{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Garantías_TTE_AS_PR","Parametros"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":46,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Garantías_TTE_AS_PR","index":0,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[17,3,17,5],[18,3,18,5],[19,3,19,5],[8,3,8,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[4,3,4,5],[5,3,5,5],[7,3,7,5],[10,3,10,5],[11,3,11,5],[24,12,25,12],[24,11,25,11],[24,5,25,5],[0,1,1,12],[24,1,25,1],[24,2,25,2],[24,3,25,3],[9,3,9,5],[24,6,24,7],[24,8,24,9],[24,10,25,10],[24,4,25,4],[20,3,20,5],[21,3,21,5],[17,8,18,11],[19,8,20,11]],"read":"row_number_cap"}
[null,"Capacity contracting guarantee simulator\n(Simulador de garantías de contratación de capacidad)"]
[]
[null,null," "]
[]
[null,null,"Type of service","Individualized services"]
[null,null,"Service"]
[]
[null,null,"Product"]
[null,null,{"$f":"IF(OR(D8=\"Intraday. ≤23h duration\",D8=\"Intraday\",AND(D6=\"PVB exit to consumer\",LEFT(D8,11)=\"Intraday\")),\"Intraday product hours\",\"\")","v":""},null,null,null,{"$f":"IF(D8=\"Intradiario. Duración ≤23h\",\"Horas\",\"\")","v":""}]
[null,null,{"$f":"IF(OR(D6=\"PVB entry from transport network\",D6=\"PVB exit\"),\"Infrastructure\",\"\")","v":""}]
[null,null,"Nature"]
[null,null,"Start of service date"]
[null,null,"Contracting capacity",null,null,null,{"$f":"IF($D$6=\"\",\"\",(IF(VLOOKUP($D$6,Parametros!W4:Y45,2,FALSE)=\"\",\"\",VLOOKUP($D$6,Parametros!W4:Y45,2,FALSE))))","v":""}]
[null,null,{"$f":"IF(OR(D6=\"DAR (unloading, LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\"),\"Percentage destined to bundled product\",\"\")","v":""},null,null,null,{"$f":"IF(OR(D6=\"DAR (descarga, almacenamiento GNL y regasificación)\",D6=\"DARE (descarga, almacenamiento GNL, regasificación y entrada al PVB)\"),\"%\",\"\")","v":""}]
[null,null,{"$f":"IF(OR(D6=\"DAR (unloading, LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\",D6=\"AR (LNG storage and regasification)\",D6=\"ARE (LNG storage, regasification and PVB entry)\"),\"Temporal horizon of regasification\",\"\")","v":""},null,null,null,{"$f":"IF(OR(D6=\"DAR (descarga, almacenamiento GNL y regasificación)\",D6=\"DARE (descarga, almacenamiento GNL, regasificación y entrada al PVB)\",D6=\"AR (almacenamiento GNL y regasificación)\",D6=\"ARE (almacenamiento GNL, regasificación y entrada al PVB)\"),\"Días\",\"\")","v":""}]
[null,null,{"$f":"IF(OR(D6=\"DAR (unloading, LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\",D6=\"AR (LNG storage and regasification)\",D6=\"ARE (LNG storage, regasification and PVB entry)\"),\"Regasification start date\",\"\")","v":""}]
[null,null,{"$f":"IF(OR(D6=\"\",D6=\"PVB exit to consumer\"),\"\",\"Auction premium\")","v":""},null,null,null,{"$f":"IF($C$17=\"\",\"\",VLOOKUP($D$6,Parametros!W4:Y45,3,FALSE))","v":""}]
[null,null,"Nº of days to consider on Tv",{"$f":"IF(OR(D13=\"\",D12=\"\",D11=\"\"),\"\",(IF(OR(D6=\"DAR (unloading, LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\",D6=\"AR (LNG storage and regasification)\",D6=\"ARE (LNG storage, regasification and PVB entry)\"),D15,((IF(OR(D6=\"Tanker unloading\",D6=\"LNG terminal-to-tanker bunkering\",D6=\"LNG ship-to-ship transfer\",D6=\"Ship cooling\"),1,(IF(D6=\"PVB exit to consumer\",(IF(OR(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Undefined\",MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Annual\",MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Quarterly\"),30,(IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Monthly\",(_xlfn.DAYS(EOMONTH(D12,0),D12)+1),(IF(OR(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Daily\",MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Intraday\"),1,\"\")))))),(IF(OR(D8=\"Annual\",D8=\"Quarterly\"),30,(IF(D8=\"Monthly\",(_xlfn.DAYS(EOMONTH(D12,0),D12)+1),(IF(OR(D8=\"Daily\",D8=\"Intraday\",D8=\"Intraday. 24h duration\",D8=\"Intraday. ≤23h duration\"),1,\"\"))))))))))))))","v":""},null,null,null,null,"Total guarantees"]
[" "]
[null,null,"Formula",{"$f":"IF(OR(D12=\"\",$D$13=\"\",D11=\"\"),\"\",(IF(OR(D6=\"AR (LNG storage and regasification)\",D6=\"AR (LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\",D6=\"DAR (unloading, LNG storage and regasification)\"),VLOOKUP(CONCATENATE(Garantías_TTE_AS_PR!$D$6,Garantías_TTE_AS_PR!$D$8,Garantías_TTE_AS_PR!$D$10),Parametros!$E$2:$T$511,16,FALSE),CONCATENATE(VLOOKUP(CONCATENATE(Garantías_TTE_AS_PR!$D$6,Garantías_TTE_AS_PR!$D$8,Garantías_TTE_AS_PR!$D$10),Parametros!$E$2:$T$511,2,FALSE),CHAR(10),VLOOKUP(CONCATENATE(Garantías_TTE_AS_PR!$D$6,Garantías_TTE_AS_PR!$D$8,Garantías_TTE_AS_PR!$D$10),Parametros!$E$2:$T$511,16,FALSE)))))","v":""},null,null,null,null,{"$f":"SUM($L$27:$L$1001)","v":0}]
[null,null,"Required guarantees",{"$f":"IF(OR(D13=\"\",$D$8=\"\",D12=\"\",D11=\"\",AND(D6=\"AR (LNG storage and regasification)\",D15=\"\"),AND(D6=\"ARE (LNG storage, regasification and PVB entry)\",D15=\"\"),AND(D6=\"DAR (unloading, LNG storage and regasification)\",OR(D15=\"\",D16=\"\")),AND(D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\",OR(D15=\"\",D16=\"\"))),\"\",VLOOKUP($D$6&$D$8&$D$10,Parametros!$E$4:$T$511,14,FALSE))","v":""}]
[null,null,"End of validation date",{"$f":"IF(OR(D21=\"\",D8=\"\"),\"\",IF(OR(D6=\"DAR (unloading, LNG storage and regasification)\",D6=\"DARE (unloading, LNG storage, regasification and PVB entry)\"),EOMONTH(D16+D15-1,0)+30,((IF(D6=\"PVB exit to consumer\",IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Undefined\",\"31/12/2222\",IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Annual\",EOMONTH(D12,11)+30,(IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Quarterly\",EOMONTH(D12,2)+30,(IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Monthly\",EOMONTH(D12,0)+30,(IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Daily\",EOMONTH(D12,0)+30,(IF(MID(D8,1,SEARCH(\"-\",D8,1)-2)=\"Intraday\",EOMONTH(D12,0)+30,9)))))))))),(IF(D8=\"Annual\",EOMONTH(D12,11)+30,(IF(D8=\"Quarterly\",EOMONTH(D12,2)+30,(IF(OR(D8=\"Monthly\",D8=\"Monthly frequency (Slots)\",D8=\"Annual frequency (Slots)\"),EOMONTH(D12,0)+30,(IF(OR(D8=\"Daily\",D8=\"Intraday\",D8=\"Intraday. 24h duration\",D8=\"Intraday. ≤23h duration\"),EOMONTH(D12,0)+30,\"\")))))))))))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Fecha actualización: ","1/10/2024"]
[]
[null,"ID","Service","Product","Nature","Infrastructure","Capacity",null,"Premium",null,"Service start date","Guarantees\n(€)","End of validation date\ngarantía"]
[null,null,null,null,null,null,"Amount","Unit","Amount","Unit"]

{"sheet":"Parametros","index":1,"n_rows":511,"n_cols":77,"rows_kept":511,"cut":false,"hidden":true,"merged":[[2,73,2,74],[144,42,144,50],[145,42,158,42],[145,43,146,44],[145,45,146,45],[145,46,146,46],[145,47,146,47],[145,48,146,48],[145,49,146,49],[145,50,146,50],[96,42,96,50],[97,43,98,44],[97,45,98,45],[97,46,98,46],[97,47,98,47],[97,48,98,48],[97,49,98,49],[97,50,98,50],[80,42,80,50],[81,42,94,42],[81,43,82,44],[81,45,82,45],[81,46,82,46],[81,47,82,47],[81,48,82,48],[81,49,82,49],[81,50,82,50],[97,42,110,42],[64,42,64,50],[65,42,78,42],[65,43,66,44],[65,45,66,45],[65,46,66,46],[65,47,66,47],[65,48,66,48],[65,49,66,49],[65,50,66,50],[48,42,48,50],[49,42,62,42],[49,43,50,44],[49,45,50,45],[49,46,50,46],[49,47,50,47],[49,48,50,48],[49,49,50,49],[49,50,50,50],[32,42,32,50],[33,42,46,42],[33,43,34,44],[33,45,34,45],[33,46,34,46],[33,47,34,47],[33,48,34,48],[33,49,34,49],[33,50,34,50],[16,42,16,50],[17,42,30,42],[17,43,18,44],[17,45,18,45],[17,46,18,46],[17,47,18,47],[17,48,18,48],[17,49,18,49],[17,50,18,50],[0,0,0,19],[1,1,2,1],[1,2,2,2],[1,5,2,5],[1,4,2,4],[1,6,2,6],[1,7,2,7],[1,0,2,0],[1,17,2,17],[1,8,2,8],[1,12,2,12],[1,15,2,15],[1,19,2,19],[1,13,2,13],[1,9,2,9],[1,14,2,14],[1,3,2,3],[1,10,2,10],[1,11,2,11],[0,21,0,24],[0,42,0,50],[1,27,2,27],[1,28,2,28],[1,30,2,30],[1,31,1,32],[1,33,1,34],[1,21,2,21],[1,23,2,23],[1,45,2,45],[1,47,2,47],[1,42,14,42],[1,29,2,29],[1,48,2,48],[1,43,2,44],[0,26,0,40],[1,65,2,65],[1,16,2,16],[1,49,2,49],[1,50,2,50],[1,18,2,18],[1,20,2,20],[1,55,2,55],[1,56,1,57],[1,22,2,22],[1,26,2,26],[1,46,2,46],[1,24,2,24],[1,37,1,38],[1,39,1,40],[1,52,2,52],[1,53,2,53],[0,70,0,71],[1,70,2,70],[1,71,2,71],[143,28,143,29],[112,42,112,50],[113,42,126,42],[113,43,114,44],[113,45,114,45],[113,46,114,46],[113,47,114,47],[113,48,114,48],[113,49,114,49],[113,50,114,50],[1,61,2,61],[0,61,0,63],[1,62,2,62],[1,63,2,63],[1,59,2,59],[1,35,1,36],[0,67,0,68],[1,68,2,68],[1,67,2,67],[0,52,0,53],[0,55,0,57],[128,42,128,50],[129,42,142,42],[129,43,130,44],[129,45,130,45],[129,46,130,46],[129,47,130,47],[129,48,130,48],[129,49,130,49],[129,50,130,50]]}
["Administración por SERVICIO/PRODUCTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración por SERVICIO",null,null,null,null,"Administración de peajes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES.  Almacenamientos subterráneos (AASS)",null,null,null,null,null,null,null,null,null,"Administración Factor de Riesgo",null,null,"Administración de parámetros",null,null,null,"Tipos de servicios",null,"Gestión tramaños de buques para descargas",null,null,null,"Naturaleza",null,"Infrastructure",null,null,"AASS - Ciclos"]
["Tipo servicio","Servicio","Tipo duración","Infraestructura","Servicio/producto","Fórmula","Qa","Auction premium","Tf","Tv","Cregas","Cunit","M","DEN","Días/horas","FR","Int","Resultado",null,null,"Tve","Tipo servicio","Servicio","Un. Servicio","Un. Facturación",null,"Para buscar","Tipo servicio","Servicio","Tamaño/Peaje","Infraestructura","Término por cap. Contratada",null,"Término por volumen",null,"Término por cliente",null,"Otros costes de regasificación",null,"Cargos unitarios",null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined",null,"Periodo","F",null,"Parámetro","Característica",null,null,"Tipos de servicios",null,"Código buques","Rango inferior\n(kWh)","Rango superior (inclusive)\n(kWh)",null,"Naturaleza",null,"Entrada","Salida",null,"Mes","Ciclo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor","Unidad","Valor","Unidad","Valor","Unidad","Valor","Unidad","Valor","Unidad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor","Unidades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fechas año bisiesto",null,"Año natural bisiesto"]
["Individualized services","Regasification","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B4&C4","v":"RegasificationAnnual"},"[(TCR x M + prima)/den + TVR] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B4,$AC$4:$AH$219,4,FALSE)","v":1.9876999999999999E-2},{"$f":"VLOOKUP(B4,$AC$4:$AH$219,6,FALSE)","v":2.1900000000000001E-4},{"$f":"VLOOKUP(B4,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B4,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C4=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C4=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C4=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C4=\"Daily\",C4=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C4=\"Intraday\",C4=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C4,$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I4*M4)*Q4+H4)/N4+J4)*O4*G4*P4,2)","v":{"$error":"#VALUE!"}},{"$f":"B4&C4","v":"RegasificationAnnual"},{"$f":"CONCATENATE(\"[(\",I4,\" x \",M4,\" + \",H4,\")\", \" / \",N4,\" + \",J4,\")] x \",TEXT(G4,\"#.##0\"),\" x \",O4,\" x \",P4)","v":"[(0,019877 x 1 + 0) / 365 + 0,000219)] x 0 x  x 2"},null,"Bundled services","Underground natural gas storage, injection, extraction","kWh","€/(kWh/day)/year",null,{"$f":"IF(AC4=\"\",\"\",CONCATENATE(AC4,AD4,AE4))","v":"Underground natural gas storage"},"Individualized","Underground natural gas storage",null,null,2.5560000000000001E-3,"€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,"January",1,2.4,1.6,1.3,1,1,1,null,"Undefined",2,null,"IEH",9.3599999999999998E-4,"c€/kWh",null,"Bundled services",null,"S",0,272160000,null,"Firm",null,"CI Tarifa","VIP Pirineos",null,1,"Extraction",null,"2023-03-01","2024-03-01","2024-01-01","2024-12-31"]
["Individualized services","Regasification","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B5&C5","v":"RegasificationQuarterly"},"[(TCR x M + prima)/den + TVR] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B5,$AC$4:$AH$219,4,FALSE)","v":1.9876999999999999E-2},2.1900000000000001E-4,0,0,{"$f":"IF(C5=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C5=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C5=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C5=\"Daily\",C5=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C5=\"Intraday\",C5=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":1.2},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I5*M5)*Q5+H5)/N5+J5)*O5*G5*P5,2)","v":{"$error":"#VALUE!"}},"RegasificationQuarterly",{"$f":"CONCATENATE(\"[(\",I5,\" x \",M5,\" + \",H5,\")\", \" / \",N5,\" + \",J5,\")] x \",TEXT(G5,\"#.##0\"),\" x \",O5,\" x \",P5)","v":"[(0,019877 x 1,2 + 0) / 365 + 0,000219)] x 0 x  x 2"},null,"Bundled services","DAR (unloading, LNG storage and regasification)","kWh","€/ship",null,{"$f":"IF(AC5=\"\",\"\",CONCATENATE(AC5,AD5,AE5))","v":"Injection"},"Individualized","Injection",null,null,9.6387E-2,"€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,"February",2,2.1,1.3,1.1000000000000001,1,1,1,null,"Annual",2,null,"Días año no bisiesto",365,"Días",null,"Individualized services",null,"M",272160000,510300000,null,"Uninterruptible",null,"CI Almería","VIP Ibérico",null,2,"Extraction",null,"2027-03-01","2028-03-01","2028-01-01","2028-12-31"]
["Individualized services","Regasification","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B6&C6","v":"RegasificationMonthly"},"[(TCR x M + prima)/den + TVR] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B6,$AC$4:$AH$219,4,FALSE)","v":1.9876999999999999E-2},2.1900000000000001E-4,0,0,{"$f":"IF(C6=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C6=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C6=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C6=\"Daily\",C6=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C6=\"Intraday\",C6=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"RegasificationMonthly","[(0,019877 x 1,3 + 0) / 365 + 0,000219)] x 0 x  x 1",null,"Bundled services","DARE (unloading, LNG storage, regasification and PVB entry)","kWh","€/ship",null,"Extraction","Individualized","Extraction",null,null,"0,071538","€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,"March",3,1.9,1.2,1,1,1,1,null,"Quarterly",2,null,"Días año bisiesto",366,"Días",null,null,null,"L",510300000,1020600000,null,null,null,"VIP Pirineos","CI Tarifa",null,3,"Extraction",null,"2031-03-01","2032-03-01","2032-01-01","2032-12-31"]
["Individualized services","Regasification","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"RegasificationDaily","[(TCR x M + prima)/den + TVR] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.9876999999999999E-2,2.1900000000000001E-4,0,0,{"$f":"IF(C7=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C7=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C7=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C7=\"Daily\",C7=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C7=\"Intraday\",C7=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C7,$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"RegasificationDaily","[(0,019877 x 1,7 + 0) / 365 + 0,000219)] x 0 x  x 1",{"$f":"I7*M7/365+J7","v":3.1157780821917811E-4},"Bundled services","AR (LNG storage and regasification)","kWh","€/kWh/year",null,"LNG storage","Individualized","LNG storage",null,null,5.5999999999999995E-4,"€/(kWh/día)/año",3.0000000000000001E-6,"€/kWh",null,null,null,null,null,null,null,null,"April",4,2.1,1.3,1.1000000000000001,1,1,1,null,"Mensual",1,null,"Horas año no bisiesto",8760,"Horas",null,null,null,"XL",1020600000,1469664000,null,null,null,"VIP Ibérico","GNL",null,4,"Injection",null,"2035-03-01","2036-03-01","2036-01-01","2036-12-31"]
["Individualized services","Regasification","Intraday. 24h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"RegasificationIntraday. 24h duration","[(TCR x M + prima)/den + TVR] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.9876999999999999E-2,2.1900000000000001E-4,0,0,{"$f":"IF(C8=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C8=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C8=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C8=\"Daily\",C8=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C8=\"Intraday\",C8=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. 24h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"RegasificationIntraday. 24h duration","[(0,019877 x 1,7 + 0) / 365 + 0,000219)] x 0 x  x 1",null,"Bundled services","ARE (LNG storage, regasification and PVB entry)","kWh","€/kWh/year",null,"Regasification","Individualized","Regasification",null,null,1.9876999999999999E-2,"€/(kWh/día)/año",2.1900000000000001E-4,"€/kWh",null,null,null,null,null,null,null,null,"May",5,2.1,1.3,1.1000000000000001,1,1,1,null,"Monthly",1,null,"Horas año bisiesto",8784,"Horas",null,null,null,"XXL",1469664000,null,null,null,null,"GNL","AASS",null,5,"Injection",null,"2039-03-01","2040-03-01","2040-01-01","2040-12-31"]
["Individualized services","Regasification","Intraday. ≤23h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"RegasificationIntraday. ≤23h duration","[(TCR x M + prima) x (Qa x 24 / H) x H / den + TVR x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.9876999999999999E-2,2.1900000000000001E-4,0,0,{"$f":"IF(C9=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,6),(IF(C9=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,5),(IF(C9=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,4),(IF(OR(C9=\"Daily\",C9=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,3),(IF(OR(C9=\"Intraday\",C9=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$36:$AY$47,2),\"\")))))))))","v":6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. ≤23h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},{"$f":"VLOOKUP(C9,$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I9*M9)*Q9+H9)/(N9/24)+J9)*G9*P9,2)","v":0},"RegasificationIntraday. ≤23h duration",{"$f":"CONCATENATE(\"[(\",I9,\" x \",M9,\" + \",H9,\")\",\" x (\",TEXT(G9,\"#.##0\"),\" x 24 / \",O9, \") x \",O9,\" / \",N9,\" + \",J9,\" x \",TEXT(G9,\"#.##0\"),\")] x \",P9)","v":"[(0,019877 x 6 + 0) x (0 x 24 / 0) x 0 / 8760 + 0,000219 x 0)] x 1"},null,"Individualized services","Underground natural gas storage","kWh","€/(kWh/day)/year",null,"LNG truck loading","Individualized","LNG truck loading",null,null,2.2806E-2,"€/(kWh/día)/año",3.3100000000000002E-4,"€/kWh",null,null,1.22E-4,"€/kWh y año",null,null,null,null,"June",6,2.1,1.3,1.1000000000000001,1,1,1,null,"Daily",1,null,"Factor riesgo distribución",2,"meses",null,null,null,null,null,null,null,null,null,"YAC Marismas",null,null,6,"Injection"]
["Individualized services","LNG truck loading","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingAnnual","[(TCCC x M + prima)/den + TVCC + Ocreg + IEH] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C10=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C10=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C10=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C10=\"Daily\",C10=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C10=\"Intraday\",C10=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I10*M10)*Q10+H10)/N10+J10+K10+$BE$4)*O10*G10*P10,2)","v":{"$error":"#VALUE!"}},"LNG truck loadingAnnual",{"$f":"CONCATENATE(\"[(\",I10,\" x \",M10,\" + \",H10,\")\", \" / \",N10,\" + \",J10,\" + \",K10,\" + \",$BE$4,\")] x \",TEXT(G10,\"#.##0\"),\" x \",O10,\" x \",P10)","v":"[(0,022806 x 1 + 0) / 365 + 0,000331 + 0,000122 + 0,000936)] x 0 x  x 2"},null,"Individualized services","LNG storage","kWh","€/(kWh/day)/year",null,"Virtual liquefaction","Individualized","Virtual liquefaction",null,null,1.3649999999999999E-3,"€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,"July",7,2.4,1.6,1.3,1.3,1,1,null,"Intraday",1,null,"Número días distribución",30,"días",null,null,null,null,null,null,null,null,null,"YAC Aznalcázar",null,null,7,"Injection",null,"2023-11-01","2024-03-01"]
["Individualized services","LNG truck loading","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingQuarterly","[(TCCC x M + prima)/den + TVCC + Ocreg + IEH] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C11=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C11=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C11=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C11=\"Daily\",C11=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C11=\"Intraday\",C11=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":1.1000000000000001},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I11*M11)*Q11+H11)/N11+J11+K11+$BE$4)*O11*G11*P11,2)","v":{"$error":"#VALUE!"}},"LNG truck loadingQuarterly",{"$f":"CONCATENATE(\"[(\",I11,\" x \",M11,\" + \",H11,\")\", \" / \",N11,\" + \",J11,\" + \",K11,\" + \",$BE$4,\")] x \",TEXT(G11,\"#.##0\"),\" x \",O11,\" x \",P11)","v":"[(0,022806 x 1,1 + 0) / 365 + 0,000331 + 0,000122 + 0,000936)] x 0 x  x 2"},null,"Individualized services","LNG truck loading","kWh/d","€/(kWh/day)/year",null,"Tanker unloadingS","Individualized","Tanker unloading","S",null,4355,"€/buque",2.5999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,null,"August",8,2.8,1.8,1.5,1.3,1,1,null,"Intraday. 24h duration",1,null,null,null,null,null,null,null,null,{"$f":"IF(G16<=BL4,BJ4,(IF(AND(G16<=BL5,G16>BK5),BJ5,(IF(AND(G16<=BL6,G16>BK6),BJ6,(IF(AND(G16<=BL7,G16>BK7),BJ7,(IF(G16>#REF!,#REF!,\"\")))))))))","v":"S"},null,null,null,null,"YAC Poseidón",null,null,8,"Injection",null,"2027-11-01","2028-03-01"]
["Individualized services","LNG truck loading","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingMonthly","[(TCCC x M + prima)/den + TVCC + Ocreg + IEH] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C12=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C12=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C12=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C12=\"Daily\",C12=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C12=\"Intraday\",C12=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":1.2},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I12*M12)*Q12+H12)/N12+J12+K12+$BE$4)*O12*G12*P12,2)","v":{"$error":"#VALUE!"}},"LNG truck loadingMonthly","[(0,022806 x 1,2 + 0) / 365 + 0,000331 + 0,000122 + 0,000936)] x 0 x  x 1",null,"Individualized services","LNG terminal-to-tanker bunkering","kWh","€/ship",null,"Tanker unloadingM","Individualized","Tanker unloading","M",null,4355,"€/buque",2.5999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,null,"September",9,3,2,1.6,1.3,1,1,null,"Intraday. ≤23h duration",1,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(CONCATENATE(DB,IF(G16<=BL4,BJ4,(IF(AND(G16<=BL5,G16>BK5),BJ5,(IF(AND(G16<=BL6,G16>BK6),BJ6,(IF(AND(G16<=BL7,G16>BK7),BJ7,(IF(G16>#REF!,#REF!,\"\")))))))))),$AA$4:$AJ$139,5,FALSE)","v":0},null,null,null,null,"YAC Viura",null,null,9,"Injection",null,"2031-11-01","2032-03-01"]
["Individualized services","LNG truck loading","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingDaily","[(TCCC x M + prima)/den + TVCC + Ocreg + IEH] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C13=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C13=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C13=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C13=\"Daily\",C13=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C13=\"Intraday\",C13=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C13,$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"LNG truck loadingDaily","[(0,022806 x 1,7 + 0) / 365 + 0,000331 + 0,000122 + 0,000936)] x 0 x  x 1",null,"Individualized services","Tanker unloading","kWh","€/ship",null,"Tanker unloadingL","Individualized","Tanker unloading","L",null,5165,"€/buque",2.5999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,null,"October",10,3,2,1.6,1.4,1,1,null,null,null,null,null,null,null,null,null,null,null,0,40000,null,null,null,"BIO Madrid",null,null,10,"Injection",null,"2035-11-01","2036-03-01"]
["Individualized services","LNG truck loading","Intraday. 24h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingIntraday. 24h duration","[(TCCC x M + prima)/den + TVCC + Ocreg + IEH] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C14=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C14=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C14=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C14=\"Daily\",C14=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C14=\"Intraday\",C14=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. 24h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"LNG truck loadingIntraday. 24h duration","[(0,022806 x 1,7 + 0) / 365 + 0,000331 + 0,000122 + 0,000936)] x 0 x  x 1",null,"Individualized services","PVB entry from distribution network","kWh/d","€/(kWh/day)/month",null,"Tanker unloadingXL","Individualized","Tanker unloading","XL",null,5333,"€/buque",2.5999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,null,"November",11,2.8,1.8,1.5,1.4,1,1,null,null,null,null,null,null,null,null,null,null,null,40000,75000,null,null,null,"BIO La Galera",null,null,11,"Extraction",null,"2039-11-01","2040-03-01"]
["Individualized services","LNG truck loading","Intraday. ≤23h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG truck loadingIntraday. ≤23h duration","[(TCCC x M + prima) x (Qa x 24 / H) x H / den + (TVCC + OCreg + IEH ) x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.2806E-2,3.3100000000000002E-4,1.22E-4,0,{"$f":"IF(C15=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,6),(IF(C15=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,5),(IF(C15=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,4),(IF(OR(C15=\"Daily\",C15=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,3),(IF(OR(C15=\"Intraday\",C15=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$52:$AY$63,2),\"\")))))))))","v":6.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. ≤23h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I15*M15)*Q15+H15)/(N15/24)+J15+K15+$BE$4)*G15*P15,2)","v":0},"LNG truck loadingIntraday. ≤23h duration",{"$f":"CONCATENATE(\"[(\",I15,\" x \",M15,\" + \",H15,\")\",\" x (\",TEXT(G15,\"#.##0\"),\" x 24 / \",O15, \") x \",O15,\" / \",N15,\" + (\",J15,\" + \",K15,\" + \",$BE$4,\") x \",TEXT(G15,\"#.##0\"),\"] x \",P15)","v":"[(0,022806 x 6,7 + 0) x (0 x 24 / 0) x 0 / 8760 + (0,000331 + 0,000122 + 0,000936) x 0] x 1"},null,"Individualized services","PVB entry from transport network","kWh/d","€/(kWh/day)/month",null,"Tanker unloadingXXL","Individualized","Tanker unloading","XXL",null,5622,"€/buque",2.5999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,null,"December",12,2.8,1.8,1.5,1.4,1,1,null,null,null,null,null,null,null,null,null,null,null,75000,150000,null,null,null,"AASS",null,null,12,"Extraction"]
["Individualized services","Tanker unloading","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Tanker unloadingMonthly frequency (Slots)","[((TFdescarga + prima) x nº operaciones) + TVdescarga x Q] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G16<=$BL$4,$BJ$4,(IF(AND(G16<=$BL$5,G16>$BK$5),$BJ$5,(IF(AND(G16<=$BL$6,G16>$BK$6),$BJ$6,(IF(AND(G16<=$BL$7,G16>$BK$7),$BJ$7,(IF(G16>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AJ$139,6,FALSE)","v":4355},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G16<=BL4,BJ4,(IF(AND(G16<=BL5,G16>BK5),BJ5,(IF(AND(G16<=BL6,G16>BK6),BJ6,(IF(AND(G16<=BL7,G16>BK7),BJ7,(IF(G16>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AJ$139,8,FALSE)","v":2.5999999999999998E-5},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G16<=BL4,BJ4,(IF(AND(G16<=BL5,G16>BK5),BJ5,(IF(AND(G16<=BL6,G16>BK6),BJ6,(IF(AND(G16<=BL7,G16>BK7),BJ7,(IF(G16>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AL$139,12,FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G16<=BL4,BJ4,(IF(AND(G16<=BL5,G16>BK5),BJ5,(IF(AND(G16<=BL6,G16>BK6),BJ6,(IF(AND(G16<=BL7,G16>BK7),BJ7,(IF(G16>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AN$139,14,FALSE)","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((I16*Q16+H16+(J16*G16))*P16,2)","v":4355},"Tanker unloadingMonthly frequency (Slots)",{"$f":"CONCATENATE(\"[((\",TEXT(I16,\"#.##0\"),\" + \",H16,\") x 1) + \",J16,\" x \",TEXT(G16,\"#.##0\"),\"] x \",P16)","v":"[((4.355 + 0) x 1) + 0,000026 x 0] x 1"},null,"Individualized services","Extraction","kWh/d","€/(kWh/day)/year",null,"LNG terminal-to-tanker bunkering","Individualized","LNG terminal-to-tanker bunkering",null,null,0,"€/buque",1.2999999999999999E-5,"€/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150000,216000,null,null,null,null,null,null,null,null,null,"2023-12-01","2023-12-31"]
["Individualized services","Tanker unloading","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Tanker unloadingAnnual frequency (Slots)","[((TFdescarga + prima) x nº operaciones) + TVdescarga x Q] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G17<=$BL$4,$BJ$4,(IF(AND(G17<=$BL$5,G17>$BK$5),$BJ$5,(IF(AND(G17<=$BL$6,G17>$BK$6),$BJ$6,(IF(AND(G17<=$BL$7,G17>$BK$7),$BJ$7,(IF(G17>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AJ$139,6,FALSE)","v":4355},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G17<=BL5,BJ5,(IF(AND(G17<=BL6,G17>BK6),BJ6,(IF(AND(G17<=BL7,G17>BK7),BJ7,(IF(AND(G17<=BL8,G17>BK8),BJ8,(IF(G17>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AJ$139,8,FALSE)","v":2.5999999999999998E-5},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G17<=BL5,BJ5,(IF(AND(G17<=BL6,G17>BK6),BJ6,(IF(AND(G17<=BL7,G17>BK7),BJ7,(IF(AND(G17<=BL8,G17>BK8),BJ8,(IF(G17>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AL$139,12,FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(DB,IF(G17<=BL5,BJ5,(IF(AND(G17<=BL6,G17>BK6),BJ6,(IF(AND(G17<=BL7,G17>BK7),BJ7,(IF(AND(G17<=BL8,G17>BK8),BJ8,(IF(G17>$BK$8,$BJ$8,\"\")))))))))),$AA$4:$AN$139,14,FALSE)","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((I17*Q17+H17+(J17*G17))*P17,2)","v":4355},"Tanker unloadingAnnual frequency (Slots)",{"$f":"CONCATENATE(\"[((\",TEXT(I17,\"#.##0\"),\" + \",H17,\") x 1) + \",J17,\" x \",TEXT(G17,\"#.##0\"),\"] x \",P17)","v":"[((4.355 + 0) x 1) + 0,000026 x 0] x 1"},null,"Individualized services","Injection","kWh/d","€/(kWh/day)/year",null,"Ship cooling","Individualized","Ship cooling",null,null,0,"€/buque",5.8999999999999998E-5,"€/kWh",null,null,null,null,null,null,null,"Administración PEAJES. Almacenamiento GNL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216000,null,null,null,null,null,null,null,null,null,null,"2027-12-01","2027-12-31"]
["Individualized services","LNG terminal-to-tanker bunkering","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG terminal-to-tanker bunkeringMonthly frequency (Slots)","[prima + TVcarga de buques x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B18,$AC$4:$AH$219,4,FALSE)","v":0},{"$f":"VLOOKUP(B18,$AC$4:$AH$219,6,FALSE)","v":1.2999999999999999E-5},{"$f":"VLOOKUP(B18,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B18,$AC$4:$AN$220,12,FALSE)","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((I18*Q18+H18+(J18*G18))*P18,2)","v":0},"LNG terminal-to-tanker bunkeringMonthly frequency (Slots)",{"$f":"CONCATENATE(\"[\",H18,\" + \",J18,\" x \",TEXT(G18,\"#.##0\"),\"] x \",P18)","v":"[0 + 0,000013 x 0] x 1"},null,"Individualized services","Virtual liquefaction","kWh/d","€/(kWh/day)/year",null,"LNG ship-to-ship transfer","Individualized","LNG ship-to-ship transfer",null,null,0,"€/buque",4.6900000000000002E-4,"€/kWh",null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined",null,null,null,null,null,null,null,null,null,null,null,"No incluido",null,null,null,null,null,null,null,null,null,null,"2031-12-01","2031-12-31"]
["Individualized services","LNG terminal-to-tanker bunkering","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG terminal-to-tanker bunkeringAnnual frequency (Slots)","[prima + TVcarga de buques x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0,1.2999999999999999E-5,0,0,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},0,"LNG terminal-to-tanker bunkeringAnnual frequency (Slots)",{"$f":"CONCATENATE(\"[\",H19,\" + \",J19,\" x \",TEXT(G19,\"#.##0\"),\"] x \",P19)","v":"[0 + 0,000013 x 0] x 1"},null,"Individualized services","Ship cooling","kWh","€/ship",null,"LNG storage","Individualized","LNG storage",null,null,0,"€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8040000000000003,"PCS",null,null,null,null,null,null,null,null,null,"2035-12-01","2035-12-31"]
["Individualized services","LNG ship-to-ship transfer","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG ship-to-ship transferMonthly frequency (Slots)","[prima + TVBuque a buque x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0,4.6900000000000002E-4,0,0,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},0,"LNG ship-to-ship transferMonthly frequency (Slots)",{"$f":"CONCATENATE(\"[\",H20,\" + \",J20,\" x \",TEXT(G20,\"#.##0\"),\"] x \",P20)","v":"[0 + 0,000469 x 0] x 1"},null,"Individualized services","Regasification","kWh/d","€/(kWh/day)/year",null,"PVB entry from transport networkCI Tarifa","Individualized","PVB entry from transport network",null,"CI Tarifa",0.14216799999999999,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"January",1,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039-12-01","2039-12-31"]
["Individualized services","LNG ship-to-ship transfer","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG ship-to-ship transferAnnual frequency (Slots)","[prima + TVBuque a buque x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0,4.6900000000000002E-4,0,0,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},0,"LNG ship-to-ship transferAnnual frequency (Slots)","[0 + 0,000469 x 0] x 1",null,"Individualized services","PVB exit","kWh/d","€/(kWh/day)/month",null,"PVB entry from transport networkCI Almería","Individualized","PVB entry from transport network",null,"CI Almería",0.133218,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"February",2,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK13*$BK$19*1000","v":0},272160000]
["Individualized services","Ship cooling","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Ship coolingMonthly frequency (Slots)","[prima + TVPuesta en frío x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0,5.8999999999999998E-5,0,0,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},0,"Ship coolingMonthly frequency (Slots)","[0 + 0,000059 x 0] x 1",null,"Individualized services","PVB exit to consumer","kWh/d","€/(kWh/day)/month",null,"PVB entry from transport networkVIP Pirineos","Individualized","PVB entry from transport network",null,"VIP Pirineos",9.6817E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"March",3,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,272160000,510300000,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-01-31"]
["Individualized services","Ship cooling","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Ship coolingAnnual frequency (Slots)","[prima + TVPuesta en frío x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0,5.8999999999999998E-5,0,0,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},1,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},0,"Ship coolingAnnual frequency (Slots)","[0 + 0,000059 x 0] x 1",null,"Individualized services","LNG ship-to-ship transfer","kWh","€/ship",null,"PVB entry from transport networkVIP Ibérico","Individualized","PVB entry from transport network",null,"VIP Ibérico",0.16139800000000001,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"April",4,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,510300000,1020600000,null,null,null,null,null,null,null,null,null,"2028-01-01","2028-01-31"]
["Individualized services","PVB entry from transport network","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B24&C24&D24","v":"PVB entry from transport networkAnnual"},"[(Tfr x M x Cint + prima ) / den + TV] x D x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B24,D24),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B24,D24),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B24,D24),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B24,D24),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C24=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,6),(IF(C24=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,5),(IF(C24=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,4),(IF(C24=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),(IF(C24=\"Intraday\",IF(O24=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C24,$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D24=\"VIP Pirineos\"),1,1))","v":1},{"$f":"ROUND(((((I24*M24*Q24+H24)/N24)+J24)*O24*G24*P24),2)","v":{"$error":"#N/A"}},"PVB entry from transport networkAnnual",{"$f":"CONCATENATE(\"[(\",I24,\" x \",M24,\" x \",Q24,\") + \",H24, \")\",\" / \",N24,\" + (\",J24,\" x \",O24,\")] x \",TEXT(G24,\"#.##0\"),\" x \",P24)","v":{"$error":"#N/A"}},null,"Individualized services",null,null,null,null,"PVB entry from transport networkGNL","Individualized","PVB entry from transport network",null,"GNL",9.6285999999999997E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"May",5,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,1020600000,1469664000,null,null,null,null,null,null,null,null,null,"2032-01-01","2032-01-31"]
["Individualized services","PVB entry from transport network","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from transport networkQuarterly","[(Tfr x M x Cint + prima ) / den + TV] x D x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B25,D25),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B25,D25),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B25,D25),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B25,D25),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C25=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,6),(IF(C25=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,5),(IF(C25=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,4),(IF(C25=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),(IF(C25=\"Intraday\",IF(O25=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,2)),\"\")))))))))","v":1.1000000000000001},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D25=\"VIP Pirineos\"),1,1))","v":1},{"$f":"ROUND(((((I25*M25*Q25+H25)/N25)+J25)*O25*G25*P25),2)","v":{"$error":"#N/A"}},"PVB entry from transport networkQuarterly",{"$f":"CONCATENATE(\"[(\",I25,\" x \",M25,\" x \",Q25,\") + \",H25, \")\",\" / \",N25,\" + (\",J25,\" x \",O25,\")] x \",TEXT(G25,\"#.##0\"),\" x \",P25)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"PVB entry from transport networkYAC Marismas","Individualized","PVB entry from transport network",null,"YAC Marismas",0.12914300000000001,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"June",6,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,1469664000,0,null,null,null,null,null,null,null,null,null,"2036-01-01","2036-01-31"]
["Individualized services","PVB entry from transport network","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from transport networkMonthly","[(Tfr x M x Cint + prima ) / den + TV] x D x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B26,D26),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B26,D26),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B26,D26),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B26,D26),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C26=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,6),(IF(C26=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,5),(IF(C26=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,4),(IF(C26=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),(IF(C26=\"Intraday\",IF(O26=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,2)),\"\")))))))))","v":1.2},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D26=\"VIP Pirineos\"),1,1))","v":1},{"$error":"#N/A"},"PVB entry from transport networkMonthly",{"$error":"#N/A"},null,"[(TCR x M + prima) x (Qa x 24 / H) x H / den + TVR x Qa] x FR",null,null,null,null,"PVB entry from transport networkYAC Aznalcázar","Individualized","PVB entry from transport network",null,"YAC Aznalcázar",0.12590199999999999,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"July",7,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040-01-01","2040-01-31"]
["Individualized services","PVB entry from transport network","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from transport networkDaily","[(Tfr x M x Cint + prima ) / den + TV] x D x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B27,D27),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B27,D27),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B27,D27),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B27,D27),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C27=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,6),(IF(C27=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,5),(IF(C27=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,4),(IF(C27=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),(IF(C27=\"Intraday\",IF(O27=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,2)),\"\")))))))))","v":1.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D27=\"VIP Pirineos\"),(100-1.5)/100,1))","v":1},{"$error":"#N/A"},"PVB entry from transport networkDaily",{"$error":"#N/A"},null,null,null,null,null,null,"PVB entry from transport networkYAC Poseidón","Individualized","PVB entry from transport network",null,"YAC Poseidón",0.13331200000000001,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"August",8,5,1.5,1.3,1.1000000000000001,1,1]
["Individualized services","PVB entry from transport network","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from transport networkIntraday","[(Tfr x M x Cint + prima ) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B28,D28),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B28,D28),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B28,D28),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B28,D28),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C28=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,6),(IF(C28=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,5),(IF(C28=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,4),(IF(C28=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),(IF(C28=\"Intraday\",IF(O28=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$116:$AY$127,2)),\"\")))))))))","v":5.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D28=\"VIP Pirineos\"),(100-5.2)/100,1))","v":1},{"$f":"ROUND((((I28*M28)*Q28+H28)/(N28/24)+J28)*G28*P28,2)","v":{"$error":"#N/A"}},"PVB entry from transport networkIntraday",{"$f":"CONCATENATE(\"[(\",I28,\" x \",M28,\" x \",Q28,\") + \",H28,\") x (\",G28,\" x 24 / \",O28,\") x \",O28, \" / \",N28,\" + (\",J28,\" x \",G28,\")] x \",P28)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"PVB entry from transport networkYAC Viura","Individualized","PVB entry from transport network",null,"YAC Viura",7.1965000000000001E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"September",9,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-01","2024-02-29"]
["Individualized services","PVB entry from distribution network","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from distribution networkAnnual","[(Tfr x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B29,$AA$4:$AH$219,6,FALSE)","v":0},{"$f":"VLOOKUP(B29,$AA$4:$AH$219,8,FALSE)","v":0},{"$f":"VLOOKUP(B29,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B29,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C29=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(C29=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(C29=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(C29=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(C29=\"Intraday\",IF(O29=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I29*M29*Q29)+J29*O29)*G29*P29),2)","v":{"$error":"#VALUE!"}},"PVB entry from distribution networkAnnual",{"$f":"CONCATENATE(\"[(\",I29,\" x \",M29,\" x \",Q29,\") / \",N29,\" + (\",J29,\" x \",O29,\")] x \",TEXT(G29,\"#.##0\"),\" x \",P29)","v":"[(0 x 1 x 1) / 365 + (0 x )] x 0 x 2"},null,null,null,null,null,null,"PVB entry from transport networkBIO Madrid","Individualized","PVB entry from transport network",null,"BIO Madrid",7.6984999999999998E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"October",10,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-02-01","2028-02-29"]
["Individualized services","PVB entry from distribution network","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from distribution networkQuarterly","[(Tfr x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B30,$AA$4:$AH$219,6,FALSE)","v":0},{"$f":"VLOOKUP(B30,$AA$4:$AH$219,8,FALSE)","v":0},{"$f":"VLOOKUP(B30,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B30,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C30=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(C30=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(C30=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(C30=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(C30=\"Intraday\",IF(O30=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I30*M30*Q30)+J30*O30)*G30*P30),2)","v":{"$error":"#VALUE!"}},"PVB entry from distribution networkQuarterly",{"$f":"CONCATENATE(\"[(\",I30,\" x \",M30,\" x \",Q30,\") / \",N30,\" + (\",J30,\" x \",O30,\")] x \",TEXT(G30,\"#.##0\"),\" x \",P30)","v":"[(0 x 1,35 x 1) / 365 + (0 x )] x 0 x 2"},null,null,null,null,null,null,"PVB entry from transport networkBIO La Galera","Individualized","PVB entry from transport network",null,"BIO La Galera",8.7691000000000005E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"November",11,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-02-01","2032-02-29"]
["Individualized services","PVB entry from distribution network","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from distribution networkMonthly","[(Tfr x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B31,$AA$4:$AH$219,6,FALSE)","v":0},{"$f":"VLOOKUP(B31,$AA$4:$AH$219,8,FALSE)","v":0},{"$f":"VLOOKUP(B31,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B31,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C31=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(C31=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(C31=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(C31=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(C31=\"Intraday\",IF(O31=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB entry from distribution networkMonthly","[(0 x 1,73 x 1) / 365 + (0 x )] x 0 x 1",null,null,null,null,null,null,"PVB entry from transport networkAASS","Individualized","PVB entry from transport network",null,"AASS",0,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"December",12,5,1.5,1.3,1.1000000000000001,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-02-01","2036-02-29"]
["Individualized services","PVB entry from distribution network","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from distribution networkDaily","[(Tfr x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B32,$AA$4:$AH$219,6,FALSE)","v":0},{"$f":"VLOOKUP(B32,$AA$4:$AH$219,8,FALSE)","v":0},{"$f":"VLOOKUP(B32,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B32,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C32=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(C32=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(C32=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(C32=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(C32=\"Intraday\",IF(O32=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB entry from distribution networkDaily","[(0 x 2,13 x 1) / 365 + (0 x )] x 0 x 1",null,null,null,null,null,null,"PVB entry from distribution network","Individualized","PVB entry from distribution network",null,null,0,"€/(kWh/día)/año",0,"€/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040-02-01","2040-02-29"]
["Individualized services","PVB entry from distribution network","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB entry from distribution networkIntraday","[(Tfr x M x Cint + prima ) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B33,$AA$4:$AH$219,6,FALSE)","v":0},{"$f":"VLOOKUP(B33,$AA$4:$AH$219,8,FALSE)","v":0},{"$f":"VLOOKUP(B33,$AC$4:$AL$219,10,FALSE)","v":0},{"$f":"VLOOKUP(B33,$AC$4:$AN$220,12,FALSE)","v":0},{"$f":"IF(C33=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(C33=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(C33=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(C33=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(C33=\"Intraday\",IF(O33=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I33*M33)*Q33+H33)/(N33/24)+J33)*G33*P33,2)","v":0},"PVB entry from distribution networkIntraday",{"$f":"CONCATENATE(\"[(\",I33,\" x \",M33,\" x \",Q33,\" + \", H33,\")\",\" x (\",G33,\" x 24 / \",O33,\") x \",O33,\" / \", N33,\" + (\",J33,\"x\",G33,\")] x \",P33)","v":"[(0 x 4,54 x 1 + 0) x (0 x 24 / 0) x 0 / 8760 + (0x0)] x 1"},null,null,null,null,null,null,"PVB exitSalida Nacional","Individualized","PVB exit",null,"Salida Nacional",9.1544E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,"Administración PEAJES. Regasificación"]
["Individualized services","PVB exit","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exitAnnual","[(Tfl x M x Cint + prima ) / den + (Tvl x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B34,D34),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B34,D34),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B34,D34),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B34,D34),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C34=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C34=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C34=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(C34=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(C34=\"Intraday\",IF(O34=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((((I34*M34*Q34+H34)/N34)+J34)*O34*G34*P34),2)","v":{"$error":"#N/A"}},"PVB exitAnnual",{"$f":"CONCATENATE(\"[(\",I34,\" x \",M34,\" x \",Q34,\") + \",H34, \") / \",N34,\" + (\",J34,\" x \",O34,\")] x \",TEXT(G34,\"#.##0\"),\" x \",P34)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"PVB exitGNL","Individualized","PVB exit",null,"GNL",0.109767,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exitQuarterly","[(Tfl x M x Cint + prima ) / den + (Tvl x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B35,D35),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B35,D35),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B35,D35),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B35,D35),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C35=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C35=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C35=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(C35=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(C35=\"Intraday\",IF(O35=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2)),\"\")))))))))","v":1.2},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#N/A"},"PVB exitQuarterly",{"$f":"CONCATENATE(\"[(\",I35,\" x \",M35,\" x \",Q35,\") + \",H35, \") / \",N35,\" + (\",J35,\" x \",O35,\")] x \",TEXT(G35,\"#.##0\"),\" x \",P35)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"PVB exitVIP Pirineos","Individualized","PVB exit",null,"VIP Pirineos",9.6672999999999995E-2,"€/(kWh/día)/año",1.37E-4,"€/kWh"]
["Individualized services","PVB exit","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exitMonthly","[(Tfl x M x Cint + prima ) / den + (Tvl x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B36,D36),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B36,D36),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B36,D36),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B36,D36),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C36=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C36=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C36=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(C36=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(C36=\"Intraday\",IF(O36=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2)),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#N/A"},{"$f":"B36&C36","v":"PVB exitMonthly"},{"$error":"#N/A"},null,null,null,null,null,null,"PVB exitVIP Ibérico","Individualized","PVB exit",null,"VIP Ibérico",0.114937,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"January",1,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exitDaily","[(Tfl x M x Cint + prima ) / den + (Tvl x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B37,D37),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B37,D37),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B37,D37),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B37,D37),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C37=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C37=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C37=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(C37=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(C37=\"Intraday\",IF(O37=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2)),\"\")))))))))","v":1.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D37=\"VIP Pirineos\"),(100-4.2)/100,1))","v":1},{"$error":"#N/A"},"PVB exitDaily",{"$error":"#N/A"},null,null,null,null,null,null,"PVB exitCI Tarifa","Individualized","PVB exit",null,"CI Tarifa",0.13014200000000001,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"February",2,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exitIntraday","[(Tfr x M x Cint + prima ) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(B38,D38),$AA$4:$AH$219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B38,D38),$AA$4:$AH$219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B38,D38),$AA$4:$AL$219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(B38,D38),$AA$4:$AN$220,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(C38=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C38=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C38=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(C38=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(C38=\"Intraday\",IF(O38=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2)),\"\")))))))))","v":3.4},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(AND(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",D38=\"VIP Pirineos\"),(100-8.6)/100,1))","v":1},{"$f":"ROUND((((I38*M38)*Q38+H38)/(N38/24)+J38)*G38*P38,2)","v":{"$error":"#N/A"}},"PVB exitIntraday",{"$f":"CONCATENATE(\"[(\",I38,\" x \",M38,\" x \",Q38,\") + \",H38, \") x (\",G38,\" x 24 /\",O38,\") x \",O38,\" / \",N38,\" + (\",J38,\" x \",G38,\")] x \",P38)","v":{"$error":"#N/A"}},null,null,"Tf","Tv",null,null,"PVB exitAASS","Individualized","PVB exit",null,"AASS",0,"€/(kWh/día)/año",1.37E-4,"€/kWh",null,null,null,null,null,null,null,null,"March",3,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B39&C39","v":"PVB exit to consumerUndefined - Peaje RL.1"},"[((Tfrl+TfSal+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C39,4)),$AA$4:$AJ$220,6,FALSE)","v":3.5042140000000002},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C39,4)),$AA$4:$AJ$220,8,FALSE)","v":2.2239999999999998E-3},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C39,4)),$AA$4:$AL$220,12,FALSE)","v":0.55113900000000005},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C39,4)),$AA$4:$AN$221,14,FALSE)","v":0},{"$f":"IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C39,SEARCH(\"-\",C39,1)-1-1)=\"Intraday\",IF(O39=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.1\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(LEFT(C39,SEARCH(\"-\",C39,1)-1-1),$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I39+K39+$W$39)*M39*Q39))/N39+(J39+$X$39))*O39*G39*P39),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.1",{"$f":"CONCATENATE(\"[((\",I39,\" + \",$W$39,\" + \",K39,\") x \",M39,\" x \",Q39,\") / \",N39,\" + (\",J39,\" + \",$X$39,\" x \",O39,\")] x \",TEXT(G39,\"#.##0\"),\" x \",P39)","v":"[((3,504214 + 0,091544 + 0,551139) x 1 x 1) / 366 + (0,002224 + 0,000137 x )] x 0 x 2"},null,"PVB exitSalida Nacional",{"$f":"VLOOKUP($V$39,$AA$4:$AH$219,6,FALSE)","v":9.1544E-2},{"$f":"VLOOKUP($V$39,$AA$4:$AH$219,8,FALSE)","v":1.37E-4},null,null,"PVB exit to consumerRL.1","Individualized","PVB exit to consumer","RL.1",null,3.5042140000000002,"€/(kWh/día)/mes",2.2239999999999998E-3,"€/kWh",null,null,0.55113900000000005,"€/kWh/día/año",null,null,null,null,"April",4,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B40&C40","v":"PVB exit to consumerAnnual - Peaje RL.1"},"[((Tfrl+TfSal+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},3.5042140000000002,2.2239999999999998E-3,0.55113900000000005,0,{"$f":"IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C40,SEARCH(\"-\",C40,1)-1-1)=\"Intraday\",IF(O40=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.1\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I40+K40+$W$39)*M40*Q40))/N40+(J40+$X$39))*O40*G40*P40),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerAnnual - Peaje RL.1",{"$f":"CONCATENATE(\"[((\",I40,\" + \",$W$39,\" + \",K40,\") x \",M40,\" x \",Q40,\") / \",N40,\" + (\",J40,\" + \",$X$39,\" x \",O40,\")] x \",TEXT(G40,\"#.##0\"),\" x \",P40)","v":"[((3,504214 + 0,091544 + 0,551139) x 1 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"PVB exit to consumerRL.2","Individualized","PVB exit to consumer","RL.2",null,2.404264,"€/(kWh/día)/mes",2.2239999999999998E-3,"€/kWh",null,null,0.162747,"€/kWh/día/año",null,null,null,null,"May",5,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.1","[((Tfrl+TfSal+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},3.5042140000000002,2.2239999999999998E-3,0.55113900000000005,0,{"$f":"IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C41,SEARCH(\"-\",C41,1)-1-1)=\"Intraday\",IF(O41=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.1\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.1","[((3,504214 + 0,091544 + 0,551139) x 1,35 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"PVB exit to consumerRL.3","Individualized","PVB exit to consumer","RL.3",null,2.209031,"€/(kWh/día)/mes",2.2230000000000001E-3,"€/kWh",null,null,6.4999000000000001E-2,"€/kWh/día/año",null,null,null,null,"June",6,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.1","[((Tfrl+TfSal+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},3.5042140000000002,2.2239999999999998E-3,0.55113900000000005,0,{"$f":"IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C42,SEARCH(\"-\",C42,1)-1-1)=\"Intraday\",IF(O42=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.1\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.1","[((3,504214 + 0,091544 + 0,551139) x 1,73 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"PVB exit to consumerRL.4","Individualized","PVB exit to consumer","RL.4",null,2.0925159999999998,"€/(kWh/día)/mes",2.202E-3,"€/kWh",null,null,1.1495E-2,"€/kWh/día/año",null,null,null,null,"July",7,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.1","[((Tfrl+TfSal+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},3.5042140000000002,2.2239999999999998E-3,0.55113900000000005,0,{"$f":"IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C43,SEARCH(\"-\",C43,1)-1-1)=\"Intraday\",IF(O43=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.1\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.1","[((3,504214 + 0,091544 + 0,551139) x 2,13 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"PVB exit to consumerRLTB.5","Individualized","PVB exit to consumer","RLTB.5",null,1.5470710000000001,"€/(kWh/día)/mes",3.9769999999999996E-3,"€/kWh",null,null,2.526E-3,"€/kWh/día/año",null,null,null,null,"August",8,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.1",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.1","[((Tfrl+TfSal+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},3.5042140000000002,2.2239999999999998E-3,0.55113900000000005,0,{"$f":"IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C44,SEARCH(\"-\",C44,1)-1-1)=\"Intraday\",IF(O44=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.1\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I44+K44+$W$39)*M44*Q44+H44)/(N44/24)+(J44+$X$39))*G44*P44,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.1",{"$f":"CONCATENATE(\"[((\",I44,\" + \",$W$39,\" + \",K44,\") x \",M44,\") x (\",Q44,\" / \",N44,\" x 24 / \",O44,\") x \",O44,\" / \",N44,\" + (\",J44,\" + \",$X$39,\" x \",O44,\")]  x \",P44)","v":"[((3,504214 + 0,091544 + 0,551139) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,002224 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,{"$f":"IF(AC44=\"\",\"\",CONCATENATE(AC44,AD44,AE44))","v":"PVB exit to consumerRLTA.5"},"Individualized","PVB exit to consumer","RLTA.5",null,1.7033130000000001,"€/(kWh/día)/mes",1.7949999999999999E-3,"€/kWh",null,null,2.526E-3,"€/kWh/día/año",null,null,null,null,"September",9,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.2","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C45,SEARCH(\"-\",C45,1)-1-1)=\"Intraday\",IF(O45=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.2\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I45+K45+$W$39)*M45*Q45))/N45+(J45+$X$39))*O45*G45*P45),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.2",{"$f":"CONCATENATE(\"[((\",I45,\" + \",$W$39,\" + \",K45,\") x \",M45,\" x \",Q45,\") / \",N45,\" + (\",J45,\" + \",$X$39,\" x \",O45,\")] x \",TEXT(G45,\"#.##0\"),\" x \",P45)","v":"[((2,404264 + 0,091544 + 0,162747) x 1 x 1) / 366 + (0,002224 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"PVB exit to consumerRLTB.6","Individualized","PVB exit to consumer","RLTB.6",null,1.4108989999999999,"€/(kWh/día)/mes",1.6260000000000001E-3,"€/kWh",null,null,7.94E-4,"€/kWh/día/año",null,null,null,null,"October",10,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.2","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C46,SEARCH(\"-\",C46,1)-1-1)=\"Intraday\",IF(O46=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.2\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.2",{"$f":"CONCATENATE(\"[((\",I46,\" + \",$W$39,\" + \",K46,\") x \",M46,\" x \",Q46,\") / \",N46,\" + (\",J46,\" + \",$X$39,\" x \",O46,\")] x \",TEXT(G46,\"#.##0\"),\" x \",P46)","v":"[((2,404264 + 0,091544 + 0,162747) x 1 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"PVB exit to consumerRLTA.6","Individualized","PVB exit to consumer","RLTA.6",null,1.199935,"€/(kWh/día)/mes",1.413E-3,"€/kWh",null,null,7.94E-4,"€/kWh/día/año",null,null,null,null,"November",11,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.2","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C47,SEARCH(\"-\",C47,1)-1-1)=\"Intraday\",IF(O47=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.2\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.2","[((2,404264 + 0,091544 + 0,162747) x 1,35 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"PVB exit to consumerRLTB.7","Individualized","PVB exit to consumer","RLTB.7",null,0.80241399999999996,"€/(kWh/día)/mes",1.0790000000000001E-3,"€/kWh",null,null,2.4800000000000001E-4,"€/kWh/día/año",null,null,null,null,"December",12,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.2","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C48,SEARCH(\"-\",C48,1)-1-1)=\"Intraday\",IF(O48=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.2\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.2","[((2,404264 + 0,091544 + 0,162747) x 1,73 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,{"$f":"IF(AC48=\"\",\"\",CONCATENATE(AC48,AD48,AE48))","v":"PVB exit to consumerRLTA.7"},"Individualized","PVB exit to consumer","RLTA.7",null,0.66397700000000004,"€/(kWh/día)/mes",9.7099999999999997E-4,"€/kWh",null,null,2.4800000000000001E-4,"€/kWh/día/año"]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.2","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C49,SEARCH(\"-\",C49,1)-1-1)=\"Intraday\",IF(O49=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.2\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.2","[((2,404264 + 0,091544 + 0,162747) x 2,13 x 1) / 365 + (0,002224 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"PVB exit to consumerRL.8","Individualized","PVB exit to consumer","RL.8",null,0.41483799999999998,"€/(kWh/día)/mes",7.3399999999999995E-4,"€/kWh",null,null,7.6000000000000004E-5,"€/kWh/día/año",null,null,null,"Administración PEAJES. Carga de cisternas"]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.2",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.2","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.404264,2.2239999999999998E-3,0.162747,0,{"$f":"IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C50,SEARCH(\"-\",C50,1)-1-1)=\"Intraday\",IF(O50=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.2\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I50+K50+$W$39)*M50*Q50+H50)/(N50/24)+(J50+$X$39))*G50*P50,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.2",{"$f":"CONCATENATE(\"[((\",I50,\" + \",$W$39,\" + \",K50,\") x \",M50,\") x (\",Q50,\" / \",N50,\" x 24 / \",O50,\") x \",O50,\" / \",N50,\" + (\",J50,\" + \",$X$39,\" x \",O50,\")]  x \",P50)","v":"[((2,404264 + 0,091544 + 0,162747) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,002224 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"PVB exit to consumerRL.9","Individualized","PVB exit to consumer","RL.9",null,0.15037700000000001,"€/(kWh/día)/mes",4.95E-4,"€/kWh",null,null,2.9E-5,"€/kWh/día/año",null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.3","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C51,SEARCH(\"-\",C51,1)-1-1)=\"Intraday\",IF(O51=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.3\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I51+K51+$W$39)*M51*Q51))/N51+(J51+$X$39))*O51*G51*P51),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.3",{"$f":"CONCATENATE(\"[((\",I51,\" + \",$W$39,\" + \",K51,\") x \",M51,\" x \",Q51,\") / \",N51,\" + (\",J51,\" + \",$X$39,\" x \",O51,\")] x \",TEXT(G51,\"#.##0\"),\" x \",P51)","v":"[((2,209031 + 0,091544 + 0,064999) x 1 x 1) / 366 + (0,002223 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"PVB exit to consumerRL.10","Individualized","PVB exit to consumer","RL.10",null,0.15032799999999999,"€/(kWh/día)/mes",3.9599999999999998E-4,"€/kWh",null,null,1.1E-5,"€/kWh/día/año"]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.3","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C52,SEARCH(\"-\",C52,1)-1-1)=\"Intraday\",IF(O52=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.3\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.3","[((2,209031 + 0,091544 + 0,064999) x 1 x 1) / 365 + (0,002223 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"PVB exit to consumerRL.11","Individualized","PVB exit to consumer","RL.11",null,0.14812400000000001,"€/(kWh/día)/mes",7.7000000000000001E-5,"€/kWh",null,null,9.9999999999999995E-7,"€/kWh/día/año",null,null,null,null,"January",1,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.3","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C53,SEARCH(\"-\",C53,1)-1-1)=\"Intraday\",IF(O53=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.3\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.3","[((2,209031 + 0,091544 + 0,064999) x 1,35 x 1) / 365 + (0,002223 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"Underground natural gas storage, injection, extraction","Bundled","Underground natural gas storage, injection, extraction",null,null,2.5560000000000001E-3,"€/(kWh/día)/año",0.16792499999999999,"€/(kWh/día)/año",null,null,null,null,null,null,null,null,"February",2,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.3","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C54,SEARCH(\"-\",C54,1)-1-1)=\"Intraday\",IF(O54=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.3\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.3","[((2,209031 + 0,091544 + 0,064999) x 1,73 x 1) / 365 + (0,002223 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,{"$f":"IF(AC54=\"\",\"\",CONCATENATE(AC54,AE54))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.3","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C55,SEARCH(\"-\",C55,1)-1-1)=\"Intraday\",IF(O55=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.3\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.3","[((2,209031 + 0,091544 + 0,064999) x 2,13 x 1) / 365 + (0,002223 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.3",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.3","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.209031,2.2230000000000001E-3,6.4999000000000001E-2,0,{"$f":"IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C56,SEARCH(\"-\",C56,1)-1-1)=\"Intraday\",IF(O56=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.3\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I56+K56+$W$39)*M56*Q56+H56)/(N56/24)+(J56+$X$39))*G56*P56,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.3",{"$f":"CONCATENATE(\"[((\",I56,\" + \",$W$39,\" + \",K56,\") x \",M56,\") x (\",Q56,\" / \",N56,\" x 24 / \",O56,\") x \",O56,\" / \",N56,\" + (\",J56,\" + \",$X$39,\" x \",O56,\")]  x \",P56)","v":"[((2,209031 + 0,091544 + 0,064999) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,002223 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.4","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C57,SEARCH(\"-\",C57,1)-1-1)=\"Intraday\",IF(O57=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.4\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I57+K57+$W$39)*M57*Q57))/N57+(J57+$X$39))*O57*G57*P57),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.4",{"$f":"CONCATENATE(\"[((\",I57,\" + \",$W$39,\" + \",K57,\") x \",M57,\" x \",Q57,\") / \",N57,\" + (\",J57,\" + \",$X$39,\" x \",O57,\")] x \",TEXT(G57,\"#.##0\"),\" x \",P57)","v":"[((2,092516 + 0,091544 + 0,011495) x 1 x 1) / 366 + (0,002202 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.4","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C58,SEARCH(\"-\",C58,1)-1-1)=\"Intraday\",IF(O58=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.4\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.4","[((2,092516 + 0,091544 + 0,011495) x 1 x 1) / 365 + (0,002202 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.4","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C59,SEARCH(\"-\",C59,1)-1-1)=\"Intraday\",IF(O59=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.4\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.4","[((2,092516 + 0,091544 + 0,011495) x 1,35 x 1) / 365 + (0,002202 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.4","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C60,SEARCH(\"-\",C60,1)-1-1)=\"Intraday\",IF(O60=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.4\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.4","[((2,092516 + 0,091544 + 0,011495) x 1,73 x 1) / 365 + (0,002202 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.4","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C61,SEARCH(\"-\",C61,1)-1-1)=\"Intraday\",IF(O61=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.4\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.4","[((2,092516 + 0,091544 + 0,011495) x 2,13 x 1) / 365 + (0,002202 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.4",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.4","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.0925159999999998,2.202E-3,1.1495E-2,0,{"$f":"IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C62,SEARCH(\"-\",C62,1)-1-1)=\"Intraday\",IF(O62=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.4\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I62+K62+$W$39)*M62*Q62+H62)/(N62/24)+(J62+$X$39))*G62*P62,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.4",{"$f":"CONCATENATE(\"[((\",I62,\" + \",$W$39,\" + \",K62,\") x \",M62,\") x (\",Q62,\" / \",N62,\" x 24 / \",O62,\") x \",O62,\" / \",N62,\" + (\",J62,\" + \",$X$39,\" x \",O62,\")]  x \",P62)","v":"[((2,092516 + 0,091544 + 0,011495) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,002202 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTB.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C63,6)),$AA$4:$AJ$220,6,FALSE)","v":1.5470710000000001},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C63,6)),$AA$4:$AJ$220,8,FALSE)","v":3.9769999999999996E-3},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C63,6)),$AA$4:$AL$220,12,FALSE)","v":2.526E-3},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C63,6)),$AA$4:$AN$221,14,FALSE)","v":0},{"$f":"IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C63,SEARCH(\"-\",C63,1)-1-1)=\"Intraday\",IF(O63=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTB.5\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I63+K63+$W$39)*M63*Q63))/N63+(J63+$X$39))*O63*G63*P63),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTB.5",{"$f":"CONCATENATE(\"[((\",I63,\" + \",$W$39,\" + \",K63,\") x \",M63,\" x \",Q63,\") / \",N63,\" + (\",J63,\" + \",$X$39,\" x \",O63,\")] x \",TEXT(G63,\"#.##0\"),\" x \",P63)","v":"[((1,547071 + 0,091544 + 0,002526) x 1 x 1) / 366 + (0,003977 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,6.7,1.7,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTB.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.5470710000000001,3.9769999999999996E-3,2.526E-3,0,{"$f":"IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C64,SEARCH(\"-\",C64,1)-1-1)=\"Intraday\",IF(O64=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTB.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTB.5","[((1,547071 + 0,091544 + 0,002526) x 1 x 1) / 365 + (0,003977 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTB.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.5470710000000001,3.9769999999999996E-3,2.526E-3,0,{"$f":"IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C65,SEARCH(\"-\",C65,1)-1-1)=\"Intraday\",IF(O65=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTB.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTB.5","[((1,547071 + 0,091544 + 0,002526) x 1,35 x 1) / 365 + (0,003977 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES. Licuefacción virtual"]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTB.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.5470710000000001,3.9769999999999996E-3,2.526E-3,0,{"$f":"IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C66,SEARCH(\"-\",C66,1)-1-1)=\"Intraday\",IF(O66=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTB.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTB.5","[((1,547071 + 0,091544 + 0,002526) x 1,73 x 1) / 365 + (0,003977 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTB.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.5470710000000001,3.9769999999999996E-3,2.526E-3,0,{"$f":"IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C67,SEARCH(\"-\",C67,1)-1-1)=\"Intraday\",IF(O67=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTB.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTB.5","[((1,547071 + 0,091544 + 0,002526) x 2,13 x 1) / 365 + (0,003977 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTB.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTB.5","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.5470710000000001,3.9769999999999996E-3,2.526E-3,0,{"$f":"IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C68,SEARCH(\"-\",C68,1)-1-1)=\"Intraday\",IF(O68=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTB.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I68+K68+$W$39)*M68*Q68+H68)/(N68/24)+(J68+$X$39))*G68*P68,2)","v":0},{"$f":"B68&C68","v":"PVB exit to consumerIntraday - Peaje RLTB.5"},{"$f":"CONCATENATE(\"[((\",I68,\" + \",$W$39,\" + \",K68,\") x \",M68,\") x (\",Q68,\" / \",N68,\" x 24 / \",O68,\") x \",O68,\" / \",N68,\" + (\",J68,\" + \",$X$39,\" x \",O68,\")]  x \",P68)","v":"[((1,547071 + 0,091544 + 0,002526) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,003977 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTA.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C69,SEARCH(\"-\",C69,1)-1-1)=\"Intraday\",IF(O69=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTA.5\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I69+K69+$W$39)*M69*Q69))/N69+(J69+$X$39))*O69*G69*P69),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTA.5",{"$f":"CONCATENATE(\"[((\",I69,\" + \",$W$39,\" + \",K69,\") x \",M69,\" x \",Q69,\") / \",N69,\" + (\",J69,\" + \",$X$39,\" x \",O69,\")] x \",TEXT(G69,\"#.##0\"),\" x \",P69)","v":"[((1,703313 + 0,091544 + 0,002526) x 1 x 1) / 366 + (0,001795 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTA.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C70,SEARCH(\"-\",C70,1)-1-1)=\"Intraday\",IF(O70=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTA.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTA.5","[((1,703313 + 0,091544 + 0,002526) x 1 x 1) / 365 + (0,001795 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,{"$f":"IF(AC70=\"\",\"\",CONCATENATE(AC70,AE70))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTA.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C71,SEARCH(\"-\",C71,1)-1-1)=\"Intraday\",IF(O71=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTA.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(LEFT(C71,SEARCH(\"-\",C71,1)-1-1),$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTA.5","[((1,703313 + 0,091544 + 0,002526) x 1,35 x 1) / 365 + (0,001795 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTA.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C72,SEARCH(\"-\",C72,1)-1-1)=\"Intraday\",IF(O72=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTA.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTA.5","[((1,703313 + 0,091544 + 0,002526) x 1,73 x 1) / 365 + (0,001795 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTA.5","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C73,SEARCH(\"-\",C73,1)-1-1)=\"Intraday\",IF(O73=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTA.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTA.5","[((1,703313 + 0,091544 + 0,002526) x 2,13 x 1) / 365 + (0,001795 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTA.5",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTA.5","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.7033130000000001,1.7949999999999999E-3,2.526E-3,0,{"$f":"IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C74,SEARCH(\"-\",C74,1)-1-1)=\"Intraday\",IF(O74=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTA.5\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I74+K74+$W$39)*M74*Q74+H74)/(N74/24)+(J74+$X$39))*G74*P74,2)","v":0},"PVB exit to consumerIntraday - Peaje RLTA.5",{"$f":"CONCATENATE(\"[((\",I74,\" + \",$W$39,\" + \",K74,\") x \",M74,\") x (\",Q74,\" / \",N74,\" x 24 / \",O74,\") x \",O74,\" / \",N74,\" + (\",J74,\" + \",$X$39,\" x \",O74,\")]  x \",P74)","v":"[((1,703313 + 0,091544 + 0,002526) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,001795 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTB.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C75,SEARCH(\"-\",C75,1)-1-1)=\"Intraday\",IF(O75=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTB.6\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I75+K75+$W$39)*M75*Q75))/N75+(J75+$X$39))*O75*G75*P75),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTB.6",{"$f":"CONCATENATE(\"[((\",I75,\" + \",$W$39,\" + \",K75,\") x \",M75,\" x \",Q75,\") / \",N75,\" + (\",J75,\" + \",$X$39,\" x \",O75,\")] x \",TEXT(G75,\"#.##0\"),\" x \",P75)","v":"[((1,410899 + 0,091544 + 0,000794) x 1 x 1) / 366 + (0,001626 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTB.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C76,SEARCH(\"-\",C76,1)-1-1)=\"Intraday\",IF(O76=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTB.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTB.6","[((1,410899 + 0,091544 + 0,000794) x 1 x 1) / 365 + (0,001626 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTB.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C77,SEARCH(\"-\",C77,1)-1-1)=\"Intraday\",IF(O77=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTB.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTB.6","[((1,410899 + 0,091544 + 0,000794) x 1,35 x 1) / 365 + (0,001626 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTB.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C78,SEARCH(\"-\",C78,1)-1-1)=\"Intraday\",IF(O78=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTB.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTB.6","[((1,410899 + 0,091544 + 0,000794) x 1,73 x 1) / 365 + (0,001626 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTB.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C79,SEARCH(\"-\",C79,1)-1-1)=\"Intraday\",IF(O79=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTB.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTB.6","[((1,410899 + 0,091544 + 0,000794) x 2,13 x 1) / 365 + (0,001626 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,6,1.7,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTB.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTB.6","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.4108989999999999,1.6260000000000001E-3,7.94E-4,0,{"$f":"IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C80,SEARCH(\"-\",C80,1)-1-1)=\"Intraday\",IF(O80=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTB.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I80+K80+$W$39)*M80*Q80+H80)/(N80/24)+(J80+$X$39))*G80*P80,2)","v":0},"PVB exit to consumerIntraday - Peaje RLTB.6",{"$f":"CONCATENATE(\"[((\",I80,\" + \",$W$39,\" + \",K80,\") x \",M80,\") x (\",Q80,\" / \",N80,\" x 24 / \",O80,\") x \",O80,\" / \",N80,\" + (\",J80,\" + \",$X$39,\" x \",O80,\")]  x \",P80)","v":"[((1,410899 + 0,091544 + 0,000794) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,001626 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTA.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C81,SEARCH(\"-\",C81,1)-1-1)=\"Intraday\",IF(O81=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTA.6\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I81+K81+$W$39)*M81*Q81))/N81+(J81+$X$39))*O81*G81*P81),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTA.6",{"$f":"CONCATENATE(\"[((\",I81,\" + \",$W$39,\" + \",K81,\") x \",M81,\" x \",Q81,\") / \",N81,\" + (\",J81,\" + \",$X$39,\" x \",O81,\")] x \",TEXT(G81,\"#.##0\"),\" x \",P81)","v":"[((1,199935 + 0,091544 + 0,000794) x 1 x 1) / 366 + (0,001413 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES. Salida de Transporte a distribución"]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTA.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C82,SEARCH(\"-\",C82,1)-1-1)=\"Intraday\",IF(O82=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTA.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTA.6","[((1,199935 + 0,091544 + 0,000794) x 1 x 1) / 365 + (0,001413 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTA.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C83,SEARCH(\"-\",C83,1)-1-1)=\"Intraday\",IF(O83=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTA.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTA.6","[((1,199935 + 0,091544 + 0,000794) x 1,35 x 1) / 365 + (0,001413 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTA.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C84,SEARCH(\"-\",C84,1)-1-1)=\"Intraday\",IF(O84=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTA.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTA.6","[((1,199935 + 0,091544 + 0,000794) x 1,73 x 1) / 365 + (0,001413 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,4.54,2.13,1.73,1.35,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTA.6","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C85,SEARCH(\"-\",C85,1)-1-1)=\"Intraday\",IF(O85=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTA.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTA.6","[((1,199935 + 0,091544 + 0,000794) x 2,13 x 1) / 365 + (0,001413 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,3.68,1.73,1.41,1.35,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTA.6",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTA.6","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.199935,1.413E-3,7.94E-4,0,{"$f":"IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C86,SEARCH(\"-\",C86,1)-1-1)=\"Intraday\",IF(O86=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTA.6\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I86+K86+$W$39)*M86*Q86+H86)/(N86/24)+(J86+$X$39))*G86*P86,2)","v":0},"PVB exit to consumerIntraday - Peaje RLTA.6",{"$f":"CONCATENATE(\"[((\",I86,\" + \",$W$39,\" + \",K86,\") x \",M86,\") x (\",Q86,\" / \",N86,\" x 24 / \",O86,\") x \",O86,\" / \",N86,\" + (\",J86,\" + \",$X$39,\" x \",O86,\")]  x \",P86)","v":"[((1,199935 + 0,091544 + 0,000794) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,001413 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,3.51,1.65,1.34,1.35,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTB.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C87,SEARCH(\"-\",C87,1)-1-1)=\"Intraday\",IF(O87=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTB.7\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I87+K87+$W$39)*M87*Q87))/N87+(J87+$X$39))*O87*G87*P87),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTB.7",{"$f":"CONCATENATE(\"[((\",I87,\" + \",$W$39,\" + \",K87,\") x \",M87,\" x \",Q87,\") / \",N87,\" + (\",J87,\" + \",$X$39,\" x \",O87,\")] x \",TEXT(G87,\"#.##0\"),\" x \",P87)","v":"[((0,802414 + 0,091544 + 0,000248) x 1 x 1) / 366 + (0,001079 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,2.82,1.32,1.08,1.01,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTB.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C88,SEARCH(\"-\",C88,1)-1-1)=\"Intraday\",IF(O88=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTB.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTB.7","[((0,802414 + 0,091544 + 0,000248) x 1 x 1) / 365 + (0,001079 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,2.62,1.23,1,1.01,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTB.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C89,SEARCH(\"-\",C89,1)-1-1)=\"Intraday\",IF(O89=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTB.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTB.7","[((0,802414 + 0,091544 + 0,000248) x 1,35 x 1) / 365 + (0,001079 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,2.94,1.39,1.1299999999999999,1.01,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTB.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C90,SEARCH(\"-\",C90,1)-1-1)=\"Intraday\",IF(O90=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTB.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTB.7","[((0,802414 + 0,091544 + 0,000248) x 1,73 x 1) / 365 + (0,001079 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,3.24,1.52,1.24,1.1499999999999999,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTB.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C91,SEARCH(\"-\",C91,1)-1-1)=\"Intraday\",IF(O91=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTB.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTB.7","[((0,802414 + 0,091544 + 0,000248) x 2,13 x 1) / 365 + (0,001079 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,2.98,1.4,1.1399999999999999,1.1499999999999999,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTB.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTB.7","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.80241399999999996,1.0790000000000001E-3,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C92,SEARCH(\"-\",C92,1)-1-1)=\"Intraday\",IF(O92=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTB.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},{"$f":"VLOOKUP(LEFT(C92,SEARCH(\"-\",C92,1)-1-1),$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I92+K92+$W$39)*M92*Q92+H92)/(N92/24)+(J92+$X$39))*G92*P92,2)","v":0},{"$f":"B92&C92","v":"PVB exit to consumerIntraday - Peaje RLTB.7"},{"$f":"CONCATENATE(\"[((\",I92,\" + \",$W$39,\" + \",K92,\") x \",M92,\") x (\",Q92,\" / \",N92,\" x 24 / \",O92,\") x \",O92,\" / \",N92,\" + (\",J92,\" + \",$X$39,\" x \",O92,\")]  x \",P92)","v":"[((0,802414 + 0,091544 + 0,000248) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,001079 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,3.14,1.48,1.2,1.1499999999999999,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RLTA.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C93,SEARCH(\"-\",C93,1)-1-1)=\"Intraday\",IF(O93=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RLTA.7\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I93+K93+$W$39)*M93*Q93))/N93+(J93+$X$39))*O93*G93*P93),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RLTA.7",{"$f":"CONCATENATE(\"[((\",I93,\" + \",$W$39,\" + \",K93,\") x \",M93,\" x \",Q93,\") / \",N93,\" + (\",J93,\" + \",$X$39,\" x \",O93,\")] x \",TEXT(G93,\"#.##0\"),\" x \",P93)","v":"[((0,663977 + 0,091544 + 0,000248) x 1 x 1) / 366 + (0,000971 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,3.36,1.58,1.29,1.3,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RLTA.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C94,SEARCH(\"-\",C94,1)-1-1)=\"Intraday\",IF(O94=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RLTA.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RLTA.7","[((0,663977 + 0,091544 + 0,000248) x 1 x 1) / 365 + (0,000971 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,3.98,1.88,1.52,1.3,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RLTA.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C95,SEARCH(\"-\",C95,1)-1-1)=\"Intraday\",IF(O95=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RLTA.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RLTA.7","[((0,663977 + 0,091544 + 0,000248) x 1,35 x 1) / 365 + (0,000971 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,4,1.88,1.53,1.3,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RLTA.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C96,SEARCH(\"-\",C96,1)-1-1)=\"Intraday\",IF(O96=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RLTA.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RLTA.7","[((0,663977 + 0,091544 + 0,000248) x 1,73 x 1) / 365 + (0,000971 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Daily - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RLTA.7","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C97,SEARCH(\"-\",C97,1)-1-1)=\"Intraday\",IF(O97=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RLTA.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RLTA.7","[((0,663977 + 0,091544 + 0,000248) x 2,13 x 1) / 365 + (0,000971 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES.  Salida de transporte no distribución"]
["Individualized services","PVB exit to consumer","Intraday - Peaje RLTA.7",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RLTA.7","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.66397700000000004,9.7099999999999997E-4,2.4800000000000001E-4,0,{"$f":"IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C98,SEARCH(\"-\",C98,1)-1-1)=\"Intraday\",IF(O98=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RLTA.7\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I98+K98+$W$39)*M98*Q98+H98)/(N98/24)+(J98+$X$39))*G98*P98,2)","v":0},"PVB exit to consumerIntraday - Peaje RLTA.7",{"$f":"CONCATENATE(\"[((\",I98,\" + \",$W$39,\" + \",K98,\") x \",M98,\") x (\",Q98,\" / \",N98,\" x 24 / \",O98,\") x \",O98,\" / \",N98,\" + (\",J98,\" + \",$X$39,\" x \",O98,\")]  x \",P98)","v":"[((0,663977 + 0,091544 + 0,000248) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,000971 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.8","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C99,4)),$AA$4:$AJ$220,6,FALSE)","v":0.41483799999999998},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C99,4)),$AA$4:$AJ$220,8,FALSE)","v":7.3399999999999995E-4},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C99,4)),$AA$4:$AL$220,12,FALSE)","v":7.6000000000000004E-5},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C99,4)),$AA$4:$AN$221,14,FALSE)","v":0},{"$f":"IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C99,SEARCH(\"-\",C99,1)-1-1)=\"Intraday\",IF(O99=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.8\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I99+K99+$W$39)*M99*Q99))/N99+(J99+$X$39))*O99*G99*P99),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.8",{"$f":"CONCATENATE(\"[((\",I99,\" + \",$W$39,\" + \",K99,\") x \",M99,\" x \",Q99,\") / \",N99,\" + (\",J99,\" + \",$X$39,\" x \",O99,\")] x \",TEXT(G99,\"#.##0\"),\" x \",P99)","v":"[((0,414838 + 0,091544 + 0,000076) x 1 x 1) / 366 + (0,000734 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.8","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.41483799999999998,7.3399999999999995E-4,7.6000000000000004E-5,0,{"$f":"IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C100,SEARCH(\"-\",C100,1)-1-1)=\"Intraday\",IF(O100=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.8\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.8","[((0,414838 + 0,091544 + 0,000076) x 1 x 1) / 365 + (0,000734 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.8","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.41483799999999998,7.3399999999999995E-4,7.6000000000000004E-5,0,{"$f":"IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C101,SEARCH(\"-\",C101,1)-1-1)=\"Intraday\",IF(O101=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.8\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.8","[((0,414838 + 0,091544 + 0,000076) x 1,35 x 1) / 365 + (0,000734 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.8","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.41483799999999998,7.3399999999999995E-4,7.6000000000000004E-5,0,{"$f":"IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C102,SEARCH(\"-\",C102,1)-1-1)=\"Intraday\",IF(O102=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.8\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.8","[((0,414838 + 0,091544 + 0,000076) x 1,73 x 1) / 365 + (0,000734 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,{"$f":"IF(AC102=\"\",\"\",CONCATENATE(AC102,AE102))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.8","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.41483799999999998,7.3399999999999995E-4,7.6000000000000004E-5,0,{"$f":"IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C103,SEARCH(\"-\",C103,1)-1-1)=\"Intraday\",IF(O103=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.8\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.8","[((0,414838 + 0,091544 + 0,000076) x 2,13 x 1) / 365 + (0,000734 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.8",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},{"$f":"B104&C104","v":"PVB exit to consumerIntraday - Peaje RL.8"},"[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.41483799999999998,7.3399999999999995E-4,7.6000000000000004E-5,0,{"$f":"IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C104,SEARCH(\"-\",C104,1)-1-1)=\"Intraday\",IF(O104=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.8\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I104+K104+$W$39)*M104*Q104+H104)/(N104/24)+(J104+$X$39))*G104*P104,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.8",{"$f":"CONCATENATE(\"[((\",I104,\" + \",$W$39,\" + \",K104,\") x \",M104,\") x (\",Q104,\" / \",N104,\" x 24 / \",O104,\") x \",O104,\" / \",N104,\" + (\",J104,\" + \",$X$39,\" x \",O104,\")]  x \",P104)","v":"[((0,414838 + 0,091544 + 0,000076) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,000734 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.9","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C105,SEARCH(\"-\",C105,1)-1-1)=\"Intraday\",IF(O105=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.9\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I105+K105+$W$39)*M105*Q105))/N105+(J105+$X$39))*O105*G105*P105),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.9",{"$f":"CONCATENATE(\"[((\",I105,\" + \",$W$39,\" + \",K105,\") x \",M105,\" x \",Q105,\") / \",N105,\" + (\",J105,\" + \",$X$39,\" x \",O105,\")] x \",TEXT(G105,\"#.##0\"),\" x \",P105)","v":"[((0,150377 + 0,091544 + 0,000029) x 1 x 1) / 366 + (0,000495 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.9","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C106,SEARCH(\"-\",C106,1)-1-1)=\"Intraday\",IF(O106=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.9\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},{"$f":"B106&C106","v":"PVB exit to consumerAnnual - Peaje RL.9"},"[((0,150377 + 0,091544 + 0,000029) x 1 x 1) / 365 + (0,000495 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.9","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C107,SEARCH(\"-\",C107,1)-1-1)=\"Intraday\",IF(O107=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.9\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.9","[((0,150377 + 0,091544 + 0,000029) x 1,35 x 1) / 365 + (0,000495 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.9","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C108,SEARCH(\"-\",C108,1)-1-1)=\"Intraday\",IF(O108=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.9\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.9","[((0,150377 + 0,091544 + 0,000029) x 1,73 x 1) / 365 + (0,000495 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.9","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C109,SEARCH(\"-\",C109,1)-1-1)=\"Intraday\",IF(O109=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.9\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(LEFT(C109,SEARCH(\"-\",C109,1)-1-1),$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I109+K109+$W$39)*M109*Q109))/N109+(J109+$X$39))*O109*G109*P109),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerDaily - Peaje RL.9","[((0,150377 + 0,091544 + 0,000029) x 2,13 x 1) / 365 + (0,000495 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.9",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.9","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15037700000000001,4.95E-4,2.9E-5,0,{"$f":"IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C110,SEARCH(\"-\",C110,1)-1-1)=\"Intraday\",IF(O110=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.9\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I110+K110+$W$39)*M110*Q110+H110)/(N110/24)+(J110+$X$39))*G110*P110,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.9",{"$f":"CONCATENATE(\"[((\",I110,\" + \",$W$39,\" + \",K110,\") x \",M110,\") x (\",Q110,\" / \",N110,\" x 24 / \",O110,\") x \",O110,\" / \",N110,\" + (\",J110,\" + \",$X$39,\" x \",O110,\")]  x \",P110)","v":"[((0,150377 + 0,091544 + 0,000029) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,000495 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.10","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C111,5)),$AA$4:$AJ$220,6,FALSE)","v":0.15032799999999999},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C111,5)),$AA$4:$AJ$220,8,FALSE)","v":3.9599999999999998E-4},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C111,5)),$AA$4:$AL$220,12,FALSE)","v":1.1E-5},{"$f":"VLOOKUP(CONCATENATE(SCON,RIGHT(C111,5)),$AA$4:$AN$221,14,FALSE)","v":0},{"$f":"IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C111,SEARCH(\"-\",C111,1)-1-1)=\"Intraday\",IF(O111=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.10\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I111+K111+$W$39)*M111*Q111))/N111+(J111+$X$39))*O111*G111*P111),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.10",{"$f":"CONCATENATE(\"[((\",I111,\" + \",$W$39,\" + \",K111,\") x \",M111,\" x \",Q111,\") / \",N111,\" + (\",J111,\" + \",$X$39,\" x \",O111,\")] x \",TEXT(G111,\"#.##0\"),\" x \",P111)","v":"[((0,150328 + 0,091544 + 0,000011) x 1 x 1) / 366 + (0,000396 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,3.4,1.6,1.3,1.2,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.10","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15032799999999999,3.9599999999999998E-4,1.1E-5,0,{"$f":"IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C112,SEARCH(\"-\",C112,1)-1-1)=\"Intraday\",IF(O112=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.10\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.10","[((0,150328 + 0,091544 + 0,000011) x 1 x 1) / 365 + (0,000396 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,""]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.10","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15032799999999999,3.9599999999999998E-4,1.1E-5,0,{"$f":"IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C113,SEARCH(\"-\",C113,1)-1-1)=\"Intraday\",IF(O113=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.10\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(LEFT(C113,SEARCH(\"-\",C113,1)-1-1),$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.10","[((0,150328 + 0,091544 + 0,000011) x 1,35 x 1) / 365 + (0,000396 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES.  Entrada a transporte"]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.10","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15032799999999999,3.9599999999999998E-4,1.1E-5,0,{"$f":"IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C114,SEARCH(\"-\",C114,1)-1-1)=\"Intraday\",IF(O114=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.10\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.10","[((0,150328 + 0,091544 + 0,000011) x 1,73 x 1) / 365 + (0,000396 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.10","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15032799999999999,3.9599999999999998E-4,1.1E-5,0,{"$f":"IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C115,SEARCH(\"-\",C115,1)-1-1)=\"Intraday\",IF(O115=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.10\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.10",{"$f":"CONCATENATE(\"[((\",I115,\" + \",$W$39,\" + \",K115,\") x \",M115,\" x \",Q115,\") / \",N115,\" + (\",J115,\" + \",$X$39,\" x \",O115,\")] x \",TEXT(G115,\"#.##0\"),\" x \",P115)","v":"[((0,150328 + 0,091544 + 0,000011) x 2,13 x 1) / 365 + (0,000396 + 0,000137 x )] x 0 x 1"}]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.10",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.10","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.15032799999999999,3.9599999999999998E-4,1.1E-5,0,{"$f":"IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C116,SEARCH(\"-\",C116,1)-1-1)=\"Intraday\",IF(O116=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.10\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I116+K116+$W$39)*M116*Q116+H116)/(N116/24)+(J116+$X$39))*G116*P116,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.10",{"$f":"CONCATENATE(\"[((\",I116,\" + \",$W$39,\" + \",K116,\") x \",M116,\") x (\",Q116,\" / \",N116,\" x 24 / \",O116,\") x \",O116,\" / \",N116,\" + (\",J116,\" + \",$X$39,\" x \",O116,\")]  x \",P116)","v":"[((0,150328 + 0,091544 + 0,000011) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,000396 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Undefined - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerUndefined - Peaje RL.11","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C117,SEARCH(\"-\",C117,1)-1-1)=\"Intraday\",IF(O117=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Undefined - Peaje RL.11\",$BE$5,$BE$6)","v":366},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((((I117+K117+$W$39)*M117*Q117))/N117+(J117+$X$39))*O117*G117*P117),2)","v":{"$error":"#VALUE!"}},"PVB exit to consumerUndefined - Peaje RL.11",{"$f":"CONCATENATE(\"[((\",I117,\" + \",$W$39,\" + \",K117,\") x \",M117,\" x \",Q117,\") / \",N117,\" + (\",J117,\" + \",$X$39,\" x \",O117,\")] x \",TEXT(G117,\"#.##0\"),\" x \",P117)","v":"[((0,148124 + 0,091544 + 0,000001) x 1 x 1) / 366 + (0,000077 + 0,000137 x )] x 0 x 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Annual - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerAnnual - Peaje RL.11","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C118,SEARCH(\"-\",C118,1)-1-1)=\"Intraday\",IF(O118=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual - Peaje RL.11\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerAnnual - Peaje RL.11","[((0,148124 + 0,091544 + 0,000001) x 1 x 1) / 365 + (0,000077 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Quarterly - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerQuarterly - Peaje RL.11","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C119,SEARCH(\"-\",C119,1)-1-1)=\"Intraday\",IF(O119=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.35},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly - Peaje RL.11\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerQuarterly - Peaje RL.11","[((0,148124 + 0,091544 + 0,000001) x 1,35 x 1) / 365 + (0,000077 + 0,000137 x )] x 0 x 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Monthly - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerMonthly - Peaje RL.11","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C120,SEARCH(\"-\",C120,1)-1-1)=\"Intraday\",IF(O120=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":1.73},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly - Peaje RL.11\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerMonthly - Peaje RL.11","[((0,148124 + 0,091544 + 0,000001) x 1,73 x 1) / 365 + (0,000077 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Daily - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerDaily - Peaje RL.11","[((Tfr+OCREG)x M x Cint) / den + (TV x D)] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C121,SEARCH(\"-\",C121,1)-1-1)=\"Intraday\",IF(O121=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":2.13},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily - Peaje RL.11\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"PVB exit to consumerDaily - Peaje RL.11","[((0,148124 + 0,091544 + 0,000001) x 2,13 x 1) / 365 + (0,000077 + 0,000137 x )] x 0 x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","PVB exit to consumer","Intraday - Peaje RL.11",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"PVB exit to consumerIntraday - Peaje RL.11","[((Tfr+OCREG) x M x Cint) x (Qa x 24 / H) x H / den + (TV x Qa)] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},0.14812400000000001,7.7000000000000001E-5,9.9999999999999995E-7,0,{"$f":"IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Undefined\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,7),(IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,6),(IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,5),(IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,4),(IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),(IF(LEFT(C122,SEARCH(\"-\",C122,1)-1-1)=\"Intraday\",IF(O122=24,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,3),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$84:$AY$95,2)),\"\")))))))))))","v":4.54},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday - Peaje RL.11\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I122+K122+$W$39)*M122*Q122+H122)/(N122/24)+(J122+$X$39))*G122*P122,2)","v":0},"PVB exit to consumerIntraday - Peaje RL.11",{"$f":"CONCATENATE(\"[((\",I122,\" + \",$W$39,\" + \",K122,\") x \",M122,\") x (\",Q122,\" / \",N122,\" x 24 / \",O122,\") x \",O122,\" / \",N122,\" + (\",J122,\" + \",$X$39,\" x \",O122,\")]  x \",P122)","v":"[((0,148124 + 0,091544 + 0,000001) x 4,54) x (1 / 8760 x 24 / 0) x 0 / 8760 + (0,000077 + 0,000137 x 0)]  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Underground natural gas storage","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Underground natural gas storageDaily","[(Canonalm  x M + prima) / den] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},{"$f":"VLOOKUP(B123,$AC$4:$AH$219,4,FALSE)","v":2.5560000000000001E-3},{"$f":"VLOOKUP(B123,$AC$4:$AH$219,6,FALSE)","v":0},null,null,{"$f":"IF(C123=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,6),(IF(C123=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,5),(IF(C123=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,4),(IF(OR(C123=\"Daily\",C123=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,3),(IF(OR(C123=\"Intraday\",C123=\"Intraday.  ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,2),\"\")))))))))","v":1.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C123,$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I123*M123)*Q123+H123)*O123/N123+J123)*G123*P123,2)","v":{"$error":"#VALUE!"}},"Underground natural gas storageDaily",{"$f":"CONCATENATE(\"[(\",I123,\" x \",M123,\" + \",H123,\")\", \" / \",N123,\")] x \",TEXT(G123,\"#.##0\"),\" x \",O123,\" x \",P123)","v":"[(0,002556 x 1,6 + 0) / 365)] x 0 x  x 1"},null,null,3.6989999999999996E-3,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Underground natural gas storage","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Underground natural gas storageIntraday","[(CanonalmAASS x M + prima) x (Qa x 24 / H) x H / den] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.5560000000000001E-3,0,null,null,{"$f":"IF(C124=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,6),(IF(C124=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,5),(IF(C124=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,4),(IF(OR(C124=\"Daily\",C124=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,3),(IF(OR(C124=\"Intraday\",C124=\"Intraday.  ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,2),\"\")))))))))","v":2.4},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I124*M124)*Q124+H124)/(N124/24)+J124)*G124*P124,2)","v":0},"Underground natural gas storageIntraday",{"$f":"CONCATENATE(\"[(\",I124,\" x \",M124,\" + \",H124,\")\",\" x (\",TEXT(G124,\"#.##0\"),\" x 24 / \",O124, \") x \",O124,\" / \",N124,\"] x \",P124)","v":"[(0,002556 x 2,4 + 0) x (0 x 24 / 0) x 0 / 8760] x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Injection","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"InjectionDaily","[(Canoniny  x M + prima) / den] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},9.6387E-2,0,null,null,{"$f":"IF(C125=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,6),(IF(C125=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,5),(IF(C125=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,4),(IF(OR(C125=\"Daily\",C125=\"Intraday. 24h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,3)),(IF(OR(C125=\"Intraday\",C125=\"Intraday. ≤23h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"InjectionDaily",{"$f":"CONCATENATE(\"[(\",I125,\" x \",M125,\" + \",H125,\")\", \" / \",N125,\")] x \",TEXT(G125,\"#.##0\"),\" x \",O125,\" x \",P125)","v":"[(0,096387 x 1 + 0) / 365)] x 0 x  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Injection","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"InjectionIntraday","[(Canoniny x M + prima) x (Qa x 24 / H) x H / den] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},9.6387E-2,0,null,null,{"$f":"IF(C126=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,6),(IF(C126=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,5),(IF(C126=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,4),(IF(OR(C126=\"Daily\",C126=\"Intraday. 24h duration\",AND(C126=\"Intraday\",O126=24)),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,3)),(IF(OR(C126=\"Intraday\",C126=\"Intraday. ≤23h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I126*M126)*Q126+H126)/(N126/24)+J126)*G126*P126,2)","v":0},"InjectionIntraday",{"$f":"CONCATENATE(\"[(\",I126,\" x \",M126,\" + \",H126,\")\",\" x (\",TEXT(G126,\"#.##0\"),\" x 24 / \",O126, \") x \",O126,\" / \",N126,\"] x \",P126)","v":"[(0,096387 x 1 + 0) x (0 x 24 / 0) x 0 / 8760] x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Extraction","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ExtractionDaily","[(Canonext  x M + prima) / den] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},"0,071538",0,null,null,{"$f":"IF(C127=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,6),(IF(C127=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,5),(IF(C127=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,4),(IF(OR(C127=\"Daily\",C127=\"Intraday. 24h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Injection\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,3)),(IF(OR(C127=\"Intraday\",C127=\"Intraday. ≤23h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Injection\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I127*M127)*Q127+H127)/N127+J127)*O127*G127*P127,2)","v":{"$error":"#VALUE!"}},"ExtractionDaily",{"$f":"CONCATENATE(\"[(\",I127,\" x \",M127,\" + \",H127,\")\", \" / \",N127,\")] x \",TEXT(G127,\"#.##0\"),\" x \",O127,\" x \",P127)","v":"[(0,071538 x 1 + 0) / 365)] x 0 x  x 1"},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,5.6,1.6,1.2,1.1000000000000001,1,1]
["Individualized services","Extraction","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ExtractionIntraday","[(Canonext x M + prima) x (Qa x 24 / H) x H / den] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},"0,071538",0,null,null,{"$f":"IF(C128=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,6),(IF(C128=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,5),(IF(C128=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,4),(IF(OR(C128=\"Daily\",C128=\"Intraday. 24h duration\",AND(C128=\"Intraday\",O128=24)),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,3)),(IF(OR(C128=\"Intraday\",C128=\"Intraday. ≤23h duration\"),IF(VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$BS$4:$BT$15,2)=\"Extraction\",1,VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$132:$AY$143,2)),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I128*M128)*Q128+H128)/(N128/24)+J128)*G128*P128,2)","v":0},"ExtractionIntraday",{"$f":"CONCATENATE(\"[(\",I128,\" x \",M128,\" + \",H128,\")\",\" x (\",TEXT(G128,\"#.##0\"),\" x 24 / \",O128, \") x \",O128,\" / \",N128,\"] x \",P128)","v":"[(0,071538 x 1 + 0) x (0 x 24 / 0) x 0 / 8760] x 1"},null,null,null,null,null,null,""]
["Bundled services","Underground natural gas storage, injection, extraction","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Underground natural gas storage, injection, extractionAnnual","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.5560000000000001E-3,0.16792499999999999,null,null,{"$f":"IF(C129=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,6),(IF(C129=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,5),(IF(C129=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,4),(IF(C129=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,3),(IF(C129=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I129*M129*Q129+H129)/N129)*O129*P129+((J129+U129)/N129))*G129,2)","v":{"$error":"#VALUE!"}},"Underground natural gas storage, injection, extractionAnnual","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"VLOOKUP(B129,$AC$4:$AJ$219,8,FALSE)","v":0},null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES.  Inyección"]
["Bundled services","Underground natural gas storage, injection, extraction","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Underground natural gas storage, injection, extractionQuarterly","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.5560000000000001E-3,0.16792499999999999,null,null,{"$f":"IF(C130=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,6),(IF(C130=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,5),(IF(C130=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,4),(IF(C130=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,3),(IF(C130=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I130*M130*Q130+H130)/N130)*O130*P130+((J130+U130)/N130))*G130,2)","v":{"$error":"#VALUE!"}},"Underground natural gas storage, injection, extractionQuarterly","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"VLOOKUP(B130,$AC$4:$AJ$219,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Bundled services","Underground natural gas storage, injection, extraction","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Underground natural gas storage, injection, extractionMonthly","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},2.5560000000000001E-3,0.16792499999999999,null,null,{"$f":"IF(C131=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,6),(IF(C131=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,5),(IF(C131=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,4),(IF(C131=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,3),(IF(C131=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$15,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I131*M131*Q131+H131)/N131)*O131*P131+((J131+U131)/N131))*G131,2)","v":{"$error":"#VALUE!"}},"Underground natural gas storage, injection, extractionMonthly","[((Tf x M x Cint) + prima)/den x D x FR + (Peaje inyección + Peaje extracción)] x Qa",{"$f":"VLOOKUP(B131,$AC$4:$AJ$219,8,FALSE)","v":0},"TC salida TVB. Base anual","TV salida TVB","Multiplicador"]
["Individualized services","Virtual liquefaction","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionAnnual","[((TCLV x MLV + prima)/den) x D + (TCsal.TVB x MSal. TVB)/den + TVSal. TVB x D] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C132=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C132=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C132=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C132=\"Daily\",C132=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C132=\"Intraday\",C132=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((I132*M132+H132)/N132+J132+(V132*X132)/N132+W132)*O132*G132*P132,2)","v":{"$error":"#VALUE!"}},"Virtual liquefactionAnnual",{"$f":"CONCATENATE(\"[((\",I132,\" x \",M132,\" + \",H132,\")\", \" / \",N132,\") x \",O132,\" + (\",V132,\" x \",X132,\")\",\" / \",N132,\" + \",W132,\" x \",O132,\")] x \",TEXT(G132,\"#.##0\"),\" x \",P132)","v":"[((0,001365 x 1 + 0) / 365) x  + (0,109767 x 1) / 365 + 0,000137 x )] x 0 x 2"},null,{"$f":"ROUND(VLOOKUP(\"PVB exitGNL\",$AA$4:$AO$102,6,FALSE),6)","v":0.109767},{"$f":"ROUND(VLOOKUP(\"PVB exitGNL\",$AA$4:$AO$102,8,FALSE),6)","v":1.37E-4},{"$f":"IF(C132=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C132=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C132=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C132=\"Daily\",C132=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C132=\"Intraday\",C132=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":1},"PVB exitGNL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,1,1,1.3,1,1,1]
["Individualized services","Virtual liquefaction","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionQuarterly","[((TCLV x MLV + prima)/den) x D + (TCsal.TVB x MSal. TVB)/den + TVSal. TVB x D] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C133=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C133=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C133=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C133=\"Daily\",C133=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C133=\"Intraday\",C133=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":1.2},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((I133*M133+H133)/N133+J133+(V133*X133)/N133+W133)*O133*G133*P133,2)","v":{"$error":"#VALUE!"}},"Virtual liquefactionQuarterly",{"$f":"CONCATENATE(\"[((\",I133,\" x \",M133,\" + \",H133,\")\", \" / \",N133,\") x \",O133,\" + (\",V133,\" x \",X133,\")\",\" / \",N133,\" + \",W133,\" x \",O133,\")] x \",TEXT(G133,\"#.##0\"),\" x \",P133)","v":"[((0,001365 x 1,2 + 0) / 365) x  + (0,109767 x 1,2) / 365 + 0,000137 x )] x 0 x 2"},null,{"$f":"ROUND(VLOOKUP(\"PVB exitGNL\",$AA$4:$AO$102,6,FALSE),6)","v":0.109767},{"$f":"ROUND(VLOOKUP(\"PVB exitGNL\",$AA$4:$AO$102,8,FALSE),6)","v":1.37E-4},{"$f":"IF(C133=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C133=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C133=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C133=\"Daily\",C133=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C133=\"Intraday\",C133=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":1.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,1,1,1.1000000000000001,1,1,1]
["Individualized services","Virtual liquefaction","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionMonthly","[((TCLV x MLV + prima)/den) x D + (TCsal.TVB x MSal. TVB)/den + TVSal. TVB x D] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C134=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C134=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C134=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C134=\"Daily\",C134=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C134=\"Intraday\",C134=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"Virtual liquefactionMonthly","[((0,001365 x 1,3 + 0) / 365) x  + (0,109767 x 1,3) / 365 + 0,000137 x )] x 0 x 1",null,0.109767,1.37E-4,{"$f":"IF(C134=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C134=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C134=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C134=\"Daily\",C134=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C134=\"Intraday\",C134=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":1.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,1,1,1,1,1,1]
["Individualized services","Virtual liquefaction","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionDaily","[((TCLV x MLV + prima)/den) x D + (TCsal.TVB x MSal. TVB)/den + TVSal. TVB x D] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C135=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C135=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C135=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C135=\"Daily\",C135=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C135=\"Intraday\",C135=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((I135*M135+H135)/N135+J135+(V135*X135)/N135+W135)*O135*G135*P135,2)","v":{"$error":"#VALUE!"}},"Virtual liquefactionDaily","[((0,001365 x 1,7 + 0) / 365) x  + (0,109767 x 1,6) / 365 + 0,000137 x )] x 0 x 1",null,0.109767,1.37E-4,{"$f":"IF(C135=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C135=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C135=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C135=\"Daily\",C135=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C135=\"Intraday\",C135=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,2.1,1.3,1.1000000000000001,1,1,1]
["Individualized services","Virtual liquefaction","Intraday. 24h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionIntraday. 24h duration","[((TCLV x MLV + prima)/den) x D + (TCsal.TVB x MSal. TVB)/den + TVSal. TVB x D] x Qa x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C136=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C136=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C136=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C136=\"Daily\",C136=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C136=\"Intraday\",C136=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":1.7},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. 24h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((I136*M136+H136)/N136+J136+(V136*X136)/N136+W136)*O136*G136*P136,2)","v":{"$error":"#VALUE!"}},"Virtual liquefactionIntraday. 24h duration","[((0,001365 x 1,7 + 0) / 365) x  + (0,109767 x 1,6) / 365 + 0,000137 x )] x 0 x 1",null,0.109767,1.37E-4,{"$f":"IF(C136=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C136=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C136=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C136=\"Daily\",C136=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C136=\"Intraday\",C136=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,2.1,1.3,1.1000000000000001,1,1,1]
["Individualized services","Virtual liquefaction","Intraday. ≤23h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"Virtual liquefactionIntraday. ≤23h duration","[((TCLV x MLV + prima) x (Qa x 24 / H) x H / den + (TCsal.TVB x MSal. TVB) / den x Qa + TVSal. TVB x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},1.3649999999999999E-3,0,null,null,{"$f":"IF(C137=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,6),(IF(C137=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,5),(IF(C137=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,4),(IF(OR(C137=\"Daily\",C137=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,3),(IF(OR(C137=\"Intraday\",C137=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$68:$AY$79,2),\"\")))))))))","v":6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. ≤23h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(((I137*M137+H137)/(N137/24)+J137+(V137*X137)/(N137/24)+W137)*O137*G137*P137,2)","v":0},"Virtual liquefactionIntraday. ≤23h duration",{"$f":"CONCATENATE(\"[((\",I137,\" x \",M137,\" + \",H137,\")\",\" x ( \",G137,\" x 24 / \",O137,\") x \",O137,\" / \",N137,\" + (\",V137,\" x \",X137,\")\",\" / \",N137,\" x \",G137,\" + \",W137,\" x \",O137,\" x \",G137,\")] x \",P137)","v":"[((0,001365 x 6 + 0) x ( 0 x 24 / 0) x 0 / 8760 + (0,109767 x 3,4) / 8760 x 0 + 0,000137 x 0 x 0)] x 1"},null,0.109767,1.37E-4,{"$f":"IF(C137=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,6),(IF(C137=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,5),(IF(C137=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,4),(IF(OR(C137=\"Daily\",C137=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,3),(IF(OR(C137=\"Intraday\",C137=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$100:$AY$111,2),\"\")))))))))","v":3.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,2.1,1.3,1.1000000000000001,1,1,1]
["Individualized services","LNG storage","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageAnnual","[(TCAGNL x M + prima)/den + TVAGNL] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C138=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C138=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C138=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C138=\"Daily\",C138=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C138=\"Intraday\",C138=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I138*M138)*Q138+H138)/N138+J138)*O138*G138*P138,2)","v":{"$error":"#VALUE!"}},"LNG storageAnnual",{"$f":"CONCATENATE(\"[(\",I138,\" x \",M138,\" + \",H138,\")\", \" / \",N138,\" + \",J138,\")] x \",TEXT(G138,\"#.##0\"),\" x \",O138,\" x \",P138)","v":"[(0,00056 x 1 + 0) / 365 + 0,000003)] x 0 x  x 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,2.4,1.6,1.3,1.3,1,1]
["Individualized services","LNG storage","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageQuarterly","[(TCAGNL x M + prima)/den + TVAGNL] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C139=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C139=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C139=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C139=\"Daily\",C139=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C139=\"Intraday\",C139=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":1.1000000000000001},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"LNG storageQuarterly","[(0,00056 x 1,1 + 0) / 365 + 0,000003)] x 0 x  x 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,2.8,1.8,1.5,1.3,1,1]
["Individualized services","LNG storage","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageMonthly","[(TCAGNL x M + prima)/den + TVAGNL] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C140=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C140=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C140=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C140=\"Daily\",C140=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C140=\"Intraday\",C140=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},{"$f":"B140&C140","v":"LNG storageMonthly"},"[(0,00056 x 1,3 + 0) / 365 + 0,000003)] x 0 x  x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,3,2,1.6,1.3,1,1]
["Individualized services","LNG storage","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageDaily","[(TCAGNL x M + prima)/den + TVAGNL] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C141=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C141=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C141=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C141=\"Daily\",C141=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C141=\"Intraday\",C141=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":1.5},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"LNG storageDaily","[(0,00056 x 1,5 + 0) / 365 + 0,000003)] x 0 x  x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,3,2,1.6,1.4,1,1]
["Individualized services","LNG storage","Intraday. 24h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageIntraday. 24h duration","[(TCAGNL x M + prima)/den + TVAGNL] x Qa x D x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C142=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C142=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C142=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C142=\"Daily\",C142=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C142=\"Intraday\",C142=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":1.5},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. 24h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#VALUE!"},"LNG storageIntraday. 24h duration","[(0,00056 x 1,5 + 0) / 365 + 0,000003)] x 0 x  x 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,1,1,1.5,1.4,1,1]
["Individualized services","LNG storage","Intraday. ≤23h duration",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"LNG storageIntraday. ≤23h duration","[(TCAGNL x M + prima) x (Qa x 24 / H) x H / den + TVAGNL x Qa] x FR",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},5.5999999999999995E-4,3.0000000000000001E-6,null,null,{"$f":"IF(C143=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,6),(IF(C143=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,5),(IF(C143=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,4),(IF(OR(C143=\"Daily\",C143=\"Intraday. 24h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3),(IF(OR(C143=\"Intraday\",C143=\"Intraday. ≤23h duration\"),VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,2),\"\")))))))))","v":5},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday. ≤23h duration\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$9","v":0},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND((((I143*M143)*Q143+H143)/(N143/24)+J143)*G143*P143,2)","v":0},"LNG storageIntraday. ≤23h duration",{"$f":"CONCATENATE(\"[(\",I143,\" x \",M143,\" + \",H143,\")\",\" x (\",TEXT(G143,\"#.##0\"),\" x 24 / \",O143, \") x \",O143,\" / \",N143,\" + \",J143,\" x \",TEXT(G143,\"#.##0\"),\")] x \",P143)","v":"[(0,00056 x 5 + 0) x (0 x 24 / 0) x 0 / 8760 + 0,000003 x 0)] x 1"},null,"Garantía descarga","Capacidad AGNL","Garantía AGNL","Capacidad Regas","Garantías Regas","Capacidad EPVB","Garantías EPVB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,1,1,1.5,1.4,1,1]
["Bundled services","DAR (unloading, LNG storage and regasification)","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"DAR (unloading, LNG storage and regasification)Monthly frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(V144+X144+Z144,2)","v":{"$error":"#DIV/0!"}},"DAR (unloading, LNG storage and regasification)Monthly frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación",null,{"$f":"$R$16","v":4355},{"$f":"ROUND(IF(Garantías_TTE_AS_PR!$D$16=Garantías_TTE_AS_PR!$D$12,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100-Parametros!$Y$144)*Garantías_TTE_AS_PR!$D$15/2,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100)*Garantías_TTE_AS_PR!$D$15/2),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$141*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE))/$N$141+$J$141)*$W$144),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y144,2)","v":{"$error":"#DIV/0!"}},null,null,"PVB entry from transport networkGNL"]
["Bundled services","DAR (unloading, LNG storage and regasification)","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"DAR (unloading, LNG storage and regasification)Annual frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,1,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(V145+X145+Z145,2)","v":{"$error":"#DIV/0!"}},"DAR (unloading, LNG storage and regasification)Annual frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación",null,{"$f":"$R$16","v":4355},{"$f":"ROUND(IF(Garantías_TTE_AS_PR!$D$16=Garantías_TTE_AS_PR!$D$12,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100-Parametros!$Y$144)*Garantías_TTE_AS_PR!$D$15/2,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100)*Garantías_TTE_AS_PR!$D$15/2),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$141*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE))/$N$141+$J$141)*$W$144),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y145,2)","v":{"$error":"#DIV/0!"}},null,null,"Tf","Tv",null,null,null,null,null,null,null,null,null,null,null,null,"Administración PEAJES.  Extracción"]
["Bundled services","DARE (unloading, LNG storage, regasification and PVB entry)","Monthly frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"DARE (unloading, LNG storage, regasification and PVB entry)Monthly frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,null,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(V146+X146+Z146+AB146,2)","v":{"$error":"#DIV/0!"}},"DARE (unloading, LNG storage, regasification and PVB entry)Monthly frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,4355,{"$f":"ROUND(IF(Garantías_TTE_AS_PR!$D$16=Garantías_TTE_AS_PR!$D$12,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100-Parametros!$Y$144)*Garantías_TTE_AS_PR!$D$15/2,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100)*Garantías_TTE_AS_PR!$D$15/2),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$141*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE))/$N$141+$J$141)*$W$144),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y146,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA146*$P$27),2)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($AC$144,$AA$4:$AH$53,6,FALSE)","v":9.6285999999999997E-2},{"$f":"VLOOKUP($AC$144,$AA$4:$AH$53,8,FALSE)","v":1.37E-4},null,null,null,null,null,null,null,null,null,null,null,null,"Productos estándar capacidad","Mes",null,"Intraday (05)","Daily (04)","Montly (03)","Quarterly (02)","Annual (01)","Undefined"]
["Bundled services","DARE (unloading, LNG storage, regasification and PVB entry)","Annual frequency (Slots)",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"DARE (unloading, LNG storage, regasification and PVB entry)Annual frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,null,{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual frequency (Slots)\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(V147+X147+Z147+AB147,2)","v":{"$error":"#DIV/0!"}},"DARE (unloading, LNG storage, regasification and PVB entry)Annual frequency (Slots)","Peaje descarga + peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,4355,{"$f":"ROUND(IF(Garantías_TTE_AS_PR!$D$16=Garantías_TTE_AS_PR!$D$12,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100-Parametros!$Y$144)*Garantías_TTE_AS_PR!$D$15/2,(Garantías_TTE_AS_PR!$D$13*Garantías_TTE_AS_PR!$D$14/100)*Garantías_TTE_AS_PR!$D$15/2),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$141*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE))/$N$141+$J$141)*$W$144),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y147,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$14/100)/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA147*$P$27),2)","v":{"$error":"#DIV/0!"}}]
["Bundled services","AR (LNG storage and regasification)","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"AR (LNG storage and regasification)Annual","Peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C148=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C148=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C148=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C148=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C148=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C148,$BA$4:$BB$51,2,FALSE)","v":2},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X148+Z148,2)","v":{"$error":"#DIV/0!"}},"AR (LNG storage and regasification)Annual","Peaje diario de almacenamiento GNL + Peaje anual regasificación",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H148)/$N$138+$J$138)*W148),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y148,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",1,2.4,1.6,1.3,1,1,1]
["Bundled services","AR (LNG storage and regasification)","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"AR (LNG storage and regasification)Quarterly","Peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C149=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C149=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C149=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C149=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C149=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X149+Z149,2)","v":{"$error":"#DIV/0!"}},"AR (LNG storage and regasification)Quarterly","Peaje diario de almacenamiento GNL + Peaje anual regasificación",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H149)/$N$138+$J$138)*W149),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y149,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",2,2.1,1.3,1.1000000000000001,1,1,1]
["Bundled services","AR (LNG storage and regasification)","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"AR (LNG storage and regasification)Monthly","Peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C150=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C150=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C150=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C150=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C150=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#DIV/0!"},"AR (LNG storage and regasification)Monthly","Peaje diario de almacenamiento GNL + Peaje anual regasificación",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H150)/$N$138+$J$138)*W150),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y150,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,1.9,1.2,1,1,1,1]
["Bundled services","AR (LNG storage and regasification)","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"AR (LNG storage and regasification)Daily","Peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C151=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C151=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C151=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C151=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C151=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},{"$f":"VLOOKUP(C151,$BA$4:$BB$51,2,FALSE)","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#DIV/0!"},"AR (LNG storage and regasification)Daily","Peaje diario de almacenamiento GNL + Peaje anual regasificación",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H151)/$N$138+$J$138)*W151),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y151,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",4,1,1,1.1000000000000001,1,1,1]
["Bundled services","AR (LNG storage and regasification)","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"AR (LNG storage and regasification)Intraday","Peaje diario de almacenamiento GNL + Peaje anual regasificación",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C152=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C152=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C152=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C152=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C152=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":2.4},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$error":"#DIV/0!"},"AR (LNG storage and regasification)Intraday","Peaje diario de almacenamiento GNL + Peaje anual regasificación",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H152)/$N$138+$J$138)*W152),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y152,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",5,1,1,1.1000000000000001,1,1,1]
["Bundled services","ARE (LNG storage, regasification and PVB entry)","Annual",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ARE (LNG storage, regasification and PVB entry)Annual","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C153=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C153=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C153=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C153=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C153=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Annual\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BV$4,Garantías_TTE_AS_PR!$D$12<$BW$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$5,Garantías_TTE_AS_PR!$D$12<$BW$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$6,Garantías_TTE_AS_PR!$D$12<$BW$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$7,Garantías_TTE_AS_PR!$D$12<$BW$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BV$8,Garantías_TTE_AS_PR!$D$12<$BW$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X153+Z153+AB153,2)","v":{"$error":"#DIV/0!"}},"ARE (LNG storage, regasification and PVB entry)Annual","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H153)/$N$138+$J$138)*W153),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y153,2)","v":{"$error":"#DIV/0!"}},{"$f":"Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA153*$P$27),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",6,1,1,1.1000000000000001,1,1,1]
["Bundled services","ARE (LNG storage, regasification and PVB entry)","Quarterly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ARE (LNG storage, regasification and PVB entry)Quarterly","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C154=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C154=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C154=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C154=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C154=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Quarterly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},2,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X154+Z154+AB154,2)","v":{"$error":"#DIV/0!"}},"ARE (LNG storage, regasification and PVB entry)Quarterly","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H154)/$N$138+$J$138)*W154),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y154,2)","v":{"$error":"#DIV/0!"}},{"$f":"Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA154*$P$27),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",7,1,1,1.3,1.3,1,1]
["Bundled services","ARE (LNG storage, regasification and PVB entry)","Monthly",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ARE (LNG storage, regasification and PVB entry)Monthly","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C155=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C155=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C155=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C155=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C155=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1.3},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Monthly\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X155+Z155+AB155,2)","v":{"$error":"#DIV/0!"}},"ARE (LNG storage, regasification and PVB entry)Monthly","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H155)/$N$138+$J$138)*W155),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y155,2)","v":{"$error":"#DIV/0!"}},{"$f":"Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA155*$P$27),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",8,1,1,1.5,1.3,1,1]
["Bundled services","ARE (LNG storage, regasification and PVB entry)","Daily",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ARE (LNG storage, regasification and PVB entry)Daily","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C156=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C156=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C156=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C156=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C156=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":1.6},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Daily\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$6,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$6),$BE$5),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$6,$BE$5)))","v":365},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X156+Z156+AB156,2)","v":{"$error":"#DIV/0!"}},"ARE (LNG storage, regasification and PVB entry)Daily","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H156)/$N$138+$J$138)*W156),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y156,2)","v":{"$error":"#DIV/0!"}},{"$f":"Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA156*$P$27),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",9,1,1,1.6,1.3,1,1]
["Bundled services","ARE (LNG storage, regasification and PVB entry)","Intraday",{"$f":"IF(Garantías_TTE_AS_PR!$D$10=\"\",\"\",Garantías_TTE_AS_PR!$D$10)","v":""},"ARE (LNG storage, regasification and PVB entry)Intraday","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",{"$f":"Garantías_TTE_AS_PR!$D$13","v":0},{"$f":"Garantías_TTE_AS_PR!$D$17","v":0},null,null,null,null,{"$f":"IF(C157=\"Annual\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,6),(IF(C157=\"Quarterly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,5),(IF(C157=\"Monthly\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,4),(IF(C157=\"Daily\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,3),(IF(C157=\"Intraday\",VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$4:$AY$40,2),\"\")))))))))","v":2.4},{"$f":"IF(Garantías_TTE_AS_PR!$D$8=\"Intraday\",IFERROR(_xlfn.IFS(AND(Garantías_TTE_AS_PR!$D$12>=$BX$4,Garantías_TTE_AS_PR!$D$12<$BY$4),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$5,Garantías_TTE_AS_PR!$D$12<$BY$5),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$6,Garantías_TTE_AS_PR!$D$12<$BY$6),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$7,Garantías_TTE_AS_PR!$D$12<$BY$7),$BE$8,AND(Garantías_TTE_AS_PR!$D$12>=$BX$8,Garantías_TTE_AS_PR!$D$12<$BY$8),$BE$8),$BE$7),(IF(OR(YEAR(Garantías_TTE_AS_PR!$D$12)=2020,YEAR(Garantías_TTE_AS_PR!$D$12)=2024,YEAR(Garantías_TTE_AS_PR!$D$12)=2028,YEAR(Garantías_TTE_AS_PR!$D$12)=2032,YEAR(Garantías_TTE_AS_PR!$D$12)=2036,YEAR(Garantías_TTE_AS_PR!$D$12)=2040,YEAR(Garantías_TTE_AS_PR!$D$12)=2044,YEAR(Garantías_TTE_AS_PR!$D$12)=2048),$BE$8,$BE$7)))","v":8760},{"$f":"Garantías_TTE_AS_PR!$D$18","v":""},1,{"$f":"IF(Garantías_TTE_AS_PR!$D$11=\"Firm\",1,IF(Garantías_TTE_AS_PR!$D$11=\"Uninterruptible\",1,1))","v":1},{"$f":"ROUND(X157+Z157+AB157,2)","v":{"$error":"#DIV/0!"}},"ARE (LNG storage, regasification and PVB entry)Intraday","Peaje diario de almacenamiento GNL + Peaje anual regasificación + peaje diario entrada PVB",null,null,{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13*(Garantías_TTE_AS_PR!$D$15-1)/2,0)","v":0},{"$f":"ROUND(((($I$138*VLOOKUP(MONTH(Garantías_TTE_AS_PR!$D$12),$AS$20:$AY$31,3,FALSE)+H157)/$N$138+$J$138)*W157),2)","v":0},{"$f":"ROUND(Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(((($I$4*$M$4)*$Q$4)/$N$4+$J$4)*Garantías_TTE_AS_PR!$D$15*Y157,2)","v":{"$error":"#DIV/0!"}},{"$f":"Garantías_TTE_AS_PR!$D$13/Garantías_TTE_AS_PR!$D$15","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((((($AC$146*$M$27*$Q$27)/$N$27)+$AD$146)*Garantías_TTE_AS_PR!$D$15*AA157*$P$27),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,1,1,1.6,1.4,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",11,2.8,1.8,1.5,1.4,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",12,2.8,1.8,1.5,1.4,1,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC166=\"\",\"\",CONCATENATE(AC166,AD166))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1,1,null,null,1,null,null,1,null,1,null,null,1]