{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Info","R1","R2","BI","BI_C","IN","Em","DI","DI_C","PO","MA","P"],"not_rendered":{"charts":7,"images":2,"macros":1,"external_links":0,"defined_names":56,"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":"Info","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,3,28,5]]}
[]
[]
[null,"Guía interpretación hoja de cálculo"]
[]
[null,null,"Hojas en este archivo"]
[]
[null,null,null,"Nombre hoja","Tipo","Nombre","Descripción"]
[null,null,null,"R1","Resultados","Resultados Principales","Hoja principal de resultados: \n- En esta hoja se pueden visualizar los resultados de cuota de mercado del biodiesel y coste de las políticas de apoyo para alcanzar dichas cuotas de mercado para el período 2017-2036\n- En la parte superior de la hoja se puede seleccionar el escenario a visualizar así como su composición."]
[null,null,null,"R2","Resultados","Resultados Casación","Esta hoja muestra la casación del mercado de biodiesel (calculos de la casación de la oferta y la demanda de biodiesel) para cada año 2017-2036. Modificando el año en la celda D4 se pueden visualizar los resultados de la casación para un año en particular."]
[null,null,null,"BI","Biodiésel","Biodiesel","En esta hoja se presentan los escenarios de potencial y costes de diferentes para los diferentes tipos de biodiesel (para conformar la curva de oferta de biodiesel)"]
[null,null,null,"IN","Biodiésel","Infraestructura conversión","En esta hoja se calcula la evolución de la infraestructura necesaria para atender la demanda de biodiesel, así como la inversión necesaria"]
[null,null,null,"Em","Emisiones","Reducción Emisiones GEI","En esta hoja se muestran los supuestos y el cálculo del rango de factores de reducción de emisión GEI considerados"]
[null,null,null,"DI","Diésel","Diésel","En esta hoja se presentan los escenarios de costes y consumo del gasoil (para conformar la curva de demanda de referencia del diésel)"]
[null,null,null,"DI_C","Diésel","Diésel vs Crudo","En esta hoja de cálculo se obtiene la relación histórica entre precio del crudo y del diésel, para su empleo en los escenarios futuros"]
[null,null,null,"PO","General","Políticas ","En esta hoja se establecen los escenarios de políticas de apoyo al biodiesel, tanto para el caso de incentivo económico como cuotas obligatorias. \n- En el caso de incentivo económico, se introduce el valor inicial a 2016 y éste se proyecta a futuro en base a la evolución de la inflación. \n- En el caso de cuotas, se pueden introducir valores diferenciados para cada año 2017-2036 para cada uno de los tres escenarios."]
[null,null,null,"MA","General","Macroeconómicos","Definición de variables macroeconómicas \n- Tipo de cambio MXN/USD\n- Inflación"]
[null,null,null,"P","General","Parámetros Generales","Hoja de parámetros generales"]
[]
[null,null,"Código de colores"]
[]
[null,null,null,"En la figura de la derecha se muestra el código de colores empleado en la elaboración de esta hoja de cálculo. \n\n- Las celdas con estilos mostrados a la derecha incluyendo la palabra \"Calculation\" contienen el resultado de un cálculo y por lo tanto no han de ser modificadas. \n- Las celdas con estilos mostrados a la derecha incluyendo la palabra \"Input\" contienen valores de entrada, correpondiente a supuestos de cálculo."]

{"sheet":"R1","index":1,"n_rows":136,"n_cols":25,"rows_kept":136,"cut":false,"hidden":false,"merged":[[8,5,8,6]]}
[]
[]
[null,"Hoja de resultados principal (cuota de mercado del biodiesel y coste de políticas)"]
[]
[]
[null,null,"Selección y composición escenarios"]
[]
[]
[null,null,"Escenario de cálculo",null,null,"Supuestos Mercado Diésel",null,null,"Supuesto Políticas "]
[null,null,"Escenario moderado"]
[null,null,null,null,null,"Escenario costo diesel","Escenario consumo diesel",null,"Instrumento apoyo"]
[null,null,null,null,"Escenario tendencial","Barato","Alto",null,"Incentivo Económico"]
[null,null,null,null,"Escenario moderado","Moderado","Moderado",null,"Cuota"]
[null,null,null,null,"Escenario optimista","Caro","Bajo",null,"Cuota"]
[]
[]
[]
[null,null,"Resultados contribución del biodiesel (millones m3 y % cuota mercado)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Resultados costes de política de apoyo al biodiesel (millones de pesos)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Contribución del biodiesel (millones m3) y cuota de mercado"]
[]
[null,null,null,null,null,"Escenario consumo diesel",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH(F80,Escenarios_General_FU,0))","v":"Moderado"}]
[]
[null,null,null,null,"millones m3",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Demanda total diesel ",{"$f":"INDEX(Consumo_Diesel,MATCH($G$80,Consumo_Diesel_CU,0),MATCH(F$83,Consumo_Diesel_FU,0))","v":22.781291039999999},23.549906579999998,24.318522120000004,25.087137660000003,25.855753200000006,26.624368740000005,27.392984280000004,28.16159982000001,28.930215360000009,29.698830900000015,30.467446440000018,31.23606198000002,32.004677520000016,32.773293060000022,33.541908600000021,34.31052414000002,35.079139680000033,35.847755220000032,36.616370760000031,37.38498630000003]
[]
[null,null,null,null,"millones m3",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Volumen venta biodiesel",{"$f":"INDEX(ResultadosCasacion,MATCH(F$87,ResultadosCasacion_CU,0),MATCH($E$88,ResultadosCasacion_FU,0))","v":0},0.1,0.1,0.2,0.2,0.3,0.3,0.4,0.5,0.5,0.6,0.7,0.79999999999999993,0.9,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2]
[null,null,null,null,"Consumo diesel fósil",{"$f":"F84-F88","v":22.781291039999999},23.449906579999997,24.218522120000003,24.887137660000004,25.655753200000007,26.324368740000004,27.092984280000003,27.761599820000011,28.430215360000009,29.198830900000015,29.867446440000016,30.536061980000021,31.204677520000015,31.873293060000023,32.541908600000021,33.210524140000018,33.979139680000031,34.74775522000003,35.516370760000029,36.184986300000027]
[null,null,null,null,"Cuota de mercado (%)",{"$f":"IF(F88/F84=0,\"\",F88/F84)","v":""},{"$f":"IF(G88/G84=0,\"\",G88/G84)","v":4.2463013456251258E-3},{"$f":"IF(H88/H84=0,\"\",H88/H84)","v":4.112091989247905E-3},7.9722128012590498E-3,7.7352223488890651E-3,1.1267872787131476E-2,1.0951709274663955E-2,1.4203738514738964E-2,1.728296847355373E-2,1.683567954858451E-2,1.9693150234352218E-2,2.2409995230775231E-2,2.4996346221581912E-2,2.746138443739286E-2,2.9813449554268935E-2,3.2060133955155584E-2,3.1357667549274375E-2,3.0685324457535145E-2,3.0041207721264597E-2,3.2098446963988829E-2]
[]
[null,null,null,null,"Coste del biodiesel (millones de pesos)"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Coste total biodiesel",{"$f":"INDEX(ResultadosCasacion,MATCH(F$95,ResultadosCasacion_CU,0),MATCH($E96,ResultadosCasacion_FU,0))","v":0},1359.4808888888892,1455.1934577777779,2966.1801699555563,3161.982932309334,5527.3335523409924,5871.3202277679648,7977.7062713938012,10560.084819478609,10761.910434479974,{"$f":"INDEX(ResultadosCasacion,MATCH(P$95,ResultadosCasacion_CU,0),MATCH($E96,ResultadosCasacion_FU,0))","v":13166.170888897677},15666.145122973627,18267.408044575637,20975.827412153492,23797.578342932931,26739.158513204166,27323.453742621212,27931.120781214955,28563.09450135244,31876.742367595005]
[null,null,null,null,"Coste política apoyo",0,471.24392888888917,456.62356337777783,889.15478960355586,840.06170072405348,1905.1364310679551,1841.7068316864561,2389.9756954941076,2822.7838931788629,2715.1174711282383,3123.7732706347106,3481.3693461478961,3784.931692691338,4031.3300804488608,4217.270315185353,4339.2861294609356,4027.586463528256,3703.4188109582792,3366.2844522854975,3289.8160573808782]
[]
[]
[null,null,null,null,"Reducción emisiones (MtCO2e/ano)"]
[]
[null,null,null,null,"tCO2e/M3",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Min",{"$f":"F$88*INDEX(Red_Emisiones,MATCH($E$102,Red_Emisiones_CU,0),MATCH($E104,Red_Emisiones_FU,0))","v":0},0.13924839852000001,0.13924839852000001,0.27849679704000002,0.27849679704000002,0.41774519555999995,0.41774519555999995,0.55699359408000004,0.69624199259999997,0.69624199259999997,{"$f":"P$88*INDEX(Red_Emisiones,MATCH($E$102,Red_Emisiones_CU,0),MATCH($E104,Red_Emisiones_FU,0))","v":0.8354903911199999},0.97473878963999994,1.1139871881599999,1.25323558668,1.3924839851999999,1.5317323837200001,1.5317323837200001,1.5317323837200001,1.5317323837200001,1.6709807822399998]
[null,null,null,null,"Max",0,0.1989262836,0.1989262836,0.39785256720000001,0.39785256720000001,0.59677885079999993,0.59677885079999993,0.79570513440000001,0.99463141799999999,0.99463141799999999,1.1935577015999999,1.3924839851999999,1.5914102687999998,1.7903365524000001,1.989262836,2.1881891196000001,2.1881891196000001,2.1881891196000001,2.1881891196000001,2.3871154031999997]
[]
[null,null,null,null,"Reducción acumulada emisiones (MtCO2e)"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"min",{"$f":"F104","v":0},{"$f":"F111+G104","v":0.13924839852000001},{"$f":"G111+H104","v":0.27849679704000002},0.55699359408000004,0.83549039112000001,1.25323558668,1.67098078224,2.2279743763200002,2.9242163689200003,3.6204583615200003,4.4559487526400003,5.4306875422800003,6.5446747304400006,7.7979103171200004,9.1903943023199997,10.722126686039999,12.253859069759999,13.785591453479999,15.317323837199998,16.988304619439997]
[null,null,null,null,"max",{"$f":"F105","v":0},{"$f":"F112+G105","v":0.1989262836},{"$f":"G112+H105","v":0.39785256720000001},0.79570513440000001,1.1935577016000001,1.7903365523999999,2.3871154031999997,3.1828205375999996,4.1774519555999996,5.1720833735999996,6.3656410751999992,7.7581250603999994,9.3495353291999983,11.139871881599998,13.129134717599998,15.317323837199998,17.505512956799997,19.693702076399997,21.881891195999998,24.269006599199997]
[]
[]
[null,null,null,null,"Coste mitigación ($MX/tCO2)"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Max",{"$f":"IFERROR(F$97/F104,\"-\")","v":"-"},{"$f":"IFERROR(G$97/G104,\"-\")","v":3384.1963993661675},3279.2015436514607,3192.6930544764869,3016.4142268515816,4560.522661461283,4408.6846509810675,4290.849519448584,4054.3143378032196,3899.6749693150273,3738.8500260873125,3571.5920851304886,3397.6438265353868,3216.7376375964791,3028.5952011000213,2832.9270671437048,2629.4322078291302,2417.7975541419787,2197.6975143073378,1968.7934728793118]
[null,null,null,null,"Min",{"$f":"IFERROR(F$97/F105,\"-\")","v":"-"},{"$f":"IFERROR(G$97/G105,\"-\")","v":2368.9374795563172},2295.4410805560228,2234.8851381335407,2111.4899587961072,3192.3658630228979,3086.0792556867473,3003.5946636140088,2838.0200364622533,2729.7724785205191,2617.1950182611185,2500.114459591342,2378.3506785747709,2251.7163463175352,2120.0166407700149,1983.0489470005934,1840.602545480391,1692.4582878993851,1538.3882600151364,1378.1554310155182]
[]
[]
[null,null,null,null,"Estimación ingresos adicionales máximos sector agrícola"]
[]
[null,null,null,null,"Ingresos adicionales en 2016",{"$f":"BI_C!M12","v":6.2949999999999999},"$MN/L"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Factor actualización coste",{"$f":"BI!H32","v":1.0755555555555556},{"$f":"BI!I32","v":1.0963555555555557},{"$f":"BI!J32","v":1.1735431111111112},{"$f":"BI!K32","v":1.1960403911111113},{"$f":"BI!L32","v":1.2749931178666669},{"$f":"BI!M32","v":1.2993261759146668},{"$f":"BI!N32","v":1.3801881118401425},{"$f":"BI!O32","v":1.4065067474248591},{"$f":"BI!P32","v":1.4894336839885205},{"$f":"BI!Q32","v":1.5178999202369501},{"$f":"BI!R32","v":1.5475048059353171},{"$f":"BI!S32","v":1.5782938870616188},{"$f":"BI!T32","v":1.6103145314329723},{"$f":"BI!U32","v":1.6436160015791801},{"$f":"BI!V32","v":1.6782495305312362},{"$f":"BI!W32","v":1.7142684006413744},{"$f":"BI!X32","v":1.7517280255559184},{"$f":"BI!Y32","v":1.790686035467044},{"$f":"BI!Z32","v":1.8312023657746148},{"$f":"BI!AA32","v":1.8733393492944881}]
[null,null,null,null,"Ingresos adicionales $MN/litro",{"$f":"$F$125*F129","v":6.7706222222222223},{"$f":"$F$125*G129","v":6.9015582222222234},7.3874538844444446,7.5290742620444453,8.0260816769706675,8.1792582773828268,8.6882841640336963,8.8539599750394888,9.3759850407077359,9.5551799978916012,9.7415427533628218,9.9353600190528901,10.136929975370562,10.346562729940938,10.564580794694132,10.791319582037453,11.027127920874506,11.272368593265041,11.5274188925512,11.792671203808803]
[]
[null,null,null,null,"Volumen producido (millones m3)",{"$f":"IF(F88-BI!H40<0,0,F88-BI!H40)","v":0},{"$f":"IF(G88-BI!I40<0,0,G88-BI!I40)","v":0},{"$f":"IF(H88-BI!J40<0,0,H88-BI!J40)","v":0},{"$f":"IF(I88-BI!K40<0,0,I88-BI!K40)","v":0},{"$f":"IF(J88-BI!L40<0,0,J88-BI!L40)","v":0},{"$f":"IF(K88-BI!M40<0,0,K88-BI!M40)","v":0.06},{"$f":"IF(L88-BI!N40<0,0,L88-BI!N40)","v":0.06},{"$f":"IF(M88-BI!O40<0,0,M88-BI!O40)","v":0.16000000000000003},{"$f":"IF(N88-BI!P40<0,0,N88-BI!P40)","v":0.26},{"$f":"IF(O88-BI!Q40<0,0,O88-BI!Q40)","v":0.26},{"$f":"IF(P88-BI!R40<0,0,P88-BI!R40)","v":0.36},{"$f":"IF(Q88-BI!S40<0,0,Q88-BI!S40)","v":0.45999999999999996},{"$f":"IF(R88-BI!T40<0,0,R88-BI!T40)","v":0.55999999999999994},{"$f":"IF(S88-BI!U40<0,0,S88-BI!U40)","v":0.66},{"$f":"IF(T88-BI!V40<0,0,T88-BI!V40)","v":0.76},{"$f":"IF(U88-BI!W40<0,0,U88-BI!W40)","v":0.8600000000000001},{"$f":"IF(V88-BI!X40<0,0,V88-BI!X40)","v":0.8600000000000001},{"$f":"IF(W88-BI!Y40<0,0,W88-BI!Y40)","v":0.8600000000000001},{"$f":"IF(X88-BI!Z40<0,0,X88-BI!Z40)","v":0.8600000000000001},{"$f":"IF(Y88-BI!AA40<0,0,Y88-BI!AA40)","v":0.96}]
[]
[null,null,null,null,"Ingresos adicionales max/a (millones $MN)",{"$f":"F132*F130*1000","v":0},{"$f":"G132*G130*1000","v":0},0,0,0,490.7554966429696,521.29704984202169,1416.6335960063186,2437.7561105840114,2484.3467994518164,3506.9553912106157,4570.265608764329,5676.6807862075138,6828.7314017610197,8029.0814039675397,9280.5348405522109,9483.3300119520754,9694.2369902079372,9913.5802475940345,11320.96435565645]
[null,null,null,null,"Ingresos adicionales max acum (millones $MN)",{"$f":"F134","v":0},{"$f":"G134+F135","v":0},{"$f":"H134+G135","v":0},0,0,490.7554966429696,1012.0525464849914,2428.68614249131,4866.4422530753218,7350.7890525271378,10857.744443737753,15428.010052502083,21104.690838709597,27933.422240470616,35962.503644438155,45243.038484990364,54726.368496942436,64420.605487150373,74334.185734744402,85655.150090400857]
[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":"Y135*0.7","v":59958.605063280593}]

{"sheet":"R2","index":2,"n_rows":488,"n_cols":42,"rows_kept":488,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Casación oferta y demanda biodiesel por año"]
[]
[null,null,"Año",2017]
[]
[null,null,"Resultados"]
[]
[null,null,"Demanda total biodiesel",{"$f":"IF($V$38>$X$38,0,\n   IF(COUNTIF(Q38:Q488,\"Demandado\")<1,0,\n   IFERROR(INDEX(P38:V488,MATCH(\"TRUE\",P38:P488,0),6),$D$23)))","v":0},"millones m3"]
[null,null,"Demanda atendible",{"$f":"INDEX(Capacidad_Conversión,1,MATCH($D$4,Capacidad_Conversión_FU,0))","v":0},"millones m3"]
[null,null,"Volumen venta biodiesel",{"$f":"IF(D9>D8,D8,D9)","v":0},"millones m3"]
[]
[null,null,"Precio marginal",{"$f":"IF(V34>D24,V34,D24)","v":8.5407399999999996},"peso/litro"]
[]
[null,null,"Costes totales biodiesel",{"$f":"SUMIF($R$39:$R$488,\"vendido\",AB$39:AB$488)","v":0},"millones pesos"]
[null,null,"Costes equivalentes gasoleo",{"$f":"SUMIF($R$39:$R$488,\"vendido\",AC$39:AC$488)","v":0},"millones pesos"]
[null,null,"Costes política apoyo",{"$f":"D14-D15","v":0},"millones pesos"]
[]
[null,null,"Curva demanda biodiesel"]
[]
[null,null,"Instrumento apoyo",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH($C$20,Escenarios_General_FU,0))","v":"Cuota"},{"$f":"IFERROR(INDEX(Objetivos_Politica,MATCH($D20,Objetivos_Politica_CU,0),MATCH($D$4,Objetivos_Politica_FU,0)),\"-\")","v":0}]
[null,null,"Escenario consumo diesel",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH('R2'!$C$21,Escenarios_General_FU,0))","v":"Moderado"}]
[null,null,"Escenario costo diesel",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH($C$22,Escenarios_General_FU,0))","v":"Moderado"}]
[null,null,"Consumo diesel",{"$f":"INDEX(Consumo_Diesel,MATCH(D21,Consumo_Diesel_CU,0),MATCH($D$4,Consumo_Diesel_FU,0))","v":22.781291039999999},"millones m3"]
[null,null,"Referencia gasoil",{"$f":"INDEX(CostoReferencia_Gasoleo,MATCH(D22,CostoReferencia_Gasoleo_CU,0),MATCH(D4,CostoReferencia_Gasoleo_FU,0))","v":8.5407399999999996},"peso / litro"]
[]
[null,null,"Coste máximo",50,"peso / litro"]
[]
[]
[]
[]
[null,null,"Curva oferta biodiesel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Casación mercado biodiesel\"&\"_\"&D4","v":"Casación mercado biodiesel_2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultados casación 2017-2036"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio casación",null,"Precio marginal"]
[null,null,null,"Datos por tipo de biodiesel",null,null,null,null,"Curva oferta ordenada",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$38>$X$38,0,\n   IFERROR(INDEX(P38:V488,MATCH(\"TRUE\",P38:P488,0),7),MAX($V$38:$V$488)))","v":0},null,{"$f":"IF($V$38>$X$38,0,\n   IFERROR(INDEX(P38:V488,MATCH(\"TRUE\",P38:P488,0),7),MAX($V$38:$V$488)))","v":0}]
[]
[null,null,null,null,"pesos/litro","millones m3",null,null,"pesos/litro","millones m3",null,null,null,null,null,null,null,null,null,null,"millones m3","pesos/litro","pesos/litro","pesos/litro",null,null,null,"millones pesos","millones pesos",null,null,null,null,"millones m3",null,"millones m3",null,"millones pesos",null,"millones pesos",null,"peso/litro"]
[null,null,null,"Tipo ","Costo","Potencial","Tipo",null,"Costo","Potencial","Tipo","No Filas","Filas acum.",null,null,"Punto casación","Demandado?","Capacidad suficiente?","Contador","Filas","Consumo",{"$f":"C31&\"_\"&D4","v":"Curva oferta biodiesel_2017"},{"$f":"C24&\"_\"&D4","v":"Referencia gasoil_2017"},{"$f":"C18&\"_\"&D4","v":"Curva demanda biodiesel_2017"},null,"Capacidad suficiente?",null,"Gasto en biodiesel","Gasto en gasoleo",null,null,null,null,"Demanda biodiesel",null,"Volumen venta biodiesel",null,"Coste total biodiesel",null,"Coste política apoyo",null,"Coste apoyo por litro"]
[null,null,null,1,{"$f":"IFERROR(INDEX(Costo_Biodiesel,MATCH($D38,Costo_Biodiesel_CU,0),MATCH($D$4,Costo_Biodiesel_FU,0)),\"\")","v":13.33688888888889},{"$f":"INDEX(Potencial_Biodiesel,MATCH($D38,Potencial_Biodiesel_CU,0),MATCH($D$4,Potencial_Biodiesel_FU,0))","v":0.24},{"$f":"INDEX(Potencial_Biodiesel,MATCH($D38,Potencial_Biodiesel_CU,0),MATCH($G$37,Potencial_Biodiesel_FU,0))","v":"Aceites_usados"},null,{"$f":"IFERROR(SMALL($E$38:$E$49,D38),\"\")","v":13.33688888888889},{"$f":"IFERROR(INDEX($E$38:$F$49,MATCH(I38,$E$38:$E$49,0),2),\"\")","v":0.24},{"$f":"IF(OR(I38=0,I38=\"\"),\"\",INDEX($E$38:$G$49,MATCH(I38,$E$38:$E$49,0),3))","v":"Aceites_usados"},{"$f":"IFERROR(J38/$F$53,\"\")","v":2.4},{"$f":"L38","v":2.4},null,null,null,null,null,{"$f":"IF(COUNTIF(M38:M49,0)=0,1,COUNTIF(M38:M49,0)=0)","v":1},0,0,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S38,1),\"\"),NA())","v":13.33688888888889},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U38>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U38<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,{"$f":"IF($U38<=$D$9,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IFERROR($U38*V38,0)","v":0},{"$f":"$U38*W38","v":0}]
[null,null,null,2,15.251377777777778,3.2490000000000001,"Cultivos_ClaseCosto1",null,{"$f":"IFERROR(SMALL($E$38:$E$49,D39),\"\")","v":15.251377777777778},3.2490000000000001,"Cultivos_ClaseCosto1",{"$f":"IFERROR(J39/$F$53,\"\")","v":32.49},{"$f":"IFERROR(M38+L39,\"\")","v":34.89},null,null,{"$f":"IFERROR(IF(AND(Q39=\"Demandado\",Q40<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V39<=X39,V39<>0,V39<>\"\",$U39<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":"No demandado"},{"$f":"IF($U39<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},{"$f":"IF(T39>$F$51/$F$53,\"\",\n   IFERROR(IF(T38=ROUND(INDEX($M$38:$M$49,S38,1),0),S38+1,S38),\"\"))","v":1},1,0.1,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S39,1),\"\"),NA())","v":13.33688888888889},8.5407399999999996,{"$f":"IF($U39>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U39<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,{"$f":"IF($U39<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q39=\"Demandado\",$R39=\"Vendido\"), IFERROR(($U39-$U38)*1000*$D$12,0),0),0)","v":0},{"$f":"IFERROR(IF(AND($Q39=\"Demandado\",$R39=\"Vendido\"), IFERROR(($U39-$U38)*1000*W39,0),0),0)","v":0},null,null,2017,null,{"$f":"D8","v":0},null,{"$f":"D10","v":0},null,{"$f":"D14","v":0},null,{"$f":"D16","v":0},null,{"$f":"D12-D24","v":0}]
[null,null,null,3,21.564888888888891,1.135,"Cultivos_ClaseCosto2",null,16.832444444444445,4,"Import_Ref_Palma",40,{"$f":"IFERROR(M39+L40,\"\")","v":74.89},null,null,"FALSE",{"$f":"IFERROR(IF(AND(V40<=X40,V40<>0,V40<>\"\",$U40<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":"No demandado"},"No vendido",1,2,0.2,13.33688888888889,8.5407399999999996,{"$f":"IF($U40>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U40<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q40=\"Demandado\",$R40=\"Vendido\"), IFERROR(($U40-$U39)*1000*W40,0),0),0)","v":0},null,null,2018,2018,0.1,2018,0.1,2018,1359.4808888888892,2018,471.24392888888917,2018,4.7124392888888913]
[null,null,null,4,27.695555555555558,0.50900000000000001,"Cultivos_ClaseCosto3",null,21.564888888888891,1.135,"Cultivos_ClaseCosto2",11.35,86.24,null,null,"FALSE","No demandado","No vendido",2,3,0.3,15.251377777777778,8.5407399999999996,{"$f":"IF($U41>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U41<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2019,2019,0.1,2019,0.1,2019,1455.1934577777779,2019,456.62356337777783,2019,4.5662356337777776]
[null,null,null,5,32.836711111111114,0.214,"Cultivos_ClaseCosto4",null,27.695555555555558,0.50900000000000001,"Cultivos_ClaseCosto3",5.09,91.33,null,null,"FALSE","No demandado","No vendido",2,4,0.4,15.251377777777778,8.5407399999999996,{"$f":"IF($U42>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U42<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2020,2020,0.2,2020,0.2,2020,2966.1801699555563,2020,889.15478960355586,2020,4.4457739480177789]
[null,null,null,6,38.515644444444447,0.188,"Cultivos_ClaseCosto5",null,32.836711111111114,0.214,"Cultivos_ClaseCosto4",2.1399999999999997,93.47,null,null,"FALSE","No demandado","No vendido",2,5,0.5,15.251377777777778,8.5407399999999996,{"$f":"IF($U43>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U43<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2021,2021,0.2,2021,0.2,2021,3161.982932309334,2021,840.06170072405348,2021,4.2003085036202688]
[null,null,null,7,"-","-","",null,38.515644444444447,0.188,"Cultivos_ClaseCosto5",1.88,95.35,null,null,"FALSE","No demandado","No vendido",2,6,0.6,15.251377777777778,8.5407399999999996,{"$f":"IF($U44>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U44<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2022,2022,0.3,2022,0.3,2022,5527.3335523409924,2022,1905.1364310679551,2022,6.3504547702265182]
[null,null,null,8,"-","-","-",null,"","","","","",null,null,"FALSE","No demandado","No vendido",2,7,0.7,15.251377777777778,8.5407399999999996,{"$f":"IF($U45>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U45<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2023,2023,0.3,2023,0.3,2023,5871.3202277679648,2023,1841.7068316864561,2023,6.1390227722881878]
[null,null,null,9,"-","-","-",null,"","","","","",null,null,"FALSE","No demandado","No vendido",2,8,0.8,15.251377777777778,8.5407399999999996,{"$f":"IF($U46>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U46<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2024,2024,0.4,2024,0.4,2024,7977.7062713938012,2024,2389.9756954941076,2024,5.9749392387352689]
[null,null,null,10,"-","-","-",null,"","","","","",null,null,"FALSE","No demandado","No vendido",2,9,0.9,15.251377777777778,8.5407399999999996,{"$f":"IF($U47>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U47<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2025,2025,0.5,2025,0.5,2025,10560.084819478609,2025,2822.7838931788629,2025,5.6455677863577272]
[null,null,null,11,"-","-","-",null,"","","","","",null,null,"FALSE","No demandado","No vendido",{"$f":"IF(T48>$F$51/$F$53,\"\",\n   IFERROR(IF(T47=ROUND(INDEX($M$38:$M$49,S47,1),0),S47+1,S47),\"\"))","v":2},10,1,15.251377777777778,8.5407399999999996,{"$f":"IF($U48>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U48<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2026,2026,0.5,2026,0.5,2026,10761.910434479974,2026,2715.1174711282383,2026,5.4302349422564795]
[null,null,null,12,16.832444444444445,4,"Import_Ref_Palma",null,"","","","","",null,null,"FALSE","No demandado","No vendido",2,11,1.1000000000000001,15.251377777777778,8.5407399999999996,{"$f":"IF($U49>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U49<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2027,2027,0.6,2027,0.6,2027,13166.170888897677,2027,3123.7732706347106,2027,5.2062887843911874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,12,1.2,15.251377777777778,8.5407399999999996,{"$f":"IF($U50>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U50<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2028,2028,0.7,2028,0.7,2028,15666.145122973627,2028,3481.3693461478961,2028,4.9733847802112763]
[null,null,null,null,"Potencial total ",{"$f":"SUM(F38:F49)","v":9.5350000000000001},null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,13,1.3,15.251377777777778,8.5407399999999996,{"$f":"IF($U51>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U51<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2029,2029,0.8,2029,0.79999999999999993,2029,18267.408044575637,2029,3784.931692691338,2029,4.7311646158641736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,14,1.4,15.251377777777778,8.5407399999999996,{"$f":"IF($U52>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U52<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2030,2030,0.9,2030,0.9,2030,20975.827412153492,2030,4031.3300804488608,2030,4.47925564494318]
[null,null,null,null,"tamano fila",0.1,"millones m3",null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,15,1.5,15.251377777777778,8.5407399999999996,{"$f":"IF($U53>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U53<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2031,2031,1,2031,1,2031,23797.578342932931,2031,4217.270315185353,2031,4.2172703151853526]
[null,null,null,null,"no filas",{"$f":"F51/F53","v":95.35},"filas",null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,16,1.6,15.251377777777778,8.5407399999999996,{"$f":"IF($U54>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U54<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2032,2032,1.1000000000000001,2032,1.1000000000000001,2032,26739.158513204166,2032,4339.2861294609356,2032,3.9448055722372075]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,17,1.7,15.251377777777778,8.5407399999999996,{"$f":"IF($U55>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U55<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2033,2033,1.1000000000000001,2033,1.1000000000000001,2033,27323.453742621212,2033,4027.586463528256,2033,3.6614422395711443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,18,1.8,15.251377777777778,8.5407399999999996,{"$f":"IF($U56>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U56<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2034,2034,1.1000000000000001,2034,1.1000000000000001,2034,27931.120781214955,2034,3703.4188109582792,2034,3.3667443735984328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,19,1.9,15.251377777777778,8.5407399999999996,{"$f":"IF($U57>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U57<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2035,2035,1.1000000000000001,2035,1.1000000000000001,2035,28563.09450135244,2035,3366.2844522854975,2035,3.0602585929868198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,20,2,15.251377777777778,8.5407399999999996,{"$f":"IF($U58>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U58<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0,null,null,2036,2036,1.2,2036,1.2,2036,31876.742367595005,2036,3289.8160573808782,2036,2.7415133811507317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,21,2.1,15.251377777777778,8.5407399999999996,{"$f":"IF($U59>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U59<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,22,2.2000000000000002,15.251377777777778,8.5407399999999996,{"$f":"IF($U60>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U60<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,23,2.2999999999999998,15.251377777777778,8.5407399999999996,{"$f":"IF($U61>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U61<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,24,2.4,15.251377777777778,8.5407399999999996,{"$f":"IF($U62>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U62<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,25,2.5,15.251377777777778,8.5407399999999996,{"$f":"IF($U63>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U63<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,26,2.6,15.251377777777778,8.5407399999999996,{"$f":"IF($U64>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U64<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,27,2.7,15.251377777777778,8.5407399999999996,{"$f":"IF($U65>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U65<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,28,2.8,15.251377777777778,8.5407399999999996,{"$f":"IF($U66>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U66<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,29,2.9,15.251377777777778,8.5407399999999996,{"$f":"IF($U67>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U67<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,30,3,15.251377777777778,8.5407399999999996,{"$f":"IF($U68>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U68<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,31,3.1,15.251377777777778,8.5407399999999996,{"$f":"IF($U69>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U69<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,32,3.2,15.251377777777778,8.5407399999999996,{"$f":"IF($U70>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U70<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,33,3.3,15.251377777777778,8.5407399999999996,{"$f":"IF($U71>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U71<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,34,3.4,15.251377777777778,8.5407399999999996,{"$f":"IF($U72>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U72<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",2,35,3.5,15.251377777777778,8.5407399999999996,{"$f":"IF($U73>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U73<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,36,3.6,16.832444444444445,8.5407399999999996,{"$f":"IF($U74>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U74<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,37,3.7,16.832444444444445,8.5407399999999996,{"$f":"IF($U75>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U75<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,38,3.8,16.832444444444445,8.5407399999999996,{"$f":"IF($U76>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U76<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,39,3.9,16.832444444444445,8.5407399999999996,{"$f":"IF($U77>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U77<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,40,4,16.832444444444445,8.5407399999999996,{"$f":"IF($U78>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U78<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,41,4.0999999999999996,16.832444444444445,8.5407399999999996,{"$f":"IF($U79>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U79<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,42,4.2,16.832444444444445,8.5407399999999996,{"$f":"IF($U80>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U80<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,43,4.3,16.832444444444445,8.5407399999999996,{"$f":"IF($U81>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U81<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,44,4.4000000000000004,16.832444444444445,8.5407399999999996,{"$f":"IF($U82>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U82<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,45,4.5,16.832444444444445,8.5407399999999996,{"$f":"IF($U83>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U83<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,46,4.5999999999999996,16.832444444444445,8.5407399999999996,{"$f":"IF($U84>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U84<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,47,4.7,16.832444444444445,8.5407399999999996,{"$f":"IF($U85>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U85<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,48,4.8,16.832444444444445,8.5407399999999996,{"$f":"IF($U86>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U86<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,49,4.9000000000000004,16.832444444444445,8.5407399999999996,{"$f":"IF($U87>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U87<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,50,5,16.832444444444445,8.5407399999999996,{"$f":"IF($U88>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U88<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,51,5.0999999999999996,16.832444444444445,8.5407399999999996,{"$f":"IF($U89>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U89<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,52,5.2,16.832444444444445,8.5407399999999996,{"$f":"IF($U90>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U90<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,53,5.3,16.832444444444445,8.5407399999999996,{"$f":"IF($U91>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U91<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,54,5.4,16.832444444444445,8.5407399999999996,{"$f":"IF($U92>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U92<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,55,5.5,16.832444444444445,8.5407399999999996,{"$f":"IF($U93>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U93<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,56,5.6,16.832444444444445,8.5407399999999996,{"$f":"IF($U94>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U94<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,57,5.7,16.832444444444445,8.5407399999999996,{"$f":"IF($U95>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U95<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,58,5.8,16.832444444444445,8.5407399999999996,{"$f":"IF($U96>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U96<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,59,5.9,16.832444444444445,8.5407399999999996,{"$f":"IF($U97>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U97<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,60,6,16.832444444444445,8.5407399999999996,{"$f":"IF($U98>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U98<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,61,6.1,16.832444444444445,8.5407399999999996,{"$f":"IF($U99>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U99<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,62,6.2,16.832444444444445,8.5407399999999996,{"$f":"IF($U100>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U100<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,63,6.3,16.832444444444445,8.5407399999999996,{"$f":"IF($U101>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U101<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,64,6.4,16.832444444444445,{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U102>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U102<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,65,6.5,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S103,1),\"\"),NA())","v":16.832444444444445},8.5407399999999996,{"$f":"IF($U103>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U103<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,{"$f":"IF($U103<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q103=\"Demandado\",$R103=\"Vendido\"), IFERROR(($U103-$U102)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q104=\"Demandado\",Q105<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V104<=X104,V104<>0,V104<>\"\",$U104<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":"No demandado"},{"$f":"IF($U104<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},3,66,6.6,16.832444444444445,8.5407399999999996,{"$f":"IF($U104>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U104<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q104=\"Demandado\",$R104=\"Vendido\"), IFERROR(($U104-$U103)*1000*W104,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,67,6.7,16.832444444444445,8.5407399999999996,{"$f":"IF($U105>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U105<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,68,6.8,16.832444444444445,8.5407399999999996,{"$f":"IF($U106>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U106<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,69,6.9,16.832444444444445,8.5407399999999996,{"$f":"IF($U107>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U107<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",{"$f":"IF(T108>$F$51/$F$53,\"\",\n   IFERROR(IF(T107=ROUND(INDEX($M$38:$M$49,S107,1),0),S107+1,S107),\"\"))","v":3},70,7,16.832444444444445,8.5407399999999996,{"$f":"IF($U108>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U108<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,71,7.1,16.832444444444445,8.5407399999999996,{"$f":"IF($U109>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U109<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,72,7.2,16.832444444444445,8.5407399999999996,{"$f":"IF($U110>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U110<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,73,7.3,16.832444444444445,8.5407399999999996,{"$f":"IF($U111>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U111<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,74,7.4,16.832444444444445,8.5407399999999996,{"$f":"IF($U112>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U112<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",3,75,7.5,16.832444444444445,8.5407399999999996,{"$f":"IF($U113>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U113<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,76,7.6,21.564888888888891,8.5407399999999996,{"$f":"IF($U114>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U114<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,77,7.7,21.564888888888891,8.5407399999999996,{"$f":"IF($U115>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U115<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,78,7.8,21.564888888888891,8.5407399999999996,{"$f":"IF($U116>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U116<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,79,7.9,21.564888888888891,8.5407399999999996,{"$f":"IF($U117>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U117<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,80,8,21.564888888888891,8.5407399999999996,{"$f":"IF($U118>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U118<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,81,8.1,21.564888888888891,8.5407399999999996,{"$f":"IF($U119>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U119<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,82,8.1999999999999993,21.564888888888891,8.5407399999999996,{"$f":"IF($U120>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U120<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,83,8.3000000000000007,21.564888888888891,8.5407399999999996,{"$f":"IF($U121>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U121<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,84,8.4,21.564888888888891,8.5407399999999996,{"$f":"IF($U122>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U122<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,85,8.5,21.564888888888891,8.5407399999999996,{"$f":"IF($U123>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U123<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",4,86,8.6,21.564888888888891,8.5407399999999996,{"$f":"IF($U124>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U124<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",5,87,8.6999999999999993,27.695555555555558,8.5407399999999996,{"$f":"IF($U125>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U125<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",5,88,8.8000000000000007,27.695555555555558,8.5407399999999996,{"$f":"IF($U126>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U126<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",5,89,8.9,27.695555555555558,8.5407399999999996,{"$f":"IF($U127>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U127<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",5,90,9,27.695555555555558,8.5407399999999996,{"$f":"IF($U128>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U128<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",5,91,9.1,27.695555555555558,8.5407399999999996,{"$f":"IF($U129>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U129<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",6,92,9.1999999999999993,32.836711111111114,8.5407399999999996,{"$f":"IF($U130>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U130<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",6,93,9.3000000000000007,32.836711111111114,8.5407399999999996,{"$f":"IF($U131>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U131<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",7,94,9.4,38.515644444444447,8.5407399999999996,{"$f":"IF($U132>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U132<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","No demandado","No vendido",7,95,9.5,38.515644444444447,8.5407399999999996,{"$f":"IF($U133>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U133<($E$20*$D$23),$D$26,$D$24))))","v":8.5407399999999996},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",96,9.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U134>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U134<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",97,9.6999999999999993,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U135>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U135<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",98,9.8000000000000007,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U136>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U136<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",99,9.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U137>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U137<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",100,10,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U138>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U138<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",101,10.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U139>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U139<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",102,10.199999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U140>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U140<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",103,10.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U141>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U141<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",104,10.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U142>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U142<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",105,10.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U143>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U143<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",106,10.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U144>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U144<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",107,10.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U145>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U145<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",108,10.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U146>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U146<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",109,10.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U147>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U147<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",110,11,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U148>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U148<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",111,11.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U149>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U149<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",112,11.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U150>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U150<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",113,11.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U151>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U151<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",114,11.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U152>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U152<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",115,11.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U153>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U153<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",116,11.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U154>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U154<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",117,11.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U155>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U155<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",118,11.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U156>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U156<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",119,11.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U157>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U157<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",120,12,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U158>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U158<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",121,12.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U159>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U159<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",122,12.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U160>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U160<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",123,12.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U161>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U161<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",124,12.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U162>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U162<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",125,12.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U163>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U163<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",126,12.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U164>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U164<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",127,12.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U165>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U165<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",128,12.8,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U166>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U166<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",129,12.9,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S167,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U167>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U167<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U167<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q167=\"Demandado\",$R167=\"Vendido\"), IFERROR(($U167-$U166)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q168=\"Demandado\",Q169<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V168<=X168,V168<>0,V168<>\"\",$U168<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U168<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",130,13,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U168>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U168<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q168=\"Demandado\",$R168=\"Vendido\"), IFERROR(($U168-$U167)*1000*W168,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",131,13.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U169>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U169<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",132,13.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U170>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U170<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",133,13.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U171>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U171<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido",{"$f":"IF(T172>$F$51/$F$53,\"\",\n   IFERROR(IF(T171=ROUND(INDEX($M$38:$M$49,S171,1),0),S171+1,S171),\"\"))","v":""},134,13.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U172>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U172<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",135,13.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U173>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U173<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",136,13.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U174>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U174<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",137,13.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U175>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U175<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",138,13.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U176>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U176<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",139,13.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U177>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U177<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",140,14,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U178>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U178<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",141,14.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U179>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U179<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",142,14.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U180>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U180<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",143,14.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U181>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U181<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",144,14.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U182>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U182<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",145,14.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U183>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U183<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",146,14.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U184>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U184<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",147,14.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U185>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U185<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",148,14.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U186>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U186<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",149,14.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U187>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U187<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",150,15,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U188>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U188<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",151,15.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U189>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U189<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",152,15.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U190>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U190<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",153,15.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U191>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U191<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",154,15.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U192>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U192<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",155,15.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U193>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U193<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",156,15.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U194>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U194<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",157,15.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U195>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U195<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",158,15.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U196>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U196<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",159,15.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U197>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U197<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",160,16,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U198>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U198<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",161,16.100000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U199>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U199<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",162,16.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U200>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U200<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",163,16.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U201>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U201<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",164,16.399999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U202>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U202<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",165,16.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U203>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U203<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",166,16.600000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U204>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U204<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",167,16.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U205>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U205<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",168,16.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U206>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U206<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",169,16.899999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U207>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U207<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",170,17,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U208>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U208<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",171,17.100000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U209>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U209<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",172,17.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U210>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U210<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",173,17.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U211>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U211<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",174,17.399999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U212>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U212<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",175,17.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U213>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U213<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",176,17.600000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U214>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U214<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",177,17.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U215>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U215<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",178,17.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U216>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U216<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",179,17.899999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U217>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U217<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",180,18,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U218>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U218<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",181,18.100000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U219>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U219<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",182,18.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U220>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U220<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",183,18.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U221>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U221<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",184,18.399999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U222>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U222<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",185,18.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U223>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U223<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",186,18.600000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U224>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U224<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",187,18.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U225>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U225<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",188,18.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U226>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U226<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",189,18.899999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U227>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U227<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",190,19,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U228>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U228<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",191,19.100000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U229>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U229<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",192,19.2,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U230>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U230<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",193,19.3,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S231,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U231>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U231<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U231<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q231=\"Demandado\",$R231=\"Vendido\"), IFERROR(($U231-$U230)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q232=\"Demandado\",Q233<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V232<=X232,V232<>0,V232<>\"\",$U232<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U232<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",194,19.399999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U232>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U232<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q232=\"Demandado\",$R232=\"Vendido\"), IFERROR(($U232-$U231)*1000*W232,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",195,19.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U233>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U233<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",196,19.600000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U234>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U234<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",197,19.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U235>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U235<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido",{"$f":"IF(T236>$F$51/$F$53,\"\",\n   IFERROR(IF(T235=ROUND(INDEX($M$38:$M$49,S235,1),0),S235+1,S235),\"\"))","v":""},198,19.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U236>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U236<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",199,19.899999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U237>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U237<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",200,20,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U238>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U238<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",201,20.100000000000001,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U239>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U239<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",202,20.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U240>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U240<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",203,20.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U241>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U241<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",204,20.399999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U242>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U242<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",205,20.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U243>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U243<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",206,20.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U244>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U244<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",207,20.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U245>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U245<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",208,20.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U246>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U246<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",209,20.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U247>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U247<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",210,21,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U248>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U248<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",211,21.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U249>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U249<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",212,21.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U250>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U250<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",213,21.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U251>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U251<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",214,21.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U252>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U252<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",215,21.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U253>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U253<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",216,21.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U254>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U254<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",217,21.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U255>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U255<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",218,21.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U256>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U256<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",219,21.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U257>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U257<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",220,22,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U258>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U258<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",221,22.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U259>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U259<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",222,22.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U260>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U260<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",223,22.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U261>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U261<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",224,22.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U262>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U262<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",225,22.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U263>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U263<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",226,22.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U264>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U264<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",227,22.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U265>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U265<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",228,22.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U266>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U266<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",229,22.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U267>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U267<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",230,23,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U268>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U268<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",231,23.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U269>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U269<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",232,23.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U270>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U270<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",233,23.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U271>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U271<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",234,23.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U272>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U272<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",235,23.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U273>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U273<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",236,23.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U274>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U274<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",237,23.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U275>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U275<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",238,23.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U276>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U276<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",239,23.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U277>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U277<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",240,24,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U278>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U278<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",241,24.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U279>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U279<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",242,24.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U280>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U280<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",243,24.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U281>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U281<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",244,24.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U282>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U282<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",245,24.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U283>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U283<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",246,24.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U284>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U284<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",247,24.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U285>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U285<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",248,24.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U286>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U286<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",249,24.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U287>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U287<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",250,25,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U288>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U288<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",251,25.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U289>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U289<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",252,25.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U290>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U290<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",253,25.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U291>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U291<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",254,25.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U292>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U292<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",255,25.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U293>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U293<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",256,25.6,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U294>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U294<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",257,25.7,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S295,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U295>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U295<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U295<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q295=\"Demandado\",$R295=\"Vendido\"), IFERROR(($U295-$U294)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q296=\"Demandado\",Q297<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V296<=X296,V296<>0,V296<>\"\",$U296<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U296<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",258,25.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U296>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U296<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q296=\"Demandado\",$R296=\"Vendido\"), IFERROR(($U296-$U295)*1000*W296,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",259,25.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U297>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U297<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",260,26,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U298>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U298<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",261,26.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U299>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U299<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido",{"$f":"IF(T300>$F$51/$F$53,\"\",\n   IFERROR(IF(T299=ROUND(INDEX($M$38:$M$49,S299,1),0),S299+1,S299),\"\"))","v":""},262,26.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U300>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U300<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",263,26.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U301>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U301<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",264,26.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U302>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U302<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",265,26.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U303>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U303<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",266,26.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U304>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U304<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",267,26.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U305>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U305<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",268,26.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U306>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U306<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",269,26.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U307>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U307<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",270,27,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U308>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U308<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",271,27.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U309>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U309<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",272,27.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U310>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U310<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",273,27.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U311>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U311<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",274,27.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U312>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U312<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",275,27.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U313>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U313<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",276,27.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U314>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U314<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",277,27.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U315>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U315<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",278,27.8,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U316>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U316<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",279,27.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U317>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U317<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",280,28,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U318>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U318<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",281,28.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U319>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U319<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",282,28.2,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U320>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U320<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",283,28.3,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U321>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U321<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",284,28.4,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U322>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U322<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",285,28.5,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U323>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U323<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",286,28.6,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U324>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U324<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",287,28.7,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U325>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U325<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",288,28.8,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U326>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U326<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",289,28.9,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U327>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U327<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",290,29,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U328>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U328<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",291,29.1,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U329>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U329<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",292,29.1999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U330>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U330<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",293,29.299999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U331>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U331<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",294,29.399999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U332>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U332<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",295,29.499999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U333>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U333<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",296,29.599999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U334>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U334<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",297,29.6999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U335>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U335<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",298,29.799999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U336>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U336<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",299,29.899999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U337>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U337<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",300,29.999999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U338>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U338<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",301,30.099999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U339>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U339<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",302,30.1999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U340>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U340<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",303,30.299999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U341>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U341<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",304,30.399999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U342>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U342<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",305,30.499999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U343>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U343<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",306,30.599999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U344>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U344<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",307,30.6999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U345>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U345<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",308,30.799999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U346>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U346<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",309,30.899999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U347>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U347<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",310,30.999999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U348>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U348<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",311,31.099999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U349>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U349<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",312,31.1999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U350>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U350<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",313,31.299999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U351>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U351<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",314,31.399999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U352>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U352<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",315,31.499999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U353>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U353<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",316,31.599999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U354>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U354<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",317,31.6999999999999,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U355>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U355<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",318,31.799999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U356>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U356<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",319,31.899999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U357>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U357<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",320,31.999999999999901,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U358>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U358<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",321,32.099999999999902,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S359,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U359>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U359<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U359<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q359=\"Demandado\",$R359=\"Vendido\"), IFERROR(($U359-$U358)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q360=\"Demandado\",Q361<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V360<=X360,V360<>0,V360<>\"\",$U360<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U360<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",322,32.199999999999903,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U360>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U360<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q360=\"Demandado\",$R360=\"Vendido\"), IFERROR(($U360-$U359)*1000*W360,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",323,32.299999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U361>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U361<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",324,32.399999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U362>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U362<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",325,32.499999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U363>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U363<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido",{"$f":"IF(T364>$F$51/$F$53,\"\",\n   IFERROR(IF(T363=ROUND(INDEX($M$38:$M$49,S363,1),0),S363+1,S363),\"\"))","v":""},326,32.599999999999902,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U364>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U364<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",327,32.699999999999903,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U365>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U365<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",328,32.799999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U366>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U366<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",329,32.899999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U367>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U367<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",330,32.999999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U368>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U368<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",331,33.099999999999902,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U369>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U369<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",332,33.199999999999903,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U370>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U370<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",333,33.299999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U371>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U371<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",334,33.399999999999899,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U372>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U372<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",335,33.499999999999901,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U373>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U373<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",336,33.599999999999902,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U374>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U374<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",337,33.699999999999903,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U375>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U375<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",338,33.799999999999898,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U376>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U376<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",339,33.8999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U377>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U377<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",340,33.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U378>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U378<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",341,34.099999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U379>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U379<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",342,34.199999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U380>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U380<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",343,34.299999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U381>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U381<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",344,34.3999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U382>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U382<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",345,34.499999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U383>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U383<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",346,34.599999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U384>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U384<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",347,34.699999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U385>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U385<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",348,34.799999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U386>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U386<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",349,34.8999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U387>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U387<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",350,34.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U388>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U388<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",351,35.099999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U389>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U389<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",352,35.199999999999797,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U390>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U390<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",353,35.299999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U391>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U391<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",354,35.3999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U392>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U392<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",355,35.499999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U393>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U393<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",356,35.599999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U394>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U394<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",357,35.699999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U395>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U395<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",358,35.799999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U396>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U396<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",359,35.8999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U397>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U397<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",360,35.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U398>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U398<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",361,36.099999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U399>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U399<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",362,36.199999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U400>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U400<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",363,36.299999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U401>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U401<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",364,36.3999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U402>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U402<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",365,36.499999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U403>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U403<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",366,36.599999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U404>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U404<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",367,36.699999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U405>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U405<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",368,36.799999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U406>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U406<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",369,36.8999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U407>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U407<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",370,36.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U408>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U408<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",371,37.099999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U409>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U409<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",372,37.199999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U410>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U410<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",373,37.299999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U411>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U411<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",374,37.3999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U412>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U412<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",375,37.499999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U413>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U413<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",376,37.599999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U414>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U414<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",377,37.699999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U415>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U415<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",378,37.799999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U416>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U416<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",379,37.8999999999998,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U417>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U417<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",380,37.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U418>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U418<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",381,38.099999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U419>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U419<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",382,38.199999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U420>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U420<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",383,38.299999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U421>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U421<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",384,38.3999999999997,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U422>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U422<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",385,38.499999999999702,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S423,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U423>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U423<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U423<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,{"$f":"IFERROR(IF(AND($Q423=\"Demandado\",$R423=\"Vendido\"), IFERROR(($U423-$U422)*1000*$D$12,0),0),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q424=\"Demandado\",Q425<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V424<=X424,V424<>0,V424<>\"\",$U424<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U424<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",386,38.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U424>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U424<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q424=\"Demandado\",$R424=\"Vendido\"), IFERROR(($U424-$U423)*1000*W424,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",387,38.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U425>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U425<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",388,38.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U426>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U426<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",389,38.8999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U427>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U427<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido",{"$f":"IF(T428>$F$51/$F$53,\"\",\n   IFERROR(IF(T427=ROUND(INDEX($M$38:$M$49,S427,1),0),S427+1,S427),\"\"))","v":""},390,38.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U428>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U428<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",391,39.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U429>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U429<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",392,39.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U430>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U430<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",393,39.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U431>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U431<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",394,39.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U432>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U432<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",395,39.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U433>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U433<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",396,39.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U434>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U434<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",397,39.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U435>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U435<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",398,39.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U436>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U436<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",399,39.8999999999997,{"$error":"#N/A"},{"$f":"$D$24","v":8.5407399999999996},{"$f":"IF($U437>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U437<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",400,39.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U438>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U438<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",401,40.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U439>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U439<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",402,40.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U440>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U440<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",403,40.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U441>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U441<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",404,40.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U442>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U442<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",405,40.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U443>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U443<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",406,40.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U444>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U444<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",407,40.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U445>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U445<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",408,40.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U446>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U446<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",409,40.8999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U447>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U447<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",410,40.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U448>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U448<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",411,41.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U449>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U449<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",412,41.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U450>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U450<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",413,41.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U451>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U451<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",414,41.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U452>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U452<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",415,41.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U453>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U453<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",416,41.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U454>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U454<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",417,41.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U455>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U455<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",418,41.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U456>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U456<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",419,41.8999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U457>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U457<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",420,41.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U458>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U458<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",421,42.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U459>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U459<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",422,42.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U460>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U460<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",423,42.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U461>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U461<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",424,42.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U462>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U462<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",425,42.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U463>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U463<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",426,42.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U464>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U464<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",427,42.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U465>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U465<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",428,42.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U466>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U466<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",429,42.8999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U467>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U467<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",430,42.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U468>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U468<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",431,43.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U469>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U469<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",432,43.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U470>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U470<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",433,43.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U471>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U471<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",434,43.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U472>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U472<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",435,43.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U473>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U473<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",436,43.599999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U474>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U474<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",437,43.699999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U475>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U475<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",438,43.799999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U476>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U476<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",439,43.8999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U477>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U477<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",440,43.999999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U478>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U478<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",441,44.099999999999703,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U479>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U479<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",442,44.199999999999697,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U480>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U480<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",443,44.299999999999699,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U481>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U481<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",444,44.3999999999997,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U482>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U482<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",445,44.499999999999702,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U483>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U483<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",446,44.599999999999802,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U484>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U484<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",447,44.699999999999797,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U485>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U485<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",448,44.799999999999798,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U486>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U486<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FALSE","","No vendido","",449,44.8999999999998,{"$f":"IFERROR(IF($F$51>0,INDEX($I$38:$I$49,S487,1),\"\"),NA())","v":{"$error":"#N/A"}},8.5407399999999996,{"$f":"IF($U487>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U487<($E$20*$D$23),$D$26,$D$24))))","v":""},null,{"$f":"IF($U487<=$D$9,\"TRUE\",\"FALSE\")","v":"FALSE"},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q488=\"Demandado\",Q489<>\"Demandado\"),\"TRUE\",\"FALSE\"),\"\")","v":"FALSE"},{"$f":"IFERROR(IF(AND(V488<=X488,V488<>0,V488<>\"\",$U488<$F$51), \"Demandado\", \"No demandado\"),\"\")","v":""},{"$f":"IF($U488<=$D$9,\"Vendido\",\"No vendido\")","v":"No vendido"},"",450,44.999999999999801,{"$error":"#N/A"},8.5407399999999996,{"$f":"IF($U488>$F$51,\"\",\n     IF($D$20=P!$K$10,$D$24+$E$20,\n       IF($D$20=P!$K$9,$D$24,\n         IF($U488<($E$20*$D$23),$D$26,$D$24))))","v":""},null,"FALSE",null,0,{"$f":"IFERROR(IF(AND($Q488=\"Demandado\",$R488=\"Vendido\"), IFERROR(($U488-$U487)*1000*W488,0),0),0)","v":0}]

{"sheet":"BI","index":3,"n_rows":51,"n_cols":27,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Escenarios de costes y potencial de biodiesel"]
[]
[]
[null,null,"Costos produccion ($MX/litro)"]
[]
[null,null,"$MX/litro",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Tipo",2016,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,1,"Aceites_usados",12.4,null,null,null,{"$f":"IFERROR($D10*H$32,\"-\")","v":13.33688888888889},{"$f":"IFERROR($D10*I$32,\"-\")","v":13.594808888888892},14.551934577777779,14.83090084977778,15.809914661546671,16.111644581341871,17.114332586817767,17.440683668068253,18.468977681457655,18.821959010938183,19.189059593597932,19.570844199564075,19.967900189768859,20.380838419581835,20.810294178587331,21.256928167953042,21.721427516893389,22.204506839791346,22.706909335605225,23.229407931251654]
[null,2,"Cultivos_ClaseCosto1",14.18,null,null,null,{"$f":"IFERROR($D11*H$32,\"-\")","v":15.251377777777778},15.546321777777781,16.640841315555555,16.959852745955558,18.079402411349335,18.424445174469977,19.571067425893219,19.944265678484502,21.120169638957218,21.523820868959952,21.943618148162798,22.380207318533753,22.834260055719547,23.306474902392772,23.79757834293293,24.308325921094688,24.839503402382924,25.391927982922684,25.966449546684039,26.563951972995842]
[null,3,"Cultivos_ClaseCosto2",20.05,null,null,null,21.564888888888891,21.981928888888895,23.52953937777778,23.980609841777781,25.563612013226674,26.051489827089071,27.672771642394856,28.200460285868427,29.863145363969839,30.433893400750851,31.027471359003108,31.644792435585458,32.286806355231093,32.954500831662564,33.64890308715129,34.371081432859562,35.122146912396168,35.903255011114233,36.715607433781031,37.560453953354489]
[null,4,"Cultivos_ClaseCosto3",25.75,null,null,null,27.695555555555558,28.23115555555556,30.218735111111112,30.798040071111114,32.831072785066674,33.457649029802667,35.539843879883669,36.217548746190126,38.352917362704403,39.085922946101462,39.848248752834415,40.641067591836681,41.465599184399039,42.323112040663887,43.21492541117933,44.142411316515393,45.106996658064901,46.110165413276384,47.153460918696332,48.23848824433307]
[null,5,"Cultivos_ClaseCosto4",30.53,null,null,null,32.836711111111114,33.471735111111116,35.828271182222224,36.515113140622226,38.925539888469345,39.668428150674778,42.137143054479552,42.940650998880955,45.472410372169534,46.34148456483409,47.245321725205237,48.185312371991223,49.162902644648646,50.179596528212372,51.236958167118644,52.336614271581162,53.480256620222193,54.669644662808857,55.906608227098992,57.19305033396072]
[null,6,"Cultivos_ClaseCosto5",35.81,null,null,null,38.515644444444447,39.260492444444452,42.024578808888897,42.830206405688898,45.657503550805345,46.528870359504225,49.424536284995504,50.367006625284212,53.33662022362892,54.355996143685189,55.416147100543711,56.518704095676568,57.665363370614742,58.857889016550445,60.098115688323574,61.387951426967625,62.729380595157444,64.124466930074846,65.57535671838896,67.084282098235619]
[null,7,null,"-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,8,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,9,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,10,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,11,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,12,"Import_Ref_Palma",15.65,null,null,null,16.832444444444445,17.157964444444449,18.36594968888889,18.718032120888893,19.953642294613338,20.334454653064537,21.599943950298229,22.011830597199047,23.309637154420347,23.755133751708268,24.218450212887713,24.700299332514334,25.201422416926018,25.72259042471417,26.264605152813846,26.828300470037512,27.414543599950125,28.024236455059238,28.658317024372721,29.31776081645874]
[]
[]
[null,null,null,null,null,"Factores actualización costes futuros"]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,"Peso factor",null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,0.5,"Indice inflación",{"$f":"INDEX(Inflacion,MATCH($G$28,Inflacion_CU,0),MATCH(H$27,Inflacion_FU,0))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208]
[null,null,null,null,null,0.5,"Precio internacional crudo",{"$f":"INDEX(Precios_Crudo,MATCH($H$30,Precios_Crudo_CU,0),MATCH(H$27,Precios_Crudo_FU,0))/INDEX(Precios_Crudo,MATCH($H$30,Precios_Crudo_CU,0),MATCH($D$9,Precios_Crudo_FU,0))","v":1.1111111111111112},1.1111111111111112,1.2222222222222223,1.2222222222222223,1.3333333333333333,1.3333333333333333,1.4444444444444444,1.4444444444444444,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556]
[null,null,null,null,null,null,"Escenario costo diesel",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH($G$30,Escenarios_General_FU,0))","v":"Moderado"}]
[]
[null,null,null,null,null,null,"Factor actualización coste",{"$f":"(H$28*$F$28)+(H$29*$F$29)","v":1.0755555555555556},1.0963555555555557,1.1735431111111112,1.1960403911111113,1.2749931178666669,1.2993261759146668,1.3801881118401425,1.4065067474248591,1.4894336839885205,1.5178999202369501,1.5475048059353171,1.5782938870616188,1.6103145314329723,1.6436160015791801,1.6782495305312362,1.7142684006413744,1.7517280255559184,1.790686035467044,1.8312023657746148,1.8733393492944881]
[]
[]
[]
[null,null,"Potencial producción (millones m3 biodiesel)"]
[]
[null,null,"millones m3 biodiesel",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Tipo",2016,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,1,{"$f":"IF(C10<>\"\",C10,\"\")","v":"Aceites_usados"},0.24,null,null,null,{"$f":"$D40","v":0.24},{"$f":"$D40","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
[null,2,"Cultivos_ClaseCosto1",3.2490000000000001,null,null,null,{"$f":"$D41","v":3.2490000000000001},3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001,3.2490000000000001]
[null,3,"Cultivos_ClaseCosto2",1.135,null,null,null,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135,1.135]
[null,4,"Cultivos_ClaseCosto3",0.50900000000000001,null,null,null,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001,0.50900000000000001]
[null,5,"Cultivos_ClaseCosto4",0.214,null,null,null,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214,0.214]
[null,6,"Cultivos_ClaseCosto5",0.188,null,null,null,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188]
[null,7,"","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,8,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,9,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,10,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,11,"-","-",null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,12,"Import_Ref_Palma",4,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]

{"sheet":"BI_C","index":4,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Desglose de costes de diferentes tipos de biodiesel"]
[]
[]
[null,null,"Coste Aceite Crudo"]
[]
[]
[null,null,null,"Costes Agrícolas $MN/litro aceite equivalente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precios aceites crudos importados"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cultivos_ClaseCosto1","Cultivos_ClaseCosto2","Cultivos_ClaseCosto3","Cultivos_ClaseCosto4","Cultivos_ClaseCosto5",null,"Import_Ref_Palma",null,null,null,null,null,"PALMA_importado","COCO_importado","SOJA_importado","GIRASOL_importado"]
[null,null,null,null,null,null,null,null,null,null,null,null,6.2949999999999999,12.170999999999999,17.866,22.643000000000001,27.928000000000001,null,"-",null,null,null,null,null,"Average of last 6 months from: http://www.indexmundi.com","Average of last 6 months from: http://www.indexmundi.com","Average of last 6 months from: http://www.indexmundi.com","Average of last 6 months from: http://www.indexmundi.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio mercado internacional (USD/t)",601.02166666666665,1300.9642857142858,698.90333333333331,1027.405]
[null,null,null,"Transporte a planta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio aceite crudo en USD/litro",{"$f":"IFERROR(Y13*0.9/1000,\"-\")","v":0.5409195},{"$f":"IFERROR(Z13*0.9/1000,\"-\")","v":1.1708678571428572},0.62901300000000004,0.9246645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coste aceite crudo en $MX/litro",{"$f":"IFERROR(Y14*MA!$E$9,\"-\")","v":9.4660912499999998},{"$f":"IFERROR(Z14*MA!$E$9,\"-\")","v":20.490187500000001},{"$f":"IFERROR(AA14*MA!$E$9,\"-\")","v":11.007727500000001},{"$f":"IFERROR(AB14*MA!$E$9,\"-\")","v":16.181628750000002}]
[]
[null,null,null,null,"PALMA","COCO","SOJA","GIRASOL","JATROPHA","HIGUERILLA",null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,"Coste transporte unitario ($MN/t * km)",1.7,1.7,1.7,1.7,1.7,1.7]
[null,null,null,"Distancia media a planta","-",200,150,150,200,100]
[null,null,null,"Transporte a planta ($MN/t materia prima)","-",{"$f":"F19*F18","v":340},{"$f":"G19*G18","v":255},255,340,170]
[null,null,null,"Contenido aceite (m3 aceite /t materia prima)",0.26100000000000001,0.19,0.19600000000000001,0.47799999999999998,0.38,0.38]
[]
[null,null,null,"Transporte a planta ($MX/litro aceite)",null,{"$f":"F20/(F21*1000)","v":1.7894736842105263},{"$f":"G20/(G21*1000)","v":1.3010204081632653},0.53347280334728031,0.89473684210526316,0.44736842105263158,{"$f":"AVERAGE(E23:J23)","v":0.99321443177579349},null,{"$f":"$K$23","v":0.99321443177579349},0.99321443177579349,0.99321443177579349,0.99321443177579349,0.99321443177579349,null,{"$f":"$K$23","v":0.99321443177579349}]
[]
[]
[null,null,null,"Extracción aceite"]
[]
[null,null,null,null,"PALMA","COCO","SOJA","GIRASOL","JATROPHA","HIGUERILLA",null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,"Extracción aceite (USD/t materia prima)",26,30,20,29,32,30]
[null,null,null,"Contenido aceite (m3 aceite/t materia prima)",0.26100000000000001,0.19,0.19600000000000001,0.47799999999999998,0.38,0.38]
[null,null,null,"Extracción aceite (USD/litro)",{"$f":"E29/(E30*1000)","v":9.9616858237547887E-2},{"$f":"F29/(F30*1000)","v":0.15789473684210525},0.10204081632653061,6.0669456066945605E-2,8.4210526315789472E-2,7.8947368421052627E-2]
[null,null,null,"Tipo de cambio ($MN/dolar)",17.5,17.5,17.5,17.5,17.5,17.5]
[]
[null,null,null,"Extracción aceite ($MN/ litro aceite) ",{"$f":"E31*E32","v":1.743295019157088},{"$f":"F31*F32","v":2.763157894736842},1.7857142857142858,1.0617154811715481,1.4736842105263157,1.381578947368421,{"$f":"AVERAGE(E34:J34)","v":1.7015243064457499},null,{"$f":"$K$34","v":1.7015243064457499},1.7015243064457499,1.7015243064457499,1.7015243064457499,1.7015243064457499,null,"-"]
[]
[]
[null,null,null,"COSTE TOTAL ACEITE CRUDO EN PLANTA"]
[]
[null,null,null,null,"PALMA","COCO","SOJA","GIRASOL","JATROPHA","HIGUERILLA",null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,null,{"$f":"E34+E23+E12","v":1.743295019157088},{"$f":"F34+F23+F12","v":4.5526315789473681},3.0867346938775508,1.5951882845188283,2.3684210526315788,1.8289473684210527,null,null,{"$f":"M12+M23+M34","v":8.9897387382215435},{"$f":"N12+N23+N34","v":14.865738738221543},20.560738738221545,25.337738738221546,30.622738738221546,null,{"$f":"Y15+S23","v":10.459305681775794}]
[]
[null,null,"Conversión a biodiesel y transporte a terminal de distribución"]
[]
[]
[null,null,null,"Conversión aceite crudo a biodiesel"]
[]
[null,null,null,null,"PALMA","COCO","SOJA","GIRASOL","JATROPHA","HIGUERILLA",null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,"Conversión a biodiesel ($MN/litro biodiesel)",5,5,5,5,5,5,{"$f":"AVERAGE(E48:J48)","v":5},null,5,5,5,5,5,null,5]
[]
[null,null,null,"Trasporte a terminal de distribución"]
[]
[null,null,null,null,"PALMA","COCO","SOJA","GIRASOL","JATROPHA","HIGUERILLA",null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,"Distancia media a planta (km)",100,100,100,100,100,100]
[null,null,null,"Coste unitario transporte ($MN/ t*km)",1.7,1.7,1.7,1.7,1.7,1.7]
[null,null,null,"Densidad biodiesel (t/m3)",0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,"Transporte a terminal de distribución ($MN/litro biodiesel)",{"$f":"(E54*E53)/(E55*1000)","v":0.18888888888888888},{"$f":"(F54*F53)/(F55*1000)","v":0.18888888888888888},0.18888888888888888,0.18888888888888888,0.18888888888888888,0.18888888888888888,{"$f":"AVERAGE(E57:J57)","v":0.18888888888888888},null,{"$f":"$K$57","v":0.18888888888888888},0.18888888888888888,0.18888888888888888,0.18888888888888888,0.18888888888888888,null,{"$f":"$K$57","v":0.18888888888888888}]
[]
[null,null,"COSTE TOTAL BIODIESEL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"CAT 1","CAT 2","CAT 3","CAT 4","CAT 5",null,"Import_Ref_Palma"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M40+M48+M57","v":14.178627627110432},{"$f":"N40+N48+N57","v":20.054627627110435},25.749627627110435,30.526627627110436,35.811627627110433,null,{"$f":"S40+S48+S57","v":15.648194570664682}]

{"sheet":"IN","index":5,"n_rows":36,"n_cols":24,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Evolución de la capacidad de producción de biodiesel"]
[]
[]
[null,null,"Capacidad mínima plantas conversión",0.1,"millones m3"]
[null,null,"Maximo incremento capacidad anual ",0.2,"millones m3"]
[]
[]
[null,null,"Demanda biodiesel"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"Demanda biodiesel",0,{"$f":"INDEX(ResultadosCasacion,MATCH(E$13,ResultadosCasacion_CU,0),MATCH($C$14,ResultadosCasacion_FU,0))","v":0},0.1,0.1,0.2,0.2,0.3,0.3,0.4,0.5,0.5,0.6,0.7,0.8,0.9,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2]
[]
[]
[null,null,"Cálculo capacidad producción"]
[]
[null,null,"millones m3",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"Capacidad conversión acumulada",0,{"$f":"D21+D22","v":0},{"$f":"E21+E22","v":0.2},{"$f":"F21+F22","v":0.4},0.4,0.4,0.4,0.4,0.4,0.6,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,1,1.2,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001]
[null,null,"Capacidad instalada anual",0,{"$f":"IF(D21<F14,IF((F14-D21)>=$D$7,$D$7,(F14-D21)+$D$6),0)","v":0.2},{"$f":"IF(E21<G14,IF((G14-E21)>=$D$7,$D$7,(G14-E21)+$D$6),0)","v":0.2},0,0,0,0,0,0.19999999999999998,0.19999999999999998,0,0,0,0.20000000000000009,0.2,0.20000000000000009,0,0,0,0,0]
[null,null,null,null,{"$f":"E21>=E14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Inversión en plantas conversión biodiesel"]
[null,null,null,"https://www.iisd.org/gsi/sites/default/files/biofuels_subsidies_eu_review.pdf"]
[null,null,"Inversión unitaria",250,"millones USD/ millón m3 biodiesel de capacidad instalada"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"Inversión necesaria estimada en cada año (millones USD)",{"$f":"D22*$D$27","v":0},{"$f":"E22*$D$27","v":50},50,0,0,0,0,0,49.999999999999993,49.999999999999993,0,0,0,50.000000000000021,50,50.000000000000021,0,0,0,0,0]
[null,null,"Inversión acumulada (millones USD)",{"$f":"D31","v":0},{"$f":"E31+D32","v":50},{"$f":"F31+E32","v":100},100,100,100,100,100,150,200,200,200,200,250.00000000000003,300,350,350,350,350,350,350]
[]
[]
[null,null,"Inversión necesaria estimada (millones $MN)",{"$f":"D31*INDEX(TipoCambio,1,MATCH(D30,TipoCambio_FU,0))","v":0},910,946.40000000000009,0,0,0,0,0,1197.4979191046143,1245.3978358687991,0,0,0,1456.9393188965907,1515.2168916524538,1575.8255673185527,0,0,0,0,0]
[null,null,"Inversión acumulada (millones $MN)",{"$f":"D35","v":0},{"$f":"E35+D36","v":910},{"$f":"F35+E36","v":1856.4},{"$f":"G35+F36","v":1856.4},{"$f":"H35+G36","v":1856.4},{"$f":"I35+H36","v":1856.4},{"$f":"J35+I36","v":1856.4},{"$f":"K35+J36","v":1856.4},{"$f":"L35+K36","v":3053.8979191046146},{"$f":"M35+L36","v":4299.2957549734138},{"$f":"N35+M36","v":4299.2957549734138},{"$f":"O35+N36","v":4299.2957549734138},{"$f":"P35+O36","v":4299.2957549734138},{"$f":"Q35+P36","v":5756.2350738700043},{"$f":"R35+Q36","v":7271.4519655224576},{"$f":"S35+R36","v":8847.2775328410098},{"$f":"T35+S36","v":8847.2775328410098},{"$f":"U35+T36","v":8847.2775328410098},{"$f":"V35+U36","v":8847.2775328410098},{"$f":"W35+V36","v":8847.2775328410098},{"$f":"X35+W36","v":8847.2775328410098}]

{"sheet":"Em","index":6,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Estimación coeficientes reducción emisiones"]
[]
[null,null,null,null,"Max","Min"]
[null,null,null,"gCO2e/MJ",{"$f":"E16*$E$11","v":52.5426},{"$f":"F16*$E$11","v":36.779820000000001}]
[null,null,null,"tCO2e/M3",{"$f":"E6*PoderCalorifico_Biodiesel/1000","v":1.989262836},{"$f":"F6*PoderCalorifico_Biodiesel/1000","v":1.3924839851999999}]
[]
[null,null,"Comparador fósil"]
[]
[null,null,null,"Factor de emisión del gasoil",83.8,"gCO2e/MJ","Fuente: Directiva Europea de Energías Renovables 2009/28/EC"]
[]
[null,null,"% Reducción de emisiones por tipo de biodiesel"]
[]
[null,null,null,null,"Max \n(Media ponderada reducción emisiones)","Min\n(Media ponderada reducción emisiones)"]
[null,null,null,null,{"$f":"SUMPRODUCT(E20:E22,$H$20:$H$22)","v":0.627},{"$f":"SUMPRODUCT(F20:F22,$H$20:$H$22)","v":0.43890000000000001}]
[]
[null,null,null,null,"Fuente: Directiva Europea de Energías Renovables 2009/28/EC"]
[null,null,null,null,"Max \n(Valor típico en la directiva)","Min\n(valor por defecto en la directiva)",null,"Supuesto % participación en el biodiesel introducido en Mexico"]
[null,null,null,"Aceites usados",0.88,0.83,null,0.33]
[null,null,null,"Palma",0.62,0.19,null,0.33]
[null,null,null,"Soja",0.4,0.31,null,0.33]
[]
[]
[null,null,"Reducciones estándar. Fuente: Directiva Europea de Energías Renovables 2009/28/EC"]

{"sheet":"DI","index":7,"n_rows":60,"n_cols":28,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Escenarios de demanda y precios del combustible diésel"]
[]
[]
[null,null,"Escenario precio internacional del crudo (USD/barril)"]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,"Barato",45,44,44,43,43,42,42,41,41,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,"Moderado",45,50,50,55,55,60,60,65,65,70,70,70,70,70,70,70,70,70,70,70,70]
[null,null,null,null,null,null,"Caro",45,50,55,60,70,75,80,90,95,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,null,"Precio SPOT del diesel en Houston (USD/litro)"]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,"Barato",{"$f":"(H9*0.0076)+0.0207","v":0.36270000000000002},{"$f":"(I9*0.0076)+0.0207","v":0.35509999999999997},0.35509999999999997,0.34749999999999998,0.34749999999999998,0.33989999999999998,0.33989999999999998,0.33229999999999998,0.33229999999999998,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999,0.32469999999999999]
[null,null,null,null,null,null,"Moderado",{"$f":"(H10*0.0076)+0.0207","v":0.36270000000000002},0.4007,0.4007,0.43869999999999998,0.43869999999999998,0.47670000000000001,0.47670000000000001,0.51470000000000005,0.51470000000000005,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008,0.55270000000000008]
[null,null,null,null,null,null,"Caro",0.36270000000000002,0.4007,0.43869999999999998,0.47670000000000001,0.55270000000000008,0.5907,0.62870000000000004,0.7047000000000001,0.74270000000000003,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006,0.78070000000000006]
[]
[null,null,"Tipo de cambio ($MN/USD)"]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null," ",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,"Tipo cambio",{"$f":"MA!E9","v":17.5},{"$f":"MA!F9","v":18.2},{"$f":"MA!G9","v":18.928000000000001},{"$f":"MA!H9","v":19.685120000000001},{"$f":"MA!I9","v":20.472524800000002},{"$f":"MA!J9","v":21.291425792000002},{"$f":"MA!K9","v":22.143082823680004},{"$f":"MA!L9","v":23.028806136627203},{"$f":"MA!M9","v":23.949958382092291},{"$f":"MA!N9","v":24.907956717375985},{"$f":"MA!O9","v":25.904274986071027},{"$f":"MA!P9","v":26.940445985513868},{"$f":"MA!Q9","v":28.018063824934423},{"$f":"MA!R9","v":29.138786377931801},{"$f":"MA!S9","v":30.304337833049075},{"$f":"MA!T9","v":31.51651134637104},{"$f":"MA!U9","v":32.777171800225879},{"$f":"MA!V9","v":34.088258672234915},{"$f":"MA!W9","v":35.451789019124313},{"$f":"MA!X9","v":36.869860579889284},{"$f":"MA!Y9","v":38.34465500308486}]
[]
[null,null,"Margen ($MN/litro) "]
[null,null,null,"(suma de flete, merma, margen comercial, transporte, ajustes de calidad y costo de manejo)  "]
[null,null,null,null,null,null,null,null,"Indice inflación"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,null,1.2,{"$f":"$H$32*INDEX(Inflacion,MATCH($I$29,Inflacion_CU,0),MATCH(I$31,Inflacion_FU,0))","v":1.248},1.2979200000000002,1.3498368000000001,1.4038302720000002,1.4599834828800005,1.5183828221952005,1.5791181350830086,1.6422828604863289,1.7079741749057822,1.7762931419020134,1.8473448675780941,1.9212386622812181,1.9980882087724667,2.0780117371233655,2.1611322066083001,2.2475774948726319,2.3374805946675377,2.4309798184542388,2.5282190111924083,2.6293477716401048]
[null,null,null,null,null,null,null,"Gaceta oficial de la Federación: ACUERDO 24/2015: ACUERDO POR EL QUE SE DA A CONOCER LA BANDA DE PRECIOS MÁXIMOS DE LAS GASOLINAS. Y EL DIÉSEL PARA 2016 Y OTRAS MEDIDAS QUE SE INDICAN."]
[]
[null,null,"Escenario precio diésel de origen fósil antes de impuestos ($MN/litro)"]
[]
[null,null,null,null,null," ",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,"Barato",{"$f":"(H17*H$25)+H$32","v":7.5472500000000009},{"$f":"(I17*I$25)+I$32","v":7.7108199999999991},8.0192528000000003,8.190415999999999,8.5180326399999995,8.6969391095808017,9.0448166739640339,9.2315904142842271,9.6008540308555972,9.795587721037764,10.187411229879276,10.594907679074447,11.018703986237426,11.459452145686923,11.917830231514399,12.394543440774976,12.890325178405973,13.405938185542214,13.942175712963902,14.49986274148246,15.079857251141757]
[null,null,null,null,null,null,"Moderado",{"$f":"(H18*H$25)+H$32","v":7.5472500000000009},8.5407399999999996,8.8823696000000005,9.985698944000001,10.385126901760001,11.609606157926402,12.073990404243458,13.432044653605031,13.969326439749233,15.474601852599491,16.093585926703472,16.737329363771611,17.406822538322476,18.103095439855373,18.827219257449592,19.580308027747577,20.363520348857481,21.17806116281178,22.025183609324252,22.906190953697219,23.82243859184511]
[null,null,null,null,null,null,"Caro",7.5472500000000009,8.5407399999999996,9.6016335999999995,10.733733504000002,12.718994728960004,14.036828698214402,15.43973899344282,17.8075178195642,19.429916950866275,21.153615984161217,21.999760623527663,22.879751048468773,23.794941090407523,24.746738734023825,25.736608283384779,26.766072614720173,27.836715519308978,28.95018414008134,30.108191505684594,31.312519165911976,32.565019932548459]
[]
[]
[]
[null,null,"Escenarios consumo diesel (miles de barriles diarios)"]
[null,null,null,"Crecimiento medio annual igual a 18.92 miles de barriles diarios, correspondiente con: SENER, 2015. Prospectiva de petróleo y petrolíferos 2015-2029. Disponible desde: https://www.gob.mx/cms/uploads/attachment/file/44327/Prospectiva_Petroleo_Crudo_y_Petroliferos.pdf"]
[null,null,null,"Estimación consumo en 2016 en base a estdísticas PEMEX hasta Mayo 2016. Disponible desde: http://www.pemex.com/ri/Publicaciones/Indicadores%20Petroleros/evolumenventas_esp.pdf"]
[]
[null,null,null,null,null,null,"Miles barriles diarios",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Factor frente escenario moderado","Crecimiento annual medio (miles barriles diarios)",null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,0.5,{"$f":"E53*D51","v":9.4600000000000009},null,"Bajo",379.3,{"$f":"H51+$E51","v":388.76},{"$f":"I51+$E51","v":398.21999999999997},407.67999999999995,417.13999999999993,426.59999999999991,436.05999999999989,445.51999999999987,454.97999999999985,464.43999999999983,473.89999999999981,483.35999999999979,492.81999999999977,502.27999999999975,511.73999999999972,521.1999999999997,530.65999999999974,540.11999999999978,549.57999999999981,559.03999999999985,568.49999999999989]
[null,null,null,0.7,{"$f":"E53*D52","v":13.244},null,"Moderado",379.3,{"$f":"H52+$E52","v":392.54399999999998},405.78800000000001,419.03200000000004,432.27600000000007,445.5200000000001,458.76400000000012,472.00800000000015,485.25200000000018,498.49600000000021,511.74000000000024,524.98400000000026,538.22800000000029,551.47200000000032,564.71600000000035,577.96000000000038,591.20400000000041,604.44800000000043,617.69200000000046,630.93600000000049,644.18000000000052]
[null,null,null,null,18.920000000000002,null,"Alto",379.3,398.22,417.14000000000004,436.06000000000006,454.98000000000008,473.90000000000009,492.82000000000011,511.74000000000012,530.66000000000008,549.58000000000004,568.5,587.41999999999996,606.33999999999992,625.25999999999988,644.17999999999984,663.0999999999998,682.01999999999975,700.93999999999971,719.85999999999967,738.77999999999963,757.69999999999959]
[]
[]
[null,null,null,null,null,null,"Millones M3 al año"]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,"Bajo",{"$f":"(H51*365*Litros_barril)/1000000","v":22.0126755},22.561686599999998,23.110697699999999,23.659708799999997,24.208719899999995,24.757730999999996,25.306742099999994,25.855753199999992,26.404764299999993,26.953775399999991,27.502786499999992,28.05179759999999,28.600808699999984,29.149819799999982,29.698830899999983,30.247841999999981,30.796853099999986,31.345864199999987,31.894875299999988,32.44388639999999,32.992897499999998]
[null,null,null,null,null,null,"Moderado",{"$f":"(H52*365*Litros_barril)/1000000","v":22.0126755},22.781291039999999,23.549906579999998,24.318522120000004,25.087137660000003,25.855753200000006,26.624368740000005,27.392984280000004,28.16159982000001,28.930215360000009,29.698830900000015,30.467446440000018,31.23606198000002,32.004677520000016,32.773293060000022,33.541908600000021,34.31052414000002,35.079139680000033,35.847755220000032,36.616370760000031,37.38498630000003]
[null,null,null,null,null,null,"Alto",{"$f":"(H53*365*Litros_barril)/1000000","v":22.0126755},23.110697700000003,24.208719900000002,25.306742100000005,26.404764300000007,27.502786500000003,28.600808700000005,29.698830900000004,30.796853100000007,31.894875300000002,32.992897499999998,34.090919699999993,35.188941899999996,36.286964099999992,37.384986299999987,38.483008499999983,39.581030699999978,40.679052899999981,41.777075099999983,42.875097299999972,43.973119499999967]

{"sheet":"DI_C","index":8,"n_rows":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Calculo precio SPOT Diesel (USD/galón) en base a precios del crudo (USD/barril)"]
[]
[]
[]
[null,null,null,"U.S. Gulf Coast Ultra-Low Sulfur No 2 Diesel Spot Price",null,"Cushing OK WTI Spot Price FOB"]
[null,null,null,"https://www.eia.gov/dnav/pet/hist/LeafHandler.ashx?n=pet&s=eer_epd2dxl0_pf4_rgc_dpg&f=m",null,"https://www.eia.gov/dnav/pet/hist/LeafHandler.ashx?n=pet&s=rwtc&f=m"]
[null,null,null,"13:38:32 UTC+0200",null,"13:36:57 UTC+0200"]
[null,null,null,"Source: U.S. Energy Information Administration",null,"Data Source: Thomson Reuters",0.26417287,"galon/litro"]
[null,null,"Month","U.S. Gulf Coast Ultra-Low Sulfur No 2 Diesel Spot Price Dollars per Gallon",null,"Cushing OK WTI Spot Price FOB Dollars per Barrel","U.S. Gulf Coast Ultra-Low Sulfur No 2 Diesel Spot Price Dollars per litre"]
[null,null,"2016-05-01",1.3779999999999999,null,46.83,{"$f":"D12*$G$10","v":0.36403021485999998}]
[null,null,"2016-04-01",1.1990000000000001,null,40.75,0.31674327113]
[null,null,"2016-03-01",1.127,null,37.549999999999997,0.29772282448999998]
[null,null,"2016-02-01",0.999,null,30.32,0.26390869712999998]
[null,null,"2016-01-01",0.95799999999999996,null,31.68,0.25307760946000002]
[null,null,"2015-12-01",1.089,null,37.19,0.28768425542999998]
[null,null,"2015-11-01",1.351,null,42.44,0.35689754737000001]
[null,null,"2015-10-01",1.4179999999999999,null,46.22,0.37459712965999997]
[null,null,"2015-09-01",1.444,null,45.48,0.38146562427999997]
[null,null,"2015-08-01",1.4630000000000001,null,42.87,0.38648490881000003]
[null,null,"2015-07-01",1.6240000000000001,null,50.9,0.42901674088000002]
[null,null,"2015-06-01",1.802,null,59.82,0.47603951174000003]
[null,null,"2015-05-01",1.917,null,59.27,0.50641939179000006]
[null,null,"2015-04-01",1.776,null,54.45,0.46917101712000003]
[null,null,"2015-03-01",1.7110000000000001,null,47.82,0.45199978057000001]
[null,null,"2015-02-01",1.8240000000000001,null,50.58,0.48185131488000005]
[null,null,"2015-01-01",1.5309999999999999,null,47.22,0.40444866397000001]
[null,null,"2014-12-01",1.784,null,59.29,0.47128440008]
[null,null,"2014-11-01",2.3140000000000001,null,75.790000000000006,0.61129602118000004]
[null,null,"2014-10-01",2.5,null,84.4,0.66043217499999995]
[null,null,"2014-09-01",2.7090000000000001,null,93.21,0.71564430483000008]
[null,null,"2014-08-01",2.8210000000000002,null,96.54,0.74523166627000004]
[null,null,"2014-07-01",2.8420000000000001,null,103.59,0.75077929654000009]
[null,null,"2014-06-01",2.9209999999999998,null,105.79,0.77164895326999994]
[null,null,"2014-05-01",2.9039999999999999,null,102.18,0.76715801447999998]
[null,null,"2014-04-01",2.9319999999999999,null,102.07,0.77455485483999997]
[null,null,"2014-03-01",2.9169999999999998,null,100.8,0.77059226178999995]
[null,null,"2014-02-01",2.9729999999999999,null,100.82,0.78538594250999993]
[null,null,"2014-01-01",2.9129999999999998,null,94.62,0.76953557030999997]
[null,null,"2013-12-01",2.9529999999999998,null,97.63,0.78010248511000002]
[null,null,"2013-11-01",2.8570000000000002,null,93.86,0.7547418895900001]
[null,null,"2013-10-01",2.9350000000000001,null,100.54,0.77534737345000004]
[null,null,"2013-09-01",3.0139999999999998,null,106.29,{"$f":"D44*$G$10","v":0.79621703018000001}]
[null,null,"2013-08-01",3.04,null,106.57,0.80308552480000006]
[null,null,"2013-07-01",2.9809999999999999,null,104.67,0.78749932547000001]
[null,null,"2013-06-01",2.8610000000000002,null,95.77,0.75579858107000009]
[null,null,"2013-05-01",2.843,null,94.51,0.75104346941]
[null,null,"2013-04-01",2.879,null,92.02,0.76055369273000006]
[null,null,"2013-03-01",3.0070000000000001,null,92.94,0.79436782009000007]
[null,null,"2013-02-01",3.2,null,95.31,0.84535318400000004]
[null,null,"2013-01-01",3.044,null,94.76,0.80414221628000004]
[null,null,"2012-12-01",2.96,null,87.86,0.78195169519999996]
[null,null,"2012-11-01",2.9969999999999999,null,86.53,0.79172609138999994]
[null,null,"2012-10-01",3.157,null,89.49,0.83399375059000003]
[null,null,"2012-09-01",3.1859999999999999,null,94.51,0.84165476382000004]
[null,null,"2012-08-01",3.1429999999999998,null,94.13,0.83029533040999992]
[null,null,"2012-07-01",2.879,null,87.9,0.76055369273000006]
[null,null,"2012-06-01",2.6669999999999998,null,82.3,0.70454904428999998]
[null,null,"2012-05-01",2.9470000000000001,null,94.66,0.77851744788999999]
[null,null,"2012-04-01",3.2170000000000001,null,103.32,0.84984412278999999]
[null,null,"2012-03-01",3.27,null,106.16,0.86384528490000001]
[null,null,"2012-02-01",3.1779999999999999,null,102.2,0.83954138085999996]
[null,null,"2012-01-01",3.0339999999999998,null,100.27,0.80150048757999992]
[null,null,"2011-12-01",2.8780000000000001,null,98.56,0.76028951986000004]
[null,null,"2011-11-01",3.0459999999999998,null,97.16,0.80467056201999998]
[null,null,"2011-10-01",2.96,null,86.32,0.78195169519999996]
[null,null,"2011-09-01",2.9369999999999998,null,85.52,0.77587571918999998]
[null,null,"2011-08-01",2.9740000000000002,null,86.33,0.78565011538000007]
[null,null,"2011-07-01",3.117,null,97.3,0.82342683578999998]
[null,null,"2011-06-01",3.0150000000000001,null,96.26,0.79648120305000003]
[null,null,"2011-05-01",3.0009999999999999,null,100.9,0.79278278287000004]
[null,null,"2011-04-01",3.2309999999999999,null,109.53,0.85354254296999998]
[null,null,"2011-03-01",3.081,null,102.86,0.81391661247000002]
[null,null,"2011-02-01",2.7930000000000001,null,88.58,0.73783482591000005]
[null,null,"2011-01-01",2.601,null,89.17,{"$f":"D76*$G$10","v":0.68711363486999999}]
[null,null,"2010-12-01",2.4460000000000002,null,89.15,0.64616684002000002]
[null,null,"2010-11-01",2.3239999999999998,null,84.25,0.61393774987999994]
[null,null,"2010-10-01",2.2519999999999998,null,81.89,0.59491730323999992]
[null,null,"2010-09-01",2.13,null,75.239999999999995,0.56268821309999995]
[null,null,"2010-08-01",2.093,null,76.599999999999994,0.55291381690999997]
[null,null,"2010-07-01",2.0419999999999998,null,76.319999999999993,0.53944100053999999]
[null,null,"2010-06-01",2.0659999999999998,null,75.34,0.54578114942]
[null,null,"2010-05-01",2.093,null,73.739999999999995,0.55291381690999997]
[null,null,"2010-04-01",2.2669999999999999,null,84.29,0.59887989628999994]
[null,null,"2010-03-01",2.125,null,81.2,0.56136734875000005]
[null,null,"2010-02-01",1.998,null,76.39,0.52781739425999996]
[null,null,"2010-01-01",2.0350000000000001,null,78.33,0.53759179045000005]
[null,null,"2009-12-01",1.9590000000000001,null,74.47,0.51751465233000005]
[null,null,"2009-11-01",1.98,null,77.989999999999995,0.52306228259999998]
[null,null,"2009-10-01",1.9410000000000001,null,75.72,0.51275954067000007]
[null,null,"2009-09-01",1.7729999999999999,null,69.41,0.46837849850999996]
[null,null,"2009-08-01",1.9,null,71.05,0.501928453]
[null,null,"2009-07-01",1.6950000000000001,null,64.150000000000006,0.44777301465000002]
[null,null,"2009-06-01",1.802,null,69.64,0.47603951174000003]
[null,null,"2009-05-01",1.4890000000000001,null,59.03,0.39335340343000003]
[null,null,"2009-04-01",1.3959999999999999,null,49.65,0.36878532651999996]
[null,null,"2009-03-01",1.292,null,47.94,0.34131134804000002]
[null,null,"2009-02-01",1.258,null,39.090000000000003,0.33232947046]
[null,null,"2009-01-01",1.4259999999999999,null,41.71,0.37671051261999999]
[null,null,"2008-12-01",1.3720000000000001,null,41.12,0.36244517764000006]
[null,null,"2008-11-01",1.843,null,57.31,0.48687059940999999]
[null,null,"2008-10-01",2.3119999999999998,null,76.61,0.61076767543999999]
[null,null,"2008-09-01",3.0760000000000001,null,104.11,0.81259574812000002]
[null,null,"2008-08-01",3.2410000000000001,null,116.67,0.85618427167]
[null,null,"2008-07-01",3.8159999999999998,null,133.37,1.0080836719199999]
[null,null,"2008-06-01",3.851,null,133.88,1.01732972237]
[null,null,"2008-05-01",3.7330000000000001,null,125.4,{"$f":"D108*$G$10","v":0.98615732371000009}]
[null,null,"2008-04-01",3.347,null,112.58,0.88418659589000004]
[null,null,"2008-03-01",3.153,null,105.45,0.83293705911000004]
[null,null,"2008-02-01",2.7490000000000001,null,95.39,0.72621121963000002]
[null,null,"2008-01-01",2.5510000000000002,null,92.97,0.67390499137000004]
[null,null,"2007-12-01",2.5609999999999999,null,91.69,0.67654672006999994]
[null,null,"2007-11-01",2.657,null,94.77,0.70190731558999997]
[null,null,"2007-10-01",2.3610000000000002,null,85.8,0.62371214607000003]
[null,null,"2007-09-01",2.294,null,79.92,0.60601256378000001]
[null,null,"2007-08-01",2.1160000000000001,null,72.36,0.55898979292000006]
[null,null,"2007-07-01",2.1440000000000001,null,74.12,0.56638663328000005]
[null,null,"2007-06-01",2.093,null,67.489999999999995,0.55291381690999997]
[null,null,"2007-05-01",2.0449999999999999,null,63.46,0.54023351914999995]
[null,null,"2007-04-01",2.0920000000000001,null,63.98,0.55264964404000005]
[null,null,"2007-03-01",1.97,null,60.44,0.52042055389999997]
[null,null,"2007-02-01",1.7769999999999999,null,59.28,0.46943518999]
[null,null,"2007-01-01",1.639,null,54.51,0.43297933392999999]
[null,null,"2006-12-01",1.7909999999999999,null,61.96,0.47313361017]
[null,null,"2006-11-01",1.7969999999999999,null,59.08,0.47471864738999997]
[null,null,"2006-10-01",1.784,null,58.89,0.47128440008]
[null,null,"2006-09-01",1.7889999999999999,null,63.8,0.47260526443]
[null,null,"2006-08-01",2.2330000000000001,null,73.040000000000006,0.58989801871000003]
[null,null,"2006-07-01",2.2309999999999999,null,74.41,0.58936967296999998]
[null,null,"2006-06-01",2.1080000000000001,null,70.95,0.55687640995999999]

{"sheet":"PO","index":9,"n_rows":22,"n_cols":31,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Escenarios de políticas de apoyo al biodiesel"]
[]
[null,null,"Escenarios Políticas"]
[]
[null,null,null,"Escenario Principal Seleccionado",{"$f":"EscenarioPrincipalSeleccionado","v":"Escenario moderado"}]
[null,null,null,"Instrumento Apoyo Seleccionado",{"$f":"INDEX(Escenarios_General,MATCH('R1'!$C$10,Escenarios_General_CU,0),MATCH($D$12,Escenarios_General_FU,0))","v":"Cuota"}]
[]
[null,null,null,"Situación Actual",null,null,null,null,null,null,"Cálculo Situación futura"]
[]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Instrumento apoyo",2016,null,null,"Actualizado a futuro según:",null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,"Incentivo Económico",1.71,"peso/litro",null,"Indice inflación",null,null,{"$f":"$E$13*INDEX(Inflacion,MATCH($H$13,Inflacion_CU,0),MATCH(K$12,Inflacion_FU,0))","v":1.7784},1.8495360000000001,1.9235174400000001,2.0004581376000004,2.0804764631040005,2.1636955216281604,2.2502433424932873,2.3402530761930187,2.4338631992407396,2.5312177272103691,2.6324664362987842,2.7377650937507356,2.8472756975007654,2.9611667254007958,3.0796133944168274,3.2027979301935008,3.3309098474012409,3.4641462412972905,3.6027120909491823,3.7468205745871495,"peso/litro"]
[null,null,null,"Cuota",0,"% demanda",null,"No aplica",null,null,{"$f":"INDEX(ValoresCuotaObligatoria,MATCH($E6,ValoresCuotaObligatoria_CU,0),MATCH(K$12,ValoresCuotaObligatoria_FU,0))","v":0},5.0000000000000001E-3,7.4999999999999997E-3,0.01,0.01,1.2500000000000001E-2,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,"% demanda"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Introducción de valores a aplicar en caso de cuota obligatoria "]
[]
[null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,null,null,null,"Escenario optimista",0,8.0000000000000002E-3,8.0000000000000002E-3,1.2999999999999999E-2,1.7999999999999999E-2,2.3E-2,3.3000000000000002E-2,4.2999999999999997E-2,5.2999999999999999E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
[null,null,null,null,null,null,null,null,null,"Escenario moderado",0,5.0000000000000001E-3,7.4999999999999997E-3,0.01,0.01,1.2500000000000001E-2,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,"Escenario tendencial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MA","index":10,"n_rows":17,"n_cols":25,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Escenarios macroeconómicos"]
[]
[]
[null,null,"Tipo de cambio $MX/USD"]
[]
[null,null,"Obtenido como el incremento medio del período 2006-2015. Fuente: Fuente: Banco de México. Serie histórica del tipo de cambio, Tipo de cambio peso dólar desde 1954"," ",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Apreciación media anual del dólar frente al peso"," ",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,1.04,"Tipo cambio",17.5,{"$f":"E9*$C$9","v":18.2},{"$f":"F9*$C$9","v":18.928000000000001},19.685120000000001,20.472524800000002,21.291425792000002,22.143082823680004,23.028806136627203,23.949958382092291,24.907956717375985,25.904274986071027,26.940445985513868,28.018063824934423,29.138786377931801,30.304337833049075,31.51651134637104,32.777171800225879,34.088258672234915,35.451789019124313,36.869860579889284,38.34465500308486]
[]
[]
[null,null,"Inflación"]
[]
[null,null,null,null,"Valor medio entre Mayo 2006-Mayo2016=4%. Fuente: World Bank: Inflation, consumer prices (annual %) ->  http://data.worldbank.org/indicator/FP.CPI.TOTL.ZG",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,"Inflación media del período",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Indice inflación",1,{"$f":"E17*(1+F16)","v":1.04},{"$f":"F17*(1+G16)","v":1.0816000000000001},{"$f":"G17*(1+H16)","v":1.1248640000000001},{"$f":"H17*(1+I16)","v":1.1698585600000002},1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208]

{"sheet":"P","index":11,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Hoja de parámetros generales"]
[]
[null,null,"Rangos para campos de selección"]
[]
[null,null,"Escenarios_PrecioCrudo",null,"Escenarios_ConsumoDiesel",null,"Escenarios_Demograficos",null,"Escenarios_Recuperacion",null,"Instrumento_politica"]
[null,null,"Escenarios_PrecioCrudo",null,"Escenarios_ConsumoDiesel",null,"Escenarios_Demograficos",null,"Escenarios_Recuperacion",null,"Instrumento_politica"]
[null,null,"Barato",null,"Bajo",null,"Crecimiento moderado",null,"Optimista",null,"Ninguno"]
[null,null,"Moderado",null,"Moderado",null,"Crecimiento alto",null,"Central",null,"Incentivo Económico"]
[null,null,"Caro",null,"Alto",null,"Crecimiento bajo",null,"Pesimista",null,"Cuota"]
[]
[]
[null,null,"Parámetros técnicos"]
[]
[null,null,null,"Poder calorífico biodiesel",37.86,"MJ/litro biodiesel"]
[null,null,null,"Poder calorífico gasoleo mineral",35.86,"MJ/litro gasoleo"]
[null,null,null,"Equivalencia energética gasoleo /biodiesel",{"$f":"E16/E17","v":1.0557724484104851},"litros gasoleo/ litro biodiesel"]
[null,null,null,"Equivalencia litros por barril",159,"litros/barril"]