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,73,0,0,{"$f":"MIN(HI96+HF97,HH96*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY96<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY96*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY96*Adm!$GR$4)))","v":0},{"$f":"IF(HY96<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY96+HQ97+HT97+HU97+HV97-HW97,IH97),0)","v":0},0,null,0,null,1,{"$f":"IF(IC97=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC97=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX96<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX96*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX96*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB97=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB97=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L97<0.01,0,IF(Adm!$S$4=Adm!$S$8,L97*$L$15,L97*Adm!$V$4))","v":0},{"$f":"IF(L97<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L97<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L97+D98+G98+H98+I98-J98,V98),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R98=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI97<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI97*$AI$15,AI97*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN98=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC97<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC97*$BC$16,BC97*Adm!$V$4))","v":0},null,{"$f":"IF(BC97<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH98=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ97<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ97*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ97*Plus!$F$23/1000,BZ97*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ97<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ97<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ97+BQ98+BT98+BU98+BV98-BX98,CJ98),0)","v":0},{"$f":"IF(BZ97<0.01,0,BZ97-BR98-BY98)","v":0},null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ97<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ97*Plus!$F$23/1000,CZ97*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ97<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ97<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ97<0.01,0,IF(Plus!$AS$2>0,CQ98*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ97+CQ98+CT98+CU98+CV98-CX98,DK98),0)","v":0},0,{"$f":"Plus!O139","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,74,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER97<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER97*Plus!$F$23/1000,ER97*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER97<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER97<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER97<0.01,0,IF(Plus!$AS$2>0,EI98*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER97+EI98+EL98+EM98+EN98-EP98,FC98),0)","v":0},0,{"$f":"Plus!O139","v":0},null,null,{"$f":"EK98+EL98+(EM98/1.16)+(EN98/1.16)+EQ98","v":0},null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,74,0,0,{"$f":"MIN(FQ97+FN98,FP97)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ97<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ97*Plus!$F$23/1000,GJ97*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ97<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ97<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ97<0.01,0,IF(Plus!$AS$2>0,GA98*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ97+GA98+GD98+GE98+GF98-GH98,GU98),0)","v":0},0,{"$f":"Plus!O139","v":0},null,null,{"$f":"GC98+GD98+(GE98/1.16)+(GF98/1.16)+GI98","v":0},null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,74,0,0,{"$f":"MIN(HI97+HF98,HH97)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY97<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY97*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY97*Adm!$GR$4)))","v":0},{"$f":"IF(HY97<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY97+HQ98+HT98+HU98+HV98-HW98,IH98),0)","v":0},0,null,0,null,2,{"$f":"IF(IC98=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC98=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX97<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX97*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX97*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB98=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB98=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L98<0.01,0,IF(Adm!$S$4=Adm!$S$8,L98*$L$15,L98*Adm!$V$4))","v":0},{"$f":"IF(L98<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L98<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L98+D99+G99+H99+I99-J99,V99),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R99=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI98<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI98*$AI$15,AI98*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN99=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC98<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC98*$BC$16,BC98*Adm!$V$4))","v":0},null,{"$f":"IF(BC98<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH99=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ98<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ98*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ98*Plus!$F$23/1000,BZ98*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ98<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ98<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ98+BQ99+BT99+BU99+BV99-BX99,CJ99),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ98<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ98*Plus!$F$23/1000,CZ98*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ98<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ98<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ98<0.01,0,IF(Plus!$AS$2>0,CQ99*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ98+CQ99+CT99+CU99+CV99-CX99,DK99),0)","v":0},0,{"$f":"Plus!O140","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,75,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER98<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER98*Plus!$F$23/1000,ER98*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER98<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER98<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER98<0.01,0,IF(Plus!$AS$2>0,EI99*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER98+EI99+EL99+EM99+EN99-EP99,FC99),0)","v":0},{"$f":"IF(ER98<0.01,0,ER98-EJ99-EQ99-ES99)","v":0},{"$f":"Plus!O140","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,75,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ98<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ98*Plus!$F$23/1000,GJ98*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ98<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ98<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ98<0.01,0,IF(Plus!$AS$2>0,GA99*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ98+GA99+GD99+GE99+GF99-GH99,GU99),0)","v":0},{"$f":"IF(GJ98<0.01,0,GJ98-GB99-GI99-GK99)","v":0},{"$f":"Plus!O140","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,75,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY98<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY98*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY98*Adm!$GR$4)))","v":0},{"$f":"IF(HY98<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY98+HQ99+HT99+HU99+HV99-HW99,IH99),0)","v":0},0,null,0,null,3,{"$f":"IF(IC99=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC99=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX98<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX98*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX98*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB99=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB99=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L99<0.01,0,IF(Adm!$S$4=Adm!$S$8,L99*$L$15,L99*Adm!$V$4))","v":0},{"$f":"IF(L99<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L99<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L99+D100+G100+H100+I100-J100,V100),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R100=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI99<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI99*$AI$15,AI99*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN100=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC99<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC99*$BC$16,BC99*Adm!$V$4))","v":0},null,{"$f":"IF(BC99<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH100=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ99<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ99*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ99*Plus!$F$23/1000,BZ99*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ99<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ99<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ99+BQ100+BT100+BU100+BV100-BX100,CJ100),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ99<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ99*Plus!$F$23/1000,CZ99*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ99<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ99<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ99<0.01,0,IF(Plus!$AS$2>0,CQ100*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ99+CQ100+CT100+CU100+CV100-CX100,DK100),0)","v":0},0,{"$f":"Plus!O141","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,76,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER99<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER99*Plus!$F$23/1000,ER99*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER99<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER99<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER99<0.01,0,IF(Plus!$AS$2>0,EI100*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER99+EI100+EL100+EM100+EN100-EP100,FC100),0)","v":0},0,{"$f":"Plus!O141","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,76,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ99<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ99*Plus!$F$23/1000,GJ99*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ99<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ99<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ99<0.01,0,IF(Plus!$AS$2>0,GA100*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ99+GA100+GD100+GE100+GF100-GH100,GU100),0)","v":0},0,{"$f":"Plus!O141","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,76,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY99<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY99*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY99*Adm!$GR$4)))","v":0},{"$f":"IF(HY99<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY99+HQ100+HT100+HU100+HV100-HW100,IH100),0)","v":0},0,null,0,null,4,{"$f":"IF(IC100=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC100=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX99<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX99*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX99*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB100=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB100=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L100<0.01,0,IF(Adm!$S$4=Adm!$S$8,L100*$L$15,L100*Adm!$V$4))","v":0},{"$f":"IF(L100<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L100<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L100+D101+G101+H101+I101-J101,V101),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R101=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI100<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI100*$AI$15,AI100*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN101=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC100<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC100*$BC$16,BC100*Adm!$V$4))","v":0},null,{"$f":"IF(BC100<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH101=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ100<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ100*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ100*Plus!$F$23/1000,BZ100*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ100<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ100<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ100+BQ101+BT101+BU101+BV101-BX101,CJ101),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ100<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ100*Plus!$F$23/1000,CZ100*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ100<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ100<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ100<0.01,0,IF(Plus!$AS$2>0,CQ101*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ100+CQ101+CT101+CU101+CV101-CX101,DK101),0)","v":0},0,{"$f":"Plus!O142","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,77,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER100<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER100*Plus!$F$23/1000,ER100*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER100<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER100<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER100<0.01,0,IF(Plus!$AS$2>0,EI101*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER100+EI101+EL101+EM101+EN101-EP101,FC101),0)","v":0},0,{"$f":"Plus!O142","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,77,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ100<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ100*Plus!$F$23/1000,GJ100*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ100<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ100<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ100<0.01,0,IF(Plus!$AS$2>0,GA101*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ100+GA101+GD101+GE101+GF101-GH101,GU101),0)","v":0},0,{"$f":"Plus!O142","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,77,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY100<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY100*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY100*Adm!$GR$4)))","v":0},{"$f":"IF(HY100<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY100+HQ101+HT101+HU101+HV101-HW101,IH101),0)","v":0},0,null,0,null,5,{"$f":"IF(IC101=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC101=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX100<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX100*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX100*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB101=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB101=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,{"$f":"IF(L101<0.01,0,F102-D102)","v":0},0,{"$f":"IF(L101<0.01,0,IF(Adm!$S$4=Adm!$S$8,L101*$L$15,L101*Adm!$V$4))","v":0},{"$f":"IF(L101<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L101<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L101+D102+G102+H102+I102-J102,V102),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R102=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI101<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI101*$AI$15,AI101*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN102=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC101<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC101*$BC$16,BC101*Adm!$V$4))","v":0},null,{"$f":"IF(BC101<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH102=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,{"$f":"IF(BZ101<0.01,0,BS102-BQ102)","v":0},0,{"$f":"IF(BZ101<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ101*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ101*Plus!$F$23/1000,BZ101*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ101<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ101<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ101+BQ102+BT102+BU102+BV102-BX102,CJ102),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,{"$f":"IF(CZ101<0.01,0,MIN(CZ101,CS102-CQ102))","v":0},{"$f":"IF(CZ100<0.1,0,MIN(CZ101+CQ102,IF(DN102>0,DN102,CS101*(1+DH102))))","v":0},{"$f":"IF(CZ101<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ101*Plus!$F$23/1000,CZ101*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ101<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ101<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ101<0.01,0,IF(Plus!$AS$2>0,CQ102*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ101+CQ102+CT102+CU102+CV102-CX102,DK102),0)","v":0},0,{"$f":"Plus!O143","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,78,0,0,0,1000000,null,null,null,null,null,6,0,0,0,{"$f":"IF(ER101<0.01,0,MIN(ER101,EK102-EI102))","v":0},0,{"$f":"IF(ER101<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER101*Plus!$F$23/1000,ER101*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER101<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER101<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER101<0.01,0,IF(Plus!$AS$2>0,EI102*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER101+EI102+EL102+EM102+EN102-EP102,FC102),0)","v":0},0,{"$f":"Plus!O143","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,78,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,{"$f":"IF(GJ101<0.01,0,MIN(GJ101,GC102-GA102))","v":0},{"$f":"IF(GJ100<0.1,0,MIN(GJ101+GA102,IF(GW102>0,GW102,GC101*(1+GR102))))","v":0},{"$f":"IF(GJ101<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ101*Plus!$F$23/1000,GJ101*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ101<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ101<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ101<0.01,0,IF(Plus!$AS$2>0,GA102*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ101+GA102+GD102+GE102+GF102-GH102,GU102),0)","v":0},0,{"$f":"Plus!O143","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,78,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY101<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY101*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY101*Adm!$GR$4)))","v":0},{"$f":"IF(HY101<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY101+HQ102+HT102+HU102+HV102-HW102,IH102),0)","v":0},0,null,0,null,6,{"$f":"IF(IC102=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC102=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX101<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX101*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX101*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB102=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB102=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L102<0.01,0,IF(Adm!$S$4=Adm!$S$8,L102*$L$15,L102*Adm!$V$4))","v":0},{"$f":"IF(L102<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L102<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L102+D103+G103+H103+I103-J103,V103),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R103=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI102<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI102*$AI$15,AI102*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN103=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC102<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC102*$BC$16,BC102*Adm!$V$4))","v":0},null,{"$f":"IF(BC102<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH103=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ102<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ102*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ102*Plus!$F$23/1000,BZ102*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ102<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ102<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ102+BQ103+BT103+BU103+BV103-BX103,CJ103),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ102<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ102*Plus!$F$23/1000,CZ102*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ102<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ102<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ102<0.01,0,IF(Plus!$AS$2>0,CQ103*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ102+CQ103+CT103+CU103+CV103-CX103,DK103),0)","v":0},0,{"$f":"Plus!O144","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,79,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER102<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER102*Plus!$F$23/1000,ER102*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER102<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER102<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER102<0.01,0,IF(Plus!$AS$2>0,EI103*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER102+EI103+EL103+EM103+EN103-EP103,FC103),0)","v":0},0,{"$f":"Plus!O144","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,79,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ102<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ102*Plus!$F$23/1000,GJ102*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ102<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ102<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ102<0.01,0,IF(Plus!$AS$2>0,GA103*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ102+GA103+GD103+GE103+GF103-GH103,GU103),0)","v":0},0,{"$f":"Plus!O144","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,79,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY102<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY102*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY102*Adm!$GR$4)))","v":0},{"$f":"IF(HY102<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY102+HQ103+HT103+HU103+HV103-HW103,IH103),0)","v":0},0,null,0,null,7,{"$f":"IF(IC103=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC103=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX102<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX102*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX102*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB103=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB103=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L103<0.01,0,IF(Adm!$S$4=Adm!$S$8,L103*$L$15,L103*Adm!$V$4))","v":0},{"$f":"IF(L103<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L103<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L103+D104+G104+H104+I104-J104,V104),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R104=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI103<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI103*$AI$15,AI103*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN104=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC103<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC103*$BC$16,BC103*Adm!$V$4))","v":0},null,{"$f":"IF(BC103<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH104=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ103<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ103*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ103*Plus!$F$23/1000,BZ103*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ103<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ103<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ103+BQ104+BT104+BU104+BV104-BX104,CJ104),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ103<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ103*Plus!$F$23/1000,CZ103*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ103<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ103<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ103<0.01,0,IF(Plus!$AS$2>0,CQ104*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ103+CQ104+CT104+CU104+CV104-CX104,DK104),0)","v":0},0,{"$f":"Plus!O145","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,80,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER103<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER103*Plus!$F$23/1000,ER103*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER103<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER103<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER103<0.01,0,IF(Plus!$AS$2>0,EI104*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER103+EI104+EL104+EM104+EN104-EP104,FC104),0)","v":0},0,{"$f":"Plus!O145","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,80,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ103<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ103*Plus!$F$23/1000,GJ103*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ103<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ103<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ103<0.01,0,IF(Plus!$AS$2>0,GA104*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ103+GA104+GD104+GE104+GF104-GH104,GU104),0)","v":0},0,{"$f":"Plus!O145","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,80,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY103<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY103*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY103*Adm!$GR$4)))","v":0},{"$f":"IF(HY103<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY103+HQ104+HT104+HU104+HV104-HW104,IH104),0)","v":0},0,null,0,null,8,{"$f":"IF(IC104=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC104=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX103<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX103*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX103*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB104=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB104=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L104<0.01,0,IF(Adm!$S$4=Adm!$S$8,L104*$L$15,L104*Adm!$V$4))","v":0},{"$f":"IF(L104<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L104<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L104+D105+G105+H105+I105-J105,V105),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R105=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI104<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI104*$AI$15,AI104*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN105=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC104<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC104*$BC$16,BC104*Adm!$V$4))","v":0},null,{"$f":"IF(BC104<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH105=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ104<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ104*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ104*Plus!$F$23/1000,BZ104*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ104<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ104<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ104+BQ105+BT105+BU105+BV105-BX105,CJ105),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ104<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ104*Plus!$F$23/1000,CZ104*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ104<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ104<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ104<0.01,0,IF(Plus!$AS$2>0,CQ105*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ104+CQ105+CT105+CU105+CV105-CX105,DK105),0)","v":0},0,{"$f":"Plus!O146","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,81,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER104<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER104*Plus!$F$23/1000,ER104*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER104<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER104<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER104<0.01,0,IF(Plus!$AS$2>0,EI105*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER104+EI105+EL105+EM105+EN105-EP105,FC105),0)","v":0},0,{"$f":"Plus!O146","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,81,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ104<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ104*Plus!$F$23/1000,GJ104*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ104<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ104<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ104<0.01,0,IF(Plus!$AS$2>0,GA105*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ104+GA105+GD105+GE105+GF105-GH105,GU105),0)","v":0},0,{"$f":"Plus!O146","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,81,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY104<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY104*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY104*Adm!$GR$4)))","v":0},{"$f":"IF(HY104<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY104+HQ105+HT105+HU105+HV105-HW105,IH105),0)","v":0},0,null,0,null,9,{"$f":"IF(IC105=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC105=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX104<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX104*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX104*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB105=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB105=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L105<0.01,0,IF(Adm!$S$4=Adm!$S$8,L105*$L$15,L105*Adm!$V$4))","v":0},{"$f":"IF(L105<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L105<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L105+D106+G106+H106+I106-J106,V106),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R106=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI105<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI105*$AI$15,AI105*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN106=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC105<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC105*$BC$16,BC105*Adm!$V$4))","v":0},null,{"$f":"IF(BC105<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH106=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ105<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ105*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ105*Plus!$F$23/1000,BZ105*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ105<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ105<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ105+BQ106+BT106+BU106+BV106-BX106,CJ106),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ105<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ105*Plus!$F$23/1000,CZ105*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ105<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ105<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ105<0.01,0,IF(Plus!$AS$2>0,CQ106*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ105+CQ106+CT106+CU106+CV106-CX106,DK106),0)","v":0},{"$f":"IF(CZ105<0.01,0,CZ105-CR106-CY106-DA106)","v":0},{"$f":"Plus!O147","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,82,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER105<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER105*Plus!$F$23/1000,ER105*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER105<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER105<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER105<0.01,0,IF(Plus!$AS$2>0,EI106*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER105+EI106+EL106+EM106+EN106-EP106,FC106),0)","v":0},0,{"$f":"Plus!O147","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,82,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ105<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ105*Plus!$F$23/1000,GJ105*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ105<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ105<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ105<0.01,0,IF(Plus!$AS$2>0,GA106*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ105+GA106+GD106+GE106+GF106-GH106,GU106),0)","v":0},0,{"$f":"Plus!O147","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,82,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY105<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY105*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY105*Adm!$GR$4)))","v":0},{"$f":"IF(HY105<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY105+HQ106+HT106+HU106+HV106-HW106,IH106),0)","v":0},0,null,0,null,10,{"$f":"IF(IC106=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC106=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX105<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX105*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX105*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB106=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB106=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L106<0.01,0,IF(Adm!$S$4=Adm!$S$8,L106*$L$15,L106*Adm!$V$4))","v":0},{"$f":"IF(L106<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L106<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L106+D107+G107+H107+I107-J107,V107),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R107=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI106<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI106*$AI$15,AI106*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN107=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC106<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC106*$BC$16,BC106*Adm!$V$4))","v":0},null,{"$f":"IF(BC106<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH107=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ106<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ106*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ106*Plus!$F$23/1000,BZ106*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ106<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ106<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ106+BQ107+BT107+BU107+BV107-BX107,CJ107),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ106<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ106*Plus!$F$23/1000,CZ106*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ106<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ106<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ106<0.01,0,IF(Plus!$AS$2>0,CQ107*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ106+CQ107+CT107+CU107+CV107-CX107,DK107),0)","v":0},0,{"$f":"Plus!O148","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,83,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER106<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER106*Plus!$F$23/1000,ER106*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER106<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER106<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER106<0.01,0,IF(Plus!$AS$2>0,EI107*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER106+EI107+EL107+EM107+EN107-EP107,FC107),0)","v":0},0,{"$f":"Plus!O148","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,83,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ106<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ106*Plus!$F$23/1000,GJ106*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ106<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ106<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ106<0.01,0,IF(Plus!$AS$2>0,GA107*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ106+GA107+GD107+GE107+GF107-GH107,GU107),0)","v":0},0,{"$f":"Plus!O148","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,83,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY106<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY106*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY106*Adm!$GR$4)))","v":0},{"$f":"IF(HY106<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY106+HQ107+HT107+HU107+HV107-HW107,IH107),0)","v":0},0,null,0,null,11,{"$f":"IF(IC107=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC107=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX106<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX106*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX106*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB107=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB107=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,{"$f":"IF(L107<0.1,0,MIN(L107+D108,F107*(1+S108)))","v":0},{"$f":"IF(L107<0.01,0,IF(Adm!$S$4=Adm!$S$8,L107*$L$15,L107*Adm!$V$4))","v":0},{"$f":"IF(L107<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L107<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L107+D108+G108+H108+I108-J108,V108),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R108=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI107<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI107*$AI$15,AI107*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN108=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC107<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC107*$BC$16,BC107*Adm!$V$4))","v":0},null,{"$f":"IF(BC107<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH108=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,{"$f":"IF(BZ107<0.1,0,MIN(BZ107+BQ108,BS107*(1+CG108)))","v":0},{"$f":"IF(BZ107<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ107*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ107*Plus!$F$23/1000,BZ107*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ107<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ107<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ107+BQ108+BT108+BU108+BV108-BX108,CJ108),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ107<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ107*Plus!$F$23/1000,CZ107*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ107<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ107<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ107<0.01,0,IF(Plus!$AS$2>0,CQ108*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ107+CQ108+CT108+CU108+CV108-CX108,DK108),0)","v":0},0,{"$f":"Plus!O149","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,84,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,{"$f":"IF(ER106<0.1,0,MIN(ER107+EI108,IF(FE108>0,FE108,EK107*(1+EZ108))))","v":0},{"$f":"IF(ER107<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER107*Plus!$F$23/1000,ER107*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER107<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER107<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER107<0.01,0,IF(Plus!$AS$2>0,EI108*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER107+EI108+EL108+EM108+EN108-EP108,FC108),0)","v":0},0,{"$f":"Plus!O149","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,84,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ107<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ107*Plus!$F$23/1000,GJ107*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ107<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ107<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ107<0.01,0,IF(Plus!$AS$2>0,GA108*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ107+GA108+GD108+GE108+GF108-GH108,GU108),0)","v":0},0,{"$f":"Plus!O149","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,84,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY107<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY107*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY107*Adm!$GR$4)))","v":0},{"$f":"IF(HY107<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY107+HQ108+HT108+HU108+HV108-HW108,IH108),0)","v":0},0,null,0,null,12,{"$f":"IF(IC108=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC108=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX107<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX107*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX107*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB108=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB108=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L108<0.01,0,IF(Adm!$S$4=Adm!$S$8,L108*$L$15,L108*Adm!$V$4))","v":0},{"$f":"IF(L108<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L108<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L108+D109+G109+H109+I109-J109,V109),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R109=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI108<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI108*$AI$15,AI108*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN109=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC108<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC108*$BC$16,BC108*Adm!$V$4))","v":0},null,{"$f":"IF(BC108<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH109=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ108<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ108*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ108*Plus!$F$23/1000,BZ108*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ108<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ108<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ108+BQ109+BT109+BU109+BV109-BX109,CJ109),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ108<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ108*Plus!$F$23/1000,CZ108*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ108<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ108<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ108<0.01,0,IF(Plus!$AS$2>0,CQ109*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ108+CQ109+CT109+CU109+CV109-CX109,DK109),0)","v":0},0,{"$f":"Plus!O150","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,85,0,0,{"$f":"MIN(DZ108+DW109,DY108*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER108<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER108*Plus!$F$23/1000,ER108*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER108<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER108<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER108<0.01,0,IF(Plus!$AS$2>0,EI109*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER108+EI109+EL109+EM109+EN109-EP109,FC109),0)","v":0},0,{"$f":"Plus!O150","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,85,0,0,{"$f":"MIN(FQ108+FN109,FP108*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ108<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ108*Plus!$F$23/1000,GJ108*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ108<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ108<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ108<0.01,0,IF(Plus!$AS$2>0,GA109*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ108+GA109+GD109+GE109+GF109-GH109,GU109),0)","v":0},0,{"$f":"Plus!O150","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,85,0,0,{"$f":"MIN(HI108+HF109,HH108*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY108<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY108*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY108*Adm!$GR$4)))","v":0},{"$f":"IF(HY108<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY108+HQ109+HT109+HU109+HV109-HW109,IH109),0)","v":0},0,null,0,null,1,{"$f":"IF(IC109=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC109=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX108<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX108*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX108*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB109=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB109=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L109<0.01,0,IF(Adm!$S$4=Adm!$S$8,L109*$L$15,L109*Adm!$V$4))","v":0},{"$f":"IF(L109<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L109<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L109+D110+G110+H110+I110-J110,V110),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R110=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI109<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI109*$AI$15,AI109*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN110=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC109<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC109*$BC$16,BC109*Adm!$V$4))","v":0},null,{"$f":"IF(BC109<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH110=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ109<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ109*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ109*Plus!$F$23/1000,BZ109*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ109<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ109<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ109+BQ110+BT110+BU110+BV110-BX110,CJ110),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ109<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ109*Plus!$F$23/1000,CZ109*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ109<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ109<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ109<0.01,0,IF(Plus!$AS$2>0,CQ110*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ109+CQ110+CT110+CU110+CV110-CX110,DK110),0)","v":0},0,{"$f":"Plus!O151","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,86,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER109<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER109*Plus!$F$23/1000,ER109*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER109<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER109<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER109<0.01,0,IF(Plus!$AS$2>0,EI110*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER109+EI110+EL110+EM110+EN110-EP110,FC110),0)","v":0},0,{"$f":"Plus!O151","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,86,0,0,{"$f":"MIN(FQ109+FN110,FP109)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ109<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ109*Plus!$F$23/1000,GJ109*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ109<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ109<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ109<0.01,0,IF(Plus!$AS$2>0,GA110*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ109+GA110+GD110+GE110+GF110-GH110,GU110),0)","v":0},0,{"$f":"Plus!O151","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,86,0,0,{"$f":"MIN(HI109+HF110,HH109)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY109<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY109*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY109*Adm!$GR$4)))","v":0},{"$f":"IF(HY109<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY109+HQ110+HT110+HU110+HV110-HW110,IH110),0)","v":0},0,null,0,null,2,{"$f":"IF(IC110=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC110=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX109<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX109*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX109*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB110=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB110=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L110<0.01,0,IF(Adm!$S$4=Adm!$S$8,L110*$L$15,L110*Adm!$V$4))","v":0},{"$f":"IF(L110<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L110<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L110+D111+G111+H111+I111-J111,V111),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R111=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI110<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI110*$AI$15,AI110*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN111=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC110<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC110*$BC$16,BC110*Adm!$V$4))","v":0},null,{"$f":"IF(BC110<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH111=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ110<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ110*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ110*Plus!$F$23/1000,BZ110*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ110<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ110<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ110+BQ111+BT111+BU111+BV111-BX111,CJ111),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ110<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ110*Plus!$F$23/1000,CZ110*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ110<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ110<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ110<0.01,0,IF(Plus!$AS$2>0,CQ111*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ110+CQ111+CT111+CU111+CV111-CX111,DK111),0)","v":0},0,{"$f":"Plus!O152","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,87,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER110<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER110*Plus!$F$23/1000,ER110*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER110<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER110<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER110<0.01,0,IF(Plus!$AS$2>0,EI111*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER110+EI111+EL111+EM111+EN111-EP111,FC111),0)","v":0},0,{"$f":"Plus!O152","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,87,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ110<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ110*Plus!$F$23/1000,GJ110*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ110<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ110<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ110<0.01,0,IF(Plus!$AS$2>0,GA111*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ110+GA111+GD111+GE111+GF111-GH111,GU111),0)","v":0},0,{"$f":"Plus!O152","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,87,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY110<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY110*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY110*Adm!$GR$4)))","v":0},{"$f":"IF(HY110<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY110+HQ111+HT111+HU111+HV111-HW111,IH111),0)","v":0},0,null,0,null,3,{"$f":"IF(IC111=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC111=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX110<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX110*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX110*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB111=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB111=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L111<0.01,0,IF(Adm!$S$4=Adm!$S$8,L111*$L$15,L111*Adm!$V$4))","v":0},{"$f":"IF(L111<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L111<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L111+D112+G112+H112+I112-J112,V112),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R112=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI111<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI111*$AI$15,AI111*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN112=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC111<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC111*$BC$16,BC111*Adm!$V$4))","v":0},null,{"$f":"IF(BC111<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH112=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ111<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ111*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ111*Plus!$F$23/1000,BZ111*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ111<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ111<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ111+BQ112+BT112+BU112+BV112-BX112,CJ112),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ111<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ111*Plus!$F$23/1000,CZ111*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ111<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ111<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ111<0.01,0,IF(Plus!$AS$2>0,CQ112*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ111+CQ112+CT112+CU112+CV112-CX112,DK112),0)","v":0},0,{"$f":"Plus!O153","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,88,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER111<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER111*Plus!$F$23/1000,ER111*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER111<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER111<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER111<0.01,0,IF(Plus!$AS$2>0,EI112*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER111+EI112+EL112+EM112+EN112-EP112,FC112),0)","v":0},0,{"$f":"Plus!O153","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,88,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ111<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ111*Plus!$F$23/1000,GJ111*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ111<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ111<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ111<0.01,0,IF(Plus!$AS$2>0,GA112*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ111+GA112+GD112+GE112+GF112-GH112,GU112),0)","v":0},0,{"$f":"Plus!O153","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,88,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY111<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY111*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY111*Adm!$GR$4)))","v":0},{"$f":"IF(HY111<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY111+HQ112+HT112+HU112+HV112-HW112,IH112),0)","v":0},0,null,0,null,4,{"$f":"IF(IC112=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC112=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX111<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX111*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX111*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB112=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB112=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L112<0.01,0,IF(Adm!$S$4=Adm!$S$8,L112*$L$15,L112*Adm!$V$4))","v":0},{"$f":"IF(L112<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L112<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L112+D113+G113+H113+I113-J113,V113),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R113=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI112<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI112*$AI$15,AI112*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN113=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC112<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC112*$BC$16,BC112*Adm!$V$4))","v":0},null,{"$f":"IF(BC112<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH113=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ112<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ112*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ112*Plus!$F$23/1000,BZ112*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ112<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ112<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ112+BQ113+BT113+BU113+BV113-BX113,CJ113),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ112<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ112*Plus!$F$23/1000,CZ112*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ112<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ112<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ112<0.01,0,IF(Plus!$AS$2>0,CQ113*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ112+CQ113+CT113+CU113+CV113-CX113,DK113),0)","v":0},0,{"$f":"Plus!O154","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,89,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER112<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER112*Plus!$F$23/1000,ER112*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER112<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER112<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER112<0.01,0,IF(Plus!$AS$2>0,EI113*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER112+EI113+EL113+EM113+EN113-EP113,FC113),0)","v":0},0,{"$f":"Plus!O154","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,89,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ112<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ112*Plus!$F$23/1000,GJ112*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ112<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ112<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ112<0.01,0,IF(Plus!$AS$2>0,GA113*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ112+GA113+GD113+GE113+GF113-GH113,GU113),0)","v":0},0,{"$f":"Plus!O154","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,89,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY112<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY112*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY112*Adm!$GR$4)))","v":0},{"$f":"IF(HY112<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY112+HQ113+HT113+HU113+HV113-HW113,IH113),0)","v":0},0,null,0,null,5,{"$f":"IF(IC113=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC113=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX112<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX112*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX112*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB113=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB113=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L113<0.01,0,IF(Adm!$S$4=Adm!$S$8,L113*$L$15,L113*Adm!$V$4))","v":0},{"$f":"IF(L113<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L113<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L113+D114+G114+H114+I114-J114,V114),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R114=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI113<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI113*$AI$15,AI113*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN114=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC113<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC113*$BC$16,BC113*Adm!$V$4))","v":0},null,{"$f":"IF(BC113<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH114=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ113<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ113*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ113*Plus!$F$23/1000,BZ113*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ113<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ113<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ113+BQ114+BT114+BU114+BV114-BX114,CJ114),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ113<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ113*Plus!$F$23/1000,CZ113*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ113<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ113<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ113<0.01,0,IF(Plus!$AS$2>0,CQ114*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ113+CQ114+CT114+CU114+CV114-CX114,DK114),0)","v":0},0,{"$f":"Plus!O155","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,90,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER113<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER113*Plus!$F$23/1000,ER113*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER113<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER113<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER113<0.01,0,IF(Plus!$AS$2>0,EI114*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER113+EI114+EL114+EM114+EN114-EP114,FC114),0)","v":0},0,{"$f":"Plus!O155","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,90,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ113<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ113*Plus!$F$23/1000,GJ113*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ113<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ113<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ113<0.01,0,IF(Plus!$AS$2>0,GA114*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ113+GA114+GD114+GE114+GF114-GH114,GU114),0)","v":0},0,{"$f":"Plus!O155","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,90,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY113<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY113*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY113*Adm!$GR$4)))","v":0},{"$f":"IF(HY113<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY113+HQ114+HT114+HU114+HV114-HW114,IH114),0)","v":0},0,null,0,null,6,{"$f":"IF(IC114=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC114=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX113<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX113*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX113*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB114=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB114=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L114<0.01,0,IF(Adm!$S$4=Adm!$S$8,L114*$L$15,L114*Adm!$V$4))","v":0},{"$f":"IF(L114<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L114<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L114+D115+G115+H115+I115-J115,V115),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R115=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI114<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI114*$AI$15,AI114*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN115=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC114<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC114*$BC$16,BC114*Adm!$V$4))","v":0},null,{"$f":"IF(BC114<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH115=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ114<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ114*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ114*Plus!$F$23/1000,BZ114*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ114<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ114<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ114+BQ115+BT115+BU115+BV115-BX115,CJ115),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ114<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ114*Plus!$F$23/1000,CZ114*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ114<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ114<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ114<0.01,0,IF(Plus!$AS$2>0,CQ115*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ114+CQ115+CT115+CU115+CV115-CX115,DK115),0)","v":0},0,{"$f":"Plus!O156","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,91,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER114<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER114*Plus!$F$23/1000,ER114*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER114<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER114<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER114<0.01,0,IF(Plus!$AS$2>0,EI115*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER114+EI115+EL115+EM115+EN115-EP115,FC115),0)","v":0},0,{"$f":"Plus!O156","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,91,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ114<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ114*Plus!$F$23/1000,GJ114*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ114<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ114<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ114<0.01,0,IF(Plus!$AS$2>0,GA115*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ114+GA115+GD115+GE115+GF115-GH115,GU115),0)","v":0},0,{"$f":"Plus!O156","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,91,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY114<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY114*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY114*Adm!$GR$4)))","v":0},{"$f":"IF(HY114<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY114+HQ115+HT115+HU115+HV115-HW115,IH115),0)","v":0},0,null,0,null,7,{"$f":"IF(IC115=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC115=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX114<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX114*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX114*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB115=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB115=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L115<0.01,0,IF(Adm!$S$4=Adm!$S$8,L115*$L$15,L115*Adm!$V$4))","v":0},{"$f":"IF(L115<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L115<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L115+D116+G116+H116+I116-J116,V116),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R116=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI115<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI115*$AI$15,AI115*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN116=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC115<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC115*$BC$16,BC115*Adm!$V$4))","v":0},null,{"$f":"IF(BC115<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH116=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ115<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ115*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ115*Plus!$F$23/1000,BZ115*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ115<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ115<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ115+BQ116+BT116+BU116+BV116-BX116,CJ116),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ115<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ115*Plus!$F$23/1000,CZ115*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ115<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ115<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ115<0.01,0,IF(Plus!$AS$2>0,CQ116*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ115+CQ116+CT116+CU116+CV116-CX116,DK116),0)","v":0},0,{"$f":"Plus!O157","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,92,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER115<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER115*Plus!$F$23/1000,ER115*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER115<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER115<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER115<0.01,0,IF(Plus!$AS$2>0,EI116*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER115+EI116+EL116+EM116+EN116-EP116,FC116),0)","v":0},0,{"$f":"Plus!O157","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,92,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ115<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ115*Plus!$F$23/1000,GJ115*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ115<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ115<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ115<0.01,0,IF(Plus!$AS$2>0,GA116*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ115+GA116+GD116+GE116+GF116-GH116,GU116),0)","v":0},0,{"$f":"Plus!O157","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,92,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY115<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY115*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY115*Adm!$GR$4)))","v":0},{"$f":"IF(HY115<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY115+HQ116+HT116+HU116+HV116-HW116,IH116),0)","v":0},0,null,0,null,8,{"$f":"IF(IC116=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC116=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX115<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX115*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX115*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB116=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB116=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L116<0.01,0,IF(Adm!$S$4=Adm!$S$8,L116*$L$15,L116*Adm!$V$4))","v":0},{"$f":"IF(L116<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L116<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L116+D117+G117+H117+I117-J117,V117),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R117=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI116<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI116*$AI$15,AI116*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN117=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC116<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC116*$BC$16,BC116*Adm!$V$4))","v":0},null,{"$f":"IF(BC116<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH117=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ116<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ116*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ116*Plus!$F$23/1000,BZ116*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ116<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ116<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ116+BQ117+BT117+BU117+BV117-BX117,CJ117),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ116<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ116*Plus!$F$23/1000,CZ116*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ116<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ116<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ116<0.01,0,IF(Plus!$AS$2>0,CQ117*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ116+CQ117+CT117+CU117+CV117-CX117,DK117),0)","v":0},0,{"$f":"Plus!O158","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,93,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER116<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER116*Plus!$F$23/1000,ER116*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER116<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER116<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER116<0.01,0,IF(Plus!$AS$2>0,EI117*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER116+EI117+EL117+EM117+EN117-EP117,FC117),0)","v":0},0,{"$f":"Plus!O158","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,93,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ116<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ116*Plus!$F$23/1000,GJ116*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ116<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ116<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ116<0.01,0,IF(Plus!$AS$2>0,GA117*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ116+GA117+GD117+GE117+GF117-GH117,GU117),0)","v":0},0,{"$f":"Plus!O158","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,93,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY116<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY116*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY116*Adm!$GR$4)))","v":0},{"$f":"IF(HY116<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY116+HQ117+HT117+HU117+HV117-HW117,IH117),0)","v":0},0,null,0,null,9,{"$f":"IF(IC117=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC117=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX116<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX116*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX116*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB117=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB117=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L117<0.01,0,IF(Adm!$S$4=Adm!$S$8,L117*$L$15,L117*Adm!$V$4))","v":0},{"$f":"IF(L117<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L117<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L117+D118+G118+H118+I118-J118,V118),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R118=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI117<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI117*$AI$15,AI117*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN118=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC117<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC117*$BC$16,BC117*Adm!$V$4))","v":0},null,{"$f":"IF(BC117<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH118=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ117<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ117*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ117*Plus!$F$23/1000,BZ117*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ117<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ117<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ117+BQ118+BT118+BU118+BV118-BX118,CJ118),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ117<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ117*Plus!$F$23/1000,CZ117*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ117<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ117<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ117<0.01,0,IF(Plus!$AS$2>0,CQ118*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ117+CQ118+CT118+CU118+CV118-CX118,DK118),0)","v":0},0,{"$f":"Plus!O159","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,94,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER117<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER117*Plus!$F$23/1000,ER117*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER117<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER117<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER117<0.01,0,IF(Plus!$AS$2>0,EI118*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER117+EI118+EL118+EM118+EN118-EP118,FC118),0)","v":0},0,{"$f":"Plus!O159","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,94,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ117<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ117*Plus!$F$23/1000,GJ117*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ117<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ117<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ117<0.01,0,IF(Plus!$AS$2>0,GA118*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ117+GA118+GD118+GE118+GF118-GH118,GU118),0)","v":0},0,{"$f":"Plus!O159","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,94,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY117<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY117*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY117*Adm!$GR$4)))","v":0},{"$f":"IF(HY117<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY117+HQ118+HT118+HU118+HV118-HW118,IH118),0)","v":0},0,null,0,null,10,{"$f":"IF(IC118=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC118=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX117<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX117*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX117*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB118=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB118=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L118<0.01,0,IF(Adm!$S$4=Adm!$S$8,L118*$L$15,L118*Adm!$V$4))","v":0},{"$f":"IF(L118<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L118<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L118+D119+G119+H119+I119-J119,V119),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R119=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI118<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI118*$AI$15,AI118*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN119=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC118<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC118*$BC$16,BC118*Adm!$V$4))","v":0},null,{"$f":"IF(BC118<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH119=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ118<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ118*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ118*Plus!$F$23/1000,BZ118*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ118<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ118<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ118+BQ119+BT119+BU119+BV119-BX119,CJ119),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ118<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ118*Plus!$F$23/1000,CZ118*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ118<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ118<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ118<0.01,0,IF(Plus!$AS$2>0,CQ119*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ118+CQ119+CT119+CU119+CV119-CX119,DK119),0)","v":0},0,{"$f":"Plus!O160","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,95,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER118<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER118*Plus!$F$23/1000,ER118*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER118<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER118<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER118<0.01,0,IF(Plus!$AS$2>0,EI119*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER118+EI119+EL119+EM119+EN119-EP119,FC119),0)","v":0},0,{"$f":"Plus!O160","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,95,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ118<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ118*Plus!$F$23/1000,GJ118*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ118<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ118<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ118<0.01,0,IF(Plus!$AS$2>0,GA119*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ118+GA119+GD119+GE119+GF119-GH119,GU119),0)","v":0},0,{"$f":"Plus!O160","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,95,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY118<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY118*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY118*Adm!$GR$4)))","v":0},{"$f":"IF(HY118<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY118+HQ119+HT119+HU119+HV119-HW119,IH119),0)","v":0},0,null,0,null,11,{"$f":"IF(IC119=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC119=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX118<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX118*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX118*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB119=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB119=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L119<0.01,0,IF(Adm!$S$4=Adm!$S$8,L119*$L$15,L119*Adm!$V$4))","v":0},{"$f":"IF(L119<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L119<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L119+D120+G120+H120+I120-J120,V120),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R120=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI119<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI119*$AI$15,AI119*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN120=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC119<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC119*$BC$16,BC119*Adm!$V$4))","v":0},null,{"$f":"IF(BC119<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH120=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ119<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ119*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ119*Plus!$F$23/1000,BZ119*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ119<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ119<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ119+BQ120+BT120+BU120+BV120-BX120,CJ120),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ119<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ119*Plus!$F$23/1000,CZ119*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ119<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ119<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ119<0.01,0,IF(Plus!$AS$2>0,CQ120*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ119+CQ120+CT120+CU120+CV120-CX120,DK120),0)","v":0},0,{"$f":"Plus!O161","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,96,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER119<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER119*Plus!$F$23/1000,ER119*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER119<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER119<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER119<0.01,0,IF(Plus!$AS$2>0,EI120*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER119+EI120+EL120+EM120+EN120-EP120,FC120),0)","v":0},0,{"$f":"Plus!O161","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,96,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ119<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ119*Plus!$F$23/1000,GJ119*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ119<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ119<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ119<0.01,0,IF(Plus!$AS$2>0,GA120*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ119+GA120+GD120+GE120+GF120-GH120,GU120),0)","v":0},0,{"$f":"Plus!O161","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,96,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY119<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY119*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY119*Adm!$GR$4)))","v":0},{"$f":"IF(HY119<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY119+HQ120+HT120+HU120+HV120-HW120,IH120),0)","v":0},0,null,0,null,12,{"$f":"IF(IC120=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC120=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX119<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX119*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX119*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB120=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB120=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L120<0.01,0,IF(Adm!$S$4=Adm!$S$8,L120*$L$15,L120*Adm!$V$4))","v":0},{"$f":"IF(L120<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L120<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L120+D121+G121+H121+I121-J121,V121),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R121=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI120<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI120*$AI$15,AI120*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN121=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC120<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC120*$BC$16,BC120*Adm!$V$4))","v":0},null,{"$f":"IF(BC120<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH121=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ120<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ120*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ120*Plus!$F$23/1000,BZ120*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ120<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ120<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ120+BQ121+BT121+BU121+BV121-BX121,CJ121),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ120<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ120*Plus!$F$23/1000,CZ120*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ120<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ120<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ120<0.01,0,IF(Plus!$AS$2>0,CQ121*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ120+CQ121+CT121+CU121+CV121-CX121,DK121),0)","v":0},0,{"$f":"Plus!O162","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,97,0,0,{"$f":"MIN(DZ120+DW121,DY120*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER120<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER120*Plus!$F$23/1000,ER120*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER120<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER120<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER120<0.01,0,IF(Plus!$AS$2>0,EI121*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER120+EI121+EL121+EM121+EN121-EP121,FC121),0)","v":0},0,{"$f":"Plus!O162","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,97,0,0,{"$f":"MIN(FQ120+FN121,FP120*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ120<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ120*Plus!$F$23/1000,GJ120*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ120<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ120<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ120<0.01,0,IF(Plus!$AS$2>0,GA121*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ120+GA121+GD121+GE121+GF121-GH121,GU121),0)","v":0},0,{"$f":"Plus!O162","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,97,0,0,{"$f":"MIN(HI120+HF121,HH120*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY120<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY120*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY120*Adm!$GR$4)))","v":0},{"$f":"IF(HY120<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY120+HQ121+HT121+HU121+HV121-HW121,IH121),0)","v":0},0,null,0,null,1,{"$f":"IF(IC121=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC121=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX120<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX120*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX120*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB121=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB121=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L121<0.01,0,IF(Adm!$S$4=Adm!$S$8,L121*$L$15,L121*Adm!$V$4))","v":0},{"$f":"IF(L121<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L121<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L121+D122+G122+H122+I122-J122,V122),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R122=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI121<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI121*$AI$15,AI121*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN122=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC121<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC121*$BC$16,BC121*Adm!$V$4))","v":0},null,{"$f":"IF(BC121<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH122=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ121<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ121*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ121*Plus!$F$23/1000,BZ121*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ121<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ121<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ121+BQ122+BT122+BU122+BV122-BX122,CJ122),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ121<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ121*Plus!$F$23/1000,CZ121*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ121<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ121<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ121<0.01,0,IF(Plus!$AS$2>0,CQ122*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ121+CQ122+CT122+CU122+CV122-CX122,DK122),0)","v":0},0,{"$f":"Plus!O163","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,98,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER121<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER121*Plus!$F$23/1000,ER121*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER121<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER121<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER121<0.01,0,IF(Plus!$AS$2>0,EI122*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER121+EI122+EL122+EM122+EN122-EP122,FC122),0)","v":0},0,{"$f":"Plus!O163","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,98,0,0,{"$f":"MIN(FQ121+FN122,FP121)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ121<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ121*Plus!$F$23/1000,GJ121*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ121<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ121<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ121<0.01,0,IF(Plus!$AS$2>0,GA122*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ121+GA122+GD122+GE122+GF122-GH122,GU122),0)","v":0},0,{"$f":"Plus!O163","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,98,0,0,{"$f":"MIN(HI121+HF122,HH121)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY121<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY121*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY121*Adm!$GR$4)))","v":0},{"$f":"IF(HY121<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY121+HQ122+HT122+HU122+HV122-HW122,IH122),0)","v":0},0,null,0,null,2,{"$f":"IF(IC122=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC122=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX121<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX121*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX121*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB122=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB122=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L122<0.01,0,IF(Adm!$S$4=Adm!$S$8,L122*$L$15,L122*Adm!$V$4))","v":0},{"$f":"IF(L122<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L122<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L122+D123+G123+H123+I123-J123,V123),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R123=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI122<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI122*$AI$15,AI122*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN123=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC122<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC122*$BC$16,BC122*Adm!$V$4))","v":0},null,{"$f":"IF(BC122<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH123=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ122<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ122*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ122*Plus!$F$23/1000,BZ122*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ122<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ122<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ122+BQ123+BT123+BU123+BV123-BX123,CJ123),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ122<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ122*Plus!$F$23/1000,CZ122*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ122<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ122<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ122<0.01,0,IF(Plus!$AS$2>0,CQ123*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ122+CQ123+CT123+CU123+CV123-CX123,DK123),0)","v":0},0,{"$f":"Plus!O164","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,99,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER122<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER122*Plus!$F$23/1000,ER122*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER122<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER122<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER122<0.01,0,IF(Plus!$AS$2>0,EI123*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER122+EI123+EL123+EM123+EN123-EP123,FC123),0)","v":0},0,{"$f":"Plus!O164","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,99,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ122<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ122*Plus!$F$23/1000,GJ122*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ122<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ122<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ122<0.01,0,IF(Plus!$AS$2>0,GA123*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ122+GA123+GD123+GE123+GF123-GH123,GU123),0)","v":0},0,{"$f":"Plus!O164","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,99,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY122<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY122*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY122*Adm!$GR$4)))","v":0},{"$f":"IF(HY122<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY122+HQ123+HT123+HU123+HV123-HW123,IH123),0)","v":0},0,null,0,null,3,{"$f":"IF(IC123=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC123=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX122<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX122*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX122*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB123=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB123=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L123<0.01,0,IF(Adm!$S$4=Adm!$S$8,L123*$L$15,L123*Adm!$V$4))","v":0},{"$f":"IF(L123<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L123<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L123+D124+G124+H124+I124-J124,V124),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R124=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI123<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI123*$AI$15,AI123*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN124=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC123<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC123*$BC$16,BC123*Adm!$V$4))","v":0},null,{"$f":"IF(BC123<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH124=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ123<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ123*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ123*Plus!$F$23/1000,BZ123*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ123<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ123<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ123+BQ124+BT124+BU124+BV124-BX124,CJ124),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ123<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ123*Plus!$F$23/1000,CZ123*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ123<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ123<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ123<0.01,0,IF(Plus!$AS$2>0,CQ124*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ123+CQ124+CT124+CU124+CV124-CX124,DK124),0)","v":0},0,{"$f":"Plus!O165","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,100,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER123<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER123*Plus!$F$23/1000,ER123*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER123<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER123<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER123<0.01,0,IF(Plus!$AS$2>0,EI124*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER123+EI124+EL124+EM124+EN124-EP124,FC124),0)","v":0},0,{"$f":"Plus!O165","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,100,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ123<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ123*Plus!$F$23/1000,GJ123*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ123<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ123<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ123<0.01,0,IF(Plus!$AS$2>0,GA124*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ123+GA124+GD124+GE124+GF124-GH124,GU124),0)","v":0},0,{"$f":"Plus!O165","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,100,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY123<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY123*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY123*Adm!$GR$4)))","v":0},{"$f":"IF(HY123<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY123+HQ124+HT124+HU124+HV124-HW124,IH124),0)","v":0},0,null,0,null,4,{"$f":"IF(IC124=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC124=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX123<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX123*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX123*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB124=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB124=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L124<0.01,0,IF(Adm!$S$4=Adm!$S$8,L124*$L$15,L124*Adm!$V$4))","v":0},{"$f":"IF(L124<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L124<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L124+D125+G125+H125+I125-J125,V125),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R125=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI124<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI124*$AI$15,AI124*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN125=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC124<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC124*$BC$16,BC124*Adm!$V$4))","v":0},null,{"$f":"IF(BC124<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH125=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ124<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ124*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ124*Plus!$F$23/1000,BZ124*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ124<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ124<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ124+BQ125+BT125+BU125+BV125-BX125,CJ125),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ124<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ124*Plus!$F$23/1000,CZ124*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ124<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ124<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ124<0.01,0,IF(Plus!$AS$2>0,CQ125*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ124+CQ125+CT125+CU125+CV125-CX125,DK125),0)","v":0},0,{"$f":"Plus!O166","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,101,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER124<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER124*Plus!$F$23/1000,ER124*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER124<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER124<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER124<0.01,0,IF(Plus!$AS$2>0,EI125*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER124+EI125+EL125+EM125+EN125-EP125,FC125),0)","v":0},0,{"$f":"Plus!O166","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,101,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ124<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ124*Plus!$F$23/1000,GJ124*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ124<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ124<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ124<0.01,0,IF(Plus!$AS$2>0,GA125*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ124+GA125+GD125+GE125+GF125-GH125,GU125),0)","v":0},0,{"$f":"Plus!O166","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,101,0,0,0,1000000,null,null,null,5,null,0,{"$f":"IF(HY124<0.01,0,IF(HP124=$HT$10,HP124,IF(HP124-IE125<=$HT$10,HP124-IE125,HP124-IE125)))","v":0},0,0,0,{"$f":"IF(HY124<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY124*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY124*Adm!$GR$4)))","v":0},{"$f":"IF(HY124<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY124+HQ125+HT125+HU125+HV125-HW125,IH125),0)","v":0},0,null,0,null,5,{"$f":"IF(IC125=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC125=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,{"$f":"IF(IX124<0.01,0,IF(IO124=$HT$10,IO124,IF(IO124-JD125<=$HT$10,IO124-JD125,IO124-JD125)))","v":0},0,0,0,{"$f":"IF(IX124<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX124*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX124*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB125=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB125=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L125<0.01,0,IF(Adm!$S$4=Adm!$S$8,L125*$L$15,L125*Adm!$V$4))","v":0},{"$f":"IF(L125<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L125<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L125+D126+G126+H126+I126-J126,V126),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R126=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI125<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI125*$AI$15,AI125*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN126=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC125<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC125*$BC$16,BC125*Adm!$V$4))","v":0},null,{"$f":"IF(BC125<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH126=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ125<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ125*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ125*Plus!$F$23/1000,BZ125*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ125<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ125<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ125+BQ126+BT126+BU126+BV126-BX126,CJ126),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ125<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ125*Plus!$F$23/1000,CZ125*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ125<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ125<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ125<0.01,0,IF(Plus!$AS$2>0,CQ126*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ125+CQ126+CT126+CU126+CV126-CX126,DK126),0)","v":0},0,{"$f":"Plus!O167","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,102,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER125<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER125*Plus!$F$23/1000,ER125*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER125<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER125<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER125<0.01,0,IF(Plus!$AS$2>0,EI126*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER125+EI126+EL126+EM126+EN126-EP126,FC126),0)","v":0},0,{"$f":"Plus!O167","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,102,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ125<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ125*Plus!$F$23/1000,GJ125*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ125<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ125<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ125<0.01,0,IF(Plus!$AS$2>0,GA126*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ125+GA126+GD126+GE126+GF126-GH126,GU126),0)","v":0},0,{"$f":"Plus!O167","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,102,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY125<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY125*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY125*Adm!$GR$4)))","v":0},{"$f":"IF(HY125<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY125+HQ126+HT126+HU126+HV126-HW126,IH126),0)","v":0},0,null,0,null,6,{"$f":"IF(IC126=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC126=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX125<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX125*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX125*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB126=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB126=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L126<0.01,0,IF(Adm!$S$4=Adm!$S$8,L126*$L$15,L126*Adm!$V$4))","v":0},{"$f":"IF(L126<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L126<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L126+D127+G127+H127+I127-J127,V127),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R127=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI126<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI126*$AI$15,AI126*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN127=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC126<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC126*$BC$16,BC126*Adm!$V$4))","v":0},null,{"$f":"IF(BC126<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH127=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ126<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ126*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ126*Plus!$F$23/1000,BZ126*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ126<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ126<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ126+BQ127+BT127+BU127+BV127-BX127,CJ127),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ126<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ126*Plus!$F$23/1000,CZ126*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ126<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ126<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ126<0.01,0,IF(Plus!$AS$2>0,CQ127*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ126+CQ127+CT127+CU127+CV127-CX127,DK127),0)","v":0},0,{"$f":"Plus!O168","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,103,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER126<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER126*Plus!$F$23/1000,ER126*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER126<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER126<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER126<0.01,0,IF(Plus!$AS$2>0,EI127*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER126+EI127+EL127+EM127+EN127-EP127,FC127),0)","v":0},0,{"$f":"Plus!O168","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,103,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ126<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ126*Plus!$F$23/1000,GJ126*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ126<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ126<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ126<0.01,0,IF(Plus!$AS$2>0,GA127*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ126+GA127+GD127+GE127+GF127-GH127,GU127),0)","v":0},0,{"$f":"Plus!O168","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,103,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY126<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY126*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY126*Adm!$GR$4)))","v":0},{"$f":"IF(HY126<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY126+HQ127+HT127+HU127+HV127-HW127,IH127),0)","v":0},0,null,0,null,7,{"$f":"IF(IC127=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC127=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX126<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX126*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX126*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB127=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB127=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L127<0.01,0,IF(Adm!$S$4=Adm!$S$8,L127*$L$15,L127*Adm!$V$4))","v":0},{"$f":"IF(L127<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L127<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L127+D128+G128+H128+I128-J128,V128),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R128=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI127<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI127*$AI$15,AI127*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN128=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC127<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC127*$BC$16,BC127*Adm!$V$4))","v":0},null,{"$f":"IF(BC127<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH128=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ127<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ127*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ127*Plus!$F$23/1000,BZ127*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ127<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ127<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ127+BQ128+BT128+BU128+BV128-BX128,CJ128),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ127<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ127*Plus!$F$23/1000,CZ127*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ127<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ127<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ127<0.01,0,IF(Plus!$AS$2>0,CQ128*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ127+CQ128+CT128+CU128+CV128-CX128,DK128),0)","v":0},0,{"$f":"Plus!O169","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,104,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER127<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER127*Plus!$F$23/1000,ER127*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER127<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER127<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER127<0.01,0,IF(Plus!$AS$2>0,EI128*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER127+EI128+EL128+EM128+EN128-EP128,FC128),0)","v":0},0,{"$f":"Plus!O169","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,104,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ127<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ127*Plus!$F$23/1000,GJ127*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ127<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ127<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ127<0.01,0,IF(Plus!$AS$2>0,GA128*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ127+GA128+GD128+GE128+GF128-GH128,GU128),0)","v":0},0,{"$f":"Plus!O169","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,104,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY127<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY127*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY127*Adm!$GR$4)))","v":0},{"$f":"IF(HY127<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY127+HQ128+HT128+HU128+HV128-HW128,IH128),0)","v":0},0,null,0,null,8,{"$f":"IF(IC128=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC128=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX127<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX127*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX127*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB128=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB128=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L128<0.01,0,IF(Adm!$S$4=Adm!$S$8,L128*$L$15,L128*Adm!$V$4))","v":0},{"$f":"IF(L128<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L128<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L128+D129+G129+H129+I129-J129,V129),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R129=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI128<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI128*$AI$15,AI128*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN129=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC128<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC128*$BC$16,BC128*Adm!$V$4))","v":0},null,{"$f":"IF(BC128<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH129=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ128<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ128*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ128*Plus!$F$23/1000,BZ128*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ128<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ128<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ128+BQ129+BT129+BU129+BV129-BX129,CJ129),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ128<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ128*Plus!$F$23/1000,CZ128*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ128<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ128<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ128<0.01,0,IF(Plus!$AS$2>0,CQ129*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ128+CQ129+CT129+CU129+CV129-CX129,DK129),0)","v":0},0,{"$f":"Plus!O170","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,105,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER128<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER128*Plus!$F$23/1000,ER128*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER128<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER128<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER128<0.01,0,IF(Plus!$AS$2>0,EI129*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER128+EI129+EL129+EM129+EN129-EP129,FC129),0)","v":0},0,{"$f":"Plus!O170","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,105,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ128<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ128*Plus!$F$23/1000,GJ128*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ128<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ128<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ128<0.01,0,IF(Plus!$AS$2>0,GA129*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ128+GA129+GD129+GE129+GF129-GH129,GU129),0)","v":0},0,{"$f":"Plus!O170","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,105,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY128<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY128*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY128*Adm!$GR$4)))","v":0},{"$f":"IF(HY128<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY128+HQ129+HT129+HU129+HV129-HW129,IH129),0)","v":0},0,null,0,null,9,{"$f":"IF(IC129=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC129=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX128<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX128*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX128*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB129=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB129=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L129<0.01,0,IF(Adm!$S$4=Adm!$S$8,L129*$L$15,L129*Adm!$V$4))","v":0},{"$f":"IF(L129<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L129<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L129+D130+G130+H130+I130-J130,V130),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R130=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI129<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI129*$AI$15,AI129*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN130=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC129<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC129*$BC$16,BC129*Adm!$V$4))","v":0},null,{"$f":"IF(BC129<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH130=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ129<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ129*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ129*Plus!$F$23/1000,BZ129*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ129<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ129<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ129+BQ130+BT130+BU130+BV130-BX130,CJ130),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ129<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ129*Plus!$F$23/1000,CZ129*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ129<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ129<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ129<0.01,0,IF(Plus!$AS$2>0,CQ130*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ129+CQ130+CT130+CU130+CV130-CX130,DK130),0)","v":0},0,{"$f":"Plus!O171","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,106,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER129<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER129*Plus!$F$23/1000,ER129*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER129<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER129<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER129<0.01,0,IF(Plus!$AS$2>0,EI130*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER129+EI130+EL130+EM130+EN130-EP130,FC130),0)","v":0},0,{"$f":"Plus!O171","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,106,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ129<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ129*Plus!$F$23/1000,GJ129*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ129<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ129<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ129<0.01,0,IF(Plus!$AS$2>0,GA130*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ129+GA130+GD130+GE130+GF130-GH130,GU130),0)","v":0},0,{"$f":"Plus!O171","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,106,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY129<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY129*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY129*Adm!$GR$4)))","v":0},{"$f":"IF(HY129<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY129+HQ130+HT130+HU130+HV130-HW130,IH130),0)","v":0},0,null,0,null,10,{"$f":"IF(IC130=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC130=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX129<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX129*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX129*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB130=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB130=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L130<0.01,0,IF(Adm!$S$4=Adm!$S$8,L130*$L$15,L130*Adm!$V$4))","v":0},{"$f":"IF(L130<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L130<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L130+D131+G131+H131+I131-J131,V131),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R131=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI130<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI130*$AI$15,AI130*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN131=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC130<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC130*$BC$16,BC130*Adm!$V$4))","v":0},null,{"$f":"IF(BC130<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH131=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ130<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ130*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ130*Plus!$F$23/1000,BZ130*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ130<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ130<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ130+BQ131+BT131+BU131+BV131-BX131,CJ131),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ130<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ130*Plus!$F$23/1000,CZ130*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ130<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ130<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ130<0.01,0,IF(Plus!$AS$2>0,CQ131*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ130+CQ131+CT131+CU131+CV131-CX131,DK131),0)","v":0},0,{"$f":"Plus!O172","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,107,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER130<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER130*Plus!$F$23/1000,ER130*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER130<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER130<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER130<0.01,0,IF(Plus!$AS$2>0,EI131*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER130+EI131+EL131+EM131+EN131-EP131,FC131),0)","v":0},0,{"$f":"Plus!O172","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,107,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ130<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ130*Plus!$F$23/1000,GJ130*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ130<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ130<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ130<0.01,0,IF(Plus!$AS$2>0,GA131*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ130+GA131+GD131+GE131+GF131-GH131,GU131),0)","v":0},0,{"$f":"Plus!O172","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,107,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY130<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY130*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY130*Adm!$GR$4)))","v":0},{"$f":"IF(HY130<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY130+HQ131+HT131+HU131+HV131-HW131,IH131),0)","v":0},0,null,0,null,11,{"$f":"IF(IC131=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC131=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX130<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX130*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX130*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB131=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB131=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L131<0.01,0,IF(Adm!$S$4=Adm!$S$8,L131*$L$15,L131*Adm!$V$4))","v":0},{"$f":"IF(L131<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L131<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L131+D132+G132+H132+I132-J132,V132),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R132=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI131<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI131*$AI$15,AI131*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN132=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC131<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC131*$BC$16,BC131*Adm!$V$4))","v":0},null,{"$f":"IF(BC131<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH132=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ131<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ131*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ131*Plus!$F$23/1000,BZ131*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ131<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ131<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ131+BQ132+BT132+BU132+BV132-BX132,CJ132),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ131<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ131*Plus!$F$23/1000,CZ131*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ131<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ131<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ131<0.01,0,IF(Plus!$AS$2>0,CQ132*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ131+CQ132+CT132+CU132+CV132-CX132,DK132),0)","v":0},0,{"$f":"Plus!O173","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,108,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER131<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER131*Plus!$F$23/1000,ER131*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER131<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER131<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER131<0.01,0,IF(Plus!$AS$2>0,EI132*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER131+EI132+EL132+EM132+EN132-EP132,FC132),0)","v":0},0,{"$f":"Plus!O173","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,108,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ131<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ131*Plus!$F$23/1000,GJ131*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ131<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ131<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ131<0.01,0,IF(Plus!$AS$2>0,GA132*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ131+GA132+GD132+GE132+GF132-GH132,GU132),0)","v":0},0,{"$f":"Plus!O173","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,108,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY131<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY131*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY131*Adm!$GR$4)))","v":0},{"$f":"IF(HY131<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY131+HQ132+HT132+HU132+HV132-HW132,IH132),0)","v":0},0,null,0,null,12,{"$f":"IF(IC132=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC132=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX131<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX131*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX131*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB132=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB132=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L132<0.01,0,IF(Adm!$S$4=Adm!$S$8,L132*$L$15,L132*Adm!$V$4))","v":0},{"$f":"IF(L132<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L132<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L132+D133+G133+H133+I133-J133,V133),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R133=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI132<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI132*$AI$15,AI132*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN133=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC132<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC132*$BC$16,BC132*Adm!$V$4))","v":0},null,{"$f":"IF(BC132<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH133=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ132<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ132*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ132*Plus!$F$23/1000,BZ132*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ132<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ132<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ132+BQ133+BT133+BU133+BV133-BX133,CJ133),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ132<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ132*Plus!$F$23/1000,CZ132*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ132<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ132<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ132<0.01,0,IF(Plus!$AS$2>0,CQ133*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ132+CQ133+CT133+CU133+CV133-CX133,DK133),0)","v":0},0,{"$f":"Plus!O174","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,109,0,0,{"$f":"MIN(DZ132+DW133,DY132*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER132<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER132*Plus!$F$23/1000,ER132*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER132<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER132<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER132<0.01,0,IF(Plus!$AS$2>0,EI133*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER132+EI133+EL133+EM133+EN133-EP133,FC133),0)","v":0},0,{"$f":"Plus!O174","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,109,0,0,{"$f":"MIN(FQ132+FN133,FP132*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ132<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ132*Plus!$F$23/1000,GJ132*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ132<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ132<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ132<0.01,0,IF(Plus!$AS$2>0,GA133*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ132+GA133+GD133+GE133+GF133-GH133,GU133),0)","v":0},0,{"$f":"Plus!O174","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,109,0,0,{"$f":"MIN(HI132+HF133,HH132*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY132<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY132*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY132*Adm!$GR$4)))","v":0},{"$f":"IF(HY132<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY132+HQ133+HT133+HU133+HV133-HW133,IH133),0)","v":0},0,null,0,null,1,{"$f":"IF(IC133=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC133=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX132<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX132*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX132*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB133=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB133=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L133<0.01,0,IF(Adm!$S$4=Adm!$S$8,L133*$L$15,L133*Adm!$V$4))","v":0},{"$f":"IF(L133<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L133<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L133+D134+G134+H134+I134-J134,V134),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R134=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI133<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI133*$AI$15,AI133*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN134=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC133<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC133*$BC$16,BC133*Adm!$V$4))","v":0},null,{"$f":"IF(BC133<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH134=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ133<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ133*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ133*Plus!$F$23/1000,BZ133*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ133<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ133<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ133+BQ134+BT134+BU134+BV134-BX134,CJ134),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ133<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ133*Plus!$F$23/1000,CZ133*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ133<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ133<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ133<0.01,0,IF(Plus!$AS$2>0,CQ134*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ133+CQ134+CT134+CU134+CV134-CX134,DK134),0)","v":0},0,{"$f":"Plus!O175","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,110,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER133<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER133*Plus!$F$23/1000,ER133*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER133<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER133<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER133<0.01,0,IF(Plus!$AS$2>0,EI134*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER133+EI134+EL134+EM134+EN134-EP134,FC134),0)","v":0},0,{"$f":"Plus!O175","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,110,0,0,{"$f":"MIN(FQ133+FN134,FP133)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ133<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ133*Plus!$F$23/1000,GJ133*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ133<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ133<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ133<0.01,0,IF(Plus!$AS$2>0,GA134*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ133+GA134+GD134+GE134+GF134-GH134,GU134),0)","v":0},0,{"$f":"Plus!O175","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,110,0,0,{"$f":"MIN(HI133+HF134,HH133)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY133<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY133*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY133*Adm!$GR$4)))","v":0},{"$f":"IF(HY133<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY133+HQ134+HT134+HU134+HV134-HW134,IH134),0)","v":0},0,null,0,null,2,{"$f":"IF(IC134=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC134=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX133<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX133*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX133*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB134=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB134=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L134<0.01,0,IF(Adm!$S$4=Adm!$S$8,L134*$L$15,L134*Adm!$V$4))","v":0},{"$f":"IF(L134<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L134<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L134+D135+G135+H135+I135-J135,V135),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R135=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI134<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI134*$AI$15,AI134*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN135=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC134<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC134*$BC$16,BC134*Adm!$V$4))","v":0},null,{"$f":"IF(BC134<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH135=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ134<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ134*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ134*Plus!$F$23/1000,BZ134*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ134<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ134<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ134+BQ135+BT135+BU135+BV135-BX135,CJ135),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ134<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ134*Plus!$F$23/1000,CZ134*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ134<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ134<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ134<0.01,0,IF(Plus!$AS$2>0,CQ135*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ134+CQ135+CT135+CU135+CV135-CX135,DK135),0)","v":0},0,{"$f":"Plus!O176","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,111,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER134<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER134*Plus!$F$23/1000,ER134*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER134<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER134<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER134<0.01,0,IF(Plus!$AS$2>0,EI135*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER134+EI135+EL135+EM135+EN135-EP135,FC135),0)","v":0},0,{"$f":"Plus!O176","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,111,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ134<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ134*Plus!$F$23/1000,GJ134*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ134<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ134<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ134<0.01,0,IF(Plus!$AS$2>0,GA135*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ134+GA135+GD135+GE135+GF135-GH135,GU135),0)","v":0},0,{"$f":"Plus!O176","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,111,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY134<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY134*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY134*Adm!$GR$4)))","v":0},{"$f":"IF(HY134<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY134+HQ135+HT135+HU135+HV135-HW135,IH135),0)","v":0},0,null,0,null,3,{"$f":"IF(IC135=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC135=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX134<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX134*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX134*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB135=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB135=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L135<0.01,0,IF(Adm!$S$4=Adm!$S$8,L135*$L$15,L135*Adm!$V$4))","v":0},{"$f":"IF(L135<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L135<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L135+D136+G136+H136+I136-J136,V136),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R136=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI135<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI135*$AI$15,AI135*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN136=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC135<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC135*$BC$16,BC135*Adm!$V$4))","v":0},null,{"$f":"IF(BC135<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH136=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ135<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ135*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ135*Plus!$F$23/1000,BZ135*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ135<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ135<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ135+BQ136+BT136+BU136+BV136-BX136,CJ136),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ135<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ135*Plus!$F$23/1000,CZ135*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ135<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ135<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ135<0.01,0,IF(Plus!$AS$2>0,CQ136*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ135+CQ136+CT136+CU136+CV136-CX136,DK136),0)","v":0},0,{"$f":"Plus!O177","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,112,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER135<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER135*Plus!$F$23/1000,ER135*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER135<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER135<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER135<0.01,0,IF(Plus!$AS$2>0,EI136*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER135+EI136+EL136+EM136+EN136-EP136,FC136),0)","v":0},0,{"$f":"Plus!O177","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,112,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ135<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ135*Plus!$F$23/1000,GJ135*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ135<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ135<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ135<0.01,0,IF(Plus!$AS$2>0,GA136*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ135+GA136+GD136+GE136+GF136-GH136,GU136),0)","v":0},0,{"$f":"Plus!O177","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,112,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY135<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY135*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY135*Adm!$GR$4)))","v":0},{"$f":"IF(HY135<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY135+HQ136+HT136+HU136+HV136-HW136,IH136),0)","v":0},0,null,0,null,4,{"$f":"IF(IC136=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC136=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX135<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX135*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX135*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB136=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB136=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L136<0.01,0,IF(Adm!$S$4=Adm!$S$8,L136*$L$15,L136*Adm!$V$4))","v":0},{"$f":"IF(L136<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L136<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L136+D137+G137+H137+I137-J137,V137),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R137=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI136<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI136*$AI$15,AI136*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN137=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC136<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC136*$BC$16,BC136*Adm!$V$4))","v":0},null,{"$f":"IF(BC136<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH137=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ136<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ136*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ136*Plus!$F$23/1000,BZ136*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ136<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ136<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ136+BQ137+BT137+BU137+BV137-BX137,CJ137),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ136<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ136*Plus!$F$23/1000,CZ136*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ136<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ136<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ136<0.01,0,IF(Plus!$AS$2>0,CQ137*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ136+CQ137+CT137+CU137+CV137-CX137,DK137),0)","v":0},0,{"$f":"Plus!O178","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,113,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER136<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER136*Plus!$F$23/1000,ER136*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER136<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER136<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER136<0.01,0,IF(Plus!$AS$2>0,EI137*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER136+EI137+EL137+EM137+EN137-EP137,FC137),0)","v":0},0,{"$f":"Plus!O178","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,113,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ136<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ136*Plus!$F$23/1000,GJ136*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ136<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ136<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ136<0.01,0,IF(Plus!$AS$2>0,GA137*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ136+GA137+GD137+GE137+GF137-GH137,GU137),0)","v":0},0,{"$f":"Plus!O178","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,113,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY136<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY136*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY136*Adm!$GR$4)))","v":0},{"$f":"IF(HY136<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY136+HQ137+HT137+HU137+HV137-HW137,IH137),0)","v":0},0,null,0,null,5,{"$f":"IF(IC137=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC137=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX136<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX136*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX136*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB137=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB137=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L137<0.01,0,IF(Adm!$S$4=Adm!$S$8,L137*$L$15,L137*Adm!$V$4))","v":0},{"$f":"IF(L137<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L137<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L137+D138+G138+H138+I138-J138,V138),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R138=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI137<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI137*$AI$15,AI137*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN138=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC137<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC137*$BC$16,BC137*Adm!$V$4))","v":0},null,{"$f":"IF(BC137<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH138=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ137<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ137*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ137*Plus!$F$23/1000,BZ137*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ137<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ137<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ137+BQ138+BT138+BU138+BV138-BX138,CJ138),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ137<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ137*Plus!$F$23/1000,CZ137*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ137<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ137<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ137<0.01,0,IF(Plus!$AS$2>0,CQ138*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ137+CQ138+CT138+CU138+CV138-CX138,DK138),0)","v":0},0,{"$f":"Plus!O179","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,114,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER137<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER137*Plus!$F$23/1000,ER137*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER137<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER137<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER137<0.01,0,IF(Plus!$AS$2>0,EI138*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER137+EI138+EL138+EM138+EN138-EP138,FC138),0)","v":0},0,{"$f":"Plus!O179","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,114,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ137<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ137*Plus!$F$23/1000,GJ137*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ137<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ137<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ137<0.01,0,IF(Plus!$AS$2>0,GA138*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ137+GA138+GD138+GE138+GF138-GH138,GU138),0)","v":0},0,{"$f":"Plus!O179","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,114,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY137<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY137*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY137*Adm!$GR$4)))","v":0},{"$f":"IF(HY137<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY137+HQ138+HT138+HU138+HV138-HW138,IH138),0)","v":0},0,null,0,null,6,{"$f":"IF(IC138=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC138=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX137<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX137*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX137*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB138=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB138=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L138<0.01,0,IF(Adm!$S$4=Adm!$S$8,L138*$L$15,L138*Adm!$V$4))","v":0},{"$f":"IF(L138<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L138<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L138+D139+G139+H139+I139-J139,V139),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R139=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI138<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI138*$AI$15,AI138*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN139=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC138<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC138*$BC$16,BC138*Adm!$V$4))","v":0},null,{"$f":"IF(BC138<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH139=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ138<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ138*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ138*Plus!$F$23/1000,BZ138*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ138<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ138<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ138+BQ139+BT139+BU139+BV139-BX139,CJ139),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ138<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ138*Plus!$F$23/1000,CZ138*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ138<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ138<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ138<0.01,0,IF(Plus!$AS$2>0,CQ139*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ138+CQ139+CT139+CU139+CV139-CX139,DK139),0)","v":0},0,{"$f":"Plus!O180","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,115,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER138<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER138*Plus!$F$23/1000,ER138*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER138<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER138<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER138<0.01,0,IF(Plus!$AS$2>0,EI139*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER138+EI139+EL139+EM139+EN139-EP139,FC139),0)","v":0},0,{"$f":"Plus!O180","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,115,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ138<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ138*Plus!$F$23/1000,GJ138*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ138<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ138<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ138<0.01,0,IF(Plus!$AS$2>0,GA139*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ138+GA139+GD139+GE139+GF139-GH139,GU139),0)","v":0},0,{"$f":"Plus!O180","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,115,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY138<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY138*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY138*Adm!$GR$4)))","v":0},{"$f":"IF(HY138<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY138+HQ139+HT139+HU139+HV139-HW139,IH139),0)","v":0},0,null,0,null,7,{"$f":"IF(IC139=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC139=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX138<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX138*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX138*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB139=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB139=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L139<0.01,0,IF(Adm!$S$4=Adm!$S$8,L139*$L$15,L139*Adm!$V$4))","v":0},{"$f":"IF(L139<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L139<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L139+D140+G140+H140+I140-J140,V140),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R140=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI139<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI139*$AI$15,AI139*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN140=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC139<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC139*$BC$16,BC139*Adm!$V$4))","v":0},null,{"$f":"IF(BC139<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH140=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ139<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ139*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ139*Plus!$F$23/1000,BZ139*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ139<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ139<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ139+BQ140+BT140+BU140+BV140-BX140,CJ140),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ139<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ139*Plus!$F$23/1000,CZ139*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ139<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ139<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ139<0.01,0,IF(Plus!$AS$2>0,CQ140*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ139+CQ140+CT140+CU140+CV140-CX140,DK140),0)","v":0},0,{"$f":"Plus!O181","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,116,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER139<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER139*Plus!$F$23/1000,ER139*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER139<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER139<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER139<0.01,0,IF(Plus!$AS$2>0,EI140*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER139+EI140+EL140+EM140+EN140-EP140,FC140),0)","v":0},0,{"$f":"Plus!O181","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,116,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ139<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ139*Plus!$F$23/1000,GJ139*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ139<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ139<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ139<0.01,0,IF(Plus!$AS$2>0,GA140*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ139+GA140+GD140+GE140+GF140-GH140,GU140),0)","v":0},0,{"$f":"Plus!O181","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,116,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY139<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY139*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY139*Adm!$GR$4)))","v":0},{"$f":"IF(HY139<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY139+HQ140+HT140+HU140+HV140-HW140,IH140),0)","v":0},0,null,0,null,8,{"$f":"IF(IC140=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC140=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX139<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX139*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX139*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB140=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB140=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L140<0.01,0,IF(Adm!$S$4=Adm!$S$8,L140*$L$15,L140*Adm!$V$4))","v":0},{"$f":"IF(L140<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L140<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L140+D141+G141+H141+I141-J141,V141),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R141=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI140<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI140*$AI$15,AI140*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN141=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC140<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC140*$BC$16,BC140*Adm!$V$4))","v":0},null,{"$f":"IF(BC140<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH141=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ140<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ140*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ140*Plus!$F$23/1000,BZ140*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ140<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ140<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ140+BQ141+BT141+BU141+BV141-BX141,CJ141),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ140<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ140*Plus!$F$23/1000,CZ140*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ140<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ140<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ140<0.01,0,IF(Plus!$AS$2>0,CQ141*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ140+CQ141+CT141+CU141+CV141-CX141,DK141),0)","v":0},0,{"$f":"Plus!O182","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,117,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER140<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER140*Plus!$F$23/1000,ER140*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER140<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER140<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER140<0.01,0,IF(Plus!$AS$2>0,EI141*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER140+EI141+EL141+EM141+EN141-EP141,FC141),0)","v":0},0,{"$f":"Plus!O182","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,117,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ140<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ140*Plus!$F$23/1000,GJ140*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ140<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ140<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ140<0.01,0,IF(Plus!$AS$2>0,GA141*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ140+GA141+GD141+GE141+GF141-GH141,GU141),0)","v":0},0,{"$f":"Plus!O182","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,117,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY140<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY140*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY140*Adm!$GR$4)))","v":0},{"$f":"IF(HY140<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY140+HQ141+HT141+HU141+HV141-HW141,IH141),0)","v":0},0,null,0,null,9,{"$f":"IF(IC141=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC141=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX140<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX140*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX140*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB141=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB141=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L141<0.01,0,IF(Adm!$S$4=Adm!$S$8,L141*$L$15,L141*Adm!$V$4))","v":0},{"$f":"IF(L141<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L141<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L141+D142+G142+H142+I142-J142,V142),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R142=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI141<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI141*$AI$15,AI141*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN142=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC141<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC141*$BC$16,BC141*Adm!$V$4))","v":0},null,{"$f":"IF(BC141<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH142=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ141<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ141*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ141*Plus!$F$23/1000,BZ141*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ141<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ141<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ141+BQ142+BT142+BU142+BV142-BX142,CJ142),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ141<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ141*Plus!$F$23/1000,CZ141*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ141<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ141<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ141<0.01,0,IF(Plus!$AS$2>0,CQ142*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ141+CQ142+CT142+CU142+CV142-CX142,DK142),0)","v":0},0,{"$f":"Plus!O183","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,118,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER141<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER141*Plus!$F$23/1000,ER141*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER141<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER141<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER141<0.01,0,IF(Plus!$AS$2>0,EI142*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER141+EI142+EL142+EM142+EN142-EP142,FC142),0)","v":0},0,{"$f":"Plus!O183","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,118,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ141<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ141*Plus!$F$23/1000,GJ141*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ141<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ141<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ141<0.01,0,IF(Plus!$AS$2>0,GA142*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ141+GA142+GD142+GE142+GF142-GH142,GU142),0)","v":0},0,{"$f":"Plus!O183","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,118,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY141<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY141*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY141*Adm!$GR$4)))","v":0},{"$f":"IF(HY141<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY141+HQ142+HT142+HU142+HV142-HW142,IH142),0)","v":0},0,null,0,null,10,{"$f":"IF(IC142=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC142=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX141<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX141*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX141*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB142=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB142=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L142<0.01,0,IF(Adm!$S$4=Adm!$S$8,L142*$L$15,L142*Adm!$V$4))","v":0},{"$f":"IF(L142<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L142<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L142+D143+G143+H143+I143-J143,V143),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R143=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI142<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI142*$AI$15,AI142*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN143=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC142<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC142*$BC$16,BC142*Adm!$V$4))","v":0},null,{"$f":"IF(BC142<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH143=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ142<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ142*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ142*Plus!$F$23/1000,BZ142*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ142<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ142<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ142+BQ143+BT143+BU143+BV143-BX143,CJ143),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ142<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ142*Plus!$F$23/1000,CZ142*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ142<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ142<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ142<0.01,0,IF(Plus!$AS$2>0,CQ143*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ142+CQ143+CT143+CU143+CV143-CX143,DK143),0)","v":0},0,{"$f":"Plus!O184","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,119,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER142<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER142*Plus!$F$23/1000,ER142*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER142<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER142<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER142<0.01,0,IF(Plus!$AS$2>0,EI143*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER142+EI143+EL143+EM143+EN143-EP143,FC143),0)","v":0},0,{"$f":"Plus!O184","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,119,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ142<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ142*Plus!$F$23/1000,GJ142*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ142<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ142<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ142<0.01,0,IF(Plus!$AS$2>0,GA143*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ142+GA143+GD143+GE143+GF143-GH143,GU143),0)","v":0},0,{"$f":"Plus!O184","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,119,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY142<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY142*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY142*Adm!$GR$4)))","v":0},{"$f":"IF(HY142<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY142+HQ143+HT143+HU143+HV143-HW143,IH143),0)","v":0},0,null,0,null,11,{"$f":"IF(IC143=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC143=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX142<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX142*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX142*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB143=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB143=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L143<0.01,0,IF(Adm!$S$4=Adm!$S$8,L143*$L$15,L143*Adm!$V$4))","v":0},{"$f":"IF(L143<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L143<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L143+D144+G144+H144+I144-J144,V144),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R144=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI143<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI143*$AI$15,AI143*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN144=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC143<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC143*$BC$16,BC143*Adm!$V$4))","v":0},null,{"$f":"IF(BC143<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH144=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ143<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ143*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ143*Plus!$F$23/1000,BZ143*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ143<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ143<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ143+BQ144+BT144+BU144+BV144-BX144,CJ144),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ143<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ143*Plus!$F$23/1000,CZ143*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ143<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ143<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ143<0.01,0,IF(Plus!$AS$2>0,CQ144*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ143+CQ144+CT144+CU144+CV144-CX144,DK144),0)","v":0},0,{"$f":"Plus!O185","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,120,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER143<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER143*Plus!$F$23/1000,ER143*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER143<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER143<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER143<0.01,0,IF(Plus!$AS$2>0,EI144*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER143+EI144+EL144+EM144+EN144-EP144,FC144),0)","v":0},0,{"$f":"Plus!O185","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,120,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ143<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ143*Plus!$F$23/1000,GJ143*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ143<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ143<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ143<0.01,0,IF(Plus!$AS$2>0,GA144*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ143+GA144+GD144+GE144+GF144-GH144,GU144),0)","v":0},0,{"$f":"Plus!O185","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,120,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY143<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY143*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY143*Adm!$GR$4)))","v":0},{"$f":"IF(HY143<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY143+HQ144+HT144+HU144+HV144-HW144,IH144),0)","v":0},0,null,0,null,12,{"$f":"IF(IC144=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC144=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX143<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX143*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX143*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB144=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB144=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L144<0.01,0,IF(Adm!$S$4=Adm!$S$8,L144*$L$15,L144*Adm!$V$4))","v":0},{"$f":"IF(L144<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L144<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L144+D145+G145+H145+I145-J145,V145),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R145=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI144<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI144*$AI$15,AI144*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN145=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC144<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC144*$BC$16,BC144*Adm!$V$4))","v":0},null,{"$f":"IF(BC144<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH145=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ144<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ144*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ144*Plus!$F$23/1000,BZ144*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ144<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ144<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ144+BQ145+BT145+BU145+BV145-BX145,CJ145),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ144<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ144*Plus!$F$23/1000,CZ144*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ144<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ144<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ144<0.01,0,IF(Plus!$AS$2>0,CQ145*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ144+CQ145+CT145+CU145+CV145-CX145,DK145),0)","v":0},0,{"$f":"Plus!O186","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,121,0,0,{"$f":"MIN(DZ144+DW145,DY144*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER144<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER144*Plus!$F$23/1000,ER144*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER144<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER144<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER144<0.01,0,IF(Plus!$AS$2>0,EI145*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER144+EI145+EL145+EM145+EN145-EP145,FC145),0)","v":0},0,{"$f":"Plus!O186","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,121,0,0,{"$f":"MIN(FQ144+FN145,FP144*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ144<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ144*Plus!$F$23/1000,GJ144*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ144<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ144<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ144<0.01,0,IF(Plus!$AS$2>0,GA145*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ144+GA145+GD145+GE145+GF145-GH145,GU145),0)","v":0},0,{"$f":"Plus!O186","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,121,0,0,{"$f":"MIN(HI144+HF145,HH144*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY144<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY144*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY144*Adm!$GR$4)))","v":0},{"$f":"IF(HY144<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY144+HQ145+HT145+HU145+HV145-HW145,IH145),0)","v":0},0,null,0,null,1,{"$f":"IF(IC145=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC145=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX144<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX144*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX144*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB145=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB145=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L145<0.01,0,IF(Adm!$S$4=Adm!$S$8,L145*$L$15,L145*Adm!$V$4))","v":0},{"$f":"IF(L145<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L145<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L145+D146+G146+H146+I146-J146,V146),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R146=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI145<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI145*$AI$15,AI145*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN146=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC145<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC145*$BC$16,BC145*Adm!$V$4))","v":0},null,{"$f":"IF(BC145<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH146=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ145<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ145*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ145*Plus!$F$23/1000,BZ145*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ145<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ145<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ145+BQ146+BT146+BU146+BV146-BX146,CJ146),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ145<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ145*Plus!$F$23/1000,CZ145*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ145<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ145<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ145<0.01,0,IF(Plus!$AS$2>0,CQ146*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ145+CQ146+CT146+CU146+CV146-CX146,DK146),0)","v":0},0,{"$f":"Plus!O187","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,122,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER145<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER145*Plus!$F$23/1000,ER145*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER145<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER145<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER145<0.01,0,IF(Plus!$AS$2>0,EI146*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER145+EI146+EL146+EM146+EN146-EP146,FC146),0)","v":0},0,{"$f":"Plus!O187","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,122,0,0,{"$f":"MIN(FQ145+FN146,FP145)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ145<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ145*Plus!$F$23/1000,GJ145*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ145<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ145<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ145<0.01,0,IF(Plus!$AS$2>0,GA146*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ145+GA146+GD146+GE146+GF146-GH146,GU146),0)","v":0},0,{"$f":"Plus!O187","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,122,0,0,{"$f":"MIN(HI145+HF146,HH145)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY145<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY145*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY145*Adm!$GR$4)))","v":0},{"$f":"IF(HY145<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY145+HQ146+HT146+HU146+HV146-HW146,IH146),0)","v":0},0,null,0,null,2,{"$f":"IF(IC146=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC146=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX145<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX145*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX145*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB146=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB146=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L146<0.01,0,IF(Adm!$S$4=Adm!$S$8,L146*$L$15,L146*Adm!$V$4))","v":0},{"$f":"IF(L146<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L146<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L146+D147+G147+H147+I147-J147,V147),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R147=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI146<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI146*$AI$15,AI146*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN147=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC146<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC146*$BC$16,BC146*Adm!$V$4))","v":0},null,{"$f":"IF(BC146<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH147=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ146<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ146*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ146*Plus!$F$23/1000,BZ146*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ146<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ146<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ146+BQ147+BT147+BU147+BV147-BX147,CJ147),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ146<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ146*Plus!$F$23/1000,CZ146*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ146<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ146<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ146<0.01,0,IF(Plus!$AS$2>0,CQ147*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ146+CQ147+CT147+CU147+CV147-CX147,DK147),0)","v":0},0,{"$f":"Plus!O188","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,123,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER146<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER146*Plus!$F$23/1000,ER146*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER146<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER146<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER146<0.01,0,IF(Plus!$AS$2>0,EI147*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER146+EI147+EL147+EM147+EN147-EP147,FC147),0)","v":0},0,{"$f":"Plus!O188","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,123,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ146<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ146*Plus!$F$23/1000,GJ146*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ146<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ146<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ146<0.01,0,IF(Plus!$AS$2>0,GA147*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ146+GA147+GD147+GE147+GF147-GH147,GU147),0)","v":0},0,{"$f":"Plus!O188","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,123,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY146<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY146*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY146*Adm!$GR$4)))","v":0},{"$f":"IF(HY146<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY146+HQ147+HT147+HU147+HV147-HW147,IH147),0)","v":0},0,null,0,null,3,{"$f":"IF(IC147=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC147=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX146<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX146*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX146*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB147=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB147=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L147<0.01,0,IF(Adm!$S$4=Adm!$S$8,L147*$L$15,L147*Adm!$V$4))","v":0},{"$f":"IF(L147<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L147<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L147+D148+G148+H148+I148-J148,V148),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R148=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI147<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI147*$AI$15,AI147*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN148=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC147<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC147*$BC$16,BC147*Adm!$V$4))","v":0},null,{"$f":"IF(BC147<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH148=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ147<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ147*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ147*Plus!$F$23/1000,BZ147*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ147<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ147<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ147+BQ148+BT148+BU148+BV148-BX148,CJ148),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ147<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ147*Plus!$F$23/1000,CZ147*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ147<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ147<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ147<0.01,0,IF(Plus!$AS$2>0,CQ148*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ147+CQ148+CT148+CU148+CV148-CX148,DK148),0)","v":0},0,{"$f":"Plus!O189","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,124,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER147<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER147*Plus!$F$23/1000,ER147*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER147<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER147<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER147<0.01,0,IF(Plus!$AS$2>0,EI148*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER147+EI148+EL148+EM148+EN148-EP148,FC148),0)","v":0},0,{"$f":"Plus!O189","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,124,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ147<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ147*Plus!$F$23/1000,GJ147*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ147<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ147<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ147<0.01,0,IF(Plus!$AS$2>0,GA148*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ147+GA148+GD148+GE148+GF148-GH148,GU148),0)","v":0},0,{"$f":"Plus!O189","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,124,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY147<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY147*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY147*Adm!$GR$4)))","v":0},{"$f":"IF(HY147<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY147+HQ148+HT148+HU148+HV148-HW148,IH148),0)","v":0},0,null,0,null,4,{"$f":"IF(IC148=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC148=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX147<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX147*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX147*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB148=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB148=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L148<0.01,0,IF(Adm!$S$4=Adm!$S$8,L148*$L$15,L148*Adm!$V$4))","v":0},{"$f":"IF(L148<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L148<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L148+D149+G149+H149+I149-J149,V149),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R149=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI148<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI148*$AI$15,AI148*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN149=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC148<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC148*$BC$16,BC148*Adm!$V$4))","v":0},null,{"$f":"IF(BC148<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH149=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ148<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ148*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ148*Plus!$F$23/1000,BZ148*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ148<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ148<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ148+BQ149+BT149+BU149+BV149-BX149,CJ149),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ148<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ148*Plus!$F$23/1000,CZ148*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ148<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ148<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ148<0.01,0,IF(Plus!$AS$2>0,CQ149*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ148+CQ149+CT149+CU149+CV149-CX149,DK149),0)","v":0},0,{"$f":"Plus!O190","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,125,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER148<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER148*Plus!$F$23/1000,ER148*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER148<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER148<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER148<0.01,0,IF(Plus!$AS$2>0,EI149*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER148+EI149+EL149+EM149+EN149-EP149,FC149),0)","v":0},0,{"$f":"Plus!O190","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,125,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ148<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ148*Plus!$F$23/1000,GJ148*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ148<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ148<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ148<0.01,0,IF(Plus!$AS$2>0,GA149*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ148+GA149+GD149+GE149+GF149-GH149,GU149),0)","v":0},0,{"$f":"Plus!O190","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,125,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY148<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY148*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY148*Adm!$GR$4)))","v":0},{"$f":"IF(HY148<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY148+HQ149+HT149+HU149+HV149-HW149,IH149),0)","v":0},0,null,0,null,5,{"$f":"IF(IC149=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC149=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX148<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX148*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX148*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB149=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB149=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L149<0.01,0,IF(Adm!$S$4=Adm!$S$8,L149*$L$15,L149*Adm!$V$4))","v":0},{"$f":"IF(L149<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L149<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L149+D150+G150+H150+I150-J150,V150),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R150=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI149<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI149*$AI$15,AI149*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN150=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC149<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC149*$BC$16,BC149*Adm!$V$4))","v":0},null,{"$f":"IF(BC149<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH150=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ149<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ149*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ149*Plus!$F$23/1000,BZ149*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ149<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ149<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ149+BQ150+BT150+BU150+BV150-BX150,CJ150),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ149<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ149*Plus!$F$23/1000,CZ149*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ149<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ149<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ149<0.01,0,IF(Plus!$AS$2>0,CQ150*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ149+CQ150+CT150+CU150+CV150-CX150,DK150),0)","v":0},0,{"$f":"Plus!O191","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,126,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER149<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER149*Plus!$F$23/1000,ER149*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER149<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER149<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER149<0.01,0,IF(Plus!$AS$2>0,EI150*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER149+EI150+EL150+EM150+EN150-EP150,FC150),0)","v":0},0,{"$f":"Plus!O191","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,126,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ149<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ149*Plus!$F$23/1000,GJ149*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ149<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ149<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ149<0.01,0,IF(Plus!$AS$2>0,GA150*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ149+GA150+GD150+GE150+GF150-GH150,GU150),0)","v":0},0,{"$f":"Plus!O191","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,126,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY149<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY149*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY149*Adm!$GR$4)))","v":0},{"$f":"IF(HY149<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY149+HQ150+HT150+HU150+HV150-HW150,IH150),0)","v":0},0,null,0,null,6,{"$f":"IF(IC150=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC150=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX149<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX149*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX149*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB150=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB150=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L150<0.01,0,IF(Adm!$S$4=Adm!$S$8,L150*$L$15,L150*Adm!$V$4))","v":0},{"$f":"IF(L150<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L150<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L150+D151+G151+H151+I151-J151,V151),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R151=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI150<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI150*$AI$15,AI150*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN151=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC150<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC150*$BC$16,BC150*Adm!$V$4))","v":0},null,{"$f":"IF(BC150<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH151=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ150<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ150*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ150*Plus!$F$23/1000,BZ150*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ150<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ150<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ150+BQ151+BT151+BU151+BV151-BX151,CJ151),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ150<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ150*Plus!$F$23/1000,CZ150*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ150<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ150<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ150<0.01,0,IF(Plus!$AS$2>0,CQ151*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ150+CQ151+CT151+CU151+CV151-CX151,DK151),0)","v":0},0,{"$f":"Plus!O192","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,127,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER150<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER150*Plus!$F$23/1000,ER150*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER150<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER150<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER150<0.01,0,IF(Plus!$AS$2>0,EI151*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER150+EI151+EL151+EM151+EN151-EP151,FC151),0)","v":0},0,{"$f":"Plus!O192","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,127,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ150<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ150*Plus!$F$23/1000,GJ150*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ150<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ150<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ150<0.01,0,IF(Plus!$AS$2>0,GA151*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ150+GA151+GD151+GE151+GF151-GH151,GU151),0)","v":0},0,{"$f":"Plus!O192","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,127,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY150<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY150*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY150*Adm!$GR$4)))","v":0},{"$f":"IF(HY150<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY150+HQ151+HT151+HU151+HV151-HW151,IH151),0)","v":0},0,null,0,null,7,{"$f":"IF(IC151=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC151=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX150<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX150*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX150*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB151=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB151=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L151<0.01,0,IF(Adm!$S$4=Adm!$S$8,L151*$L$15,L151*Adm!$V$4))","v":0},{"$f":"IF(L151<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L151<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L151+D152+G152+H152+I152-J152,V152),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R152=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI151<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI151*$AI$15,AI151*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN152=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC151<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC151*$BC$16,BC151*Adm!$V$4))","v":0},null,{"$f":"IF(BC151<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH152=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ151<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ151*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ151*Plus!$F$23/1000,BZ151*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ151<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ151<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ151+BQ152+BT152+BU152+BV152-BX152,CJ152),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ151<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ151*Plus!$F$23/1000,CZ151*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ151<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ151<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ151<0.01,0,IF(Plus!$AS$2>0,CQ152*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ151+CQ152+CT152+CU152+CV152-CX152,DK152),0)","v":0},0,{"$f":"Plus!O193","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,128,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER151<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER151*Plus!$F$23/1000,ER151*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER151<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER151<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER151<0.01,0,IF(Plus!$AS$2>0,EI152*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER151+EI152+EL152+EM152+EN152-EP152,FC152),0)","v":0},0,{"$f":"Plus!O193","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,128,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ151<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ151*Plus!$F$23/1000,GJ151*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ151<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ151<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ151<0.01,0,IF(Plus!$AS$2>0,GA152*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ151+GA152+GD152+GE152+GF152-GH152,GU152),0)","v":0},0,{"$f":"Plus!O193","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,128,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY151<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY151*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY151*Adm!$GR$4)))","v":0},{"$f":"IF(HY151<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY151+HQ152+HT152+HU152+HV152-HW152,IH152),0)","v":0},0,null,0,null,8,{"$f":"IF(IC152=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC152=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX151<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX151*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX151*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB152=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB152=1,Adm!$HE$4,0)","v":0}]
[{"$f":"IF(A152=12,1,A152+1)","v":9},null,{"$f":"IF(L152<0.01,0,C152+1)","v":0},0,0,0,{"$f":"IF(L152<0.01,0,IF(Adm!$S$4=Adm!$S$8,L152*$L$15,L152*Adm!$V$4))","v":0},{"$f":"IF(L152<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L152<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L152<0.01,0,F153+G153+H153+I153)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L152+D153+G153+H153+I153-J153,V153),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R153=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,{"$f":"IF(AI152<0.01,0,Z152+1)","v":0},0,0,0,{"$f":"IF(AI152<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI152*$AI$15,AI152*Adm!$V$4))","v":0},null,null,{"$f":"IF(AI152<0.01,0,AC153+AD153+AE153+AF153)","v":0},null,{"$f":"AI152-AB153","v":0},null,{"$f":"AG153","v":0},null,null,9,{"$f":"IF(AN153=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BC152<0.01,0,AU152+1)","v":0},0,{"$f":"IF(BC152<0.01,0,AX153-AV153)","v":0},0,{"$f":"IF(BC152<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC152*$BC$16,BC152*Adm!$V$4))","v":0},null,{"$f":"IF(BC152<0.01,0,Adm!$Q$6)","v":0},{"$f":"IF(BC152<0.01,0,AX153+AY153+AZ153+BA153)","v":0},0,null,{"$f":"BB153","v":0},null,null,9,{"$f":"IF(BH153=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BO152=12,1,BO152+1)","v":9},{"$f":"IF(BZ152<0.01,0,BP152+1)","v":0},0,0,0,{"$f":"IF(BZ152<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ152*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ152*Plus!$F$23/1000,BZ152*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ152<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ152<0.01,0,Plus!$BD$2)","v":0},null,{"$f":"IF(BZ152<0.01,0,BS153+BT153+BU153+BV153)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ152+BQ153+BT153+BU153+BV153-BX153,CJ153),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,{"$f":"IF(CN152=12,1,CN152+1)","v":9},0,{"$f":"IF(CZ152<0.01,0,CP152+1)","v":0},0,0,0,{"$f":"IF(CZ152<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ152*Plus!$F$23/1000,CZ152*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ152<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ152<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ152<0.01,0,IF(Plus!$AS$2>0,CQ153*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ152+CQ153+CT153+CU153+CV153-CX153,DK153),0)","v":0},0,{"$f":"Plus!O194","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,129,0,{"$f":"DY153-DW153","v":0},0,{"$f":"IF(DZ152<0.001,0,DZ152-DX153-EA155)","v":1000000},null,null,null,null,null,{"$f":"IF(EF152=12,1,EF152+1)","v":9},0,{"$f":"IF(ER152<0.01,0,EH152+1)","v":0},0,0,0,{"$f":"IF(ER152<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER152*Plus!$F$23/1000,ER152*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER152<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER152<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER152<0.01,0,IF(Plus!$AS$2>0,EI153*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER152+EI153+EL153+EM153+EN153-EP153,FC153),0)","v":0},0,{"$f":"Plus!O194","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,ES152<0.01),0,IF($FE$21=2,(ER152*FJ153)+EI153,0))","v":0},0,null,0,129,0,{"$f":"FP153-FN153","v":0},0,{"$f":"IF(FQ152<0.001,0,FQ152-FO153-FR155)","v":1000000},null,null,null,null,null,null,{"$f":"IF(FX152=12,1,FX152+1)","v":9},0,{"$f":"IF(GJ152<0.01,0,FZ152+1)","v":0},0,0,0,{"$f":"IF(GJ152<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ152*Plus!$F$23/1000,GJ152*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ152<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ152<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ152<0.01,0,IF(Plus!$AS$2>0,GA153*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ152+GA153+GD153+GE153+GF153-GH153,GU153),0)","v":0},0,{"$f":"Plus!O194","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,GK152<0.01),0,IF($FE$21=2,(GJ152*HB153)+GA153,0))","v":0},0,null,0,129,0,{"$f":"HH153-HF153","v":0},0,{"$f":"IF(HI152<0.001,0,HI152-HG153-HJ155)","v":1000000},null,null,null,{"$f":"IF(HM152=12,1,HM152+1)","v":9},null,{"$f":"IF(HY152<0.01,0,HO152+1)","v":0},0,0,0,0,{"$f":"IF(HY152<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY152*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY152*Adm!$GR$4)))","v":0},{"$f":"IF(HY152<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,{"$f":"IF(HY152<0.01,0,HS153+HT153+HU153+HV153)","v":0},{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY152+HQ153+HT153+HU153+HV153-HW153,IH153),0)","v":0},0,null,0,null,9,{"$f":"IF(IC153=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC153=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,{"$f":"IF(IL152=12,1,IL152+1)","v":9},null,{"$f":"IF(IX152<0.01,0,IN152+1)","v":0},0,0,0,0,{"$f":"IF(IX152<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX152*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX152*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB153=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB153=1,Adm!$HE$4,0)","v":0}]
[10,null,0,{"$f":"IF(L153<0.01,0,L153*$F$9*30.4166/360)","v":0},0,0,{"$f":"IF(L153<0.01,0,IF(Adm!$S$4=Adm!$S$8,L153*$L$15,L153*Adm!$V$4))","v":0},{"$f":"IF(L153<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L153<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L153+D154+G154+H154+I154-J154,V154),0)","v":0},{"$f":"IF(L153<0.01,0,L153-E154-K154)","v":0},null,null,{"$f":"J154+K154","v":0},null,null,{"$f":"IF(R153=12,1,R153+1)","v":10},{"$f":"IF(R154=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A154,2)=0,U154*0.05*2,0)","v":0},null,null,null,0,{"$f":"IF(AI153<0.01,0,AI153*$AC$9*30.4166/360)","v":0},{"$f":"IF(AI153<0.01,0,AC154-AA154)","v":0},{"$f":"IF(AI153<0.1,0,MIN(AI153+AA154,AC153*(1+AO154)))","v":0},{"$f":"IF(AI153<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI153*$AI$15,AI153*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,{"$f":"IF(AN153=12,1,AN153+1)","v":10},{"$f":"IF(AN154=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,{"$f":"IF(BC153<0.01,0,BC153*$AX$9*30.4166/360)","v":0},0,{"$f":"IF(BC153<0.1,0,MIN(BC153+AV154,AX153*(1+BI154)))","v":0},{"$f":"IF(BC153<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC153*$BC$16,BC153*Adm!$V$4))","v":0},null,{"$f":"IF(BC153<0.01,0,Adm!$Q$6)","v":0},0,{"$f":"BC153-AW154","v":0},null,0,null,null,{"$f":"IF(BH153=12,1,BH153+1)","v":10},{"$f":"IF(BH154=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,{"$f":"IF(BZ153<0.01,0,BZ153*$BS$9*30.4166/360)","v":0},0,0,{"$f":"IF(BZ153<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ153*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ153*Plus!$F$23/1000,BZ153*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ153<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ153<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ153+BQ154+BT154+BU154+BV154-BX154,CJ154),0)","v":0},0,null,null,{"$f":"BX154+BY154","v":0},null,null,{"$f":"IF(CF153=12,1,CF153+1)","v":10},0,null,0,{"$f":"IF(MOD(BO154,2)=0,CI154*0.05*2,0)","v":0},null,null,null,10,{"$f":"IF(CZ153>0,CO153-1,0)","v":0},0,{"$f":"IF(CZ153<0.01,0,CZ153*$CS$9*30.4166/360)","v":0},0,0,{"$f":"IF(CZ153<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ153*Plus!$F$23/1000,CZ153*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ153<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ153<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ153<0.01,0,IF(Plus!$AS$2>0,CQ154*Plus!$AS$3,0))","v":0},{"$f":"IF(CZ153<0.01,0,CS154+CT154+CU154+CV154+CW154)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ153+CQ154+CT154+CU154+CV154-CX154,DK154),0)","v":0},0,{"$f":"Plus!O195","v":0},null,null,{"$f":"CS154+CT154+(CU154/1.16)+(CV154/1.16)+CY154","v":0},null,null,{"$f":"IF(DG153=12,1,DG153+1)","v":10},0,null,0,{"$f":"IF(MOD(CN154,2)=0,DJ154*0.05*2,0)","v":0},null,null,0,{"$f":"IF(AND($DP$21=1,DA153>0.1),DP154,0)","v":0},0,{"$f":"IF(AND(DR154>0.01,$DN$21=2),DR154,0)","v":0},{"$f":"IF(AND($DN$21=2,DA153<0.01),0,IF($DN$21=2,(CZ153*DS154)+CQ154,0))","v":0},{"$f":"DU154","v":0},null,{"$f":"DX154/DZ153","v":0},130,{"$f":"DZ153*$DW$18*30.4166/360","v":0},0,0,1000000,null,null,null,null,null,10,{"$f":"IF(ER153>0,EG153-1,0)","v":0},0,{"$f":"IF(ER153<0.01,0,ER153*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(ER153<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER153*Plus!$F$23/1000,ER153*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER153<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER153<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER153<0.01,0,IF(Plus!$AS$2>0,EI154*Plus!$AS$3,0))","v":0},{"$f":"IF(ER153<0.01,0,EK154+EL154+EM154+EN154+EO154)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER153+EI154+EL154+EM154+EN154-EP154,FC154),0)","v":0},0,{"$f":"Plus!O195","v":0},null,null,0,null,null,{"$f":"IF(EY153=12,1,EY153+1)","v":10},0,null,0,{"$f":"IF(MOD(EF154,2)=0,FB154*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,ES153>0.1),FG154,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),EG153,-ER153),0)","v":0},{"$f":"IF(AND(FI154>0.01,$FE$21=2),FI154,0)","v":0},0,{"$f":"FL154","v":0},null,{"$f":"FO154/FQ153","v":0},130,{"$f":"FQ153*$FN$18*30.4166/360","v":0},0,0,1000000,null,null,null,null,null,null,10,{"$f":"IF(GJ153>0,FY153-1,0)","v":0},0,{"$f":"IF(GJ153<0.01,0,GJ153*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(GJ153<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ153*Plus!$F$23/1000,GJ153*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ153<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ153<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ153<0.01,0,IF(Plus!$AS$2>0,GA154*Plus!$AS$3,0))","v":0},{"$f":"IF(GJ153<0.01,0,GC154+GD154+GE154+GF154+GG154)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ153+GA154+GD154+GE154+GF154-GH154,GU154),0)","v":0},0,{"$f":"Plus!O195","v":0},null,null,0,null,null,{"$f":"IF(GQ153=12,1,GQ153+1)","v":10},0,null,0,{"$f":"IF(MOD(FX154,2)=0,GT154*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,GK153>0.1),GY154,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),FY153,-GJ153),0)","v":0},{"$f":"IF(AND(HA154>0.01,$FE$21=2),HA154,0)","v":0},0,{"$f":"HD154","v":0},null,{"$f":"HG154/HI153","v":0},130,{"$f":"HI153*$FN$18*30.4166/360","v":0},0,0,1000000,null,null,null,10,null,0,0,{"$f":"IF(HY153<0.01,0,HY153*HP154*30.4166/360)","v":0},{"$f":"IF(HY153<0.01,0,HS154-HQ154)","v":0},{"$f":"IF(HY152<0.1,0,MIN(HY153+HQ154,HS153*(1+ID154)))","v":0},{"$f":"IF(HY153<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY153*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY153*Adm!$GR$4)))","v":0},{"$f":"IF(HY153<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},{"$f":"IF(HY153<0.01,0,0)","v":0},0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY153+HQ154+HT154+HU154+HV154-HW154,IH154),0)","v":0},{"$f":"IF(HY153<0.01,0,HY153-HR154-HX154)","v":0},null,{"$f":"HW154+HX154","v":0},null,{"$f":"IF(IC153=12,1,IC153+1)","v":10},{"$f":"IF(IC154=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC154=1,Adm!$HE$4,0)","v":0},null,0,{"$f":"IF(MOD(HM154,2)=0,IG154*0.05*2,0)","v":0},null,null,null,10,null,0,0,{"$f":"IF(IX153<0.01,0,IX153*IO154*30.4166/360)","v":0},{"$f":"IF(IX153<0.01,0,IR154-IP154)","v":0},{"$f":"IF(IX152<0.1,0,MIN(IX153+IP154,IR153*(1+JC154)))","v":0},{"$f":"IF(IX153<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX153*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX153*Adm!$GR$4)))","v":0},null,{"$f":"IF(IX153<0.01,0,0)","v":0},{"$f":"IF(IX153<0.01,0,IR154+IS154+IT154+IU154)","v":0},null,{"$f":"IF(IX153<0.01,0,IX153-IQ154-IW154)","v":0},null,{"$f":"IV154+IW154","v":0},null,{"$f":"IF(JB153=12,1,JB153+1)","v":10},{"$f":"IF(JB154=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB154=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L154<0.01,0,IF(Adm!$S$4=Adm!$S$8,L154*$L$15,L154*Adm!$V$4))","v":0},{"$f":"IF(L154<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L154<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L154+D155+G155+H155+I155-J155,V155),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R155=1,Cal!$AB$127,0)","v":0},null,{"$f":"U154","v":0},0,null,null,null,0,0,0,0,{"$f":"IF(AI154<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI154*$AI$15,AI154*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN155=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC154<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC154*$BC$16,BC154*Adm!$V$4))","v":0},null,{"$f":"IF(BC154<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH155=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ154<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ154*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ154*Plus!$F$23/1000,BZ154*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ154<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ154<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ154+BQ155+BT155+BU155+BV155-BX155,CJ155),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(CF155=1,$BS$12,0)","v":0},null,{"$f":"CI154","v":0},0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ154<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ154*Plus!$F$23/1000,CZ154*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ154<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ154<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ154<0.01,0,IF(Plus!$AS$2>0,CQ155*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ154+CQ155+CT155+CU155+CV155-CX155,DK155),0)","v":0},0,{"$f":"Plus!O196","v":0},null,null,0,null,null,11,{"$f":"IF(DG155=1,$CS$12,0)","v":0},null,{"$f":"DJ154","v":0},0,null,null,{"$f":"IF(DO155>1,DO155,IF(DQ155>1,DQ155,0))","v":0},0,0,0,0,0,null,0,131,0,0,{"$f":"MIN(DZ154+DW155,DY154)","v":0},1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER154<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER154*Plus!$F$23/1000,ER154*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER154<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER154<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER154<0.01,0,IF(Plus!$AS$2>0,EI155*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER154+EI155+EL155+EM155+EN155-EP155,FC155),0)","v":0},0,{"$f":"Plus!O196","v":0},null,null,0,null,null,11,{"$f":"IF(EY155=1,$EK$12,0)","v":0},null,{"$f":"FB154","v":0},0,null,{"$f":"IF(FF155>1,FF155,IF(FH155>1,FH155,0))","v":0},0,0,0,0,0,null,0,131,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ154<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ154*Plus!$F$23/1000,GJ154*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ154<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ154<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ154<0.01,0,IF(Plus!$AS$2>0,GA155*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ154+GA155+GD155+GE155+GF155-GH155,GU155),0)","v":0},0,{"$f":"Plus!O196","v":0},null,null,0,null,null,11,{"$f":"IF(GQ155=1,$GC$12,0)","v":0},null,{"$f":"GT154","v":0},0,null,{"$f":"IF(GX155>1,GX155,IF(GZ155>1,GZ155,0))","v":0},0,0,0,0,0,null,0,131,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY154<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY154*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY154*Adm!$GR$4)))","v":0},{"$f":"IF(HY154<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY154+HQ155+HT155+HU155+HV155-HW155,IH155),0)","v":0},0,null,0,null,11,{"$f":"IF(IC155=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC155=1,Adm!$HE$4,0)","v":0},null,{"$f":"IG154","v":0},0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX154<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX154*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX154*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB155=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB155=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L155<0.01,0,IF(Adm!$S$4=Adm!$S$8,L155*$L$15,L155*Adm!$V$4))","v":0},{"$f":"IF(L155<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L155<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L155+D156+G156+H156+I156-J156,V156),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R156=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI155<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI155*$AI$15,AI155*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN156=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC155<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC155*$BC$16,BC155*Adm!$V$4))","v":0},null,{"$f":"IF(BC155<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH156=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ155<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ155*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ155*Plus!$F$23/1000,BZ155*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ155<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ155<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ155+BQ156+BT156+BU156+BV156-BX156,CJ156),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ155<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ155*Plus!$F$23/1000,CZ155*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ155<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ155<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ155<0.01,0,IF(Plus!$AS$2>0,CQ156*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ155+CQ156+CT156+CU156+CV156-CX156,DK156),0)","v":0},0,{"$f":"Plus!O197","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO155,-CZ155),0)","v":0},0,0,0,null,0,{"$f":"IF(DZ155<=0,\"\",DV155+1)","v":132},0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER155<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER155*Plus!$F$23/1000,ER155*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER155<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER155<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER155<0.01,0,IF(Plus!$AS$2>0,EI156*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER155+EI156+EL156+EM156+EN156-EP156,FC156),0)","v":0},0,{"$f":"Plus!O197","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ155<=0,\"\",FM155+1)","v":132},0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ155<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ155*Plus!$F$23/1000,GJ155*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ155<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ155<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ155<0.01,0,IF(Plus!$AS$2>0,GA156*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ155+GA156+GD156+GE156+GF156-GH156,GU156),0)","v":0},0,{"$f":"Plus!O197","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI155<=0,\"\",HE155+1)","v":132},0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY155<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY155*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY155*Adm!$GR$4)))","v":0},{"$f":"IF(HY155<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY155+HQ156+HT156+HU156+HV156-HW156,IH156),0)","v":0},0,null,0,null,12,{"$f":"IF(IC156=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC156=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX155<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX155*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX155*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB156=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB156=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L156<0.01,0,IF(Adm!$S$4=Adm!$S$8,L156*$L$15,L156*Adm!$V$4))","v":0},{"$f":"IF(L156<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L156<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L156+D157+G157+H157+I157-J157,V157),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R157=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI156<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI156*$AI$15,AI156*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN157=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC156<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC156*$BC$16,BC156*Adm!$V$4))","v":0},null,{"$f":"IF(BC156<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH157=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ156<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ156*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ156*Plus!$F$23/1000,BZ156*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ156<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ156<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ156+BQ157+BT157+BU157+BV157-BX157,CJ157),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ156<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ156*Plus!$F$23/1000,CZ156*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ156<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ156<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ156<0.01,0,IF(Plus!$AS$2>0,CQ157*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ156+CQ157+CT157+CU157+CV157-CX157,DK157),0)","v":0},0,{"$f":"Plus!O198","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,133,0,0,{"$f":"MIN(DZ156+DW157,DY156*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER156<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER156*Plus!$F$23/1000,ER156*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER156<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER156<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER156<0.01,0,IF(Plus!$AS$2>0,EI157*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER156+EI157+EL157+EM157+EN157-EP157,FC157),0)","v":0},0,{"$f":"Plus!O198","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,133,0,0,{"$f":"MIN(FQ156+FN157,FP156*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ156<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ156*Plus!$F$23/1000,GJ156*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ156<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ156<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ156<0.01,0,IF(Plus!$AS$2>0,GA157*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ156+GA157+GD157+GE157+GF157-GH157,GU157),0)","v":0},0,{"$f":"Plus!O198","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,133,0,0,{"$f":"MIN(HI156+HF157,HH156*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY156<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY156*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY156*Adm!$GR$4)))","v":0},{"$f":"IF(HY156<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY156+HQ157+HT157+HU157+HV157-HW157,IH157),0)","v":0},0,null,0,null,1,{"$f":"IF(IC157=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC157=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX156<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX156*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX156*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB157=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB157=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L157<0.01,0,IF(Adm!$S$4=Adm!$S$8,L157*$L$15,L157*Adm!$V$4))","v":0},{"$f":"IF(L157<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L157<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L157+D158+G158+H158+I158-J158,V158),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R158=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI157<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI157*$AI$15,AI157*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN158=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC157<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC157*$BC$16,BC157*Adm!$V$4))","v":0},null,{"$f":"IF(BC157<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH158=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ157<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ157*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ157*Plus!$F$23/1000,BZ157*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ157<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ157<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ157+BQ158+BT158+BU158+BV158-BX158,CJ158),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ157<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ157*Plus!$F$23/1000,CZ157*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ157<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ157<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ157<0.01,0,IF(Plus!$AS$2>0,CQ158*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ157+CQ158+CT158+CU158+CV158-CX158,DK158),0)","v":0},0,{"$f":"Plus!O199","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,134,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER157<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER157*Plus!$F$23/1000,ER157*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER157<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER157<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER157<0.01,0,IF(Plus!$AS$2>0,EI158*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER157+EI158+EL158+EM158+EN158-EP158,FC158),0)","v":0},0,{"$f":"Plus!O199","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,134,0,0,{"$f":"MIN(FQ157+FN158,FP157)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ157<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ157*Plus!$F$23/1000,GJ157*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ157<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ157<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ157<0.01,0,IF(Plus!$AS$2>0,GA158*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ157+GA158+GD158+GE158+GF158-GH158,GU158),0)","v":0},0,{"$f":"Plus!O199","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,134,0,0,{"$f":"MIN(HI157+HF158,HH157)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY157<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY157*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY157*Adm!$GR$4)))","v":0},{"$f":"IF(HY157<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY157+HQ158+HT158+HU158+HV158-HW158,IH158),0)","v":0},0,null,0,null,2,{"$f":"IF(IC158=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC158=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX157<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX157*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX157*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB158=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB158=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L158<0.01,0,IF(Adm!$S$4=Adm!$S$8,L158*$L$15,L158*Adm!$V$4))","v":0},{"$f":"IF(L158<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L158<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L158+D159+G159+H159+I159-J159,V159),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R159=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI158<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI158*$AI$15,AI158*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN159=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC158<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC158*$BC$16,BC158*Adm!$V$4))","v":0},null,{"$f":"IF(BC158<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH159=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ158<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ158*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ158*Plus!$F$23/1000,BZ158*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ158<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ158<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ158+BQ159+BT159+BU159+BV159-BX159,CJ159),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ158<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ158*Plus!$F$23/1000,CZ158*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ158<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ158<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ158<0.01,0,IF(Plus!$AS$2>0,CQ159*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ158+CQ159+CT159+CU159+CV159-CX159,DK159),0)","v":0},0,{"$f":"Plus!O200","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,135,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER158<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER158*Plus!$F$23/1000,ER158*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER158<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER158<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER158<0.01,0,IF(Plus!$AS$2>0,EI159*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER158+EI159+EL159+EM159+EN159-EP159,FC159),0)","v":0},0,{"$f":"Plus!O200","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,135,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ158<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ158*Plus!$F$23/1000,GJ158*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ158<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ158<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ158<0.01,0,IF(Plus!$AS$2>0,GA159*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ158+GA159+GD159+GE159+GF159-GH159,GU159),0)","v":0},0,{"$f":"Plus!O200","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,135,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY158<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY158*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY158*Adm!$GR$4)))","v":0},{"$f":"IF(HY158<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY158+HQ159+HT159+HU159+HV159-HW159,IH159),0)","v":0},0,null,0,null,3,{"$f":"IF(IC159=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC159=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX158<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX158*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX158*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB159=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB159=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L159<0.01,0,IF(Adm!$S$4=Adm!$S$8,L159*$L$15,L159*Adm!$V$4))","v":0},{"$f":"IF(L159<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L159<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L159+D160+G160+H160+I160-J160,V160),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R160=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI159<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI159*$AI$15,AI159*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN160=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC159<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC159*$BC$16,BC159*Adm!$V$4))","v":0},null,{"$f":"IF(BC159<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH160=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ159<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ159*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ159*Plus!$F$23/1000,BZ159*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ159<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ159<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ159+BQ160+BT160+BU160+BV160-BX160,CJ160),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ159<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ159*Plus!$F$23/1000,CZ159*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ159<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ159<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ159<0.01,0,IF(Plus!$AS$2>0,CQ160*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ159+CQ160+CT160+CU160+CV160-CX160,DK160),0)","v":0},0,{"$f":"Plus!O201","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,136,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER159<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER159*Plus!$F$23/1000,ER159*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER159<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER159<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER159<0.01,0,IF(Plus!$AS$2>0,EI160*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER159+EI160+EL160+EM160+EN160-EP160,FC160),0)","v":0},0,{"$f":"Plus!O201","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,136,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ159<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ159*Plus!$F$23/1000,GJ159*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ159<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ159<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ159<0.01,0,IF(Plus!$AS$2>0,GA160*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ159+GA160+GD160+GE160+GF160-GH160,GU160),0)","v":0},0,{"$f":"Plus!O201","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,136,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY159<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY159*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY159*Adm!$GR$4)))","v":0},{"$f":"IF(HY159<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY159+HQ160+HT160+HU160+HV160-HW160,IH160),0)","v":0},0,null,0,null,4,{"$f":"IF(IC160=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC160=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX159<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX159*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX159*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB160=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB160=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L160<0.01,0,IF(Adm!$S$4=Adm!$S$8,L160*$L$15,L160*Adm!$V$4))","v":0},{"$f":"IF(L160<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L160<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L160+D161+G161+H161+I161-J161,V161),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R161=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI160<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI160*$AI$15,AI160*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN161=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC160<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC160*$BC$16,BC160*Adm!$V$4))","v":0},null,{"$f":"IF(BC160<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH161=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ160<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ160*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ160*Plus!$F$23/1000,BZ160*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ160<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ160<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ160+BQ161+BT161+BU161+BV161-BX161,CJ161),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ160<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ160*Plus!$F$23/1000,CZ160*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ160<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ160<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ160<0.01,0,IF(Plus!$AS$2>0,CQ161*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ160+CQ161+CT161+CU161+CV161-CX161,DK161),0)","v":0},0,{"$f":"Plus!O202","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,137,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER160<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER160*Plus!$F$23/1000,ER160*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER160<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER160<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER160<0.01,0,IF(Plus!$AS$2>0,EI161*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER160+EI161+EL161+EM161+EN161-EP161,FC161),0)","v":0},0,{"$f":"Plus!O202","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,137,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ160<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ160*Plus!$F$23/1000,GJ160*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ160<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ160<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ160<0.01,0,IF(Plus!$AS$2>0,GA161*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ160+GA161+GD161+GE161+GF161-GH161,GU161),0)","v":0},0,{"$f":"Plus!O202","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,137,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY160<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY160*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY160*Adm!$GR$4)))","v":0},{"$f":"IF(HY160<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY160+HQ161+HT161+HU161+HV161-HW161,IH161),0)","v":0},0,null,0,null,5,{"$f":"IF(IC161=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC161=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX160<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX160*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX160*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB161=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB161=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L161<0.01,0,IF(Adm!$S$4=Adm!$S$8,L161*$L$15,L161*Adm!$V$4))","v":0},{"$f":"IF(L161<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L161<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L161+D162+G162+H162+I162-J162,V162),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R162=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI161<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI161*$AI$15,AI161*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN162=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC161<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC161*$BC$16,BC161*Adm!$V$4))","v":0},null,{"$f":"IF(BC161<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH162=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ161<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ161*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ161*Plus!$F$23/1000,BZ161*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ161<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ161<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ161+BQ162+BT162+BU162+BV162-BX162,CJ162),0)","v":0},{"$f":"IF(BZ161<0.01,0,BZ161-BR162-BY162)","v":0},null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ161<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ161*Plus!$F$23/1000,CZ161*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ161<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ161<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ161<0.01,0,IF(Plus!$AS$2>0,CQ162*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ161+CQ162+CT162+CU162+CV162-CX162,DK162),0)","v":0},0,{"$f":"Plus!O203","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,138,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER161<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER161*Plus!$F$23/1000,ER161*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER161<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER161<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER161<0.01,0,IF(Plus!$AS$2>0,EI162*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER161+EI162+EL162+EM162+EN162-EP162,FC162),0)","v":0},0,{"$f":"Plus!O203","v":0},null,null,{"$f":"EK162+EL162+(EM162/1.16)+(EN162/1.16)+EQ162","v":0},null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,138,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ161<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ161*Plus!$F$23/1000,GJ161*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ161<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ161<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ161<0.01,0,IF(Plus!$AS$2>0,GA162*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ161+GA162+GD162+GE162+GF162-GH162,GU162),0)","v":0},0,{"$f":"Plus!O203","v":0},null,null,{"$f":"GC162+GD162+(GE162/1.16)+(GF162/1.16)+GI162","v":0},null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,138,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY161<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY161*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY161*Adm!$GR$4)))","v":0},{"$f":"IF(HY161<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY161+HQ162+HT162+HU162+HV162-HW162,IH162),0)","v":0},0,null,0,null,6,{"$f":"IF(IC162=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC162=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX161<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX161*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX161*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB162=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB162=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L162<0.01,0,IF(Adm!$S$4=Adm!$S$8,L162*$L$15,L162*Adm!$V$4))","v":0},{"$f":"IF(L162<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L162<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L162+D163+G163+H163+I163-J163,V163),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R163=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI162<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI162*$AI$15,AI162*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN163=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC162<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC162*$BC$16,BC162*Adm!$V$4))","v":0},null,{"$f":"IF(BC162<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH163=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ162<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ162*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ162*Plus!$F$23/1000,BZ162*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ162<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ162<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ162+BQ163+BT163+BU163+BV163-BX163,CJ163),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ162<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ162*Plus!$F$23/1000,CZ162*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ162<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ162<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ162<0.01,0,IF(Plus!$AS$2>0,CQ163*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ162+CQ163+CT163+CU163+CV163-CX163,DK163),0)","v":0},0,{"$f":"Plus!O204","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,139,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER162<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER162*Plus!$F$23/1000,ER162*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER162<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER162<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER162<0.01,0,IF(Plus!$AS$2>0,EI163*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER162+EI163+EL163+EM163+EN163-EP163,FC163),0)","v":0},{"$f":"IF(ER162<0.01,0,ER162-EJ163-EQ163-ES163)","v":0},{"$f":"Plus!O204","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,139,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ162<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ162*Plus!$F$23/1000,GJ162*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ162<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ162<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ162<0.01,0,IF(Plus!$AS$2>0,GA163*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ162+GA163+GD163+GE163+GF163-GH163,GU163),0)","v":0},{"$f":"IF(GJ162<0.01,0,GJ162-GB163-GI163-GK163)","v":0},{"$f":"Plus!O204","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,139,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY162<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY162*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY162*Adm!$GR$4)))","v":0},{"$f":"IF(HY162<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY162+HQ163+HT163+HU163+HV163-HW163,IH163),0)","v":0},0,null,0,null,7,{"$f":"IF(IC163=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC163=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX162<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX162*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX162*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB163=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB163=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L163<0.01,0,IF(Adm!$S$4=Adm!$S$8,L163*$L$15,L163*Adm!$V$4))","v":0},{"$f":"IF(L163<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L163<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L163+D164+G164+H164+I164-J164,V164),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R164=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI163<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI163*$AI$15,AI163*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN164=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC163<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC163*$BC$16,BC163*Adm!$V$4))","v":0},null,{"$f":"IF(BC163<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH164=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ163<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ163*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ163*Plus!$F$23/1000,BZ163*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ163<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ163<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ163+BQ164+BT164+BU164+BV164-BX164,CJ164),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ163<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ163*Plus!$F$23/1000,CZ163*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ163<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ163<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ163<0.01,0,IF(Plus!$AS$2>0,CQ164*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ163+CQ164+CT164+CU164+CV164-CX164,DK164),0)","v":0},0,{"$f":"Plus!O205","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,140,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER163<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER163*Plus!$F$23/1000,ER163*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER163<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER163<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER163<0.01,0,IF(Plus!$AS$2>0,EI164*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER163+EI164+EL164+EM164+EN164-EP164,FC164),0)","v":0},0,{"$f":"Plus!O205","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,140,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ163<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ163*Plus!$F$23/1000,GJ163*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ163<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ163<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ163<0.01,0,IF(Plus!$AS$2>0,GA164*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ163+GA164+GD164+GE164+GF164-GH164,GU164),0)","v":0},0,{"$f":"Plus!O205","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,140,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY163<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY163*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY163*Adm!$GR$4)))","v":0},{"$f":"IF(HY163<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY163+HQ164+HT164+HU164+HV164-HW164,IH164),0)","v":0},0,null,0,null,8,{"$f":"IF(IC164=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC164=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX163<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX163*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX163*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB164=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB164=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L164<0.01,0,IF(Adm!$S$4=Adm!$S$8,L164*$L$15,L164*Adm!$V$4))","v":0},{"$f":"IF(L164<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L164<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L164+D165+G165+H165+I165-J165,V165),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R165=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI164<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI164*$AI$15,AI164*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN165=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC164<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC164*$BC$16,BC164*Adm!$V$4))","v":0},null,{"$f":"IF(BC164<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH165=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ164<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ164*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ164*Plus!$F$23/1000,BZ164*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ164<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ164<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ164+BQ165+BT165+BU165+BV165-BX165,CJ165),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ164<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ164*Plus!$F$23/1000,CZ164*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ164<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ164<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ164<0.01,0,IF(Plus!$AS$2>0,CQ165*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ164+CQ165+CT165+CU165+CV165-CX165,DK165),0)","v":0},0,{"$f":"Plus!O206","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,141,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER164<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER164*Plus!$F$23/1000,ER164*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER164<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER164<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER164<0.01,0,IF(Plus!$AS$2>0,EI165*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER164+EI165+EL165+EM165+EN165-EP165,FC165),0)","v":0},0,{"$f":"Plus!O206","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,141,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ164<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ164*Plus!$F$23/1000,GJ164*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ164<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ164<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ164<0.01,0,IF(Plus!$AS$2>0,GA165*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ164+GA165+GD165+GE165+GF165-GH165,GU165),0)","v":0},0,{"$f":"Plus!O206","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,141,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY164<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY164*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY164*Adm!$GR$4)))","v":0},{"$f":"IF(HY164<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY164+HQ165+HT165+HU165+HV165-HW165,IH165),0)","v":0},0,null,0,null,9,{"$f":"IF(IC165=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC165=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX164<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX164*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX164*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB165=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB165=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,{"$f":"IF(L165<0.01,0,F166-D166)","v":0},0,{"$f":"IF(L165<0.01,0,IF(Adm!$S$4=Adm!$S$8,L165*$L$15,L165*Adm!$V$4))","v":0},{"$f":"IF(L165<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L165<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L165+D166+G166+H166+I166-J166,V166),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R166=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI165<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI165*$AI$15,AI165*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN166=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC165<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC165*$BC$16,BC165*Adm!$V$4))","v":0},null,{"$f":"IF(BC165<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH166=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,{"$f":"IF(BZ165<0.01,0,BS166-BQ166)","v":0},0,{"$f":"IF(BZ165<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ165*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ165*Plus!$F$23/1000,BZ165*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ165<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ165<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ165+BQ166+BT166+BU166+BV166-BX166,CJ166),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,{"$f":"IF(CZ165<0.01,0,MIN(CZ165,CS166-CQ166))","v":0},{"$f":"IF(CZ164<0.1,0,MIN(CZ165+CQ166,IF(DN166>0,DN166,CS165*(1+DH166))))","v":0},{"$f":"IF(CZ165<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ165*Plus!$F$23/1000,CZ165*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ165<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ165<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ165<0.01,0,IF(Plus!$AS$2>0,CQ166*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ165+CQ166+CT166+CU166+CV166-CX166,DK166),0)","v":0},0,{"$f":"Plus!O207","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,142,0,0,0,1000000,null,null,null,null,null,10,0,0,0,{"$f":"IF(ER165<0.01,0,MIN(ER165,EK166-EI166))","v":0},0,{"$f":"IF(ER165<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER165*Plus!$F$23/1000,ER165*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER165<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER165<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER165<0.01,0,IF(Plus!$AS$2>0,EI166*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER165+EI166+EL166+EM166+EN166-EP166,FC166),0)","v":0},0,{"$f":"Plus!O207","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,142,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,{"$f":"IF(GJ165<0.01,0,MIN(GJ165,GC166-GA166))","v":0},{"$f":"IF(GJ164<0.1,0,MIN(GJ165+GA166,IF(GW166>0,GW166,GC165*(1+GR166))))","v":0},{"$f":"IF(GJ165<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ165*Plus!$F$23/1000,GJ165*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ165<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ165<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ165<0.01,0,IF(Plus!$AS$2>0,GA166*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ165+GA166+GD166+GE166+GF166-GH166,GU166),0)","v":0},0,{"$f":"Plus!O207","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,142,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY165<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY165*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY165*Adm!$GR$4)))","v":0},{"$f":"IF(HY165<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY165+HQ166+HT166+HU166+HV166-HW166,IH166),0)","v":0},0,null,0,null,10,{"$f":"IF(IC166=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC166=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX165<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX165*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX165*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB166=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB166=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L166<0.01,0,IF(Adm!$S$4=Adm!$S$8,L166*$L$15,L166*Adm!$V$4))","v":0},{"$f":"IF(L166<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L166<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L166+D167+G167+H167+I167-J167,V167),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R167=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI166<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI166*$AI$15,AI166*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN167=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC166<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC166*$BC$16,BC166*Adm!$V$4))","v":0},null,{"$f":"IF(BC166<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH167=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ166<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ166*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ166*Plus!$F$23/1000,BZ166*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ166<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ166<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ166+BQ167+BT167+BU167+BV167-BX167,CJ167),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ166<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ166*Plus!$F$23/1000,CZ166*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ166<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ166<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ166<0.01,0,IF(Plus!$AS$2>0,CQ167*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ166+CQ167+CT167+CU167+CV167-CX167,DK167),0)","v":0},0,{"$f":"Plus!O208","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,143,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER166<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER166*Plus!$F$23/1000,ER166*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER166<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER166<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER166<0.01,0,IF(Plus!$AS$2>0,EI167*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER166+EI167+EL167+EM167+EN167-EP167,FC167),0)","v":0},0,{"$f":"Plus!O208","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,143,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ166<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ166*Plus!$F$23/1000,GJ166*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ166<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ166<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ166<0.01,0,IF(Plus!$AS$2>0,GA167*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ166+GA167+GD167+GE167+GF167-GH167,GU167),0)","v":0},0,{"$f":"Plus!O208","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,143,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY166<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY166*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY166*Adm!$GR$4)))","v":0},{"$f":"IF(HY166<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY166+HQ167+HT167+HU167+HV167-HW167,IH167),0)","v":0},0,null,0,null,11,{"$f":"IF(IC167=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC167=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX166<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX166*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX166*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB167=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB167=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L167<0.01,0,IF(Adm!$S$4=Adm!$S$8,L167*$L$15,L167*Adm!$V$4))","v":0},{"$f":"IF(L167<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L167<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L167+D168+G168+H168+I168-J168,V168),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R168=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI167<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI167*$AI$15,AI167*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN168=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC167<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC167*$BC$16,BC167*Adm!$V$4))","v":0},null,{"$f":"IF(BC167<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH168=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ167<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ167*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ167*Plus!$F$23/1000,BZ167*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ167<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ167<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ167+BQ168+BT168+BU168+BV168-BX168,CJ168),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ167<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ167*Plus!$F$23/1000,CZ167*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ167<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ167<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ167<0.01,0,IF(Plus!$AS$2>0,CQ168*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ167+CQ168+CT168+CU168+CV168-CX168,DK168),0)","v":0},0,{"$f":"Plus!O209","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,144,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER167<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER167*Plus!$F$23/1000,ER167*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER167<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER167<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER167<0.01,0,IF(Plus!$AS$2>0,EI168*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER167+EI168+EL168+EM168+EN168-EP168,FC168),0)","v":0},0,{"$f":"Plus!O209","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,144,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ167<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ167*Plus!$F$23/1000,GJ167*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ167<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ167<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ167<0.01,0,IF(Plus!$AS$2>0,GA168*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ167+GA168+GD168+GE168+GF168-GH168,GU168),0)","v":0},0,{"$f":"Plus!O209","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,144,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY167<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY167*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY167*Adm!$GR$4)))","v":0},{"$f":"IF(HY167<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY167+HQ168+HT168+HU168+HV168-HW168,IH168),0)","v":0},0,null,0,null,12,{"$f":"IF(IC168=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC168=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX167<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX167*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX167*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB168=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB168=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L168<0.01,0,IF(Adm!$S$4=Adm!$S$8,L168*$L$15,L168*Adm!$V$4))","v":0},{"$f":"IF(L168<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L168<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L168+D169+G169+H169+I169-J169,V169),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R169=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI168<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI168*$AI$15,AI168*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN169=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC168<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC168*$BC$16,BC168*Adm!$V$4))","v":0},null,{"$f":"IF(BC168<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH169=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ168<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ168*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ168*Plus!$F$23/1000,BZ168*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ168<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ168<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ168+BQ169+BT169+BU169+BV169-BX169,CJ169),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ168<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ168*Plus!$F$23/1000,CZ168*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ168<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ168<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ168<0.01,0,IF(Plus!$AS$2>0,CQ169*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ168+CQ169+CT169+CU169+CV169-CX169,DK169),0)","v":0},0,{"$f":"Plus!O210","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,145,0,0,{"$f":"MIN(DZ168+DW169,DY168*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER168<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER168*Plus!$F$23/1000,ER168*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER168<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER168<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER168<0.01,0,IF(Plus!$AS$2>0,EI169*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER168+EI169+EL169+EM169+EN169-EP169,FC169),0)","v":0},0,{"$f":"Plus!O210","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,145,0,0,{"$f":"MIN(FQ168+FN169,FP168*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ168<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ168*Plus!$F$23/1000,GJ168*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ168<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ168<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ168<0.01,0,IF(Plus!$AS$2>0,GA169*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ168+GA169+GD169+GE169+GF169-GH169,GU169),0)","v":0},0,{"$f":"Plus!O210","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,145,0,0,{"$f":"MIN(HI168+HF169,HH168*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY168<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY168*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY168*Adm!$GR$4)))","v":0},{"$f":"IF(HY168<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY168+HQ169+HT169+HU169+HV169-HW169,IH169),0)","v":0},0,null,0,null,1,{"$f":"IF(IC169=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC169=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX168<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX168*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX168*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB169=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB169=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L169<0.01,0,IF(Adm!$S$4=Adm!$S$8,L169*$L$15,L169*Adm!$V$4))","v":0},{"$f":"IF(L169<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L169<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L169+D170+G170+H170+I170-J170,V170),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R170=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI169<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI169*$AI$15,AI169*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN170=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC169<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC169*$BC$16,BC169*Adm!$V$4))","v":0},null,{"$f":"IF(BC169<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH170=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ169<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ169*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ169*Plus!$F$23/1000,BZ169*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ169<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ169<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ169+BQ170+BT170+BU170+BV170-BX170,CJ170),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ169<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ169*Plus!$F$23/1000,CZ169*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ169<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ169<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ169<0.01,0,IF(Plus!$AS$2>0,CQ170*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ169+CQ170+CT170+CU170+CV170-CX170,DK170),0)","v":0},{"$f":"IF(CZ169<0.01,0,CZ169-CR170-CY170-DA170)","v":0},{"$f":"Plus!O211","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,146,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER169<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER169*Plus!$F$23/1000,ER169*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER169<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER169<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER169<0.01,0,IF(Plus!$AS$2>0,EI170*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER169+EI170+EL170+EM170+EN170-EP170,FC170),0)","v":0},0,{"$f":"Plus!O211","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,146,0,0,{"$f":"MIN(FQ169+FN170,FP169)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ169<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ169*Plus!$F$23/1000,GJ169*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ169<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ169<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ169<0.01,0,IF(Plus!$AS$2>0,GA170*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ169+GA170+GD170+GE170+GF170-GH170,GU170),0)","v":0},0,{"$f":"Plus!O211","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,146,0,0,{"$f":"MIN(HI169+HF170,HH169)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY169<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY169*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY169*Adm!$GR$4)))","v":0},{"$f":"IF(HY169<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY169+HQ170+HT170+HU170+HV170-HW170,IH170),0)","v":0},0,null,0,null,2,{"$f":"IF(IC170=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC170=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX169<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX169*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX169*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB170=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB170=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L170<0.01,0,IF(Adm!$S$4=Adm!$S$8,L170*$L$15,L170*Adm!$V$4))","v":0},{"$f":"IF(L170<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L170<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L170+D171+G171+H171+I171-J171,V171),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R171=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI170<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI170*$AI$15,AI170*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN171=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC170<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC170*$BC$16,BC170*Adm!$V$4))","v":0},null,{"$f":"IF(BC170<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH171=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ170<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ170*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ170*Plus!$F$23/1000,BZ170*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ170<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ170<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ170+BQ171+BT171+BU171+BV171-BX171,CJ171),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ170<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ170*Plus!$F$23/1000,CZ170*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ170<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ170<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ170<0.01,0,IF(Plus!$AS$2>0,CQ171*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ170+CQ171+CT171+CU171+CV171-CX171,DK171),0)","v":0},0,{"$f":"Plus!O212","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,147,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER170<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER170*Plus!$F$23/1000,ER170*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER170<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER170<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER170<0.01,0,IF(Plus!$AS$2>0,EI171*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER170+EI171+EL171+EM171+EN171-EP171,FC171),0)","v":0},0,{"$f":"Plus!O212","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,147,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ170<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ170*Plus!$F$23/1000,GJ170*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ170<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ170<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ170<0.01,0,IF(Plus!$AS$2>0,GA171*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ170+GA171+GD171+GE171+GF171-GH171,GU171),0)","v":0},0,{"$f":"Plus!O212","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,147,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY170<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY170*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY170*Adm!$GR$4)))","v":0},{"$f":"IF(HY170<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY170+HQ171+HT171+HU171+HV171-HW171,IH171),0)","v":0},0,null,0,null,3,{"$f":"IF(IC171=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC171=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX170<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX170*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX170*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB171=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB171=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,{"$f":"IF(L171<0.1,0,MIN(L171+D172,F171*(1+S172)))","v":0},{"$f":"IF(L171<0.01,0,IF(Adm!$S$4=Adm!$S$8,L171*$L$15,L171*Adm!$V$4))","v":0},{"$f":"IF(L171<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L171<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L171+D172+G172+H172+I172-J172,V172),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R172=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI171<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI171*$AI$15,AI171*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN172=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC171<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC171*$BC$16,BC171*Adm!$V$4))","v":0},null,{"$f":"IF(BC171<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH172=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,{"$f":"IF(BZ171<0.1,0,MIN(BZ171+BQ172,BS171*(1+CG172)))","v":0},{"$f":"IF(BZ171<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ171*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ171*Plus!$F$23/1000,BZ171*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ171<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ171<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ171+BQ172+BT172+BU172+BV172-BX172,CJ172),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ171<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ171*Plus!$F$23/1000,CZ171*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ171<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ171<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ171<0.01,0,IF(Plus!$AS$2>0,CQ172*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ171+CQ172+CT172+CU172+CV172-CX172,DK172),0)","v":0},0,{"$f":"Plus!O213","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,148,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,{"$f":"IF(ER170<0.1,0,MIN(ER171+EI172,IF(FE172>0,FE172,EK171*(1+EZ172))))","v":0},{"$f":"IF(ER171<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER171*Plus!$F$23/1000,ER171*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER171<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER171<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER171<0.01,0,IF(Plus!$AS$2>0,EI172*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER171+EI172+EL172+EM172+EN172-EP172,FC172),0)","v":0},0,{"$f":"Plus!O213","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,148,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ171<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ171*Plus!$F$23/1000,GJ171*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ171<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ171<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ171<0.01,0,IF(Plus!$AS$2>0,GA172*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ171+GA172+GD172+GE172+GF172-GH172,GU172),0)","v":0},0,{"$f":"Plus!O213","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,148,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY171<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY171*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY171*Adm!$GR$4)))","v":0},{"$f":"IF(HY171<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY171+HQ172+HT172+HU172+HV172-HW172,IH172),0)","v":0},0,null,0,null,4,{"$f":"IF(IC172=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC172=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX171<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX171*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX171*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB172=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB172=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L172<0.01,0,IF(Adm!$S$4=Adm!$S$8,L172*$L$15,L172*Adm!$V$4))","v":0},{"$f":"IF(L172<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L172<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L172+D173+G173+H173+I173-J173,V173),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R173=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI172<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI172*$AI$15,AI172*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN173=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC172<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC172*$BC$16,BC172*Adm!$V$4))","v":0},null,{"$f":"IF(BC172<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH173=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ172<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ172*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ172*Plus!$F$23/1000,BZ172*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ172<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ172<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ172+BQ173+BT173+BU173+BV173-BX173,CJ173),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ172<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ172*Plus!$F$23/1000,CZ172*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ172<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ172<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ172<0.01,0,IF(Plus!$AS$2>0,CQ173*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ172+CQ173+CT173+CU173+CV173-CX173,DK173),0)","v":0},0,{"$f":"Plus!O214","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,149,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER172<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER172*Plus!$F$23/1000,ER172*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER172<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER172<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER172<0.01,0,IF(Plus!$AS$2>0,EI173*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER172+EI173+EL173+EM173+EN173-EP173,FC173),0)","v":0},0,{"$f":"Plus!O214","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,149,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ172<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ172*Plus!$F$23/1000,GJ172*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ172<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ172<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ172<0.01,0,IF(Plus!$AS$2>0,GA173*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ172+GA173+GD173+GE173+GF173-GH173,GU173),0)","v":0},0,{"$f":"Plus!O214","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,149,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY172<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY172*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY172*Adm!$GR$4)))","v":0},{"$f":"IF(HY172<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY172+HQ173+HT173+HU173+HV173-HW173,IH173),0)","v":0},0,null,0,null,5,{"$f":"IF(IC173=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC173=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX172<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX172*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX172*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB173=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB173=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L173<0.01,0,IF(Adm!$S$4=Adm!$S$8,L173*$L$15,L173*Adm!$V$4))","v":0},{"$f":"IF(L173<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L173<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L173+D174+G174+H174+I174-J174,V174),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R174=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI173<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI173*$AI$15,AI173*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN174=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC173<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC173*$BC$16,BC173*Adm!$V$4))","v":0},null,{"$f":"IF(BC173<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH174=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ173<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ173*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ173*Plus!$F$23/1000,BZ173*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ173<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ173<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ173+BQ174+BT174+BU174+BV174-BX174,CJ174),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ173<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ173*Plus!$F$23/1000,CZ173*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ173<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ173<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ173<0.01,0,IF(Plus!$AS$2>0,CQ174*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ173+CQ174+CT174+CU174+CV174-CX174,DK174),0)","v":0},0,{"$f":"Plus!O215","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,150,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER173<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER173*Plus!$F$23/1000,ER173*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER173<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER173<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER173<0.01,0,IF(Plus!$AS$2>0,EI174*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER173+EI174+EL174+EM174+EN174-EP174,FC174),0)","v":0},0,{"$f":"Plus!O215","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,150,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ173<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ173*Plus!$F$23/1000,GJ173*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ173<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ173<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ173<0.01,0,IF(Plus!$AS$2>0,GA174*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ173+GA174+GD174+GE174+GF174-GH174,GU174),0)","v":0},0,{"$f":"Plus!O215","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,150,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY173<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY173*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY173*Adm!$GR$4)))","v":0},{"$f":"IF(HY173<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY173+HQ174+HT174+HU174+HV174-HW174,IH174),0)","v":0},0,null,0,null,6,{"$f":"IF(IC174=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC174=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX173<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX173*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX173*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB174=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB174=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L174<0.01,0,IF(Adm!$S$4=Adm!$S$8,L174*$L$15,L174*Adm!$V$4))","v":0},{"$f":"IF(L174<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L174<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L174+D175+G175+H175+I175-J175,V175),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R175=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI174<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI174*$AI$15,AI174*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN175=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC174<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC174*$BC$16,BC174*Adm!$V$4))","v":0},null,{"$f":"IF(BC174<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH175=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ174<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ174*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ174*Plus!$F$23/1000,BZ174*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ174<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ174<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ174+BQ175+BT175+BU175+BV175-BX175,CJ175),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ174<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ174*Plus!$F$23/1000,CZ174*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ174<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ174<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ174<0.01,0,IF(Plus!$AS$2>0,CQ175*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ174+CQ175+CT175+CU175+CV175-CX175,DK175),0)","v":0},0,{"$f":"Plus!O216","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,151,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER174<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER174*Plus!$F$23/1000,ER174*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER174<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER174<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER174<0.01,0,IF(Plus!$AS$2>0,EI175*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER174+EI175+EL175+EM175+EN175-EP175,FC175),0)","v":0},0,{"$f":"Plus!O216","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,151,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ174<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ174*Plus!$F$23/1000,GJ174*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ174<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ174<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ174<0.01,0,IF(Plus!$AS$2>0,GA175*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ174+GA175+GD175+GE175+GF175-GH175,GU175),0)","v":0},0,{"$f":"Plus!O216","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,151,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY174<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY174*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY174*Adm!$GR$4)))","v":0},{"$f":"IF(HY174<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY174+HQ175+HT175+HU175+HV175-HW175,IH175),0)","v":0},0,null,0,null,7,{"$f":"IF(IC175=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC175=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX174<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX174*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX174*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB175=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB175=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L175<0.01,0,IF(Adm!$S$4=Adm!$S$8,L175*$L$15,L175*Adm!$V$4))","v":0},{"$f":"IF(L175<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L175<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L175+D176+G176+H176+I176-J176,V176),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R176=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI175<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI175*$AI$15,AI175*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN176=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC175<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC175*$BC$16,BC175*Adm!$V$4))","v":0},null,{"$f":"IF(BC175<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH176=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ175<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ175*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ175*Plus!$F$23/1000,BZ175*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ175<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ175<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ175+BQ176+BT176+BU176+BV176-BX176,CJ176),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ175<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ175*Plus!$F$23/1000,CZ175*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ175<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ175<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ175<0.01,0,IF(Plus!$AS$2>0,CQ176*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ175+CQ176+CT176+CU176+CV176-CX176,DK176),0)","v":0},0,{"$f":"Plus!O217","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,152,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER175<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER175*Plus!$F$23/1000,ER175*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER175<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER175<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER175<0.01,0,IF(Plus!$AS$2>0,EI176*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER175+EI176+EL176+EM176+EN176-EP176,FC176),0)","v":0},0,{"$f":"Plus!O217","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,152,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ175<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ175*Plus!$F$23/1000,GJ175*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ175<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ175<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ175<0.01,0,IF(Plus!$AS$2>0,GA176*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ175+GA176+GD176+GE176+GF176-GH176,GU176),0)","v":0},0,{"$f":"Plus!O217","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,152,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY175<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY175*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY175*Adm!$GR$4)))","v":0},{"$f":"IF(HY175<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY175+HQ176+HT176+HU176+HV176-HW176,IH176),0)","v":0},0,null,0,null,8,{"$f":"IF(IC176=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC176=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX175<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX175*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX175*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB176=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB176=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L176<0.01,0,IF(Adm!$S$4=Adm!$S$8,L176*$L$15,L176*Adm!$V$4))","v":0},{"$f":"IF(L176<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L176<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L176+D177+G177+H177+I177-J177,V177),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R177=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI176<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI176*$AI$15,AI176*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN177=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC176<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC176*$BC$16,BC176*Adm!$V$4))","v":0},null,{"$f":"IF(BC176<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH177=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ176<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ176*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ176*Plus!$F$23/1000,BZ176*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ176<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ176<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ176+BQ177+BT177+BU177+BV177-BX177,CJ177),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ176<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ176*Plus!$F$23/1000,CZ176*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ176<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ176<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ176<0.01,0,IF(Plus!$AS$2>0,CQ177*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ176+CQ177+CT177+CU177+CV177-CX177,DK177),0)","v":0},0,{"$f":"Plus!O218","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,153,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER176<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER176*Plus!$F$23/1000,ER176*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER176<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER176<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER176<0.01,0,IF(Plus!$AS$2>0,EI177*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER176+EI177+EL177+EM177+EN177-EP177,FC177),0)","v":0},0,{"$f":"Plus!O218","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,153,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ176<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ176*Plus!$F$23/1000,GJ176*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ176<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ176<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ176<0.01,0,IF(Plus!$AS$2>0,GA177*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ176+GA177+GD177+GE177+GF177-GH177,GU177),0)","v":0},0,{"$f":"Plus!O218","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,153,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY176<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY176*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY176*Adm!$GR$4)))","v":0},{"$f":"IF(HY176<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY176+HQ177+HT177+HU177+HV177-HW177,IH177),0)","v":0},0,null,0,null,9,{"$f":"IF(IC177=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC177=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX176<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX176*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX176*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB177=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB177=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L177<0.01,0,IF(Adm!$S$4=Adm!$S$8,L177*$L$15,L177*Adm!$V$4))","v":0},{"$f":"IF(L177<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L177<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L177+D178+G178+H178+I178-J178,V178),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R178=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI177<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI177*$AI$15,AI177*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN178=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC177<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC177*$BC$16,BC177*Adm!$V$4))","v":0},null,{"$f":"IF(BC177<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH178=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ177<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ177*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ177*Plus!$F$23/1000,BZ177*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ177<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ177<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ177+BQ178+BT178+BU178+BV178-BX178,CJ178),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ177<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ177*Plus!$F$23/1000,CZ177*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ177<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ177<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ177<0.01,0,IF(Plus!$AS$2>0,CQ178*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ177+CQ178+CT178+CU178+CV178-CX178,DK178),0)","v":0},0,{"$f":"Plus!O219","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,154,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER177<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER177*Plus!$F$23/1000,ER177*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER177<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER177<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER177<0.01,0,IF(Plus!$AS$2>0,EI178*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER177+EI178+EL178+EM178+EN178-EP178,FC178),0)","v":0},0,{"$f":"Plus!O219","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,154,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ177<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ177*Plus!$F$23/1000,GJ177*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ177<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ177<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ177<0.01,0,IF(Plus!$AS$2>0,GA178*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ177+GA178+GD178+GE178+GF178-GH178,GU178),0)","v":0},0,{"$f":"Plus!O219","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,154,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY177<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY177*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY177*Adm!$GR$4)))","v":0},{"$f":"IF(HY177<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY177+HQ178+HT178+HU178+HV178-HW178,IH178),0)","v":0},0,null,0,null,10,{"$f":"IF(IC178=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC178=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX177<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX177*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX177*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB178=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB178=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L178<0.01,0,IF(Adm!$S$4=Adm!$S$8,L178*$L$15,L178*Adm!$V$4))","v":0},{"$f":"IF(L178<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L178<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L178+D179+G179+H179+I179-J179,V179),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R179=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI178<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI178*$AI$15,AI178*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN179=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC178<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC178*$BC$16,BC178*Adm!$V$4))","v":0},null,{"$f":"IF(BC178<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH179=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ178<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ178*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ178*Plus!$F$23/1000,BZ178*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ178<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ178<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ178+BQ179+BT179+BU179+BV179-BX179,CJ179),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ178<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ178*Plus!$F$23/1000,CZ178*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ178<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ178<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ178<0.01,0,IF(Plus!$AS$2>0,CQ179*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ178+CQ179+CT179+CU179+CV179-CX179,DK179),0)","v":0},0,{"$f":"Plus!O220","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,155,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER178<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER178*Plus!$F$23/1000,ER178*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER178<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER178<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER178<0.01,0,IF(Plus!$AS$2>0,EI179*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER178+EI179+EL179+EM179+EN179-EP179,FC179),0)","v":0},0,{"$f":"Plus!O220","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,155,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ178<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ178*Plus!$F$23/1000,GJ178*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ178<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ178<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ178<0.01,0,IF(Plus!$AS$2>0,GA179*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ178+GA179+GD179+GE179+GF179-GH179,GU179),0)","v":0},0,{"$f":"Plus!O220","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,155,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY178<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY178*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY178*Adm!$GR$4)))","v":0},{"$f":"IF(HY178<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY178+HQ179+HT179+HU179+HV179-HW179,IH179),0)","v":0},0,null,0,null,11,{"$f":"IF(IC179=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC179=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX178<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX178*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX178*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB179=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB179=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L179<0.01,0,IF(Adm!$S$4=Adm!$S$8,L179*$L$15,L179*Adm!$V$4))","v":0},{"$f":"IF(L179<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L179<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L179+D180+G180+H180+I180-J180,V180),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R180=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI179<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI179*$AI$15,AI179*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN180=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC179<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC179*$BC$16,BC179*Adm!$V$4))","v":0},null,{"$f":"IF(BC179<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH180=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ179<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ179*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ179*Plus!$F$23/1000,BZ179*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ179<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ179<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ179+BQ180+BT180+BU180+BV180-BX180,CJ180),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ179<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ179*Plus!$F$23/1000,CZ179*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ179<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ179<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ179<0.01,0,IF(Plus!$AS$2>0,CQ180*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ179+CQ180+CT180+CU180+CV180-CX180,DK180),0)","v":0},0,{"$f":"Plus!O221","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,156,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER179<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER179*Plus!$F$23/1000,ER179*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER179<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER179<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER179<0.01,0,IF(Plus!$AS$2>0,EI180*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER179+EI180+EL180+EM180+EN180-EP180,FC180),0)","v":0},0,{"$f":"Plus!O221","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,156,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ179<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ179*Plus!$F$23/1000,GJ179*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ179<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ179<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ179<0.01,0,IF(Plus!$AS$2>0,GA180*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ179+GA180+GD180+GE180+GF180-GH180,GU180),0)","v":0},0,{"$f":"Plus!O221","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,156,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY179<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY179*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY179*Adm!$GR$4)))","v":0},{"$f":"IF(HY179<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY179+HQ180+HT180+HU180+HV180-HW180,IH180),0)","v":0},0,null,0,null,12,{"$f":"IF(IC180=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC180=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX179<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX179*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX179*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB180=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB180=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L180<0.01,0,IF(Adm!$S$4=Adm!$S$8,L180*$L$15,L180*Adm!$V$4))","v":0},{"$f":"IF(L180<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L180<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L180+D181+G181+H181+I181-J181,V181),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R181=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI180<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI180*$AI$15,AI180*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN181=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC180<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC180*$BC$16,BC180*Adm!$V$4))","v":0},null,{"$f":"IF(BC180<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH181=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ180<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ180*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ180*Plus!$F$23/1000,BZ180*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ180<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ180<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ180+BQ181+BT181+BU181+BV181-BX181,CJ181),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ180<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ180*Plus!$F$23/1000,CZ180*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ180<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ180<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ180<0.01,0,IF(Plus!$AS$2>0,CQ181*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ180+CQ181+CT181+CU181+CV181-CX181,DK181),0)","v":0},0,{"$f":"Plus!O222","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,157,0,0,{"$f":"MIN(DZ180+DW181,DY180*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER180<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER180*Plus!$F$23/1000,ER180*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER180<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER180<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER180<0.01,0,IF(Plus!$AS$2>0,EI181*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER180+EI181+EL181+EM181+EN181-EP181,FC181),0)","v":0},0,{"$f":"Plus!O222","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,157,0,0,{"$f":"MIN(FQ180+FN181,FP180*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ180<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ180*Plus!$F$23/1000,GJ180*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ180<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ180<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ180<0.01,0,IF(Plus!$AS$2>0,GA181*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ180+GA181+GD181+GE181+GF181-GH181,GU181),0)","v":0},0,{"$f":"Plus!O222","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,157,0,0,{"$f":"MIN(HI180+HF181,HH180*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY180<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY180*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY180*Adm!$GR$4)))","v":0},{"$f":"IF(HY180<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY180+HQ181+HT181+HU181+HV181-HW181,IH181),0)","v":0},0,null,0,null,1,{"$f":"IF(IC181=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC181=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX180<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX180*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX180*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB181=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB181=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L181<0.01,0,IF(Adm!$S$4=Adm!$S$8,L181*$L$15,L181*Adm!$V$4))","v":0},{"$f":"IF(L181<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L181<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L181+D182+G182+H182+I182-J182,V182),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R182=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI181<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI181*$AI$15,AI181*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN182=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC181<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC181*$BC$16,BC181*Adm!$V$4))","v":0},null,{"$f":"IF(BC181<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH182=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ181<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ181*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ181*Plus!$F$23/1000,BZ181*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ181<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ181<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ181+BQ182+BT182+BU182+BV182-BX182,CJ182),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ181<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ181*Plus!$F$23/1000,CZ181*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ181<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ181<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ181<0.01,0,IF(Plus!$AS$2>0,CQ182*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ181+CQ182+CT182+CU182+CV182-CX182,DK182),0)","v":0},0,{"$f":"Plus!O223","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,158,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER181<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER181*Plus!$F$23/1000,ER181*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER181<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER181<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER181<0.01,0,IF(Plus!$AS$2>0,EI182*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER181+EI182+EL182+EM182+EN182-EP182,FC182),0)","v":0},0,{"$f":"Plus!O223","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,158,0,0,{"$f":"MIN(FQ181+FN182,FP181)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ181<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ181*Plus!$F$23/1000,GJ181*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ181<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ181<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ181<0.01,0,IF(Plus!$AS$2>0,GA182*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ181+GA182+GD182+GE182+GF182-GH182,GU182),0)","v":0},0,{"$f":"Plus!O223","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,158,0,0,{"$f":"MIN(HI181+HF182,HH181)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY181<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY181*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY181*Adm!$GR$4)))","v":0},{"$f":"IF(HY181<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY181+HQ182+HT182+HU182+HV182-HW182,IH182),0)","v":0},0,null,0,null,2,{"$f":"IF(IC182=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC182=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX181<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX181*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX181*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB182=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB182=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L182<0.01,0,IF(Adm!$S$4=Adm!$S$8,L182*$L$15,L182*Adm!$V$4))","v":0},{"$f":"IF(L182<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L182<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L182+D183+G183+H183+I183-J183,V183),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R183=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI182<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI182*$AI$15,AI182*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN183=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC182<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC182*$BC$16,BC182*Adm!$V$4))","v":0},null,{"$f":"IF(BC182<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH183=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ182<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ182*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ182*Plus!$F$23/1000,BZ182*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ182<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ182<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ182+BQ183+BT183+BU183+BV183-BX183,CJ183),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ182<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ182*Plus!$F$23/1000,CZ182*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ182<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ182<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ182<0.01,0,IF(Plus!$AS$2>0,CQ183*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ182+CQ183+CT183+CU183+CV183-CX183,DK183),0)","v":0},0,{"$f":"Plus!O224","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,159,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER182<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER182*Plus!$F$23/1000,ER182*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER182<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER182<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER182<0.01,0,IF(Plus!$AS$2>0,EI183*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER182+EI183+EL183+EM183+EN183-EP183,FC183),0)","v":0},0,{"$f":"Plus!O224","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,159,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ182<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ182*Plus!$F$23/1000,GJ182*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ182<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ182<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ182<0.01,0,IF(Plus!$AS$2>0,GA183*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ182+GA183+GD183+GE183+GF183-GH183,GU183),0)","v":0},0,{"$f":"Plus!O224","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,159,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY182<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY182*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY182*Adm!$GR$4)))","v":0},{"$f":"IF(HY182<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY182+HQ183+HT183+HU183+HV183-HW183,IH183),0)","v":0},0,null,0,null,3,{"$f":"IF(IC183=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC183=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX182<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX182*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX182*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB183=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB183=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L183<0.01,0,IF(Adm!$S$4=Adm!$S$8,L183*$L$15,L183*Adm!$V$4))","v":0},{"$f":"IF(L183<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L183<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L183+D184+G184+H184+I184-J184,V184),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R184=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI183<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI183*$AI$15,AI183*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN184=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC183<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC183*$BC$16,BC183*Adm!$V$4))","v":0},null,{"$f":"IF(BC183<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH184=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ183<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ183*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ183*Plus!$F$23/1000,BZ183*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ183<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ183<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ183+BQ184+BT184+BU184+BV184-BX184,CJ184),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ183<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ183*Plus!$F$23/1000,CZ183*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ183<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ183<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ183<0.01,0,IF(Plus!$AS$2>0,CQ184*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ183+CQ184+CT184+CU184+CV184-CX184,DK184),0)","v":0},0,{"$f":"Plus!O225","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,160,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER183<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER183*Plus!$F$23/1000,ER183*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER183<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER183<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER183<0.01,0,IF(Plus!$AS$2>0,EI184*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER183+EI184+EL184+EM184+EN184-EP184,FC184),0)","v":0},0,{"$f":"Plus!O225","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,160,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ183<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ183*Plus!$F$23/1000,GJ183*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ183<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ183<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ183<0.01,0,IF(Plus!$AS$2>0,GA184*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ183+GA184+GD184+GE184+GF184-GH184,GU184),0)","v":0},0,{"$f":"Plus!O225","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,160,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY183<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY183*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY183*Adm!$GR$4)))","v":0},{"$f":"IF(HY183<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY183+HQ184+HT184+HU184+HV184-HW184,IH184),0)","v":0},0,null,0,null,4,{"$f":"IF(IC184=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC184=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX183<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX183*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX183*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB184=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB184=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L184<0.01,0,IF(Adm!$S$4=Adm!$S$8,L184*$L$15,L184*Adm!$V$4))","v":0},{"$f":"IF(L184<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L184<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L184+D185+G185+H185+I185-J185,V185),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R185=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI184<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI184*$AI$15,AI184*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN185=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC184<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC184*$BC$16,BC184*Adm!$V$4))","v":0},null,{"$f":"IF(BC184<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH185=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ184<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ184*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ184*Plus!$F$23/1000,BZ184*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ184<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ184<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ184+BQ185+BT185+BU185+BV185-BX185,CJ185),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ184<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ184*Plus!$F$23/1000,CZ184*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ184<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ184<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ184<0.01,0,IF(Plus!$AS$2>0,CQ185*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ184+CQ185+CT185+CU185+CV185-CX185,DK185),0)","v":0},0,{"$f":"Plus!O226","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,161,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER184<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER184*Plus!$F$23/1000,ER184*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER184<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER184<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER184<0.01,0,IF(Plus!$AS$2>0,EI185*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER184+EI185+EL185+EM185+EN185-EP185,FC185),0)","v":0},0,{"$f":"Plus!O226","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,161,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ184<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ184*Plus!$F$23/1000,GJ184*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ184<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ184<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ184<0.01,0,IF(Plus!$AS$2>0,GA185*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ184+GA185+GD185+GE185+GF185-GH185,GU185),0)","v":0},0,{"$f":"Plus!O226","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,161,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY184<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY184*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY184*Adm!$GR$4)))","v":0},{"$f":"IF(HY184<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY184+HQ185+HT185+HU185+HV185-HW185,IH185),0)","v":0},0,null,0,null,5,{"$f":"IF(IC185=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC185=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX184<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX184*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX184*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB185=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB185=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L185<0.01,0,IF(Adm!$S$4=Adm!$S$8,L185*$L$15,L185*Adm!$V$4))","v":0},{"$f":"IF(L185<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L185<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L185+D186+G186+H186+I186-J186,V186),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R186=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI185<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI185*$AI$15,AI185*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN186=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC185<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC185*$BC$16,BC185*Adm!$V$4))","v":0},null,{"$f":"IF(BC185<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH186=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ185<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ185*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ185*Plus!$F$23/1000,BZ185*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ185<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ185<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ185+BQ186+BT186+BU186+BV186-BX186,CJ186),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ185<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ185*Plus!$F$23/1000,CZ185*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ185<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ185<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ185<0.01,0,IF(Plus!$AS$2>0,CQ186*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ185+CQ186+CT186+CU186+CV186-CX186,DK186),0)","v":0},0,{"$f":"Plus!O227","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,162,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER185<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER185*Plus!$F$23/1000,ER185*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER185<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER185<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER185<0.01,0,IF(Plus!$AS$2>0,EI186*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER185+EI186+EL186+EM186+EN186-EP186,FC186),0)","v":0},0,{"$f":"Plus!O227","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,162,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ185<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ185*Plus!$F$23/1000,GJ185*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ185<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ185<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ185<0.01,0,IF(Plus!$AS$2>0,GA186*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ185+GA186+GD186+GE186+GF186-GH186,GU186),0)","v":0},0,{"$f":"Plus!O227","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,162,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY185<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY185*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY185*Adm!$GR$4)))","v":0},{"$f":"IF(HY185<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY185+HQ186+HT186+HU186+HV186-HW186,IH186),0)","v":0},0,null,0,null,6,{"$f":"IF(IC186=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC186=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX185<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX185*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX185*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB186=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB186=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L186<0.01,0,IF(Adm!$S$4=Adm!$S$8,L186*$L$15,L186*Adm!$V$4))","v":0},{"$f":"IF(L186<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L186<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L186+D187+G187+H187+I187-J187,V187),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R187=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI186<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI186*$AI$15,AI186*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN187=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC186<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC186*$BC$16,BC186*Adm!$V$4))","v":0},null,{"$f":"IF(BC186<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH187=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ186<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ186*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ186*Plus!$F$23/1000,BZ186*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ186<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ186<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ186+BQ187+BT187+BU187+BV187-BX187,CJ187),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ186<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ186*Plus!$F$23/1000,CZ186*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ186<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ186<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ186<0.01,0,IF(Plus!$AS$2>0,CQ187*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ186+CQ187+CT187+CU187+CV187-CX187,DK187),0)","v":0},0,{"$f":"Plus!O228","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,163,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER186<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER186*Plus!$F$23/1000,ER186*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER186<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER186<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER186<0.01,0,IF(Plus!$AS$2>0,EI187*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER186+EI187+EL187+EM187+EN187-EP187,FC187),0)","v":0},0,{"$f":"Plus!O228","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,163,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ186<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ186*Plus!$F$23/1000,GJ186*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ186<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ186<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ186<0.01,0,IF(Plus!$AS$2>0,GA187*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ186+GA187+GD187+GE187+GF187-GH187,GU187),0)","v":0},0,{"$f":"Plus!O228","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,163,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY186<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY186*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY186*Adm!$GR$4)))","v":0},{"$f":"IF(HY186<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY186+HQ187+HT187+HU187+HV187-HW187,IH187),0)","v":0},0,null,0,null,7,{"$f":"IF(IC187=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC187=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX186<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX186*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX186*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB187=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB187=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L187<0.01,0,IF(Adm!$S$4=Adm!$S$8,L187*$L$15,L187*Adm!$V$4))","v":0},{"$f":"IF(L187<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L187<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L187+D188+G188+H188+I188-J188,V188),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R188=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI187<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI187*$AI$15,AI187*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN188=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC187<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC187*$BC$16,BC187*Adm!$V$4))","v":0},null,{"$f":"IF(BC187<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH188=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ187<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ187*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ187*Plus!$F$23/1000,BZ187*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ187<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ187<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ187+BQ188+BT188+BU188+BV188-BX188,CJ188),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ187<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ187*Plus!$F$23/1000,CZ187*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ187<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ187<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ187<0.01,0,IF(Plus!$AS$2>0,CQ188*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ187+CQ188+CT188+CU188+CV188-CX188,DK188),0)","v":0},0,{"$f":"Plus!O229","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,164,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER187<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER187*Plus!$F$23/1000,ER187*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER187<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER187<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER187<0.01,0,IF(Plus!$AS$2>0,EI188*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER187+EI188+EL188+EM188+EN188-EP188,FC188),0)","v":0},0,{"$f":"Plus!O229","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,164,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ187<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ187*Plus!$F$23/1000,GJ187*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ187<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ187<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ187<0.01,0,IF(Plus!$AS$2>0,GA188*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ187+GA188+GD188+GE188+GF188-GH188,GU188),0)","v":0},0,{"$f":"Plus!O229","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,164,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY187<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY187*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY187*Adm!$GR$4)))","v":0},{"$f":"IF(HY187<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY187+HQ188+HT188+HU188+HV188-HW188,IH188),0)","v":0},0,null,0,null,8,{"$f":"IF(IC188=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC188=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX187<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX187*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX187*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB188=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB188=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L188<0.01,0,IF(Adm!$S$4=Adm!$S$8,L188*$L$15,L188*Adm!$V$4))","v":0},{"$f":"IF(L188<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L188<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L188+D189+G189+H189+I189-J189,V189),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R189=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI188<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI188*$AI$15,AI188*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN189=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC188<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC188*$BC$16,BC188*Adm!$V$4))","v":0},null,{"$f":"IF(BC188<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH189=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ188<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ188*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ188*Plus!$F$23/1000,BZ188*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ188<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ188<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ188+BQ189+BT189+BU189+BV189-BX189,CJ189),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ188<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ188*Plus!$F$23/1000,CZ188*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ188<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ188<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ188<0.01,0,IF(Plus!$AS$2>0,CQ189*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ188+CQ189+CT189+CU189+CV189-CX189,DK189),0)","v":0},0,{"$f":"Plus!O230","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,165,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER188<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER188*Plus!$F$23/1000,ER188*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER188<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER188<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER188<0.01,0,IF(Plus!$AS$2>0,EI189*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER188+EI189+EL189+EM189+EN189-EP189,FC189),0)","v":0},0,{"$f":"Plus!O230","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,165,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ188<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ188*Plus!$F$23/1000,GJ188*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ188<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ188<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ188<0.01,0,IF(Plus!$AS$2>0,GA189*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ188+GA189+GD189+GE189+GF189-GH189,GU189),0)","v":0},0,{"$f":"Plus!O230","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,165,0,0,0,1000000,null,null,null,9,null,0,{"$f":"IF(HY188<0.01,0,IF(HP188=$HT$10,HP188,IF(HP188-IE189<=$HT$10,HP188-IE189,HP188-IE189)))","v":0},0,0,0,{"$f":"IF(HY188<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY188*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY188*Adm!$GR$4)))","v":0},{"$f":"IF(HY188<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY188+HQ189+HT189+HU189+HV189-HW189,IH189),0)","v":0},0,null,0,null,9,{"$f":"IF(IC189=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC189=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,{"$f":"IF(IX188<0.01,0,IF(IO188=$HT$10,IO188,IF(IO188-JD189<=$HT$10,IO188-JD189,IO188-JD189)))","v":0},0,0,0,{"$f":"IF(IX188<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX188*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX188*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB189=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB189=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L189<0.01,0,IF(Adm!$S$4=Adm!$S$8,L189*$L$15,L189*Adm!$V$4))","v":0},{"$f":"IF(L189<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L189<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L189+D190+G190+H190+I190-J190,V190),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R190=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI189<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI189*$AI$15,AI189*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN190=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC189<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC189*$BC$16,BC189*Adm!$V$4))","v":0},null,{"$f":"IF(BC189<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH190=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ189<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ189*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ189*Plus!$F$23/1000,BZ189*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ189<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ189<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ189+BQ190+BT190+BU190+BV190-BX190,CJ190),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ189<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ189*Plus!$F$23/1000,CZ189*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ189<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ189<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ189<0.01,0,IF(Plus!$AS$2>0,CQ190*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ189+CQ190+CT190+CU190+CV190-CX190,DK190),0)","v":0},0,{"$f":"Plus!O231","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,166,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER189<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER189*Plus!$F$23/1000,ER189*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER189<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER189<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER189<0.01,0,IF(Plus!$AS$2>0,EI190*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER189+EI190+EL190+EM190+EN190-EP190,FC190),0)","v":0},0,{"$f":"Plus!O231","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,166,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ189<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ189*Plus!$F$23/1000,GJ189*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ189<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ189<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ189<0.01,0,IF(Plus!$AS$2>0,GA190*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ189+GA190+GD190+GE190+GF190-GH190,GU190),0)","v":0},0,{"$f":"Plus!O231","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,166,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY189<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY189*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY189*Adm!$GR$4)))","v":0},{"$f":"IF(HY189<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY189+HQ190+HT190+HU190+HV190-HW190,IH190),0)","v":0},0,null,0,null,10,{"$f":"IF(IC190=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC190=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX189<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX189*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX189*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB190=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB190=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L190<0.01,0,IF(Adm!$S$4=Adm!$S$8,L190*$L$15,L190*Adm!$V$4))","v":0},{"$f":"IF(L190<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L190<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L190+D191+G191+H191+I191-J191,V191),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R191=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI190<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI190*$AI$15,AI190*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN191=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC190<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC190*$BC$16,BC190*Adm!$V$4))","v":0},null,{"$f":"IF(BC190<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH191=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ190<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ190*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ190*Plus!$F$23/1000,BZ190*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ190<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ190<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ190+BQ191+BT191+BU191+BV191-BX191,CJ191),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ190<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ190*Plus!$F$23/1000,CZ190*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ190<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ190<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ190<0.01,0,IF(Plus!$AS$2>0,CQ191*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ190+CQ191+CT191+CU191+CV191-CX191,DK191),0)","v":0},0,{"$f":"Plus!O232","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,167,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER190<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER190*Plus!$F$23/1000,ER190*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER190<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER190<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER190<0.01,0,IF(Plus!$AS$2>0,EI191*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER190+EI191+EL191+EM191+EN191-EP191,FC191),0)","v":0},0,{"$f":"Plus!O232","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,167,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ190<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ190*Plus!$F$23/1000,GJ190*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ190<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ190<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ190<0.01,0,IF(Plus!$AS$2>0,GA191*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ190+GA191+GD191+GE191+GF191-GH191,GU191),0)","v":0},0,{"$f":"Plus!O232","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,167,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY190<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY190*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY190*Adm!$GR$4)))","v":0},{"$f":"IF(HY190<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY190+HQ191+HT191+HU191+HV191-HW191,IH191),0)","v":0},0,null,0,null,11,{"$f":"IF(IC191=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC191=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX190<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX190*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX190*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB191=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB191=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L191<0.01,0,IF(Adm!$S$4=Adm!$S$8,L191*$L$15,L191*Adm!$V$4))","v":0},{"$f":"IF(L191<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L191<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L191+D192+G192+H192+I192-J192,V192),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R192=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI191<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI191*$AI$15,AI191*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN192=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC191<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC191*$BC$16,BC191*Adm!$V$4))","v":0},null,{"$f":"IF(BC191<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH192=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ191<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ191*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ191*Plus!$F$23/1000,BZ191*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ191<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ191<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ191+BQ192+BT192+BU192+BV192-BX192,CJ192),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ191<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ191*Plus!$F$23/1000,CZ191*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ191<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ191<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ191<0.01,0,IF(Plus!$AS$2>0,CQ192*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ191+CQ192+CT192+CU192+CV192-CX192,DK192),0)","v":0},0,{"$f":"Plus!O233","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,168,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER191<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER191*Plus!$F$23/1000,ER191*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER191<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER191<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER191<0.01,0,IF(Plus!$AS$2>0,EI192*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER191+EI192+EL192+EM192+EN192-EP192,FC192),0)","v":0},0,{"$f":"Plus!O233","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,168,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ191<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ191*Plus!$F$23/1000,GJ191*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ191<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ191<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ191<0.01,0,IF(Plus!$AS$2>0,GA192*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ191+GA192+GD192+GE192+GF192-GH192,GU192),0)","v":0},0,{"$f":"Plus!O233","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,168,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY191<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY191*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY191*Adm!$GR$4)))","v":0},{"$f":"IF(HY191<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY191+HQ192+HT192+HU192+HV192-HW192,IH192),0)","v":0},0,null,0,null,12,{"$f":"IF(IC192=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC192=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX191<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX191*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX191*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB192=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB192=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L192<0.01,0,IF(Adm!$S$4=Adm!$S$8,L192*$L$15,L192*Adm!$V$4))","v":0},{"$f":"IF(L192<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L192<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L192+D193+G193+H193+I193-J193,V193),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R193=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI192<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI192*$AI$15,AI192*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN193=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC192<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC192*$BC$16,BC192*Adm!$V$4))","v":0},null,{"$f":"IF(BC192<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH193=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ192<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ192*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ192*Plus!$F$23/1000,BZ192*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ192<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ192<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ192+BQ193+BT193+BU193+BV193-BX193,CJ193),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ192<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ192*Plus!$F$23/1000,CZ192*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ192<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ192<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ192<0.01,0,IF(Plus!$AS$2>0,CQ193*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ192+CQ193+CT193+CU193+CV193-CX193,DK193),0)","v":0},0,{"$f":"Plus!O234","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,169,0,0,{"$f":"MIN(DZ192+DW193,DY192*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER192<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER192*Plus!$F$23/1000,ER192*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER192<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER192<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER192<0.01,0,IF(Plus!$AS$2>0,EI193*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER192+EI193+EL193+EM193+EN193-EP193,FC193),0)","v":0},0,{"$f":"Plus!O234","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,169,0,0,{"$f":"MIN(FQ192+FN193,FP192*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ192<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ192*Plus!$F$23/1000,GJ192*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ192<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ192<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ192<0.01,0,IF(Plus!$AS$2>0,GA193*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ192+GA193+GD193+GE193+GF193-GH193,GU193),0)","v":0},0,{"$f":"Plus!O234","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,169,0,0,{"$f":"MIN(HI192+HF193,HH192*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY192<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY192*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY192*Adm!$GR$4)))","v":0},{"$f":"IF(HY192<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY192+HQ193+HT193+HU193+HV193-HW193,IH193),0)","v":0},0,null,0,null,1,{"$f":"IF(IC193=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC193=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX192<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX192*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX192*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB193=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB193=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L193<0.01,0,IF(Adm!$S$4=Adm!$S$8,L193*$L$15,L193*Adm!$V$4))","v":0},{"$f":"IF(L193<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L193<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L193+D194+G194+H194+I194-J194,V194),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R194=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI193<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI193*$AI$15,AI193*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN194=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC193<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC193*$BC$16,BC193*Adm!$V$4))","v":0},null,{"$f":"IF(BC193<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH194=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ193<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ193*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ193*Plus!$F$23/1000,BZ193*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ193<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ193<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ193+BQ194+BT194+BU194+BV194-BX194,CJ194),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ193<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ193*Plus!$F$23/1000,CZ193*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ193<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ193<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ193<0.01,0,IF(Plus!$AS$2>0,CQ194*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ193+CQ194+CT194+CU194+CV194-CX194,DK194),0)","v":0},0,{"$f":"Plus!O235","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,170,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER193<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER193*Plus!$F$23/1000,ER193*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER193<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER193<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER193<0.01,0,IF(Plus!$AS$2>0,EI194*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER193+EI194+EL194+EM194+EN194-EP194,FC194),0)","v":0},0,{"$f":"Plus!O235","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,170,0,0,{"$f":"MIN(FQ193+FN194,FP193)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ193<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ193*Plus!$F$23/1000,GJ193*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ193<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ193<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ193<0.01,0,IF(Plus!$AS$2>0,GA194*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ193+GA194+GD194+GE194+GF194-GH194,GU194),0)","v":0},0,{"$f":"Plus!O235","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,170,0,0,{"$f":"MIN(HI193+HF194,HH193)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY193<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY193*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY193*Adm!$GR$4)))","v":0},{"$f":"IF(HY193<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY193+HQ194+HT194+HU194+HV194-HW194,IH194),0)","v":0},0,null,0,null,2,{"$f":"IF(IC194=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC194=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX193<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX193*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX193*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB194=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB194=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L194<0.01,0,IF(Adm!$S$4=Adm!$S$8,L194*$L$15,L194*Adm!$V$4))","v":0},{"$f":"IF(L194<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L194<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L194+D195+G195+H195+I195-J195,V195),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R195=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI194<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI194*$AI$15,AI194*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN195=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC194<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC194*$BC$16,BC194*Adm!$V$4))","v":0},null,{"$f":"IF(BC194<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH195=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ194<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ194*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ194*Plus!$F$23/1000,BZ194*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ194<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ194<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ194+BQ195+BT195+BU195+BV195-BX195,CJ195),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ194<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ194*Plus!$F$23/1000,CZ194*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ194<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ194<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ194<0.01,0,IF(Plus!$AS$2>0,CQ195*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ194+CQ195+CT195+CU195+CV195-CX195,DK195),0)","v":0},0,{"$f":"Plus!O236","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,171,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER194<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER194*Plus!$F$23/1000,ER194*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER194<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER194<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER194<0.01,0,IF(Plus!$AS$2>0,EI195*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER194+EI195+EL195+EM195+EN195-EP195,FC195),0)","v":0},0,{"$f":"Plus!O236","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,171,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ194<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ194*Plus!$F$23/1000,GJ194*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ194<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ194<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ194<0.01,0,IF(Plus!$AS$2>0,GA195*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ194+GA195+GD195+GE195+GF195-GH195,GU195),0)","v":0},0,{"$f":"Plus!O236","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,171,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY194<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY194*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY194*Adm!$GR$4)))","v":0},{"$f":"IF(HY194<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY194+HQ195+HT195+HU195+HV195-HW195,IH195),0)","v":0},0,null,0,null,3,{"$f":"IF(IC195=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC195=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX194<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX194*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX194*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB195=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB195=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L195<0.01,0,IF(Adm!$S$4=Adm!$S$8,L195*$L$15,L195*Adm!$V$4))","v":0},{"$f":"IF(L195<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L195<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L195+D196+G196+H196+I196-J196,V196),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R196=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI195<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI195*$AI$15,AI195*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN196=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC195<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC195*$BC$16,BC195*Adm!$V$4))","v":0},null,{"$f":"IF(BC195<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH196=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ195<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ195*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ195*Plus!$F$23/1000,BZ195*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ195<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ195<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ195+BQ196+BT196+BU196+BV196-BX196,CJ196),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ195<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ195*Plus!$F$23/1000,CZ195*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ195<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ195<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ195<0.01,0,IF(Plus!$AS$2>0,CQ196*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ195+CQ196+CT196+CU196+CV196-CX196,DK196),0)","v":0},0,{"$f":"Plus!O237","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,172,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER195<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER195*Plus!$F$23/1000,ER195*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER195<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER195<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER195<0.01,0,IF(Plus!$AS$2>0,EI196*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER195+EI196+EL196+EM196+EN196-EP196,FC196),0)","v":0},0,{"$f":"Plus!O237","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,172,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ195<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ195*Plus!$F$23/1000,GJ195*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ195<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ195<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ195<0.01,0,IF(Plus!$AS$2>0,GA196*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ195+GA196+GD196+GE196+GF196-GH196,GU196),0)","v":0},0,{"$f":"Plus!O237","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,172,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY195<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY195*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY195*Adm!$GR$4)))","v":0},{"$f":"IF(HY195<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY195+HQ196+HT196+HU196+HV196-HW196,IH196),0)","v":0},0,null,0,null,4,{"$f":"IF(IC196=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC196=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX195<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX195*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX195*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB196=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB196=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L196<0.01,0,IF(Adm!$S$4=Adm!$S$8,L196*$L$15,L196*Adm!$V$4))","v":0},{"$f":"IF(L196<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L196<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L196+D197+G197+H197+I197-J197,V197),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R197=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI196<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI196*$AI$15,AI196*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN197=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC196<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC196*$BC$16,BC196*Adm!$V$4))","v":0},null,{"$f":"IF(BC196<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH197=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ196<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ196*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ196*Plus!$F$23/1000,BZ196*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ196<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ196<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ196+BQ197+BT197+BU197+BV197-BX197,CJ197),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ196<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ196*Plus!$F$23/1000,CZ196*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ196<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ196<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ196<0.01,0,IF(Plus!$AS$2>0,CQ197*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ196+CQ197+CT197+CU197+CV197-CX197,DK197),0)","v":0},0,{"$f":"Plus!O238","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,173,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER196<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER196*Plus!$F$23/1000,ER196*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER196<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER196<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER196<0.01,0,IF(Plus!$AS$2>0,EI197*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER196+EI197+EL197+EM197+EN197-EP197,FC197),0)","v":0},0,{"$f":"Plus!O238","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,173,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ196<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ196*Plus!$F$23/1000,GJ196*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ196<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ196<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ196<0.01,0,IF(Plus!$AS$2>0,GA197*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ196+GA197+GD197+GE197+GF197-GH197,GU197),0)","v":0},0,{"$f":"Plus!O238","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,173,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY196<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY196*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY196*Adm!$GR$4)))","v":0},{"$f":"IF(HY196<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY196+HQ197+HT197+HU197+HV197-HW197,IH197),0)","v":0},0,null,0,null,5,{"$f":"IF(IC197=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC197=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX196<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX196*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX196*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB197=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB197=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L197<0.01,0,IF(Adm!$S$4=Adm!$S$8,L197*$L$15,L197*Adm!$V$4))","v":0},{"$f":"IF(L197<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L197<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L197+D198+G198+H198+I198-J198,V198),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R198=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI197<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI197*$AI$15,AI197*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN198=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC197<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC197*$BC$16,BC197*Adm!$V$4))","v":0},null,{"$f":"IF(BC197<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH198=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ197<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ197*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ197*Plus!$F$23/1000,BZ197*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ197<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ197<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ197+BQ198+BT198+BU198+BV198-BX198,CJ198),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ197<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ197*Plus!$F$23/1000,CZ197*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ197<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ197<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ197<0.01,0,IF(Plus!$AS$2>0,CQ198*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ197+CQ198+CT198+CU198+CV198-CX198,DK198),0)","v":0},0,{"$f":"Plus!O239","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,174,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER197<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER197*Plus!$F$23/1000,ER197*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER197<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER197<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER197<0.01,0,IF(Plus!$AS$2>0,EI198*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER197+EI198+EL198+EM198+EN198-EP198,FC198),0)","v":0},0,{"$f":"Plus!O239","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,174,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ197<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ197*Plus!$F$23/1000,GJ197*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ197<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ197<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ197<0.01,0,IF(Plus!$AS$2>0,GA198*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ197+GA198+GD198+GE198+GF198-GH198,GU198),0)","v":0},0,{"$f":"Plus!O239","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,174,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY197<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY197*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY197*Adm!$GR$4)))","v":0},{"$f":"IF(HY197<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY197+HQ198+HT198+HU198+HV198-HW198,IH198),0)","v":0},0,null,0,null,6,{"$f":"IF(IC198=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC198=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX197<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX197*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX197*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB198=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB198=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L198<0.01,0,IF(Adm!$S$4=Adm!$S$8,L198*$L$15,L198*Adm!$V$4))","v":0},{"$f":"IF(L198<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L198<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L198+D199+G199+H199+I199-J199,V199),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R199=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI198<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI198*$AI$15,AI198*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN199=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC198<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC198*$BC$16,BC198*Adm!$V$4))","v":0},null,{"$f":"IF(BC198<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH199=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ198<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ198*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ198*Plus!$F$23/1000,BZ198*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ198<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ198<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ198+BQ199+BT199+BU199+BV199-BX199,CJ199),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ198<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ198*Plus!$F$23/1000,CZ198*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ198<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ198<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ198<0.01,0,IF(Plus!$AS$2>0,CQ199*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ198+CQ199+CT199+CU199+CV199-CX199,DK199),0)","v":0},0,{"$f":"Plus!O240","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,175,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER198<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER198*Plus!$F$23/1000,ER198*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER198<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER198<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER198<0.01,0,IF(Plus!$AS$2>0,EI199*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER198+EI199+EL199+EM199+EN199-EP199,FC199),0)","v":0},0,{"$f":"Plus!O240","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,175,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ198<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ198*Plus!$F$23/1000,GJ198*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ198<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ198<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ198<0.01,0,IF(Plus!$AS$2>0,GA199*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ198+GA199+GD199+GE199+GF199-GH199,GU199),0)","v":0},0,{"$f":"Plus!O240","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,175,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY198<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY198*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY198*Adm!$GR$4)))","v":0},{"$f":"IF(HY198<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY198+HQ199+HT199+HU199+HV199-HW199,IH199),0)","v":0},0,null,0,null,7,{"$f":"IF(IC199=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC199=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX198<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX198*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX198*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB199=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB199=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L199<0.01,0,IF(Adm!$S$4=Adm!$S$8,L199*$L$15,L199*Adm!$V$4))","v":0},{"$f":"IF(L199<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L199<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L199+D200+G200+H200+I200-J200,V200),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R200=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI199<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI199*$AI$15,AI199*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN200=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC199<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC199*$BC$16,BC199*Adm!$V$4))","v":0},null,{"$f":"IF(BC199<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH200=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ199<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ199*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ199*Plus!$F$23/1000,BZ199*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ199<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ199<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ199+BQ200+BT200+BU200+BV200-BX200,CJ200),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ199<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ199*Plus!$F$23/1000,CZ199*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ199<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ199<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ199<0.01,0,IF(Plus!$AS$2>0,CQ200*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ199+CQ200+CT200+CU200+CV200-CX200,DK200),0)","v":0},0,{"$f":"Plus!O241","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,176,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER199<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER199*Plus!$F$23/1000,ER199*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER199<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER199<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER199<0.01,0,IF(Plus!$AS$2>0,EI200*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER199+EI200+EL200+EM200+EN200-EP200,FC200),0)","v":0},0,{"$f":"Plus!O241","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,176,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ199<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ199*Plus!$F$23/1000,GJ199*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ199<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ199<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ199<0.01,0,IF(Plus!$AS$2>0,GA200*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ199+GA200+GD200+GE200+GF200-GH200,GU200),0)","v":0},0,{"$f":"Plus!O241","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,176,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY199<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY199*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY199*Adm!$GR$4)))","v":0},{"$f":"IF(HY199<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY199+HQ200+HT200+HU200+HV200-HW200,IH200),0)","v":0},0,null,0,null,8,{"$f":"IF(IC200=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC200=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX199<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX199*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX199*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB200=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB200=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L200<0.01,0,IF(Adm!$S$4=Adm!$S$8,L200*$L$15,L200*Adm!$V$4))","v":0},{"$f":"IF(L200<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L200<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L200+D201+G201+H201+I201-J201,V201),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R201=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI200<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI200*$AI$15,AI200*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN201=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC200<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC200*$BC$16,BC200*Adm!$V$4))","v":0},null,{"$f":"IF(BC200<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH201=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ200<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ200*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ200*Plus!$F$23/1000,BZ200*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ200<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ200<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ200+BQ201+BT201+BU201+BV201-BX201,CJ201),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ200<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ200*Plus!$F$23/1000,CZ200*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ200<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ200<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ200<0.01,0,IF(Plus!$AS$2>0,CQ201*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ200+CQ201+CT201+CU201+CV201-CX201,DK201),0)","v":0},0,{"$f":"Plus!O242","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,177,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER200<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER200*Plus!$F$23/1000,ER200*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER200<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER200<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER200<0.01,0,IF(Plus!$AS$2>0,EI201*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER200+EI201+EL201+EM201+EN201-EP201,FC201),0)","v":0},0,{"$f":"Plus!O242","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,177,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ200<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ200*Plus!$F$23/1000,GJ200*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ200<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ200<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ200<0.01,0,IF(Plus!$AS$2>0,GA201*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ200+GA201+GD201+GE201+GF201-GH201,GU201),0)","v":0},0,{"$f":"Plus!O242","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,177,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY200<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY200*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY200*Adm!$GR$4)))","v":0},{"$f":"IF(HY200<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY200+HQ201+HT201+HU201+HV201-HW201,IH201),0)","v":0},0,null,0,null,9,{"$f":"IF(IC201=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC201=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX200<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX200*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX200*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB201=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB201=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L201<0.01,0,IF(Adm!$S$4=Adm!$S$8,L201*$L$15,L201*Adm!$V$4))","v":0},{"$f":"IF(L201<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L201<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L201+D202+G202+H202+I202-J202,V202),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R202=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI201<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI201*$AI$15,AI201*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN202=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC201<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC201*$BC$16,BC201*Adm!$V$4))","v":0},null,{"$f":"IF(BC201<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH202=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ201<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ201*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ201*Plus!$F$23/1000,BZ201*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ201<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ201<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ201+BQ202+BT202+BU202+BV202-BX202,CJ202),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ201<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ201*Plus!$F$23/1000,CZ201*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ201<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ201<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ201<0.01,0,IF(Plus!$AS$2>0,CQ202*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ201+CQ202+CT202+CU202+CV202-CX202,DK202),0)","v":0},0,{"$f":"Plus!O243","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,178,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER201<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER201*Plus!$F$23/1000,ER201*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER201<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER201<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER201<0.01,0,IF(Plus!$AS$2>0,EI202*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER201+EI202+EL202+EM202+EN202-EP202,FC202),0)","v":0},0,{"$f":"Plus!O243","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,178,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ201<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ201*Plus!$F$23/1000,GJ201*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ201<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ201<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ201<0.01,0,IF(Plus!$AS$2>0,GA202*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ201+GA202+GD202+GE202+GF202-GH202,GU202),0)","v":0},0,{"$f":"Plus!O243","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,178,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY201<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY201*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY201*Adm!$GR$4)))","v":0},{"$f":"IF(HY201<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY201+HQ202+HT202+HU202+HV202-HW202,IH202),0)","v":0},0,null,0,null,10,{"$f":"IF(IC202=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC202=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX201<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX201*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX201*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB202=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB202=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L202<0.01,0,IF(Adm!$S$4=Adm!$S$8,L202*$L$15,L202*Adm!$V$4))","v":0},{"$f":"IF(L202<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L202<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L202+D203+G203+H203+I203-J203,V203),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R203=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI202<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI202*$AI$15,AI202*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN203=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC202<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC202*$BC$16,BC202*Adm!$V$4))","v":0},null,{"$f":"IF(BC202<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH203=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ202<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ202*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ202*Plus!$F$23/1000,BZ202*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ202<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ202<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ202+BQ203+BT203+BU203+BV203-BX203,CJ203),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ202<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ202*Plus!$F$23/1000,CZ202*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ202<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ202<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ202<0.01,0,IF(Plus!$AS$2>0,CQ203*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ202+CQ203+CT203+CU203+CV203-CX203,DK203),0)","v":0},0,{"$f":"Plus!O244","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,179,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER202<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER202*Plus!$F$23/1000,ER202*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER202<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER202<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER202<0.01,0,IF(Plus!$AS$2>0,EI203*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER202+EI203+EL203+EM203+EN203-EP203,FC203),0)","v":0},0,{"$f":"Plus!O244","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,179,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ202<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ202*Plus!$F$23/1000,GJ202*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ202<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ202<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ202<0.01,0,IF(Plus!$AS$2>0,GA203*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ202+GA203+GD203+GE203+GF203-GH203,GU203),0)","v":0},0,{"$f":"Plus!O244","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,179,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY202<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY202*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY202*Adm!$GR$4)))","v":0},{"$f":"IF(HY202<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY202+HQ203+HT203+HU203+HV203-HW203,IH203),0)","v":0},0,null,0,null,11,{"$f":"IF(IC203=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC203=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX202<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX202*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX202*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB203=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB203=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L203<0.01,0,IF(Adm!$S$4=Adm!$S$8,L203*$L$15,L203*Adm!$V$4))","v":0},{"$f":"IF(L203<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L203<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L203+D204+G204+H204+I204-J204,V204),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R204=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI203<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI203*$AI$15,AI203*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN204=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC203<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC203*$BC$16,BC203*Adm!$V$4))","v":0},null,{"$f":"IF(BC203<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH204=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ203<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ203*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ203*Plus!$F$23/1000,BZ203*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ203<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ203<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ203+BQ204+BT204+BU204+BV204-BX204,CJ204),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ203<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ203*Plus!$F$23/1000,CZ203*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ203<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ203<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ203<0.01,0,IF(Plus!$AS$2>0,CQ204*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ203+CQ204+CT204+CU204+CV204-CX204,DK204),0)","v":0},0,{"$f":"Plus!O245","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,180,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER203<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER203*Plus!$F$23/1000,ER203*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER203<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER203<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER203<0.01,0,IF(Plus!$AS$2>0,EI204*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER203+EI204+EL204+EM204+EN204-EP204,FC204),0)","v":0},0,{"$f":"Plus!O245","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,180,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ203<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ203*Plus!$F$23/1000,GJ203*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ203<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ203<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ203<0.01,0,IF(Plus!$AS$2>0,GA204*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ203+GA204+GD204+GE204+GF204-GH204,GU204),0)","v":0},0,{"$f":"Plus!O245","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,180,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY203<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY203*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY203*Adm!$GR$4)))","v":0},{"$f":"IF(HY203<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY203+HQ204+HT204+HU204+HV204-HW204,IH204),0)","v":0},0,null,0,null,12,{"$f":"IF(IC204=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC204=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX203<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX203*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX203*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB204=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB204=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L204<0.01,0,IF(Adm!$S$4=Adm!$S$8,L204*$L$15,L204*Adm!$V$4))","v":0},{"$f":"IF(L204<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L204<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L204+D205+G205+H205+I205-J205,V205),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R205=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI204<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI204*$AI$15,AI204*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN205=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC204<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC204*$BC$16,BC204*Adm!$V$4))","v":0},null,{"$f":"IF(BC204<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH205=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ204<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ204*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ204*Plus!$F$23/1000,BZ204*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ204<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ204<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ204+BQ205+BT205+BU205+BV205-BX205,CJ205),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ204<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ204*Plus!$F$23/1000,CZ204*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ204<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ204<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ204<0.01,0,IF(Plus!$AS$2>0,CQ205*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ204+CQ205+CT205+CU205+CV205-CX205,DK205),0)","v":0},0,{"$f":"Plus!O246","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,181,0,0,{"$f":"MIN(DZ204+DW205,DY204*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER204<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER204*Plus!$F$23/1000,ER204*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER204<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER204<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER204<0.01,0,IF(Plus!$AS$2>0,EI205*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER204+EI205+EL205+EM205+EN205-EP205,FC205),0)","v":0},0,{"$f":"Plus!O246","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,181,0,0,{"$f":"MIN(FQ204+FN205,FP204*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ204<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ204*Plus!$F$23/1000,GJ204*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ204<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ204<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ204<0.01,0,IF(Plus!$AS$2>0,GA205*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ204+GA205+GD205+GE205+GF205-GH205,GU205),0)","v":0},0,{"$f":"Plus!O246","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,181,0,0,{"$f":"MIN(HI204+HF205,HH204*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY204<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY204*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY204*Adm!$GR$4)))","v":0},{"$f":"IF(HY204<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY204+HQ205+HT205+HU205+HV205-HW205,IH205),0)","v":0},0,null,0,null,1,{"$f":"IF(IC205=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC205=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX204<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX204*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX204*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB205=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB205=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L205<0.01,0,IF(Adm!$S$4=Adm!$S$8,L205*$L$15,L205*Adm!$V$4))","v":0},{"$f":"IF(L205<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L205<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L205+D206+G206+H206+I206-J206,V206),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R206=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI205<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI205*$AI$15,AI205*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN206=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC205<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC205*$BC$16,BC205*Adm!$V$4))","v":0},null,{"$f":"IF(BC205<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH206=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ205<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ205*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ205*Plus!$F$23/1000,BZ205*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ205<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ205<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ205+BQ206+BT206+BU206+BV206-BX206,CJ206),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ205<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ205*Plus!$F$23/1000,CZ205*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ205<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ205<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ205<0.01,0,IF(Plus!$AS$2>0,CQ206*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ205+CQ206+CT206+CU206+CV206-CX206,DK206),0)","v":0},0,{"$f":"Plus!O247","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,{"$f":"IF(DZ205<=0,\"\",DV205+1)","v":182},0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER205<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER205*Plus!$F$23/1000,ER205*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER205<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER205<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER205<0.01,0,IF(Plus!$AS$2>0,EI206*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER205+EI206+EL206+EM206+EN206-EP206,FC206),0)","v":0},0,{"$f":"Plus!O247","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ205<=0,\"\",FM205+1)","v":182},0,0,{"$f":"MIN(FQ205+FN206,FP205)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ205<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ205*Plus!$F$23/1000,GJ205*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ205<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ205<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ205<0.01,0,IF(Plus!$AS$2>0,GA206*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ205+GA206+GD206+GE206+GF206-GH206,GU206),0)","v":0},0,{"$f":"Plus!O247","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI205<=0,\"\",HE205+1)","v":182},0,0,{"$f":"MIN(HI205+HF206,HH205)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY205<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY205*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY205*Adm!$GR$4)))","v":0},{"$f":"IF(HY205<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY205+HQ206+HT206+HU206+HV206-HW206,IH206),0)","v":0},0,null,0,null,2,{"$f":"IF(IC206=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC206=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX205<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX205*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX205*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB206=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB206=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L206<0.01,0,IF(Adm!$S$4=Adm!$S$8,L206*$L$15,L206*Adm!$V$4))","v":0},{"$f":"IF(L206<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L206<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L206+D207+G207+H207+I207-J207,V207),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R207=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI206<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI206*$AI$15,AI206*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN207=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC206<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC206*$BC$16,BC206*Adm!$V$4))","v":0},null,{"$f":"IF(BC206<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH207=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ206<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ206*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ206*Plus!$F$23/1000,BZ206*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ206<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ206<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ206+BQ207+BT207+BU207+BV207-BX207,CJ207),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ206<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ206*Plus!$F$23/1000,CZ206*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ206<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ206<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ206<0.01,0,IF(Plus!$AS$2>0,CQ207*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ206+CQ207+CT207+CU207+CV207-CX207,DK207),0)","v":0},0,{"$f":"Plus!O248","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,{"$f":"IF(DZ206<=0,\"\",DV206+1)","v":183},0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER206<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER206*Plus!$F$23/1000,ER206*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER206<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER206<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER206<0.01,0,IF(Plus!$AS$2>0,EI207*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER206+EI207+EL207+EM207+EN207-EP207,FC207),0)","v":0},0,{"$f":"Plus!O248","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ206<=0,\"\",FM206+1)","v":183},0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ206<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ206*Plus!$F$23/1000,GJ206*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ206<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ206<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ206<0.01,0,IF(Plus!$AS$2>0,GA207*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ206+GA207+GD207+GE207+GF207-GH207,GU207),0)","v":0},0,{"$f":"Plus!O248","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI206<=0,\"\",HE206+1)","v":183},0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY206<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY206*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY206*Adm!$GR$4)))","v":0},{"$f":"IF(HY206<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY206+HQ207+HT207+HU207+HV207-HW207,IH207),0)","v":0},0,null,0,null,3,{"$f":"IF(IC207=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC207=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX206<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX206*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX206*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB207=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB207=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L207<0.01,0,IF(Adm!$S$4=Adm!$S$8,L207*$L$15,L207*Adm!$V$4))","v":0},{"$f":"IF(L207<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L207<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L207+D208+G208+H208+I208-J208,V208),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R208=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI207<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI207*$AI$15,AI207*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN208=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC207<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC207*$BC$16,BC207*Adm!$V$4))","v":0},null,{"$f":"IF(BC207<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH208=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ207<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ207*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ207*Plus!$F$23/1000,BZ207*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ207<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ207<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ207+BQ208+BT208+BU208+BV208-BX208,CJ208),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ207<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ207*Plus!$F$23/1000,CZ207*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ207<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ207<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ207<0.01,0,IF(Plus!$AS$2>0,CQ208*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ207+CQ208+CT208+CU208+CV208-CX208,DK208),0)","v":0},0,{"$f":"Plus!O249","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,184,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER207<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER207*Plus!$F$23/1000,ER207*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER207<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER207<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER207<0.01,0,IF(Plus!$AS$2>0,EI208*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER207+EI208+EL208+EM208+EN208-EP208,FC208),0)","v":0},0,{"$f":"Plus!O249","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(FQ207<=0,\"\",FM207+1)","v":184},0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ207<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ207*Plus!$F$23/1000,GJ207*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ207<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ207<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ207<0.01,0,IF(Plus!$AS$2>0,GA208*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ207+GA208+GD208+GE208+GF208-GH208,GU208),0)","v":0},0,{"$f":"Plus!O249","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,{"$f":"IF(HI207<=0,\"\",HE207+1)","v":184},0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY207<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY207*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY207*Adm!$GR$4)))","v":0},{"$f":"IF(HY207<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY207+HQ208+HT208+HU208+HV208-HW208,IH208),0)","v":0},0,null,0,null,4,{"$f":"IF(IC208=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC208=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX207<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX207*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX207*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB208=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB208=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L208<0.01,0,IF(Adm!$S$4=Adm!$S$8,L208*$L$15,L208*Adm!$V$4))","v":0},{"$f":"IF(L208<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L208<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L208+D209+G209+H209+I209-J209,V209),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R209=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI208<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI208*$AI$15,AI208*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN209=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC208<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC208*$BC$16,BC208*Adm!$V$4))","v":0},null,{"$f":"IF(BC208<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH209=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ208<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ208*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ208*Plus!$F$23/1000,BZ208*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ208<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ208<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ208+BQ209+BT209+BU209+BV209-BX209,CJ209),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ208<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ208*Plus!$F$23/1000,CZ208*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ208<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ208<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ208<0.01,0,IF(Plus!$AS$2>0,CQ209*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ208+CQ209+CT209+CU209+CV209-CX209,DK209),0)","v":0},0,{"$f":"Plus!O250","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,185,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER208<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER208*Plus!$F$23/1000,ER208*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER208<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER208<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER208<0.01,0,IF(Plus!$AS$2>0,EI209*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER208+EI209+EL209+EM209+EN209-EP209,FC209),0)","v":0},0,{"$f":"Plus!O250","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,185,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ208<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ208*Plus!$F$23/1000,GJ208*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ208<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ208<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ208<0.01,0,IF(Plus!$AS$2>0,GA209*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ208+GA209+GD209+GE209+GF209-GH209,GU209),0)","v":0},0,{"$f":"Plus!O250","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,185,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY208<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY208*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY208*Adm!$GR$4)))","v":0},{"$f":"IF(HY208<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY208+HQ209+HT209+HU209+HV209-HW209,IH209),0)","v":0},0,null,0,null,5,{"$f":"IF(IC209=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC209=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX208<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX208*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX208*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB209=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB209=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L209<0.01,0,IF(Adm!$S$4=Adm!$S$8,L209*$L$15,L209*Adm!$V$4))","v":0},{"$f":"IF(L209<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L209<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L209+D210+G210+H210+I210-J210,V210),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R210=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI209<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI209*$AI$15,AI209*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN210=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC209<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC209*$BC$16,BC209*Adm!$V$4))","v":0},null,{"$f":"IF(BC209<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH210=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ209<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ209*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ209*Plus!$F$23/1000,BZ209*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ209<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ209<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ209+BQ210+BT210+BU210+BV210-BX210,CJ210),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ209<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ209*Plus!$F$23/1000,CZ209*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ209<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ209<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ209<0.01,0,IF(Plus!$AS$2>0,CQ210*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ209+CQ210+CT210+CU210+CV210-CX210,DK210),0)","v":0},0,{"$f":"Plus!O251","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,186,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER209<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER209*Plus!$F$23/1000,ER209*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER209<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER209<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER209<0.01,0,IF(Plus!$AS$2>0,EI210*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER209+EI210+EL210+EM210+EN210-EP210,FC210),0)","v":0},0,{"$f":"Plus!O251","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,186,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ209<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ209*Plus!$F$23/1000,GJ209*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ209<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ209<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ209<0.01,0,IF(Plus!$AS$2>0,GA210*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ209+GA210+GD210+GE210+GF210-GH210,GU210),0)","v":0},0,{"$f":"Plus!O251","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,186,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY209<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY209*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY209*Adm!$GR$4)))","v":0},{"$f":"IF(HY209<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY209+HQ210+HT210+HU210+HV210-HW210,IH210),0)","v":0},0,null,0,null,6,{"$f":"IF(IC210=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC210=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX209<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX209*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX209*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB210=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB210=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L210<0.01,0,IF(Adm!$S$4=Adm!$S$8,L210*$L$15,L210*Adm!$V$4))","v":0},{"$f":"IF(L210<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L210<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L210+D211+G211+H211+I211-J211,V211),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R211=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI210<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI210*$AI$15,AI210*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN211=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC210<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC210*$BC$16,BC210*Adm!$V$4))","v":0},null,{"$f":"IF(BC210<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH211=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ210<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ210*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ210*Plus!$F$23/1000,BZ210*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ210<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ210<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ210+BQ211+BT211+BU211+BV211-BX211,CJ211),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ210<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ210*Plus!$F$23/1000,CZ210*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ210<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ210<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ210<0.01,0,IF(Plus!$AS$2>0,CQ211*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ210+CQ211+CT211+CU211+CV211-CX211,DK211),0)","v":0},0,{"$f":"Plus!O252","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,187,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER210<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER210*Plus!$F$23/1000,ER210*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER210<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER210<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER210<0.01,0,IF(Plus!$AS$2>0,EI211*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER210+EI211+EL211+EM211+EN211-EP211,FC211),0)","v":0},0,{"$f":"Plus!O252","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,187,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ210<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ210*Plus!$F$23/1000,GJ210*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ210<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ210<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ210<0.01,0,IF(Plus!$AS$2>0,GA211*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ210+GA211+GD211+GE211+GF211-GH211,GU211),0)","v":0},0,{"$f":"Plus!O252","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,187,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY210<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY210*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY210*Adm!$GR$4)))","v":0},{"$f":"IF(HY210<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY210+HQ211+HT211+HU211+HV211-HW211,IH211),0)","v":0},0,null,0,null,7,{"$f":"IF(IC211=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC211=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX210<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX210*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX210*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB211=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB211=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L211<0.01,0,IF(Adm!$S$4=Adm!$S$8,L211*$L$15,L211*Adm!$V$4))","v":0},{"$f":"IF(L211<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L211<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L211+D212+G212+H212+I212-J212,V212),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R212=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI211<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI211*$AI$15,AI211*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN212=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC211<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC211*$BC$16,BC211*Adm!$V$4))","v":0},null,{"$f":"IF(BC211<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH212=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ211<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ211*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ211*Plus!$F$23/1000,BZ211*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ211<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ211<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ211+BQ212+BT212+BU212+BV212-BX212,CJ212),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ211<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ211*Plus!$F$23/1000,CZ211*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ211<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ211<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ211<0.01,0,IF(Plus!$AS$2>0,CQ212*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ211+CQ212+CT212+CU212+CV212-CX212,DK212),0)","v":0},0,{"$f":"Plus!O253","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,188,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER211<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER211*Plus!$F$23/1000,ER211*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER211<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER211<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER211<0.01,0,IF(Plus!$AS$2>0,EI212*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER211+EI212+EL212+EM212+EN212-EP212,FC212),0)","v":0},0,{"$f":"Plus!O253","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,188,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ211<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ211*Plus!$F$23/1000,GJ211*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ211<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ211<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ211<0.01,0,IF(Plus!$AS$2>0,GA212*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ211+GA212+GD212+GE212+GF212-GH212,GU212),0)","v":0},0,{"$f":"Plus!O253","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,188,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY211<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY211*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY211*Adm!$GR$4)))","v":0},{"$f":"IF(HY211<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY211+HQ212+HT212+HU212+HV212-HW212,IH212),0)","v":0},0,null,0,null,8,{"$f":"IF(IC212=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC212=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX211<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX211*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX211*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB212=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB212=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L212<0.01,0,IF(Adm!$S$4=Adm!$S$8,L212*$L$15,L212*Adm!$V$4))","v":0},{"$f":"IF(L212<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L212<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L212+D213+G213+H213+I213-J213,V213),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R213=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI212<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI212*$AI$15,AI212*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN213=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC212<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC212*$BC$16,BC212*Adm!$V$4))","v":0},null,{"$f":"IF(BC212<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH213=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ212<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ212*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ212*Plus!$F$23/1000,BZ212*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ212<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ212<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ212+BQ213+BT213+BU213+BV213-BX213,CJ213),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ212<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ212*Plus!$F$23/1000,CZ212*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ212<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ212<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ212<0.01,0,IF(Plus!$AS$2>0,CQ213*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ212+CQ213+CT213+CU213+CV213-CX213,DK213),0)","v":0},0,{"$f":"Plus!O254","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,189,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER212<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER212*Plus!$F$23/1000,ER212*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER212<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER212<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER212<0.01,0,IF(Plus!$AS$2>0,EI213*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER212+EI213+EL213+EM213+EN213-EP213,FC213),0)","v":0},0,{"$f":"Plus!O254","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,189,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ212<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ212*Plus!$F$23/1000,GJ212*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ212<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ212<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ212<0.01,0,IF(Plus!$AS$2>0,GA213*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ212+GA213+GD213+GE213+GF213-GH213,GU213),0)","v":0},0,{"$f":"Plus!O254","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,189,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY212<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY212*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY212*Adm!$GR$4)))","v":0},{"$f":"IF(HY212<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY212+HQ213+HT213+HU213+HV213-HW213,IH213),0)","v":0},0,null,0,null,9,{"$f":"IF(IC213=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC213=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX212<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX212*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX212*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB213=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB213=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L213<0.01,0,IF(Adm!$S$4=Adm!$S$8,L213*$L$15,L213*Adm!$V$4))","v":0},{"$f":"IF(L213<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L213<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L213+D214+G214+H214+I214-J214,V214),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R214=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI213<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI213*$AI$15,AI213*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN214=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC213<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC213*$BC$16,BC213*Adm!$V$4))","v":0},null,{"$f":"IF(BC213<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH214=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ213<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ213*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ213*Plus!$F$23/1000,BZ213*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ213<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ213<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ213+BQ214+BT214+BU214+BV214-BX214,CJ214),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ213<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ213*Plus!$F$23/1000,CZ213*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ213<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ213<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ213<0.01,0,IF(Plus!$AS$2>0,CQ214*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ213+CQ214+CT214+CU214+CV214-CX214,DK214),0)","v":0},0,{"$f":"Plus!O255","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,190,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER213<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER213*Plus!$F$23/1000,ER213*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER213<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER213<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER213<0.01,0,IF(Plus!$AS$2>0,EI214*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER213+EI214+EL214+EM214+EN214-EP214,FC214),0)","v":0},0,{"$f":"Plus!O255","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,190,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ213<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ213*Plus!$F$23/1000,GJ213*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ213<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ213<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ213<0.01,0,IF(Plus!$AS$2>0,GA214*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ213+GA214+GD214+GE214+GF214-GH214,GU214),0)","v":0},0,{"$f":"Plus!O255","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,190,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY213<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY213*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY213*Adm!$GR$4)))","v":0},{"$f":"IF(HY213<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY213+HQ214+HT214+HU214+HV214-HW214,IH214),0)","v":0},0,null,0,null,10,{"$f":"IF(IC214=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC214=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX213<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX213*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX213*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB214=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB214=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L214<0.01,0,IF(Adm!$S$4=Adm!$S$8,L214*$L$15,L214*Adm!$V$4))","v":0},{"$f":"IF(L214<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L214<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L214+D215+G215+H215+I215-J215,V215),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R215=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI214<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI214*$AI$15,AI214*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN215=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC214<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC214*$BC$16,BC214*Adm!$V$4))","v":0},null,{"$f":"IF(BC214<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH215=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ214<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ214*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ214*Plus!$F$23/1000,BZ214*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ214<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ214<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ214+BQ215+BT215+BU215+BV215-BX215,CJ215),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ214<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ214*Plus!$F$23/1000,CZ214*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ214<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ214<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ214<0.01,0,IF(Plus!$AS$2>0,CQ215*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ214+CQ215+CT215+CU215+CV215-CX215,DK215),0)","v":0},0,{"$f":"Plus!O256","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,191,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER214<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER214*Plus!$F$23/1000,ER214*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER214<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER214<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER214<0.01,0,IF(Plus!$AS$2>0,EI215*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER214+EI215+EL215+EM215+EN215-EP215,FC215),0)","v":0},0,{"$f":"Plus!O256","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,191,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ214<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ214*Plus!$F$23/1000,GJ214*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ214<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ214<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ214<0.01,0,IF(Plus!$AS$2>0,GA215*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ214+GA215+GD215+GE215+GF215-GH215,GU215),0)","v":0},0,{"$f":"Plus!O256","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,191,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY214<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY214*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY214*Adm!$GR$4)))","v":0},{"$f":"IF(HY214<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY214+HQ215+HT215+HU215+HV215-HW215,IH215),0)","v":0},0,null,0,null,11,{"$f":"IF(IC215=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC215=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX214<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX214*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX214*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB215=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB215=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L215<0.01,0,IF(Adm!$S$4=Adm!$S$8,L215*$L$15,L215*Adm!$V$4))","v":0},{"$f":"IF(L215<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L215<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L215+D216+G216+H216+I216-J216,V216),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R216=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI215<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI215*$AI$15,AI215*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN216=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC215<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC215*$BC$16,BC215*Adm!$V$4))","v":0},null,{"$f":"IF(BC215<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH216=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ215<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ215*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ215*Plus!$F$23/1000,BZ215*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ215<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ215<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ215+BQ216+BT216+BU216+BV216-BX216,CJ216),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ215<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ215*Plus!$F$23/1000,CZ215*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ215<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ215<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ215<0.01,0,IF(Plus!$AS$2>0,CQ216*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ215+CQ216+CT216+CU216+CV216-CX216,DK216),0)","v":0},0,{"$f":"Plus!O257","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,192,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER215<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER215*Plus!$F$23/1000,ER215*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER215<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER215<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER215<0.01,0,IF(Plus!$AS$2>0,EI216*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER215+EI216+EL216+EM216+EN216-EP216,FC216),0)","v":0},0,{"$f":"Plus!O257","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,192,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ215<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ215*Plus!$F$23/1000,GJ215*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ215<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ215<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ215<0.01,0,IF(Plus!$AS$2>0,GA216*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ215+GA216+GD216+GE216+GF216-GH216,GU216),0)","v":0},0,{"$f":"Plus!O257","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,192,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY215<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY215*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY215*Adm!$GR$4)))","v":0},{"$f":"IF(HY215<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY215+HQ216+HT216+HU216+HV216-HW216,IH216),0)","v":0},0,null,0,null,12,{"$f":"IF(IC216=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC216=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX215<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX215*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX215*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB216=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB216=1,Adm!$HE$4,0)","v":0}]
[{"$f":"IF(A216=12,1,A216+1)","v":1},null,{"$f":"IF(L216<0.01,0,C216+1)","v":0},0,0,0,{"$f":"IF(L216<0.01,0,IF(Adm!$S$4=Adm!$S$8,L216*$L$15,L216*Adm!$V$4))","v":0},{"$f":"IF(L216<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L216<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L216<0.01,0,F217+G217+H217+I217)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L216+D217+G217+H217+I217-J217,V217),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R217=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,{"$f":"IF(AI216<0.01,0,Z216+1)","v":0},0,0,0,{"$f":"IF(AI216<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI216*$AI$15,AI216*Adm!$V$4))","v":0},null,null,{"$f":"IF(AI216<0.01,0,AC217+AD217+AE217+AF217)","v":0},null,{"$f":"AI216-AB217","v":0},null,{"$f":"AG217","v":0},null,null,1,{"$f":"IF(AN217=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BC216<0.01,0,AU216+1)","v":0},0,{"$f":"IF(BC216<0.01,0,AX217-AV217)","v":0},0,{"$f":"IF(BC216<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC216*$BC$16,BC216*Adm!$V$4))","v":0},null,{"$f":"IF(BC216<0.01,0,Adm!$Q$6)","v":0},{"$f":"IF(BC216<0.01,0,AX217+AY217+AZ217+BA217)","v":0},0,null,{"$f":"BB217","v":0},null,null,1,{"$f":"IF(BH217=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,{"$f":"IF(BO216=12,1,BO216+1)","v":1},{"$f":"IF(BZ216<0.01,0,BP216+1)","v":0},0,0,0,{"$f":"IF(BZ216<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ216*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ216*Plus!$F$23/1000,BZ216*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ216<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ216<0.01,0,Plus!$BD$2)","v":0},null,{"$f":"IF(BZ216<0.01,0,BS217+BT217+BU217+BV217)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ216+BQ217+BT217+BU217+BV217-BX217,CJ217),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,{"$f":"IF(CN216=12,1,CN216+1)","v":1},0,{"$f":"IF(CZ216<0.01,0,CP216+1)","v":0},0,0,0,{"$f":"IF(CZ216<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ216*Plus!$F$23/1000,CZ216*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ216<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ216<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ216<0.01,0,IF(Plus!$AS$2>0,CQ217*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ216+CQ217+CT217+CU217+CV217-CX217,DK217),0)","v":0},0,{"$f":"Plus!O258","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,193,0,{"$f":"DY217-DW217","v":0},{"$f":"MIN(DZ216+DW217,DY216*(1+$DW$20))","v":0},{"$f":"IF(DZ216<0.001,0,DZ216-DX217-EA219)","v":1000000},null,null,null,null,null,{"$f":"IF(EF216=12,1,EF216+1)","v":1},0,{"$f":"IF(ER216<0.01,0,EH216+1)","v":0},0,0,0,{"$f":"IF(ER216<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER216*Plus!$F$23/1000,ER216*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER216<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER216<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER216<0.01,0,IF(Plus!$AS$2>0,EI217*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER216+EI217+EL217+EM217+EN217-EP217,FC217),0)","v":0},0,{"$f":"Plus!O258","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,ES216<0.01),0,IF($FE$21=2,(ER216*FJ217)+EI217,0))","v":0},0,null,0,193,0,{"$f":"FP217-FN217","v":0},{"$f":"MIN(FQ216+FN217,FP216*(1+$FN$20))","v":0},{"$f":"IF(FQ216<0.001,0,FQ216-FO217-FR219)","v":1000000},null,null,null,null,null,null,{"$f":"IF(FX216=12,1,FX216+1)","v":1},0,{"$f":"IF(GJ216<0.01,0,FZ216+1)","v":0},0,0,0,{"$f":"IF(GJ216<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ216*Plus!$F$23/1000,GJ216*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ216<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ216<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ216<0.01,0,IF(Plus!$AS$2>0,GA217*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ216+GA217+GD217+GE217+GF217-GH217,GU217),0)","v":0},0,{"$f":"Plus!O258","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,{"$f":"IF(AND($FE$21=2,GK216<0.01),0,IF($FE$21=2,(GJ216*HB217)+GA217,0))","v":0},0,null,0,193,0,{"$f":"HH217-HF217","v":0},{"$f":"MIN(HI216+HF217,HH216*(1+$FN$20))","v":0},{"$f":"IF(HI216<0.001,0,HI216-HG217-HJ219)","v":1000000},null,null,null,{"$f":"IF(HM216=12,1,HM216+1)","v":1},null,{"$f":"IF(HY216<0.01,0,HO216+1)","v":0},0,0,0,0,{"$f":"IF(HY216<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY216*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY216*Adm!$GR$4)))","v":0},{"$f":"IF(HY216<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,{"$f":"IF(HY216<0.01,0,HS217+HT217+HU217+HV217)","v":0},{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY216+HQ217+HT217+HU217+HV217-HW217,IH217),0)","v":0},0,null,0,null,1,{"$f":"IF(IC217=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC217=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,{"$f":"IF(IL216=12,1,IL216+1)","v":1},null,{"$f":"IF(IX216<0.01,0,IN216+1)","v":0},0,0,0,0,{"$f":"IF(IX216<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX216*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX216*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB217=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB217=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,{"$f":"IF(L217<0.01,0,L217*$F$9*30.4166/360)","v":0},0,0,{"$f":"IF(L217<0.01,0,IF(Adm!$S$4=Adm!$S$8,L217*$L$15,L217*Adm!$V$4))","v":0},{"$f":"IF(L217<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L217<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L217+D218+G218+H218+I218-J218,V218),0)","v":0},{"$f":"IF(L217<0.01,0,L217-E218-K218)","v":0},null,null,{"$f":"J218+K218","v":0},null,null,{"$f":"IF(R217=12,1,R217+1)","v":2},{"$f":"IF(R218=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A218,2)=0,U218*0.05*2,0)","v":0},null,null,null,0,{"$f":"IF(AI217<0.01,0,AI217*$AC$9*30.4166/360)","v":0},{"$f":"IF(AI217<0.01,0,AC218-AA218)","v":0},{"$f":"IF(AI217<0.1,0,MIN(AI217+AA218,AC217*(1+AO218)))","v":0},{"$f":"IF(AI217<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI217*$AI$15,AI217*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,{"$f":"IF(AN217=12,1,AN217+1)","v":2},{"$f":"IF(AN218=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,{"$f":"IF(BC217<0.01,0,BC217*$AX$9*30.4166/360)","v":0},0,{"$f":"IF(BC217<0.1,0,MIN(BC217+AV218,AX217*(1+BI218)))","v":0},{"$f":"IF(BC217<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC217*$BC$16,BC217*Adm!$V$4))","v":0},null,{"$f":"IF(BC217<0.01,0,Adm!$Q$6)","v":0},0,{"$f":"BC217-AW218","v":0},null,0,null,null,{"$f":"IF(BH217=12,1,BH217+1)","v":2},{"$f":"IF(BH218=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,{"$f":"IF(BZ217<0.01,0,BZ217*$BS$9*30.4166/360)","v":0},0,0,{"$f":"IF(BZ217<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ217*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ217*Plus!$F$23/1000,BZ217*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ217<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ217<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ217+BQ218+BT218+BU218+BV218-BX218,CJ218),0)","v":0},0,null,null,{"$f":"BX218+BY218","v":0},null,null,{"$f":"IF(CF217=12,1,CF217+1)","v":2},0,null,0,{"$f":"IF(MOD(BO218,2)=0,CI218*0.05*2,0)","v":0},null,null,null,2,{"$f":"IF(CZ217>0,CO217-1,0)","v":0},0,{"$f":"IF(CZ217<0.01,0,CZ217*$CS$9*30.4166/360)","v":0},0,0,{"$f":"IF(CZ217<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ217*Plus!$F$23/1000,CZ217*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ217<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ217<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ217<0.01,0,IF(Plus!$AS$2>0,CQ218*Plus!$AS$3,0))","v":0},{"$f":"IF(CZ217<0.01,0,CS218+CT218+CU218+CV218+CW218)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ217+CQ218+CT218+CU218+CV218-CX218,DK218),0)","v":0},0,{"$f":"Plus!O259","v":0},null,null,{"$f":"CS218+CT218+(CU218/1.16)+(CV218/1.16)+CY218","v":0},null,null,{"$f":"IF(DG217=12,1,DG217+1)","v":2},0,null,0,{"$f":"IF(MOD(CN218,2)=0,DJ218*0.05*2,0)","v":0},null,null,0,{"$f":"IF(AND($DP$21=1,DA217>0.1),DP218,0)","v":0},0,{"$f":"IF(AND(DR218>0.01,$DN$21=2),DR218,0)","v":0},{"$f":"IF(AND($DN$21=2,DA217<0.01),0,IF($DN$21=2,(CZ217*DS218)+CQ218,0))","v":0},{"$f":"DU218","v":0},null,{"$f":"DX218/DZ217","v":0},194,{"$f":"DZ217*$DW$18*30.4166/360","v":0},0,0,1000000,null,null,null,null,null,2,{"$f":"IF(ER217>0,EG217-1,0)","v":0},0,{"$f":"IF(ER217<0.01,0,ER217*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(ER217<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER217*Plus!$F$23/1000,ER217*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER217<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER217<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER217<0.01,0,IF(Plus!$AS$2>0,EI218*Plus!$AS$3,0))","v":0},{"$f":"IF(ER217<0.01,0,EK218+EL218+EM218+EN218+EO218)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER217+EI218+EL218+EM218+EN218-EP218,FC218),0)","v":0},0,{"$f":"Plus!O259","v":0},null,null,0,null,null,{"$f":"IF(EY217=12,1,EY217+1)","v":2},0,null,0,{"$f":"IF(MOD(EF218,2)=0,FB218*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,ES217>0.1),FG218,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),EG217,-ER217),0)","v":0},{"$f":"IF(AND(FI218>0.01,$FE$21=2),FI218,0)","v":0},0,{"$f":"FL218","v":0},null,{"$f":"FO218/FQ217","v":0},194,{"$f":"FQ217*$FN$18*30.4166/360","v":0},0,{"$f":"MIN(FQ217+FN218,FP217)","v":0},1000000,null,null,null,null,null,null,2,{"$f":"IF(GJ217>0,FY217-1,0)","v":0},0,{"$f":"IF(GJ217<0.01,0,GJ217*$EK$9*30.4166/360)","v":0},0,0,{"$f":"IF(GJ217<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ217*Plus!$F$23/1000,GJ217*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ217<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ217<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ217<0.01,0,IF(Plus!$AS$2>0,GA218*Plus!$AS$3,0))","v":0},{"$f":"IF(GJ217<0.01,0,GC218+GD218+GE218+GF218+GG218)","v":0},{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ217+GA218+GD218+GE218+GF218-GH218,GU218),0)","v":0},0,{"$f":"Plus!O259","v":0},null,null,0,null,null,{"$f":"IF(GQ217=12,1,GQ217+1)","v":2},0,null,0,{"$f":"IF(MOD(FX218,2)=0,GT218*0.05*2,0)","v":0},null,0,{"$f":"IF(AND($FG$21=1,GK217>0.1),GY218,0)","v":0},{"$f":"IF(AND($FG$21=1,$FE$21=2),PMT((($EK$9/360)*(365/12)),FY217,-GJ217),0)","v":0},{"$f":"IF(AND(HA218>0.01,$FE$21=2),HA218,0)","v":0},0,{"$f":"HD218","v":0},null,{"$f":"HG218/HI217","v":0},194,{"$f":"HI217*$FN$18*30.4166/360","v":0},0,{"$f":"MIN(HI217+HF218,HH217)","v":0},1000000,null,null,null,2,null,0,0,{"$f":"IF(HY217<0.01,0,HY217*HP218*30.4166/360)","v":0},{"$f":"IF(HY217<0.01,0,HS218-HQ218)","v":0},{"$f":"IF(HY216<0.1,0,MIN(HY217+HQ218,HS217*(1+ID218)))","v":0},{"$f":"IF(HY217<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY217*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY217*Adm!$GR$4)))","v":0},{"$f":"IF(HY217<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},{"$f":"IF(HY217<0.01,0,0)","v":0},0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY217+HQ218+HT218+HU218+HV218-HW218,IH218),0)","v":0},{"$f":"IF(HY217<0.01,0,HY217-HR218-HX218)","v":0},null,{"$f":"HW218+HX218","v":0},null,{"$f":"IF(IC217=12,1,IC217+1)","v":2},{"$f":"IF(IC218=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC218=1,Adm!$HE$4,0)","v":0},null,0,{"$f":"IF(MOD(HM218,2)=0,IG218*0.05*2,0)","v":0},null,null,null,2,null,0,0,{"$f":"IF(IX217<0.01,0,IX217*IO218*30.4166/360)","v":0},{"$f":"IF(IX217<0.01,0,IR218-IP218)","v":0},{"$f":"IF(IX216<0.1,0,MIN(IX217+IP218,IR217*(1+JC218)))","v":0},{"$f":"IF(IX217<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX217*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX217*Adm!$GR$4)))","v":0},null,{"$f":"IF(IX217<0.01,0,0)","v":0},{"$f":"IF(IX217<0.01,0,IR218+IS218+IT218+IU218)","v":0},null,{"$f":"IF(IX217<0.01,0,IX217-IQ218-IW218)","v":0},null,{"$f":"IV218+IW218","v":0},null,{"$f":"IF(JB217=12,1,JB217+1)","v":2},{"$f":"IF(JB218=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB218=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L218<0.01,0,IF(Adm!$S$4=Adm!$S$8,L218*$L$15,L218*Adm!$V$4))","v":0},{"$f":"IF(L218<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L218<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L218+D219+G219+H219+I219-J219,V219),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R219=1,Cal!$AB$127,0)","v":0},null,{"$f":"U218","v":0},0,null,null,null,0,0,0,0,{"$f":"IF(AI218<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI218*$AI$15,AI218*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN219=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC218<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC218*$BC$16,BC218*Adm!$V$4))","v":0},null,{"$f":"IF(BC218<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH219=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ218<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ218*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ218*Plus!$F$23/1000,BZ218*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ218<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ218<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ218+BQ219+BT219+BU219+BV219-BX219,CJ219),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(CF219=1,$BS$12,0)","v":0},null,{"$f":"CI218","v":0},0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ218<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ218*Plus!$F$23/1000,CZ218*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ218<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ218<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ218<0.01,0,IF(Plus!$AS$2>0,CQ219*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ218+CQ219+CT219+CU219+CV219-CX219,DK219),0)","v":0},0,{"$f":"Plus!O260","v":0},null,null,0,null,null,3,{"$f":"IF(DG219=1,$CS$12,0)","v":0},null,{"$f":"DJ218","v":0},0,null,null,{"$f":"IF(DO219>1,DO219,IF(DQ219>1,DQ219,0))","v":0},0,0,0,0,0,null,0,195,0,0,{"$f":"MIN(DZ218+DW219,DY218)","v":0},1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER218<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER218*Plus!$F$23/1000,ER218*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER218<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER218<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER218<0.01,0,IF(Plus!$AS$2>0,EI219*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER218+EI219+EL219+EM219+EN219-EP219,FC219),0)","v":0},0,{"$f":"Plus!O260","v":0},null,null,0,null,null,3,{"$f":"IF(EY219=1,$EK$12,0)","v":0},null,{"$f":"FB218","v":0},0,null,{"$f":"IF(FF219>1,FF219,IF(FH219>1,FH219,0))","v":0},0,0,0,0,0,null,0,195,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ218<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ218*Plus!$F$23/1000,GJ218*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ218<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ218<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ218<0.01,0,IF(Plus!$AS$2>0,GA219*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ218+GA219+GD219+GE219+GF219-GH219,GU219),0)","v":0},0,{"$f":"Plus!O260","v":0},null,null,0,null,null,3,{"$f":"IF(GQ219=1,$GC$12,0)","v":0},null,{"$f":"GT218","v":0},0,null,{"$f":"IF(GX219>1,GX219,IF(GZ219>1,GZ219,0))","v":0},0,0,0,0,0,null,0,195,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY218<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY218*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY218*Adm!$GR$4)))","v":0},{"$f":"IF(HY218<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY218+HQ219+HT219+HU219+HV219-HW219,IH219),0)","v":0},0,null,0,null,3,{"$f":"IF(IC219=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC219=1,Adm!$HE$4,0)","v":0},null,{"$f":"IG218","v":0},0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX218<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX218*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX218*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB219=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB219=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L219<0.01,0,IF(Adm!$S$4=Adm!$S$8,L219*$L$15,L219*Adm!$V$4))","v":0},{"$f":"IF(L219<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L219<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L219+D220+G220+H220+I220-J220,V220),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R220=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI219<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI219*$AI$15,AI219*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN220=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC219<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC219*$BC$16,BC219*Adm!$V$4))","v":0},null,{"$f":"IF(BC219<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH220=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ219<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ219*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ219*Plus!$F$23/1000,BZ219*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ219<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ219<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ219+BQ220+BT220+BU220+BV220-BX220,CJ220),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ219<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ219*Plus!$F$23/1000,CZ219*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ219<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ219<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ219<0.01,0,IF(Plus!$AS$2>0,CQ220*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ219+CQ220+CT220+CU220+CV220-CX220,DK220),0)","v":0},0,{"$f":"Plus!O261","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,{"$f":"IF(AND($DP$21=1,$DN$21=2),PMT((($CS$9/360)*(365/12)),CO219,-CZ219),0)","v":0},0,0,0,null,0,{"$f":"IF(DZ219<=0,\"\",DV219+1)","v":196},0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER219<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER219*Plus!$F$23/1000,ER219*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER219<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER219<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER219<0.01,0,IF(Plus!$AS$2>0,EI220*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER219+EI220+EL220+EM220+EN220-EP220,FC220),0)","v":0},0,{"$f":"Plus!O261","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,196,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ219<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ219*Plus!$F$23/1000,GJ219*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ219<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ219<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ219<0.01,0,IF(Plus!$AS$2>0,GA220*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ219+GA220+GD220+GE220+GF220-GH220,GU220),0)","v":0},0,{"$f":"Plus!O261","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,196,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY219<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY219*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY219*Adm!$GR$4)))","v":0},{"$f":"IF(HY219<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY219+HQ220+HT220+HU220+HV220-HW220,IH220),0)","v":0},0,null,0,null,4,{"$f":"IF(IC220=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC220=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX219<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX219*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX219*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB220=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB220=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L220<0.01,0,IF(Adm!$S$4=Adm!$S$8,L220*$L$15,L220*Adm!$V$4))","v":0},{"$f":"IF(L220<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L220<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L220+D221+G221+H221+I221-J221,V221),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R221=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI220<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI220*$AI$15,AI220*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN221=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC220<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC220*$BC$16,BC220*Adm!$V$4))","v":0},null,{"$f":"IF(BC220<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH221=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ220<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ220*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ220*Plus!$F$23/1000,BZ220*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ220<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ220<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ220+BQ221+BT221+BU221+BV221-BX221,CJ221),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ220<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ220*Plus!$F$23/1000,CZ220*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ220<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ220<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ220<0.01,0,IF(Plus!$AS$2>0,CQ221*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ220+CQ221+CT221+CU221+CV221-CX221,DK221),0)","v":0},0,{"$f":"Plus!O262","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,197,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER220<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER220*Plus!$F$23/1000,ER220*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER220<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER220<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER220<0.01,0,IF(Plus!$AS$2>0,EI221*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER220+EI221+EL221+EM221+EN221-EP221,FC221),0)","v":0},0,{"$f":"Plus!O262","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,197,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ220<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ220*Plus!$F$23/1000,GJ220*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ220<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ220<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ220<0.01,0,IF(Plus!$AS$2>0,GA221*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ220+GA221+GD221+GE221+GF221-GH221,GU221),0)","v":0},0,{"$f":"Plus!O262","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,197,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY220<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY220*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY220*Adm!$GR$4)))","v":0},{"$f":"IF(HY220<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY220+HQ221+HT221+HU221+HV221-HW221,IH221),0)","v":0},0,null,0,null,5,{"$f":"IF(IC221=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC221=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX220<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX220*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX220*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB221=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB221=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L221<0.01,0,IF(Adm!$S$4=Adm!$S$8,L221*$L$15,L221*Adm!$V$4))","v":0},{"$f":"IF(L221<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L221<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L221+D222+G222+H222+I222-J222,V222),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R222=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI221<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI221*$AI$15,AI221*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN222=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC221<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC221*$BC$16,BC221*Adm!$V$4))","v":0},null,{"$f":"IF(BC221<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH222=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ221<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ221*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ221*Plus!$F$23/1000,BZ221*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ221<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ221<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ221+BQ222+BT222+BU222+BV222-BX222,CJ222),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ221<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ221*Plus!$F$23/1000,CZ221*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ221<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ221<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ221<0.01,0,IF(Plus!$AS$2>0,CQ222*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ221+CQ222+CT222+CU222+CV222-CX222,DK222),0)","v":0},0,{"$f":"Plus!O263","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,198,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER221<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER221*Plus!$F$23/1000,ER221*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER221<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER221<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER221<0.01,0,IF(Plus!$AS$2>0,EI222*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER221+EI222+EL222+EM222+EN222-EP222,FC222),0)","v":0},0,{"$f":"Plus!O263","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,198,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ221<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ221*Plus!$F$23/1000,GJ221*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ221<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ221<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ221<0.01,0,IF(Plus!$AS$2>0,GA222*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ221+GA222+GD222+GE222+GF222-GH222,GU222),0)","v":0},0,{"$f":"Plus!O263","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,198,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY221<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY221*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY221*Adm!$GR$4)))","v":0},{"$f":"IF(HY221<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY221+HQ222+HT222+HU222+HV222-HW222,IH222),0)","v":0},0,null,0,null,6,{"$f":"IF(IC222=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC222=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX221<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX221*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX221*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB222=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB222=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L222<0.01,0,IF(Adm!$S$4=Adm!$S$8,L222*$L$15,L222*Adm!$V$4))","v":0},{"$f":"IF(L222<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L222<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L222+D223+G223+H223+I223-J223,V223),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R223=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI222<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI222*$AI$15,AI222*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN223=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC222<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC222*$BC$16,BC222*Adm!$V$4))","v":0},null,{"$f":"IF(BC222<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH223=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ222<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ222*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ222*Plus!$F$23/1000,BZ222*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ222<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ222<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ222+BQ223+BT223+BU223+BV223-BX223,CJ223),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ222<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ222*Plus!$F$23/1000,CZ222*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ222<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ222<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ222<0.01,0,IF(Plus!$AS$2>0,CQ223*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ222+CQ223+CT223+CU223+CV223-CX223,DK223),0)","v":0},0,{"$f":"Plus!O264","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,199,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER222<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER222*Plus!$F$23/1000,ER222*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER222<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER222<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER222<0.01,0,IF(Plus!$AS$2>0,EI223*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER222+EI223+EL223+EM223+EN223-EP223,FC223),0)","v":0},0,{"$f":"Plus!O264","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,199,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ222<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ222*Plus!$F$23/1000,GJ222*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ222<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ222<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ222<0.01,0,IF(Plus!$AS$2>0,GA223*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ222+GA223+GD223+GE223+GF223-GH223,GU223),0)","v":0},0,{"$f":"Plus!O264","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,199,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY222<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY222*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY222*Adm!$GR$4)))","v":0},{"$f":"IF(HY222<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY222+HQ223+HT223+HU223+HV223-HW223,IH223),0)","v":0},0,null,0,null,7,{"$f":"IF(IC223=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC223=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX222<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX222*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX222*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB223=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB223=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L223<0.01,0,IF(Adm!$S$4=Adm!$S$8,L223*$L$15,L223*Adm!$V$4))","v":0},{"$f":"IF(L223<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L223<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L223+D224+G224+H224+I224-J224,V224),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R224=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI223<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI223*$AI$15,AI223*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN224=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC223<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC223*$BC$16,BC223*Adm!$V$4))","v":0},null,{"$f":"IF(BC223<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH224=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ223<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ223*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ223*Plus!$F$23/1000,BZ223*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ223<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ223<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ223+BQ224+BT224+BU224+BV224-BX224,CJ224),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ223<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ223*Plus!$F$23/1000,CZ223*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ223<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ223<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ223<0.01,0,IF(Plus!$AS$2>0,CQ224*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ223+CQ224+CT224+CU224+CV224-CX224,DK224),0)","v":0},0,{"$f":"Plus!O265","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,200,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER223<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER223*Plus!$F$23/1000,ER223*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER223<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER223<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER223<0.01,0,IF(Plus!$AS$2>0,EI224*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER223+EI224+EL224+EM224+EN224-EP224,FC224),0)","v":0},0,{"$f":"Plus!O265","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,200,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ223<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ223*Plus!$F$23/1000,GJ223*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ223<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ223<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ223<0.01,0,IF(Plus!$AS$2>0,GA224*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ223+GA224+GD224+GE224+GF224-GH224,GU224),0)","v":0},0,{"$f":"Plus!O265","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,200,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY223<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY223*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY223*Adm!$GR$4)))","v":0},{"$f":"IF(HY223<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY223+HQ224+HT224+HU224+HV224-HW224,IH224),0)","v":0},0,null,0,null,8,{"$f":"IF(IC224=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC224=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX223<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX223*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX223*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB224=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB224=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L224<0.01,0,IF(Adm!$S$4=Adm!$S$8,L224*$L$15,L224*Adm!$V$4))","v":0},{"$f":"IF(L224<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L224<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L224+D225+G225+H225+I225-J225,V225),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R225=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI224<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI224*$AI$15,AI224*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN225=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC224<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC224*$BC$16,BC224*Adm!$V$4))","v":0},null,{"$f":"IF(BC224<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH225=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ224<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ224*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ224*Plus!$F$23/1000,BZ224*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ224<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ224<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ224+BQ225+BT225+BU225+BV225-BX225,CJ225),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ224<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ224*Plus!$F$23/1000,CZ224*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ224<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ224<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ224<0.01,0,IF(Plus!$AS$2>0,CQ225*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ224+CQ225+CT225+CU225+CV225-CX225,DK225),0)","v":0},0,{"$f":"Plus!O266","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,201,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER224<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER224*Plus!$F$23/1000,ER224*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER224<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER224<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER224<0.01,0,IF(Plus!$AS$2>0,EI225*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER224+EI225+EL225+EM225+EN225-EP225,FC225),0)","v":0},0,{"$f":"Plus!O266","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,201,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ224<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ224*Plus!$F$23/1000,GJ224*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ224<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ224<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ224<0.01,0,IF(Plus!$AS$2>0,GA225*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ224+GA225+GD225+GE225+GF225-GH225,GU225),0)","v":0},0,{"$f":"Plus!O266","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,201,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY224<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY224*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY224*Adm!$GR$4)))","v":0},{"$f":"IF(HY224<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY224+HQ225+HT225+HU225+HV225-HW225,IH225),0)","v":0},0,null,0,null,9,{"$f":"IF(IC225=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC225=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX224<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX224*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX224*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB225=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB225=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L225<0.01,0,IF(Adm!$S$4=Adm!$S$8,L225*$L$15,L225*Adm!$V$4))","v":0},{"$f":"IF(L225<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L225<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L225+D226+G226+H226+I226-J226,V226),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R226=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI225<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI225*$AI$15,AI225*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN226=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC225<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC225*$BC$16,BC225*Adm!$V$4))","v":0},null,{"$f":"IF(BC225<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH226=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ225<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ225*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ225*Plus!$F$23/1000,BZ225*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ225<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ225<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ225+BQ226+BT226+BU226+BV226-BX226,CJ226),0)","v":0},{"$f":"IF(BZ225<0.01,0,BZ225-BR226-BY226)","v":0},null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ225<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ225*Plus!$F$23/1000,CZ225*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ225<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ225<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ225<0.01,0,IF(Plus!$AS$2>0,CQ226*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ225+CQ226+CT226+CU226+CV226-CX226,DK226),0)","v":0},0,{"$f":"Plus!O267","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,202,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER225<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER225*Plus!$F$23/1000,ER225*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER225<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER225<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER225<0.01,0,IF(Plus!$AS$2>0,EI226*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER225+EI226+EL226+EM226+EN226-EP226,FC226),0)","v":0},0,{"$f":"Plus!O267","v":0},null,null,{"$f":"EK226+EL226+(EM226/1.16)+(EN226/1.16)+EQ226","v":0},null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,202,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ225<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ225*Plus!$F$23/1000,GJ225*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ225<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ225<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ225<0.01,0,IF(Plus!$AS$2>0,GA226*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ225+GA226+GD226+GE226+GF226-GH226,GU226),0)","v":0},0,{"$f":"Plus!O267","v":0},null,null,{"$f":"GC226+GD226+(GE226/1.16)+(GF226/1.16)+GI226","v":0},null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,202,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY225<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY225*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY225*Adm!$GR$4)))","v":0},{"$f":"IF(HY225<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY225+HQ226+HT226+HU226+HV226-HW226,IH226),0)","v":0},0,null,0,null,10,{"$f":"IF(IC226=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC226=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX225<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX225*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX225*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB226=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB226=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L226<0.01,0,IF(Adm!$S$4=Adm!$S$8,L226*$L$15,L226*Adm!$V$4))","v":0},{"$f":"IF(L226<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L226<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L226+D227+G227+H227+I227-J227,V227),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R227=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI226<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI226*$AI$15,AI226*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN227=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC226<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC226*$BC$16,BC226*Adm!$V$4))","v":0},null,{"$f":"IF(BC226<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH227=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ226<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ226*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ226*Plus!$F$23/1000,BZ226*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ226<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ226<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ226+BQ227+BT227+BU227+BV227-BX227,CJ227),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ226<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ226*Plus!$F$23/1000,CZ226*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ226<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ226<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ226<0.01,0,IF(Plus!$AS$2>0,CQ227*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ226+CQ227+CT227+CU227+CV227-CX227,DK227),0)","v":0},0,{"$f":"Plus!O268","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,203,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER226<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER226*Plus!$F$23/1000,ER226*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER226<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER226<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER226<0.01,0,IF(Plus!$AS$2>0,EI227*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER226+EI227+EL227+EM227+EN227-EP227,FC227),0)","v":0},{"$f":"IF(ER226<0.01,0,ER226-EJ227-EQ227-ES227)","v":0},{"$f":"Plus!O268","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,203,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ226<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ226*Plus!$F$23/1000,GJ226*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ226<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ226<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ226<0.01,0,IF(Plus!$AS$2>0,GA227*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ226+GA227+GD227+GE227+GF227-GH227,GU227),0)","v":0},{"$f":"IF(GJ226<0.01,0,GJ226-GB227-GI227-GK227)","v":0},{"$f":"Plus!O268","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,203,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY226<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY226*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY226*Adm!$GR$4)))","v":0},{"$f":"IF(HY226<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY226+HQ227+HT227+HU227+HV227-HW227,IH227),0)","v":0},0,null,0,null,11,{"$f":"IF(IC227=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC227=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX226<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX226*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX226*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB227=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB227=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L227<0.01,0,IF(Adm!$S$4=Adm!$S$8,L227*$L$15,L227*Adm!$V$4))","v":0},{"$f":"IF(L227<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L227<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L227+D228+G228+H228+I228-J228,V228),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R228=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI227<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI227*$AI$15,AI227*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN228=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC227<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC227*$BC$16,BC227*Adm!$V$4))","v":0},null,{"$f":"IF(BC227<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH228=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ227<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ227*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ227*Plus!$F$23/1000,BZ227*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ227<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ227<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ227+BQ228+BT228+BU228+BV228-BX228,CJ228),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ227<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ227*Plus!$F$23/1000,CZ227*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ227<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ227<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ227<0.01,0,IF(Plus!$AS$2>0,CQ228*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ227+CQ228+CT228+CU228+CV228-CX228,DK228),0)","v":0},0,{"$f":"Plus!O269","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,204,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER227<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER227*Plus!$F$23/1000,ER227*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER227<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER227<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER227<0.01,0,IF(Plus!$AS$2>0,EI228*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER227+EI228+EL228+EM228+EN228-EP228,FC228),0)","v":0},0,{"$f":"Plus!O269","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,204,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ227<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ227*Plus!$F$23/1000,GJ227*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ227<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ227<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ227<0.01,0,IF(Plus!$AS$2>0,GA228*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ227+GA228+GD228+GE228+GF228-GH228,GU228),0)","v":0},0,{"$f":"Plus!O269","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,204,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY227<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY227*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY227*Adm!$GR$4)))","v":0},{"$f":"IF(HY227<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY227+HQ228+HT228+HU228+HV228-HW228,IH228),0)","v":0},0,null,0,null,12,{"$f":"IF(IC228=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC228=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX227<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX227*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX227*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB228=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB228=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L228<0.01,0,IF(Adm!$S$4=Adm!$S$8,L228*$L$15,L228*Adm!$V$4))","v":0},{"$f":"IF(L228<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L228<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L228+D229+G229+H229+I229-J229,V229),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R229=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI228<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI228*$AI$15,AI228*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN229=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC228<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC228*$BC$16,BC228*Adm!$V$4))","v":0},null,{"$f":"IF(BC228<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH229=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ228<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ228*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ228*Plus!$F$23/1000,BZ228*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ228<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ228<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ228+BQ229+BT229+BU229+BV229-BX229,CJ229),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ228<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ228*Plus!$F$23/1000,CZ228*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ228<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ228<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ228<0.01,0,IF(Plus!$AS$2>0,CQ229*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ228+CQ229+CT229+CU229+CV229-CX229,DK229),0)","v":0},0,{"$f":"Plus!O270","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,205,0,0,{"$f":"MIN(DZ228+DW229,DY228*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER228<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER228*Plus!$F$23/1000,ER228*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER228<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER228<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER228<0.01,0,IF(Plus!$AS$2>0,EI229*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER228+EI229+EL229+EM229+EN229-EP229,FC229),0)","v":0},0,{"$f":"Plus!O270","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,205,0,0,{"$f":"MIN(FQ228+FN229,FP228*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ228<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ228*Plus!$F$23/1000,GJ228*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ228<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ228<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ228<0.01,0,IF(Plus!$AS$2>0,GA229*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ228+GA229+GD229+GE229+GF229-GH229,GU229),0)","v":0},0,{"$f":"Plus!O270","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,205,0,0,{"$f":"MIN(HI228+HF229,HH228*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY228<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY228*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY228*Adm!$GR$4)))","v":0},{"$f":"IF(HY228<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY228+HQ229+HT229+HU229+HV229-HW229,IH229),0)","v":0},0,null,0,null,1,{"$f":"IF(IC229=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC229=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX228<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX228*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX228*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB229=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB229=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,{"$f":"IF(L229<0.01,0,F230-D230)","v":0},0,{"$f":"IF(L229<0.01,0,IF(Adm!$S$4=Adm!$S$8,L229*$L$15,L229*Adm!$V$4))","v":0},{"$f":"IF(L229<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L229<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L229+D230+G230+H230+I230-J230,V230),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R230=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI229<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI229*$AI$15,AI229*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN230=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC229<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC229*$BC$16,BC229*Adm!$V$4))","v":0},null,{"$f":"IF(BC229<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH230=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,{"$f":"IF(BZ229<0.01,0,BS230-BQ230)","v":0},0,{"$f":"IF(BZ229<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ229*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ229*Plus!$F$23/1000,BZ229*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ229<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ229<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ229+BQ230+BT230+BU230+BV230-BX230,CJ230),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,{"$f":"IF(CZ229<0.01,0,MIN(CZ229,CS230-CQ230))","v":0},{"$f":"IF(CZ228<0.1,0,MIN(CZ229+CQ230,IF(DN230>0,DN230,CS229*(1+DH230))))","v":0},{"$f":"IF(CZ229<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ229*Plus!$F$23/1000,CZ229*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ229<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ229<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ229<0.01,0,IF(Plus!$AS$2>0,CQ230*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ229+CQ230+CT230+CU230+CV230-CX230,DK230),0)","v":0},0,{"$f":"Plus!O271","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,206,0,0,0,1000000,null,null,null,null,null,2,0,0,0,{"$f":"IF(ER229<0.01,0,MIN(ER229,EK230-EI230))","v":0},0,{"$f":"IF(ER229<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER229*Plus!$F$23/1000,ER229*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER229<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER229<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER229<0.01,0,IF(Plus!$AS$2>0,EI230*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER229+EI230+EL230+EM230+EN230-EP230,FC230),0)","v":0},0,{"$f":"Plus!O271","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,206,0,0,{"$f":"MIN(FQ229+FN230,FP229)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,{"$f":"IF(GJ229<0.01,0,MIN(GJ229,GC230-GA230))","v":0},{"$f":"IF(GJ228<0.1,0,MIN(GJ229+GA230,IF(GW230>0,GW230,GC229*(1+GR230))))","v":0},{"$f":"IF(GJ229<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ229*Plus!$F$23/1000,GJ229*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ229<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ229<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ229<0.01,0,IF(Plus!$AS$2>0,GA230*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ229+GA230+GD230+GE230+GF230-GH230,GU230),0)","v":0},0,{"$f":"Plus!O271","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,206,0,0,{"$f":"MIN(HI229+HF230,HH229)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY229<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY229*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY229*Adm!$GR$4)))","v":0},{"$f":"IF(HY229<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY229+HQ230+HT230+HU230+HV230-HW230,IH230),0)","v":0},0,null,0,null,2,{"$f":"IF(IC230=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC230=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX229<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX229*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX229*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB230=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB230=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L230<0.01,0,IF(Adm!$S$4=Adm!$S$8,L230*$L$15,L230*Adm!$V$4))","v":0},{"$f":"IF(L230<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L230<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L230+D231+G231+H231+I231-J231,V231),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R231=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI230<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI230*$AI$15,AI230*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN231=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC230<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC230*$BC$16,BC230*Adm!$V$4))","v":0},null,{"$f":"IF(BC230<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH231=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ230<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ230*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ230*Plus!$F$23/1000,BZ230*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ230<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ230<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ230+BQ231+BT231+BU231+BV231-BX231,CJ231),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ230<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ230*Plus!$F$23/1000,CZ230*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ230<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ230<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ230<0.01,0,IF(Plus!$AS$2>0,CQ231*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ230+CQ231+CT231+CU231+CV231-CX231,DK231),0)","v":0},0,{"$f":"Plus!O272","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,207,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER230<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER230*Plus!$F$23/1000,ER230*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER230<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER230<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER230<0.01,0,IF(Plus!$AS$2>0,EI231*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER230+EI231+EL231+EM231+EN231-EP231,FC231),0)","v":0},0,{"$f":"Plus!O272","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,207,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ230<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ230*Plus!$F$23/1000,GJ230*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ230<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ230<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ230<0.01,0,IF(Plus!$AS$2>0,GA231*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ230+GA231+GD231+GE231+GF231-GH231,GU231),0)","v":0},0,{"$f":"Plus!O272","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,207,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY230<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY230*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY230*Adm!$GR$4)))","v":0},{"$f":"IF(HY230<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY230+HQ231+HT231+HU231+HV231-HW231,IH231),0)","v":0},0,null,0,null,3,{"$f":"IF(IC231=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC231=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX230<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX230*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX230*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB231=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB231=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L231<0.01,0,IF(Adm!$S$4=Adm!$S$8,L231*$L$15,L231*Adm!$V$4))","v":0},{"$f":"IF(L231<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L231<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L231+D232+G232+H232+I232-J232,V232),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R232=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI231<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI231*$AI$15,AI231*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN232=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC231<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC231*$BC$16,BC231*Adm!$V$4))","v":0},null,{"$f":"IF(BC231<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH232=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ231<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ231*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ231*Plus!$F$23/1000,BZ231*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ231<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ231<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ231+BQ232+BT232+BU232+BV232-BX232,CJ232),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ231<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ231*Plus!$F$23/1000,CZ231*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ231<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ231<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ231<0.01,0,IF(Plus!$AS$2>0,CQ232*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ231+CQ232+CT232+CU232+CV232-CX232,DK232),0)","v":0},0,{"$f":"Plus!O273","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,208,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER231<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER231*Plus!$F$23/1000,ER231*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER231<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER231<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER231<0.01,0,IF(Plus!$AS$2>0,EI232*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER231+EI232+EL232+EM232+EN232-EP232,FC232),0)","v":0},0,{"$f":"Plus!O273","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,208,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ231<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ231*Plus!$F$23/1000,GJ231*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ231<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ231<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ231<0.01,0,IF(Plus!$AS$2>0,GA232*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ231+GA232+GD232+GE232+GF232-GH232,GU232),0)","v":0},0,{"$f":"Plus!O273","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,208,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY231<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY231*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY231*Adm!$GR$4)))","v":0},{"$f":"IF(HY231<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY231+HQ232+HT232+HU232+HV232-HW232,IH232),0)","v":0},0,null,0,null,4,{"$f":"IF(IC232=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC232=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX231<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX231*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX231*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB232=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB232=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L232<0.01,0,IF(Adm!$S$4=Adm!$S$8,L232*$L$15,L232*Adm!$V$4))","v":0},{"$f":"IF(L232<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L232<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L232+D233+G233+H233+I233-J233,V233),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R233=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI232<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI232*$AI$15,AI232*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN233=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC232<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC232*$BC$16,BC232*Adm!$V$4))","v":0},null,{"$f":"IF(BC232<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH233=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ232<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ232*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ232*Plus!$F$23/1000,BZ232*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ232<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ232<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ232+BQ233+BT233+BU233+BV233-BX233,CJ233),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ232<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ232*Plus!$F$23/1000,CZ232*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ232<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ232<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ232<0.01,0,IF(Plus!$AS$2>0,CQ233*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ232+CQ233+CT233+CU233+CV233-CX233,DK233),0)","v":0},0,{"$f":"Plus!O274","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,209,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER232<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER232*Plus!$F$23/1000,ER232*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER232<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER232<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER232<0.01,0,IF(Plus!$AS$2>0,EI233*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER232+EI233+EL233+EM233+EN233-EP233,FC233),0)","v":0},0,{"$f":"Plus!O274","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,209,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ232<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ232*Plus!$F$23/1000,GJ232*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ232<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ232<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ232<0.01,0,IF(Plus!$AS$2>0,GA233*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ232+GA233+GD233+GE233+GF233-GH233,GU233),0)","v":0},0,{"$f":"Plus!O274","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,209,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY232<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY232*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY232*Adm!$GR$4)))","v":0},{"$f":"IF(HY232<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY232+HQ233+HT233+HU233+HV233-HW233,IH233),0)","v":0},0,null,0,null,5,{"$f":"IF(IC233=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC233=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX232<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX232*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX232*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB233=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB233=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L233<0.01,0,IF(Adm!$S$4=Adm!$S$8,L233*$L$15,L233*Adm!$V$4))","v":0},{"$f":"IF(L233<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L233<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L233+D234+G234+H234+I234-J234,V234),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R234=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI233<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI233*$AI$15,AI233*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN234=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC233<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC233*$BC$16,BC233*Adm!$V$4))","v":0},null,{"$f":"IF(BC233<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH234=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ233<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ233*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ233*Plus!$F$23/1000,BZ233*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ233<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ233<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ233+BQ234+BT234+BU234+BV234-BX234,CJ234),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ233<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ233*Plus!$F$23/1000,CZ233*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ233<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ233<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ233<0.01,0,IF(Plus!$AS$2>0,CQ234*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ233+CQ234+CT234+CU234+CV234-CX234,DK234),0)","v":0},{"$f":"IF(CZ233<0.01,0,CZ233-CR234-CY234-DA234)","v":0},{"$f":"Plus!O275","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,210,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER233<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER233*Plus!$F$23/1000,ER233*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER233<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER233<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER233<0.01,0,IF(Plus!$AS$2>0,EI234*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER233+EI234+EL234+EM234+EN234-EP234,FC234),0)","v":0},0,{"$f":"Plus!O275","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,210,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ233<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ233*Plus!$F$23/1000,GJ233*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ233<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ233<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ233<0.01,0,IF(Plus!$AS$2>0,GA234*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ233+GA234+GD234+GE234+GF234-GH234,GU234),0)","v":0},0,{"$f":"Plus!O275","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,210,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY233<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY233*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY233*Adm!$GR$4)))","v":0},{"$f":"IF(HY233<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY233+HQ234+HT234+HU234+HV234-HW234,IH234),0)","v":0},0,null,0,null,6,{"$f":"IF(IC234=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC234=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX233<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX233*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX233*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB234=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB234=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L234<0.01,0,IF(Adm!$S$4=Adm!$S$8,L234*$L$15,L234*Adm!$V$4))","v":0},{"$f":"IF(L234<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L234<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L234+D235+G235+H235+I235-J235,V235),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R235=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI234<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI234*$AI$15,AI234*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN235=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC234<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC234*$BC$16,BC234*Adm!$V$4))","v":0},null,{"$f":"IF(BC234<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH235=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ234<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ234*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ234*Plus!$F$23/1000,BZ234*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ234<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ234<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ234+BQ235+BT235+BU235+BV235-BX235,CJ235),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ234<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ234*Plus!$F$23/1000,CZ234*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ234<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ234<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ234<0.01,0,IF(Plus!$AS$2>0,CQ235*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ234+CQ235+CT235+CU235+CV235-CX235,DK235),0)","v":0},0,{"$f":"Plus!O276","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,211,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER234<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER234*Plus!$F$23/1000,ER234*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER234<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER234<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER234<0.01,0,IF(Plus!$AS$2>0,EI235*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER234+EI235+EL235+EM235+EN235-EP235,FC235),0)","v":0},0,{"$f":"Plus!O276","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,211,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ234<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ234*Plus!$F$23/1000,GJ234*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ234<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ234<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ234<0.01,0,IF(Plus!$AS$2>0,GA235*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ234+GA235+GD235+GE235+GF235-GH235,GU235),0)","v":0},0,{"$f":"Plus!O276","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,211,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY234<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY234*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY234*Adm!$GR$4)))","v":0},{"$f":"IF(HY234<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY234+HQ235+HT235+HU235+HV235-HW235,IH235),0)","v":0},0,null,0,null,7,{"$f":"IF(IC235=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC235=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX234<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX234*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX234*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB235=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB235=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,{"$f":"IF(L235<0.1,0,MIN(L235+D236,F235*(1+S236)))","v":0},{"$f":"IF(L235<0.01,0,IF(Adm!$S$4=Adm!$S$8,L235*$L$15,L235*Adm!$V$4))","v":0},{"$f":"IF(L235<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L235<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L235+D236+G236+H236+I236-J236,V236),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R236=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI235<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI235*$AI$15,AI235*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN236=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC235<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC235*$BC$16,BC235*Adm!$V$4))","v":0},null,{"$f":"IF(BC235<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH236=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,{"$f":"IF(BZ235<0.1,0,MIN(BZ235+BQ236,BS235*(1+CG236)))","v":0},{"$f":"IF(BZ235<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ235*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ235*Plus!$F$23/1000,BZ235*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ235<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ235<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ235+BQ236+BT236+BU236+BV236-BX236,CJ236),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ235<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ235*Plus!$F$23/1000,CZ235*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ235<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ235<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ235<0.01,0,IF(Plus!$AS$2>0,CQ236*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ235+CQ236+CT236+CU236+CV236-CX236,DK236),0)","v":0},0,{"$f":"Plus!O277","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,212,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,{"$f":"IF(ER234<0.1,0,MIN(ER235+EI236,IF(FE236>0,FE236,EK235*(1+EZ236))))","v":0},{"$f":"IF(ER235<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER235*Plus!$F$23/1000,ER235*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER235<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER235<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER235<0.01,0,IF(Plus!$AS$2>0,EI236*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER235+EI236+EL236+EM236+EN236-EP236,FC236),0)","v":0},0,{"$f":"Plus!O277","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,212,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ235<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ235*Plus!$F$23/1000,GJ235*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ235<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ235<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ235<0.01,0,IF(Plus!$AS$2>0,GA236*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ235+GA236+GD236+GE236+GF236-GH236,GU236),0)","v":0},0,{"$f":"Plus!O277","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,212,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY235<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY235*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY235*Adm!$GR$4)))","v":0},{"$f":"IF(HY235<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY235+HQ236+HT236+HU236+HV236-HW236,IH236),0)","v":0},0,null,0,null,8,{"$f":"IF(IC236=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC236=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX235<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX235*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX235*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB236=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB236=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L236<0.01,0,IF(Adm!$S$4=Adm!$S$8,L236*$L$15,L236*Adm!$V$4))","v":0},{"$f":"IF(L236<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L236<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L236+D237+G237+H237+I237-J237,V237),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R237=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI236<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI236*$AI$15,AI236*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN237=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC236<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC236*$BC$16,BC236*Adm!$V$4))","v":0},null,{"$f":"IF(BC236<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH237=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ236<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ236*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ236*Plus!$F$23/1000,BZ236*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ236<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ236<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ236+BQ237+BT237+BU237+BV237-BX237,CJ237),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ236<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ236*Plus!$F$23/1000,CZ236*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ236<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ236<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ236<0.01,0,IF(Plus!$AS$2>0,CQ237*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ236+CQ237+CT237+CU237+CV237-CX237,DK237),0)","v":0},0,{"$f":"Plus!O278","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,213,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER236<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER236*Plus!$F$23/1000,ER236*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER236<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER236<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER236<0.01,0,IF(Plus!$AS$2>0,EI237*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER236+EI237+EL237+EM237+EN237-EP237,FC237),0)","v":0},0,{"$f":"Plus!O278","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,213,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ236<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ236*Plus!$F$23/1000,GJ236*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ236<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ236<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ236<0.01,0,IF(Plus!$AS$2>0,GA237*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ236+GA237+GD237+GE237+GF237-GH237,GU237),0)","v":0},0,{"$f":"Plus!O278","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,213,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY236<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY236*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY236*Adm!$GR$4)))","v":0},{"$f":"IF(HY236<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY236+HQ237+HT237+HU237+HV237-HW237,IH237),0)","v":0},0,null,0,null,9,{"$f":"IF(IC237=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC237=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX236<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX236*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX236*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB237=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB237=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L237<0.01,0,IF(Adm!$S$4=Adm!$S$8,L237*$L$15,L237*Adm!$V$4))","v":0},{"$f":"IF(L237<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L237<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L237+D238+G238+H238+I238-J238,V238),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R238=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI237<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI237*$AI$15,AI237*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN238=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC237<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC237*$BC$16,BC237*Adm!$V$4))","v":0},null,{"$f":"IF(BC237<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH238=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ237<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ237*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ237*Plus!$F$23/1000,BZ237*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ237<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ237<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ237+BQ238+BT238+BU238+BV238-BX238,CJ238),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ237<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ237*Plus!$F$23/1000,CZ237*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ237<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ237<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ237<0.01,0,IF(Plus!$AS$2>0,CQ238*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ237+CQ238+CT238+CU238+CV238-CX238,DK238),0)","v":0},0,{"$f":"Plus!O279","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,214,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER237<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER237*Plus!$F$23/1000,ER237*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER237<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER237<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER237<0.01,0,IF(Plus!$AS$2>0,EI238*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER237+EI238+EL238+EM238+EN238-EP238,FC238),0)","v":0},0,{"$f":"Plus!O279","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,214,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ237<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ237*Plus!$F$23/1000,GJ237*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ237<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ237<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ237<0.01,0,IF(Plus!$AS$2>0,GA238*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ237+GA238+GD238+GE238+GF238-GH238,GU238),0)","v":0},0,{"$f":"Plus!O279","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,214,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY237<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY237*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY237*Adm!$GR$4)))","v":0},{"$f":"IF(HY237<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY237+HQ238+HT238+HU238+HV238-HW238,IH238),0)","v":0},0,null,0,null,10,{"$f":"IF(IC238=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC238=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX237<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX237*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX237*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB238=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB238=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L238<0.01,0,IF(Adm!$S$4=Adm!$S$8,L238*$L$15,L238*Adm!$V$4))","v":0},{"$f":"IF(L238<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L238<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L238+D239+G239+H239+I239-J239,V239),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R239=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI238<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI238*$AI$15,AI238*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN239=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC238<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC238*$BC$16,BC238*Adm!$V$4))","v":0},null,{"$f":"IF(BC238<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH239=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ238<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ238*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ238*Plus!$F$23/1000,BZ238*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ238<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ238<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ238+BQ239+BT239+BU239+BV239-BX239,CJ239),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ238<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ238*Plus!$F$23/1000,CZ238*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ238<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ238<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ238<0.01,0,IF(Plus!$AS$2>0,CQ239*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ238+CQ239+CT239+CU239+CV239-CX239,DK239),0)","v":0},0,{"$f":"Plus!O280","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,215,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER238<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER238*Plus!$F$23/1000,ER238*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER238<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER238<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER238<0.01,0,IF(Plus!$AS$2>0,EI239*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER238+EI239+EL239+EM239+EN239-EP239,FC239),0)","v":0},0,{"$f":"Plus!O280","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,215,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ238<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ238*Plus!$F$23/1000,GJ238*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ238<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ238<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ238<0.01,0,IF(Plus!$AS$2>0,GA239*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ238+GA239+GD239+GE239+GF239-GH239,GU239),0)","v":0},0,{"$f":"Plus!O280","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,215,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY238<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY238*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY238*Adm!$GR$4)))","v":0},{"$f":"IF(HY238<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY238+HQ239+HT239+HU239+HV239-HW239,IH239),0)","v":0},0,null,0,null,11,{"$f":"IF(IC239=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC239=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX238<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX238*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX238*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB239=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB239=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L239<0.01,0,IF(Adm!$S$4=Adm!$S$8,L239*$L$15,L239*Adm!$V$4))","v":0},{"$f":"IF(L239<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L239<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L239+D240+G240+H240+I240-J240,V240),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R240=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI239<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI239*$AI$15,AI239*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN240=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC239<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC239*$BC$16,BC239*Adm!$V$4))","v":0},null,{"$f":"IF(BC239<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH240=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ239<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ239*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ239*Plus!$F$23/1000,BZ239*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ239<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ239<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ239+BQ240+BT240+BU240+BV240-BX240,CJ240),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ239<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ239*Plus!$F$23/1000,CZ239*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ239<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ239<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ239<0.01,0,IF(Plus!$AS$2>0,CQ240*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ239+CQ240+CT240+CU240+CV240-CX240,DK240),0)","v":0},0,{"$f":"Plus!O281","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,216,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER239<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER239*Plus!$F$23/1000,ER239*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER239<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER239<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER239<0.01,0,IF(Plus!$AS$2>0,EI240*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER239+EI240+EL240+EM240+EN240-EP240,FC240),0)","v":0},0,{"$f":"Plus!O281","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,216,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ239<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ239*Plus!$F$23/1000,GJ239*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ239<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ239<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ239<0.01,0,IF(Plus!$AS$2>0,GA240*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ239+GA240+GD240+GE240+GF240-GH240,GU240),0)","v":0},0,{"$f":"Plus!O281","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,216,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY239<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY239*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY239*Adm!$GR$4)))","v":0},{"$f":"IF(HY239<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY239+HQ240+HT240+HU240+HV240-HW240,IH240),0)","v":0},0,null,0,null,12,{"$f":"IF(IC240=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC240=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX239<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX239*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX239*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB240=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB240=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L240<0.01,0,IF(Adm!$S$4=Adm!$S$8,L240*$L$15,L240*Adm!$V$4))","v":0},{"$f":"IF(L240<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L240<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L240+D241+G241+H241+I241-J241,V241),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R241=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI240<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI240*$AI$15,AI240*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN241=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC240<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC240*$BC$16,BC240*Adm!$V$4))","v":0},null,{"$f":"IF(BC240<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH241=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ240<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ240*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ240*Plus!$F$23/1000,BZ240*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ240<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ240<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ240+BQ241+BT241+BU241+BV241-BX241,CJ241),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ240<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ240*Plus!$F$23/1000,CZ240*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ240<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ240<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ240<0.01,0,IF(Plus!$AS$2>0,CQ241*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ240+CQ241+CT241+CU241+CV241-CX241,DK241),0)","v":0},0,{"$f":"Plus!O282","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,217,0,0,{"$f":"MIN(DZ240+DW241,DY240*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER240<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER240*Plus!$F$23/1000,ER240*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER240<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER240<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER240<0.01,0,IF(Plus!$AS$2>0,EI241*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER240+EI241+EL241+EM241+EN241-EP241,FC241),0)","v":0},0,{"$f":"Plus!O282","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,217,0,0,{"$f":"MIN(FQ240+FN241,FP240*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ240<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ240*Plus!$F$23/1000,GJ240*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ240<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ240<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ240<0.01,0,IF(Plus!$AS$2>0,GA241*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ240+GA241+GD241+GE241+GF241-GH241,GU241),0)","v":0},0,{"$f":"Plus!O282","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,217,0,0,{"$f":"MIN(HI240+HF241,HH240*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(HY240<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY240*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY240*Adm!$GR$4)))","v":0},{"$f":"IF(HY240<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY240+HQ241+HT241+HU241+HV241-HW241,IH241),0)","v":0},0,null,0,null,1,{"$f":"IF(IC241=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC241=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,0,0,0,0,{"$f":"IF(IX240<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX240*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX240*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB241=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB241=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L241<0.01,0,IF(Adm!$S$4=Adm!$S$8,L241*$L$15,L241*Adm!$V$4))","v":0},{"$f":"IF(L241<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L241<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L241+D242+G242+H242+I242-J242,V242),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R242=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI241<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI241*$AI$15,AI241*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN242=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC241<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC241*$BC$16,BC241*Adm!$V$4))","v":0},null,{"$f":"IF(BC241<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH242=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ241<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ241*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ241*Plus!$F$23/1000,BZ241*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ241<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ241<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ241+BQ242+BT242+BU242+BV242-BX242,CJ242),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ241<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ241*Plus!$F$23/1000,CZ241*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ241<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ241<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ241<0.01,0,IF(Plus!$AS$2>0,CQ242*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ241+CQ242+CT242+CU242+CV242-CX242,DK242),0)","v":0},0,{"$f":"Plus!O283","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,218,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER241<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER241*Plus!$F$23/1000,ER241*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER241<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER241<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER241<0.01,0,IF(Plus!$AS$2>0,EI242*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER241+EI242+EL242+EM242+EN242-EP242,FC242),0)","v":0},0,{"$f":"Plus!O283","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,218,0,0,{"$f":"MIN(FQ241+FN242,FP241)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ241<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ241*Plus!$F$23/1000,GJ241*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ241<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ241<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ241<0.01,0,IF(Plus!$AS$2>0,GA242*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ241+GA242+GD242+GE242+GF242-GH242,GU242),0)","v":0},0,{"$f":"Plus!O283","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,218,0,0,{"$f":"MIN(HI241+HF242,HH241)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY241<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY241*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY241*Adm!$GR$4)))","v":0},{"$f":"IF(HY241<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY241+HQ242+HT242+HU242+HV242-HW242,IH242),0)","v":0},0,null,0,null,2,{"$f":"IF(IC242=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC242=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX241<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX241*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX241*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB242=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB242=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L242<0.01,0,IF(Adm!$S$4=Adm!$S$8,L242*$L$15,L242*Adm!$V$4))","v":0},{"$f":"IF(L242<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L242<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L242+D243+G243+H243+I243-J243,V243),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R243=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI242<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI242*$AI$15,AI242*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN243=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC242<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC242*$BC$16,BC242*Adm!$V$4))","v":0},null,{"$f":"IF(BC242<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH243=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ242<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ242*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ242*Plus!$F$23/1000,BZ242*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ242<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ242<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ242+BQ243+BT243+BU243+BV243-BX243,CJ243),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ242<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ242*Plus!$F$23/1000,CZ242*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ242<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ242<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ242<0.01,0,IF(Plus!$AS$2>0,CQ243*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ242+CQ243+CT243+CU243+CV243-CX243,DK243),0)","v":0},0,{"$f":"Plus!O284","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,219,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER242<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER242*Plus!$F$23/1000,ER242*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER242<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER242<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER242<0.01,0,IF(Plus!$AS$2>0,EI243*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER242+EI243+EL243+EM243+EN243-EP243,FC243),0)","v":0},0,{"$f":"Plus!O284","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,219,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ242<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ242*Plus!$F$23/1000,GJ242*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ242<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ242<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ242<0.01,0,IF(Plus!$AS$2>0,GA243*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ242+GA243+GD243+GE243+GF243-GH243,GU243),0)","v":0},0,{"$f":"Plus!O284","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,219,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY242<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY242*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY242*Adm!$GR$4)))","v":0},{"$f":"IF(HY242<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY242+HQ243+HT243+HU243+HV243-HW243,IH243),0)","v":0},0,null,0,null,3,{"$f":"IF(IC243=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC243=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX242<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX242*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX242*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB243=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB243=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L243<0.01,0,IF(Adm!$S$4=Adm!$S$8,L243*$L$15,L243*Adm!$V$4))","v":0},{"$f":"IF(L243<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L243<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L243+D244+G244+H244+I244-J244,V244),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R244=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI243<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI243*$AI$15,AI243*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN244=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC243<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC243*$BC$16,BC243*Adm!$V$4))","v":0},null,{"$f":"IF(BC243<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH244=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ243<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ243*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ243*Plus!$F$23/1000,BZ243*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ243<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ243<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ243+BQ244+BT244+BU244+BV244-BX244,CJ244),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ243<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ243*Plus!$F$23/1000,CZ243*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ243<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ243<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ243<0.01,0,IF(Plus!$AS$2>0,CQ244*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ243+CQ244+CT244+CU244+CV244-CX244,DK244),0)","v":0},0,{"$f":"Plus!O285","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,220,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER243<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER243*Plus!$F$23/1000,ER243*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER243<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER243<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER243<0.01,0,IF(Plus!$AS$2>0,EI244*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER243+EI244+EL244+EM244+EN244-EP244,FC244),0)","v":0},0,{"$f":"Plus!O285","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,220,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ243<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ243*Plus!$F$23/1000,GJ243*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ243<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ243<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ243<0.01,0,IF(Plus!$AS$2>0,GA244*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ243+GA244+GD244+GE244+GF244-GH244,GU244),0)","v":0},0,{"$f":"Plus!O285","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,220,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY243<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY243*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY243*Adm!$GR$4)))","v":0},{"$f":"IF(HY243<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY243+HQ244+HT244+HU244+HV244-HW244,IH244),0)","v":0},0,null,0,null,4,{"$f":"IF(IC244=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC244=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX243<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX243*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX243*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB244=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB244=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L244<0.01,0,IF(Adm!$S$4=Adm!$S$8,L244*$L$15,L244*Adm!$V$4))","v":0},{"$f":"IF(L244<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L244<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L244+D245+G245+H245+I245-J245,V245),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R245=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI244<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI244*$AI$15,AI244*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN245=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC244<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC244*$BC$16,BC244*Adm!$V$4))","v":0},null,{"$f":"IF(BC244<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH245=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ244<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ244*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ244*Plus!$F$23/1000,BZ244*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ244<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ244<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ244+BQ245+BT245+BU245+BV245-BX245,CJ245),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ244<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ244*Plus!$F$23/1000,CZ244*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ244<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ244<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ244<0.01,0,IF(Plus!$AS$2>0,CQ245*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ244+CQ245+CT245+CU245+CV245-CX245,DK245),0)","v":0},0,{"$f":"Plus!O286","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,221,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER244<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER244*Plus!$F$23/1000,ER244*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER244<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER244<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER244<0.01,0,IF(Plus!$AS$2>0,EI245*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER244+EI245+EL245+EM245+EN245-EP245,FC245),0)","v":0},0,{"$f":"Plus!O286","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,221,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ244<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ244*Plus!$F$23/1000,GJ244*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ244<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ244<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ244<0.01,0,IF(Plus!$AS$2>0,GA245*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ244+GA245+GD245+GE245+GF245-GH245,GU245),0)","v":0},0,{"$f":"Plus!O286","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,221,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY244<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY244*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY244*Adm!$GR$4)))","v":0},{"$f":"IF(HY244<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY244+HQ245+HT245+HU245+HV245-HW245,IH245),0)","v":0},0,null,0,null,5,{"$f":"IF(IC245=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC245=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX244<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX244*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX244*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB245=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB245=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L245<0.01,0,IF(Adm!$S$4=Adm!$S$8,L245*$L$15,L245*Adm!$V$4))","v":0},{"$f":"IF(L245<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L245<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L245+D246+G246+H246+I246-J246,V246),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R246=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI245<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI245*$AI$15,AI245*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN246=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC245<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC245*$BC$16,BC245*Adm!$V$4))","v":0},null,{"$f":"IF(BC245<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH246=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ245<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ245*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ245*Plus!$F$23/1000,BZ245*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ245<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ245<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ245+BQ246+BT246+BU246+BV246-BX246,CJ246),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ245<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ245*Plus!$F$23/1000,CZ245*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ245<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ245<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ245<0.01,0,IF(Plus!$AS$2>0,CQ246*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ245+CQ246+CT246+CU246+CV246-CX246,DK246),0)","v":0},0,{"$f":"Plus!O287","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,222,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER245<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER245*Plus!$F$23/1000,ER245*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER245<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER245<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER245<0.01,0,IF(Plus!$AS$2>0,EI246*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER245+EI246+EL246+EM246+EN246-EP246,FC246),0)","v":0},0,{"$f":"Plus!O287","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,222,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ245<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ245*Plus!$F$23/1000,GJ245*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ245<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ245<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ245<0.01,0,IF(Plus!$AS$2>0,GA246*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ245+GA246+GD246+GE246+GF246-GH246,GU246),0)","v":0},0,{"$f":"Plus!O287","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,222,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY245<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY245*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY245*Adm!$GR$4)))","v":0},{"$f":"IF(HY245<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY245+HQ246+HT246+HU246+HV246-HW246,IH246),0)","v":0},0,null,0,null,6,{"$f":"IF(IC246=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC246=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX245<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX245*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX245*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB246=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB246=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L246<0.01,0,IF(Adm!$S$4=Adm!$S$8,L246*$L$15,L246*Adm!$V$4))","v":0},{"$f":"IF(L246<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L246<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L246+D247+G247+H247+I247-J247,V247),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R247=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI246<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI246*$AI$15,AI246*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN247=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC246<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC246*$BC$16,BC246*Adm!$V$4))","v":0},null,{"$f":"IF(BC246<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH247=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ246<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ246*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ246*Plus!$F$23/1000,BZ246*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ246<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ246<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ246+BQ247+BT247+BU247+BV247-BX247,CJ247),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ246<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ246*Plus!$F$23/1000,CZ246*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ246<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ246<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ246<0.01,0,IF(Plus!$AS$2>0,CQ247*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ246+CQ247+CT247+CU247+CV247-CX247,DK247),0)","v":0},0,{"$f":"Plus!O288","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,223,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER246<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER246*Plus!$F$23/1000,ER246*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER246<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER246<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER246<0.01,0,IF(Plus!$AS$2>0,EI247*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER246+EI247+EL247+EM247+EN247-EP247,FC247),0)","v":0},0,{"$f":"Plus!O288","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,223,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ246<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ246*Plus!$F$23/1000,GJ246*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ246<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ246<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ246<0.01,0,IF(Plus!$AS$2>0,GA247*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ246+GA247+GD247+GE247+GF247-GH247,GU247),0)","v":0},0,{"$f":"Plus!O288","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,223,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY246<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY246*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY246*Adm!$GR$4)))","v":0},{"$f":"IF(HY246<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY246+HQ247+HT247+HU247+HV247-HW247,IH247),0)","v":0},0,null,0,null,7,{"$f":"IF(IC247=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC247=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX246<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX246*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX246*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB247=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB247=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L247<0.01,0,IF(Adm!$S$4=Adm!$S$8,L247*$L$15,L247*Adm!$V$4))","v":0},{"$f":"IF(L247<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L247<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L247+D248+G248+H248+I248-J248,V248),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R248=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI247<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI247*$AI$15,AI247*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN248=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC247<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC247*$BC$16,BC247*Adm!$V$4))","v":0},null,{"$f":"IF(BC247<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH248=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ247<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ247*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ247*Plus!$F$23/1000,BZ247*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ247<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ247<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ247+BQ248+BT248+BU248+BV248-BX248,CJ248),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ247<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ247*Plus!$F$23/1000,CZ247*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ247<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ247<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ247<0.01,0,IF(Plus!$AS$2>0,CQ248*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ247+CQ248+CT248+CU248+CV248-CX248,DK248),0)","v":0},0,{"$f":"Plus!O289","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,224,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER247<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER247*Plus!$F$23/1000,ER247*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER247<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER247<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER247<0.01,0,IF(Plus!$AS$2>0,EI248*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER247+EI248+EL248+EM248+EN248-EP248,FC248),0)","v":0},0,{"$f":"Plus!O289","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,224,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ247<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ247*Plus!$F$23/1000,GJ247*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ247<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ247<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ247<0.01,0,IF(Plus!$AS$2>0,GA248*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ247+GA248+GD248+GE248+GF248-GH248,GU248),0)","v":0},0,{"$f":"Plus!O289","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,224,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY247<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY247*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY247*Adm!$GR$4)))","v":0},{"$f":"IF(HY247<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY247+HQ248+HT248+HU248+HV248-HW248,IH248),0)","v":0},0,null,0,null,8,{"$f":"IF(IC248=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC248=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX247<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX247*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX247*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB248=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB248=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L248<0.01,0,IF(Adm!$S$4=Adm!$S$8,L248*$L$15,L248*Adm!$V$4))","v":0},{"$f":"IF(L248<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L248<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L248+D249+G249+H249+I249-J249,V249),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R249=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI248<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI248*$AI$15,AI248*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN249=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC248<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC248*$BC$16,BC248*Adm!$V$4))","v":0},null,{"$f":"IF(BC248<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH249=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ248<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ248*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ248*Plus!$F$23/1000,BZ248*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ248<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ248<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ248+BQ249+BT249+BU249+BV249-BX249,CJ249),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ248<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ248*Plus!$F$23/1000,CZ248*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ248<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ248<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ248<0.01,0,IF(Plus!$AS$2>0,CQ249*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ248+CQ249+CT249+CU249+CV249-CX249,DK249),0)","v":0},0,{"$f":"Plus!O290","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,225,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER248<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER248*Plus!$F$23/1000,ER248*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER248<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER248<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER248<0.01,0,IF(Plus!$AS$2>0,EI249*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER248+EI249+EL249+EM249+EN249-EP249,FC249),0)","v":0},0,{"$f":"Plus!O290","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,225,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ248<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ248*Plus!$F$23/1000,GJ248*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ248<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ248<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ248<0.01,0,IF(Plus!$AS$2>0,GA249*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ248+GA249+GD249+GE249+GF249-GH249,GU249),0)","v":0},0,{"$f":"Plus!O290","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,225,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY248<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY248*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY248*Adm!$GR$4)))","v":0},{"$f":"IF(HY248<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY248+HQ249+HT249+HU249+HV249-HW249,IH249),0)","v":0},0,null,0,null,9,{"$f":"IF(IC249=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC249=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX248<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX248*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX248*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB249=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB249=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L249<0.01,0,IF(Adm!$S$4=Adm!$S$8,L249*$L$15,L249*Adm!$V$4))","v":0},{"$f":"IF(L249<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L249<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L249+D250+G250+H250+I250-J250,V250),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R250=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI249<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI249*$AI$15,AI249*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN250=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC249<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC249*$BC$16,BC249*Adm!$V$4))","v":0},null,{"$f":"IF(BC249<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH250=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ249<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ249*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ249*Plus!$F$23/1000,BZ249*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ249<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ249<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ249+BQ250+BT250+BU250+BV250-BX250,CJ250),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ249<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ249*Plus!$F$23/1000,CZ249*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ249<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ249<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ249<0.01,0,IF(Plus!$AS$2>0,CQ250*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ249+CQ250+CT250+CU250+CV250-CX250,DK250),0)","v":0},0,{"$f":"Plus!O291","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,226,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER249<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER249*Plus!$F$23/1000,ER249*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER249<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER249<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER249<0.01,0,IF(Plus!$AS$2>0,EI250*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER249+EI250+EL250+EM250+EN250-EP250,FC250),0)","v":0},0,{"$f":"Plus!O291","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,226,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ249<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ249*Plus!$F$23/1000,GJ249*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ249<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ249<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ249<0.01,0,IF(Plus!$AS$2>0,GA250*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ249+GA250+GD250+GE250+GF250-GH250,GU250),0)","v":0},0,{"$f":"Plus!O291","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,226,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY249<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY249*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY249*Adm!$GR$4)))","v":0},{"$f":"IF(HY249<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY249+HQ250+HT250+HU250+HV250-HW250,IH250),0)","v":0},0,null,0,null,10,{"$f":"IF(IC250=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC250=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX249<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX249*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX249*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB250=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB250=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L250<0.01,0,IF(Adm!$S$4=Adm!$S$8,L250*$L$15,L250*Adm!$V$4))","v":0},{"$f":"IF(L250<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L250<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L250+D251+G251+H251+I251-J251,V251),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R251=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI250<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI250*$AI$15,AI250*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN251=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC250<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC250*$BC$16,BC250*Adm!$V$4))","v":0},null,{"$f":"IF(BC250<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH251=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ250<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ250*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ250*Plus!$F$23/1000,BZ250*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ250<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ250<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ250+BQ251+BT251+BU251+BV251-BX251,CJ251),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ250<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ250*Plus!$F$23/1000,CZ250*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ250<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ250<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ250<0.01,0,IF(Plus!$AS$2>0,CQ251*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ250+CQ251+CT251+CU251+CV251-CX251,DK251),0)","v":0},0,{"$f":"Plus!O292","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,227,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER250<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER250*Plus!$F$23/1000,ER250*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER250<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER250<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER250<0.01,0,IF(Plus!$AS$2>0,EI251*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER250+EI251+EL251+EM251+EN251-EP251,FC251),0)","v":0},0,{"$f":"Plus!O292","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,227,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ250<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ250*Plus!$F$23/1000,GJ250*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ250<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ250<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ250<0.01,0,IF(Plus!$AS$2>0,GA251*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ250+GA251+GD251+GE251+GF251-GH251,GU251),0)","v":0},0,{"$f":"Plus!O292","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,227,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY250<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY250*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY250*Adm!$GR$4)))","v":0},{"$f":"IF(HY250<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY250+HQ251+HT251+HU251+HV251-HW251,IH251),0)","v":0},0,null,0,null,11,{"$f":"IF(IC251=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC251=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX250<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX250*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX250*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB251=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB251=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L251<0.01,0,IF(Adm!$S$4=Adm!$S$8,L251*$L$15,L251*Adm!$V$4))","v":0},{"$f":"IF(L251<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L251<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L251+D252+G252+H252+I252-J252,V252),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R252=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI251<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI251*$AI$15,AI251*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN252=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC251<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC251*$BC$16,BC251*Adm!$V$4))","v":0},null,{"$f":"IF(BC251<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH252=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ251<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ251*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ251*Plus!$F$23/1000,BZ251*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ251<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ251<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ251+BQ252+BT252+BU252+BV252-BX252,CJ252),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ251<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ251*Plus!$F$23/1000,CZ251*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ251<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ251<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ251<0.01,0,IF(Plus!$AS$2>0,CQ252*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ251+CQ252+CT252+CU252+CV252-CX252,DK252),0)","v":0},0,{"$f":"Plus!O293","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,228,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER251<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER251*Plus!$F$23/1000,ER251*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER251<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER251<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER251<0.01,0,IF(Plus!$AS$2>0,EI252*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER251+EI252+EL252+EM252+EN252-EP252,FC252),0)","v":0},0,{"$f":"Plus!O293","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,228,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ251<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ251*Plus!$F$23/1000,GJ251*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ251<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ251<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ251<0.01,0,IF(Plus!$AS$2>0,GA252*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ251+GA252+GD252+GE252+GF252-GH252,GU252),0)","v":0},0,{"$f":"Plus!O293","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,228,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY251<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY251*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY251*Adm!$GR$4)))","v":0},{"$f":"IF(HY251<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY251+HQ252+HT252+HU252+HV252-HW252,IH252),0)","v":0},0,null,0,null,12,{"$f":"IF(IC252=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC252=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX251<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX251*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX251*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB252=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB252=1,Adm!$HE$4,0)","v":0}]
[1,null,0,0,0,0,{"$f":"IF(L252<0.01,0,IF(Adm!$S$4=Adm!$S$8,L252*$L$15,L252*Adm!$V$4))","v":0},{"$f":"IF(L252<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L252<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L252+D253+G253+H253+I253-J253,V253),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R253=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI252<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI252*$AI$15,AI252*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,1,{"$f":"IF(AN253=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC252<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC252*$BC$16,BC252*Adm!$V$4))","v":0},null,{"$f":"IF(BC252<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,1,{"$f":"IF(BH253=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,1,0,0,0,0,{"$f":"IF(BZ252<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ252*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ252*Plus!$F$23/1000,BZ252*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ252<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ252<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ252+BQ253+BT253+BU253+BV253-BX253,CJ253),0)","v":0},0,null,null,0,null,null,1,0,null,0,0,null,null,null,1,0,0,0,0,0,{"$f":"IF(CZ252<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ252*Plus!$F$23/1000,CZ252*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ252<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ252<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ252<0.01,0,IF(Plus!$AS$2>0,CQ253*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ252+CQ253+CT253+CU253+CV253-CX253,DK253),0)","v":0},0,{"$f":"Plus!O294","v":0},null,null,0,null,null,1,0,null,0,0,null,null,0,0,0,0,0,0,null,0,229,0,0,{"$f":"MIN(DZ252+DW253,DY252*(1+$DW$20))","v":0},1000000,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(ER252<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER252*Plus!$F$23/1000,ER252*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER252<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER252<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER252<0.01,0,IF(Plus!$AS$2>0,EI253*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER252+EI253+EL253+EM253+EN253-EP253,FC253),0)","v":0},0,{"$f":"Plus!O294","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,229,0,0,{"$f":"MIN(FQ252+FN253,FP252*(1+$FN$20))","v":0},1000000,null,null,null,null,null,null,1,0,0,0,0,0,{"$f":"IF(GJ252<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ252*Plus!$F$23/1000,GJ252*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ252<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ252<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ252<0.01,0,IF(Plus!$AS$2>0,GA253*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ252+GA253+GD253+GE253+GF253-GH253,GU253),0)","v":0},0,{"$f":"Plus!O294","v":0},null,null,0,null,null,1,0,null,0,0,null,0,0,0,0,0,0,null,0,229,0,0,{"$f":"MIN(HI252+HF253,HH252*(1+$FN$20))","v":0},1000000,null,null,null,1,null,0,{"$f":"IF(HY252<0.01,0,IF(HP252=$HT$10,HP252,IF(HP252-IE253<=$HT$10,HP252-IE253,HP252-IE253)))","v":0},0,0,0,{"$f":"IF(HY252<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY252*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY252*Adm!$GR$4)))","v":0},{"$f":"IF(HY252<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY252+HQ253+HT253+HU253+HV253-HW253,IH253),0)","v":0},0,null,0,null,1,{"$f":"IF(IC253=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC253=1,Adm!$HE$4,0)","v":2.5000000000000001E-3},null,0,0,null,null,null,1,null,0,{"$f":"IF(IX252<0.01,0,IF(IO252=$HT$10,IO252,IF(IO252-JD253<=$HT$10,IO252-JD253,IO252-JD253)))","v":0},0,0,0,{"$f":"IF(IX252<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX252*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX252*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,1,{"$f":"IF(JB253=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB253=1,Adm!$HE$4,0)","v":2.5000000000000001E-3}]
[2,null,0,0,0,0,{"$f":"IF(L253<0.01,0,IF(Adm!$S$4=Adm!$S$8,L253*$L$15,L253*Adm!$V$4))","v":0},{"$f":"IF(L253<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L253<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L253+D254+G254+H254+I254-J254,V254),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R254=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI253<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI253*$AI$15,AI253*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,2,{"$f":"IF(AN254=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC253<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC253*$BC$16,BC253*Adm!$V$4))","v":0},null,{"$f":"IF(BC253<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,2,{"$f":"IF(BH254=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,2,0,0,0,0,{"$f":"IF(BZ253<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ253*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ253*Plus!$F$23/1000,BZ253*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ253<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ253<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ253+BQ254+BT254+BU254+BV254-BX254,CJ254),0)","v":0},0,null,null,0,null,null,2,0,null,0,0,null,null,null,2,0,0,0,0,0,{"$f":"IF(CZ253<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ253*Plus!$F$23/1000,CZ253*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ253<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ253<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ253<0.01,0,IF(Plus!$AS$2>0,CQ254*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ253+CQ254+CT254+CU254+CV254-CX254,DK254),0)","v":0},0,{"$f":"Plus!O295","v":0},null,null,0,null,null,2,0,null,0,0,null,null,0,0,0,0,0,0,null,0,230,0,0,0,1000000,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(ER253<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER253*Plus!$F$23/1000,ER253*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER253<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER253<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER253<0.01,0,IF(Plus!$AS$2>0,EI254*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER253+EI254+EL254+EM254+EN254-EP254,FC254),0)","v":0},0,{"$f":"Plus!O295","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,230,0,0,{"$f":"MIN(FQ253+FN254,FP253)","v":0},1000000,null,null,null,null,null,null,2,0,0,0,0,0,{"$f":"IF(GJ253<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ253*Plus!$F$23/1000,GJ253*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ253<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ253<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ253<0.01,0,IF(Plus!$AS$2>0,GA254*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ253+GA254+GD254+GE254+GF254-GH254,GU254),0)","v":0},0,{"$f":"Plus!O295","v":0},null,null,0,null,null,2,0,null,0,0,null,0,0,0,0,0,0,null,0,230,0,0,{"$f":"MIN(HI253+HF254,HH253)","v":0},1000000,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(HY253<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY253*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY253*Adm!$GR$4)))","v":0},{"$f":"IF(HY253<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY253+HQ254+HT254+HU254+HV254-HW254,IH254),0)","v":0},0,null,0,null,2,{"$f":"IF(IC254=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC254=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,2,null,0,0,0,0,0,{"$f":"IF(IX253<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX253*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX253*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,2,{"$f":"IF(JB254=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB254=1,Adm!$HE$4,0)","v":0}]
[3,null,0,0,0,0,{"$f":"IF(L254<0.01,0,IF(Adm!$S$4=Adm!$S$8,L254*$L$15,L254*Adm!$V$4))","v":0},{"$f":"IF(L254<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L254<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L254+D255+G255+H255+I255-J255,V255),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R255=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI254<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI254*$AI$15,AI254*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,3,{"$f":"IF(AN255=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC254<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC254*$BC$16,BC254*Adm!$V$4))","v":0},null,{"$f":"IF(BC254<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,3,{"$f":"IF(BH255=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,3,0,0,0,0,{"$f":"IF(BZ254<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ254*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ254*Plus!$F$23/1000,BZ254*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ254<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ254<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ254+BQ255+BT255+BU255+BV255-BX255,CJ255),0)","v":0},0,null,null,0,null,null,3,0,null,0,0,null,null,null,3,0,0,0,0,0,{"$f":"IF(CZ254<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ254*Plus!$F$23/1000,CZ254*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ254<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ254<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ254<0.01,0,IF(Plus!$AS$2>0,CQ255*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ254+CQ255+CT255+CU255+CV255-CX255,DK255),0)","v":0},0,{"$f":"Plus!O296","v":0},null,null,0,null,null,3,0,null,0,0,null,null,0,0,0,0,0,0,null,0,231,0,0,0,1000000,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(ER254<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER254*Plus!$F$23/1000,ER254*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER254<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER254<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER254<0.01,0,IF(Plus!$AS$2>0,EI255*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER254+EI255+EL255+EM255+EN255-EP255,FC255),0)","v":0},0,{"$f":"Plus!O296","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,231,0,0,0,1000000,null,null,null,null,null,null,3,0,0,0,0,0,{"$f":"IF(GJ254<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ254*Plus!$F$23/1000,GJ254*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ254<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ254<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ254<0.01,0,IF(Plus!$AS$2>0,GA255*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ254+GA255+GD255+GE255+GF255-GH255,GU255),0)","v":0},0,{"$f":"Plus!O296","v":0},null,null,0,null,null,3,0,null,0,0,null,0,0,0,0,0,0,null,0,231,0,0,0,1000000,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(HY254<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY254*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY254*Adm!$GR$4)))","v":0},{"$f":"IF(HY254<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY254+HQ255+HT255+HU255+HV255-HW255,IH255),0)","v":0},0,null,0,null,3,{"$f":"IF(IC255=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC255=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,3,null,0,0,0,0,0,{"$f":"IF(IX254<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX254*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX254*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,3,{"$f":"IF(JB255=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB255=1,Adm!$HE$4,0)","v":0}]
[4,null,0,0,0,0,{"$f":"IF(L255<0.01,0,IF(Adm!$S$4=Adm!$S$8,L255*$L$15,L255*Adm!$V$4))","v":0},{"$f":"IF(L255<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L255<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L255+D256+G256+H256+I256-J256,V256),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R256=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI255<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI255*$AI$15,AI255*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,4,{"$f":"IF(AN256=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC255<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC255*$BC$16,BC255*Adm!$V$4))","v":0},null,{"$f":"IF(BC255<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,4,{"$f":"IF(BH256=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,4,0,0,0,0,{"$f":"IF(BZ255<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ255*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ255*Plus!$F$23/1000,BZ255*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ255<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ255<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ255+BQ256+BT256+BU256+BV256-BX256,CJ256),0)","v":0},0,null,null,0,null,null,4,0,null,0,0,null,null,null,4,0,0,0,0,0,{"$f":"IF(CZ255<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ255*Plus!$F$23/1000,CZ255*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ255<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ255<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ255<0.01,0,IF(Plus!$AS$2>0,CQ256*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ255+CQ256+CT256+CU256+CV256-CX256,DK256),0)","v":0},0,{"$f":"Plus!O297","v":0},null,null,0,null,null,4,0,null,0,0,null,null,0,0,0,0,0,0,null,0,232,0,0,0,1000000,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(ER255<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER255*Plus!$F$23/1000,ER255*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER255<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER255<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER255<0.01,0,IF(Plus!$AS$2>0,EI256*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER255+EI256+EL256+EM256+EN256-EP256,FC256),0)","v":0},0,{"$f":"Plus!O297","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,232,0,0,0,1000000,null,null,null,null,null,null,4,0,0,0,0,0,{"$f":"IF(GJ255<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ255*Plus!$F$23/1000,GJ255*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ255<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ255<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ255<0.01,0,IF(Plus!$AS$2>0,GA256*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ255+GA256+GD256+GE256+GF256-GH256,GU256),0)","v":0},0,{"$f":"Plus!O297","v":0},null,null,0,null,null,4,0,null,0,0,null,0,0,0,0,0,0,null,0,232,0,0,0,1000000,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(HY255<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY255*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY255*Adm!$GR$4)))","v":0},{"$f":"IF(HY255<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY255+HQ256+HT256+HU256+HV256-HW256,IH256),0)","v":0},0,null,0,null,4,{"$f":"IF(IC256=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC256=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,4,null,0,0,0,0,0,{"$f":"IF(IX255<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX255*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX255*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,4,{"$f":"IF(JB256=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB256=1,Adm!$HE$4,0)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L256<0.01,0,IF(Adm!$S$4=Adm!$S$8,L256*$L$15,L256*Adm!$V$4))","v":0},{"$f":"IF(L256<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L256<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L256+D257+G257+H257+I257-J257,V257),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R257=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI256<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI256*$AI$15,AI256*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,5,{"$f":"IF(AN257=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC256<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC256*$BC$16,BC256*Adm!$V$4))","v":0},null,{"$f":"IF(BC256<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,5,{"$f":"IF(BH257=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,5,0,0,0,0,{"$f":"IF(BZ256<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ256*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ256*Plus!$F$23/1000,BZ256*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ256<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ256<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ256+BQ257+BT257+BU257+BV257-BX257,CJ257),0)","v":0},0,null,null,0,null,null,5,0,null,0,0,null,null,null,5,0,0,0,0,0,{"$f":"IF(CZ256<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ256*Plus!$F$23/1000,CZ256*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ256<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ256<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ256<0.01,0,IF(Plus!$AS$2>0,CQ257*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ256+CQ257+CT257+CU257+CV257-CX257,DK257),0)","v":0},0,{"$f":"Plus!O298","v":0},null,null,0,null,null,5,0,null,0,0,null,null,0,0,0,0,0,0,null,0,233,0,0,0,1000000,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(ER256<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER256*Plus!$F$23/1000,ER256*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER256<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER256<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER256<0.01,0,IF(Plus!$AS$2>0,EI257*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER256+EI257+EL257+EM257+EN257-EP257,FC257),0)","v":0},0,{"$f":"Plus!O298","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,233,0,0,0,1000000,null,null,null,null,null,null,5,0,0,0,0,0,{"$f":"IF(GJ256<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ256*Plus!$F$23/1000,GJ256*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ256<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ256<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ256<0.01,0,IF(Plus!$AS$2>0,GA257*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ256+GA257+GD257+GE257+GF257-GH257,GU257),0)","v":0},0,{"$f":"Plus!O298","v":0},null,null,0,null,null,5,0,null,0,0,null,0,0,0,0,0,0,null,0,233,0,0,0,1000000,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(HY256<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY256*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY256*Adm!$GR$4)))","v":0},{"$f":"IF(HY256<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY256+HQ257+HT257+HU257+HV257-HW257,IH257),0)","v":0},0,null,0,null,5,{"$f":"IF(IC257=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC257=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,5,null,0,0,0,0,0,{"$f":"IF(IX256<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX256*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX256*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,5,{"$f":"IF(JB257=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB257=1,Adm!$HE$4,0)","v":0}]
[6,null,0,0,0,0,{"$f":"IF(L257<0.01,0,IF(Adm!$S$4=Adm!$S$8,L257*$L$15,L257*Adm!$V$4))","v":0},{"$f":"IF(L257<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L257<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L257+D258+G258+H258+I258-J258,V258),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R258=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI257<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI257*$AI$15,AI257*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,6,{"$f":"IF(AN258=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC257<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC257*$BC$16,BC257*Adm!$V$4))","v":0},null,{"$f":"IF(BC257<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,6,{"$f":"IF(BH258=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,6,0,0,0,0,{"$f":"IF(BZ257<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ257*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ257*Plus!$F$23/1000,BZ257*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ257<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ257<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ257+BQ258+BT258+BU258+BV258-BX258,CJ258),0)","v":0},0,null,null,0,null,null,6,0,null,0,0,null,null,null,6,0,0,0,0,0,{"$f":"IF(CZ257<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ257*Plus!$F$23/1000,CZ257*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ257<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ257<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ257<0.01,0,IF(Plus!$AS$2>0,CQ258*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ257+CQ258+CT258+CU258+CV258-CX258,DK258),0)","v":0},0,{"$f":"Plus!O299","v":0},null,null,0,null,null,6,0,null,0,0,null,null,0,0,0,0,0,0,null,0,234,0,0,0,1000000,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(ER257<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER257*Plus!$F$23/1000,ER257*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER257<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER257<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER257<0.01,0,IF(Plus!$AS$2>0,EI258*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER257+EI258+EL258+EM258+EN258-EP258,FC258),0)","v":0},0,{"$f":"Plus!O299","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,234,0,0,0,1000000,null,null,null,null,null,null,6,0,0,0,0,0,{"$f":"IF(GJ257<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ257*Plus!$F$23/1000,GJ257*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ257<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ257<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ257<0.01,0,IF(Plus!$AS$2>0,GA258*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ257+GA258+GD258+GE258+GF258-GH258,GU258),0)","v":0},0,{"$f":"Plus!O299","v":0},null,null,0,null,null,6,0,null,0,0,null,0,0,0,0,0,0,null,0,234,0,0,0,1000000,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(HY257<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY257*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY257*Adm!$GR$4)))","v":0},{"$f":"IF(HY257<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY257+HQ258+HT258+HU258+HV258-HW258,IH258),0)","v":0},0,null,0,null,6,{"$f":"IF(IC258=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC258=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,6,null,0,0,0,0,0,{"$f":"IF(IX257<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX257*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX257*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,6,{"$f":"IF(JB258=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB258=1,Adm!$HE$4,0)","v":0}]
[7,null,0,0,0,0,{"$f":"IF(L258<0.01,0,IF(Adm!$S$4=Adm!$S$8,L258*$L$15,L258*Adm!$V$4))","v":0},{"$f":"IF(L258<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L258<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L258+D259+G259+H259+I259-J259,V259),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R259=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI258<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI258*$AI$15,AI258*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,7,{"$f":"IF(AN259=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC258<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC258*$BC$16,BC258*Adm!$V$4))","v":0},null,{"$f":"IF(BC258<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,7,{"$f":"IF(BH259=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,7,0,0,0,0,{"$f":"IF(BZ258<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ258*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ258*Plus!$F$23/1000,BZ258*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ258<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ258<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ258+BQ259+BT259+BU259+BV259-BX259,CJ259),0)","v":0},0,null,null,0,null,null,7,0,null,0,0,null,null,null,7,0,0,0,0,0,{"$f":"IF(CZ258<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ258*Plus!$F$23/1000,CZ258*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ258<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ258<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ258<0.01,0,IF(Plus!$AS$2>0,CQ259*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ258+CQ259+CT259+CU259+CV259-CX259,DK259),0)","v":0},0,{"$f":"Plus!O300","v":0},null,null,0,null,null,7,0,null,0,0,null,null,0,0,0,0,0,0,null,0,235,0,0,0,1000000,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(ER258<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER258*Plus!$F$23/1000,ER258*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER258<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER258<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER258<0.01,0,IF(Plus!$AS$2>0,EI259*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER258+EI259+EL259+EM259+EN259-EP259,FC259),0)","v":0},0,{"$f":"Plus!O300","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,235,0,0,0,1000000,null,null,null,null,null,null,7,0,0,0,0,0,{"$f":"IF(GJ258<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ258*Plus!$F$23/1000,GJ258*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ258<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ258<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ258<0.01,0,IF(Plus!$AS$2>0,GA259*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ258+GA259+GD259+GE259+GF259-GH259,GU259),0)","v":0},0,{"$f":"Plus!O300","v":0},null,null,0,null,null,7,0,null,0,0,null,0,0,0,0,0,0,null,0,235,0,0,0,1000000,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(HY258<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY258*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY258*Adm!$GR$4)))","v":0},{"$f":"IF(HY258<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY258+HQ259+HT259+HU259+HV259-HW259,IH259),0)","v":0},0,null,0,null,7,{"$f":"IF(IC259=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC259=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,7,null,0,0,0,0,0,{"$f":"IF(IX258<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX258*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX258*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,7,{"$f":"IF(JB259=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB259=1,Adm!$HE$4,0)","v":0}]
[8,null,0,0,0,0,{"$f":"IF(L259<0.01,0,IF(Adm!$S$4=Adm!$S$8,L259*$L$15,L259*Adm!$V$4))","v":0},{"$f":"IF(L259<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L259<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L259+D260+G260+H260+I260-J260,V260),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R260=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI259<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI259*$AI$15,AI259*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,8,{"$f":"IF(AN260=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC259<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC259*$BC$16,BC259*Adm!$V$4))","v":0},null,{"$f":"IF(BC259<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,8,{"$f":"IF(BH260=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,8,0,0,0,0,{"$f":"IF(BZ259<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ259*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ259*Plus!$F$23/1000,BZ259*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ259<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ259<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ259+BQ260+BT260+BU260+BV260-BX260,CJ260),0)","v":0},0,null,null,0,null,null,8,0,null,0,0,null,null,null,8,0,0,0,0,0,{"$f":"IF(CZ259<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ259*Plus!$F$23/1000,CZ259*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ259<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ259<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ259<0.01,0,IF(Plus!$AS$2>0,CQ260*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ259+CQ260+CT260+CU260+CV260-CX260,DK260),0)","v":0},0,{"$f":"Plus!O301","v":0},null,null,0,null,null,8,0,null,0,0,null,null,0,0,0,0,0,0,null,0,236,0,0,0,1000000,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(ER259<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER259*Plus!$F$23/1000,ER259*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER259<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER259<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER259<0.01,0,IF(Plus!$AS$2>0,EI260*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER259+EI260+EL260+EM260+EN260-EP260,FC260),0)","v":0},0,{"$f":"Plus!O301","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,236,0,0,0,1000000,null,null,null,null,null,null,8,0,0,0,0,0,{"$f":"IF(GJ259<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ259*Plus!$F$23/1000,GJ259*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ259<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ259<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ259<0.01,0,IF(Plus!$AS$2>0,GA260*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ259+GA260+GD260+GE260+GF260-GH260,GU260),0)","v":0},0,{"$f":"Plus!O301","v":0},null,null,0,null,null,8,0,null,0,0,null,0,0,0,0,0,0,null,0,236,0,0,0,1000000,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(HY259<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY259*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY259*Adm!$GR$4)))","v":0},{"$f":"IF(HY259<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY259+HQ260+HT260+HU260+HV260-HW260,IH260),0)","v":0},0,null,0,null,8,{"$f":"IF(IC260=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC260=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,8,null,0,0,0,0,0,{"$f":"IF(IX259<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX259*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX259*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,8,{"$f":"IF(JB260=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB260=1,Adm!$HE$4,0)","v":0}]
[9,null,0,0,0,0,{"$f":"IF(L260<0.01,0,IF(Adm!$S$4=Adm!$S$8,L260*$L$15,L260*Adm!$V$4))","v":0},{"$f":"IF(L260<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L260<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L260+D261+G261+H261+I261-J261,V261),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R261=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI260<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI260*$AI$15,AI260*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,9,{"$f":"IF(AN261=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC260<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC260*$BC$16,BC260*Adm!$V$4))","v":0},null,{"$f":"IF(BC260<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,9,{"$f":"IF(BH261=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,9,0,0,0,0,{"$f":"IF(BZ260<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ260*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ260*Plus!$F$23/1000,BZ260*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ260<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ260<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ260+BQ261+BT261+BU261+BV261-BX261,CJ261),0)","v":0},0,null,null,0,null,null,9,0,null,0,0,null,null,null,9,0,0,0,0,0,{"$f":"IF(CZ260<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ260*Plus!$F$23/1000,CZ260*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ260<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ260<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ260<0.01,0,IF(Plus!$AS$2>0,CQ261*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ260+CQ261+CT261+CU261+CV261-CX261,DK261),0)","v":0},0,{"$f":"Plus!O302","v":0},null,null,0,null,null,9,0,null,0,0,null,null,0,0,0,0,0,0,null,0,237,0,0,0,1000000,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(ER260<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER260*Plus!$F$23/1000,ER260*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER260<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER260<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER260<0.01,0,IF(Plus!$AS$2>0,EI261*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER260+EI261+EL261+EM261+EN261-EP261,FC261),0)","v":0},0,{"$f":"Plus!O302","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,237,0,0,0,1000000,null,null,null,null,null,null,9,0,0,0,0,0,{"$f":"IF(GJ260<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ260*Plus!$F$23/1000,GJ260*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ260<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ260<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ260<0.01,0,IF(Plus!$AS$2>0,GA261*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ260+GA261+GD261+GE261+GF261-GH261,GU261),0)","v":0},0,{"$f":"Plus!O302","v":0},null,null,0,null,null,9,0,null,0,0,null,0,0,0,0,0,0,null,0,237,0,0,0,1000000,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(HY260<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY260*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY260*Adm!$GR$4)))","v":0},{"$f":"IF(HY260<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY260+HQ261+HT261+HU261+HV261-HW261,IH261),0)","v":0},0,null,0,null,9,{"$f":"IF(IC261=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC261=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,9,null,0,0,0,0,0,{"$f":"IF(IX260<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX260*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX260*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,9,{"$f":"IF(JB261=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB261=1,Adm!$HE$4,0)","v":0}]
[10,null,0,0,0,0,{"$f":"IF(L261<0.01,0,IF(Adm!$S$4=Adm!$S$8,L261*$L$15,L261*Adm!$V$4))","v":0},{"$f":"IF(L261<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L261<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L261+D262+G262+H262+I262-J262,V262),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R262=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI261<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI261*$AI$15,AI261*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,10,{"$f":"IF(AN262=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC261<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC261*$BC$16,BC261*Adm!$V$4))","v":0},null,{"$f":"IF(BC261<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,10,{"$f":"IF(BH262=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,10,0,0,0,0,{"$f":"IF(BZ261<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ261*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ261*Plus!$F$23/1000,BZ261*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ261<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ261<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ261+BQ262+BT262+BU262+BV262-BX262,CJ262),0)","v":0},0,null,null,0,null,null,10,0,null,0,0,null,null,null,10,0,0,0,0,0,{"$f":"IF(CZ261<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ261*Plus!$F$23/1000,CZ261*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ261<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ261<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ261<0.01,0,IF(Plus!$AS$2>0,CQ262*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ261+CQ262+CT262+CU262+CV262-CX262,DK262),0)","v":0},0,{"$f":"Plus!O303","v":0},null,null,0,null,null,10,0,null,0,0,null,null,0,0,0,0,0,0,null,0,238,0,0,0,1000000,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(ER261<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER261*Plus!$F$23/1000,ER261*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER261<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER261<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER261<0.01,0,IF(Plus!$AS$2>0,EI262*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER261+EI262+EL262+EM262+EN262-EP262,FC262),0)","v":0},0,{"$f":"Plus!O303","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,238,0,0,0,1000000,null,null,null,null,null,null,10,0,0,0,0,0,{"$f":"IF(GJ261<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ261*Plus!$F$23/1000,GJ261*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ261<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ261<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ261<0.01,0,IF(Plus!$AS$2>0,GA262*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ261+GA262+GD262+GE262+GF262-GH262,GU262),0)","v":0},0,{"$f":"Plus!O303","v":0},null,null,0,null,null,10,0,null,0,0,null,0,0,0,0,0,0,null,0,238,0,0,0,1000000,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(HY261<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY261*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY261*Adm!$GR$4)))","v":0},{"$f":"IF(HY261<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY261+HQ262+HT262+HU262+HV262-HW262,IH262),0)","v":0},0,null,0,null,10,{"$f":"IF(IC262=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC262=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,10,null,0,0,0,0,0,{"$f":"IF(IX261<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX261*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX261*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,10,{"$f":"IF(JB262=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB262=1,Adm!$HE$4,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L262<0.01,0,IF(Adm!$S$4=Adm!$S$8,L262*$L$15,L262*Adm!$V$4))","v":0},{"$f":"IF(L262<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L262<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L262+D263+G263+H263+I263-J263,V263),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R263=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI262<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI262*$AI$15,AI262*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,11,{"$f":"IF(AN263=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC262<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC262*$BC$16,BC262*Adm!$V$4))","v":0},null,{"$f":"IF(BC262<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,11,{"$f":"IF(BH263=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,11,0,0,0,0,{"$f":"IF(BZ262<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ262*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ262*Plus!$F$23/1000,BZ262*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ262<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ262<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ262+BQ263+BT263+BU263+BV263-BX263,CJ263),0)","v":0},0,null,null,0,null,null,11,0,null,0,0,null,null,null,11,0,0,0,0,0,{"$f":"IF(CZ262<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ262*Plus!$F$23/1000,CZ262*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ262<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ262<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ262<0.01,0,IF(Plus!$AS$2>0,CQ263*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ262+CQ263+CT263+CU263+CV263-CX263,DK263),0)","v":0},0,{"$f":"Plus!O304","v":0},null,null,0,null,null,11,0,null,0,0,null,null,0,0,0,0,0,0,null,0,239,0,0,0,1000000,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(ER262<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER262*Plus!$F$23/1000,ER262*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER262<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER262<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER262<0.01,0,IF(Plus!$AS$2>0,EI263*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER262+EI263+EL263+EM263+EN263-EP263,FC263),0)","v":0},0,{"$f":"Plus!O304","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,239,0,0,0,1000000,null,null,null,null,null,null,11,0,0,0,0,0,{"$f":"IF(GJ262<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ262*Plus!$F$23/1000,GJ262*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ262<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ262<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ262<0.01,0,IF(Plus!$AS$2>0,GA263*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ262+GA263+GD263+GE263+GF263-GH263,GU263),0)","v":0},0,{"$f":"Plus!O304","v":0},null,null,0,null,null,11,0,null,0,0,null,0,0,0,0,0,0,null,0,239,0,0,0,1000000,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(HY262<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY262*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY262*Adm!$GR$4)))","v":0},{"$f":"IF(HY262<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY262+HQ263+HT263+HU263+HV263-HW263,IH263),0)","v":0},0,null,0,null,11,{"$f":"IF(IC263=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC263=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,11,null,0,0,0,0,0,{"$f":"IF(IX262<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX262*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX262*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,11,{"$f":"IF(JB263=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB263=1,Adm!$HE$4,0)","v":0}]
[12,null,0,0,0,0,{"$f":"IF(L263<0.01,0,IF(Adm!$S$4=Adm!$S$8,L263*$L$15,L263*Adm!$V$4))","v":0},{"$f":"IF(L263<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L263<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L263+D264+G264+H264+I264-J264,V264),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R264=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,0,0,0,0,{"$f":"IF(AI263<0.01,0,IF(Adm!$S$4=Adm!$S$8,AI263*$AI$15,AI263*Adm!$V$4))","v":0},null,null,0,null,0,null,0,null,null,12,{"$f":"IF(AN264=1,Cal!$AC$127,0)","v":0},null,null,null,null,null,0,0,0,0,{"$f":"IF(BC263<0.01,0,IF(Adm!$S$4=Adm!$S$8,BC263*$BC$16,BC263*Adm!$V$4))","v":0},null,{"$f":"IF(BC263<0.01,0,Adm!$Q$6)","v":0},0,0,null,0,null,null,12,{"$f":"IF(BH264=1,Cal!$AD$127,0)","v":0},null,null,null,null,null,12,0,0,0,0,{"$f":"IF(BZ263<0.01,0,IF(Plus!$F$22=Plus!$AN$4,BZ263*$BZ$15,IF(Plus!$F$22=Plus!$AN$3,BZ263*Plus!$F$23/1000,BZ263*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(BZ263<0.01,0,IF(Plus!$F$24=Plus!$AO$3,Plus!$G$13*Plus!$AR$2/1.16,IF(Plus!$F$10=Plus!$AK$7,0,Plus!$G$13*Plus!$AR$2/1.16)))","v":0},{"$f":"IF(BZ263<0.01,0,Plus!$BD$2)","v":0},null,0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(BZ263+BQ264+BT264+BU264+BV264-BX264,CJ264),0)","v":0},0,null,null,0,null,null,12,0,null,0,0,null,null,null,12,0,0,0,0,0,{"$f":"IF(CZ263<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,CZ263*Plus!$F$23/1000,CZ263*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(CZ263<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(CZ263<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(CZ263<0.01,0,IF(Plus!$AS$2>0,CQ264*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(CZ263+CQ264+CT264+CU264+CV264-CX264,DK264),0)","v":0},0,{"$f":"Plus!O305","v":0},null,null,0,null,null,12,0,null,0,0,null,null,0,0,0,0,0,0,null,0,240,0,0,0,1000000,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(ER263<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,ER263*Plus!$F$23/1000,ER263*VLOOKUP(Plus!$G$21,Plus!$AP$2:'Plus'!$AQ$5,2,0))))","v":0},{"$f":"IF(ER263<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$G$13*Plus!$AR$2)))","v":0},{"$f":"IF(ER263<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(ER263<0.01,0,IF(Plus!$AS$2>0,EI264*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(ER263+EI264+EL264+EM264+EN264-EP264,FC264),0)","v":0},0,{"$f":"Plus!O305","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,240,0,0,0,1000000,null,null,null,null,null,null,12,0,0,0,0,0,{"$f":"IF(GJ263<0.01,0,IF(Plus!$F$22=Plus!$AN$4,0,IF(Plus!$F$22=Plus!$AN$3,GJ263*Plus!$F$23/1000,GJ263*VLOOKUP(Plus!$G$21,Plus!$AP$2:$AQ$5,2,0))))","v":0},{"$f":"IF(GJ263<0.01,0,IF(Plus!$F$24=Plus!$AO$3,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13,Plus!$F$10=Plus!$AK$14),0,IF(OR(Plus!$F$10=Plus!$AK$10,Plus!$F$10=Plus!$AK$11),Plus!$G$13*Adm!$W$7,Plus!$G$13*Adm!$X$4))))","v":0},{"$f":"IF(GJ263<0.01,0,IF(OR(Plus!$F$10=Plus!$AK$7,Plus!$F$10=Plus!$AK$13),0,Plus!$BD$2*1.16))","v":0},{"$f":"IF(GJ263<0.01,0,IF(Plus!$AS$2>0,GA264*Plus!$AS$3,0))","v":0},0,{"$f":"IF(Plus!$F$10=Plus!$AK$3,MIN(GJ263+GA264+GD264+GE264+GF264-GH264,GU264),0)","v":0},0,{"$f":"Plus!O305","v":0},null,null,0,null,null,12,0,null,0,0,null,0,0,0,0,0,0,null,0,240,0,0,0,1000000,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(HY263<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,HY263*$HY$15,IF(Adm!$GO$12=Adm!$GO$13,0,HY263*Adm!$GR$4)))","v":0},{"$f":"IF(HY263<0.01,0,IF(Adm!$GO$5=Adm!$GO$8,Cal!$BO$108*$HY$16/1.16,IF(Adm!$GO$12=Adm!$GO$13,0,Cal!$BO$108*Adm!$GS$4/1.16)))","v":0},0,0,{"$f":"IF(Adm!$GD$6=\"si\",MIN(HY263+HQ264+HT264+HU264+HV264-HW264,IH264),0)","v":0},0,null,0,null,12,{"$f":"IF(IC264=1,Cal!$BO$127,0)","v":0},{"$f":"IF(IC264=1,Adm!$HE$4,0)","v":0},null,0,0,null,null,null,12,null,0,0,0,0,0,{"$f":"IF(IX263<0.01,0,IF(Adm!$GO$4=Adm!$GO$8,IX263*$IX$15,IF(Adm!$GO$12=Adm!$GO$13,0,IX263*Adm!$GR$4)))","v":0},null,0,0,null,0,null,0,null,12,{"$f":"IF(JB264=1,Cal!$BP$127,0)","v":0},{"$f":"IF(JB264=1,Adm!$HE$4,0)","v":0}]
[1,null,{"$f":"IF(L264<0.01,0,C264+1)","v":0},{"$f":"IF(L264<0.01,0,L264*$F$9*30.4166/360)","v":0},{"$f":"IF(L264<0.01,0,F265-D265)","v":0},{"$f":"IF(L264<0.1,0,MIN(L264+D265,F264*(1+S265)))","v":0},{"$f":"IF(L264<0.01,0,IF(Adm!$S$4=Adm!$S$8,L264*$L$15,L264*Adm!$V$4))","v":0},{"$f":"IF(L264<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L264<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L264<0.01,0,F265+G265+H265+I265)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L264+D265+G265+H265+I265-J265,V265),0)","v":0},{"$f":"IF(L264<0.01,0,L264-E265-K265)","v":0},null,null,{"$f":"J265+K265","v":0},null,null,1,{"$f":"IF(R265=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A265,2)=0,U265*0.05*2,0)","v":0}]
[2,null,0,0,0,0,{"$f":"IF(L265<0.01,0,IF(Adm!$S$4=Adm!$S$8,L265*$L$15,L265*Adm!$V$4))","v":0},{"$f":"IF(L265<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L265<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L265+D266+G266+H266+I266-J266,V266),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R266=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALES",{"$f":"SUM(BQ25:BQ264)","v":0},{"$f":"SUM(BR25:BR264)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALES",{"$f":"SUM(CQ25:CQ264)","v":0},0,0,0,0,0,null,{"$f":"SUM(CX25:CX264)","v":0},{"$f":"SUM(CY25:CY264)","v":0},null,null,{"$f":"SUM(DB25:DB264)","v":0},{"$f":"SUM(DC25:DC264)","v":0},{"$f":"SUM(DD25:DD264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALES",{"$f":"SUM(EI25:EI264)","v":0},0,0,0,0,0,null,{"$f":"SUM(EP25:EP264)","v":0},{"$f":"SUM(EQ25:EQ264)","v":0},null,null,null,null,{"$f":"SUM(EV25:EV264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALES",{"$f":"SUM(GA25:GA264)","v":0},0,0,0,0,0,null,{"$f":"SUM(GH25:GH264)","v":0},{"$f":"SUM(GI25:GI264)","v":0},null,null,{"$f":"SUM(GL25:GL264)","v":0},{"$f":"SUM(GM25:GM264)","v":0},{"$f":"SUM(GN25:GN264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HQ25:HQ264)","v":0},0,0,0,0,0,0,0]
[3,null,0,0,0,0,{"$f":"IF(L266<0.01,0,IF(Adm!$S$4=Adm!$S$8,L266*$L$15,L266*Adm!$V$4))","v":0},{"$f":"IF(L266<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L266<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L266+D267+G267+H267+I267-J267,V267),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R267=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IP25:IP264)","v":0},0,0,0,0,0,0,0]
[4,null,0,0,0,0,{"$f":"IF(L267<0.01,0,IF(Adm!$S$4=Adm!$S$8,L267*$L$15,L267*Adm!$V$4))","v":0},{"$f":"IF(L267<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L267<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L267+D268+G268+H268+I268-J268,V268),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R268=1,Cal!$AB$127,0)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ET25:ET264)","v":0},{"$f":"SUM(EU25:EU264)","v":0}]
[5,null,0,0,0,0,{"$f":"IF(L268<0.01,0,IF(Adm!$S$4=Adm!$S$8,L268*$L$15,L268*Adm!$V$4))","v":0},{"$f":"IF(L268<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L268<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L268+D269+G269+H269+I269-J269,V269),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R269=1,Cal!$AB$127,0)","v":0},null,0,0]
[6,null,0,0,0,0,{"$f":"IF(L269<0.01,0,IF(Adm!$S$4=Adm!$S$8,L269*$L$15,L269*Adm!$V$4))","v":0},{"$f":"IF(L269<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L269<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L269+D270+G270+H270+I270-J270,V270),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R270=1,Cal!$AB$127,0)","v":0},null,0,0]
[7,null,0,0,0,0,{"$f":"IF(L270<0.01,0,IF(Adm!$S$4=Adm!$S$8,L270*$L$15,L270*Adm!$V$4))","v":0},{"$f":"IF(L270<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L270<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L270+D271+G271+H271+I271-J271,V271),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R271=1,Cal!$AB$127,0)","v":0},null,0,0]
[8,null,0,0,0,0,{"$f":"IF(L271<0.01,0,IF(Adm!$S$4=Adm!$S$8,L271*$L$15,L271*Adm!$V$4))","v":0},{"$f":"IF(L271<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L271<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L271+D272+G272+H272+I272-J272,V272),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R272=1,Cal!$AB$127,0)","v":0},null,0,0]
[9,null,0,0,0,0,{"$f":"IF(L272<0.01,0,IF(Adm!$S$4=Adm!$S$8,L272*$L$15,L272*Adm!$V$4))","v":0},{"$f":"IF(L272<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L272<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L272+D273+G273+H273+I273-J273,V273),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R273=1,Cal!$AB$127,0)","v":0},null,0,0]
[10,null,0,0,0,0,{"$f":"IF(L273<0.01,0,IF(Adm!$S$4=Adm!$S$8,L273*$L$15,L273*Adm!$V$4))","v":0},{"$f":"IF(L273<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L273<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L273+D274+G274+H274+I274-J274,V274),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R274=1,Cal!$AB$127,0)","v":0},null,0,0]
[11,null,0,0,0,0,{"$f":"IF(L274<0.01,0,IF(Adm!$S$4=Adm!$S$8,L274*$L$15,L274*Adm!$V$4))","v":0},{"$f":"IF(L274<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L274<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L274+D275+G275+H275+I275-J275,V275),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R275=1,Cal!$AB$127,0)","v":0},null,0,0]
[12,null,0,0,0,0,{"$f":"IF(L275<0.01,0,IF(Adm!$S$4=Adm!$S$8,L275*$L$15,L275*Adm!$V$4))","v":0},{"$f":"IF(L275<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L275<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L275+D276+G276+H276+I276-J276,V276),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R276=1,Cal!$AB$127,0)","v":0},null,0,0]
[1,null,0,0,0,0,{"$f":"IF(L276<0.01,0,IF(Adm!$S$4=Adm!$S$8,L276*$L$15,L276*Adm!$V$4))","v":0},{"$f":"IF(L276<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L276<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L276+D277+G277+H277+I277-J277,V277),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R277=1,Cal!$AB$127,0)","v":0},null,0,0]
[2,null,0,0,0,0,{"$f":"IF(L277<0.01,0,IF(Adm!$S$4=Adm!$S$8,L277*$L$15,L277*Adm!$V$4))","v":0},{"$f":"IF(L277<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L277<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L277+D278+G278+H278+I278-J278,V278),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R278=1,Cal!$AB$127,0)","v":0},null,0,0]
[3,null,0,0,0,0,{"$f":"IF(L278<0.01,0,IF(Adm!$S$4=Adm!$S$8,L278*$L$15,L278*Adm!$V$4))","v":0},{"$f":"IF(L278<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L278<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L278+D279+G279+H279+I279-J279,V279),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R279=1,Cal!$AB$127,0)","v":0},null,0,0]
[4,null,0,0,0,0,{"$f":"IF(L279<0.01,0,IF(Adm!$S$4=Adm!$S$8,L279*$L$15,L279*Adm!$V$4))","v":0},{"$f":"IF(L279<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L279<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L279+D280+G280+H280+I280-J280,V280),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R280=1,Cal!$AB$127,0)","v":0},null,0,0]
[{"$f":"IF(A280=12,1,A280+1)","v":5},null,0,0,0,0,{"$f":"IF(L280<0.01,0,IF(Adm!$S$4=Adm!$S$8,L280*$L$15,L280*Adm!$V$4))","v":0},{"$f":"IF(L280<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L280<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L280+D281+G281+H281+I281-J281,V281),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R281=1,Cal!$AB$127,0)","v":0},null,0,0]
[6,null,0,0,0,0,{"$f":"IF(L281<0.01,0,IF(Adm!$S$4=Adm!$S$8,L281*$L$15,L281*Adm!$V$4))","v":0},{"$f":"IF(L281<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L281<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L281+D282+G282+H282+I282-J282,V282),0)","v":0},0,null,null,0,null,null,{"$f":"IF(R281=12,1,R281+1)","v":6},{"$f":"IF(R282=1,Cal!$AB$127,0)","v":0},null,0,0]
[7,null,0,0,0,0,{"$f":"IF(L282<0.01,0,IF(Adm!$S$4=Adm!$S$8,L282*$L$15,L282*Adm!$V$4))","v":0},{"$f":"IF(L282<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L282<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L282+D283+G283+H283+I283-J283,V283),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R283=1,Cal!$AB$127,0)","v":0},null,{"$f":"U282","v":0},0]
[8,null,0,0,0,0,{"$f":"IF(L283<0.01,0,IF(Adm!$S$4=Adm!$S$8,L283*$L$15,L283*Adm!$V$4))","v":0},{"$f":"IF(L283<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L283<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L283+D284+G284+H284+I284-J284,V284),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R284=1,Cal!$AB$127,0)","v":0},null,0,0]
[9,null,0,0,0,0,{"$f":"IF(L284<0.01,0,IF(Adm!$S$4=Adm!$S$8,L284*$L$15,L284*Adm!$V$4))","v":0},{"$f":"IF(L284<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L284<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L284+D285+G285+H285+I285-J285,V285),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R285=1,Cal!$AB$127,0)","v":0},null,0,0]
[10,null,0,0,0,0,{"$f":"IF(L285<0.01,0,IF(Adm!$S$4=Adm!$S$8,L285*$L$15,L285*Adm!$V$4))","v":0},{"$f":"IF(L285<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L285<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L285+D286+G286+H286+I286-J286,V286),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R286=1,Cal!$AB$127,0)","v":0},null,0,0]
[11,null,0,0,0,0,{"$f":"IF(L286<0.01,0,IF(Adm!$S$4=Adm!$S$8,L286*$L$15,L286*Adm!$V$4))","v":0},{"$f":"IF(L286<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L286<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L286+D287+G287+H287+I287-J287,V287),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R287=1,Cal!$AB$127,0)","v":0},null,0,0]
[12,null,0,0,0,0,{"$f":"IF(L287<0.01,0,IF(Adm!$S$4=Adm!$S$8,L287*$L$15,L287*Adm!$V$4))","v":0},{"$f":"IF(L287<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L287<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L287+D288+G288+H288+I288-J288,V288),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R288=1,Cal!$AB$127,0)","v":0},null,0,0]
[1,null,0,0,0,0,{"$f":"IF(L288<0.01,0,IF(Adm!$S$4=Adm!$S$8,L288*$L$15,L288*Adm!$V$4))","v":0},{"$f":"IF(L288<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L288<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L288+D289+G289+H289+I289-J289,V289),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R289=1,Cal!$AB$127,0)","v":0},null,0,0]
[2,null,0,0,0,0,{"$f":"IF(L289<0.01,0,IF(Adm!$S$4=Adm!$S$8,L289*$L$15,L289*Adm!$V$4))","v":0},{"$f":"IF(L289<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L289<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L289+D290+G290+H290+I290-J290,V290),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R290=1,Cal!$AB$127,0)","v":0},null,0,0]
[3,null,0,0,0,0,{"$f":"IF(L290<0.01,0,IF(Adm!$S$4=Adm!$S$8,L290*$L$15,L290*Adm!$V$4))","v":0},{"$f":"IF(L290<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L290<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L290+D291+G291+H291+I291-J291,V291),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R291=1,Cal!$AB$127,0)","v":0},null,0,0]
[4,null,0,0,0,0,{"$f":"IF(L291<0.01,0,IF(Adm!$S$4=Adm!$S$8,L291*$L$15,L291*Adm!$V$4))","v":0},{"$f":"IF(L291<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L291<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L291+D292+G292+H292+I292-J292,V292),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R292=1,Cal!$AB$127,0)","v":0},null,0,0]
[5,null,0,0,0,0,{"$f":"IF(L292<0.01,0,IF(Adm!$S$4=Adm!$S$8,L292*$L$15,L292*Adm!$V$4))","v":0},{"$f":"IF(L292<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L292<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L292+D293+G293+H293+I293-J293,V293),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R293=1,Cal!$AB$127,0)","v":0},null,0,0]
[6,null,0,0,0,0,{"$f":"IF(L293<0.01,0,IF(Adm!$S$4=Adm!$S$8,L293*$L$15,L293*Adm!$V$4))","v":0},{"$f":"IF(L293<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L293<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L293+D294+G294+H294+I294-J294,V294),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R294=1,Cal!$AB$127,0)","v":0},null,0,0]
[7,null,0,0,0,0,{"$f":"IF(L294<0.01,0,IF(Adm!$S$4=Adm!$S$8,L294*$L$15,L294*Adm!$V$4))","v":0},{"$f":"IF(L294<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L294<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L294+D295+G295+H295+I295-J295,V295),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R295=1,Cal!$AB$127,0)","v":0},null,0,0]
[8,null,0,0,0,0,{"$f":"IF(L295<0.01,0,IF(Adm!$S$4=Adm!$S$8,L295*$L$15,L295*Adm!$V$4))","v":0},{"$f":"IF(L295<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L295<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L295+D296+G296+H296+I296-J296,V296),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R296=1,Cal!$AB$127,0)","v":0},null,0,0]
[9,null,0,0,0,0,{"$f":"IF(L296<0.01,0,IF(Adm!$S$4=Adm!$S$8,L296*$L$15,L296*Adm!$V$4))","v":0},{"$f":"IF(L296<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L296<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L296+D297+G297+H297+I297-J297,V297),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R297=1,Cal!$AB$127,0)","v":0},null,0,0]
[10,null,0,0,0,0,{"$f":"IF(L297<0.01,0,IF(Adm!$S$4=Adm!$S$8,L297*$L$15,L297*Adm!$V$4))","v":0},{"$f":"IF(L297<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L297<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L297+D298+G298+H298+I298-J298,V298),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R298=1,Cal!$AB$127,0)","v":0},null,0,0]
[11,null,0,0,0,0,{"$f":"IF(L298<0.01,0,IF(Adm!$S$4=Adm!$S$8,L298*$L$15,L298*Adm!$V$4))","v":0},{"$f":"IF(L298<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L298<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L298+D299+G299+H299+I299-J299,V299),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R299=1,Cal!$AB$127,0)","v":0},null,0,0]
[12,null,0,0,0,0,{"$f":"IF(L299<0.01,0,IF(Adm!$S$4=Adm!$S$8,L299*$L$15,L299*Adm!$V$4))","v":0},{"$f":"IF(L299<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L299<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L299+D300+G300+H300+I300-J300,V300),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R300=1,Cal!$AB$127,0)","v":0},null,0,0]
[1,null,0,0,0,0,{"$f":"IF(L300<0.01,0,IF(Adm!$S$4=Adm!$S$8,L300*$L$15,L300*Adm!$V$4))","v":0},{"$f":"IF(L300<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L300<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L300+D301+G301+H301+I301-J301,V301),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R301=1,Cal!$AB$127,0)","v":0},null,0,0]
[2,null,0,0,0,0,{"$f":"IF(L301<0.01,0,IF(Adm!$S$4=Adm!$S$8,L301*$L$15,L301*Adm!$V$4))","v":0},{"$f":"IF(L301<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L301<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L301+D302+G302+H302+I302-J302,V302),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R302=1,Cal!$AB$127,0)","v":0},null,0,0]
[3,null,0,0,0,0,{"$f":"IF(L302<0.01,0,IF(Adm!$S$4=Adm!$S$8,L302*$L$15,L302*Adm!$V$4))","v":0},{"$f":"IF(L302<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L302<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L302+D303+G303+H303+I303-J303,V303),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R303=1,Cal!$AB$127,0)","v":0},null,0,0]
[4,null,0,0,0,0,{"$f":"IF(L303<0.01,0,IF(Adm!$S$4=Adm!$S$8,L303*$L$15,L303*Adm!$V$4))","v":0},{"$f":"IF(L303<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L303<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L303+D304+G304+H304+I304-J304,V304),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R304=1,Cal!$AB$127,0)","v":0},null,0,0]
[5,null,0,0,0,0,{"$f":"IF(L304<0.01,0,IF(Adm!$S$4=Adm!$S$8,L304*$L$15,L304*Adm!$V$4))","v":0},{"$f":"IF(L304<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L304<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L304+D305+G305+H305+I305-J305,V305),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R305=1,Cal!$AB$127,0)","v":0},null,0,0]
[6,null,0,0,0,0,{"$f":"IF(L305<0.01,0,IF(Adm!$S$4=Adm!$S$8,L305*$L$15,L305*Adm!$V$4))","v":0},{"$f":"IF(L305<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L305<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L305+D306+G306+H306+I306-J306,V306),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R306=1,Cal!$AB$127,0)","v":0},null,0,0]
[7,null,0,0,0,0,{"$f":"IF(L306<0.01,0,IF(Adm!$S$4=Adm!$S$8,L306*$L$15,L306*Adm!$V$4))","v":0},{"$f":"IF(L306<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L306<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L306+D307+G307+H307+I307-J307,V307),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R307=1,Cal!$AB$127,0)","v":0},null,0,0]
[8,null,0,0,0,0,{"$f":"IF(L307<0.01,0,IF(Adm!$S$4=Adm!$S$8,L307*$L$15,L307*Adm!$V$4))","v":0},{"$f":"IF(L307<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L307<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L307+D308+G308+H308+I308-J308,V308),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R308=1,Cal!$AB$127,0)","v":0},null,0,0]
[9,null,0,0,0,0,{"$f":"IF(L308<0.01,0,IF(Adm!$S$4=Adm!$S$8,L308*$L$15,L308*Adm!$V$4))","v":0},{"$f":"IF(L308<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L308<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L308+D309+G309+H309+I309-J309,V309),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R309=1,Cal!$AB$127,0)","v":0},null,0,0]
[10,null,{"$f":"IF(L309<0.01,0,C309+1)","v":0},{"$f":"IF(L309<0.01,0,L309*$F$9*30.4166/360)","v":0},{"$f":"IF(L309<0.01,0,F310-D310)","v":0},{"$f":"IF(L309<0.1,0,MIN(L309+D310,F309*(1+S310)))","v":0},{"$f":"IF(L309<0.01,0,IF(Adm!$S$4=Adm!$S$8,L309*$L$15,L309*Adm!$V$4))","v":0},{"$f":"IF(L309<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L309<0.01,0,Cal!$AB$126/1.16)","v":0},{"$f":"IF(L309<0.01,0,F310+G310+H310+I310)","v":0},{"$f":"IF(Adm!$G$4=\"si\",MIN(L309+D310+G310+H310+I310-J310,V310),0)","v":0},{"$f":"IF(L309<0.01,0,L309-E310-K310)","v":0},null,null,{"$f":"J310+K310","v":0},null,null,10,{"$f":"IF(R310=1,Cal!$AB$127,0)","v":0},null,0,{"$f":"IF(MOD(A310,2)=0,U310*0.05*2,0)","v":0}]
[11,null,0,0,0,0,{"$f":"IF(L310<0.01,0,IF(Adm!$S$4=Adm!$S$8,L310*$L$15,L310*Adm!$V$4))","v":0},{"$f":"IF(L310<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L310<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L310+D311+G311+H311+I311-J311,V311),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R311=1,Cal!$AB$127,0)","v":0},null,0,0]
[12,null,0,0,0,0,{"$f":"IF(L311<0.01,0,IF(Adm!$S$4=Adm!$S$8,L311*$L$15,L311*Adm!$V$4))","v":0},{"$f":"IF(L311<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L311<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L311+D312+G312+H312+I312-J312,V312),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R312=1,Cal!$AB$127,0)","v":0},null,0,0]
[1,null,0,0,0,0,{"$f":"IF(L312<0.01,0,IF(Adm!$S$4=Adm!$S$8,L312*$L$15,L312*Adm!$V$4))","v":0},{"$f":"IF(L312<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L312<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L312+D313+G313+H313+I313-J313,V313),0)","v":0},0,null,null,0,null,null,1,{"$f":"IF(R313=1,Cal!$AB$127,0)","v":0},null,0,0]
[2,null,0,0,0,0,{"$f":"IF(L313<0.01,0,IF(Adm!$S$4=Adm!$S$8,L313*$L$15,L313*Adm!$V$4))","v":0},{"$f":"IF(L313<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L313<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L313+D314+G314+H314+I314-J314,V314),0)","v":0},0,null,null,0,null,null,2,{"$f":"IF(R314=1,Cal!$AB$127,0)","v":0},null,0,0]
[3,null,0,0,0,0,{"$f":"IF(L314<0.01,0,IF(Adm!$S$4=Adm!$S$8,L314*$L$15,L314*Adm!$V$4))","v":0},{"$f":"IF(L314<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L314<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L314+D315+G315+H315+I315-J315,V315),0)","v":0},0,null,null,0,null,null,3,{"$f":"IF(R315=1,Cal!$AB$127,0)","v":0},null,0,0]
[4,null,0,0,0,0,{"$f":"IF(L315<0.01,0,IF(Adm!$S$4=Adm!$S$8,L315*$L$15,L315*Adm!$V$4))","v":0},{"$f":"IF(L315<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L315<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L315+D316+G316+H316+I316-J316,V316),0)","v":0},0,null,null,0,null,null,4,{"$f":"IF(R316=1,Cal!$AB$127,0)","v":0},null,0,0]
[5,null,0,0,0,0,{"$f":"IF(L316<0.01,0,IF(Adm!$S$4=Adm!$S$8,L316*$L$15,L316*Adm!$V$4))","v":0},{"$f":"IF(L316<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L316<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L316+D317+G317+H317+I317-J317,V317),0)","v":0},0,null,null,0,null,null,5,{"$f":"IF(R317=1,Cal!$AB$127,0)","v":0},null,0,0]
[6,null,0,0,0,0,{"$f":"IF(L317<0.01,0,IF(Adm!$S$4=Adm!$S$8,L317*$L$15,L317*Adm!$V$4))","v":0},{"$f":"IF(L317<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L317<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L317+D318+G318+H318+I318-J318,V318),0)","v":0},0,null,null,0,null,null,6,{"$f":"IF(R318=1,Cal!$AB$127,0)","v":0},null,0,0]
[7,null,0,0,0,0,{"$f":"IF(L318<0.01,0,IF(Adm!$S$4=Adm!$S$8,L318*$L$15,L318*Adm!$V$4))","v":0},{"$f":"IF(L318<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L318<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L318+D319+G319+H319+I319-J319,V319),0)","v":0},0,null,null,0,null,null,7,{"$f":"IF(R319=1,Cal!$AB$127,0)","v":0},null,0,0]
[8,null,0,0,0,0,{"$f":"IF(L319<0.01,0,IF(Adm!$S$4=Adm!$S$8,L319*$L$15,L319*Adm!$V$4))","v":0},{"$f":"IF(L319<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L319<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L319+D320+G320+H320+I320-J320,V320),0)","v":0},0,null,null,0,null,null,8,{"$f":"IF(R320=1,Cal!$AB$127,0)","v":0},null,0,0]
[9,null,0,0,0,0,{"$f":"IF(L320<0.01,0,IF(Adm!$S$4=Adm!$S$8,L320*$L$15,L320*Adm!$V$4))","v":0},{"$f":"IF(L320<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L320<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L320+D321+G321+H321+I321-J321,V321),0)","v":0},0,null,null,0,null,null,9,{"$f":"IF(R321=1,Cal!$AB$127,0)","v":0},null,0,0]
[10,null,0,0,0,0,{"$f":"IF(L321<0.01,0,IF(Adm!$S$4=Adm!$S$8,L321*$L$15,L321*Adm!$V$4))","v":0},{"$f":"IF(L321<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L321<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L321+D322+G322+H322+I322-J322,V322),0)","v":0},0,null,null,0,null,null,10,{"$f":"IF(R322=1,Cal!$AB$127,0)","v":0},null,0,0]
[11,null,0,0,0,0,{"$f":"IF(L322<0.01,0,IF(Adm!$S$4=Adm!$S$8,L322*$L$15,L322*Adm!$V$4))","v":0},{"$f":"IF(L322<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L322<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L322+D323+G323+H323+I323-J323,V323),0)","v":0},0,null,null,0,null,null,11,{"$f":"IF(R323=1,Cal!$AB$127,0)","v":0},null,0,0]
[12,null,0,0,0,0,{"$f":"IF(L323<0.01,0,IF(Adm!$S$4=Adm!$S$8,L323*$L$15,L323*Adm!$V$4))","v":0},{"$f":"IF(L323<0.01,0,IF(Adm!$S$5=Adm!$S$8,Adm!$AA$11*$L$16/1.16,IF(Adm!$B$4=Adm!$A$119,0,Adm!$AA$11*Adm!$X$4/1.16)))","v":0},{"$f":"IF(L323<0.01,0,Cal!$AB$126/1.16)","v":0},0,{"$f":"IF(Adm!$G$4=\"si\",MIN(L323+D324+G324+H324+I324-J324,V324),0)","v":0},0,null,null,0,null,null,12,{"$f":"IF(R324=1,Cal!$AB$127,0)","v":0},null,0,0]

{"sheet":"pasos","index":10,"n_rows":49,"n_cols":3,"rows_kept":49,"cut":false,"hidden":false,"merged":[[48,1,48,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[38,1,38,2],[45,1,45,2],[47,1,47,2],[31,1,31,2],[30,1,30,2],[2,1,2,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[14,1,14,2],[23,1,23,2],[24,1,24,2],[28,1,28,2],[29,1,29,2]]}
[]
[]
[null,"Pasos para un Proceso Exitoso:"]
[]
[null,"1) Asegúrate de entregar la impresión del simulador correcto al cliente de acuerdo al producto seleccionado."]
[null,"2) Aclara todas sus dudas. Entrégale el folleto informativo del producto para que conozca las características, tasas y comisiones."]
[null,"3) Captura la solicitud de crédito hipotecario en el sistema de Hipoteca On line (HOL)"]
[null,null,"o en su caso, llena la solicitud de crédito hipotecario formato BHF-003 Solicitud Crédito Hipotecario"]
[null,null,"i) Ayuda al cliente y llena la solicitud de crédito hipotecario que se encuentra en la red. Imprímela y pídele al cliente que la firme."]
[null,null,"ii) Si el cliente no dispone de tiempo para llenar la solicitud en ese momento, pídele que lo haga teniendo mucho cuidado en llenar en forma legible los campos requeridos."]
[null,null,"iii) Indica al cliente que deberá requisitar la solicitud llenando TODOS los campos. Haz hincapié que deberá requisitar el Consentimiento del Seguro de Vida que se incluye en la solicitud de crédito."]
[null,null,"iv) Indica al cliente que deberá entregarte el original debidamente firmado."]
[null,null,"v) Deberá anexar los documentos que se indican en la solicitud en el apartado \"DOCUMENTACION Y REQUISITOS PARA AUTORIZACION\"."]
[]
[null,"IMPORTANTE: ESTOS SON LOS FORMATOS QUE SIEMPRE DEBERÁS ENTREGAR AL  CLIENTE:"]
[]
[null,null,"Simulador de crédito"]
[null,null,"Solicitud de crédito hipotecario "]
[null,null,"Folleto informativo del producto"]
[null,null,"Tu tarjeta de presentación"]
[]
[null,"¿Qué sigue?"]
[]
[null,"4. Una vez que recibas la documentación del cliente deberás :"]
[null,"i) Revisar que la solicitud se encuentre requisitada correctamente y que hayan respondido en todos los apartados. Pon principal atención en:"]
[null,null,"* RFC completo y con homoclave"]
[null,null,"* CURP"]
[null,null,"* DOMICILIO"]
[null,"ii) Revisar que la documentación entregada esté completa y sea congruente contra lo declarado en la solicitud."]
[null,"iii) Cotejar el original de la identificación del cliente (y del cónyuge, en su caso) contra las copias, verificando que la información sea LEGIBLE y la fotografía sea NITIDA."]
[null,"iv) Cotejar los originales de los documentos entregados contra las copias, verificando que la información sea LEGIBLE y no presente alteraciones."]
[null,"vi) Sube a la plataforma de Hipoteca On Line (HOL) la documentación de tu solicitud."]
[null,"IMPORTANTE: Si detectas que falta algún comprobante o que existen irregularidades en la documentación, deberás indicar al cliente que será necesario que te entregue la información faltante. INFORMALE QUE SU SOLICITUD SE TRAMITARA HASTA QUE LA INFORMACION ESTE COMPLETA Y CORRECTA."]
[]
[null,"5. Si el crédito es con Apoyo INFONAVIT o Cofinavit  pide al cliente que ingrese al portal correspondiente y te entregue su elegibilidad al programa que desea."]
[null,"Página del INFONAVIT     www.infonavit.org.mx"]
[]
[null,"EVALUACIÓN"]
[null,"a) Si la respuesta es APROBADA "]
[null,null,"* Contacta al cliente e informa el resultado de su solicitud."]
[null,null,"* Indica al cliente que deberá entregarte la documentación del inmueble y del vendedor para continuar con el proceso. \nLa lista de la documentación requerida está detallada en la solicitud de crédito en la parte \"DOCUMENTOS PARA LA FORMALIZACION\"."]
[null,null,"APROBADA CON CONDICION"]
[null,null,"* Contacta al cliente y solicita la documentación adicional que te fue requerida para liberar la condición."]
[null,null,"* Una vez que el cliente te entregue la documentación complementaria, deberás capturarla en HOL"]
[]
[null,"No olvides revisar que la nueva documentación sea LEGIBLE y sin enmendaduras"]
[]
[null,"b) Si la respuesta es DENEGADA"]
[null,"Informa al cliente la causa del rechazo."]

{"sheet":"Guía","index":11,"n_rows":63,"n_cols":3,"rows_kept":63,"cut":false,"hidden":false,"merged":[[3,1,3,2],[31,1,31,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[40,1,40,2],[41,1,41,2],[34,1,34,2],[35,1,35,2],[37,1,37,2],[38,1,38,2],[4,1,4,2],[5,1,5,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[65,1,65,2],[28,1,28,2],[29,1,29,2],[63,1,63,2],[64,1,64,2],[50,1,50,2],[49,1,49,2],[53,1,53,2],[56,1,56,2],[57,1,57,2],[54,1,54,2],[51,1,51,2],[52,1,52,2],[45,1,45,2],[60,1,60,2],[61,1,61,2],[10,1,10,2],[6,1,6,2],[7,1,7,2],[16,1,16,2],[9,1,9,2],[24,1,24,2],[19,1,19,2],[20,1,20,2],[17,1,17,2],[18,1,18,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[62,1,62,2],[32,1,32,2],[46,1,46,2],[48,1,48,2],[39,1,39,2]]}
[]
[]
[]
[null,"GUIA RAPIDA"]
[null,"Simulaciones previas a la evaluación del crédito y sólo como informativas"]
[null,"DEBERAS SELECCIONAR EL PRODUCTO CON EL CUAL QUIERES HACER TU SIMULACION"]
[null,"1) HIPOTECA SANTANDER.- En esta opción puedes simular cualquiera de las opciones de nuestra oferta vigente para el producto Hipoteca Santander. El simulador te mostrará las posibles ofertas a las que puede acceder el cliente de acuerdo a la información capturada y a su perfil de riesgo.\nTambién puedes simular pagos anticipados y el beneficio de Hipoteca Plus en los casos que aplique."]
[null,"2) HIPOTECA FREE- En esta opción puedes simular cualquiera de las opciones de nuestra oferta vigente para el producto Hipoteca FREE. El simulador te mostrará las posibles ofertas a las que puede acceder el cliente de acuerdo a la información capturada.\nTambién puedes simular pagos anticipados con reducción de plazo. \nNOTA: Recuerda que para este producto los pagos anticipados SOLO PUEDEN REDUCIR EL PLAZO"]
[]
[null,"Pasos para el Simulador de HIPOTECA SANTANDER"]
[null,"1) Selecciona el destino. "]
[null,null,"- Deberás indicar si deseas simular con alguna de las ofertas especiales, seleccionando de la lista la opción deseada."]
[null,null,"-  Para créditos cofinanciados (INFONAVIT) deberás capturar la información requerida: a) Crédito Instituto, b) Saldo Subcuenta Vivienda. \nPara créditos conyugales deberás capturar la suma de los conceptos."]
[null,null,"-  En Sustituciones y mejora de condiciones deberás indicar si te ubicas en el estado de Coahuila. Recuerda que en estos casos NO se puede ofrecer crédito adicional de liquidez."]
[null,null,"*  Selecciona el origen del crédito y el tipo de financiamiento de gastos que deseas"]
[null,null,"-  Para construcción debes seleccionar el programa y si quieres apoyo INFONAVIT"]
[null,"2) Captura el plazo en meses. El simulador te indica los plazos autorizados por destino"]
[null,"3) Indica si contratará los seguros con el Banco. El simulador en automático te indica que sí y puedes modificarlo."]
[null,"4) Captura el porcentaje estimado para los gastos notariales"]
[null,"5) Captura el número de intervinientes (hasta 4). El simulador en automático te indica 1 y puedes modificarlo."]
[null,"6) Selecciona el esquema de Pagos: Fijos o Crecientes"]
[null,"7) Captura el valor de la vivienda"]
[null,"8 ) Captura el monto de crédito solicitado"]
[null,"RESULTADO / OFERTA"]
[null,"9) El simulador te mostrará la oferta de tasas a las que puede acceder tu cliente dependiendo su perfil."]
[null,"10) Selecciona la tasa deseada con la cual quieres que se elabore la tabla de amortización. Debes seleccionar una de las que se muestran en la lista."]
[null,"11) Si deseas conocer el plan de pagos aplicando el beneficio de Hipoteca Plus, selecciona del combo el plan deseado. La tabla se genera con la nueva tasa."]
[null,"12) Para simular pagos anticipados, captura el importe deseado en el pago donde quieres aplicarlo e indica el efecto que deseas observar: reducción de plazo o reducción de cuota"]
[null,"13) En el destino de Sustitución si seleccionaste Financiamiento de gastos o dinero adicional, también podrás conocer la tabla de amortización para la liquidez sólo debes dar click sobre la opción \"ver tabla liquidez\""]
[null,"14) En caso de tener dudas o si crees que algo está afectando tu resultado, selecciona el botón \"Nueva cotización\" y empieza de nuevo."]
[]
[null,"Pasos para el Simulador de HIPOTECA FREE"]
[null,"1) Selecciona el destino."]
[null,null,"- Deberás indicar si deseas simular con alguna de las ofertas especiales, seleccionando de la lista la opción deseada."]
[null,"2) Captura el plazo en años."]
[null,"3) Indica si contratará los seguros con el Banco. El simulador en automático te indica que sí y puedes modificarlo."]
[null,null,"-  Deberás indicar la modalidad seleccionada por el cliente, Pagados por el Banco o pagados por el Cliente. El simulador en automático te indica PAGADOS POR EL BANCO pero puedes modificarlo"]
[null,"4) Captura el porcentaje estimado para los gastos notariales"]
[null,"5) Captura el número de intervinientes (hasta 4). El simulador en automático te indica 1 y puedes modificarlo."]
[null,"6) Selecciona el esquema de Pagos: Fijos o Crecientes"]
[null,"7) Captura el valor de la vivienda"]
[null,"8 ) Captura el monto de crédito solicitado"]
[null,"RESULTADO / OFERTA"]
[null,"9) El simulador te mostrará la oferta de la simulación"]
[null,"10) Para simular pagos anticipados, captura el importe deseado en el pago donde quieres aplicarlo. RECUERDA QUE PARA ESTE PRODUCTO EL UNICO EFECTO ES REDUCCION DE PLAZO"]
[null,"11) En el destino de Sustitución si seleccionaste Financiamiento de gastos o dinero adicional, también podrás conocer la tabla de amortización para la liquidez sólo debes dar click sobre la opción \"ver tabla liquidez\""]
[null,"12) En caso de tener dudas o si crees que algo está afectando tu resultado, selecciona el botón \"Nueva cotización\" y empieza de nuevo."]
[]
[null,"Simulaciones con condiciones aprobadas (Posteriores a la evaluación del crédito)"]
[null,"HIPOTECA SANTANDER . Elabora tu tabla con las condiciones aprobadas y simula Hipoteca Plus"]
[null,"Esta opción te sirve para los destinos de Hipoteca Santander susceptibles de contratar Hipoteca Plus "]
[null,"Elabora tu tabla con las condiciones aprobadas y simula Hipoteca Plus.- Esta opción aplica para operaciones de HIpoteca Santander y te servirá cuando ya tengas la autorización de tu operación y necesites conocer cómo serían sus pagos bajo las condiciones autorizadas por Riesgos.\nTambién puedes simular el beneficio de Hipoteca Plus  y simular pagos anticipados."]
[null,"Adicionalmente en esta opción se incluyó la simulación si el cliente contrata el Plan de ahorro y cobertura vida recompensa. \nPuedes conocer más información de este seguro en la intranet/ Negocio/ Particulares/Seguros/Conoce todos nuestros productos/Productos ofertables red/ Vida recompensa\nRECUERDA: Este seguro es independiente al crédito hipotecario."]
[null,"1) Captura la información solicitada en cada uno de los campos"]
[null,"2) Selecciona el plan deseado para Hipoteca Plus del combo "]
[null,null,"- En el recuadro de la derecha podrás observar los requisitos para cada uno de los planes"]
[null,"3) Se te desplegará el detalle del ahorro y la nueva tasa a la cual podrá acceder el cliente"]
[null,"4) Selecciona la opción de le interesaría para la cobertura Plan de ahorro y vida recompensa, dando click en la opción deseada"]
[null,null,"- Si no quieres incluir este producto, deja en blanco la selección"]
[null,null,"- Puedes borrar la selección dando click en la opción \"borrar\""]
[null,"5) Se desplegará un comparativo del ahorro que el cliente tendría con Hipoteca Plus y/o seguro Plan de ahorro y vida recompensa"]
[null,"6) Tu tabla de amortización se elaborará con las condiciones seleccionadas."]
[null,"7) Para borrar campos da click en el botón \"Nueva cotización\" y empieza tu siguiente simulación"]