{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["INPUT"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"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":"INPUT","index":0,"n_rows":239,"n_cols":112,"rows_kept":239,"cut":false,"hidden":false,"merged":[[78,16,78,17],[78,18,78,19],[77,16,77,17],[77,24,77,25],[77,26,77,27],[77,28,77,29],[77,30,77,31],[77,32,77,33],[77,34,77,35],[77,18,77,19],[77,20,77,21],[77,22,77,23],[0,13,0,37],[66,1,79,2],[4,74,7,79],[93,30,93,37],[93,2,93,29],[79,32,79,37],[72,3,72,5],[71,4,71,7],[70,4,70,7],[69,4,69,7],[67,3,68,7],[73,3,74,7],[75,4,75,7],[76,4,76,7],[77,4,77,7],[78,3,78,5],[79,3,79,31],[66,3,66,19],[66,26,66,34],[66,35,66,37],[78,6,78,7],[72,12,72,13],[77,36,77,37],[76,22,76,23],[76,24,76,25],[76,26,76,27],[76,28,76,29],[76,30,76,31],[76,32,76,33],[76,34,76,35],[76,36,76,37],[72,36,72,37],[75,36,75,37],[78,20,78,21],[78,22,78,23],[78,24,78,25],[78,26,78,27],[78,28,78,29],[78,30,78,31],[78,32,78,33],[78,34,78,35],[78,36,78,37],[76,20,76,21],[75,16,75,17],[75,18,75,19],[75,20,75,21],[75,22,75,23],[75,24,75,25],[75,26,75,27],[75,28,75,29],[75,30,75,31],[75,32,75,33],[75,34,75,35],[73,14,74,15],[73,16,74,17],[73,18,74,19],[71,32,71,33],[71,34,71,35],[71,36,71,37],[73,26,74,27],[73,28,74,29],[73,30,74,31],[73,32,74,33],[73,34,74,35],[73,36,74,37],[72,14,72,15],[76,18,76,19],[73,22,74,23],[73,24,74,25],[72,22,72,23],[72,24,72,25],[72,26,72,27],[72,28,72,29],[72,30,72,31],[72,16,72,17],[76,16,76,17],[69,34,69,35],[69,36,69,37],[70,8,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[70,20,70,21],[70,22,70,23],[70,24,70,25],[70,26,70,27],[70,28,70,29],[73,20,74,21],[70,30,70,31],[70,32,70,33],[70,34,70,35],[70,36,70,37],[72,18,72,19],[72,20,72,21],[72,32,72,33],[72,34,72,35],[75,8,75,9],[71,18,71,19],[71,20,71,21],[71,22,71,23],[71,24,71,25],[71,26,71,27],[71,28,71,29],[71,30,71,31],[103,35,103,36],[102,32,102,36],[104,31,106,34],[104,35,106,36],[97,2,97,12],[97,14,97,24],[97,26,97,36],[100,26,101,27],[100,31,100,34],[98,26,99,30],[98,36,99,36],[100,35,100,36],[101,31,101,34],[101,35,101,36],[103,31,103,34],[89,2,89,25],[89,26,89,37],[86,2,86,25],[86,26,86,37],[84,20,84,25],[76,8,76,9],[76,10,76,11],[76,12,76,13],[76,14,76,15],[67,18,68,19],[67,20,68,21],[67,22,68,23],[67,24,68,25],[67,26,68,27],[67,28,68,29],[67,30,68,31],[67,32,68,33],[67,34,68,35],[67,36,68,37],[98,22,106,24],[98,10,106,12],[98,2,106,9],[98,14,106,21],[106,26,106,27],[105,26,105,27],[104,26,104,27],[103,26,103,27],[102,26,102,27],[106,29,106,30],[105,29,105,30],[104,29,104,30],[103,29,103,30],[102,29,102,30],[98,31,99,35],[100,29,101,30],[100,28,101,28],[71,8,71,9],[71,10,71,11],[71,12,71,13],[71,14,71,15],[71,16,71,17],[136,8,136,12],[137,8,137,12],[173,3,173,7],[162,3,162,7],[163,3,163,7],[167,3,167,7],[167,8,167,12],[190,3,190,7],[191,3,191,7],[192,3,192,7],[193,3,193,7],[194,3,194,7],[195,3,195,7],[67,8,68,9],[67,10,68,11],[67,12,68,13],[67,14,68,15],[72,6,72,7],[75,10,75,11],[75,12,75,13],[75,14,75,15],[77,8,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[72,10,72,11],[72,8,72,9],[78,8,78,9],[78,10,78,11],[78,12,78,13],[78,14,78,15],[82,2,82,25],[233,32,233,36],[233,24,233,31],[233,2,233,23],[64,29,64,31],[64,32,64,34],[64,35,64,37],[64,2,64,4],[64,5,64,7],[64,8,64,10],[122,3,122,7],[123,3,123,7],[122,8,122,12],[123,8,123,12],[234,2,234,31],[234,32,234,36],[124,3,124,7],[125,3,125,7],[126,3,126,7],[127,3,127,7],[128,3,128,7],[129,3,129,7],[130,3,130,7],[131,3,131,7],[132,3,132,7],[124,8,124,12],[125,8,125,12],[126,8,126,12],[127,8,127,12],[128,8,128,12],[138,3,138,7],[135,3,135,7],[136,3,136,7],[60,0,64,1],[60,2,60,4],[60,5,60,7],[60,8,60,10],[60,11,60,13],[60,14,60,16],[60,17,60,19],[60,20,60,22],[60,23,60,25],[60,26,60,28],[60,29,60,31],[60,32,60,34],[60,35,60,37],[62,14,62,16],[62,17,62,19],[62,20,62,22],[235,29,235,36],[235,2,235,28],[61,11,61,13],[61,14,61,16],[61,17,61,19],[61,20,61,22],[61,23,61,25],[61,26,61,28],[64,20,64,22],[64,23,64,25],[64,26,64,28],[63,11,63,13],[63,14,63,16],[63,17,63,19],[63,20,63,22],[63,23,63,25],[4,50,4,53],[7,53,8,53],[20,24,20,25],[5,50,6,53],[4,13,4,37],[22,2,22,28],[22,29,22,37],[4,39,4,49],[5,49,9,49],[5,40,9,40],[8,2,17,7],[7,32,7,37],[6,2,6,37],[7,2,7,7],[7,57,8,57],[7,65,8,65],[7,63,8,63],[20,14,20,17],[20,18,20,19],[20,20,20,23],[20,26,20,29],[20,30,20,31],[4,0,4,8],[4,9,4,12],[6,0,7,1],[58,0,59,1],[58,2,58,37],[23,32,23,37],[8,8,17,13],[46,14,46,16],[46,17,46,19],[46,20,46,22],[46,23,46,25],[46,26,46,28],[26,0,27,1],[26,2,26,37],[27,2,27,7],[27,8,27,13],[27,14,27,19],[27,20,27,25],[27,26,27,31],[24,2,24,7],[24,8,24,13],[24,14,24,19],[24,20,24,25],[24,26,24,31],[24,32,24,37],[44,2,44,4],[44,5,44,7],[44,8,44,10],[44,11,44,13],[44,14,44,16],[44,17,44,19],[8,20,17,25],[23,26,23,31],[23,8,23,13],[27,32,27,37],[67,16,68,17],[62,5,62,7],[95,0,96,1],[20,32,20,35],[20,36,20,37],[8,32,17,37],[8,26,17,31],[23,14,23,19],[23,20,23,25],[95,2,95,37],[42,0,43,1],[42,2,42,37],[43,2,43,7],[43,8,43,13],[43,14,43,19],[5,39,9,39],[45,2,45,4],[45,5,45,7],[45,8,45,10],[45,11,45,13],[46,2,46,4],[46,5,46,7],[46,8,46,10],[46,11,46,13],[20,8,20,11],[20,12,20,13],[19,0,20,1],[22,0,23,1],[23,2,23,7],[19,2,19,37],[20,2,20,5],[20,6,20,7],[62,35,62,37],[63,2,63,4],[44,20,44,22],[44,23,44,25],[44,26,44,28],[44,29,44,31],[44,32,44,34],[7,62,8,62],[7,59,8,59],[7,58,8,58],[5,70,6,73],[43,20,43,25],[43,26,43,31],[43,32,43,37],[7,52,8,52],[8,44,8,47],[9,46,9,47],[16,50,19,50],[59,2,59,7],[59,8,59,13],[59,14,59,19],[59,20,59,25],[59,26,59,31],[59,32,59,37],[63,26,63,28],[61,2,61,4],[61,5,61,7],[28,2,28,4],[28,5,28,7],[62,8,62,10],[62,11,62,13],[149,3,149,7],[147,8,147,12],[148,8,148,12],[149,8,149,12],[133,3,133,7],[134,3,134,7],[50,0,51,1],[50,2,50,37],[137,3,137,7],[133,8,133,12],[134,8,134,12],[135,8,135,12],[5,66,6,69],[5,62,6,65],[5,58,6,61],[8,41,8,43],[46,32,46,34],[46,35,46,37],[47,29,47,31],[47,32,47,34],[47,35,47,37],[48,32,48,34],[48,35,48,37],[88,20,88,25],[7,8,7,13],[7,14,7,19],[7,20,7,25],[7,26,7,31],[8,14,17,19],[61,8,61,10],[5,54,6,57],[7,69,8,69],[190,8,190,12],[191,8,191,12],[186,8,186,12],[187,8,187,12],[188,8,188,12],[189,8,189,12],[63,5,63,7],[63,8,63,10],[161,8,161,12],[150,3,150,7],[151,3,151,7],[152,3,152,7],[7,73,8,73],[7,67,8,67],[7,66,8,66],[7,71,8,71],[7,70,8,70],[7,61,8,61],[7,55,8,55],[7,54,8,54],[62,26,62,28],[139,3,139,7],[140,3,140,7],[141,3,141,7],[142,3,142,7],[143,3,143,7],[144,3,144,7],[145,3,145,7],[153,3,153,7],[146,3,146,7],[147,3,147,7],[148,3,148,7],[174,3,174,7],[175,3,175,7],[176,3,176,7],[177,3,177,7],[178,3,178,7],[179,3,179,7],[180,3,180,7],[181,3,181,7],[182,3,182,7],[184,3,184,7],[185,3,185,7],[186,3,186,7],[187,3,187,7],[188,3,188,7],[189,3,189,7],[181,8,181,12],[184,8,184,12],[185,8,185,12],[169,3,169,7],[170,3,170,7],[171,3,171,7],[172,3,172,7],[164,8,164,12],[165,8,165,12],[166,8,166,12],[154,3,154,7],[155,3,155,7],[150,8,150,12],[151,8,151,12],[152,8,152,12],[153,8,153,12],[154,8,154,12],[155,8,155,12],[164,3,164,7],[168,3,168,7],[165,3,165,7],[166,3,166,7],[162,8,162,12],[163,8,163,12],[156,3,156,7],[157,3,157,7],[158,3,158,7],[159,3,159,7],[160,3,160,7],[161,3,161,7],[156,8,156,12],[157,8,157,12],[158,8,158,12],[159,8,159,12],[160,8,160,12],[64,11,64,13],[64,14,64,16],[64,17,64,19],[63,32,63,34],[63,35,63,37],[62,2,62,4],[87,2,87,7],[84,2,84,7],[84,8,84,13],[84,14,84,19],[69,8,69,9],[69,10,69,11],[69,12,69,13],[69,14,69,15],[69,16,69,17],[69,18,69,19],[69,20,69,21],[69,22,69,23],[69,24,69,25],[69,26,69,27],[69,28,69,29],[63,29,63,31],[87,8,87,13],[87,14,87,19],[69,30,69,31],[69,32,69,33],[73,8,74,9],[73,10,74,11],[73,12,74,13],[82,26,82,37],[62,29,62,31],[62,32,62,34],[48,29,48,31],[46,29,46,31],[44,35,44,37],[45,14,45,16],[45,17,45,19],[45,20,45,22],[45,23,45,25],[45,26,45,28],[45,29,45,31],[45,32,45,34],[45,35,45,37],[48,2,48,4],[48,5,48,7],[48,8,48,10],[48,11,48,13],[48,14,48,16],[48,17,48,19],[48,20,48,22],[48,23,48,25],[48,26,48,28],[47,2,47,4],[47,5,47,7],[47,8,47,10],[47,11,47,13],[47,14,47,16],[47,17,47,19],[47,20,47,22],[47,23,47,25],[47,26,47,28],[28,8,28,10],[28,11,28,13],[28,14,28,16],[28,17,28,19],[28,20,28,22],[28,23,28,25],[28,26,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[29,2,29,4],[29,5,29,7],[29,8,29,10],[29,11,29,13],[29,14,29,16],[29,17,29,19],[29,20,29,22],[29,23,29,25],[29,26,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[81,0,82,1],[81,2,81,37],[30,23,30,25],[30,26,30,28],[31,11,31,13],[31,14,31,16],[31,17,31,19],[31,20,31,22],[31,35,31,37],[30,2,30,4],[30,5,30,7],[30,8,30,10],[30,11,30,13],[30,14,30,16],[30,17,30,19],[30,20,30,22],[53,17,53,19],[53,20,53,22],[61,29,61,31],[61,32,61,34],[61,35,61,37],[62,23,62,25],[54,8,54,10],[54,11,54,13],[54,14,54,16],[54,17,54,19],[54,20,54,22],[54,23,54,25],[54,26,54,28],[54,29,54,31],[54,32,54,34],[54,35,54,37],[31,23,31,25],[31,26,31,28],[31,29,31,31],[31,32,31,34],[84,26,84,31],[84,32,84,37],[85,2,85,7],[85,8,85,13],[66,20,66,25],[85,32,85,37],[32,29,32,31],[32,32,32,34],[32,35,32,37],[44,0,48,1],[28,0,32,1],[32,2,32,4],[32,5,32,7],[32,8,32,10],[32,11,32,13],[32,14,32,16],[32,17,32,19],[32,20,32,22],[32,23,32,25],[32,26,32,28],[30,29,30,31],[30,32,30,34],[30,35,30,37],[31,2,31,4],[31,5,31,7],[31,8,31,10],[51,14,51,19],[51,20,51,25],[92,2,92,25],[92,26,92,37],[83,10,83,21],[83,2,83,9],[90,2,90,7],[90,8,90,13],[90,14,90,19],[90,20,90,25],[90,26,90,31],[90,32,90,37],[91,2,91,7],[91,8,91,13],[91,14,91,19],[91,20,91,25],[91,26,91,31],[91,32,91,37],[85,14,85,19],[85,20,85,25],[85,26,85,31],[88,2,88,7],[88,8,88,13],[88,14,88,19],[88,26,88,31],[88,32,88,37],[87,26,87,31],[87,32,87,37],[87,20,87,25],[51,26,51,31],[51,32,51,37],[52,0,56,1],[52,2,52,4],[52,5,52,7],[52,8,52,10],[52,11,52,13],[52,14,52,16],[52,17,52,19],[52,20,52,22],[52,23,52,25],[52,26,52,28],[52,29,52,31],[52,32,52,34],[52,35,52,37],[53,2,53,4],[53,5,53,7],[53,8,53,10],[53,11,53,13],[53,14,53,16],[51,2,51,7],[51,8,51,13],[55,29,55,31],[55,32,55,34],[55,35,55,37],[56,2,56,4],[56,5,56,7],[56,8,56,10],[56,11,56,13],[56,14,56,16],[56,17,56,19],[56,20,56,22],[56,23,56,25],[56,26,56,28],[56,29,56,31],[56,32,56,34],[56,35,56,37],[55,2,55,4],[55,5,55,7],[55,8,55,10],[55,11,55,13],[55,14,55,16],[55,17,55,19],[55,20,55,22],[55,23,55,25],[55,26,55,28],[53,23,53,25],[53,26,53,28],[53,29,53,31],[53,32,53,34],[53,35,53,37],[54,2,54,4],[54,5,54,7],[113,3,113,7],[114,3,114,7],[115,3,115,7],[116,3,116,7],[117,3,117,7],[118,3,118,7],[119,3,119,7],[120,3,120,7],[121,3,121,7],[107,3,107,7],[107,8,107,12],[110,3,110,7],[109,3,109,7],[108,3,108,7],[111,3,111,7],[112,3,112,7],[108,8,108,12],[109,8,109,12],[110,8,110,12],[111,8,111,12],[112,8,112,12],[113,8,113,12],[114,8,114,12],[115,8,115,12],[116,8,116,12],[117,8,117,12],[118,8,118,12],[119,8,119,12],[120,8,120,12],[121,8,121,12],[213,3,213,7],[214,3,214,7],[215,3,215,7],[216,3,216,7],[217,3,217,7],[218,3,218,7],[208,3,208,7],[209,3,209,7],[210,3,210,7],[211,3,211,7],[212,3,212,7],[183,3,183,7],[197,3,197,7],[198,3,198,7],[219,3,219,7],[220,3,220,7],[221,3,221,7],[199,3,199,7],[200,3,200,7],[201,3,201,7],[202,3,202,7],[203,3,203,7],[204,3,204,7],[205,3,205,7],[206,3,206,7],[207,3,207,7],[196,3,196,7],[129,8,129,12],[130,8,130,12],[131,8,131,12],[132,8,132,12],[138,8,138,12],[139,8,139,12],[140,8,140,12],[141,8,141,12],[142,8,142,12],[195,8,195,12],[196,8,196,12],[197,8,197,12],[198,8,198,12],[199,8,199,12],[200,8,200,12],[143,8,143,12],[144,8,144,12],[145,8,145,12],[146,8,146,12],[168,8,168,12],[169,8,169,12],[170,8,170,12],[171,8,171,12],[172,8,172,12],[173,8,173,12],[174,8,174,12],[175,8,175,12],[176,8,176,12],[177,8,177,12],[178,8,178,12],[179,8,179,12],[180,8,180,12],[221,8,221,12],[215,8,215,12],[216,8,216,12],[217,8,217,12],[218,8,218,12],[219,8,219,12],[220,8,220,12],[209,8,209,12],[210,8,210,12],[211,8,211,12],[212,8,212,12],[201,8,201,12],[202,8,202,12],[203,8,203,12],[204,8,204,12],[205,8,205,12],[206,8,206,12],[207,8,207,12],[213,8,213,12],[214,8,214,12],[208,8,208,12],[107,20,107,24],[107,15,107,19],[96,8,96,11],[96,16,96,18],[96,19,96,21],[96,22,96,27],[96,12,96,15],[96,28,96,30],[96,31,96,36],[200,15,200,19],[204,15,204,19],[208,15,208,19],[212,15,212,19],[192,15,192,19],[196,15,196,19],[184,15,184,19],[188,15,188,19],[172,15,172,19],[176,15,176,19],[180,15,180,19],[138,15,138,19],[142,15,142,19],[146,15,146,19],[150,15,150,19],[126,15,126,19],[130,15,130,19],[134,15,134,19],[192,8,192,12],[193,8,193,12],[194,8,194,12],[182,8,182,12],[183,8,183,12],[125,20,125,24],[118,20,118,24],[119,15,119,19],[119,20,119,24],[114,15,114,19],[114,20,114,24],[115,15,115,19],[115,20,115,24],[116,15,116,19],[116,20,116,24],[111,15,111,19],[111,20,111,24],[112,15,112,19],[112,20,112,24],[113,15,113,19],[113,20,113,24],[108,15,108,19],[108,20,108,24],[109,15,109,19],[109,20,109,24],[110,15,110,19],[110,20,110,24],[144,15,144,19],[144,20,144,24],[145,15,145,19],[145,20,145,24],[138,20,138,24],[139,15,139,19],[139,20,139,24],[140,15,140,19],[140,20,140,24],[141,15,141,19],[141,20,141,24],[137,20,137,24],[130,20,130,24],[131,15,131,19],[131,20,131,24],[132,15,132,19],[132,20,132,24],[133,15,133,19],[133,20,133,24],[154,15,154,19],[154,20,154,24],[155,15,155,19],[155,20,155,24],[156,15,156,19],[156,20,156,24],[150,20,150,24],[151,15,151,19],[151,20,151,24],[152,15,152,19],[152,20,152,24],[153,15,153,19],[153,20,153,24],[146,20,146,24],[147,15,147,19],[147,20,147,24],[148,15,148,19],[148,20,148,24],[149,15,149,19],[149,20,149,24],[163,15,163,19],[163,20,163,24],[164,15,164,19],[164,20,164,24],[165,15,165,19],[165,20,165,24],[160,15,160,19],[160,20,160,24],[161,15,161,19],[161,20,161,24],[162,15,162,19],[162,20,162,24],[157,15,157,19],[157,20,157,24],[158,15,158,19],[158,20,158,24],[159,15,159,19],[159,20,159,24],[172,20,172,24],[173,15,173,19],[173,20,173,24],[174,15,174,19],[174,20,174,24],[175,15,175,19],[175,20,175,24],[169,15,169,19],[169,20,169,24],[170,15,170,19],[170,20,170,24],[171,15,171,19],[171,20,171,24],[166,15,166,19],[166,20,166,24],[167,15,167,19],[167,20,167,24],[168,15,168,19],[168,20,168,24],[184,20,184,24],[185,15,185,19],[185,20,185,24],[186,15,186,19],[186,20,186,24],[187,15,187,19],[187,20,187,24],[180,20,180,24],[181,15,181,19],[181,20,181,24],[182,15,182,19],[182,20,182,24],[183,15,183,19],[183,20,183,24],[176,20,176,24],[177,15,177,19],[177,20,177,24],[178,15,178,19],[178,20,178,24],[179,15,179,19],[179,20,179,24],[196,20,196,24],[197,15,197,19],[197,20,197,24],[198,15,198,19],[198,20,198,24],[199,15,199,19],[199,20,199,24],[192,20,192,24]],"merged_total":2176,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO DE CUANTIFICACIÓN DE AYUDAS PARA ACTUACIONES\nDE EFICIENCIA ENERGÉTICA EN EL SECTOR FERROVIARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LISTAS DE CARGA"]
[]
[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]
[]
["MEDIDA /\nACTUACIÓN ELEGIBLE",null,null,null,null,null,null,null,null,"MEDIDA 2",null,null,null,{"$f":"LOOKUP($J$5,$AN$11:$AN$15,$AO$11:$AO$15)","v":"ESTRATEGIAS DE AHORRO ENERGÉTICO EN LA OPERACIÓN DEL TRÁFICO FERROVIARIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDAS POSIBLES",null,null,null,null,null,null,null,null,null,null,"ACTUACIONES EN FUCION DE MEDIDA ELEGIDA",null,null,null,"ACTUACIONES ADSCRITAS A LAS MEDIDAS Y ELEGIBILIDAD DE LAS ACTUACIONES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FILTRADO DE COSTE ELEGIBLE SEGÚN APARTADO 5 ANEXO I BASES",null,null,null,null,null,"RECÁLCULO DE LOS DIFERENTES PRÉSTAMOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REF.","DESCRIPCIÓN","CUANDO\nentrega dineraria sin contraprestación",null,null,null,null,null,null,"% MÁXIMO DE FINANCIACIÓN","VIDA ÚTIL",{"$f":"IF($J$5=\"MEDIDA 1\",1,IF($J$5=\"MEDIDA 2\",2,IF($J$5=\"MEDIDA 3\",3,IF($J$5=\"MEDIDA 4\",4,5))))","v":2},null,null,null,1,null,null,null,{"$f":"BC6+1","v":2},null,null,null,{"$f":"BG6+1","v":3},null,null,null,{"$f":"BK6+1","v":4},null,null,null,{"$f":"BO6+1","v":5},null,null,null,null,null,null,null,null,null,"PRESTAMO BONIFICADO",null,null,null,null,null,null,null,null,null,null,"PRESTAMO DE MERCADO",null,null,null,null,null,null,null,null,null,null,"AUXILIAR PARA CÁLCULO DE LA AYUDA"]
["A",null,"ACTUACIONES DISPONIBLES PARA LA MEDIDA ELEGIDA"]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,null,null,null,null,null,null,"MES","PRINCIPAL",null,null,null,null,"INTERESES (A)",null,null,null,null,"MES","PRINCIPAL",null,null,null,null,"INTERESES (B)",null,null,null,null,"MES","(B) - (A)",null,null,null,null,"ACTUALIZACIÓN DE (A) - (B)",null,null,{"$f":"SUM($DE$9:$DI$126)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP($C$8,$AY$11:$AZ$16,2,0),\"\")","v":"RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS ATO / DISEÑO DE MARCHAS ATO Y CONSIGNAS DE CONDUCCIÓN CON CRITERIOS DE EFICIENCIA ENERGÉTICA"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($I$8,$AY$11:$AZ$16,2,0),\"\")","v":"RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS DE SEÑALIZACIÓN BIDIRECCIONALES PARA QUE SEAN CAPACES DE SELECCIONAR EN TIEMPO REAL, ATENDIENDO A LAS CIRCUNSTANCIAS DEL TRÁFICO, LAS MARCHAS EFICIENTES ÓPTIMAS, GENERANDO LAS CONSIGUIENTES CONSIGNAS HACIA LOS TRENES"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($O$8,$AY$11:$AZ$16,2,0),\"\")","v":"INSTALACIÓN DE EQUIPAMIENTO ESPECÍFICO DE AYUDA PARA LA CONDUCCIÓN EFICIENTE"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($U$8,$AY$11:$AZ$16,2,0),\"\")","v":"INSTALACIÓN DE EQUIPOS MEDIDORES DE ENERGÍA HOMOLOGADOS QUE POSIBILITEN LA FACTURACIÓN DE LOS DISTINTOS OPERADORES FERROVIARIOS SEGÚN EL CONSUMO REAL DE LOS TRENES"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AA$8,$AY$11:$AZ$16,2,0),\"\")","v":"FORMACIÓN ESPECÍFICA EN MATERIA DE CONDUCCIÓN EFICIENTE, DIRIGIDA A CONDUCTORES DE TRENES"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AG$8,$AY$11:$AZ$16,2,0),\"\")","v":"SEGUIMIENTO PARA LA DETERMINACIÓN DE LOS AHORROS ENERGÉTICOS CONSEGUIDOS EN CONDICIONES DE TRÁFICO REAL EN LÍNEAS DEL MISMO TRÁFICO OBJETIVO SEGÚN REQUISITOS DE EFICIENCIA ENERGÉTICA (PUNTO 4º DEL ANEXO I DE LAS BASES VINCULADO A ESTA MEDIDA)"},null,null,null,null,null,null,null,null,"% COFINANCIACIÓN FONDOS FEDER y CORRESPONDENCIA",null,null,"MATIZACIÓN LÍMITE 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTUACION 1","ACTUACION 2","ACTUACION 3","ACTUACION 4","ACTUACION 5","ACTUACION 6",1,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD9))*$K$99/12","v":0},null,null,null,null,1,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO9))*$W$99/12","v":0},null,null,null,null,1,{"$f":"CT9-CI9","v":0},null,null,null,null,{"$f":"CZ9/(1+$AJ$105/12)^$CY9","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,"CC.AA. / PROVINCIA","%","REGIONES","GRUPO CC.AA.","TIPO DE EMPRESA","ELECCIÓN",null,null,null,{"$f":"AY$6&AY$8*1","v":"21"},{"$f":"AY$6&AZ$8*1","v":"22"},{"$f":"AY$6&BA$8*1","v":"23"},{"$f":"AY$6&BB$8*1","v":"24"},{"$f":"BC$6&BC$8*1","v":"11"},{"$f":"BC$6&BD$8*1","v":"12"},{"$f":"BC$6&BE$8*1","v":"13"},{"$f":"BC$6&BF$8*1","v":"14"},{"$f":"BG$6&BG$8*1","v":"21"},{"$f":"BG$6&BH$8*1","v":"22"},{"$f":"BG$6&BI$8*1","v":"23"},{"$f":"BG$6&BJ$8*1","v":"24"},{"$f":"BK$6&BK$8*1","v":"31"},{"$f":"BK$6&BL$8*1","v":"32"},{"$f":"BK$6&BM$8*1","v":"33"},{"$f":"BK$6&BN$8*1","v":"34"},{"$f":"BO$6&BO$8*1","v":"41"},{"$f":"BO$6&BP$8*1","v":"42"},{"$f":"BO$6&BQ$8*1","v":"43"},{"$f":"BO$6&BR$8*1","v":"44"},{"$f":"BS$6&BS$8*1","v":"51"},{"$f":"BS$6&BT$8*1","v":"52"},{"$f":"BS$6&BU$8*1","v":"53"},{"$f":"BS$6&BV$8*1","v":"54"},{"$f":"IF($AD$23>=LOOKUP($BW$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"IF($AD$23>=LOOKUP($BX$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"IF($AD$23>=LOOKUP($BY$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"IF($AD$23>=LOOKUP($BZ$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"IF($AD$23>=LOOKUP($CA$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"IF($AD$23>=LOOKUP($CB$9,$AY$11:$AY$16,$BB$11:$BB$16),\"SI\",\"NO\")","v":"NO"},{"$f":"CC9+1","v":2},null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD10))*$K$99/12","v":0},null,null,null,null,{"$f":"CN9+1","v":2},null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO10))*$W$99/12","v":0},null,null,null,null,{"$f":"CY9+1","v":2},{"$f":"CT10-CI10","v":0},null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDA 1","MEJORA DE LA EFICIENCIA ENERGÉTICA MEDIANTE EL FRENADO REGENERATIVO DE TRENES","---",0,"---","EXTREMADURA Y CANARIAS","GRAN EMPRESA",null,null,0,2,"ACTUACION 1",{"$f":"IF(LOOKUP($AZ$10,$BC$10:$BV$10,$BC11:$BV11)=0,\"\",LOOKUP($AZ$10,$BC$10:$BV$10,$BC11:$BV11))","v":"RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS ATO / DISEÑO DE MARCHAS ATO Y CONSIGNAS DE CONDUCCIÓN CON CRITERIOS DE EFICIENCIA ENERGÉTICA"},{"$f":"IF(LOOKUP($BA$10,$BC$10:$BV$10,$BC11:$BV11)=0,0,LOOKUP($BA$10,$BC$10:$BV$10,$BC11:$BV11))","v":0.3},{"$f":"IF(LOOKUP($BB$10,$BC$10:$BV$10,$BC11:$BV11)=0,0,LOOKUP($BB$10,$BC$10:$BV$10,$BC11:$BV11))","v":200000},"ACTUACION 1","HABILITAR LA REVERSIBILIDAD DE LAS SUBESTACIONES ELÉCTRICAS DE LA INFRAESTRUCTURA FERROVIARIA PARA PERMITIR EL VERTIDO DE LA ELECTRICIDAD REGENERADA Y NO CONSUMIDA EN CATENARIA A LA RED DE ALTA TENSIÓN",0.3,100000,"ACTUACION 1","RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS ATO / DISEÑO DE MARCHAS ATO Y CONSIGNAS DE CONDUCCIÓN CON CRITERIOS DE EFICIENCIA ENERGÉTICA",0.3,200000,"ACTUACION 1","ACTUACIONES DE MEJORA DE LA EFICIENCIA ENERGÉTICA DE LA ENVOLVENTE TÉRMICA DE LOS EDIFICIOS EXISTENTES",0.3,100000,"ACTUACION 1","SUSTITUCIÓN DE EQUIPOS (LUMINARIAS Y/O FUENTES DE LUZ) POR OTROS MÁS EFICIENTES",0.3,50000,"ACTUACION 1","INSTALACIÓN DE SISTEMAS DE REGULACIÓN DE POTENCIA EN SUSTITUCIÓN DE LOS SISTEMAS TODO/NADA",0.3,50000,null,null,null,null,null,null,{"$f":"CC10+1","v":3},null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD11))*$K$99/12","v":0},null,null,null,null,{"$f":"CN10+1","v":3},null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO11))*$W$99/12","v":0},null,null,null,null,{"$f":"CY10+1","v":3},{"$f":"CT11-CI11","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDA 2","ESTRATEGIAS DE AHORRO ENERGÉTICO EN LA OPERACIÓN DEL TRÁFICO FERROVIARIO","ANDALUCÍA",0.8,"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL","GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL","MEDIANA EMPRESA",null,null,0.01,3,"ACTUACION 2","RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS DE SEÑALIZACIÓN BIDIRECCIONALES PARA QUE SEAN CAPACES DE SELECCIONAR EN TIEMPO REAL, ATENDIENDO A LAS CIRCUNSTANCIAS DEL TRÁFICO, LAS MARCHAS EFICIENTES ÓPTIMAS, GENERANDO LAS CONSIGUIENTES CONSIGNAS HACIA LOS TRENES",0.3,200000,"ACTUACION 2","ALMACENAMIENTO EMBARCADO O ESTACIONARIO DE LA ENERGÍA REGENERADA PARA SU POSTERIOR USO",0.3,100000,"ACTUACION 2","RECONFIGURACIÓN MEDIANTE PROGRAMACIÓN O CAMBIO DE SOFTWARE DE LOS SISTEMAS DE SEÑALIZACIÓN BIDIRECCIONALES PARA QUE SEAN CAPACES DE SELECCIONAR EN TIEMPO REAL, ATENDIENDO A LAS CIRCUNSTANCIAS DEL TRÁFICO, LAS MARCHAS EFICIENTES ÓPTIMAS, GENERANDO LAS CONSIGUIENTES CONSIGNAS HACIA LOS TRENES",0.3,200000,"ACTUACION 2","ACTUACIONES DE MEJORA DE LA EFICIENCIA ENERGÉTICA DE LOS SISTEMAS Y EQUIPOS DE LAS INSTALACIONES TÉRMICAS DE LOS EDIFICIOS EXISTENTES (CALEFACCIÓN, CLIMATIZACIÓN, PRODUCCIÓN DE AGUA CALIENTE SANITARIA Y VENTILACIÓN)",0.2,100000,"ACTUACION 2","INCORPORACIÓN DE DISPOSITIVOS/SOFTWARE PARA CONTROLAR LOS ENCENDIDOS/APAGADOS Y REGULAR LOS NIVELES DE ILUMINACIÓN SEGÚN DIFERENTES HORARIOS Y TIPOS DE VÍAS, AJUSTÁNDOSE AL TRÁFICO DE TRENES Y A LAS NECESIDADES DE LOS USUARIOS DE LAS INSTALACIONES FERROVIARIAS",0.3,50000,"ACTUACION 2","MAXIMIZAR LA REGENERACIÓN DE ENERGÍA EN EL MATERIAL MÓVIL MEDIANTE ACTUACIONES PARA REDUCIR LA TENSIÓN Y LAS PÉRDIDAS EN CATENARIA O INCREMENTANDO LA VENTANA DE TIEMPO EN LA QUE EL TREN PUEDE REGENERAR",0.3,50000,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD12))*$K$99/12","v":0},null,null,null,null,4,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO12))*$W$99/12","v":0},null,null,null,null,4,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDA 3","MEJORA DE LA EFICIENCIA ENERGÉTICA EN EDIFICIOS FERROVIARIOS EXISTENTES","ARAGÓN - TERUEL",0.5,"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL","RESTO","PEQUEÑA EMPRESA",null,null,0.02,4,"ACTUACION 3","INSTALACIÓN DE EQUIPAMIENTO ESPECÍFICO DE AYUDA PARA LA CONDUCCIÓN EFICIENTE",0.3,200000,"ACTUACION 3","MAXIMIZAR LA REGENERACIÓN DE ENERGÍA EN EL MATERIAL MÓVIL MEDIANTE ACTUACIONES PARA REDUCIR LA TENSIÓN Y LAS PÉRDIDAS EN CATENARIA O INCREMENTANDO LA VENTANA DE TIEMPO EN LA QUE EL TREN PUEDE REGENERAR",0.3,100000,"ACTUACION 3","INSTALACIÓN DE EQUIPAMIENTO ESPECÍFICO DE AYUDA PARA LA CONDUCCIÓN EFICIENTE",0.3,200000,"ACTUACION 3","ACTUACIONES DE MEJORA DE LA EFICIENCIA ENERGÉTICA DE LA ILUMINACIÓN INTERIOR DE LOS EDIFICIOS EXISTENTES",0.2,100000,"ACTUACION 3","ADECUACIÓN DE LAS INSTALACIONES EXISTENTES DE ALUMBRADO EXTERIOR Y SEÑALIZACIÓN A LOS PRECEPTOS QUE LES FUERAN DE APLICACIÓN ESTABLECIDOS EN EL REGLAMENTO DE EFICIENCIA ENERGÉTICA EN INSTALACIONES DE ALUMBRADO EXTERIOR Y EN EL REGLAMENTO ELECTROTÉCNICO DE BAJA TENSIÓN",0.3,50000,"ACTUACION 3",null,0,0,null,null,null,null,null,null,5,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD13))*$K$99/12","v":0},null,null,null,null,5,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO13))*$W$99/12","v":0},null,null,null,null,5,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDA 4","MEJORA DE LA EFICIENCIA ENERGÉTICA EN ALUMBRADO EXTERIOR Y SEÑALIZACIÓN","ARAGÓN - RESTO",0.5,"RESTO",{"$f":"$AS$11","v":"EXTREMADURA Y CANARIAS"},{"$f":"$AT$11","v":"GRAN EMPRESA"},{"$f":"AS14&AT14","v":"EXTREMADURA Y CANARIASGRAN EMPRESA"},0.45,0.03,5,"ACTUACION 4","INSTALACIÓN DE EQUIPOS MEDIDORES DE ENERGÍA HOMOLOGADOS QUE POSIBILITEN LA FACTURACIÓN DE LOS DISTINTOS OPERADORES FERROVIARIOS SEGÚN EL CONSUMO REAL DE LOS TRENES",0.3,200000,"ACTUACION 4",null,0,0,"ACTUACION 4","INSTALACIÓN DE EQUIPOS MEDIDORES DE ENERGÍA HOMOLOGADOS QUE POSIBILITEN LA FACTURACIÓN DE LOS DISTINTOS OPERADORES FERROVIARIOS SEGÚN EL CONSUMO REAL DE LOS TRENES",0.3,200000,"ACTUACION 4","ACTUACIONES SOBRE INSTALACIONES DE TRANSPORTE Y OTROS EQUIPAMIENTOS (ASCENSORES, ESCALERAS Y CINTAS MECÁNICAS, RAMPAS, TORNOS, MÁQUINAS DISPENSADORAS, ETC)",0.2,100000,"ACTUACION 4",null,0,0,"ACTUACION 4",null,0,0,null,null,null,null,null,null,6,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD14))*$K$99/12","v":0},null,null,null,null,6,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO14))*$W$99/12","v":0},null,null,null,null,6,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIDA 5","MEJORA DE LA EFICIENCIA ENERGÉTICA EN INSTALACIONES FERROVIARIAS","ASTURIAS",0.8,"RESTO",{"$f":"$AS$11","v":"EXTREMADURA Y CANARIAS"},{"$f":"+$AT$12","v":"MEDIANA EMPRESA"},"EXTREMADURA Y CANARIASMEDIANA EMPRESA",0.55000000000000004,0.04,6,"ACTUACION 5","FORMACIÓN ESPECÍFICA EN MATERIA DE CONDUCCIÓN EFICIENTE, DIRIGIDA A CONDUCTORES DE TRENES",0.3,200000,"ACTUACION 5",null,0,0,"ACTUACION 5","FORMACIÓN ESPECÍFICA EN MATERIA DE CONDUCCIÓN EFICIENTE, DIRIGIDA A CONDUCTORES DE TRENES",0.3,200000,"ACTUACION 5",null,0,0,"ACTUACION 5",null,0,0,"ACTUACION 5",null,0,0,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD15))*$K$99/12","v":0},null,null,null,null,7,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO15))*$W$99/12","v":0},null,null,null,null,7,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BALEARES",0.5,"RESTO",{"$f":"$AS$11","v":"EXTREMADURA Y CANARIAS"},{"$f":"+$AT$13","v":"PEQUEÑA EMPRESA"},"EXTREMADURA Y CANARIASPEQUEÑA EMPRESA",0.65,0.05,7,"ACTUACION 6","SEGUIMIENTO PARA LA DETERMINACIÓN DE LOS AHORROS ENERGÉTICOS CONSEGUIDOS EN CONDICIONES DE TRÁFICO REAL EN LÍNEAS DEL MISMO TRÁFICO OBJETIVO SEGÚN REQUISITOS DE EFICIENCIA ENERGÉTICA (PUNTO 4º DEL ANEXO I DE LAS BASES VINCULADO A ESTA MEDIDA)",0.3,200000,"ACTUACION 6",null,0,0,"ACTUACION 6","SEGUIMIENTO PARA LA DETERMINACIÓN DE LOS AHORROS ENERGÉTICOS CONSEGUIDOS EN CONDICIONES DE TRÁFICO REAL EN LÍNEAS DEL MISMO TRÁFICO OBJETIVO SEGÚN REQUISITOS DE EFICIENCIA ENERGÉTICA (PUNTO 4º DEL ANEXO I DE LAS BASES VINCULADO A ESTA MEDIDA)",0.3,200000,"ACTUACION 6",null,0,0,"ACTUACION 6",null,0,0,"ACTUACION 6",null,0,0,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD16))*$K$99/12","v":0},null,null,null,null,8,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO16))*$W$99/12","v":0},null,null,null,null,8,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CANARIAS",0.85,"EXTREMADURA Y CANARIAS",{"$f":"+$AS$12","v":"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL"},{"$f":"+$AT$11","v":"GRAN EMPRESA"},"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUELGRAN EMPRESA",0.35,0.06,8,"ACTUACIONES EN FUCION DE MEDIDA ELEGIDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD17))*$K$99/12","v":0},null,null,null,null,9,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO17))*$W$99/12","v":0},null,null,null,null,9,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CANTABRIA",0.5,"RESTO",{"$f":"+$AS$12","v":"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL"},{"$f":"+$AT$12","v":"MEDIANA EMPRESA"},"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUELMEDIANA EMPRESA",0.45,7.0000000000000007E-2,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD18))*$K$99/12","v":0},null,null,null,null,10,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO18))*$W$99/12","v":0},null,null,null,null,10,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASTILLA LA MANCHA",0.8,"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL",{"$f":"+$AS$12","v":"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL"},{"$f":"+$AT$13","v":"PEQUEÑA EMPRESA"},"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUELPEQUEÑA EMPRESA",0.55000000000000004,0.08,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD19))*$K$99/12","v":0},null,null,null,null,11,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO19))*$W$99/12","v":0},null,null,null,null,11,0,null,null,null,null,0]
["B",null,"ACTUACIONES ELEGIDAS POR EL SOLICITANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CyL - SORIA",0.5,"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL",{"$f":"+$AS$13","v":"RESTO"},{"$f":"+$AT$11","v":"GRAN EMPRESA"},"RESTOGRAN EMPRESA",0.3,0.09,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD20))*$K$99/12","v":0},null,null,null,null,12,null,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO20))*$W$99/12","v":0},null,null,null,null,12,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,"SI",null,"ACTUACION 2",null,null,null,"SI",null,"ACTUACION 3",null,null,null,"SI",null,"ACTUACION 4",null,null,null,"SI",null,"ACTUACION 5",null,null,null,"SI",null,"ACTUACION 6",null,null,null,"SI",null,null,null,null,"CyL - RESTO",0.5,"RESTO",{"$f":"+$AS$13","v":"RESTO"},{"$f":"+$AT$12","v":"MEDIANA EMPRESA"},"RESTOMEDIANA EMPRESA",0.4,0.1,12,"SI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"($AG$231/($T$97*12-12))*IF(CC21>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD21))*$K$99/12","v":0},null,null,null,null,13,{"$f":"($AG$231/($T$97*12-12))*IF(CN21>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO21))*$W$99/12","v":0},null,null,null,null,13,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATALUÑA",0.5,"RESTO",{"$f":"+$AS$13","v":"RESTO"},{"$f":"+$AT$13","v":"PEQUEÑA EMPRESA"},"RESTOPEQUEÑA EMPRESA",0.5,0.11,13,"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"($AG$231/($T$97*12-12))*IF(CC22>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD22))*$K$99/12","v":0},null,null,null,null,14,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO22))*$W$99/12","v":0},null,null,null,null,14,0,null,null,null,null,0]
["C",null,"COSTE ELEGIBLE POR MEDIDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$25:$AL$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,"CEUTA",0.8,"RESTO",null,null,null,null,0.12,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD23))*$K$99/12","v":0},null,null,null,null,15,{"$f":"($AG$231/($T$97*12-12))*IF(CN23>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO23))*$W$99/12","v":0},null,null,null,null,15,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,"COMUNIDAD VALENCIANA",0.5,"RESTO",null,null,null,null,0.13,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD24))*$K$99/12","v":0},null,null,null,null,16,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO24))*$W$99/12","v":0},null,null,null,null,16,0,null,null,null,null,0]
[null,null,{"$f":"SUM($C$45:$E$49)","v":0},null,null,null,null,null,{"$f":"SUM($I$45:$K$49)","v":0},null,null,null,null,null,{"$f":"SUM($O$45:$Q$49)","v":0},null,null,null,null,null,{"$f":"SUM($U$45:$W$49)","v":0},null,null,null,null,null,{"$f":"SUM($AA$45:$AC$49)","v":0},null,null,null,null,null,{"$f":"SUM($AG$45:$AI$49)","v":0},null,null,null,null,null,null,null,null,"EXTREMADURA",0.8,"EXTREMADURA Y CANARIAS",null,null,null,null,0.14000000000000001,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD25))*$K$99/12","v":0},null,null,null,null,17,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO25))*$W$99/12","v":0},null,null,null,null,17,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GALICIA",0.8,"GALICIA, CASTILLA LA MANCHA, ANDALUCÍA, SORIA y TERUEL",null,null,null,null,0.15,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD26))*$K$99/12","v":0},null,null,null,null,18,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO26))*$W$99/12","v":0},null,null,null,null,18,0,null,null,null,null,0]
["C.1",null,"REPARTO DEL COSTE SUBVENCIONABLE DE CADA ACTUACIÓN S/ REGLAMENTO UE Nº 651/2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LA RIOJA",0.5,"RESTO",null,null,null,null,0.16,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD27))*$K$99/12","v":0},null,null,null,null,19,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO27))*$W$99/12","v":0},null,null,null,null,19,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,"MADRID",0.5,"RESTO",null,null,null,null,0.17,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD28))*$K$99/12","v":0},null,null,null,null,20,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO28))*$W$99/12","v":0},null,null,null,null,20,0,null,null,null,null,0]
["INFO. AYUDA 1",null,{"$f":"$C$45-$C$53","v":0},null,null,{"$f":"VLOOKUP($F$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$I$45-$I$53","v":0},null,null,{"$f":"VLOOKUP($L$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$O$45-$O$53","v":0},null,null,{"$f":"VLOOKUP($R$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$U$45-$U$53","v":0},null,null,{"$f":"VLOOKUP($X$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AA$45-$AA$53","v":0},null,null,{"$f":"VLOOKUP($AD$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AG$45-$AG$53","v":0},null,null,{"$f":"VLOOKUP($AJ$45,$AP$11:$AR$32,3,0)","v":"---"},null,null,null,null,null,"MELILLA",0.8,"RESTO",null,null,null,null,0.18,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD29))*$K$99/12","v":0},null,null,null,null,21,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO29))*$W$99/12","v":0},null,null,null,null,21,0,null,null,null,null,0]
[null,null,{"$f":"$C$46-$C$54","v":0},null,null,{"$f":"VLOOKUP($F$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$I$46-$I$54","v":0},null,null,{"$f":"VLOOKUP($L$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$O$46-$O$54","v":0},null,null,{"$f":"VLOOKUP($R$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$U$46-$U$54","v":0},null,null,{"$f":"VLOOKUP($X$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AA$46-$AA$54","v":0},null,null,{"$f":"VLOOKUP($AD$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AG$46-$AG$54","v":0},null,null,{"$f":"VLOOKUP($AJ$46,$AP$11:$AR$32,3,0)","v":"---"},null,null,null,null,null,"MURCIA",0.8,"RESTO",null,null,null,null,0.19,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD30))*$K$99/12","v":0},null,null,null,null,22,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO30))*$W$99/12","v":0},null,null,null,null,22,0,null,null,null,null,0]
[null,null,{"$f":"$C$47-$C$55","v":0},null,null,{"$f":"VLOOKUP($F$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$I$47-$I$55","v":0},null,null,{"$f":"VLOOKUP($L$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$O$47-$O$55","v":0},null,null,{"$f":"VLOOKUP($R$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$U$47-$U$55","v":0},null,null,{"$f":"VLOOKUP($X$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AA$47-$AA$55","v":0},null,null,{"$f":"VLOOKUP($AD$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AG$47-$AG$55","v":0},null,null,{"$f":"VLOOKUP($AJ$47,$AP$11:$AR$32,3,0)","v":"---"},null,null,null,null,null,"NAVARRA",0.5,"RESTO",null,null,null,null,0.2,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD31))*$K$99/12","v":0},null,null,null,null,23,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO31))*$W$99/12","v":0},null,null,null,null,23,0,null,null,null,null,0]
[null,null,{"$f":"$C$48-$C$56","v":0},null,null,{"$f":"VLOOKUP($F$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$I$48-$I$56","v":0},null,null,{"$f":"VLOOKUP($L$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$O$48-$O$56","v":0},null,null,{"$f":"VLOOKUP($R$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$U$48-$U$56","v":0},null,null,{"$f":"VLOOKUP($X$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AA$48-$AA$56","v":0},null,null,{"$f":"VLOOKUP($AD$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AG$48-$AG$56","v":0},null,null,{"$f":"VLOOKUP($AJ$48,$AP$11:$AR$32,3,0)","v":"---"},null,null,null,null,null,"PAÍS VASCO",0.5,"RESTO",null,null,null,null,0.21,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD32))*$K$99/12","v":0},null,null,null,null,24,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO32))*$W$99/12","v":0},null,null,null,null,24,0,null,null,null,null,0]
[null,null,{"$f":"$C$49-$C$57","v":0},null,null,{"$f":"VLOOKUP($F$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$I$49-$I$57","v":0},null,null,{"$f":"VLOOKUP($L$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$O$49-$O$57","v":0},null,null,{"$f":"VLOOKUP($R$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$U$49-$U$57","v":0},null,null,{"$f":"VLOOKUP($X$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AA$49-$AA$57","v":0},null,null,{"$f":"VLOOKUP($AD$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,{"$f":"$AG$49-$AG$57","v":0},null,null,{"$f":"VLOOKUP($AJ$49,$AP$11:$AR$32,3,0)","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.22,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD33))*$K$99/12","v":0},null,null,null,null,25,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO33))*$W$99/12","v":0},null,null,null,null,25,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD34))*$K$99/12","v":0},null,null,null,null,26,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO34))*$W$99/12","v":0},null,null,null,null,26,0,null,null,null,null,0]
["C.2",null,"REPARTO DEL COSTE SUBVENCIONABLE DE CADA ACTUACIÓN S/ REGLAMENTO FEDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD35))*$K$99/12","v":0},null,null,null,null,27,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO35))*$W$99/12","v":0},null,null,null,null,27,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD36))*$K$99/12","v":0},null,null,null,null,28,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO36))*$W$99/12","v":0},null,null,null,null,28,0,null,null,null,null,0]
["INFO. AYUDA 2",null,{"$f":"(C45-C61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$F$61","v":"---"},null,null,{"$f":"(I45-I61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$L$61","v":"---"},null,null,{"$f":"(O45-O61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$R$61","v":"---"},null,null,{"$f":"(U45-U61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$X$61","v":"---"},null,null,{"$f":"(AA45-AA61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AD$61","v":"---"},null,null,{"$f":"(AG45-AG61)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AJ$61","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.26,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD37))*$K$99/12","v":0},null,null,null,null,29,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO37))*$W$99/12","v":0},null,null,null,null,29,0,null,null,null,null,0]
[null,null,{"$f":"(C46-C62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$F$62","v":"---"},null,null,{"$f":"(I46-I62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$L$62","v":"---"},null,null,{"$f":"(O46-O62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$R$62","v":"---"},null,null,{"$f":"(U46-U62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$X$62","v":"---"},null,null,{"$f":"(AA46-AA62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AD$62","v":"---"},null,null,{"$f":"(AG46-AG62)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AJ$62","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.27,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD38))*$K$99/12","v":0},null,null,null,null,30,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO38))*$W$99/12","v":0},null,null,null,null,30,0,null,null,null,null,0]
[null,null,{"$f":"(C47-C63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$F$63","v":"---"},null,null,{"$f":"(I47-I63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$L$63","v":"---"},null,null,{"$f":"(O47-O63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$R$63","v":"---"},null,null,{"$f":"(U47-U63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$X$63","v":"---"},null,null,{"$f":"(AA47-AA63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AD$63","v":"---"},null,null,{"$f":"(AG47-AG63)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AJ$63","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD39))*$K$99/12","v":0},null,null,null,null,31,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO39))*$W$99/12","v":0},null,null,null,null,31,0,null,null,null,null,0]
[null,null,{"$f":"(C48-C64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$F$64","v":"---"},null,null,{"$f":"(I48-I64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$L$64","v":"---"},null,null,{"$f":"(O48-O64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$R$64","v":"---"},null,null,{"$f":"(U48-U64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$X$64","v":"---"},null,null,{"$f":"(AA48-AA64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AD$64","v":"---"},null,null,{"$f":"(AG48-AG64)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AJ$64","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.28999999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD40))*$K$99/12","v":0},null,null,null,null,32,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO40))*$W$99/12","v":0},null,null,null,null,32,0,null,null,null,null,0]
[null,null,{"$f":"(C49-C65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$F$65","v":"---"},null,null,{"$f":"(I49-I65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$L$65","v":"---"},null,null,{"$f":"(O49-O65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$R$65","v":"---"},null,null,{"$f":"(U49-U65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$X$65","v":"---"},null,null,{"$f":"(AA49-AA65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AD$65","v":"---"},null,null,{"$f":"(AG49-AG65)*IF($AD$23>1000000,1,0)","v":0},null,null,{"$f":"$AJ$65","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD41))*$K$99/12","v":0},null,null,null,null,33,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO41))*$W$99/12","v":0},null,null,null,null,33,0,null,null,null,null,{"$f":"CZ41/(1+$AJ$105/12)^$CY41","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,0.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD42))*$K$99/12","v":0},null,null,null,null,34,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO42))*$W$99/12","v":0},null,null,null,null,34,0,null,null,null,null,0]
["C.3",null,"REPARTO DEL COSTE ELEGIBLE DE CADA ACTUACIÓN S/ COMUNIDADES AUTÓNOMAS DEL ANEXO III\nEste apartado contiene una desagregación especial para las provincias de ARAGÓN y CASTILLA LEÓN en base al Reglamento 651/2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD43))*$K$99/12","v":0},null,null,null,null,35,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO43))*$W$99/12","v":0},null,null,null,null,35,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD44))*$K$99/12","v":0},null,null,null,null,36,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO44))*$W$99/12","v":0},null,null,null,null,36,0,null,null,null,null,0]
["INFO. AYUDA 1 y 2",null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,null,null,null,null,null,null,null,null,null,null,0.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD45))*$K$99/12","v":0},null,null,null,null,37,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO45))*$W$99/12","v":0},null,null,null,null,37,0,null,null,null,null,0]
[null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,null,null,null,null,null,null,null,null,null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD46))*$K$99/12","v":0},null,null,null,null,38,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO46))*$W$99/12","v":0},null,null,null,null,38,0,null,null,null,null,0]
[null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,null,null,null,null,null,null,null,null,null,null,0.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD47))*$K$99/12","v":0},null,null,null,null,39,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO47))*$W$99/12","v":0},null,null,null,null,39,0,null,null,null,null,0]
[null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,null,null,null,null,null,null,null,null,null,null,0.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD48))*$K$99/12","v":0},null,null,null,null,40,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO48))*$W$99/12","v":0},null,null,null,null,40,0,null,null,null,null,0]
[null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,0,null,null,"---",null,null,null,null,null,null,null,null,null,null,null,null,0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD49))*$K$99/12","v":0},null,null,null,null,41,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO49))*$W$99/12","v":0},null,null,null,null,41,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD50))*$K$99/12","v":0},null,null,null,null,42,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO50))*$W$99/12","v":0},null,null,null,null,42,0,null,null,null,null,0]
["C.4",null,"REPARTO DEL COSTE DE INSTALACIÓN CONVENCIONAL EQUIVALENTE S/ COMUNIDADES AUTÓNOMAS DEL ANEXO III\nEste apartado contiene una desagregación especial para las provincias de ARAGÓN y CASTILLA LEÓN en base al Reglamento 651/2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD51))*$K$99/12","v":0},null,null,null,null,43,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO51))*$W$99/12","v":0},null,null,null,null,43,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD52))*$K$99/12","v":0},null,null,null,null,44,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO52))*$W$99/12","v":0},null,null,null,null,44,0,null,null,null,null,0]
["INFO. AYUDA 1",null,0,null,null,{"$f":"$F$45","v":"---"},null,null,0,null,null,{"$f":"$L$45","v":"---"},null,null,0,null,null,{"$f":"$R$45","v":"---"},null,null,0,null,null,{"$f":"$X$45","v":"---"},null,null,0,null,null,{"$f":"$AD$45","v":"---"},null,null,0,null,null,{"$f":"$AJ$45","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"($AG$231/($T$97*12-12))*IF(CC53>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD53))*$K$99/12","v":0},null,null,null,null,45,{"$f":"($AG$231/($T$97*12-12))*IF(CN53>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO53))*$W$99/12","v":0},null,null,null,null,45,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"$F$46","v":"---"},null,null,0,null,null,{"$f":"$L$46","v":"---"},null,null,0,null,null,{"$f":"$R$46","v":"---"},null,null,0,null,null,{"$f":"$X$46","v":"---"},null,null,0,null,null,{"$f":"$AD$46","v":"---"},null,null,0,null,null,{"$f":"$AJ$46","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD54))*$K$99/12","v":0},null,null,null,null,46,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO54))*$W$99/12","v":0},null,null,null,null,46,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"$F$47","v":"---"},null,null,0,null,null,{"$f":"$L$47","v":"---"},null,null,0,null,null,{"$f":"$R$47","v":"---"},null,null,0,null,null,{"$f":"$X$47","v":"---"},null,null,0,null,null,{"$f":"$AD$47","v":"---"},null,null,0,null,null,{"$f":"$AJ$47","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD55))*$K$99/12","v":0},null,null,null,null,47,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO55))*$W$99/12","v":0},null,null,null,null,47,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"$F$48","v":"---"},null,null,0,null,null,{"$f":"$L$48","v":"---"},null,null,0,null,null,{"$f":"$R$48","v":"---"},null,null,0,null,null,{"$f":"$X$48","v":"---"},null,null,0,null,null,{"$f":"$AD$48","v":"---"},null,null,0,null,null,{"$f":"$AJ$48","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD56))*$K$99/12","v":0},null,null,null,null,48,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO56))*$W$99/12","v":0},null,null,null,null,48,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"$F$49","v":"---"},null,null,0,null,null,{"$f":"$L$49","v":"---"},null,null,0,null,null,{"$f":"$R$49","v":"---"},null,null,0,null,null,{"$f":"$X$49","v":"---"},null,null,0,null,null,{"$f":"$AD$49","v":"---"},null,null,0,null,null,{"$f":"$AJ$49","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD57))*$K$99/12","v":0},null,null,null,null,49,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO57))*$W$99/12","v":0},null,null,null,null,49,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD58))*$K$99/12","v":0},null,null,null,null,50,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO58))*$W$99/12","v":0},null,null,null,null,50,0,null,null,null,null,0]
["C.5",null,"REPARTO DEL INGRESO NETO DEDUCIBLE ACTUALIZADO SEGÚN ESTIMACIÓN DEL CUADRO AUXILIAR\nEste apartado contiene una desagregación especial para las provincias de ARAGÓN y CASTILLA LEÓN en base al Reglamento 651/2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD59))*$K$99/12","v":0},null,null,null,null,51,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO59))*$W$99/12","v":0},null,null,null,null,51,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD60))*$K$99/12","v":0},null,null,null,null,52,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO60))*$W$99/12","v":0},null,null,null,null,52,0,null,null,null,null,0]
["INFO. AYUDA 2",null,0,null,null,{"$f":"$F$45","v":"---"},null,null,0,null,null,{"$f":"L45","v":"---"},null,null,0,null,null,{"$f":"R45","v":"---"},null,null,0,null,null,{"$f":"X45","v":"---"},null,null,0,null,null,{"$f":"AD45","v":"---"},null,null,0,null,null,{"$f":"AJ45","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD61))*$K$99/12","v":0},null,null,null,null,53,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO61))*$W$99/12","v":0},null,null,null,null,53,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"$F$46","v":"---"},null,null,0,null,null,{"$f":"L46","v":"---"},null,null,0,null,null,{"$f":"R46","v":"---"},null,null,0,null,null,{"$f":"X46","v":"---"},null,null,0,null,null,{"$f":"AD46","v":"---"},null,null,0,null,null,{"$f":"AJ46","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD62))*$K$99/12","v":0},null,null,null,null,54,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO62))*$W$99/12","v":0},null,null,null,null,54,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"F47","v":"---"},null,null,0,null,null,{"$f":"L47","v":"---"},null,null,0,null,null,{"$f":"R47","v":"---"},null,null,0,null,null,{"$f":"X47","v":"---"},null,null,0,null,null,{"$f":"AD47","v":"---"},null,null,0,null,null,{"$f":"AJ47","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD63))*$K$99/12","v":0},null,null,null,null,55,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO63))*$W$99/12","v":0},null,null,null,null,55,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"F48","v":"---"},null,null,0,null,null,{"$f":"L48","v":"---"},null,null,0,null,null,{"$f":"R48","v":"---"},null,null,0,null,null,{"$f":"X48","v":"---"},null,null,0,null,null,{"$f":"AD48","v":"---"},null,null,0,null,null,{"$f":"AJ48","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD64))*$K$99/12","v":0},null,null,null,null,56,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO64))*$W$99/12","v":0},null,null,null,null,56,0,null,null,null,null,0]
[null,null,0,null,null,{"$f":"F49","v":"---"},null,null,0,null,null,{"$f":"L49","v":"---"},null,null,0,null,null,{"$f":"R49","v":"---"},null,null,0,null,null,{"$f":"X49","v":"---"},null,null,0,null,null,{"$f":"AD49","v":"---"},null,null,0,null,null,{"$f":"AJ49","v":"---"},null,null,null,null,null,null,null,null,null,null,null,null,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD65))*$K$99/12","v":0},null,null,null,null,57,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO65))*$W$99/12","v":0},null,null,null,null,57,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD66))*$K$99/12","v":0},null,null,null,null,58,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO66))*$W$99/12","v":0},null,null,null,null,58,0,null,null,null,null,0]
[null,"CUADRO AUXILIAR",null,"INGRESO NETO DEDUCIBLE\nSolo aplicable cuando la INVERSIÓN TOTAL DE LA MEDIDA ES > 1.000.000 €",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$61:$E$65,$I$61:$K$65,$O$61:$Q$65,$U$61:$W$65,$AA$61:$AC$65,$AG$61:$AI$65)*IF($AD$23>1000000,1,0)","v":0},null,null,null,null,null,"VIDA ÚTIL DE LAS OPERACIONES GENERADORAS DE INGRESOS NETOS UNA VEZ FINALIZADAS",null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,0.56000000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC66+1","v":59},0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD67))*$K$99/12","v":0},null,null,null,null,{"$f":"CN66+1","v":59},0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO67))*$W$99/12","v":0},null,null,null,null,{"$f":"CY66+1","v":59},0,null,null,null,null,0]
[null,null,null,"AUXILIAR DE CÁLCULO\nCÁLCULO INGRESOS\nNETOS DEDUCIBLES\nen 000 €",null,null,null,null,1,null,{"$f":"I68+1","v":2},null,{"$f":"K68+1","v":3},null,{"$f":"M68+1","v":4},null,{"$f":"O68+1","v":5},null,{"$f":"Q68+1","v":6},null,{"$f":"S68+1","v":7},null,{"$f":"U68+1","v":8},null,{"$f":"W68+1","v":9},null,{"$f":"Y68+1","v":10},null,{"$f":"AA68+1","v":11},null,{"$f":"AC68+1","v":12},null,{"$f":"AE68+1","v":13},null,{"$f":"AG68+1","v":14},null,{"$f":"AI68+1","v":15},null,null,null,null,null,null,null,null,null,null,null,0.56999999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD68))*$K$99/12","v":0},null,null,null,null,60,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO68))*$W$99/12","v":0},null,null,null,null,60,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD69))*$K$99/12","v":0},null,null,null,null,61,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO69))*$W$99/12","v":0},null,null,null,null,61,0,null,null,null,null,0]
[null,null,null,"I","INGRESO",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD70))*$K$99/12","v":0},null,null,null,null,62,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO70))*$W$99/12","v":0},null,null,null,null,62,0,null,null,null,null,0]
[null,null,null,"G","GASTO",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD71))*$K$99/12","v":0},null,null,null,null,63,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO71))*$W$99/12","v":0},null,null,null,null,63,0,null,null,null,null,0]
[null,null,null,"A","AHORRO ( I - G )",null,null,null,{"$f":"I70-I71","v":0},null,{"$f":"K70-K71","v":0},null,{"$f":"M70-M71","v":0},null,{"$f":"O70-O71","v":0},null,{"$f":"Q70-Q71","v":0},null,{"$f":"S70-S71","v":0},null,{"$f":"U70-U71","v":0},null,{"$f":"W70-W71","v":0},null,{"$f":"Y70-Y71","v":0},null,{"$f":"AA70-AA71","v":0},null,{"$f":"AC70-AC71","v":0},null,{"$f":"AE70-AE71","v":0},null,{"$f":"AG70-AG71","v":0},null,{"$f":"AI70-AI71","v":0},null,{"$f":"AK70-AK71","v":0},null,null,null,null,null,null,null,null,null,null,null,0.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD72))*$K$99/12","v":0},null,null,null,null,64,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO72))*$W$99/12","v":0},null,null,null,null,64,0,null,null,null,null,0]
[null,null,null,"TASA\nACTUALIZACION",null,null,0.04,null,{"$f":"I72/((1+$G$73)^I68)","v":0},null,{"$f":"K72/((1+$G$73)^K68)","v":0},null,{"$f":"M72/((1+$G$73)^M68)","v":0},null,{"$f":"O72/((1+$G$73)^O68)","v":0},null,{"$f":"Q72/((1+$G$73)^Q68)","v":0},null,{"$f":"S72/((1+$G$73)^S68)","v":0},null,{"$f":"U72/((1+$G$73)^U68)","v":0},null,{"$f":"W72/((1+$G$73)^W68)","v":0},null,{"$f":"Y72/((1+$G$73)^Y68)","v":0},null,{"$f":"AA72/((1+$G$73)^AA68)","v":0},null,{"$f":"AC72/((1+$G$73)^AC68)","v":0},null,{"$f":"AE72/((1+$G$73)^AE68)","v":0},null,{"$f":"AG72/((1+$G$73)^AG68)","v":0},null,{"$f":"AI72/((1+$G$73)^AI68)","v":0},null,{"$f":"AK72/((1+$G$73)^AK68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC72+1","v":65},0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD73))*$K$99/12","v":0},null,null,null,null,{"$f":"CN72+1","v":65},0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO73))*$W$99/12","v":0},null,null,null,null,{"$f":"CY72+1","v":65},0,null,null,null,null,{"$f":"CZ73/(1+$AJ$105/12)^$CY73","v":0}]
[null,null,null,"… continuación …",null,null,null,null,{"$f":"AK68+1","v":16},null,{"$f":"I74+1","v":17},null,{"$f":"K74+1","v":18},null,{"$f":"M74+1","v":19},null,{"$f":"O74+1","v":20},null,{"$f":"Q74+1","v":21},null,{"$f":"S74+1","v":22},null,{"$f":"U74+1","v":23},null,{"$f":"W74+1","v":24},null,{"$f":"Y74+1","v":25},null,{"$f":"AA74+1","v":26},null,{"$f":"AC74+1","v":27},null,{"$f":"AE74+1","v":28},null,{"$f":"AG74+1","v":29},null,{"$f":"AI74+1","v":30},null,null,null,null,null,null,null,null,null,null,null,0.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD74))*$K$99/12","v":0},null,null,null,null,66,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO74))*$W$99/12","v":0},null,null,null,null,66,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC74+1","v":67},0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD75))*$K$99/12","v":0},null,null,null,null,{"$f":"CN74+1","v":67},0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO75))*$W$99/12","v":0},null,null,null,null,{"$f":"CY74+1","v":67},{"$f":"CT75-CI75","v":0},null,null,null,null,0]
[null,null,null,"I","INGRESO",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD76))*$K$99/12","v":0},null,null,null,null,68,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO76))*$W$99/12","v":0},null,null,null,null,68,0,null,null,null,null,0]
[null,null,null,"G","GASTO",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD77))*$K$99/12","v":0},null,null,null,null,69,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO77))*$W$99/12","v":0},null,null,null,null,69,0,null,null,null,null,0]
[null,null,null,"A","AHORRO ( I - G )",null,null,null,{"$f":"I76-I77","v":0},null,{"$f":"K76-K77","v":0},null,{"$f":"M76-M77","v":0},null,{"$f":"O76-O77","v":0},null,{"$f":"Q76-Q77","v":0},null,{"$f":"S76-S77","v":0},null,{"$f":"U76-U77","v":0},null,{"$f":"W76-W77","v":0},null,{"$f":"Y76-Y77","v":0},null,{"$f":"AA76-AA77","v":0},null,{"$f":"AC76-AC77","v":0},null,{"$f":"AE76-AE77","v":0},null,{"$f":"AG76-AG77","v":0},null,{"$f":"AI76-AI77","v":0},null,{"$f":"AK76-AK77","v":0},null,null,null,null,null,null,null,null,null,null,null,0.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD78))*$K$99/12","v":0},null,null,null,null,70,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO78))*$W$99/12","v":0},null,null,null,null,70,0,null,null,null,null,0]
[null,null,null,"TASA\nACTUALIZACION",null,null,{"$f":"$G$73","v":0.04},null,{"$f":"I78/((1+$G$73)^I74)","v":0},null,{"$f":"K78/((1+$G$73)^K74)","v":0},null,{"$f":"M78/((1+$G$73)^M74)","v":0},null,{"$f":"O78/((1+$G$73)^O74)","v":0},null,{"$f":"Q78/((1+$G$73)^Q74)","v":0},null,{"$f":"S78/((1+$G$73)^S74)","v":0},null,{"$f":"U78/((1+$G$73)^U74)","v":0},null,{"$f":"W78/((1+$G$73)^W74)","v":0},null,{"$f":"Y78/((1+$G$73)^Y74)","v":0},null,{"$f":"AA78/((1+$G$73)^AA74)","v":0},null,{"$f":"AC78/((1+$G$73)^AC74)","v":0},null,{"$f":"AE78/((1+$G$73)^AE74)","v":0},null,{"$f":"AG78/((1+$G$73)^AG74)","v":0},null,{"$f":"AI78/((1+$G$73)^AI74)","v":0},null,{"$f":"AK78/((1+$G$73)^AK74)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD79))*$K$99/12","v":0},null,null,null,null,71,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO79))*$W$99/12","v":0},null,null,null,null,71,0,null,null,null,null,0]
[null,null,null,"VAN DE LOS BENEFICIOS   /   RESULTADO DE LOS CÁLCULOS PRECEDENTES SOBRE EL INGRESO NETO DEDUCIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($I$73:$AL$73,$I$79:$AL$79)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD80))*$K$99/12","v":0},null,null,null,null,72,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO80))*$W$99/12","v":0},null,null,null,null,72,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD81))*$K$99/12","v":0},null,null,null,null,73,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO81))*$W$99/12","v":0},null,null,null,null,73,0,null,null,null,null,0]
["D",null,"SI SE OPTA POR UNA ENTREGA DINERARIA SIN CONTRAPRESTACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD82))*$K$99/12","v":0},null,null,null,null,74,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO82))*$W$99/12","v":0},null,null,null,null,74,0,null,null,null,null,0]
[null,null,"CUANTÍA QUE LE CORRESPONDERÍA SEGÚN REGLAMENTO 651/2014 (AYUDA 1 DE LA MEMORIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$86:$AL$86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD83))*$K$99/12","v":0},null,null,null,null,75,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO83))*$W$99/12","v":0},null,null,null,null,75,0,null,null,null,null,0]
[null,null,"TAMAÑO DE LA EMPRESA",null,null,null,null,null,null,null,"PEQUEÑA EMPRESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD84))*$K$99/12","v":0},null,null,null,null,76,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO84))*$W$99/12","v":0},null,null,null,null,76,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$f":"($AG$231/($T$97*12-12))*IF(CC85>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD85))*$K$99/12","v":0},null,null,null,null,77,{"$f":"($AG$231/($T$97*12-12))*IF(CN85>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO85))*$W$99/12","v":0},null,null,null,null,77,0,null,null,null,null,0]
[null,null,{"$f":"IF($BW$10=\"NO\",0,$C$29*LOOKUP($F$29&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$C$30*LOOKUP($F$30&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$C$31*LOOKUP($F$31&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$C$32*LOOKUP($F$32&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$C$33*LOOKUP($F$33&$K$84,$AU$14:$AU$22,$AV$14:$AV$22))","v":0},null,null,null,null,null,{"$f":"IF($BX$10=\"NO\",0,$I$29*LOOKUP($L$29&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$I$30*LOOKUP($L$30&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$I$31*LOOKUP($L$31&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$I$32*LOOKUP($L$32&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$I$33*LOOKUP($L$33&$K$84,$AU$14:$AU$22,$AV$14:$AV$22))","v":0},null,null,null,null,null,{"$f":"IF($BY$10=\"NO\",0,$O$29*LOOKUP($R$29&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$O$30*LOOKUP($R$30&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$O$31*LOOKUP($R$31&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$O$32*LOOKUP($R$32&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$O$33*LOOKUP($R$33&$K$84,$AU$14:$AU$22,$AV$14:$AV$22))","v":0},null,null,null,null,null,{"$f":"IF($BZ$10=\"NO\",0,$U$29*LOOKUP($X$29&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$U$30*LOOKUP($X$30&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$U$31*LOOKUP($X$31&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$U$32*LOOKUP($X$32&$K$84,$AU$14:$AU$22,$AV$14:$AV$22)+$U$33*LOOKUP($X$33&$K$84,$AU$14:$AU$22,$AV$14:$AV$22))","v":0},null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD86))*$K$99/12","v":0},null,null,null,null,78,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO86))*$W$99/12","v":0},null,null,null,null,78,0,null,null,null,null,0]
[null,null,"CUANTÍA QUE LE CORRESPONDERÍA SEGÚN REGLAMENTO FEDER (AYUDA 2 DE LA MEMORIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$89:$AL$89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD87))*$K$99/12","v":0},null,null,null,null,79,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO87))*$W$99/12","v":0},null,null,null,null,79,0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD88))*$K$99/12","v":0},null,null,null,null,80,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO88))*$W$99/12","v":0},null,null,null,null,80,0,null,null,null,null,0]
[null,null,{"$f":"IF($BW$10=\"NO\",0,($C$45-$C$61)*LOOKUP($F$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($C$46-$C$62)*LOOKUP($F$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($C$47-$C$63)*LOOKUP($F$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($C$48-$C$64)*LOOKUP($F$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($C$49-$C$65)*LOOKUP($F$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,{"$f":"IF($BX$10=\"NO\",0,($I$45-$I$61)*LOOKUP($L$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($I$46-$I$62)*LOOKUP($L$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($I$47-$I$63)*LOOKUP($L$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($I$48-$I$64)*LOOKUP($L$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($I$49-$I$65)*LOOKUP($L$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,{"$f":"IF($BY$10=\"NO\",0,($O$45-$O$61)*LOOKUP($R$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($O$46-$O$62)*LOOKUP($R$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($O$47-$O$63)*LOOKUP($R$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($O$48-$O$64)*LOOKUP($R$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($O$49-$O$65)*LOOKUP($R$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,{"$f":"IF($BZ$10=\"NO\",0,($U$45-$U$61)*LOOKUP($X$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($U$46-$U$62)*LOOKUP($X$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($U$47-$U$63)*LOOKUP($X$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($U$48-$U$64)*LOOKUP($X$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($U$49-$U$65)*LOOKUP($X$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,{"$f":"IF($CA$10=\"NO\",0,($AA$45-$AA$61)*LOOKUP($AD$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AA$46-$AA$62)*LOOKUP($AD$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AA$47-$AA$63)*LOOKUP($AD$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AA$48-$AA$64)*LOOKUP($AD$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AA$49-$AA$65)*LOOKUP($AD$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,{"$f":"IF($CB$10=\"NO\",0,($AG$45-$AG$61)*LOOKUP($AJ$45,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AG$46-$AG$62)*LOOKUP($AJ$46,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AG$47-$AG$63)*LOOKUP($AJ$47,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AG$48-$AG$64)*LOOKUP($AJ$48,$AP$11:$AP$32,$AQ$11:$AQ$32)+($AG$49-$AG$65)*LOOKUP($AJ$49,$AP$11:$AP$32,$AQ$11:$AQ$32))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD89))*$K$99/12","v":0},null,null,null,null,81,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO89))*$W$99/12","v":0},null,null,null,null,81,0,null,null,null,null,0]
[null,null,"CUANTÍA LÍMITE DE LA AYUDA (APARTADO 5 ANEXO I BASES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$92:$AL$92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC89+1","v":82},0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD90))*$K$99/12","v":0},null,null,null,null,{"$f":"CN89+1","v":82},0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO90))*$W$99/12","v":0},null,null,null,null,{"$f":"CY89+1","v":82},0,null,null,null,null,0]
[null,null,"ACTUACION 1",null,null,null,null,null,"ACTUACION 2",null,null,null,null,null,"ACTUACION 3",null,null,null,null,null,"ACTUACION 4",null,null,null,null,null,"ACTUACION 5",null,null,null,null,null,"ACTUACION 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD91))*$K$99/12","v":0},null,null,null,null,83,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO91))*$W$99/12","v":0},null,null,null,null,83,0,null,null,null,null,0]
[null,null,{"$f":"IF($BW$10=\"NO\",0,$C$25*LOOKUP($C$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,{"$f":"IF($BX$10=\"NO\",0,$I$25*LOOKUP($I$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,{"$f":"IF($BY$10=\"NO\",0,$O$25*LOOKUP($O$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,{"$f":"IF($BZ$10=\"NO\",0,$U$25*LOOKUP($U$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,{"$f":"IF($CA$10=\"NO\",0,$AA$25*LOOKUP($AA$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,{"$f":"IF($CB$10=\"NO\",0,$AG$25*LOOKUP($AG$91,$AY$11:$AY$16,$BA$11:$BA$16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD92))*$K$99/12","v":0},null,null,null,null,84,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO92))*$W$99/12","v":0},null,null,null,null,84,0,null,null,null,null,0]
[null,null,"ENTREGA DINERARIA SIN CONTRAPRESTACIÓN OTORGABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($AA$83,$AA$87,$AA$90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD93))*$K$99/12","v":0},null,null,null,null,85,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO93))*$W$99/12","v":0},null,null,null,null,85,0,null,null,null,null,0]
[null,null,"INTENSIDAD TOTAL DE AYUDA (%) u",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$93/$AD$23,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD94))*$K$99/12","v":0},null,null,null,null,86,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO94))*$W$99/12","v":0},null,null,null,null,86,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD95))*$K$99/12","v":0},null,null,null,null,87,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO95))*$W$99/12","v":0},null,null,null,null,87,0,null,null,null,null,0]
["E",null,"SERVICIO DE LA DEUDA MENSUAL SI SE OPTA POR PRÉSTAMO REEMBOLSABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD96))*$K$99/12","v":0},null,null,null,null,88,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO96))*$W$99/12","v":0},null,null,null,null,88,0,null,null,null,null,0]
[null,null,"% COSTE ELEGIBLE",null,null,0,null,null,"IMPORTE  PRÉSTAMO\nmin: 300.000 €\nmax: 4.000.000 €",null,null,null,{"$f":"IF($F$97*SUM($C$45:$E$49,$I$45:$K$49,$O$45:$Q$49,$U$45:$W$49,$AA$45:$AC$49,$AG$45:$AI$49)<300000,\"NO EXISTE POSIBILIDAD DE PRESTAMO\",IF(AND($F$97*SUM($C$45:$E$49,$I$45:$K$49,$O$45:$Q$49,$U$45:$W$49,$AA$45:$AC$49,$AG$45:$AI$49)>=300000,$F$97*SUM($C$45:$E$49,$I$45:$K$49,$O$45:$Q$49,$U$45:$W$49,$AA$45:$AC$49,$AG$45:$AI$49)<=4000000),$F$97*SUM($C$45:$E$49,$I$45:$K$49,$O$45:$Q$49,$U$45:$W$49,$AA$45:$AC$49,$AG$45:$AI$49),4000000))","v":"NO EXISTE POSIBILIDAD DE PRESTAMO"},null,null,null,"PLAZO",null,null,10,null,null,"TIPO DE INTERES\nDE MERCADO",null,null,null,null,null,{"$f":"$AJ$101+$AJ$104","v":6.6701325209031659E-2},null,null,"LOS 12 PRIMEROS MESES SON DE CARENCIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD97))*$K$99/12","v":0},null,null,null,null,89,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO97))*$W$99/12","v":0},null,null,null,null,89,0,null,null,null,null,0]
[null,null,"PRESTAMO BONIFICADO",null,null,null,null,null,null,null,null,null,null,null,"PRESTAMO DE MERCADO",null,null,null,null,null,null,null,null,null,null,null,"AUXILIAR PARA CÁLCULO DE LA AYUDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD98))*$K$99/12","v":0},null,null,null,null,90,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO98))*$W$99/12","v":0},null,null,null,null,90,0,null,null,null,null,0]
[null,null,"CALCULO DEL PRÉSTAMO DE ACUERDO A LA BASE SEXTA, PUNTO 3, APARTADO B / TIPO DE INTERÉS u",null,null,null,null,null,null,null,0.02,null,null,null,"CALCULO AUXILIAR DE PRÉSTAMO PARA CUANTIFICACIÓN DE LA SUBVENCIÓN EQUIVALENTE / TIPO DE INTERÉS u",null,null,null,null,null,null,null,{"$f":"MAX($K$99,$AC$97)","v":6.6701325209031659E-2},null,null,null,"SUPLEMENTO IBOR\nexpresado en puntos básicos",null,null,null,null,"CATEGORIA CALIFICACION",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD99))*$K$99/12","v":0},null,null,null,null,91,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO99))*$W$99/12","v":0},null,null,null,null,91,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD100))*$K$99/12","v":0},null,null,null,null,92,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO100))*$W$99/12","v":0},null,null,null,null,92,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATEGORIA",null,"ID.","COLATERA-LIZACION\nBAJA",null,"MARGEN APLICABLE",null,null,null,{"$f":"LOOKUP($AK$99,$AC$103:$AC$107,$AD$103:$AD$107)/10000","v":6.5000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD101))*$K$99/12","v":0},null,null,null,null,93,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO101))*$W$99/12","v":0},null,null,null,null,93,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIPO BASE NOMINAL",null,null,null,1.6999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD102))*$K$99/12","v":0},null,null,null,null,94,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO102))*$W$99/12","v":0},null,null,null,null,94,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AAA-A",null,1,100,null,"Link:","http://ec.europa.eu/competition/state_aid/legislation/reference_rates.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD103))*$K$99/12","v":0},null,null,null,null,95,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO103))*$W$99/12","v":0},null,null,null,null,95,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BBB",null,2,220,null,"TIPO BASE EFECTIVO",null,null,null,{"$f":"((1+$AJ$102/12)^12)-1","v":1.7013252090316566E-3},null,null,null,null,null,null,null,null,null,null,null,null,0.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD104))*$K$99/12","v":0},null,null,null,null,96,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO104))*$W$99/12","v":0},null,null,null,null,96,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BB",null,3,400,null,"TIPO DE INTERES DE ACTUALIZACIÓN\nTIPO BASE + 100 PB (efectivo)",null,null,null,{"$f":"$AJ$104+1/100","v":1.1701325209031657E-2},null,null,null,null,null,null,null,null,null,null,null,null,0.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD105))*$K$99/12","v":0},null,null,null,null,97,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO105))*$W$99/12","v":0},null,null,null,null,97,0,null,null,null,null,{"$f":"CZ105/(1+$AJ$105/12)^$CY105","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,"B",null,4,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD106))*$K$99/12","v":0},null,null,null,null,98,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO106))*$W$99/12","v":0},null,null,null,null,98,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"≤ CCC",null,5,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD107))*$K$99/12","v":0},null,null,null,null,99,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO107))*$W$99/12","v":0},null,null,null,null,99,0,null,null,null,null,0]
[null,null,"MES","PRINCIPAL",null,null,null,null,"INTERESES (A)",null,null,null,null,null,"MES","PRINCIPAL",null,null,null,null,"INTERESES (B)",null,null,null,null,null,"MES","(B) - (A)",null,null,null,null,"ACTUALIZACIÓN DE\n(B) - (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD108))*$K$99/12","v":0},null,null,null,null,100,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO108))*$W$99/12","v":0},null,null,null,null,100,0,null,null,null,null,0]
[null,null,1,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D109))*$K$99/12,\"\")","v":""},null,null,null,null,null,1,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P109))*$W$99/12,\"\")","v":""},null,null,null,null,null,1,{"$f":"IFERROR(U109-I109,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(AB109/(1+$AJ$105/12)^$AA109,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD109))*$K$99/12","v":0},null,null,null,null,101,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO109))*$W$99/12","v":0},null,null,null,null,101,0,null,null,null,null,0]
[null,null,{"$f":"C109+1","v":2},null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D110))*$K$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"O109+1","v":2},null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P110))*$W$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"AA109+1","v":2},{"$f":"IFERROR(U110-I110,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(AB110/(1+$AJ$105/12)^$AA110,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD110))*$K$99/12","v":0},null,null,null,null,102,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO110))*$W$99/12","v":0},null,null,null,null,102,0,null,null,null,null,0]
[null,null,{"$f":"C110+1","v":3},null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D111))*$K$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"O110+1","v":3},null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P111))*$W$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"AA110+1","v":3},"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD111))*$K$99/12","v":0},null,null,null,null,103,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO111))*$W$99/12","v":0},null,null,null,null,103,0,null,null,null,null,0]
[null,null,4,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D112))*$K$99/12,\"\")","v":""},null,null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P112))*$W$99/12,\"\")","v":""},null,null,null,null,null,4,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD112))*$K$99/12","v":0},null,null,null,null,104,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO112))*$W$99/12","v":0},null,null,null,null,104,0,null,null,null,null,0]
[null,null,5,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D113))*$K$99/12,\"\")","v":""},null,null,null,null,null,5,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P113))*$W$99/12,\"\")","v":""},null,null,null,null,null,5,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD113))*$K$99/12","v":0},null,null,null,null,105,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO113))*$W$99/12","v":0},null,null,null,null,105,0,null,null,null,null,0]
[null,null,6,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D114))*$K$99/12,\"\")","v":""},null,null,null,null,null,6,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P114))*$W$99/12,\"\")","v":""},null,null,null,null,null,6,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD114))*$K$99/12","v":0},null,null,null,null,106,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO114))*$W$99/12","v":0},null,null,null,null,106,0,null,null,null,null,0]
[null,null,7,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D115))*$K$99/12,\"\")","v":""},null,null,null,null,null,7,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P115))*$W$99/12,\"\")","v":""},null,null,null,null,null,7,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD115))*$K$99/12","v":0},null,null,null,null,107,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO115))*$W$99/12","v":0},null,null,null,null,107,0,null,null,null,null,0]
[null,null,8,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D116))*$K$99/12,\"\")","v":""},null,null,null,null,null,8,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P116))*$W$99/12,\"\")","v":""},null,null,null,null,null,8,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD116))*$K$99/12","v":0},null,null,null,null,108,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO116))*$W$99/12","v":0},null,null,null,null,108,0,null,null,null,null,0]
[null,null,9,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D117))*$K$99/12,\"\")","v":""},null,null,null,null,null,9,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P117))*$W$99/12,\"\")","v":""},null,null,null,null,null,9,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,{"$f":"($AG$231/($T$97*12-12))*IF(CC117>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD117))*$K$99/12","v":0},null,null,null,null,109,{"$f":"($AG$231/($T$97*12-12))*IF(CN117>$T$97*12,0,1)","v":0},null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO117))*$W$99/12","v":0},null,null,null,null,109,0,null,null,null,null,0]
[null,null,10,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D118))*$K$99/12,\"\")","v":""},null,null,null,null,null,10,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P118))*$W$99/12,\"\")","v":""},null,null,null,null,null,10,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD118))*$K$99/12","v":0},null,null,null,null,110,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO118))*$W$99/12","v":0},null,null,null,null,110,0,null,null,null,null,0]
[null,null,11,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D119))*$K$99/12,\"\")","v":""},null,null,null,null,null,11,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P119))*$W$99/12,\"\")","v":""},null,null,null,null,null,11,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD119))*$K$99/12","v":0},null,null,null,null,111,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO119))*$W$99/12","v":0},null,null,null,null,111,0,null,null,null,null,0]
[null,null,12,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D120))*$K$99/12,\"\")","v":""},null,null,null,null,null,12,null,null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P120))*$W$99/12,\"\")","v":""},null,null,null,null,null,12,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD120))*$K$99/12","v":0},null,null,null,null,112,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO120))*$W$99/12","v":0},null,null,null,null,112,0,null,null,null,null,0]
[null,null,13,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(C121>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D121))*$K$99/12,\"\")","v":""},null,null,null,null,null,13,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(O121>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P121))*$W$99/12,\"\")","v":""},null,null,null,null,null,13,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD121))*$K$99/12","v":0},null,null,null,null,113,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO121))*$W$99/12","v":0},null,null,null,null,113,0,null,null,null,null,0]
[null,null,14,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(C122>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D122))*$K$99/12,\"\")","v":""},null,null,null,null,null,14,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(O122>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P122))*$W$99/12,\"\")","v":""},null,null,null,null,null,14,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD122))*$K$99/12","v":0},null,null,null,null,114,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO122))*$W$99/12","v":0},null,null,null,null,114,0,null,null,null,null,0]
[null,null,15,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D123))*$K$99/12,\"\")","v":""},null,null,null,null,null,15,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P123))*$W$99/12,\"\")","v":""},null,null,null,null,null,15,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD123))*$K$99/12","v":0},null,null,null,null,115,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO123))*$W$99/12","v":0},null,null,null,null,115,0,null,null,null,null,0]
[null,null,16,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D124))*$K$99/12,\"\")","v":""},null,null,null,null,null,16,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P124))*$W$99/12,\"\")","v":""},null,null,null,null,null,16,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD124))*$K$99/12","v":0},null,null,null,null,116,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO124))*$W$99/12","v":0},null,null,null,null,116,0,null,null,null,null,0]
[null,null,17,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D125))*$K$99/12,\"\")","v":""},null,null,null,null,null,17,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P125))*$W$99/12,\"\")","v":""},null,null,null,null,null,17,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD125))*$K$99/12","v":0},null,null,null,null,117,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO125))*$W$99/12","v":0},null,null,null,null,117,0,null,null,null,null,0]
[null,null,18,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D126))*$K$99/12,\"\")","v":""},null,null,null,null,null,18,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P126))*$W$99/12,\"\")","v":""},null,null,null,null,null,18,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD126))*$K$99/12","v":0},null,null,null,null,118,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO126))*$W$99/12","v":0},null,null,null,null,118,0,null,null,null,null,0]
[null,null,19,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D127))*$K$99/12,\"\")","v":""},null,null,null,null,null,19,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P127))*$W$99/12,\"\")","v":""},null,null,null,null,null,19,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD127))*$K$99/12","v":0},null,null,null,null,119,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO127))*$W$99/12","v":0},null,null,null,null,119,{"$f":"CT127-CI127","v":0},null,null,null,null,0]
[null,null,20,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D128))*$K$99/12,\"\")","v":""},null,null,null,null,null,20,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P128))*$W$99/12,\"\")","v":""},null,null,null,null,null,20,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,null,null,null,null,{"$f":"($AG$231-SUM($CD$9:CD128))*$K$99/12","v":0},null,null,null,null,120,0,null,null,null,null,{"$f":"($AG$231-SUM($CO$9:CO128))*$W$99/12","v":0},null,null,null,null,120,{"$f":"CT128-CI128","v":0},null,null,null,null,0]
[null,null,21,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D129))*$K$99/12,\"\")","v":""},null,null,null,null,null,21,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P129))*$W$99/12,\"\")","v":""},null,null,null,null,null,21,"",null,null,null,null,""]
[null,null,22,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D130))*$K$99/12,\"\")","v":""},null,null,null,null,null,22,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P130))*$W$99/12,\"\")","v":""},null,null,null,null,null,22,"",null,null,null,null,""]
[null,null,23,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D131))*$K$99/12,\"\")","v":""},null,null,null,null,null,23,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P131))*$W$99/12,\"\")","v":""},null,null,null,null,null,23,"",null,null,null,null,""]
[null,null,24,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D132))*$K$99/12,\"\")","v":""},null,null,null,null,null,24,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P132))*$W$99/12,\"\")","v":""},null,null,null,null,null,24,"",null,null,null,null,""]
[null,null,25,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D133))*$K$99/12,\"\")","v":""},null,null,null,null,null,25,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P133))*$W$99/12,\"\")","v":""},null,null,null,null,null,25,"",null,null,null,null,""]
[null,null,26,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D134))*$K$99/12,\"\")","v":""},null,null,null,null,null,26,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P134))*$W$99/12,\"\")","v":""},null,null,null,null,null,26,"",null,null,null,null,""]
[null,null,27,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D135))*$K$99/12,\"\")","v":""},null,null,null,null,null,27,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P135))*$W$99/12,\"\")","v":""},null,null,null,null,null,27,"",null,null,null,null,""]
[null,null,28,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D136))*$K$99/12,\"\")","v":""},null,null,null,null,null,28,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P136))*$W$99/12,\"\")","v":""},null,null,null,null,null,28,"",null,null,null,null,""]
[null,null,29,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D137))*$K$99/12,\"\")","v":""},null,null,null,null,null,29,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P137))*$W$99/12,\"\")","v":""},null,null,null,null,null,29,"",null,null,null,null,""]
[null,null,30,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D138))*$K$99/12,\"\")","v":""},null,null,null,null,null,30,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P138))*$W$99/12,\"\")","v":""},null,null,null,null,null,30,"",null,null,null,null,""]
[null,null,31,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D139))*$K$99/12,\"\")","v":""},null,null,null,null,null,31,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P139))*$W$99/12,\"\")","v":""},null,null,null,null,null,31,"",null,null,null,null,""]
[null,null,32,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D140))*$K$99/12,\"\")","v":""},null,null,null,null,null,32,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P140))*$W$99/12,\"\")","v":""},null,null,null,null,null,32,"",null,null,null,null,""]
[null,null,33,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D141))*$K$99/12,\"\")","v":""},null,null,null,null,null,33,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P141))*$W$99/12,\"\")","v":""},null,null,null,null,null,33,"",null,null,null,null,""]
[null,null,34,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D142))*$K$99/12,\"\")","v":""},null,null,null,null,null,34,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P142))*$W$99/12,\"\")","v":""},null,null,null,null,null,34,"",null,null,null,null,""]
[null,null,35,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D143))*$K$99/12,\"\")","v":""},null,null,null,null,null,35,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P143))*$W$99/12,\"\")","v":""},null,null,null,null,null,35,"",null,null,null,null,""]
[null,null,36,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D144))*$K$99/12,\"\")","v":""},null,null,null,null,null,36,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P144))*$W$99/12,\"\")","v":""},null,null,null,null,null,36,"",null,null,null,null,""]
[null,null,37,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D145))*$K$99/12,\"\")","v":""},null,null,null,null,null,37,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P145))*$W$99/12,\"\")","v":""},null,null,null,null,null,37,"",null,null,null,null,""]
[null,null,38,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D146))*$K$99/12,\"\")","v":""},null,null,null,null,null,38,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P146))*$W$99/12,\"\")","v":""},null,null,null,null,null,38,"",null,null,null,null,""]
[null,null,39,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D147))*$K$99/12,\"\")","v":""},null,null,null,null,null,39,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P147))*$W$99/12,\"\")","v":""},null,null,null,null,null,39,"",null,null,null,null,""]
[null,null,40,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D148))*$K$99/12,\"\")","v":""},null,null,null,null,null,40,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P148))*$W$99/12,\"\")","v":""},null,null,null,null,null,40,"",null,null,null,null,""]
[null,null,41,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D149))*$K$99/12,\"\")","v":""},null,null,null,null,null,41,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P149))*$W$99/12,\"\")","v":""},null,null,null,null,null,41,"",null,null,null,null,""]
[null,null,42,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D150))*$K$99/12,\"\")","v":""},null,null,null,null,null,42,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P150))*$W$99/12,\"\")","v":""},null,null,null,null,null,42,"",null,null,null,null,""]
[null,null,43,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D151))*$K$99/12,\"\")","v":""},null,null,null,null,null,43,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P151))*$W$99/12,\"\")","v":""},null,null,null,null,null,43,"",null,null,null,null,""]
[null,null,44,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D152))*$K$99/12,\"\")","v":""},null,null,null,null,null,44,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P152))*$W$99/12,\"\")","v":""},null,null,null,null,null,44,"",null,null,null,null,""]
[null,null,45,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D153))*$K$99/12,\"\")","v":""},null,null,null,null,null,45,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P153))*$W$99/12,\"\")","v":""},null,null,null,null,null,45,"",null,null,null,null,""]
[null,null,46,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D154))*$K$99/12,\"\")","v":""},null,null,null,null,null,46,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P154))*$W$99/12,\"\")","v":""},null,null,null,null,null,46,"",null,null,null,null,""]
[null,null,47,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D155))*$K$99/12,\"\")","v":""},null,null,null,null,null,47,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P155))*$W$99/12,\"\")","v":""},null,null,null,null,null,47,"",null,null,null,null,""]
[null,null,48,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D156))*$K$99/12,\"\")","v":""},null,null,null,null,null,48,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P156))*$W$99/12,\"\")","v":""},null,null,null,null,null,48,"",null,null,null,null,""]
[null,null,49,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D157))*$K$99/12,\"\")","v":""},null,null,null,null,null,49,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P157))*$W$99/12,\"\")","v":""},null,null,null,null,null,49,"",null,null,null,null,""]
[null,null,50,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D158))*$K$99/12,\"\")","v":""},null,null,null,null,null,50,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P158))*$W$99/12,\"\")","v":""},null,null,null,null,null,50,"",null,null,null,null,""]
[null,null,51,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D159))*$K$99/12,\"\")","v":""},null,null,null,null,null,51,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P159))*$W$99/12,\"\")","v":""},null,null,null,null,null,51,"",null,null,null,null,""]
[null,null,52,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D160))*$K$99/12,\"\")","v":""},null,null,null,null,null,52,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P160))*$W$99/12,\"\")","v":""},null,null,null,null,null,52,"",null,null,null,null,""]
[null,null,53,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D161))*$K$99/12,\"\")","v":""},null,null,null,null,null,53,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P161))*$W$99/12,\"\")","v":""},null,null,null,null,null,53,"",null,null,null,null,""]
[null,null,54,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D162))*$K$99/12,\"\")","v":""},null,null,null,null,null,54,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P162))*$W$99/12,\"\")","v":""},null,null,null,null,null,54,"",null,null,null,null,""]
[null,null,55,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D163))*$K$99/12,\"\")","v":""},null,null,null,null,null,55,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P163))*$W$99/12,\"\")","v":""},null,null,null,null,null,55,"",null,null,null,null,""]
[null,null,56,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D164))*$K$99/12,\"\")","v":""},null,null,null,null,null,56,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P164))*$W$99/12,\"\")","v":""},null,null,null,null,null,56,"",null,null,null,null,""]
[null,null,57,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D165))*$K$99/12,\"\")","v":""},null,null,null,null,null,57,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P165))*$W$99/12,\"\")","v":""},null,null,null,null,null,57,"",null,null,null,null,""]
[null,null,58,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D166))*$K$99/12,\"\")","v":""},null,null,null,null,null,58,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P166))*$W$99/12,\"\")","v":""},null,null,null,null,null,58,"",null,null,null,null,""]
[null,null,59,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D167))*$K$99/12,\"\")","v":""},null,null,null,null,null,59,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P167))*$W$99/12,\"\")","v":""},null,null,null,null,null,59,"",null,null,null,null,""]
[null,null,60,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D168))*$K$99/12,\"\")","v":""},null,null,null,null,null,60,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P168))*$W$99/12,\"\")","v":""},null,null,null,null,null,60,"",null,null,null,null,""]
[null,null,61,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D169))*$K$99/12,\"\")","v":""},null,null,null,null,null,61,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P169))*$W$99/12,\"\")","v":""},null,null,null,null,null,61,"",null,null,null,null,""]
[null,null,62,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D170))*$K$99/12,\"\")","v":""},null,null,null,null,null,62,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P170))*$W$99/12,\"\")","v":""},null,null,null,null,null,62,"",null,null,null,null,""]
[null,null,63,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D171))*$K$99/12,\"\")","v":""},null,null,null,null,null,63,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P171))*$W$99/12,\"\")","v":""},null,null,null,null,null,63,"",null,null,null,null,""]
[null,null,64,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D172))*$K$99/12,\"\")","v":""},null,null,null,null,null,64,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P172))*$W$99/12,\"\")","v":""},null,null,null,null,null,64,"",null,null,null,null,""]
[null,null,65,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D173))*$K$99/12,\"\")","v":""},null,null,null,null,null,65,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P173))*$W$99/12,\"\")","v":""},null,null,null,null,null,65,"",null,null,null,null,""]
[null,null,66,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D174))*$K$99/12,\"\")","v":""},null,null,null,null,null,66,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P174))*$W$99/12,\"\")","v":""},null,null,null,null,null,66,{"$f":"IFERROR(U174-I174,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(AB174/(1+$AJ$105/12)^$AA174,\"\")","v":""}]
[null,null,{"$f":"C174+1","v":67},"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D175))*$K$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"O174+1","v":67},"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P175))*$W$99/12,\"\")","v":""},null,null,null,null,null,{"$f":"AA174+1","v":67},"",null,null,null,null,""]
[null,null,68,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D176))*$K$99/12,\"\")","v":""},null,null,null,null,null,68,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P176))*$W$99/12,\"\")","v":""},null,null,null,null,null,68,"",null,null,null,null,""]
[null,null,69,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D177))*$K$99/12,\"\")","v":""},null,null,null,null,null,69,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P177))*$W$99/12,\"\")","v":""},null,null,null,null,null,69,"",null,null,null,null,""]
[null,null,70,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D178))*$K$99/12,\"\")","v":""},null,null,null,null,null,70,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P178))*$W$99/12,\"\")","v":""},null,null,null,null,null,70,"",null,null,null,null,""]
[null,null,71,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D179))*$K$99/12,\"\")","v":""},null,null,null,null,null,71,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P179))*$W$99/12,\"\")","v":""},null,null,null,null,null,71,"",null,null,null,null,""]
[null,null,72,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D180))*$K$99/12,\"\")","v":""},null,null,null,null,null,72,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P180))*$W$99/12,\"\")","v":""},null,null,null,null,null,72,"",null,null,null,null,""]
[null,null,73,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D181))*$K$99/12,\"\")","v":""},null,null,null,null,null,73,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P181))*$W$99/12,\"\")","v":""},null,null,null,null,null,73,"",null,null,null,null,""]
[null,null,74,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D182))*$K$99/12,\"\")","v":""},null,null,null,null,null,74,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P182))*$W$99/12,\"\")","v":""},null,null,null,null,null,74,"",null,null,null,null,""]
[null,null,75,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D183))*$K$99/12,\"\")","v":""},null,null,null,null,null,75,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P183))*$W$99/12,\"\")","v":""},null,null,null,null,null,75,"",null,null,null,null,""]
[null,null,76,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D184))*$K$99/12,\"\")","v":""},null,null,null,null,null,76,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P184))*$W$99/12,\"\")","v":""},null,null,null,null,null,76,"",null,null,null,null,""]
[null,null,77,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D185))*$K$99/12,\"\")","v":""},null,null,null,null,null,77,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P185))*$W$99/12,\"\")","v":""},null,null,null,null,null,77,"",null,null,null,null,""]
[null,null,78,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(C186>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D186))*$K$99/12,\"\")","v":""},null,null,null,null,null,78,{"$f":"IFERROR(($M$97/($T$97*12-12))*IF(O186>$T$97*12,0,1),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P186))*$W$99/12,\"\")","v":""},null,null,null,null,null,78,"",null,null,null,null,""]
[null,null,79,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D187))*$K$99/12,\"\")","v":""},null,null,null,null,null,79,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P187))*$W$99/12,\"\")","v":""},null,null,null,null,null,79,"",null,null,null,null,""]
[null,null,80,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D188))*$K$99/12,\"\")","v":""},null,null,null,null,null,80,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P188))*$W$99/12,\"\")","v":""},null,null,null,null,null,80,"",null,null,null,null,""]
[null,null,81,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D189))*$K$99/12,\"\")","v":""},null,null,null,null,null,81,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P189))*$W$99/12,\"\")","v":""},null,null,null,null,null,81,"",null,null,null,null,""]
[null,null,82,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D190))*$K$99/12,\"\")","v":""},null,null,null,null,null,82,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P190))*$W$99/12,\"\")","v":""},null,null,null,null,null,82,"",null,null,null,null,""]
[null,null,83,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D191))*$K$99/12,\"\")","v":""},null,null,null,null,null,83,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P191))*$W$99/12,\"\")","v":""},null,null,null,null,null,83,"",null,null,null,null,""]
[null,null,84,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D192))*$K$99/12,\"\")","v":""},null,null,null,null,null,84,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P192))*$W$99/12,\"\")","v":""},null,null,null,null,null,84,"",null,null,null,null,""]
[null,null,85,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D193))*$K$99/12,\"\")","v":""},null,null,null,null,null,85,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P193))*$W$99/12,\"\")","v":""},null,null,null,null,null,85,"",null,null,null,null,""]
[null,null,86,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D194))*$K$99/12,\"\")","v":""},null,null,null,null,null,86,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P194))*$W$99/12,\"\")","v":""},null,null,null,null,null,86,"",null,null,null,null,""]
[null,null,87,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D195))*$K$99/12,\"\")","v":""},null,null,null,null,null,87,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P195))*$W$99/12,\"\")","v":""},null,null,null,null,null,87,"",null,null,null,null,""]
[null,null,88,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D196))*$K$99/12,\"\")","v":""},null,null,null,null,null,88,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P196))*$W$99/12,\"\")","v":""},null,null,null,null,null,88,"",null,null,null,null,""]
[null,null,89,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D197))*$K$99/12,\"\")","v":""},null,null,null,null,null,89,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P197))*$W$99/12,\"\")","v":""},null,null,null,null,null,89,"",null,null,null,null,""]
[null,null,90,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D198))*$K$99/12,\"\")","v":""},null,null,null,null,null,90,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P198))*$W$99/12,\"\")","v":""},null,null,null,null,null,90,"",null,null,null,null,""]
[null,null,91,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D199))*$K$99/12,\"\")","v":""},null,null,null,null,null,91,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P199))*$W$99/12,\"\")","v":""},null,null,null,null,null,91,"",null,null,null,null,""]
[null,null,92,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D200))*$K$99/12,\"\")","v":""},null,null,null,null,null,92,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P200))*$W$99/12,\"\")","v":""},null,null,null,null,null,92,"",null,null,null,null,""]
[null,null,93,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D201))*$K$99/12,\"\")","v":""},null,null,null,null,null,93,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P201))*$W$99/12,\"\")","v":""},null,null,null,null,null,93,"",null,null,null,null,""]
[null,null,94,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D202))*$K$99/12,\"\")","v":""},null,null,null,null,null,94,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P202))*$W$99/12,\"\")","v":""},null,null,null,null,null,94,"",null,null,null,null,""]
[null,null,95,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D203))*$K$99/12,\"\")","v":""},null,null,null,null,null,95,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P203))*$W$99/12,\"\")","v":""},null,null,null,null,null,95,"",null,null,null,null,""]
[null,null,96,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D204))*$K$99/12,\"\")","v":""},null,null,null,null,null,96,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P204))*$W$99/12,\"\")","v":""},null,null,null,null,null,96,"",null,null,null,null,""]
[null,null,97,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D205))*$K$99/12,\"\")","v":""},null,null,null,null,null,97,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P205))*$W$99/12,\"\")","v":""},null,null,null,null,null,97,"",null,null,null,null,""]
[null,null,98,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D206))*$K$99/12,\"\")","v":""},null,null,null,null,null,98,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P206))*$W$99/12,\"\")","v":""},null,null,null,null,null,98,"",null,null,null,null,""]
[null,null,99,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D207))*$K$99/12,\"\")","v":""},null,null,null,null,null,99,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P207))*$W$99/12,\"\")","v":""},null,null,null,null,null,99,"",null,null,null,null,""]
[null,null,100,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D208))*$K$99/12,\"\")","v":""},null,null,null,null,null,100,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P208))*$W$99/12,\"\")","v":""},null,null,null,null,null,100,"",null,null,null,null,""]
[null,null,101,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D209))*$K$99/12,\"\")","v":""},null,null,null,null,null,101,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P209))*$W$99/12,\"\")","v":""},null,null,null,null,null,101,"",null,null,null,null,""]
[null,null,102,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D210))*$K$99/12,\"\")","v":""},null,null,null,null,null,102,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P210))*$W$99/12,\"\")","v":""},null,null,null,null,null,102,"",null,null,null,null,""]
[null,null,103,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D211))*$K$99/12,\"\")","v":""},null,null,null,null,null,103,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P211))*$W$99/12,\"\")","v":""},null,null,null,null,null,103,"",null,null,null,null,""]
[null,null,104,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D212))*$K$99/12,\"\")","v":""},null,null,null,null,null,104,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P212))*$W$99/12,\"\")","v":""},null,null,null,null,null,104,"",null,null,null,null,""]
[null,null,105,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D213))*$K$99/12,\"\")","v":""},null,null,null,null,null,105,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P213))*$W$99/12,\"\")","v":""},null,null,null,null,null,105,"",null,null,null,null,""]
[null,null,106,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D214))*$K$99/12,\"\")","v":""},null,null,null,null,null,106,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P214))*$W$99/12,\"\")","v":""},null,null,null,null,null,106,"",null,null,null,null,""]
[null,null,107,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D215))*$K$99/12,\"\")","v":""},null,null,null,null,null,107,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P215))*$W$99/12,\"\")","v":""},null,null,null,null,null,107,"",null,null,null,null,""]
[null,null,108,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D216))*$K$99/12,\"\")","v":""},null,null,null,null,null,108,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P216))*$W$99/12,\"\")","v":""},null,null,null,null,null,108,"",null,null,null,null,""]
[null,null,109,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D217))*$K$99/12,\"\")","v":""},null,null,null,null,null,109,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P217))*$W$99/12,\"\")","v":""},null,null,null,null,null,109,"",null,null,null,null,""]
[null,null,110,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D218))*$K$99/12,\"\")","v":""},null,null,null,null,null,110,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P218))*$W$99/12,\"\")","v":""},null,null,null,null,null,110,"",null,null,null,null,""]
[null,null,111,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D219))*$K$99/12,\"\")","v":""},null,null,null,null,null,111,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P219))*$W$99/12,\"\")","v":""},null,null,null,null,null,111,"",null,null,null,null,""]
[null,null,112,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D220))*$K$99/12,\"\")","v":""},null,null,null,null,null,112,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P220))*$W$99/12,\"\")","v":""},null,null,null,null,null,112,"",null,null,null,null,""]
[null,null,113,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D221))*$K$99/12,\"\")","v":""},null,null,null,null,null,113,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P221))*$W$99/12,\"\")","v":""},null,null,null,null,null,113,"",null,null,null,null,""]
[null,null,114,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D222))*$K$99/12,\"\")","v":""},null,null,null,null,null,114,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P222))*$W$99/12,\"\")","v":""},null,null,null,null,null,114,"",null,null,null,null,""]
[null,null,115,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D223))*$K$99/12,\"\")","v":""},null,null,null,null,null,115,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P223))*$W$99/12,\"\")","v":""},null,null,null,null,null,115,"",null,null,null,null,""]
[null,null,116,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D224))*$K$99/12,\"\")","v":""},null,null,null,null,null,116,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P224))*$W$99/12,\"\")","v":""},null,null,null,null,null,116,"",null,null,null,null,""]
[null,null,117,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D225))*$K$99/12,\"\")","v":""},null,null,null,null,null,117,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P225))*$W$99/12,\"\")","v":""},null,null,null,null,null,117,"",null,null,null,null,""]
[null,null,118,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D226))*$K$99/12,\"\")","v":""},null,null,null,null,null,118,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P226))*$W$99/12,\"\")","v":""},null,null,null,null,null,118,"",null,null,null,null,""]
[null,null,119,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D227))*$K$99/12,\"\")","v":""},null,null,null,null,null,119,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P227))*$W$99/12,\"\")","v":""},null,null,null,null,null,119,"",null,null,null,null,""]
[null,null,120,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($D$109:D228))*$K$99/12,\"\")","v":""},null,null,null,null,null,120,"",null,null,null,null,{"$f":"IFERROR(($M$97-SUM($P$109:P228))*$W$99/12,\"\")","v":""},null,null,null,null,null,120,"",null,null,null,null,""]
[null,null,null," q     TOTALES     q",null,null,null,null,null,null,null,null,null,null,null," q     TOTALES     q",null,null,null,null,null,null,null,null,null,null,null," q     TOTALES     q"]
[null,null,null,{"$f":"SUM($D$109:$H$228)","v":0},null,null,null,null,{"$f":"SUM($I$109:$M$228)","v":0},null,null,null,null,null,null,{"$f":"SUM($P$109:$T$228)","v":0},null,null,null,null,{"$f":"SUM($U$109:$Y$228)","v":0},null,null,null,null,null,null,{"$f":"SUM($AB$109:$AF$228)","v":0},null,null,null,null,{"$f":"SUM($AG$109:$AK$228)","v":0}]
[null,null,"PRÉSTAMO MÁXIMO PARA QUE LA AYUDA EQUIVALENTE NO SUPERE LA AYUDA MÁXIMA ALCANZABLE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DH$8-AG234","v":0}]
[null,null,"% sobre coste elegible para conseguir la misma ayuda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AG$231/$AG$235,\"\")","v":""}]
[null,null,"IMPORTE SUBVENCIÓN BRUTA (AYUDA EQUIVALENTE) AL PRESTAMO u",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AG$234/$D$230,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"MIN($AG$230,$AA$93)","v":0}]
[null,null,"COSTE ELEGIBLE POR MEDIDA u",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C$45:$E$49,$I$45:$K$49,$O$45:$Q$49,$U$45:$W$49,$AA$45:$AC$49,$AG$45:$AI$49)","v":0}]
[null,null,"INTENSIDAD TOTAL DE AYUDA (%) u",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AG$234/$AG$235,\"\")","v":""}]
[]
["LÍMITE PRESENTABLE DE LA FICHA"]
["FIN DE LA FICHA"]