{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Estimar Flete","Salarios","Costos Vehículo","Rutas","peajes NACIONAL ","P&G Operación","Escenario Actual"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":50,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Estimar Flete","index":0,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,2,1,6],[7,1,12,1],[14,1,25,1],[3,1,4,1],[3,2,4,3]]}
[]
[null,null,"COSTEADOR DE RUTAS COLOMBIA",null,null,null,null,null,null,null,null,null,null,null,"Tipo Vehìculo",null,"Validación",null,"Auxiliares"]
[null,null,null,null,null,null,null,null,"COSTOS 25%",null,null,null,null,null,"Carry",null,"Sí",null,0]
[null,"Ruta","MEDELLIN-CALI",null,null,"Distancia Km",{"$f":"VLOOKUP(C4,'peajes NACIONAL '!$B$2:$C$60,2,0)","v":425},null,"NOMINA 10%",null,null,null,null,null,"Luv",null,"No",null,1]
[null,null,null,null,null,"Tiempo Estimado",{"$f":"VLOOKUP(C4,'peajes NACIONAL '!B2:E60,4,0)","v":"07:45:00"},null,null,null,null,null,null,null,"NHR",null,null,null,2]
[null,"URBANAS",null,null,null,"Viaje ida y vuelta","Sí",null,null,null,null,null,null,null,"NKR",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPR"]
[null,"Ingresar","Tipo de Vehículo","tractomula",null,"Kilometraje Ruta",{"$f":"IF($G$6=\"Sí\",G4*2,IF($G$6=\"no\",G4))","v":850},null,"Horas Extra Conductor","No",null,null,null,null,"Sencillo"]
[null,null,"Vehículo con Refrigeración","No",null,"Costo Galón Combustible",8900,null,"Horas Nocturnas Ruta",0,null,null,null,null,"dobletroque"]
[null,null,"Lavado Furgón","Sí",null,"Costo Peajes y Otros",{"$f":"VLOOKUP(C4,'peajes NACIONAL '!$B$2:$J$60,9,0)","v":366400},null,null,null,null,null,null,null,"tractomula"]
[null,null,"N° de Auxiliares Directos",1,null,"Días de Duración de la Ruta",3]
[null,null,"N° de Auxiliares por Prestación",1,null,"% utilidad propietario",0.2]
[null,null,"Alimentación","Sí",null,"% utilidad nomina",7.0000000000000007E-2,null,"% de Intermediación",0.2]
[null,null,null,null,null,"Horas Extra Generadas",0]
[null,"Datos de Salida","Costo Personal Directo",{"$f":"IFERROR($D$11*'Costos Vehículo'!$H$30*$G$11,\"\")","v":447228.25562884606},null,"Noches de hotel",2,null,"Costo Personal x Prestación",{"$f":"IFERROR($D$12*'Costos Vehículo'!$H$31*$G$11,0)","v":258900}]
[null,null,"Soat",{"$f":"IF(OR($D$8='Costos Vehículo'!$C$7,$D$8='Costos Vehículo'!$C$8,$D$8='Costos Vehículo'!$C$9,$D$8='Costos Vehículo'!$C$10,$D$8='Costos Vehículo'!$C$11,$D$8='Costos Vehículo'!$C$12,$D$8='Costos Vehículo'!$C$13),'Costos Vehículo'!$D$4/26,IF($D$8='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))*G11","v":7042.3076923076924},null,"Costo Variable x Km",{"$f":"IFERROR(IF($D$9=\"Sí\",VLOOKUP($D$8,'Costos Vehículo'!$G$19:$L$26,6,0)*$G$8,VLOOKUP($D$8,'Costos Vehículo'!$G$19:$H$26,2,0)*$G$8),0)","v":1921838.2922221383},null,"Horas Extra Prestación ($)",{"$f":"IFERROR($G$14*SUM($D$12)*'Costos Vehículo'!$K$28+$J$9*'Costos Vehículo'!$K$30*$D$12,0)","v":0}]
[null,null,"RTM",{"$f":"IFERROR(VLOOKUP($D$8,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)*G11","v":3312.7980769230771},null,"Horas Extra Directos ($)",{"$f":"IFERROR(IF($J$8=\"Sí\",$G$14*SUM($D$11)*'Costos Vehículo'!$K$29+$J$9*'Costos Vehículo'!$K$31*$D$11,0),0)","v":0},null,"Alimentación Personal Prest",{"$f":"IF(AND($D$13=\"Sí\",$G$11>1),'Costos Vehículo'!$I$13*SUM($D$12)+'Costos Vehículo'!$I$15*($G$11-1)*SUM($D$12),IF($D$13=\"Sí\",'Costos Vehículo'!$I$13*SUM($D$12),0))","v":300000}]
[null,null,"Seguros",{"$f":"IFERROR(VLOOKUP($D$8,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)*G11","v":101399.42307692309},null,"Utilidad Propietario",{"$f":"+((G16+D16+D17+D18+D19+D20+D21+D22+D23+D24+D25+D26)*G12)+(D15*G13)","v":656471.04604613921},null,"Hospedaje Personal Prest",{"$f":"IF($G$11>1,'Costos Vehículo'!$I$14*SUM($D$12)*($G$11-1),0)","v":100000}]
[null,null,"Monitoreo",{"$f":"IF($D$8<>\"\",'Costos Vehículo'!$D$25/26,0)*G11","v":6153.8461538461543},null,"Rete Fuente",{"$f":"SUM(D15:D26,G16:G18)*'Costos Vehículo'!$H$29","v":220527.41485659135}]
[null,null,"Imp. Rodamiento",{"$f":"IFERROR(VLOOKUP($D$8,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)*G11","v":11740.212}]
[null,null,"Lavadas Generales",{"$f":"IF($D$8<>\"\",'Costos Vehículo'!$D$35/26,0)*G11","v":11538.461538461539},null,"Flete sugerido Propietario",{"$f":"SUM($D$15:$D$26,$G$16:$G$18)","v":4229524.6424355842},null,"Costo Ruta",{"$f":"SUM($G$21,$J$15:$J$18)","v":4888424.6424355842}]
[null,null,"Lavadas Furgón",{"$f":"IF($D$10=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000}]
[null,null,"Mtto Termo",{"$f":"IF($D$9=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},null,null,null,null,"Intermediación",{"$f":"J25-J21","v":1222106.1606088961}]
[null,null,"Alimentación Directos",{"$f":"IF(AND($D$13=\"Sí\",$G$11>1),'Costos Vehículo'!$I$13*SUM($D$11)+'Costos Vehículo'!$I$13*($G$11-1)*SUM($D$11),IF($D$13=\"Sí\",'Costos Vehículo'!$I$13*SUM($D$11),0))","v":180000}]
[null,null,"Hospedaje Directos",{"$f":"IF(AND($D$13=\"Sí\",$G$15>1),'Costos Vehículo'!$I$16*SUM($D$11)+'Costos Vehículo'!$I$16*($G$15-1)*SUM($D$11),IF($D$13=\"Sí\",'Costos Vehículo'!$I$16*SUM($D$11),0))","v":100000},null,null,null,null,"Tarifa Cliente Sugerida",{"$f":"IFERROR($J$21/(1-$J$13),\"\")","v":6110530.8030444803}]
[null,null,"Peajes y Otros",{"$f":"IF($G$6=\"Sí\",G10*2,IF($G$6=\"no\",G10))","v":732800}]

{"sheet":"Salarios","index":1,"n_rows":38,"n_cols":16,"rows_kept":38,"cut":false,"hidden":true,"merged":[[18,1,21,1],[23,1,34,1],[28,5,28,12],[2,1,4,1],[6,1,11,1],[13,1,16,1]]}
[null,null,null,"Salario",1567125,2675295]
[null,null,"CONCEPTOS","Factor","Costos Mes","HO DOMINICAL FESTIVA 175%","RN -35%","HED-125%","HEN - 175%","RN DOMINICAL 110%","RN DOMINICAL FESTIVO 210%","HED DOMINICAL FESTIVA 200%","HEN DOMINICAL FESTIVA 250%",null,"Costo x Persona x Dïa Empresa Temporal",86300]
[null,"Basico","Salario",null,{"$f":"IF('Estimar Flete'!D8=\"TRACTOMULA\",Salarios!F1,E1)","v":2675295},{"$f":"(E3/240)*(175%)","v":19507.359375},{"$f":"(E3/240)*35%","v":3901.4718749999997},{"$f":"(E3/240)*125%","v":13933.828125},{"$f":"(E3/240)*175%","v":19507.359375},{"$f":"(E3/240)*(35%+75%)","v":12261.768750000001},{"$f":"(E3/240)*(35%+175%)","v":23408.831249999999},{"$f":"(E3/240)*(175%+25%)","v":22294.125},{"$f":"(E3/240)*(175%+75%)","v":27867.65625}]
[null,null,"Auxilio de Transporte",null,0]
[null,null,"Total",null,{"$f":"SUM(E3:E4)","v":2675295},{"$f":"SUM(F3:F4)","v":19507.359375},{"$f":"SUM(G3:G4)","v":3901.4718749999997},13933.828125,19507.359375,12261.768750000001,23408.831249999999,22294.125,27867.65625]
[]
[null,"Prestaciones Sociales","Cesantias",8.3299999999999999E-2,{"$f":"E5*D7","v":222852.0735},{"$f":"$F$5*D7","v":1624.9630359375001},{"$f":"$G$5*D7","v":324.99260718749997},{"$f":"$H$5*D7","v":1160.6878828125},{"$f":"$I$5*D7","v":1624.9630359375001},{"$f":"$J$5*D7","v":1021.4053368750001},{"$f":"$K$5*D7","v":1949.9556431249998},{"$f":"$L$5*D7","v":1857.1006124999999},{"$f":"$M$5*D7","v":2321.375765625}]
[null,null,"Intereses",0.01,{"$f":"D8*E5","v":26752.95},{"$f":"$F$5*D8","v":195.07359375000001},{"$f":"$G$5*D8","v":39.01471875},{"$f":"$H$5*D8","v":139.33828124999999},{"$f":"$I$5*D8","v":195.07359375000001},{"$f":"$J$5*D8","v":122.61768750000002},{"$f":"$K$5*D8","v":234.0883125},{"$f":"$L$5*D8","v":222.94125},{"$f":"$M$5*D8","v":278.67656249999999}]
[null,null,"Prima de Servicios",8.3299999999999999E-2,{"$f":"E5*D9","v":222852.0735},{"$f":"$F$5*D9","v":1624.9630359375001},{"$f":"$G$5*D9","v":324.99260718749997},{"$f":"$H$5*D9","v":1160.6878828125},{"$f":"$I$5*D9","v":1624.9630359375001},{"$f":"$J$5*D9","v":1021.4053368750001},{"$f":"$K$5*D9","v":1949.9556431249998},{"$f":"$L$5*D9","v":1857.1006124999999},{"$f":"$M$5*D9","v":2321.375765625}]
[null,null,"Vacaciones",4.165E-2,{"$f":"E3*D10","v":111426.03675},{"$f":"$F$5*D10","v":812.48151796875004},{"$f":"$G$5*D10","v":162.49630359374999},{"$f":"$H$5*D10","v":580.34394140625},{"$f":"$I$5*D10","v":812.48151796875004},{"$f":"$J$5*D10","v":510.70266843750005},{"$f":"$K$5*D10","v":974.97782156249991},{"$f":"$L$5*D10","v":928.55030624999995},{"$f":"$M$5*D10","v":1160.6878828125}]
[null,null,"Provisión Descanso",0,{"$f":"$E$3*D11","v":0},{"$f":"$F$5*D11","v":0},{"$f":"$G$5*D11","v":0},{"$f":"$H$5*D11","v":0},{"$f":"$I$5*D11","v":0},{"$f":"$J$5*D11","v":0},{"$f":"$K$5*D11","v":0},{"$f":"$L$5*D11","v":0},{"$f":"$M$5*D11","v":0}]
[null,null,"Total",{"$f":"SUM(D7:D11)","v":0.21824999999999997},583883.13375000004,4257.4811835937508,851.49623671874986,3041.0579882812499,4257.4811835937508,2676.1310296875004,5108.9774203124998,4865.6927812499998,6082.1159765624998]
[]
[null,"Seguridad Social","Salud",0,{"$f":"$E$3*D14","v":0},{"$f":"F5*$D$14","v":0},{"$f":"G5*$D$14","v":0},0,0,0,0,0,0]
[null,null,"Pensión",0.12,{"$f":"$E$3*D15","v":321035.39999999997},{"$f":"F5*$D$15","v":2340.8831249999998},{"$f":"G5*$D$15","v":468.17662499999994},1672.059375,2340.8831249999998,1471.4122500000001,2809.0597499999999,2675.2950000000001,3344.1187500000001]
[null,null,"Riesgos Profesionales",4.3499999999999997E-2,{"$f":"$E$3*D16","v":116375.33249999999},{"$f":"F5*$D$16","v":848.57013281249999},{"$f":"G5*$D$16","v":169.71402656249998},606.12152343749995,848.57013281249999,533.38694062499997,1018.2841593749999,969.79443749999996,1212.2430468749999]
[null,null,"Total",{"$f":"SUM(D14:D16)","v":0.16349999999999998},437410.73249999993,3189.4532578124999,637.8906515624999,2278.1808984375002,3189.4532578124999,2004.7991906249999,3827.3439093749998,3645.0894374999998,4556.3617968750004]
[]
[null,"Parafiscales","Caja de Compensación",0.04,{"$f":"E3*$D$19","v":107011.8},{"$f":"F3*$D$19","v":780.29437500000006},156.058875,557.35312499999998,780.29437500000006,490.47075000000007,936.35325,891.76499999999999,1114.70625]
[null,null,"ICBF",0,{"$f":"E3*$D$20","v":0},{"$f":"F3*$D$20","v":0},0,0,0,0,0,0,0]
[null,null,"Sena",0,{"$f":"E3*$D$21","v":0},{"$f":"F3*$D$21","v":0},0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D19:D21)","v":0.04},107011.8,780.29437500000006,156.058875,557.35312499999998,780.29437500000006,490.47075000000007,936.35325,891.76499999999999,1114.70625]
[]
[null,"Costos Generales del Personal","Basico",null,{"$f":"+E5","v":2675295},{"$f":"F5+F12+F17+F22","v":27734.588191406252},{"$f":"G5+G12+G17+G22","v":5546.9176382812484},{"$f":"H5+H12+H17+H22","v":19810.420136718749},27734.588191406252,17433.1697203125,33281.505829687499,31696.672218749998,39620.840273437498]
[null,null,"Prestaciones Sociales",{"$f":"D12","v":0.21824999999999997},{"$f":"E12","v":583883.13375000004},0,0,0,0,0,0,0,0]
[null,null,"Seguridad Social",{"$f":"D17","v":0.16349999999999998},{"$f":"D26*E3","v":437410.73249999993},0,0,0,0,0,0,0,0]
[null,null,"Parafiscales",{"$f":"D22","v":0.04},{"$f":"E22","v":107011.8},0,0,0,0,0,0,0,0]
[null,null,"Dotación",null,62817.549200000001,0,0,0,0,0,0,0,0]
[null,null,"Examenes Ocupacionales",null,9560]
[null,null,"Ausentismo SS & PS",0,{"$f":"D30*E3","v":0}]
[null,null,"Bienestar",0,{"$f":"E3*D31","v":0},0,0,0,0,0,0,0,0]
[null,null,"Subtotal",null,{"$f":"SUM(E24:E31)","v":3875978.2154499996},0,0,0,0,0,0,0,0]
[null,null,"Tarifa Operador",null,0,0,0,0,0,0,0,0,0]
[null,null,"ReteFuente ",0,{"$f":"+E33*D34","v":0},{"$f":"+F25*D34","v":0},{"$f":"+G25*$D$31","v":0},0,0,0,0,0,0]
[null,null,"Costo Negocio",null,{"$f":"+E32+E33+E34","v":3875978.2154499996},{"$f":"+F24+F33","v":27734.588191406252},5546.9176382812484,19810.420136718749,27734.588191406252,17433.1697203125,33281.505829687499,31696.672218749998,39620.840273437498]
[]
[]
[null,null,null,"   "]

{"sheet":"Costos Vehículo","index":2,"n_rows":41,"n_cols":43,"rows_kept":41,"cut":false,"hidden":true,"merged":[[2,31,2,33],[2,34,2,36],[2,37,2,39],[2,19,2,21],[2,1,2,2],[2,22,2,24],[2,25,2,27],[2,28,2,30],[34,1,34,2],[2,6,2,11],[1,1,1,11],[2,16,2,18],[24,1,24,2],[13,6,13,7],[14,6,14,7],[12,6,12,7],[2,15,3,15],[15,6,15,7],[6,1,14,1],[15,1,23,1],[25,1,32,1],[3,1,5,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0311999999999999]
["<<<<<<<<<<<<<","Costos",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costos Variables x Kilómentro"]
[null,"Seguros e Impuestos",null,"Mes","Año 2019",null,"Mantenimiento Termo",null,null,null,null,null,null,null,null,"Gtos Mtto","Carry",null,null,"Luv",null,null,"NHR",null,null,"NKR",null,null,"NPR",null,null,"Sencillo",null,null,"Dobletroque",null,null,"TractoMula"]
[null,"SOAT","< 5 Ton",{"$f":"E4/12","v":61033.333333333336},732400,null,"Descripción","Cant","Valor","Frecuencia","Total Mes","Total Año",null,null,1.04,null,"Frec/km","Precio","$/Km","Frec/km","Precio","$/Km","Frec/km","Precio","$/Km","Frec/km","Precio","$/Km","Frec/km","Precio","$/Km","Frecuencia / Km","Precio","$/Km","Frec/km","Precio","$/Km","Frec/km","Precio","$/Km"]
[null,null,"5 - 15 Ton",{"$f":"E5/12","v":88125},1057500,null,"Filtro de Aceite Motor",1,36660.088080000001,"4 / Año",{"$f":"L5/12","v":12220.02936},{"$f":"I5*4","v":146640.35232000001},null,null,null,"Motor",250000,5003929.7609599996,{"$f":"R5/Q5","v":20.015719043839997},250000,5204086.9513983997,{"$f":"U5/T5","v":20.816347805593598},250000,6299596.4442111989,{"$f":"X5/W5","v":25.198385776844795},250000,6847415.323007999,{"$f":"AA5/Z5","v":27.389661292031995},250000,8901704.0523007996,{"$f":"AD5/AC5","v":35.606816209203195},400000,14799782.399999999,{"$f":"AG5/AF5","v":36.999455999999995},550000,19733043.199999999,{"$f":"AJ5/AI5","v":35.878260363636365},350000,24666303.999999996,{"$f":"AM5/AL5","v":70.475154285714268}]
[null,null,"> 15 Ton",{"$f":"E6/12","v":111416.66666666667},1337000,null,"Filtro de Aceite By Pass",1,37517.633999999998,"4 / Año",12505.877999999999,150070.53599999999,null,null,null,"Caja",250000,1975277.6243199997,7.9011104972799986,250000,2054288.7292927997,8.2171549171711984,250000,2465120.8221952002,9.8604832887808005,250000,2465120.8221952002,9.8604832887808005,250000,2738966.1292031999,10.955864516812799,250000,3083287.9999999995,12.333151999999998,350000,3699945.5999999996,10.571273142857141,180000,4933260.8,{"$f":"AM6/AL6","v":27.407004444444443}]
[null,"Revisión Tecno Mecanica","Carry",{"$f":"E7/12","v":21101.916666666668},253223,null,"Filtro Combustible",1,29263.754519999999,"4 / Año",9754.5848399999995,117055.01807999999,null,null,null,"Embrague",50000,658466.98527999991,13.169339705599999,50000,684805.66469120001,13.696113293824,100000,821664.1858047999,8.2166418580479998,120000,821664.1858047999,6.8472015483733326,120000,1095637.7575936001,9.1303146466133338,250000,1539177.3695999999,6.1567094783999998,300000,3823277.1199999996,12.744257066666666,300000,3823277.1199999996,12.744257066666666]
[null,null,"Luv",{"$f":"E8/12","v":21101.916666666668},253223,null,"Filtro de Aire",1,34301.836799999997,"4 / Año",11433.945599999999,137207.34719999999,null,null,null,"Diferencial",500000,1053497.84384,2.10699568768,500000,1095637.7575936001,2.1912755151872001,400000,2054288.7292927997,5.1357218232319992,400000,2054288.7292927997,5.1357218232319992,180000,2054288.7292927997,11.412715162737776,250000,2821825.1775999996,11.287300710399998,350000,3453282.56,9.8665216000000004,350000,4933260.8,14.095030857142856]
[null,null,"NHR",{"$f":"E9/12","v":21101.916666666668},253223,null,"Aceite 15W40",10,113839.22087999999,"4 / Año",37946.40696,455356.88351999997,null,null,null,"Frenos",15000,197577.09503999999,13.171806336,15000,205480.17884160002,13.698678589440002,30000,547818.87879680004,18.260629293226668,30000,547818.87879680004,18.260629293226668,30000,1095637.7575936001,36.521258586453335,30000,1139463.267897344,37.982108929911469,40000,1479978.2399999998,36.999455999999995,40000,3083287.9999999995,77.082199999999986]
[null,null,"NKR",21101.916666666668,253223,null,"Mano de Obra",1,137314.54044000001,"4 / Año",45771.513480000001,549258.16176000005,null,null,null,"Dirección",120000,658466.98527999991,5.4872248773333325,120000,684805.66469120001,5.7067138724266666,250000,958650.97169919987,3.8346038867967995,250000,958650.97169919987,3.8346038867967995,250000,958650.97169919987,3.8346038867967995,250000,996997.01056716789,3.9879880422686718,120000,369994.55999999994,3.0832879999999996,120000,431660.32,3.5971693333333334]
[null,null,"NPR",28710.916666666668,344531,null,"Total",null,null,null,{"$f":"SUM(K5:K10)","v":129632.35824},{"$f":"SUM(L5:L10)","v":1555588.2988800001},null,null,null,"Electricos",250000,1053497.84384,4.21399137536,250000,1095637.7575936001,4.3825510303744002,350000,1643328.3716095998,4.6952239188845706,350000,1643328.3716095998,4.6952239188845706,350000,1643328.3716095998,4.6952239188845706,250000,1233315.2,4.9332608000000002,250000,2466630.4,9.8665216000000004,250000,2466630.4,9.8665216000000004]
[null,null,"dobletroque",28710.916666666668,344531,null,null,null,null,null,null,null,null,null,null,"Suspención",50000,426666.62675519998,8.5333325351039999,50000,493036.99091712001,9.8607398183424007,120000,547818.87879680004,4.5651573233066669,120000,547818.87879680004,4.5651573233066669,120000,684805.66469120001,5.7067138724266666,40000,345328.25599999994,8.6332063999999988,40000,1849972.7999999998,46.249319999999997,40000,1849972.7999999998,46.249319999999997]
[null,null,"tractomula",{"$f":"E13/12","v":28710.916666666668},344531,null,"Alimentación Día/Persona",null,60000,null,null,null,null,null,null,"Eje Delantero",0.1,0,0,0.1,0,0,150000,273845.30700799997,1.8256353800533331,150000,273845.30700799997,1.8256353800533331,120000,273845.30700799997,2.2820442250666666,120000,616657.6,5.1388133333333332,120000,986652.15999999992,8.2221013333333328,120000,1233315.2,10.277626666666666]
[null,null,"Sencillo",28710.916666666668,344531,null,"Hospedaje Día/Persona",null,50000,null,null,null,null,null,null,"Eje Trasero",60000,237043.18143999996,3.950719690666666,60000,246524.90869759995,4.1087484782933323,130000,142373.90668799999,1.0951838975999999,130000,142373.90668799999,1.0951838975999999,120000,205480.17884160002,1.7123348236800002,120000,221996.73599999998,1.8499727999999998,120000,295995.64799999993,2.4666303999999992,120000,616657.6,5.1388133333333332]
[null,null,null,null,null,null,"Alimentación Día/Persona (>= 2 Días)",null,{"$f":"I13*2","v":120000},null,null,null,null,null,null,"Sub Total",null,null,{"$f":"SUM(S5:S14)","v":78.550239748863973},null,0,{"$f":"SUM(V5:V14)","v":82.678323320652794},null,null,{"$f":"SUM(Y5:Y14)","v":82.687666446773605},null,null,{"$f":"SUM(AB5:AB14)","v":83.509501652286147},null,null,{"$f":"SUM(AE5:AE14)","v":121.85788984867514},null,null,{"$f":"SUM(AH5:AH14)","v":129.30196849431346},null,null,{"$f":"SUM(AK5:AK14)","v":175.94762950649348},null,null,{"$f":"SUM(AN5:AN14)","v":276.93309758730157}]
[null,"Seguros","Carry",{"$f":"E16/12","v":163768.46086473597},1965221.5303768318,null,"Lavado Furgón",null,50000,null,null,null,null,null,null,"Combustible",30,{"$f":"'Estimar Flete'!$G$9","v":8900},{"$f":"R16/Q16","v":296.66666666666669},23,{"$f":"R16","v":8900},{"$f":"U16/T16","v":386.95652173913044},20,{"$f":"R16","v":8900},{"$f":"X16/W16","v":445},19,{"$f":"R16","v":8900},{"$f":"AA16/Z16","v":468.42105263157896},17,{"$f":"R16","v":8900},{"$f":"AD16/AC16","v":523.52941176470586},10,{"$f":"R16","v":8900},{"$f":"AG16/AF16","v":890},9.6999999999999993,{"$f":"R16","v":8900},{"$f":"AJ16/AI16","v":917.52577319587635},5.4,{"$f":"AJ16","v":8900},{"$f":"AM16/AL16","v":1648.148148148148}]
[null,null,"Luv",{"$f":"E17/12","v":181964.95651637332},2183579.4781964798,null,null,null,null,null,null,null,null,null,null,"Juego de Llantas",60000,1236639.7888,20.610663146666667,60000,1479021.1874048,24.650353123413332,60000,2191147.2504063998,36.519120840106666,40000,3286785.0079999994,82.169625199999984,60000,4930113.3796095997,82.168556326826661,80000,6402977.8575359993,80.037223219199987,120000,12333151.999999998,102.77626666666666,120000,27132934.399999995,226.10778666666661,null,{"$f":"AM17/22","v":1233315.1999999997},{"$f":"AP17/AL17","v":10.277626666666665}]
[null,null,"NHR",{"$f":"E18/12","v":186048.13425952001},2232577.6111142403,null,"Tipo Vehículo","Costo Vble x Km","Cost sin Combust","Rend/Galón","Refrigerado","Vble x Km Ref",null,null,null,"Aceite Motor 8/4",5000,171806.16959999999,34.361233919999997,5000,205480.17884160002,41.096035768320007,5000,109538.12280319998,21.907624560639995,5000,109538.12280319998,21.907624560639995,5000,191755.84729600002,38.351169459200001,5000,209663.58399999997,41.932716799999994,15000,863320.64,57.554709333333335,15000,1109983.68,73.99891199999999,null,null,{"$f":"2500000/270000","v":9.2592592592592595}]
[null,null,"NKR",304639.33400437335,3655672.0080524804,null,"Carry",{"$f":"$S$27","v":433.24170545553073},{"$f":"S26","v":136.57503878886405},{"$f":"Q16","v":30},{"$f":"J19-3","v":27},{"$f":"I19+$R$16/J19","v":433.24170545553073},null,null,null,"Filtro Aceite",0.1,0,0,0.1,0,0,5000,17700.539750399999,3.5401079500799999,5000,17700.539750399999,3.5401079500799999,5000,34888.020377599998,6.9776040755199995,5000,44399.347199999997,8.8798694399999984,15000,117164.94399999997,7.810996266666665,15000,184997.27999999997,12.333151999999998,null,null,{"$f":"+AQ18*22","v":203.7037037037037}]
[null,null,"NPR",578816.07034229336,6945792.8441075198,null,"Luv",{"$f":"$V$27","v":539.03250471162323},{"$f":"V26","v":152.0759829724928},{"$f":"T16","v":23},{"$f":"J20-3","v":20},{"$f":"I20+$R$16/J20","v":539.03250471162323},null,null,null,"Filtro Combustible",0.1,0,0,0.1,0,0,5000,16161.362380799997,3.2322724761599995,5000,16161.362380799997,3.2322724761599995,5000,109538.12280319998,21.907624560639995,5000,109538.12280319998,21.907624560639995,15000,96198.585599999991,6.4132390399999997,15000,14183.124799999998,0.94554165333333318]
[null,null,"Dobletroque",{"$f":"E21/12","v":878795},10545540,null,"NHR",{"$f":"Y27","v":609.3110974552003},{"$f":"Y26","v":164.3110974552003},{"$f":"W16","v":20},{"$f":"J21-3","v":17},609.3110974552003,null,null,null,"Filtro Aire",0.1,0,0,0.1,0,0,5000,36170.668185599992,7.2341336371199985,5000,36170.668185599992,7.2341336371199985,5000,35529.344281599995,7.105868856319999,12000,110998.36799999999,9.2498639999999988,30000,246663.03999999998,8.2221013333333328,30000,246663.03999999998,8.2221013333333328]
[null,null,"Tractomula",{"$f":"E22/12","v":878795},10545540,null,"NKR",{"$f":"AB27","v":679.27182866210501},{"$f":"AB26","v":210.85077603052605},{"$f":"Z16","v":19},{"$f":"J22-3","v":16},679.27182866210501,null,null,null,"Aceite Caja de Cambios",30000,91587.059199999989,3.0529019733333329,30000,109538.12280319998,3.6512707601066658,40000,41044.729855999998,1.0261182464,40000,41044.729855999998,1.0261182464,40000,68493.392947199987,1.7123348236799998,72000,246663.03999999998,3.4258755555555553,250000,443993.47199999995,1.7759738879999998,250000,443993.47199999995,1.7759738879999998]
[null,null,"Sencillo",608987.55378656008,7307850.6454387205,null,"NPR",{"$f":"AE27","v":815.58397700324758},{"$f":"AE26","v":292.05456523854173},{"$f":"AC16","v":17},{"$f":"J23-3","v":14},815.58397700324758,null,null,null,"Aceite Diferencial",0.1,0,0,0.1,0,0,40000,52075.501004799997,1.3018875251199999,40000,54769.061401599989,1.3692265350399997,40000,68493.392947199987,1.7123348236799998,72000,443993.47199999995,6.1665759999999992,250000,887986.9439999999,3.5519477759999996,250000,887986.9439999999,3.5519477759999996]
[null,null,null,null,null,null,"Dobletroque",{"$f":"+AK27","v":1290.5482020972788},{"$f":"+AK26","v":373.02242890140246},{"$f":"+AI16","v":9.6999999999999993},{"$f":"J24-2","v":7.6999999999999993},1290.5482020972788,null,null,null,"Engrase",0.1,0,0,0.1,0,0,2000,13724.331545599998,6.8621657727999992,2000,13724.331545599998,6.8621657727999992,2000,20522.364927999999,10.261182463999999,2000,20522.364927999999,10.261182463999999,4400,39466.086399999993,8.9695650909090894,4400,39466.086399999993,8.9695650909090894]
[null,"Sistema de Monitoreo",null,{"$f":"E25/12","v":53333.333333333336},640000,null,"Tractomula",{"$f":"+AN27","v":2260.986226143692},{"$f":"+AN26","v":612.83807799554393},{"$f":"+AL16","v":5.4},{"$f":"J25-2","v":3.4000000000000004},2260.986226143692,null,null,null,"Sub Total",null,null,{"$f":"SUM(S16:S24)","v":354.69146570666675},null,null,{"$f":"SUM(V16:V24)","v":456.35418139097044},null,null,{"$f":"SUM(Y16:Y24)","v":526.62343100842668},null,null,{"$f":"SUM(AB16:AB24)","v":595.76232700981882},null,null,{"$f":"SUM(AE16:AE24)","v":693.72608715457238},null,null,{"$f":"SUM(AH16:AH24)","v":1071.8609320393957},null,null,{"$f":"SUM(AK16:AK24)","v":1114.6005725907853},null,null,{"$f":"SUM(AN16:AN24)","v":1984.0531285563902}]
[null,"Impto de Rodamiento","Carry",{"$f":"E26/12","v":23101.535339999999},277218.42407999997,null,"Sencillo",{"$f":"AH27","v":1201.1629005337093},{"$f":"AH26","v":311.16290053370926},{"$f":"AF16","v":10},{"$f":"J26-2","v":8},1201.1629005337093,null,null,null,null,null,null,{"$f":"S27-S16","v":136.57503878886405},null,null,{"$f":"V27-V16","v":152.0759829724928},null,null,{"$f":"Y27-Y16","v":164.3110974552003},null,null,{"$f":"AB27-AB16","v":210.85077603052605},null,null,{"$f":"AE27-AE16","v":292.05456523854173},null,null,{"$f":"AH27-AH16","v":311.16290053370926},null,null,{"$f":"AK27-AK16","v":373.02242890140246},null,null,{"$f":"AN27-AN16","v":612.83807799554393}]
[null,null,"Luv",{"$f":"E27/12","v":25668.372599999999},308020.47119999997,null,"Concepto","% / Valor",null,"Concepto","Valor",null,null,null,null,"Total $ / Km Recorrido",null,null,{"$f":"S15+S25","v":433.24170545553073},null,null,{"$f":"V15+V25","v":539.03250471162323},null,null,{"$f":"Y15+Y25","v":609.3110974552003},null,null,{"$f":"AB15+AB25","v":679.27182866210501},null,null,{"$f":"AE15+AE25","v":815.58397700324758},null,null,{"$f":"AH15+AH25","v":1201.1629005337093},null,null,{"$f":"AK15+AK25","v":1290.5482020972788},null,null,{"$f":"AN15+AN25","v":2260.986226143692}]
[null,null,"NHR",51197.997239999997,614375.96687999996,null,"% de Intermediación",{"$f":"'Estimar Flete'!J13","v":0.2},null,"Hora Extra Pres",{"$f":"Salarios!P2/8*1.25","v":13484.375}]
[null,null,"NKR",57996.647279999997,695959.76735999994,null,"Retención en la Fuente",5.2139999999999999E-2,null,"Hora Extra Dir",{"$f":"Salarios!H35","v":19810.420136718749}]
[null,null,"NPR",78623.843999999997,943486.12799999991,null,"Costo x Persona Día",{"$f":"Salarios!$E$35/26","v":149076.08520961535},null,"Recargo Nocturno Pre",{"$f":"H31/8*0.35","v":3775.6249999999995}]
[null,null,"Dobletroque",{"$f":"E31/12","v":101748.504},1220982.048,null,"Costo x Persona Día Temp",{"$f":"Salarios!P2","v":86300},null,"Recargo Nocturno Dir",{"$f":"Salarios!$G$35","v":5546.9176382812484}]
[null,null,"Tractomula",{"$f":"E32/12","v":101748.504},1220982.048]
[null,null,"Sencillo",101748.504,1220982.048]
[]
[null,"Lavados",null,100000,{"$f":"D35*12","v":1200000}]
[]
[]
[null,null,null,"año","Plataforma de Monitoreo",null,null,640000]
[null,null,null,"año","Monitoreo + alquiler caja",null,null,1801660]
[null,null,null,"año","Monitoreo + caja (si es el proveedor actual)",null,null,1642200]
[null,null,null,"año","Monitoreo + caja (si es con instalación de GPS)",null,null,2237200]

{"sheet":"Rutas","index":3,"n_rows":59,"n_cols":50,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[]
["Nombre Ruta","Tipo de Vehículo","TIEMPO ESTIMADO","Vehículo con Refrigeración","Lavado Furgón","N° de Auxiliares Directos","N° de Auxiliares por Prestación","Alimentación","Kilometraje Ruta","Costo Galón Combustible","Costo Peajes y Otros",null,"% de Utilidad Propietario","Horas Extra Generadas","Horas Extra Conductor","% de Intermediación","Costo Personal Directo","Soat","RTM","Seguros","Monitoreo","Imp. Rodamiento","Lavadas Generales","Lavadas Furgón","Mtto Termo","Alimentación Directos","Hospedaje Directos","Peajes y Otros","Costo Variable x Km","Horas Extra Directos ($)","Utilidad Propietario","Rete Fuente","Flete sugerido Propietario","Costo Personal x Prestación","Horas Extra Prestación ($)","Alimentación Personal Prest","Hospedaje Personal Prest","Total Costo Aux","Costo Ruta","Intermediación","Tarifa Cliente Sugerida",null,null,"Flete Propietario","Tarifa Cliente"]
["BARRANQUILLA_BOSCONIA","tractomula",{"$f":"VLOOKUP(A3,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:38:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A3,'[1]NACIONAL '!B$2:C$58,2,0)","v":207},8871,{"$f":"VLOOKUP(A3,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":136200},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F3*'Costos Vehículo'!$H$30*L3,\"\")","v":149076.08520961535},{"$f":"IF(OR(B3='Costos Vehículo'!$C$7,B3='Costos Vehículo'!$C$8,B3='Costos Vehículo'!$C$9,B3='Costos Vehículo'!$C$10,B3='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B3='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":0},{"$f":"IFERROR(VLOOKUP(B3,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B3,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":33799.807692307695},{"$f":"IF(B3<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B3,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B3<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E3=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D3=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H3=\"Sí\",L3>1),'Costos Vehículo'!$I$13*SUM(F3)+'Costos Vehículo'!$I$15*(L3-1)*SUM(F3),IF(H3=\"Sí\",'Costos Vehículo'!$I$13*SUM(F3),0))","v":60000},{"$f":"IF(L3>1,'Costos Vehículo'!$I$14*SUM(F3)*(L3-1),0)","v":0},{"$f":"IFERROR(K3,0)","v":136200},{"$f":"IFERROR(IF(D3=\"Sí\",(VLOOKUP(B3,'Costos Vehículo'!$G$19:$I$26,3,0)+J3/VLOOKUP(B3,'Costos Vehículo'!$G$19:$L$26,5,0))*I3,(VLOOKUP(B3,'Costos Vehículo'!$G$19:$I$26,3,0)+J3/VLOOKUP(B3,'Costos Vehículo'!$G$19:$J$26,4,0))*I3),0)","v":466912.48214507755},{"$f":"IFERROR(IF(O3=\"Sí\",N3*SUM(F3)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},{"$f":"IFERROR(SUM(Q3:AD3)/(1-M3)-SUM(Q3:AD3),0)","v":203425.00268197956},{"$f":"SUM(Q3:AE3)*'Costos Vehículo'!$H$29","v":58925.442443546774},{"$f":"SUM(Q3:AF3)","v":1189064.3462323227},{"$f":"IFERROR(G3*'Costos Vehículo'!$H$31*L3,0)","v":86300},{"$f":"IFERROR(N3*SUM(G3)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H3=\"Sí\",L3>1),'Costos Vehículo'!$I$13*SUM(G3)+'Costos Vehículo'!$I$15*(L3-1)*SUM(G3),IF(H3=\"Sí\",'Costos Vehículo'!$I$13*SUM(G3),0))","v":60000},{"$f":"IF(L3>1,'Costos Vehículo'!$I$14*SUM(G3)*(L3-1),0)","v":0},{"$f":"SUM(AH3:AK3)","v":159784.375},{"$f":"SUM(AG3:AK3)","v":1348848.7212323227},{"$f":"AO3-AM3","v":306180.38457420841},{"$f":"IFERROR(AM3/(1-P3),\"\")","v":1655029.1058065312},null,null,122000,153000,null,null,{"$f":"SUM(AH3:AK3)","v":159784.375}]
["BARRANQUILLA_SANTA MARTA","dobletroque",{"$f":"VLOOKUP(A4,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"01:56:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A4,'[1]NACIONAL '!B$2:C$58,2,0)","v":105},8871,{"$f":"VLOOKUP(A4,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":42800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F4*'Costos Vehículo'!$H$30*L4,\"\")","v":149076.08520961535},{"$f":"IF(OR(B4='Costos Vehículo'!$C$7,B4='Costos Vehículo'!$C$8,B4='Costos Vehículo'!$C$9,B4='Costos Vehículo'!$C$10,B4='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B4='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":0},{"$f":"IFERROR(VLOOKUP(B4,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B4,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":33799.807692307695},{"$f":"IF(B4<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B4,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B4<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E4=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D4=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H4=\"Sí\",L4>1),'Costos Vehículo'!$I$13*SUM(F4)+'Costos Vehículo'!$I$15*(L4-1)*SUM(F4),IF(H4=\"Sí\",'Costos Vehículo'!$I$13*SUM(F4),0))","v":60000},{"$f":"IF(L4>1,'Costos Vehículo'!$I$14*SUM(F4)*(L4-1),0)","v":0},{"$f":"IFERROR(K4,0)","v":42800},{"$f":"IFERROR(IF(D4=\"Sí\",(VLOOKUP(B4,'Costos Vehículo'!$G$19:$I$26,3,0)+J4/VLOOKUP(B4,'Costos Vehículo'!$G$19:$L$26,5,0))*I4,(VLOOKUP(B4,'Costos Vehículo'!$G$19:$I$26,3,0)+J4/VLOOKUP(B4,'Costos Vehículo'!$G$19:$J$26,4,0))*I4),0)","v":135193.64369444107},{"$f":"IFERROR(IF(O4=\"Sí\",N4*SUM(F4)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},{"$f":"IFERROR(SUM(Q4:AD4)/(1-M4)-SUM(Q4:AD4),0)","v":110106.23326598632},{"$f":"SUM(Q4:AE4)*'Costos Vehículo'!$H$29","v":31894.105569380699},{"$f":"SUM(Q4:AF4)","v":643595.40149152686},{"$f":"IFERROR(G4*'Costos Vehículo'!$H$31*L4,0)","v":86300},{"$f":"IFERROR(N4*SUM(G4)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H4=\"Sí\",L4>1),'Costos Vehículo'!$I$13*SUM(G4)+'Costos Vehículo'!$I$15*(L4-1)*SUM(G4),IF(H4=\"Sí\",'Costos Vehículo'!$I$13*SUM(G4),0))","v":60000},{"$f":"IF(L4>1,'Costos Vehículo'!$I$14*SUM(G4)*(L4-1),0)","v":0},{"$f":"SUM(AH4:AK4)","v":159784.375},{"$f":"SUM(AG4:AK4)","v":803379.77649152686},{"$f":"AO4-AM4","v":182362.28055329144},{"$f":"IFERROR(AM4/(1-P4),\"\")","v":985742.0570448183},null,null,165000,207000,null,null,159784.375]
["BARRANQUILLA_VALLEDUPAR","NHR",{"$f":"VLOOKUP(A5,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"05:35:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A5,'[1]NACIONAL '!B$2:C$58,2,0)","v":295},8871,{"$f":"VLOOKUP(A5,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":127600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F5*'Costos Vehículo'!$H$30*L5,\"\")","v":149076.08520961535},{"$f":"IF(OR(B5='Costos Vehículo'!$C$7,B5='Costos Vehículo'!$C$8,B5='Costos Vehículo'!$C$9,B5='Costos Vehículo'!$C$10,B5='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B5='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":2347.4358974358975},{"$f":"IFERROR(VLOOKUP(B5,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":811.61217948717956},{"$f":"IFERROR(VLOOKUP(B5,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":7155.6974715200004},{"$f":"IF(B5<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B5,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":1969.15374},{"$f":"IF(B5<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E5=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D5=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H5=\"Sí\",L5>1),'Costos Vehículo'!$I$13*SUM(F5)+'Costos Vehículo'!$I$15*(L5-1)*SUM(F5),IF(H5=\"Sí\",'Costos Vehículo'!$I$13*SUM(F5),0))","v":60000},{"$f":"IF(L5>1,'Costos Vehículo'!$I$14*SUM(F5)*(L5-1),0)","v":0},127600,{"$f":"IFERROR(IF(D5=\"Sí\",(VLOOKUP(B5,'Costos Vehículo'!$G$19:$I$26,3,0)+J5/VLOOKUP(B5,'Costos Vehículo'!$G$19:$L$26,5,0))*I5,(VLOOKUP(B5,'Costos Vehículo'!$G$19:$I$26,3,0)+J5/VLOOKUP(B5,'Costos Vehículo'!$G$19:$J$26,4,0))*I5),0)","v":179319.02374928407},{"$f":"IFERROR(IF(O5=\"Sí\",N5*SUM(F5)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},132582.48240325542,{"$f":"SUM(Q5:AE5)*'Costos Vehículo'!$H$29","v":38404.725736143002},774974.07242089557,{"$f":"IFERROR(G5*'Costos Vehículo'!$H$31*L5,0)","v":86300},{"$f":"IFERROR(N5*SUM(G5)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H5=\"Sí\",L5>1),'Costos Vehículo'!$I$13*SUM(G5)+'Costos Vehículo'!$I$15*(L5-1)*SUM(G5),IF(H5=\"Sí\",'Costos Vehículo'!$I$13*SUM(G5),0))","v":60000},{"$f":"IF(L5>1,'Costos Vehículo'!$I$14*SUM(G5)*(L5-1),0)","v":0},159784.375,934758.44742089557,212184.43285014201,1146942.8802710376,null,null,141000,177000,null,null,159784.375]
["BOGOTA_AQUITANIA","dobletroque",{"$f":"VLOOKUP(A6,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:15:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A6,'[1]NACIONAL '!B$2:C$58,2,0)","v":244},8871,{"$f":"VLOOKUP(A6,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":132600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F6*'Costos Vehículo'!$H$30*L6,\"\")","v":149076.08520961535},{"$f":"IF(OR(B6='Costos Vehículo'!$C$7,B6='Costos Vehículo'!$C$8,B6='Costos Vehículo'!$C$9,B6='Costos Vehículo'!$C$10,B6='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B6='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":0},{"$f":"IFERROR(VLOOKUP(B6,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B6,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":33799.807692307695},{"$f":"IF(B6<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B6,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B6<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E6=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D6=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H6=\"Sí\",L6>1),'Costos Vehículo'!$I$13*SUM(F6)+'Costos Vehículo'!$I$15*(L6-1)*SUM(F6),IF(H6=\"Sí\",'Costos Vehículo'!$I$13*SUM(F6),0))","v":60000},{"$f":"IF(L6>1,'Costos Vehículo'!$I$14*SUM(F6)*(L6-1),0)","v":0},132600,{"$f":"IFERROR(IF(D6=\"Sí\",(VLOOKUP(B6,'Costos Vehículo'!$G$19:$I$26,3,0)+J6/VLOOKUP(B6,'Costos Vehículo'!$G$19:$L$26,5,0))*I6,(VLOOKUP(B6,'Costos Vehículo'!$G$19:$I$26,3,0)+J6/VLOOKUP(B6,'Costos Vehículo'!$G$19:$J$26,4,0))*I6),0)","v":314164.27677565353},{"$f":"IFERROR(IF(O6=\"Sí\",N6*SUM(F6)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},169104.66491795972,{"$f":"SUM(Q6:AE6)*'Costos Vehículo'!$H$29","v":48983.984604569014},988454.34525990114,{"$f":"IFERROR(G6*'Costos Vehículo'!$H$31*L6,0)","v":86300},{"$f":"IFERROR(N6*SUM(G6)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H6=\"Sí\",L6>1),'Costos Vehículo'!$I$13*SUM(G6)+'Costos Vehículo'!$I$15*(L6-1)*SUM(G6),IF(H6=\"Sí\",'Costos Vehículo'!$I$13*SUM(G6),0))","v":60000},{"$f":"IF(L6>1,'Costos Vehículo'!$I$14*SUM(G6)*(L6-1),0)","v":0},159784.375,1148238.7202599011,260643.14508967102,1408881.8653495722,null,null,194000,243000,null,null,159784.375]
["BOGOTA_ARMENIA","Sencillo",{"$f":"VLOOKUP(A7,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"05:37:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A7,'[1]NACIONAL '!B$2:C$58,2,0)","v":282},8871,{"$f":"VLOOKUP(A7,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":174300},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F7*'Costos Vehículo'!$H$30*L7,\"\")","v":149076.08520961535},{"$f":"IF(OR(B7='Costos Vehículo'!$C$7,B7='Costos Vehículo'!$C$8,B7='Costos Vehículo'!$C$9,B7='Costos Vehículo'!$C$10,B7='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B7='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B7,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B7,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B7<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B7,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B7<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E7=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D7=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H7=\"Sí\",L7>1),'Costos Vehículo'!$I$13*SUM(F7)+'Costos Vehículo'!$I$15*(L7-1)*SUM(F7),IF(H7=\"Sí\",'Costos Vehículo'!$I$13*SUM(F7),0))","v":60000},{"$f":"IF(L7>1,'Costos Vehículo'!$I$14*SUM(F7)*(L7-1),0)","v":0},174300,{"$f":"IFERROR(IF(D7=\"Sí\",(VLOOKUP(B7,'Costos Vehículo'!$G$19:$I$26,3,0)+J7/VLOOKUP(B7,'Costos Vehículo'!$G$19:$L$26,5,0))*I7,(VLOOKUP(B7,'Costos Vehículo'!$G$19:$I$26,3,0)+J7/VLOOKUP(B7,'Costos Vehículo'!$G$19:$J$26,4,0))*I7),0)","v":337910.13795050606},{"$f":"IFERROR(IF(O7=\"Sí\",N7*SUM(F7)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},181936.92523596587,{"$f":"SUM(Q7:AE7)*'Costos Vehículo'!$H$29","v":52701.062676684785},1063461.7584320509,{"$f":"IFERROR(G7*'Costos Vehículo'!$H$31*L7,0)","v":86300},{"$f":"IFERROR(N7*SUM(G7)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H7=\"Sí\",L7>1),'Costos Vehículo'!$I$13*SUM(G7)+'Costos Vehículo'!$I$15*(L7-1)*SUM(G7),IF(H7=\"Sí\",'Costos Vehículo'!$I$13*SUM(G7),0))","v":60000},{"$f":"IF(L7>1,'Costos Vehículo'!$I$14*SUM(G7)*(L7-1),0)","v":0},159784.375,1223246.1334320509,277669.36771156988,1500915.5011436208,null,null,162000,203000,null,null,159784.375]
["BOGOTA_BARBOSA","Sencillo",{"$f":"VLOOKUP(A8,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:41:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A8,'[1]NACIONAL '!B$2:C$58,2,0)","v":185},8871,{"$f":"VLOOKUP(A8,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":81000},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F8*'Costos Vehículo'!$H$30*L8,\"\")","v":149076.08520961535},{"$f":"IF(OR(B8='Costos Vehículo'!$C$7,B8='Costos Vehículo'!$C$8,B8='Costos Vehículo'!$C$9,B8='Costos Vehículo'!$C$10,B8='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B8='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B8,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B8,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B8<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B8,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B8<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E8=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D8=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H8=\"Sí\",L8>1),'Costos Vehículo'!$I$13*SUM(F8)+'Costos Vehículo'!$I$15*(L8-1)*SUM(F8),IF(H8=\"Sí\",'Costos Vehículo'!$I$13*SUM(F8),0))","v":60000},{"$f":"IF(L8>1,'Costos Vehículo'!$I$14*SUM(F8)*(L8-1),0)","v":0},81000,{"$f":"IFERROR(IF(D8=\"Sí\",(VLOOKUP(B8,'Costos Vehículo'!$G$19:$I$26,3,0)+J8/VLOOKUP(B8,'Costos Vehículo'!$G$19:$L$26,5,0))*I8,(VLOOKUP(B8,'Costos Vehículo'!$G$19:$I$26,3,0)+J8/VLOOKUP(B8,'Costos Vehículo'!$G$19:$J$26,4,0))*I8),0)","v":221678.63659873625},{"$f":"IFERROR(IF(O8=\"Sí\",N8*SUM(F8)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},135942.2054270407,{"$f":"SUM(Q8:AE8)*'Costos Vehículo'!$H$29","v":39377.925505366147},794612.40010003722,{"$f":"IFERROR(G8*'Costos Vehículo'!$H$31*L8,0)","v":86300},{"$f":"IFERROR(N8*SUM(G8)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H8=\"Sí\",L8>1),'Costos Vehículo'!$I$13*SUM(G8)+'Costos Vehículo'!$I$15*(L8-1)*SUM(G8),IF(H8=\"Sí\",'Costos Vehículo'!$I$13*SUM(G8),0))","v":60000},{"$f":"IF(L8>1,'Costos Vehículo'!$I$14*SUM(G8)*(L8-1),0)","v":0},159784.375,954396.77510003722,216642.21275276924,1171038.9878528065,null,null,221000,277000,null,null,159784.375]
["BOGOTÁ_BARRANQUILLA","NKR",{"$f":"VLOOKUP(A9,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"17:57:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A9,'[1]NACIONAL '!B$2:C$58,2,0)","v":979},8871,{"$f":"VLOOKUP(A9,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":426500},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F9*'Costos Vehículo'!$H$30*L9,\"\")","v":149076.08520961535},{"$f":"IF(OR(B9='Costos Vehículo'!$C$7,B9='Costos Vehículo'!$C$8,B9='Costos Vehículo'!$C$9,B9='Costos Vehículo'!$C$10,B9='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B9='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":2347.4358974358975},{"$f":"IFERROR(VLOOKUP(B9,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":811.61217948717956},{"$f":"IFERROR(VLOOKUP(B9,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":11716.897461706667},{"$f":"IF(B9<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B9,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":2230.6402800000001},{"$f":"IF(B9<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E9=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D9=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H9=\"Sí\",L9>1),'Costos Vehículo'!$I$13*SUM(F9)+'Costos Vehículo'!$I$15*(L9-1)*SUM(F9),IF(H9=\"Sí\",'Costos Vehículo'!$I$13*SUM(F9),0))","v":60000},{"$f":"IF(L9>1,'Costos Vehículo'!$I$14*SUM(F9)*(L9-1),0)","v":0},426500,{"$f":"IFERROR(IF(D9=\"Sí\",(VLOOKUP(B9,'Costos Vehículo'!$G$19:$I$26,3,0)+J9/VLOOKUP(B9,'Costos Vehículo'!$G$19:$L$26,5,0))*I9,(VLOOKUP(B9,'Costos Vehículo'!$G$19:$I$26,3,0)+J9/VLOOKUP(B9,'Costos Vehículo'!$G$19:$J$26,4,0))*I9),0)","v":663512.85710230598},{"$f":"IFERROR(IF(O9=\"Sí\",N9*SUM(F9)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},305539.7672556669,{"$f":"SUM(Q9:AE9)*'Costos Vehículo'!$H$29","v":88504.685915058217},1785947.8373354308,{"$f":"IFERROR(G9*'Costos Vehículo'!$H$31*L9,0)","v":86300},{"$f":"IFERROR(N9*SUM(G9)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H9=\"Sí\",L9>1),'Costos Vehículo'!$I$13*SUM(G9)+'Costos Vehículo'!$I$15*(L9-1)*SUM(G9),IF(H9=\"Sí\",'Costos Vehículo'!$I$13*SUM(G9),0))","v":60000},{"$f":"IF(L9>1,'Costos Vehículo'!$I$14*SUM(G9)*(L9-1),0)","v":0},159784.375,1945732.2123354308,441669.27519270522,2387401.487528136,null,null,185000,232000,null,"% Margen Actual",159784.375,null,{"$f":"'P&G Operación'!J31","v":0.16176062965487292}]
["BOGOTÁ_BUCARAMANGA","Sencillo",{"$f":"VLOOKUP(A10,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"07:36:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A10,'[1]NACIONAL '!B$2:C$58,2,0)","v":407},8871,{"$f":"VLOOKUP(A10,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":183300},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F10*'Costos Vehículo'!$H$30*L10,\"\")","v":149076.08520961535},{"$f":"IF(OR(B10='Costos Vehículo'!$C$7,B10='Costos Vehículo'!$C$8,B10='Costos Vehículo'!$C$9,B10='Costos Vehículo'!$C$10,B10='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B10='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B10,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B10,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B10<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B10,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B10<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E10=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D10=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H10=\"Sí\",L10>1),'Costos Vehículo'!$I$13*SUM(F10)+'Costos Vehículo'!$I$15*(L10-1)*SUM(F10),IF(H10=\"Sí\",'Costos Vehículo'!$I$13*SUM(F10),0))","v":60000},{"$f":"IF(L10>1,'Costos Vehículo'!$I$14*SUM(F10)*(L10-1),0)","v":0},183300,{"$f":"IFERROR(IF(D10=\"Sí\",(VLOOKUP(B10,'Costos Vehículo'!$G$19:$I$26,3,0)+J10/VLOOKUP(B10,'Costos Vehículo'!$G$19:$L$26,5,0))*I10,(VLOOKUP(B10,'Costos Vehículo'!$G$19:$I$26,3,0)+J10/VLOOKUP(B10,'Costos Vehículo'!$G$19:$J$26,4,0))*I10),0)","v":487693.00051721971},{"$f":"IFERROR(IF(O10=\"Sí\",N10*SUM(F10)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},216791.69994573214,{"$f":"SUM(Q10:AE10)*'Costos Vehículo'!$H$29","v":62797.329084280449},1267195.6621161264,{"$f":"IFERROR(G10*'Costos Vehículo'!$H$31*L10,0)","v":86300},{"$f":"IFERROR(N10*SUM(G10)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H10=\"Sí\",L10>1),'Costos Vehículo'!$I$13*SUM(G10)+'Costos Vehículo'!$I$15*(L10-1)*SUM(G10),IF(H10=\"Sí\",'Costos Vehículo'!$I$13*SUM(G10),0))","v":60000},{"$f":"IF(L10>1,'Costos Vehículo'!$I$14*SUM(G10)*(L10-1),0)","v":0},159784.375,1426980.0371161264,323915.71394660557,1750895.751062732,null,null,260000,326000,null,null,159784.375]
["BOGOTA_CALI","Sencillo",{"$f":"VLOOKUP(A11,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:39:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A11,'[1]NACIONAL '!B$2:C$58,2,0)","v":464},8871,{"$f":"VLOOKUP(A11,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":342500},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F11*'Costos Vehículo'!$H$30*L11,\"\")","v":149076.08520961535},{"$f":"IF(OR(B11='Costos Vehículo'!$C$7,B11='Costos Vehículo'!$C$8,B11='Costos Vehículo'!$C$9,B11='Costos Vehículo'!$C$10,B11='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B11='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B11,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B11,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B11<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B11,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B11<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E11=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D11=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H11=\"Sí\",L11>1),'Costos Vehículo'!$I$13*SUM(F11)+'Costos Vehículo'!$I$15*(L11-1)*SUM(F11),IF(H11=\"Sí\",'Costos Vehículo'!$I$13*SUM(F11),0))","v":60000},{"$f":"IF(L11>1,'Costos Vehículo'!$I$14*SUM(F11)*(L11-1),0)","v":0},342500,{"$f":"IFERROR(IF(D11=\"Sí\",(VLOOKUP(B11,'Costos Vehículo'!$G$19:$I$26,3,0)+J11/VLOOKUP(B11,'Costos Vehículo'!$G$19:$L$26,5,0))*I11,(VLOOKUP(B11,'Costos Vehículo'!$G$19:$I$26,3,0)+J11/VLOOKUP(B11,'Costos Vehículo'!$G$19:$J$26,4,0))*I11),0)","v":555993.98584764113},{"$f":"IFERROR(IF(O11=\"Sí\",N11*SUM(F11)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},266730.94062801986,{"$f":"SUM(Q11:AE11)*'Costos Vehículo'!$H$29","v":77263.062468583114},1559101.6215131385,{"$f":"IFERROR(G11*'Costos Vehículo'!$H$31*L11,0)","v":86300},{"$f":"IFERROR(N11*SUM(G11)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H11=\"Sí\",L11>1),'Costos Vehículo'!$I$13*SUM(G11)+'Costos Vehículo'!$I$15*(L11-1)*SUM(G11),IF(H11=\"Sí\",'Costos Vehículo'!$I$13*SUM(G11),0))","v":60000},{"$f":"IF(L11>1,'Costos Vehículo'!$I$14*SUM(G11)*(L11-1),0)","v":0},159784.375,1718885.9965131385,390176.57589562051,2109062.572408759,null,null,0,0,null,"% Margen Deseado",null,null,0.15]
["BOGOTA_CARTAGENA","Sencillo",{"$f":"VLOOKUP(A12,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"19:10:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A12,'[1]NACIONAL '!B$2:C$58,2,0)","v":1050},8871,{"$f":"VLOOKUP(A12,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":425100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F12*'Costos Vehículo'!$H$30*L12,\"\")","v":149076.08520961535},{"$f":"IF(OR(B12='Costos Vehículo'!$C$7,B12='Costos Vehículo'!$C$8,B12='Costos Vehículo'!$C$9,B12='Costos Vehículo'!$C$10,B12='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B12='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B12,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B12,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B12<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B12,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B12<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E12=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D12=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H12=\"Sí\",L12>1),'Costos Vehículo'!$I$13*SUM(F12)+'Costos Vehículo'!$I$15*(L12-1)*SUM(F12),IF(H12=\"Sí\",'Costos Vehículo'!$I$13*SUM(F12),0))","v":60000},{"$f":"IF(L12>1,'Costos Vehículo'!$I$14*SUM(F12)*(L12-1),0)","v":0},425100,{"$f":"IFERROR(IF(D12=\"Sí\",(VLOOKUP(B12,'Costos Vehículo'!$G$19:$I$26,3,0)+J12/VLOOKUP(B12,'Costos Vehículo'!$G$19:$L$26,5,0))*I12,(VLOOKUP(B12,'Costos Vehículo'!$G$19:$I$26,3,0)+J12/VLOOKUP(B12,'Costos Vehículo'!$G$19:$J$26,4,0))*I12),0)","v":1258176.0455603949},{"$f":"IFERROR(IF(O12=\"Sí\",N12*SUM(F12)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},439000.17324789264,{"$f":"SUM(Q12:AE12)*'Costos Vehículo'!$H$29","v":127163.71685080625},2566053.5682279877,{"$f":"IFERROR(G12*'Costos Vehículo'!$H$31*L12,0)","v":86300},{"$f":"IFERROR(N12*SUM(G12)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H12=\"Sí\",L12>1),'Costos Vehículo'!$I$13*SUM(G12)+'Costos Vehículo'!$I$15*(L12-1)*SUM(G12),IF(H12=\"Sí\",'Costos Vehículo'!$I$13*SUM(G12),0))","v":60000},{"$f":"IF(L12>1,'Costos Vehículo'!$I$14*SUM(G12)*(L12-1),0)","v":0},159784.375,2725837.9432279877,618748.49018058646,3344586.4334085742,null,null,0,0]
["BOGOTA_CHIQUINQUIRA","Sencillo",{"$f":"VLOOKUP(A13,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:43:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A13,'[1]NACIONAL '!B$2:C$58,2,0)","v":134},8871,{"$f":"VLOOKUP(A13,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":31800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F13*'Costos Vehículo'!$H$30*L13,\"\")","v":149076.08520961535},{"$f":"IF(OR(B13='Costos Vehículo'!$C$7,B13='Costos Vehículo'!$C$8,B13='Costos Vehículo'!$C$9,B13='Costos Vehículo'!$C$10,B13='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B13='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B13,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B13,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B13<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B13,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B13<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E13=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D13=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H13=\"Sí\",L13>1),'Costos Vehículo'!$I$13*SUM(F13)+'Costos Vehículo'!$I$15*(L13-1)*SUM(F13),IF(H13=\"Sí\",'Costos Vehículo'!$I$13*SUM(F13),0))","v":60000},{"$f":"IF(L13>1,'Costos Vehículo'!$I$14*SUM(F13)*(L13-1),0)","v":0},31800,{"$f":"IFERROR(IF(D13=\"Sí\",(VLOOKUP(B13,'Costos Vehículo'!$G$19:$I$26,3,0)+J13/VLOOKUP(B13,'Costos Vehículo'!$G$19:$L$26,5,0))*I13,(VLOOKUP(B13,'Costos Vehículo'!$G$19:$I$26,3,0)+J13/VLOOKUP(B13,'Costos Vehículo'!$G$19:$J$26,4,0))*I13),0)","v":160567.22867151705},{"$f":"IFERROR(IF(O13=\"Sí\",N13*SUM(F13)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},111727.50612594385,{"$f":"SUM(Q13:AE13)*'Costos Vehículo'!$H$29","v":32363.734274481751},653072.1016408368,{"$f":"IFERROR(G13*'Costos Vehículo'!$H$31*L13,0)","v":86300},{"$f":"IFERROR(N13*SUM(G13)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H13=\"Sí\",L13>1),'Costos Vehículo'!$I$13*SUM(G13)+'Costos Vehículo'!$I$15*(L13-1)*SUM(G13),IF(H13=\"Sí\",'Costos Vehículo'!$I$13*SUM(G13),0))","v":60000},{"$f":"IF(L13>1,'Costos Vehículo'!$I$14*SUM(G13)*(L13-1),0)","v":0},159784.375,812856.4766408368,184513.43334792007,997369.90998875687,null,null,0,0]
["BOGOTA_CUCUTA","Sencillo",{"$f":"VLOOKUP(A14,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"11:35:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A14,'[1]NACIONAL '!B$2:C$58,2,0)","v":557},8871,{"$f":"VLOOKUP(A14,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":145700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F14*'Costos Vehículo'!$H$30*L14,\"\")","v":149076.08520961535},{"$f":"IF(OR(B14='Costos Vehículo'!$C$7,B14='Costos Vehículo'!$C$8,B14='Costos Vehículo'!$C$9,B14='Costos Vehículo'!$C$10,B14='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B14='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B14,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B14,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B14<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B14,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B14<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E14=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D14=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H14=\"Sí\",L14>1),'Costos Vehículo'!$I$13*SUM(F14)+'Costos Vehículo'!$I$15*(L14-1)*SUM(F14),IF(H14=\"Sí\",'Costos Vehículo'!$I$13*SUM(F14),0))","v":60000},{"$f":"IF(L14>1,'Costos Vehículo'!$I$14*SUM(F14)*(L14-1),0)","v":0},145700,{"$f":"IFERROR(IF(D14=\"Sí\",(VLOOKUP(B14,'Costos Vehículo'!$G$19:$I$26,3,0)+J14/VLOOKUP(B14,'Costos Vehículo'!$G$19:$L$26,5,0))*I14,(VLOOKUP(B14,'Costos Vehículo'!$G$19:$I$26,3,0)+J14/VLOOKUP(B14,'Costos Vehículo'!$G$19:$J$26,4,0))*I14),0)","v":667432.43559727608},{"$f":"IFERROR(IF(O14=\"Sí\",N14*SUM(F14)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},247993.03935354948,{"$f":"SUM(Q14:AE14)*'Costos Vehículo'!$H$29","v":71835.317066078191},1449574.4245857978,{"$f":"IFERROR(G14*'Costos Vehículo'!$H$31*L14,0)","v":86300},{"$f":"IFERROR(N14*SUM(G14)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H14=\"Sí\",L14>1),'Costos Vehículo'!$I$13*SUM(G14)+'Costos Vehículo'!$I$15*(L14-1)*SUM(G14),IF(H14=\"Sí\",'Costos Vehículo'!$I$13*SUM(G14),0))","v":60000},{"$f":"IF(L14>1,'Costos Vehículo'!$I$14*SUM(G14)*(L14-1),0)","v":0},159784.375,1609358.7995857978,365314.57413910772,1974673.3737249055,null,null,0,0]
["BOGOTA_DORADA","Sencillo",{"$f":"VLOOKUP(A15,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:37:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A15,'[1]NACIONAL '!B$2:C$58,2,0)","v":204},8871,{"$f":"VLOOKUP(A15,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":105200},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F15*'Costos Vehículo'!$H$30*L15,\"\")","v":149076.08520961535},{"$f":"IF(OR(B15='Costos Vehículo'!$C$7,B15='Costos Vehículo'!$C$8,B15='Costos Vehículo'!$C$9,B15='Costos Vehículo'!$C$10,B15='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B15='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B15,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B15,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B15<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B15,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B15<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E15=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D15=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H15=\"Sí\",L15>1),'Costos Vehículo'!$I$13*SUM(F15)+'Costos Vehículo'!$I$15*(L15-1)*SUM(F15),IF(H15=\"Sí\",'Costos Vehículo'!$I$13*SUM(F15),0))","v":60000},{"$f":"IF(L15>1,'Costos Vehículo'!$I$14*SUM(F15)*(L15-1),0)","v":0},105200,{"$f":"IFERROR(IF(D15=\"Sí\",(VLOOKUP(B15,'Costos Vehículo'!$G$19:$I$26,3,0)+J15/VLOOKUP(B15,'Costos Vehículo'!$G$19:$L$26,5,0))*I15,(VLOOKUP(B15,'Costos Vehículo'!$G$19:$I$26,3,0)+J15/VLOOKUP(B15,'Costos Vehículo'!$G$19:$J$26,4,0))*I15),0)","v":244445.63170887672},{"$f":"IFERROR(IF(O15=\"Sí\",N15*SUM(F15)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},146252.03362194961,{"$f":"SUM(Q15:AE15)*'Costos Vehículo'!$H$29","v":42364.339072491428},854875.63697221188,{"$f":"IFERROR(G15*'Costos Vehículo'!$H$31*L15,0)","v":86300},{"$f":"IFERROR(N15*SUM(G15)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H15=\"Sí\",L15>1),'Costos Vehículo'!$I$13*SUM(G15)+'Costos Vehículo'!$I$15*(L15-1)*SUM(G15),IF(H15=\"Sí\",'Costos Vehículo'!$I$13*SUM(G15),0))","v":60000},{"$f":"IF(L15>1,'Costos Vehículo'!$I$14*SUM(G15)*(L15-1),0)","v":0},159784.375,1014660.0119722119,230321.59780964337,1244981.6097818553]
["BOGOTA_DUITAMA","Sencillo",{"$f":"VLOOKUP(A16,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:02:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A16,'[1]NACIONAL '!B$2:C$58,2,0)","v":195},8871,{"$f":"VLOOKUP(A16,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":107300},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F16*'Costos Vehículo'!$H$30*L16,\"\")","v":149076.08520961535},{"$f":"IF(OR(B16='Costos Vehículo'!$C$7,B16='Costos Vehículo'!$C$8,B16='Costos Vehículo'!$C$9,B16='Costos Vehículo'!$C$10,B16='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B16='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B16,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B16,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B16<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B16,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B16<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E16=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D16=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H16=\"Sí\",L16>1),'Costos Vehículo'!$I$13*SUM(F16)+'Costos Vehículo'!$I$15*(L16-1)*SUM(F16),IF(H16=\"Sí\",'Costos Vehículo'!$I$13*SUM(F16),0))","v":60000},{"$f":"IF(L16>1,'Costos Vehículo'!$I$14*SUM(F16)*(L16-1),0)","v":0},107300,{"$f":"IFERROR(IF(D16=\"Sí\",(VLOOKUP(B16,'Costos Vehículo'!$G$19:$I$26,3,0)+J16/VLOOKUP(B16,'Costos Vehículo'!$G$19:$L$26,5,0))*I16,(VLOOKUP(B16,'Costos Vehículo'!$G$19:$I$26,3,0)+J16/VLOOKUP(B16,'Costos Vehículo'!$G$19:$J$26,4,0))*I16),0)","v":233661.26560407333},{"$f":"IFERROR(IF(O16=\"Sí\",N16*SUM(F16)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},144345.70935504162,{"$f":"SUM(Q16:AE16)*'Costos Vehículo'!$H$29","v":41812.140476510394},843732.7480045195,{"$f":"IFERROR(G16*'Costos Vehículo'!$H$31*L16,0)","v":86300},{"$f":"IFERROR(N16*SUM(G16)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H16=\"Sí\",L16>1),'Costos Vehículo'!$I$13*SUM(G16)+'Costos Vehículo'!$I$15*(L16-1)*SUM(G16),IF(H16=\"Sí\",'Costos Vehículo'!$I$13*SUM(G16),0))","v":60000},{"$f":"IF(L16>1,'Costos Vehículo'!$I$14*SUM(G16)*(L16-1),0)","v":0},159784.375,1003517.1230045195,227792.23037525907,1231309.3533797786]
["BOGOTA_FLORENCIA","Sencillo",{"$f":"VLOOKUP(A17,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"10:01:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A17,'[1]NACIONAL '!B$2:C$58,2,0)","v":534},8871,{"$f":"VLOOKUP(A17,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":216100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F17*'Costos Vehículo'!$H$30*L17,\"\")","v":149076.08520961535},{"$f":"IF(OR(B17='Costos Vehículo'!$C$7,B17='Costos Vehículo'!$C$8,B17='Costos Vehículo'!$C$9,B17='Costos Vehículo'!$C$10,B17='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B17='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B17,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B17,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B17<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B17,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B17<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E17=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D17=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H17=\"Sí\",L17>1),'Costos Vehículo'!$I$13*SUM(F17)+'Costos Vehículo'!$I$15*(L17-1)*SUM(F17),IF(H17=\"Sí\",'Costos Vehículo'!$I$13*SUM(F17),0))","v":60000},{"$f":"IF(L17>1,'Costos Vehículo'!$I$14*SUM(F17)*(L17-1),0)","v":0},216100,{"$f":"IFERROR(IF(D17=\"Sí\",(VLOOKUP(B17,'Costos Vehículo'!$G$19:$I$26,3,0)+J17/VLOOKUP(B17,'Costos Vehículo'!$G$19:$L$26,5,0))*I17,(VLOOKUP(B17,'Costos Vehículo'!$G$19:$I$26,3,0)+J17/VLOOKUP(B17,'Costos Vehículo'!$G$19:$J$26,4,0))*I17),0)","v":639872.38888500084},{"$f":"IFERROR(IF(O17=\"Sí\",N17*SUM(F17)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},257396.93153865985,{"$f":"SUM(Q17:AE17)*'Costos Vehículo'!$H$29","v":74559.311169031804},1504542.2641615865,{"$f":"IFERROR(G17*'Costos Vehículo'!$H$31*L17,0)","v":86300},{"$f":"IFERROR(N17*SUM(G17)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H17=\"Sí\",L17>1),'Costos Vehículo'!$I$13*SUM(G17)+'Costos Vehículo'!$I$15*(L17-1)*SUM(G17),IF(H17=\"Sí\",'Costos Vehículo'!$I$13*SUM(G17),0))","v":60000},{"$f":"IF(L17>1,'Costos Vehículo'!$I$14*SUM(G17)*(L17-1),0)","v":0},159784.375,1664326.6391615865,377791.93649680191,2042118.5756583884]
["BOGOTA_FUSA","Sencillo",{"$f":"VLOOKUP(A18,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:02:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A18,'[1]NACIONAL '!B$2:C$58,2,0)","v":82.4},8871,{"$f":"VLOOKUP(A18,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":15600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F18*'Costos Vehículo'!$H$30*L18,\"\")","v":149076.08520961535},{"$f":"IF(OR(B18='Costos Vehículo'!$C$7,B18='Costos Vehículo'!$C$8,B18='Costos Vehículo'!$C$9,B18='Costos Vehículo'!$C$10,B18='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B18='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B18,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B18,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B18<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B18,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B18<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E18=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D18=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H18=\"Sí\",L18>1),'Costos Vehículo'!$I$13*SUM(F18)+'Costos Vehículo'!$I$15*(L18-1)*SUM(F18),IF(H18=\"Sí\",'Costos Vehículo'!$I$13*SUM(F18),0))","v":60000},{"$f":"IF(L18>1,'Costos Vehículo'!$I$14*SUM(F18)*(L18-1),0)","v":0},15600,{"$f":"IFERROR(IF(D18=\"Sí\",(VLOOKUP(B18,'Costos Vehículo'!$G$19:$I$26,3,0)+J18/VLOOKUP(B18,'Costos Vehículo'!$G$19:$L$26,5,0))*I18,(VLOOKUP(B18,'Costos Vehículo'!$G$19:$I$26,3,0)+J18/VLOOKUP(B18,'Costos Vehículo'!$G$19:$J$26,4,0))*I18),0)","v":98736.863003977662},{"$f":"IFERROR(IF(O18=\"Sí\",N18*SUM(F18)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},94598.889272093773,{"$f":"SUM(Q18:AE18)*'Costos Vehículo'!$H$29","v":27402.144925816501},552951.52977078198,{"$f":"IFERROR(G18*'Costos Vehículo'!$H$31*L18,0)","v":86300},{"$f":"IFERROR(N18*SUM(G18)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H18=\"Sí\",L18>1),'Costos Vehículo'!$I$13*SUM(G18)+'Costos Vehículo'!$I$15*(L18-1)*SUM(G18),IF(H18=\"Sí\",'Costos Vehículo'!$I$13*SUM(G18),0))","v":60000},{"$f":"IF(L18>1,'Costos Vehículo'!$I$14*SUM(G18)*(L18-1),0)","v":0},159784.375,712735.90477078198,161786.6777700549,874522.58254083688]
["BOGOTA_GARAGOA","Sencillo",{"$f":"VLOOKUP(A19,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:58:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A19,'[1]NACIONAL '!B$2:C$58,2,0)","v":137},8871,{"$f":"VLOOKUP(A19,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":75000},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F19*'Costos Vehículo'!$H$30*L19,\"\")","v":149076.08520961535},{"$f":"IF(OR(B19='Costos Vehículo'!$C$7,B19='Costos Vehículo'!$C$8,B19='Costos Vehículo'!$C$9,B19='Costos Vehículo'!$C$10,B19='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B19='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B19,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B19,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B19<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B19,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B19<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E19=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D19=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H19=\"Sí\",L19>1),'Costos Vehículo'!$I$13*SUM(F19)+'Costos Vehículo'!$I$15*(L19-1)*SUM(F19),IF(H19=\"Sí\",'Costos Vehículo'!$I$13*SUM(F19),0))","v":60000},{"$f":"IF(L19>1,'Costos Vehículo'!$I$14*SUM(F19)*(L19-1),0)","v":0},75000,{"$f":"IFERROR(IF(D19=\"Sí\",(VLOOKUP(B19,'Costos Vehículo'!$G$19:$I$26,3,0)+J19/VLOOKUP(B19,'Costos Vehículo'!$G$19:$L$26,5,0))*I19,(VLOOKUP(B19,'Costos Vehículo'!$G$19:$I$26,3,0)+J19/VLOOKUP(B19,'Costos Vehículo'!$G$19:$J$26,4,0))*I19),0)","v":164162.0173731182},{"$f":"IFERROR(IF(O19=\"Sí\",N19*SUM(F19)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},121999.53291410021,{"$f":"SUM(Q19:AE19)*'Costos Vehículo'!$H$29","v":35339.198034117704},713114.38089023018,{"$f":"IFERROR(G19*'Costos Vehículo'!$H$31*L19,0)","v":86300},{"$f":"IFERROR(N19*SUM(G19)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H19=\"Sí\",L19>1),'Costos Vehículo'!$I$13*SUM(G19)+'Costos Vehículo'!$I$15*(L19-1)*SUM(G19),IF(H19=\"Sí\",'Costos Vehículo'!$I$13*SUM(G19),0))","v":60000},{"$f":"IF(L19>1,'Costos Vehículo'!$I$14*SUM(G19)*(L19-1),0)","v":0},159784.375,872898.75589023018,198142.66237999103,1071041.4182702212]
["BOGOTÁ_GARZON","Sencillo",{"$f":"VLOOKUP(A20,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"07:51:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A20,'[1]NACIONAL '!B$2:C$58,2,0)","v":425},8871,{"$f":"VLOOKUP(A20,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":177100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F20*'Costos Vehículo'!$H$30*L20,\"\")","v":149076.08520961535},{"$f":"IF(OR(B20='Costos Vehículo'!$C$7,B20='Costos Vehículo'!$C$8,B20='Costos Vehículo'!$C$9,B20='Costos Vehículo'!$C$10,B20='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B20='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B20,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B20,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B20<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B20,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B20<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E20=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D20=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H20=\"Sí\",L20>1),'Costos Vehículo'!$I$13*SUM(F20)+'Costos Vehículo'!$I$15*(L20-1)*SUM(F20),IF(H20=\"Sí\",'Costos Vehículo'!$I$13*SUM(F20),0))","v":60000},{"$f":"IF(L20>1,'Costos Vehículo'!$I$14*SUM(F20)*(L20-1),0)","v":0},177100,{"$f":"IFERROR(IF(D20=\"Sí\",(VLOOKUP(B20,'Costos Vehículo'!$G$19:$I$26,3,0)+J20/VLOOKUP(B20,'Costos Vehículo'!$G$19:$L$26,5,0))*I20,(VLOOKUP(B20,'Costos Vehículo'!$G$19:$I$26,3,0)+J20/VLOOKUP(B20,'Costos Vehículo'!$G$19:$J$26,4,0))*I20),0)","v":509261.73272682651},{"$f":"IFERROR(IF(O20=\"Sí\",N20*SUM(F20)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},220165.32408930443,{"$f":"SUM(Q20:AE20)*'Costos Vehículo'!$H$29","v":63774.555544535207},1286915.2449295602,{"$f":"IFERROR(G20*'Costos Vehículo'!$H$31*L20,0)","v":86300},{"$f":"IFERROR(N20*SUM(G20)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H20=\"Sí\",L20>1),'Costos Vehículo'!$I$13*SUM(G20)+'Costos Vehículo'!$I$15*(L20-1)*SUM(G20),IF(H20=\"Sí\",'Costos Vehículo'!$I$13*SUM(G20),0))","v":60000},{"$f":"IF(L20>1,'Costos Vehículo'!$I$14*SUM(G20)*(L20-1),0)","v":0},159784.375,1446699.6199295602,328391.93826621934,1775091.5581957796]
["BOGOTA_GIRARDOT","Sencillo",{"$f":"VLOOKUP(A21,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:43:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A21,'[1]NACIONAL '!B$2:C$58,2,0)","v":135},8871,{"$f":"VLOOKUP(A21,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":89800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F21*'Costos Vehículo'!$H$30*L21,\"\")","v":149076.08520961535},{"$f":"IF(OR(B21='Costos Vehículo'!$C$7,B21='Costos Vehículo'!$C$8,B21='Costos Vehículo'!$C$9,B21='Costos Vehículo'!$C$10,B21='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B21='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B21,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B21,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B21<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B21,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B21<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E21=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D21=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H21=\"Sí\",L21>1),'Costos Vehículo'!$I$13*SUM(F21)+'Costos Vehículo'!$I$15*(L21-1)*SUM(F21),IF(H21=\"Sí\",'Costos Vehículo'!$I$13*SUM(F21),0))","v":60000},{"$f":"IF(L21>1,'Costos Vehículo'!$I$14*SUM(F21)*(L21-1),0)","v":0},89800,{"$f":"IFERROR(IF(D21=\"Sí\",(VLOOKUP(B21,'Costos Vehículo'!$G$19:$I$26,3,0)+J21/VLOOKUP(B21,'Costos Vehículo'!$G$19:$L$26,5,0))*I21,(VLOOKUP(B21,'Costos Vehículo'!$G$19:$I$26,3,0)+J21/VLOOKUP(B21,'Costos Vehículo'!$G$19:$J$26,4,0))*I21),0)","v":161765.49157205076},{"$f":"IFERROR(IF(O21=\"Sí\",N21*SUM(F21)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},124722.24676264636,{"$f":"SUM(Q21:AE21)*'Costos Vehículo'!$H$29","v":36127.877478913251},729029.24838250456,{"$f":"IFERROR(G21*'Costos Vehículo'!$H$31*L21,0)","v":86300},{"$f":"IFERROR(N21*SUM(G21)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H21=\"Sí\",L21>1),'Costos Vehículo'!$I$13*SUM(G21)+'Costos Vehículo'!$I$15*(L21-1)*SUM(G21),IF(H21=\"Sí\",'Costos Vehículo'!$I$13*SUM(G21),0))","v":60000},{"$f":"IF(L21>1,'Costos Vehículo'!$I$14*SUM(G21)*(L21-1),0)","v":0},159784.375,888813.62338250456,201755.23966351338,1090568.8630460179]
["BOGOTA_GUATEQUE","Sencillo",{"$f":"VLOOKUP(A22,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:14:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A22,'[1]NACIONAL '!B$2:C$58,2,0)","v":113},8871,{"$f":"VLOOKUP(A22,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":75000},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F22*'Costos Vehículo'!$H$30*L22,\"\")","v":149076.08520961535},{"$f":"IF(OR(B22='Costos Vehículo'!$C$7,B22='Costos Vehículo'!$C$8,B22='Costos Vehículo'!$C$9,B22='Costos Vehículo'!$C$10,B22='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B22='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B22,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B22,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B22<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B22,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B22<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E22=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D22=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H22=\"Sí\",L22>1),'Costos Vehículo'!$I$13*SUM(F22)+'Costos Vehículo'!$I$15*(L22-1)*SUM(F22),IF(H22=\"Sí\",'Costos Vehículo'!$I$13*SUM(F22),0))","v":60000},{"$f":"IF(L22>1,'Costos Vehículo'!$I$14*SUM(F22)*(L22-1),0)","v":0},75000,{"$f":"IFERROR(IF(D22=\"Sí\",(VLOOKUP(B22,'Costos Vehículo'!$G$19:$I$26,3,0)+J22/VLOOKUP(B22,'Costos Vehículo'!$G$19:$L$26,5,0))*I22,(VLOOKUP(B22,'Costos Vehículo'!$G$19:$I$26,3,0)+J22/VLOOKUP(B22,'Costos Vehículo'!$G$19:$J$26,4,0))*I22),0)","v":135403.70776030916},{"$f":"IFERROR(IF(O22=\"Sí\",N22*SUM(F22)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},115686.7332429958,{"$f":"SUM(Q22:AE22)*'Costos Vehículo'!$H$29","v":33510.59039605446},676214.66396825353,{"$f":"IFERROR(G22*'Costos Vehículo'!$H$31*L22,0)","v":86300},{"$f":"IFERROR(N22*SUM(G22)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H22=\"Sí\",L22>1),'Costos Vehículo'!$I$13*SUM(G22)+'Costos Vehículo'!$I$15*(L22-1)*SUM(G22),IF(H22=\"Sí\",'Costos Vehículo'!$I$13*SUM(G22),0))","v":60000},{"$f":"IF(L22>1,'Costos Vehículo'!$I$14*SUM(G22)*(L22-1),0)","v":0},159784.375,835999.03896825353,189766.65301733371,1025765.6919855872]
["BOGOTA_IBAGUE","Sencillo",{"$f":"VLOOKUP(A23,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:11:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A23,'[1]NACIONAL '!B$2:C$58,2,0)","v":191},8871,{"$f":"VLOOKUP(A23,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":146700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F23*'Costos Vehículo'!$H$30*L23,\"\")","v":149076.08520961535},{"$f":"IF(OR(B23='Costos Vehículo'!$C$7,B23='Costos Vehículo'!$C$8,B23='Costos Vehículo'!$C$9,B23='Costos Vehículo'!$C$10,B23='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B23='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B23,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B23,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B23<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B23,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B23<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E23=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D23=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H23=\"Sí\",L23>1),'Costos Vehículo'!$I$13*SUM(F23)+'Costos Vehículo'!$I$15*(L23-1)*SUM(F23),IF(H23=\"Sí\",'Costos Vehículo'!$I$13*SUM(F23),0))","v":60000},{"$f":"IF(L23>1,'Costos Vehículo'!$I$14*SUM(F23)*(L23-1),0)","v":0},146700,{"$f":"IFERROR(IF(D23=\"Sí\",(VLOOKUP(B23,'Costos Vehículo'!$G$19:$I$26,3,0)+J23/VLOOKUP(B23,'Costos Vehículo'!$G$19:$L$26,5,0))*I23,(VLOOKUP(B23,'Costos Vehículo'!$G$19:$I$26,3,0)+J23/VLOOKUP(B23,'Costos Vehículo'!$G$19:$J$26,4,0))*I23),0)","v":228868.2140019385},{"$f":"IFERROR(IF(O23=\"Sí\",N23*SUM(F23)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},151942.35656432901,{"$f":"SUM(Q23:AE23)*'Costos Vehículo'!$H$29","v":44012.635951467331},888136.83908662898,{"$f":"IFERROR(G23*'Costos Vehículo'!$H$31*L23,0)","v":86300},{"$f":"IFERROR(N23*SUM(G23)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H23=\"Sí\",L23>1),'Costos Vehículo'!$I$13*SUM(G23)+'Costos Vehículo'!$I$15*(L23-1)*SUM(G23),IF(H23=\"Sí\",'Costos Vehículo'!$I$13*SUM(G23),0))","v":60000},{"$f":"IF(L23>1,'Costos Vehículo'!$I$14*SUM(G23)*(L23-1),0)","v":0},159784.375,1047921.214086629,237871.68663316127,1285792.9007197903]
["BOGOTA_MEDELLIN","Sencillo",{"$f":"VLOOKUP(A24,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:12:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A24,'[1]NACIONAL '!B$2:C$58,2,0)","v":443},8871,{"$f":"VLOOKUP(A24,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":170900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F24*'Costos Vehículo'!$H$30*L24,\"\")","v":149076.08520961535},{"$f":"IF(OR(B24='Costos Vehículo'!$C$7,B24='Costos Vehículo'!$C$8,B24='Costos Vehículo'!$C$9,B24='Costos Vehículo'!$C$10,B24='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B24='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B24,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B24,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B24<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B24,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B24<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E24=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D24=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H24=\"Sí\",L24>1),'Costos Vehículo'!$I$13*SUM(F24)+'Costos Vehículo'!$I$15*(L24-1)*SUM(F24),IF(H24=\"Sí\",'Costos Vehículo'!$I$13*SUM(F24),0))","v":60000},{"$f":"IF(L24>1,'Costos Vehículo'!$I$14*SUM(F24)*(L24-1),0)","v":0},170900,{"$f":"IFERROR(IF(D24=\"Sí\",(VLOOKUP(B24,'Costos Vehículo'!$G$19:$I$26,3,0)+J24/VLOOKUP(B24,'Costos Vehículo'!$G$19:$L$26,5,0))*I24,(VLOOKUP(B24,'Costos Vehículo'!$G$19:$I$26,3,0)+J24/VLOOKUP(B24,'Costos Vehículo'!$G$19:$J$26,4,0))*I24),0)","v":530830.46493643324},{"$f":"IFERROR(IF(O24=\"Sí\",N24*SUM(F24)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},223538.9482328766,{"$f":"SUM(Q24:AE24)*'Costos Vehículo'!$H$29","v":64751.782004789951},1306634.8277429938,{"$f":"IFERROR(G24*'Costos Vehículo'!$H$31*L24,0)","v":86300},{"$f":"IFERROR(N24*SUM(G24)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H24=\"Sí\",L24>1),'Costos Vehículo'!$I$13*SUM(G24)+'Costos Vehículo'!$I$15*(L24-1)*SUM(G24),IF(H24=\"Sí\",'Costos Vehículo'!$I$13*SUM(G24),0))","v":60000},{"$f":"IF(L24>1,'Costos Vehículo'!$I$14*SUM(G24)*(L24-1),0)","v":0},159784.375,1466419.2027429938,332868.16258583311,1799287.3653288269]
["BOGOTÁ_NEIVA","Sencillo",{"$f":"VLOOKUP(A25,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"05:29:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A25,'[1]NACIONAL '!B$2:C$58,2,0)","v":292},8871,{"$f":"VLOOKUP(A25,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":165100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F25*'Costos Vehículo'!$H$30*L25,\"\")","v":149076.08520961535},{"$f":"IF(OR(B25='Costos Vehículo'!$C$7,B25='Costos Vehículo'!$C$8,B25='Costos Vehículo'!$C$9,B25='Costos Vehículo'!$C$10,B25='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B25='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B25,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B25,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B25<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B25,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B25<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E25=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D25=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H25=\"Sí\",L25>1),'Costos Vehículo'!$I$13*SUM(F25)+'Costos Vehículo'!$I$15*(L25-1)*SUM(F25),IF(H25=\"Sí\",'Costos Vehículo'!$I$13*SUM(F25),0))","v":60000},{"$f":"IF(L25>1,'Costos Vehículo'!$I$14*SUM(F25)*(L25-1),0)","v":0},165100,{"$f":"IFERROR(IF(D25=\"Sí\",(VLOOKUP(B25,'Costos Vehículo'!$G$19:$I$26,3,0)+J25/VLOOKUP(B25,'Costos Vehículo'!$G$19:$L$26,5,0))*I25,(VLOOKUP(B25,'Costos Vehículo'!$G$19:$I$26,3,0)+J25/VLOOKUP(B25,'Costos Vehículo'!$G$19:$J$26,4,0))*I25),0)","v":349892.76695584314},{"$f":"IFERROR(IF(O25=\"Sí\",N25*SUM(F25)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},182547.74623713735,{"$f":"SUM(Q25:AE25)*'Costos Vehículo'!$H$29","v":52877.997160024141},1067032.1429218987,{"$f":"IFERROR(G25*'Costos Vehículo'!$H$31*L25,0)","v":86300},{"$f":"IFERROR(N25*SUM(G25)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H25=\"Sí\",L25>1),'Costos Vehículo'!$I$13*SUM(G25)+'Costos Vehículo'!$I$15*(L25-1)*SUM(G25),IF(H25=\"Sí\",'Costos Vehículo'!$I$13*SUM(G25),0))","v":60000},{"$f":"IF(L25>1,'Costos Vehículo'!$I$14*SUM(G25)*(L25-1),0)","v":0},159784.375,1226816.5179218987,278479.82308656606,1505296.3410084648]
["BOGOTA_PAIPA","Sencillo",{"$f":"VLOOKUP(A26,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:41:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A26,'[1]NACIONAL '!B$2:C$58,2,0)","v":191},8871,{"$f":"VLOOKUP(A26,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":119700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F26*'Costos Vehículo'!$H$30*L26,\"\")","v":149076.08520961535},{"$f":"IF(OR(B26='Costos Vehículo'!$C$7,B26='Costos Vehículo'!$C$8,B26='Costos Vehículo'!$C$9,B26='Costos Vehículo'!$C$10,B26='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B26='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B26,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B26,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B26<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B26,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B26<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E26=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D26=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H26=\"Sí\",L26>1),'Costos Vehículo'!$I$13*SUM(F26)+'Costos Vehículo'!$I$15*(L26-1)*SUM(F26),IF(H26=\"Sí\",'Costos Vehículo'!$I$13*SUM(F26),0))","v":60000},{"$f":"IF(L26>1,'Costos Vehículo'!$I$14*SUM(F26)*(L26-1),0)","v":0},119700,{"$f":"IFERROR(IF(D26=\"Sí\",(VLOOKUP(B26,'Costos Vehículo'!$G$19:$I$26,3,0)+J26/VLOOKUP(B26,'Costos Vehículo'!$G$19:$L$26,5,0))*I26,(VLOOKUP(B26,'Costos Vehículo'!$G$19:$I$26,3,0)+J26/VLOOKUP(B26,'Costos Vehículo'!$G$19:$J$26,4,0))*I26),0)","v":228868.2140019385},{"$f":"IFERROR(IF(O26=\"Sí\",N26*SUM(F26)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},146015.52729603637,{"$f":"SUM(Q26:AE26)*'Costos Vehículo'!$H$29","v":42295.831073418551},853493.20494028763,{"$f":"IFERROR(G26*'Costos Vehículo'!$H$31*L26,0)","v":86300},{"$f":"IFERROR(N26*SUM(G26)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H26=\"Sí\",L26>1),'Costos Vehículo'!$I$13*SUM(G26)+'Costos Vehículo'!$I$15*(L26-1)*SUM(G26),IF(H26=\"Sí\",'Costos Vehículo'!$I$13*SUM(G26),0))","v":60000},{"$f":"IF(L26>1,'Costos Vehículo'!$I$14*SUM(G26)*(L26-1),0)","v":0},159784.375,1013277.5799402876,230007.79421957466,1243285.3741598623]
["BOGOTA_PEREIRA","Sencillo",{"$f":"VLOOKUP(A27,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"06:06:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A27,'[1]NACIONAL '!B$2:C$58,2,0)","v":318},8871,{"$f":"VLOOKUP(A27,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":193900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F27*'Costos Vehículo'!$H$30*L27,\"\")","v":149076.08520961535},{"$f":"IF(OR(B27='Costos Vehículo'!$C$7,B27='Costos Vehículo'!$C$8,B27='Costos Vehículo'!$C$9,B27='Costos Vehículo'!$C$10,B27='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B27='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B27,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B27,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B27<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B27,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B27<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E27=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D27=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H27=\"Sí\",L27>1),'Costos Vehículo'!$I$13*SUM(F27)+'Costos Vehículo'!$I$15*(L27-1)*SUM(F27),IF(H27=\"Sí\",'Costos Vehículo'!$I$13*SUM(F27),0))","v":60000},{"$f":"IF(L27>1,'Costos Vehículo'!$I$14*SUM(F27)*(L27-1),0)","v":0},193900,{"$f":"IFERROR(IF(D27=\"Sí\",(VLOOKUP(B27,'Costos Vehículo'!$G$19:$I$26,3,0)+J27/VLOOKUP(B27,'Costos Vehículo'!$G$19:$L$26,5,0))*I27,(VLOOKUP(B27,'Costos Vehículo'!$G$19:$I$26,3,0)+J27/VLOOKUP(B27,'Costos Vehículo'!$G$19:$J$26,4,0))*I27),0)","v":381047.60236971959},{"$f":"IFERROR(IF(O27=\"Sí\",N27*SUM(F27)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},195708.56376701279,{"$f":"SUM(Q27:AE27)*'Costos Vehículo'!$H$29","v":56690.247304511366},1143960.0460101378,{"$f":"IFERROR(G27*'Costos Vehículo'!$H$31*L27,0)","v":86300},{"$f":"IFERROR(N27*SUM(G27)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H27=\"Sí\",L27>1),'Costos Vehículo'!$I$13*SUM(G27)+'Costos Vehículo'!$I$15*(L27-1)*SUM(G27),IF(H27=\"Sí\",'Costos Vehículo'!$I$13*SUM(G27),0))","v":60000},{"$f":"IF(L27>1,'Costos Vehículo'!$I$14*SUM(G27)*(L27-1),0)","v":0},159784.375,1303744.4210101378,295941.98513727053,1599686.4061474083]
["BOGOTA_PITALITO","Sencillo",{"$f":"VLOOKUP(A28,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"09:22:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A28,'[1]NACIONAL '!B$2:C$58,2,0)","v":504},8871,{"$f":"VLOOKUP(A28,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":202800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F28*'Costos Vehículo'!$H$30*L28,\"\")","v":149076.08520961535},{"$f":"IF(OR(B28='Costos Vehículo'!$C$7,B28='Costos Vehículo'!$C$8,B28='Costos Vehículo'!$C$9,B28='Costos Vehículo'!$C$10,B28='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B28='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B28,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B28,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B28<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B28,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B28<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E28=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D28=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H28=\"Sí\",L28>1),'Costos Vehículo'!$I$13*SUM(F28)+'Costos Vehículo'!$I$15*(L28-1)*SUM(F28),IF(H28=\"Sí\",'Costos Vehículo'!$I$13*SUM(F28),0))","v":60000},{"$f":"IF(L28>1,'Costos Vehículo'!$I$14*SUM(F28)*(L28-1),0)","v":0},202800,{"$f":"IFERROR(IF(D28=\"Sí\",(VLOOKUP(B28,'Costos Vehículo'!$G$19:$I$26,3,0)+J28/VLOOKUP(B28,'Costos Vehículo'!$G$19:$L$26,5,0))*I28,(VLOOKUP(B28,'Costos Vehículo'!$G$19:$I$26,3,0)+J28/VLOOKUP(B28,'Costos Vehículo'!$G$19:$J$26,4,0))*I28),0)","v":603924.50186898955},{"$f":"IFERROR(IF(O28=\"Sí\",N28*SUM(F28)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},246586.4197546572,{"$f":"SUM(Q28:AE28)*'Costos Vehículo'!$H$29","v":71427.866255599089},1441352.42044814,{"$f":"IFERROR(G28*'Costos Vehículo'!$H$31*L28,0)","v":86300},{"$f":"IFERROR(N28*SUM(G28)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H28=\"Sí\",L28>1),'Costos Vehículo'!$I$13*SUM(G28)+'Costos Vehículo'!$I$15*(L28-1)*SUM(G28),IF(H28=\"Sí\",'Costos Vehículo'!$I$13*SUM(G28),0))","v":60000},{"$f":"IF(L28>1,'Costos Vehículo'!$I$14*SUM(G28)*(L28-1),0)","v":0},159784.375,1601136.79544814,363448.22964160237,1964585.0250897424]
["BOGOTA_SANGIL","Sencillo",{"$f":"VLOOKUP(A29,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"06:10:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A29,'[1]NACIONAL '!B$2:C$58,2,0)","v":300},8871,{"$f":"VLOOKUP(A29,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":110600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F29*'Costos Vehículo'!$H$30*L29,\"\")","v":149076.08520961535},{"$f":"IF(OR(B29='Costos Vehículo'!$C$7,B29='Costos Vehículo'!$C$8,B29='Costos Vehículo'!$C$9,B29='Costos Vehículo'!$C$10,B29='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B29='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B29,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B29,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B29<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B29,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B29<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E29=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D29=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H29=\"Sí\",L29>1),'Costos Vehículo'!$I$13*SUM(F29)+'Costos Vehículo'!$I$15*(L29-1)*SUM(F29),IF(H29=\"Sí\",'Costos Vehículo'!$I$13*SUM(F29),0))","v":60000},{"$f":"IF(L29>1,'Costos Vehículo'!$I$14*SUM(F29)*(L29-1),0)","v":0},110600,{"$f":"IFERROR(IF(D29=\"Sí\",(VLOOKUP(B29,'Costos Vehículo'!$G$19:$I$26,3,0)+J29/VLOOKUP(B29,'Costos Vehículo'!$G$19:$L$26,5,0))*I29,(VLOOKUP(B29,'Costos Vehículo'!$G$19:$I$26,3,0)+J29/VLOOKUP(B29,'Costos Vehículo'!$G$19:$J$26,4,0))*I29),0)","v":359478.8701601128},{"$f":"IFERROR(IF(O29=\"Sí\",N29*SUM(F29)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},172688.59816002578,{"$f":"SUM(Q29:AE29)*'Costos Vehículo'!$H$29","v":50022.130600354161},1009403.2314893869,{"$f":"IFERROR(G29*'Costos Vehículo'!$H$31*L29,0)","v":86300},{"$f":"IFERROR(N29*SUM(G29)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H29=\"Sí\",L29>1),'Costos Vehículo'!$I$13*SUM(G29)+'Costos Vehículo'!$I$15*(L29-1)*SUM(G29),IF(H29=\"Sí\",'Costos Vehículo'!$I$13*SUM(G29),0))","v":60000},{"$f":"IF(L29>1,'Costos Vehículo'!$I$14*SUM(G29)*(L29-1),0)","v":0},159784.375,1169187.6064893869,265398.41374298977,1434586.0202323766]
["BOGOTA_SANTA MARTA","Sencillo",{"$f":"VLOOKUP(A30,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"17:14:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A30,'[1]NACIONAL '!B$2:C$58,2,0)","v":940},8871,{"$f":"VLOOKUP(A30,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":383700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F30*'Costos Vehículo'!$H$30*L30,\"\")","v":149076.08520961535},{"$f":"IF(OR(B30='Costos Vehículo'!$C$7,B30='Costos Vehículo'!$C$8,B30='Costos Vehículo'!$C$9,B30='Costos Vehículo'!$C$10,B30='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B30='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B30,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B30,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B30<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B30,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B30<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E30=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D30=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H30=\"Sí\",L30>1),'Costos Vehículo'!$I$13*SUM(F30)+'Costos Vehículo'!$I$15*(L30-1)*SUM(F30),IF(H30=\"Sí\",'Costos Vehículo'!$I$13*SUM(F30),0))","v":60000},{"$f":"IF(L30>1,'Costos Vehículo'!$I$14*SUM(F30)*(L30-1),0)","v":0},383700,{"$f":"IFERROR(IF(D30=\"Sí\",(VLOOKUP(B30,'Costos Vehículo'!$G$19:$I$26,3,0)+J30/VLOOKUP(B30,'Costos Vehículo'!$G$19:$L$26,5,0))*I30,(VLOOKUP(B30,'Costos Vehículo'!$G$19:$I$26,3,0)+J30/VLOOKUP(B30,'Costos Vehículo'!$G$19:$J$26,4,0))*I30),0)","v":1126367.1265016869},{"$f":"IFERROR(IF(O30=\"Sí\",N30*SUM(F30)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},400978.70321061532,{"$f":"SUM(Q30:AE30)*'Costos Vehículo'!$H$29","v":116150.16436334158},2343809.6266445378,{"$f":"IFERROR(G30*'Costos Vehículo'!$H$31*L30,0)","v":86300},{"$f":"IFERROR(N30*SUM(G30)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H30=\"Sí\",L30>1),'Costos Vehículo'!$I$13*SUM(G30)+'Costos Vehículo'!$I$15*(L30-1)*SUM(G30),IF(H30=\"Sí\",'Costos Vehículo'!$I$13*SUM(G30),0))","v":60000},{"$f":"IF(L30>1,'Costos Vehículo'!$I$14*SUM(G30)*(L30-1),0)","v":0},159784.375,2503594.0016445378,568300.47890090756,3071894.4805454453]
["BOGOTA_SOGAMOSO","Sencillo",{"$f":"VLOOKUP(A31,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:16:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A31,'[1]NACIONAL '!B$2:C$58,2,0)","v":209},8871,{"$f":"VLOOKUP(A31,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":107300},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F31*'Costos Vehículo'!$H$30*L31,\"\")","v":149076.08520961535},{"$f":"IF(OR(B31='Costos Vehículo'!$C$7,B31='Costos Vehículo'!$C$8,B31='Costos Vehículo'!$C$9,B31='Costos Vehículo'!$C$10,B31='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B31='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B31,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B31,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B31<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B31,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B31<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E31=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D31=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H31=\"Sí\",L31>1),'Costos Vehículo'!$I$13*SUM(F31)+'Costos Vehículo'!$I$15*(L31-1)*SUM(F31),IF(H31=\"Sí\",'Costos Vehículo'!$I$13*SUM(F31),0))","v":60000},{"$f":"IF(L31>1,'Costos Vehículo'!$I$14*SUM(F31)*(L31-1),0)","v":0},107300,{"$f":"IFERROR(IF(D31=\"Sí\",(VLOOKUP(B31,'Costos Vehículo'!$G$19:$I$26,3,0)+J31/VLOOKUP(B31,'Costos Vehículo'!$G$19:$L$26,5,0))*I31,(VLOOKUP(B31,'Costos Vehículo'!$G$19:$I$26,3,0)+J31/VLOOKUP(B31,'Costos Vehículo'!$G$19:$J$26,4,0))*I31),0)","v":250436.94621154526},{"$f":"IFERROR(IF(O31=\"Sí\",N31*SUM(F31)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},148028.17582985247,{"$f":"SUM(Q31:AE31)*'Costos Vehículo'!$H$29","v":42878.828265380616},865257.58287567249,{"$f":"IFERROR(G31*'Costos Vehículo'!$H$31*L31,0)","v":86300},{"$f":"IFERROR(N31*SUM(G31)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H31=\"Sí\",L31>1),'Costos Vehículo'!$I$13*SUM(G31)+'Costos Vehículo'!$I$15*(L31-1)*SUM(G31),IF(H31=\"Sí\",'Costos Vehículo'!$I$13*SUM(G31),0))","v":60000},{"$f":"IF(L31>1,'Costos Vehículo'!$I$14*SUM(G31)*(L31-1),0)","v":0},159784.375,1025041.9578756725,232678.23583680927,1257720.1937124818]
["BOGOTA_TIBASOSA","Sencillo",{"$f":"VLOOKUP(A32,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:11:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A32,'[1]NACIONAL '!B$2:C$58,2,0)","v":201},8871,{"$f":"VLOOKUP(A32,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":107300},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F32*'Costos Vehículo'!$H$30*L32,\"\")","v":149076.08520961535},{"$f":"IF(OR(B32='Costos Vehículo'!$C$7,B32='Costos Vehículo'!$C$8,B32='Costos Vehículo'!$C$9,B32='Costos Vehículo'!$C$10,B32='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B32='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B32,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B32,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B32<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B32,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B32<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E32=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D32=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H32=\"Sí\",L32>1),'Costos Vehículo'!$I$13*SUM(F32)+'Costos Vehículo'!$I$15*(L32-1)*SUM(F32),IF(H32=\"Sí\",'Costos Vehículo'!$I$13*SUM(F32),0))","v":60000},{"$f":"IF(L32>1,'Costos Vehículo'!$I$14*SUM(F32)*(L32-1),0)","v":0},107300,{"$f":"IFERROR(IF(D32=\"Sí\",(VLOOKUP(B32,'Costos Vehículo'!$G$19:$I$26,3,0)+J32/VLOOKUP(B32,'Costos Vehículo'!$G$19:$L$26,5,0))*I32,(VLOOKUP(B32,'Costos Vehículo'!$G$19:$I$26,3,0)+J32/VLOOKUP(B32,'Costos Vehículo'!$G$19:$J$26,4,0))*I32),0)","v":240850.8430072756},{"$f":"IFERROR(IF(O32=\"Sí\",N32*SUM(F32)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},145923.90927281766,{"$f":"SUM(Q32:AE32)*'Costos Vehículo'!$H$29","v":42269.292386026202},852957.67723501369,{"$f":"IFERROR(G32*'Costos Vehículo'!$H$31*L32,0)","v":86300},{"$f":"IFERROR(N32*SUM(G32)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H32=\"Sí\",L32>1),'Costos Vehículo'!$I$13*SUM(G32)+'Costos Vehículo'!$I$15*(L32-1)*SUM(G32),IF(H32=\"Sí\",'Costos Vehículo'!$I$13*SUM(G32),0))","v":60000},{"$f":"IF(L32>1,'Costos Vehículo'!$I$14*SUM(G32)*(L32-1),0)","v":0},159784.375,1012742.0522350137,229886.23271592346,1242628.2849509371]
["BOGOTA_TUNJA","Sencillo",{"$f":"VLOOKUP(A33,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:55:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A33,'[1]NACIONAL '!B$2:C$58,2,0)","v":152},8871,{"$f":"VLOOKUP(A33,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":87900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F33*'Costos Vehículo'!$H$30*L33,\"\")","v":149076.08520961535},{"$f":"IF(OR(B33='Costos Vehículo'!$C$7,B33='Costos Vehículo'!$C$8,B33='Costos Vehículo'!$C$9,B33='Costos Vehículo'!$C$10,B33='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B33='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B33,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B33,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B33<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B33,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B33<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E33=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D33=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H33=\"Sí\",L33>1),'Costos Vehículo'!$I$13*SUM(F33)+'Costos Vehículo'!$I$15*(L33-1)*SUM(F33),IF(H33=\"Sí\",'Costos Vehículo'!$I$13*SUM(F33),0))","v":60000},{"$f":"IF(L33>1,'Costos Vehículo'!$I$14*SUM(F33)*(L33-1),0)","v":0},87900,{"$f":"IFERROR(IF(D33=\"Sí\",(VLOOKUP(B33,'Costos Vehículo'!$G$19:$I$26,3,0)+J33/VLOOKUP(B33,'Costos Vehículo'!$G$19:$L$26,5,0))*I33,(VLOOKUP(B33,'Costos Vehículo'!$G$19:$I$26,3,0)+J33/VLOOKUP(B33,'Costos Vehículo'!$G$19:$J$26,4,0))*I33),0)","v":182135.96088112384},{"$f":"IFERROR(IF(O33=\"Sí\",N33*SUM(F33)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},128776.74002561369,{"$f":"SUM(Q33:AE33)*'Costos Vehículo'!$H$29","v":37302.329027419437},752728.66250305111,{"$f":"IFERROR(G33*'Costos Vehículo'!$H$31*L33,0)","v":86300},{"$f":"IFERROR(N33*SUM(G33)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H33=\"Sí\",L33>1),'Costos Vehículo'!$I$13*SUM(G33)+'Costos Vehículo'!$I$15*(L33-1)*SUM(G33),IF(H33=\"Sí\",'Costos Vehículo'!$I$13*SUM(G33),0))","v":60000},{"$f":"IF(L33>1,'Costos Vehículo'!$I$14*SUM(G33)*(L33-1),0)","v":0},159784.375,912513.03750305111,207134.86127369874,1119647.8987767498]
["BOGOTA_UBATE","Sencillo",{"$f":"VLOOKUP(A34,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"01:51:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A34,'[1]NACIONAL '!B$2:C$58,2,0)","v":85.2},8871,{"$f":"VLOOKUP(A34,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":51400},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F34*'Costos Vehículo'!$H$30*L34,\"\")","v":149076.08520961535},{"$f":"IF(OR(B34='Costos Vehículo'!$C$7,B34='Costos Vehículo'!$C$8,B34='Costos Vehículo'!$C$9,B34='Costos Vehículo'!$C$10,B34='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B34='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B34,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B34,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B34<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B34,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B34<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E34=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D34=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H34=\"Sí\",L34>1),'Costos Vehículo'!$I$13*SUM(F34)+'Costos Vehículo'!$I$15*(L34-1)*SUM(F34),IF(H34=\"Sí\",'Costos Vehículo'!$I$13*SUM(F34),0))","v":60000},{"$f":"IF(L34>1,'Costos Vehículo'!$I$14*SUM(F34)*(L34-1),0)","v":0},51400,{"$f":"IFERROR(IF(D34=\"Sí\",(VLOOKUP(B34,'Costos Vehículo'!$G$19:$I$26,3,0)+J34/VLOOKUP(B34,'Costos Vehículo'!$G$19:$L$26,5,0))*I34,(VLOOKUP(B34,'Costos Vehículo'!$G$19:$I$26,3,0)+J34/VLOOKUP(B34,'Costos Vehículo'!$G$19:$J$26,4,0))*I34),0)","v":102091.99912547204},{"$f":"IFERROR(IF(O34=\"Sí\",N34*SUM(F34)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},103193.91915242176,{"$f":"SUM(Q34:AE34)*'Costos Vehículo'!$H$29","v":29891.838581151518},603191.38942793943,{"$f":"IFERROR(G34*'Costos Vehículo'!$H$31*L34,0)","v":86300},{"$f":"IFERROR(N34*SUM(G34)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H34=\"Sí\",L34>1),'Costos Vehículo'!$I$13*SUM(G34)+'Costos Vehículo'!$I$15*(L34-1)*SUM(G34),IF(H34=\"Sí\",'Costos Vehículo'!$I$13*SUM(G34),0))","v":60000},{"$f":"IF(L34>1,'Costos Vehículo'!$I$14*SUM(G34)*(L34-1),0)","v":0},159784.375,762975.76442793943,173190.81769223174,936166.58212017117]
["BOGOTA_VILLA DE LEYVA","Sencillo",{"$f":"VLOOKUP(A35,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:35:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A35,'[1]NACIONAL '!B$2:C$58,2,0)","v":159},8871,{"$f":"VLOOKUP(A35,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":115000},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F35*'Costos Vehículo'!$H$30*L35,\"\")","v":149076.08520961535},{"$f":"IF(OR(B35='Costos Vehículo'!$C$7,B35='Costos Vehículo'!$C$8,B35='Costos Vehículo'!$C$9,B35='Costos Vehículo'!$C$10,B35='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B35='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B35,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B35,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B35<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B35,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B35<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E35=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D35=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H35=\"Sí\",L35>1),'Costos Vehículo'!$I$13*SUM(F35)+'Costos Vehículo'!$I$15*(L35-1)*SUM(F35),IF(H35=\"Sí\",'Costos Vehículo'!$I$13*SUM(F35),0))","v":60000},{"$f":"IF(L35>1,'Costos Vehículo'!$I$14*SUM(F35)*(L35-1),0)","v":0},115000,{"$f":"IFERROR(IF(D35=\"Sí\",(VLOOKUP(B35,'Costos Vehículo'!$G$19:$I$26,3,0)+J35/VLOOKUP(B35,'Costos Vehículo'!$G$19:$L$26,5,0))*I35,(VLOOKUP(B35,'Costos Vehículo'!$G$19:$I$26,3,0)+J35/VLOOKUP(B35,'Costos Vehículo'!$G$19:$J$26,4,0))*I35),0)","v":190523.8011848598},{"$f":"IFERROR(IF(O35=\"Sí\",N35*SUM(F35)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},136566.75375082402,{"$f":"SUM(Q35:AE35)*'Costos Vehículo'!$H$29","v":39558.83633648869},798263.02384106664,{"$f":"IFERROR(G35*'Costos Vehículo'!$H$31*L35,0)","v":86300},{"$f":"IFERROR(N35*SUM(G35)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H35=\"Sí\",L35>1),'Costos Vehículo'!$I$13*SUM(G35)+'Costos Vehículo'!$I$15*(L35-1)*SUM(G35),IF(H35=\"Sí\",'Costos Vehículo'!$I$13*SUM(G35),0))","v":60000},{"$f":"IF(L35>1,'Costos Vehículo'!$I$14*SUM(G35)*(L35-1),0)","v":0},159784.375,958047.39884106664,217470.88194551819,1175518.2807865848]
["BOGOTA_VILLAVICENCIO","Sencillo",{"$f":"VLOOKUP(A36,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:29:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A36,'[1]NACIONAL '!B$2:C$58,2,0)","v":117},8871,{"$f":"VLOOKUP(A36,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":199600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F36*'Costos Vehículo'!$H$30*L36,\"\")","v":149076.08520961535},{"$f":"IF(OR(B36='Costos Vehículo'!$C$7,B36='Costos Vehículo'!$C$8,B36='Costos Vehículo'!$C$9,B36='Costos Vehículo'!$C$10,B36='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B36='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B36,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B36,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B36<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B36,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B36<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E36=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D36=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H36=\"Sí\",L36>1),'Costos Vehículo'!$I$13*SUM(F36)+'Costos Vehículo'!$I$15*(L36-1)*SUM(F36),IF(H36=\"Sí\",'Costos Vehículo'!$I$13*SUM(F36),0))","v":60000},{"$f":"IF(L36>1,'Costos Vehículo'!$I$14*SUM(F36)*(L36-1),0)","v":0},199600,{"$f":"IFERROR(IF(D36=\"Sí\",(VLOOKUP(B36,'Costos Vehículo'!$G$19:$I$26,3,0)+J36/VLOOKUP(B36,'Costos Vehículo'!$G$19:$L$26,5,0))*I36,(VLOOKUP(B36,'Costos Vehículo'!$G$19:$I$26,3,0)+J36/VLOOKUP(B36,'Costos Vehículo'!$G$19:$J$26,4,0))*I36),0)","v":140196.75936244399},{"$f":"IFERROR(IF(O36=\"Sí\",N36*SUM(F36)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},144090.0860337083,{"$f":"SUM(Q36:AE36)*'Costos Vehículo'!$H$29","v":41738.094921097516},842238.57288614393,{"$f":"IFERROR(G36*'Costos Vehículo'!$H$31*L36,0)","v":86300},{"$f":"IFERROR(N36*SUM(G36)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H36=\"Sí\",L36>1),'Costos Vehículo'!$I$13*SUM(G36)+'Costos Vehículo'!$I$15*(L36-1)*SUM(G36),IF(H36=\"Sí\",'Costos Vehículo'!$I$13*SUM(G36),0))","v":60000},{"$f":"IF(L36>1,'Costos Vehículo'!$I$14*SUM(G36)*(L36-1),0)","v":0},159784.375,1002022.9478861439,227453.06179010647,1229476.0096762504]
["BOGOTA_YOPAL","Sencillo",{"$f":"VLOOKUP(A37,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"06:18:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A37,'[1]NACIONAL '!B$2:C$58,2,0)","v":337},8871,{"$f":"VLOOKUP(A37,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":255900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F37*'Costos Vehículo'!$H$30*L37,\"\")","v":149076.08520961535},{"$f":"IF(OR(B37='Costos Vehículo'!$C$7,B37='Costos Vehículo'!$C$8,B37='Costos Vehículo'!$C$9,B37='Costos Vehículo'!$C$10,B37='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B37='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B37,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B37,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B37<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B37,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B37<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E37=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D37=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H37=\"Sí\",L37>1),'Costos Vehículo'!$I$13*SUM(F37)+'Costos Vehículo'!$I$15*(L37-1)*SUM(F37),IF(H37=\"Sí\",'Costos Vehículo'!$I$13*SUM(F37),0))","v":60000},{"$f":"IF(L37>1,'Costos Vehículo'!$I$14*SUM(F37)*(L37-1),0)","v":0},255900,{"$f":"IFERROR(IF(D37=\"Sí\",(VLOOKUP(B37,'Costos Vehículo'!$G$19:$I$26,3,0)+J37/VLOOKUP(B37,'Costos Vehículo'!$G$19:$L$26,5,0))*I37,(VLOOKUP(B37,'Costos Vehículo'!$G$19:$I$26,3,0)+J37/VLOOKUP(B37,'Costos Vehículo'!$G$19:$J$26,4,0))*I37),0)","v":403814.59747986007},{"$f":"IFERROR(IF(O37=\"Sí\",N37*SUM(F37)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},214315.95293753128,{"$f":"SUM(Q37:AE37)*'Costos Vehículo'!$H$29","v":62080.187700904928},1252724.3706871904,{"$f":"IFERROR(G37*'Costos Vehículo'!$H$31*L37,0)","v":86300},{"$f":"IFERROR(N37*SUM(G37)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H37=\"Sí\",L37>1),'Costos Vehículo'!$I$13*SUM(G37)+'Costos Vehículo'!$I$15*(L37-1)*SUM(G37),IF(H37=\"Sí\",'Costos Vehículo'!$I$13*SUM(G37),0))","v":60000},{"$f":"IF(L37>1,'Costos Vehículo'!$I$14*SUM(G37)*(L37-1),0)","v":0},159784.375,1412508.7456871904,320630.81957316608,1733139.5652603565]
["BOGOTA_ZIPAQUIRA","Sencillo",{"$f":"VLOOKUP(A38,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":55.038194444444443},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A38,'[1]NACIONAL '!B$2:C$58,2,0)","v":42.9},8871,{"$f":"VLOOKUP(A38,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":21800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F38*'Costos Vehículo'!$H$30*L38,\"\")","v":149076.08520961535},{"$f":"IF(OR(B38='Costos Vehículo'!$C$7,B38='Costos Vehículo'!$C$8,B38='Costos Vehículo'!$C$9,B38='Costos Vehículo'!$C$10,B38='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B38='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B38,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B38,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B38<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B38,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B38<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E38=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D38=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H38=\"Sí\",L38>1),'Costos Vehículo'!$I$13*SUM(F38)+'Costos Vehículo'!$I$15*(L38-1)*SUM(F38),IF(H38=\"Sí\",'Costos Vehículo'!$I$13*SUM(F38),0))","v":60000},{"$f":"IF(L38>1,'Costos Vehículo'!$I$14*SUM(F38)*(L38-1),0)","v":0},21800,{"$f":"IFERROR(IF(D38=\"Sí\",(VLOOKUP(B38,'Costos Vehículo'!$G$19:$I$26,3,0)+J38/VLOOKUP(B38,'Costos Vehículo'!$G$19:$L$26,5,0))*I38,(VLOOKUP(B38,'Costos Vehículo'!$G$19:$I$26,3,0)+J38/VLOOKUP(B38,'Costos Vehículo'!$G$19:$J$26,4,0))*I38),0)","v":51405.478432896132},{"$f":"IFERROR(IF(O38=\"Sí\",N38*SUM(F38)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},85570.04875649052,{"$f":"SUM(Q38:AE38)*'Costos Vehículo'!$H$29","v":24786.79078979676},500175.95054807753,{"$f":"IFERROR(G38*'Costos Vehículo'!$H$31*L38,0)","v":86300},{"$f":"IFERROR(N38*SUM(G38)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H38=\"Sí\",L38>1),'Costos Vehículo'!$I$13*SUM(G38)+'Costos Vehículo'!$I$15*(L38-1)*SUM(G38),IF(H38=\"Sí\",'Costos Vehículo'!$I$13*SUM(G38),0))","v":60000},{"$f":"IF(L38>1,'Costos Vehículo'!$I$14*SUM(G38)*(L38-1),0)","v":0},159784.375,659960.32554807747,149806.94506306062,809767.27061113808]
["BUCARAMANGA_BARRANCABERMEJA","Sencillo",{"$f":"VLOOKUP(A39,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:18:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A39,'[1]NACIONAL '!B$2:C$58,2,0)","v":116},8871,{"$f":"VLOOKUP(A39,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":53700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F39*'Costos Vehículo'!$H$30*L39,\"\")","v":149076.08520961535},{"$f":"IF(OR(B39='Costos Vehículo'!$C$7,B39='Costos Vehículo'!$C$8,B39='Costos Vehículo'!$C$9,B39='Costos Vehículo'!$C$10,B39='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B39='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B39,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B39,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B39<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B39,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B39<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E39=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D39=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H39=\"Sí\",L39>1),'Costos Vehículo'!$I$13*SUM(F39)+'Costos Vehículo'!$I$15*(L39-1)*SUM(F39),IF(H39=\"Sí\",'Costos Vehículo'!$I$13*SUM(F39),0))","v":60000},{"$f":"IF(L39>1,'Costos Vehículo'!$I$14*SUM(F39)*(L39-1),0)","v":0},53700,{"$f":"IFERROR(IF(D39=\"Sí\",(VLOOKUP(B39,'Costos Vehículo'!$G$19:$I$26,3,0)+J39/VLOOKUP(B39,'Costos Vehículo'!$G$19:$L$26,5,0))*I39,(VLOOKUP(B39,'Costos Vehículo'!$G$19:$I$26,3,0)+J39/VLOOKUP(B39,'Costos Vehículo'!$G$19:$J$26,4,0))*I39),0)","v":138998.49646191028},{"$f":"IFERROR(IF(O39=\"Sí\",N39*SUM(F39)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},111800.22344578628,{"$f":"SUM(Q39:AE39)*'Costos Vehículo'!$H$29","v":32384.798058129436},653497.15053472004,{"$f":"IFERROR(G39*'Costos Vehículo'!$H$31*L39,0)","v":86300},{"$f":"IFERROR(N39*SUM(G39)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H39=\"Sí\",L39>1),'Costos Vehículo'!$I$13*SUM(G39)+'Costos Vehículo'!$I$15*(L39-1)*SUM(G39),IF(H39=\"Sí\",'Costos Vehículo'!$I$13*SUM(G39),0))","v":60000},{"$f":"IF(L39>1,'Costos Vehículo'!$I$14*SUM(G39)*(L39-1),0)","v":0},159784.375,813281.52553472004,184609.91683916969,997891.44237388973]
["BUCARAMANGA_CUCUTA","Sencillo",{"$f":"VLOOKUP(A40,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:57:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A40,'[1]NACIONAL '!B$2:C$58,2,0)","v":198},8871,{"$f":"VLOOKUP(A40,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":51700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F40*'Costos Vehículo'!$H$30*L40,\"\")","v":149076.08520961535},{"$f":"IF(OR(B40='Costos Vehículo'!$C$7,B40='Costos Vehículo'!$C$8,B40='Costos Vehículo'!$C$9,B40='Costos Vehículo'!$C$10,B40='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B40='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B40,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B40,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B40<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B40,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B40<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E40=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D40=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H40=\"Sí\",L40>1),'Costos Vehículo'!$I$13*SUM(F40)+'Costos Vehículo'!$I$15*(L40-1)*SUM(F40),IF(H40=\"Sí\",'Costos Vehículo'!$I$13*SUM(F40),0))","v":60000},{"$f":"IF(L40>1,'Costos Vehículo'!$I$14*SUM(F40)*(L40-1),0)","v":0},51700,{"$f":"IFERROR(IF(D40=\"Sí\",(VLOOKUP(B40,'Costos Vehículo'!$G$19:$I$26,3,0)+J40/VLOOKUP(B40,'Costos Vehículo'!$G$19:$L$26,5,0))*I40,(VLOOKUP(B40,'Costos Vehículo'!$G$19:$I$26,3,0)+J40/VLOOKUP(B40,'Costos Vehículo'!$G$19:$J$26,4,0))*I40),0)","v":237256.05430567445},{"$f":"IFERROR(IF(O40=\"Sí\",N40*SUM(F40)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},132929.93126514915,{"$f":"SUM(Q40:AE40)*'Costos Vehículo'!$H$29","v":38505.370089804885},777004.9882295226,{"$f":"IFERROR(G40*'Costos Vehículo'!$H$31*L40,0)","v":86300},{"$f":"IFERROR(N40*SUM(G40)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H40=\"Sí\",L40>1),'Costos Vehículo'!$I$13*SUM(G40)+'Costos Vehículo'!$I$15*(L40-1)*SUM(G40),IF(H40=\"Sí\",'Costos Vehículo'!$I$13*SUM(G40),0))","v":60000},{"$f":"IF(L40>1,'Costos Vehículo'!$I$14*SUM(G40)*(L40-1),0)","v":0},159784.375,936789.3632295226,212645.43827909406,1149434.8015086167]
["BUCARAMANGA_OCAÑA","Sencillo",{"$f":"VLOOKUP(A41,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:44:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A41,'[1]NACIONAL '!B$2:C$58,2,0)","v":216},8871,{"$f":"VLOOKUP(A41,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":107700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F41*'Costos Vehículo'!$H$30*L41,\"\")","v":149076.08520961535},{"$f":"IF(OR(B41='Costos Vehículo'!$C$7,B41='Costos Vehículo'!$C$8,B41='Costos Vehículo'!$C$9,B41='Costos Vehículo'!$C$10,B41='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B41='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B41,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B41,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B41<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B41,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B41<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E41=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D41=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H41=\"Sí\",L41>1),'Costos Vehículo'!$I$13*SUM(F41)+'Costos Vehículo'!$I$15*(L41-1)*SUM(F41),IF(H41=\"Sí\",'Costos Vehículo'!$I$13*SUM(F41),0))","v":60000},{"$f":"IF(L41>1,'Costos Vehículo'!$I$14*SUM(F41)*(L41-1),0)","v":0},107700,{"$f":"IFERROR(IF(D41=\"Sí\",(VLOOKUP(B41,'Costos Vehículo'!$G$19:$I$26,3,0)+J41/VLOOKUP(B41,'Costos Vehículo'!$G$19:$L$26,5,0))*I41,(VLOOKUP(B41,'Costos Vehículo'!$G$19:$I$26,3,0)+J41/VLOOKUP(B41,'Costos Vehículo'!$G$19:$J$26,4,0))*I41),0)","v":258824.78651528124},{"$f":"IFERROR(IF(O41=\"Sí\",N41*SUM(F41)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},149957.21394530672,{"$f":"SUM(Q41:AE41)*'Costos Vehículo'!$H$29","v":43437.606306157199},876533.23933563929,{"$f":"IFERROR(G41*'Costos Vehículo'!$H$31*L41,0)","v":86300},{"$f":"IFERROR(N41*SUM(G41)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H41=\"Sí\",L41>1),'Costos Vehículo'!$I$13*SUM(G41)+'Costos Vehículo'!$I$15*(L41-1)*SUM(G41),IF(H41=\"Sí\",'Costos Vehículo'!$I$13*SUM(G41),0))","v":60000},{"$f":"IF(L41>1,'Costos Vehículo'!$I$14*SUM(G41)*(L41-1),0)","v":0},159784.375,1036317.6143356393,235237.74067741504,1271555.3550130543]
["CALI_BUCARAMANGA","Sencillo",{"$f":"VLOOKUP(A42,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"14:05:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A42,'[1]NACIONAL '!B$2:C$58,2,0)","v":769},8871,{"$f":"VLOOKUP(A42,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":383600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F42*'Costos Vehículo'!$H$30*L42,\"\")","v":149076.08520961535},{"$f":"IF(OR(B42='Costos Vehículo'!$C$7,B42='Costos Vehículo'!$C$8,B42='Costos Vehículo'!$C$9,B42='Costos Vehículo'!$C$10,B42='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B42='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B42,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B42,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B42<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B42,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B42<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E42=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D42=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H42=\"Sí\",L42>1),'Costos Vehículo'!$I$13*SUM(F42)+'Costos Vehículo'!$I$15*(L42-1)*SUM(F42),IF(H42=\"Sí\",'Costos Vehículo'!$I$13*SUM(F42),0))","v":60000},{"$f":"IF(L42>1,'Costos Vehículo'!$I$14*SUM(F42)*(L42-1),0)","v":0},383600,{"$f":"IFERROR(IF(D42=\"Sí\",(VLOOKUP(B42,'Costos Vehículo'!$G$19:$I$26,3,0)+J42/VLOOKUP(B42,'Costos Vehículo'!$G$19:$L$26,5,0))*I42,(VLOOKUP(B42,'Costos Vehículo'!$G$19:$I$26,3,0)+J42/VLOOKUP(B42,'Costos Vehículo'!$G$19:$J$26,4,0))*I42),0)","v":921464.17051042255},{"$f":"IFERROR(IF(O42=\"Sí\",N42*SUM(F42)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},355978.05433448404,{"$f":"SUM(Q42:AE42)*'Costos Vehículo'!$H$29","v":103114.97640555557},2080770.8338193563,{"$f":"IFERROR(G42*'Costos Vehículo'!$H$31*L42,0)","v":86300},{"$f":"IFERROR(N42*SUM(G42)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H42=\"Sí\",L42>1),'Costos Vehículo'!$I$13*SUM(G42)+'Costos Vehículo'!$I$15*(L42-1)*SUM(G42),IF(H42=\"Sí\",'Costos Vehículo'!$I$13*SUM(G42),0))","v":60000},{"$f":"IF(L42>1,'Costos Vehículo'!$I$14*SUM(G42)*(L42-1),0)","v":0},159784.375,2240555.2088193563,508592.28666451667,2749147.4954838729]
["CALI_IPIALES","Sencillo",{"$f":"VLOOKUP(A43,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:48:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A43,'[1]NACIONAL '!B$2:C$58,2,0)","v":473},8871,{"$f":"VLOOKUP(A43,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":166500},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F43*'Costos Vehículo'!$H$30*L43,\"\")","v":149076.08520961535},{"$f":"IF(OR(B43='Costos Vehículo'!$C$7,B43='Costos Vehículo'!$C$8,B43='Costos Vehículo'!$C$9,B43='Costos Vehículo'!$C$10,B43='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B43='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B43,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B43,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B43<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B43,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B43<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E43=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D43=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H43=\"Sí\",L43>1),'Costos Vehículo'!$I$13*SUM(F43)+'Costos Vehículo'!$I$15*(L43-1)*SUM(F43),IF(H43=\"Sí\",'Costos Vehículo'!$I$13*SUM(F43),0))","v":60000},{"$f":"IF(L43>1,'Costos Vehículo'!$I$14*SUM(F43)*(L43-1),0)","v":0},166500,{"$f":"IFERROR(IF(D43=\"Sí\",(VLOOKUP(B43,'Costos Vehículo'!$G$19:$I$26,3,0)+J43/VLOOKUP(B43,'Costos Vehículo'!$G$19:$L$26,5,0))*I43,(VLOOKUP(B43,'Costos Vehículo'!$G$19:$I$26,3,0)+J43/VLOOKUP(B43,'Costos Vehículo'!$G$19:$J$26,4,0))*I43),0)","v":566778.35195244453},{"$f":"IFERROR(IF(O43=\"Sí\",N43*SUM(F43)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},230464.09416322061,{"$f":"SUM(Q43:AE43)*'Costos Vehículo'!$H$29","v":66757.765942612925},1347113.8446271722,{"$f":"IFERROR(G43*'Costos Vehículo'!$H$31*L43,0)","v":86300},{"$f":"IFERROR(N43*SUM(G43)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H43=\"Sí\",L43>1),'Costos Vehículo'!$I$13*SUM(G43)+'Costos Vehículo'!$I$15*(L43-1)*SUM(G43),IF(H43=\"Sí\",'Costos Vehículo'!$I$13*SUM(G43),0))","v":60000},{"$f":"IF(L43>1,'Costos Vehículo'!$I$14*SUM(G43)*(L43-1),0)","v":0},159784.375,1506898.2196271722,342056.65108101466,1848954.8707081869]
["CALI_PASTO","Sencillo",{"$f":"VLOOKUP(A44,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"07:16:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A44,'[1]NACIONAL '!B$2:C$58,2,0)","v":388},8871,{"$f":"VLOOKUP(A44,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":136600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F44*'Costos Vehículo'!$H$30*L44,\"\")","v":149076.08520961535},{"$f":"IF(OR(B44='Costos Vehículo'!$C$7,B44='Costos Vehículo'!$C$8,B44='Costos Vehículo'!$C$9,B44='Costos Vehículo'!$C$10,B44='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B44='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B44,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B44,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B44<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B44,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B44<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E44=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D44=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H44=\"Sí\",L44>1),'Costos Vehículo'!$I$13*SUM(F44)+'Costos Vehículo'!$I$15*(L44-1)*SUM(F44),IF(H44=\"Sí\",'Costos Vehículo'!$I$13*SUM(F44),0))","v":60000},{"$f":"IF(L44>1,'Costos Vehículo'!$I$14*SUM(F44)*(L44-1),0)","v":0},136600,{"$f":"IFERROR(IF(D44=\"Sí\",(VLOOKUP(B44,'Costos Vehículo'!$G$19:$I$26,3,0)+J44/VLOOKUP(B44,'Costos Vehículo'!$G$19:$L$26,5,0))*I44,(VLOOKUP(B44,'Costos Vehículo'!$G$19:$I$26,3,0)+J44/VLOOKUP(B44,'Costos Vehículo'!$G$19:$J$26,4,0))*I44),0)","v":464926.00540707924},{"$f":"IFERROR(IF(O44=\"Sí\",N44*SUM(F44)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},201542.84736057953,{"$f":"SUM(Q44:AE44)*'Costos Vehículo'!$H$29","v":58380.244785447867},1178062.7301220007,{"$f":"IFERROR(G44*'Costos Vehículo'!$H$31*L44,0)","v":86300},{"$f":"IFERROR(N44*SUM(G44)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H44=\"Sí\",L44>1),'Costos Vehículo'!$I$13*SUM(G44)+'Costos Vehículo'!$I$15*(L44-1)*SUM(G44),IF(H44=\"Sí\",'Costos Vehículo'!$I$13*SUM(G44),0))","v":60000},{"$f":"IF(L44>1,'Costos Vehículo'!$I$14*SUM(G44)*(L44-1),0)","v":0},159784.375,1337847.1051220007,303683.08521174267,1641530.1903337433]
["CALI_POPAYAN","Sencillo",{"$f":"VLOOKUP(A45,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"02:25:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A45,'[1]NACIONAL '!B$2:C$58,2,0)","v":138},8871,{"$f":"VLOOKUP(A45,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":76600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F45*'Costos Vehículo'!$H$30*L45,\"\")","v":149076.08520961535},{"$f":"IF(OR(B45='Costos Vehículo'!$C$7,B45='Costos Vehículo'!$C$8,B45='Costos Vehículo'!$C$9,B45='Costos Vehículo'!$C$10,B45='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B45='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B45,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B45,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B45<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B45,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B45<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E45=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D45=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H45=\"Sí\",L45>1),'Costos Vehículo'!$I$13*SUM(F45)+'Costos Vehículo'!$I$15*(L45-1)*SUM(F45),IF(H45=\"Sí\",'Costos Vehículo'!$I$13*SUM(F45),0))","v":60000},{"$f":"IF(L45>1,'Costos Vehículo'!$I$14*SUM(F45)*(L45-1),0)","v":0},76600,{"$f":"IFERROR(IF(D45=\"Sí\",(VLOOKUP(B45,'Costos Vehículo'!$G$19:$I$26,3,0)+J45/VLOOKUP(B45,'Costos Vehículo'!$G$19:$L$26,5,0))*I45,(VLOOKUP(B45,'Costos Vehículo'!$G$19:$I$26,3,0)+J45/VLOOKUP(B45,'Costos Vehículo'!$G$19:$J$26,4,0))*I45),0)","v":165360.28027365191},{"$f":"IFERROR(IF(O45=\"Sí\",N45*SUM(F45)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},122613.78574592469,{"$f":"SUM(Q45:AE45)*'Costos Vehículo'!$H$29","v":35517.12660440286},716704.8251928736,{"$f":"IFERROR(G45*'Costos Vehículo'!$H$31*L45,0)","v":86300},{"$f":"IFERROR(N45*SUM(G45)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H45=\"Sí\",L45>1),'Costos Vehículo'!$I$13*SUM(G45)+'Costos Vehículo'!$I$15*(L45-1)*SUM(G45),IF(H45=\"Sí\",'Costos Vehículo'!$I$13*SUM(G45),0))","v":60000},{"$f":"IF(L45>1,'Costos Vehículo'!$I$14*SUM(G45)*(L45-1),0)","v":0},159784.375,876489.2001928736,198957.67120942543,1075446.871402299]
["FUNZA_BARRANQUILLA","Sencillo",{"$f":"VLOOKUP(A46,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"17:57:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A46,'[1]NACIONAL '!B$2:C$58,2,0)","v":979},8871,{"$f":"VLOOKUP(A46,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":426500},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F46*'Costos Vehículo'!$H$30*L46,\"\")","v":149076.08520961535},{"$f":"IF(OR(B46='Costos Vehículo'!$C$7,B46='Costos Vehículo'!$C$8,B46='Costos Vehículo'!$C$9,B46='Costos Vehículo'!$C$10,B46='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B46='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B46,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B46,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B46<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B46,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B46<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E46=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D46=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H46=\"Sí\",L46>1),'Costos Vehículo'!$I$13*SUM(F46)+'Costos Vehículo'!$I$15*(L46-1)*SUM(F46),IF(H46=\"Sí\",'Costos Vehículo'!$I$13*SUM(F46),0))","v":60000},{"$f":"IF(L46>1,'Costos Vehículo'!$I$14*SUM(F46)*(L46-1),0)","v":0},426500,{"$f":"IFERROR(IF(D46=\"Sí\",(VLOOKUP(B46,'Costos Vehículo'!$G$19:$I$26,3,0)+J46/VLOOKUP(B46,'Costos Vehículo'!$G$19:$L$26,5,0))*I46,(VLOOKUP(B46,'Costos Vehículo'!$G$19:$I$26,3,0)+J46/VLOOKUP(B46,'Costos Vehículo'!$G$19:$J$26,4,0))*I46),0)","v":1173099.3796225016},{"$f":"IFERROR(IF(O46=\"Sí\",N46*SUM(F46)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},420632.12462737923,{"$f":"SUM(Q46:AE46)*'Costos Vehículo'!$H$29","v":121843.10543373092},2458688.2422525059,{"$f":"IFERROR(G46*'Costos Vehículo'!$H$31*L46,0)","v":86300},{"$f":"IFERROR(N46*SUM(G46)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H46=\"Sí\",L46>1),'Costos Vehículo'!$I$13*SUM(G46)+'Costos Vehículo'!$I$15*(L46-1)*SUM(G46),IF(H46=\"Sí\",'Costos Vehículo'!$I$13*SUM(G46),0))","v":60000},{"$f":"IF(L46>1,'Costos Vehículo'!$I$14*SUM(G46)*(L46-1),0)","v":0},159784.375,2618472.6172525059,594377.21986713354,3212849.8371196394]
["FUNZA_CARTAGENA","Sencillo",{"$f":"VLOOKUP(A47,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"19:10:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A47,'[1]NACIONAL '!B$2:C$58,2,0)","v":1050},8871,{"$f":"VLOOKUP(A47,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":425100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F47*'Costos Vehículo'!$H$30*L47,\"\")","v":149076.08520961535},{"$f":"IF(OR(B47='Costos Vehículo'!$C$7,B47='Costos Vehículo'!$C$8,B47='Costos Vehículo'!$C$9,B47='Costos Vehículo'!$C$10,B47='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B47='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B47,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B47,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B47<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B47,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B47<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E47=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D47=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H47=\"Sí\",L47>1),'Costos Vehículo'!$I$13*SUM(F47)+'Costos Vehículo'!$I$15*(L47-1)*SUM(F47),IF(H47=\"Sí\",'Costos Vehículo'!$I$13*SUM(F47),0))","v":60000},{"$f":"IF(L47>1,'Costos Vehículo'!$I$14*SUM(F47)*(L47-1),0)","v":0},425100,{"$f":"IFERROR(IF(D47=\"Sí\",(VLOOKUP(B47,'Costos Vehículo'!$G$19:$I$26,3,0)+J47/VLOOKUP(B47,'Costos Vehículo'!$G$19:$L$26,5,0))*I47,(VLOOKUP(B47,'Costos Vehículo'!$G$19:$I$26,3,0)+J47/VLOOKUP(B47,'Costos Vehículo'!$G$19:$J$26,4,0))*I47),0)","v":1258176.0455603949},{"$f":"IFERROR(IF(O47=\"Sí\",N47*SUM(F47)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},439000.17324789264,{"$f":"SUM(Q47:AE47)*'Costos Vehículo'!$H$29","v":127163.71685080625},2566053.5682279877,{"$f":"IFERROR(G47*'Costos Vehículo'!$H$31*L47,0)","v":86300},{"$f":"IFERROR(N47*SUM(G47)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H47=\"Sí\",L47>1),'Costos Vehículo'!$I$13*SUM(G47)+'Costos Vehículo'!$I$15*(L47-1)*SUM(G47),IF(H47=\"Sí\",'Costos Vehículo'!$I$13*SUM(G47),0))","v":60000},{"$f":"IF(L47>1,'Costos Vehículo'!$I$14*SUM(G47)*(L47-1),0)","v":0},159784.375,2725837.9432279877,618748.49018058646,3344586.4334085742]
["FUNZA_MEDELLIN","Sencillo",{"$f":"VLOOKUP(A48,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:11:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A48,'[1]NACIONAL '!B$2:C$58,2,0)","v":408},8871,{"$f":"VLOOKUP(A48,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":190000},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F48*'Costos Vehículo'!$H$30*L48,\"\")","v":149076.08520961535},{"$f":"IF(OR(B48='Costos Vehículo'!$C$7,B48='Costos Vehículo'!$C$8,B48='Costos Vehículo'!$C$9,B48='Costos Vehículo'!$C$10,B48='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B48='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B48,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B48,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B48<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B48,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B48<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E48=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D48=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H48=\"Sí\",L48>1),'Costos Vehículo'!$I$13*SUM(F48)+'Costos Vehículo'!$I$15*(L48-1)*SUM(F48),IF(H48=\"Sí\",'Costos Vehículo'!$I$13*SUM(F48),0))","v":60000},{"$f":"IF(L48>1,'Costos Vehículo'!$I$14*SUM(F48)*(L48-1),0)","v":0},190000,{"$f":"IFERROR(IF(D48=\"Sí\",(VLOOKUP(B48,'Costos Vehículo'!$G$19:$I$26,3,0)+J48/VLOOKUP(B48,'Costos Vehículo'!$G$19:$L$26,5,0))*I48,(VLOOKUP(B48,'Costos Vehículo'!$G$19:$I$26,3,0)+J48/VLOOKUP(B48,'Costos Vehículo'!$G$19:$J$26,4,0))*I48),0)","v":488891.26341775345},{"$f":"IFERROR(IF(O48=\"Sí\",N48*SUM(F48)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},218525.46497267857,{"$f":"SUM(Q48:AE48)*'Costos Vehículo'!$H$29","v":63299.543020419267},1277329.9039797455,{"$f":"IFERROR(G48*'Costos Vehículo'!$H$31*L48,0)","v":86300},{"$f":"IFERROR(N48*SUM(G48)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H48=\"Sí\",L48>1),'Costos Vehículo'!$I$13*SUM(G48)+'Costos Vehículo'!$I$15*(L48-1)*SUM(G48),IF(H48=\"Sí\",'Costos Vehículo'!$I$13*SUM(G48),0))","v":60000},{"$f":"IF(L48>1,'Costos Vehículo'!$I$14*SUM(G48)*(L48-1),0)","v":0},159784.375,1437114.2789797455,326216.12467638403,1763330.4036561295]
["IBAGUE_MEDELLIN","Sencillo",{"$f":"VLOOKUP(A49,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"06:40:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A49,'[1]NACIONAL '!B$2:C$58,2,0)","v":413},8871,{"$f":"VLOOKUP(A49,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":85400},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F49*'Costos Vehículo'!$H$30*L49,\"\")","v":149076.08520961535},{"$f":"IF(OR(B49='Costos Vehículo'!$C$7,B49='Costos Vehículo'!$C$8,B49='Costos Vehículo'!$C$9,B49='Costos Vehículo'!$C$10,B49='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B49='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B49,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B49,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B49<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B49,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B49<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E49=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D49=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H49=\"Sí\",L49>1),'Costos Vehículo'!$I$13*SUM(F49)+'Costos Vehículo'!$I$15*(L49-1)*SUM(F49),IF(H49=\"Sí\",'Costos Vehículo'!$I$13*SUM(F49),0))","v":60000},{"$f":"IF(L49>1,'Costos Vehículo'!$I$14*SUM(F49)*(L49-1),0)","v":0},85400,{"$f":"IFERROR(IF(D49=\"Sí\",(VLOOKUP(B49,'Costos Vehículo'!$G$19:$I$26,3,0)+J49/VLOOKUP(B49,'Costos Vehículo'!$G$19:$L$26,5,0))*I49,(VLOOKUP(B49,'Costos Vehículo'!$G$19:$I$26,3,0)+J49/VLOOKUP(B49,'Costos Vehículo'!$G$19:$J$26,4,0))*I49),0)","v":494882.57792042196},{"$f":"IFERROR(IF(O49=\"Sí\",N49*SUM(F49)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},196879.65596106928,{"$f":"SUM(Q49:AE49)*'Costos Vehículo'!$H$29","v":57029.473676723093},1150805.3401271086,{"$f":"IFERROR(G49*'Costos Vehículo'!$H$31*L49,0)","v":86300},{"$f":"IFERROR(N49*SUM(G49)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H49=\"Sí\",L49>1),'Costos Vehículo'!$I$13*SUM(G49)+'Costos Vehículo'!$I$15*(L49-1)*SUM(G49),IF(H49=\"Sí\",'Costos Vehículo'!$I$13*SUM(G49),0))","v":60000},{"$f":"IF(L49>1,'Costos Vehículo'!$I$14*SUM(G49)*(L49-1),0)","v":0},159784.375,1310589.7151271086,297495.8249061536,1608085.5400332622]
["MEDELLIN_BARRANQUILLA","Sencillo",{"$f":"VLOOKUP(A50,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"12:02:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A50,'[1]NACIONAL '!B$2:C$58,2,0)","v":702},8871,{"$f":"VLOOKUP(A50,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":243600},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F50*'Costos Vehículo'!$H$30*L50,\"\")","v":149076.08520961535},{"$f":"IF(OR(B50='Costos Vehículo'!$C$7,B50='Costos Vehículo'!$C$8,B50='Costos Vehículo'!$C$9,B50='Costos Vehículo'!$C$10,B50='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B50='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B50,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B50,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B50<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B50,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B50<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E50=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D50=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H50=\"Sí\",L50>1),'Costos Vehículo'!$I$13*SUM(F50)+'Costos Vehículo'!$I$15*(L50-1)*SUM(F50),IF(H50=\"Sí\",'Costos Vehículo'!$I$13*SUM(F50),0))","v":60000},{"$f":"IF(L50>1,'Costos Vehículo'!$I$14*SUM(F50)*(L50-1),0)","v":0},243600,{"$f":"IFERROR(IF(D50=\"Sí\",(VLOOKUP(B50,'Costos Vehículo'!$G$19:$I$26,3,0)+J50/VLOOKUP(B50,'Costos Vehículo'!$G$19:$L$26,5,0))*I50,(VLOOKUP(B50,'Costos Vehículo'!$G$19:$I$26,3,0)+J50/VLOOKUP(B50,'Costos Vehículo'!$G$19:$J$26,4,0))*I50),0)","v":841180.55617466394},{"$f":"IFERROR(IF(O50=\"Sí\",N50*SUM(F50)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},307623.11460224423,{"$f":"SUM(Q50:AE50)*'Costos Vehículo'!$H$29","v":89108.162196450125},1798125.4655422524,{"$f":"IFERROR(G50*'Costos Vehículo'!$H$31*L50,0)","v":86300},{"$f":"IFERROR(N50*SUM(G50)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H50=\"Sí\",L50>1),'Costos Vehículo'!$I$13*SUM(G50)+'Costos Vehículo'!$I$15*(L50-1)*SUM(G50),IF(H50=\"Sí\",'Costos Vehículo'!$I$13*SUM(G50),0))","v":60000},{"$f":"IF(L50>1,'Costos Vehículo'!$I$14*SUM(G50)*(L50-1),0)","v":0},159784.375,1957909.8405422524,444433.5220862783,2402343.3626285307]
["MEDELLIN_BUCARAMANGA","Sencillo",{"$f":"VLOOKUP(A51,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:12:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A51,'[1]NACIONAL '!B$2:C$58,2,0)","v":404},8871,{"$f":"VLOOKUP(A51,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":166800},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F51*'Costos Vehículo'!$H$30*L51,\"\")","v":149076.08520961535},{"$f":"IF(OR(B51='Costos Vehículo'!$C$7,B51='Costos Vehículo'!$C$8,B51='Costos Vehículo'!$C$9,B51='Costos Vehículo'!$C$10,B51='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B51='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B51,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B51,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B51<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B51,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B51<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E51=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D51=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H51=\"Sí\",L51>1),'Costos Vehículo'!$I$13*SUM(F51)+'Costos Vehículo'!$I$15*(L51-1)*SUM(F51),IF(H51=\"Sí\",'Costos Vehículo'!$I$13*SUM(F51),0))","v":60000},{"$f":"IF(L51>1,'Costos Vehículo'!$I$14*SUM(F51)*(L51-1),0)","v":0},166800,{"$f":"IFERROR(IF(D51=\"Sí\",(VLOOKUP(B51,'Costos Vehículo'!$G$19:$I$26,3,0)+J51/VLOOKUP(B51,'Costos Vehículo'!$G$19:$L$26,5,0))*I51,(VLOOKUP(B51,'Costos Vehículo'!$G$19:$I$26,3,0)+J51/VLOOKUP(B51,'Costos Vehículo'!$G$19:$J$26,4,0))*I51),0)","v":484098.21181561862},{"$f":"IFERROR(IF(O51=\"Sí\",N51*SUM(F51)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},212380.64876733196,{"$f":"SUM(Q51:AE51)*'Costos Vehículo'!$H$29","v":61519.594592937181},1241412.087744782,{"$f":"IFERROR(G51*'Costos Vehículo'!$H$31*L51,0)","v":86300},{"$f":"IFERROR(N51*SUM(G51)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H51=\"Sí\",L51>1),'Costos Vehículo'!$I$13*SUM(G51)+'Costos Vehículo'!$I$15*(L51-1)*SUM(G51),IF(H51=\"Sí\",'Costos Vehículo'!$I$13*SUM(G51),0))","v":60000},{"$f":"IF(L51>1,'Costos Vehículo'!$I$14*SUM(G51)*(L51-1),0)","v":0},159784.375,1401196.462744782,318063.00074574817,1719259.4634905302]
["MEDELLIN_IPIALES","Sencillo",{"$f":"VLOOKUP(A52,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"18:12:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A52,'[1]NACIONAL '!B$2:C$58,2,0)","v":877},8871,{"$f":"VLOOKUP(A52,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":425700},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F52*'Costos Vehículo'!$H$30*L52,\"\")","v":149076.08520961535},{"$f":"IF(OR(B52='Costos Vehículo'!$C$7,B52='Costos Vehículo'!$C$8,B52='Costos Vehículo'!$C$9,B52='Costos Vehículo'!$C$10,B52='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B52='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B52,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B52,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B52<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B52,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B52<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E52=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D52=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H52=\"Sí\",L52>1),'Costos Vehículo'!$I$13*SUM(F52)+'Costos Vehículo'!$I$15*(L52-1)*SUM(F52),IF(H52=\"Sí\",'Costos Vehículo'!$I$13*SUM(F52),0))","v":60000},{"$f":"IF(L52>1,'Costos Vehículo'!$I$14*SUM(F52)*(L52-1),0)","v":0},425700,{"$f":"IFERROR(IF(D52=\"Sí\",(VLOOKUP(B52,'Costos Vehículo'!$G$19:$I$26,3,0)+J52/VLOOKUP(B52,'Costos Vehículo'!$G$19:$L$26,5,0))*I52,(VLOOKUP(B52,'Costos Vehículo'!$G$19:$I$26,3,0)+J52/VLOOKUP(B52,'Costos Vehículo'!$G$19:$J$26,4,0))*I52),0)","v":1050876.5637680632},{"$f":"IFERROR(IF(O52=\"Sí\",N52*SUM(F52)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},393627.11626908812,{"$f":"SUM(Q52:AE52)*'Costos Vehículo'!$H$29","v":114020.65467927921},2300837.9672853248,{"$f":"IFERROR(G52*'Costos Vehículo'!$H$31*L52,0)","v":86300},{"$f":"IFERROR(N52*SUM(G52)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H52=\"Sí\",L52>1),'Costos Vehículo'!$I$13*SUM(G52)+'Costos Vehículo'!$I$15*(L52-1)*SUM(G52),IF(H52=\"Sí\",'Costos Vehículo'!$I$13*SUM(G52),0))","v":60000},{"$f":"IF(L52>1,'Costos Vehículo'!$I$14*SUM(G52)*(L52-1),0)","v":0},159784.375,2460622.3422853248,558546.17585617816,3019168.518141503]
["MEDELLIN_LA APARTADA","Sencillo",{"$f":"VLOOKUP(A53,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"06:26:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A53,'[1]NACIONAL '!B$2:C$58,2,0)","v":301},8871,{"$f":"VLOOKUP(A53,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":120400},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F53*'Costos Vehículo'!$H$30*L53,\"\")","v":149076.08520961535},{"$f":"IF(OR(B53='Costos Vehículo'!$C$7,B53='Costos Vehículo'!$C$8,B53='Costos Vehículo'!$C$9,B53='Costos Vehículo'!$C$10,B53='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B53='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B53,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B53,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B53<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B53,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B53<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E53=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D53=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H53=\"Sí\",L53>1),'Costos Vehículo'!$I$13*SUM(F53)+'Costos Vehículo'!$I$15*(L53-1)*SUM(F53),IF(H53=\"Sí\",'Costos Vehículo'!$I$13*SUM(F53),0))","v":60000},{"$f":"IF(L53>1,'Costos Vehículo'!$I$14*SUM(F53)*(L53-1),0)","v":0},120400,{"$f":"IFERROR(IF(D53=\"Sí\",(VLOOKUP(B53,'Costos Vehículo'!$G$19:$I$26,3,0)+J53/VLOOKUP(B53,'Costos Vehículo'!$G$19:$L$26,5,0))*I53,(VLOOKUP(B53,'Costos Vehículo'!$G$19:$I$26,3,0)+J53/VLOOKUP(B53,'Costos Vehículo'!$G$19:$J$26,4,0))*I53),0)","v":360677.13306064653},{"$f":"IFERROR(IF(O53=\"Sí\",N53*SUM(F53)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},175102.85099185037,{"$f":"SUM(Q53:AE53)*'Costos Vehículo'!$H$29","v":50721.459170639326},1023515.0757920303,{"$f":"IFERROR(G53*'Costos Vehículo'!$H$31*L53,0)","v":86300},{"$f":"IFERROR(N53*SUM(G53)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H53=\"Sí\",L53>1),'Costos Vehículo'!$I$13*SUM(G53)+'Costos Vehículo'!$I$15*(L53-1)*SUM(G53),IF(H53=\"Sí\",'Costos Vehículo'!$I$13*SUM(G53),0))","v":60000},{"$f":"IF(L53>1,'Costos Vehículo'!$I$14*SUM(G53)*(L53-1),0)","v":0},159784.375,1183299.4507920304,268601.71582395793,1451901.1666159884]
["MEDELLIN_NEIVA","Sencillo",{"$f":"VLOOKUP(A54,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"10:11:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A54,'[1]NACIONAL '!B$2:C$58,2,0)","v":556},8871,{"$f":"VLOOKUP(A54,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":176900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F54*'Costos Vehículo'!$H$30*L54,\"\")","v":149076.08520961535},{"$f":"IF(OR(B54='Costos Vehículo'!$C$7,B54='Costos Vehículo'!$C$8,B54='Costos Vehículo'!$C$9,B54='Costos Vehículo'!$C$10,B54='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B54='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B54,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B54,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B54<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B54,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B54<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E54=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D54=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H54=\"Sí\",L54>1),'Costos Vehículo'!$I$13*SUM(F54)+'Costos Vehículo'!$I$15*(L54-1)*SUM(F54),IF(H54=\"Sí\",'Costos Vehículo'!$I$13*SUM(F54),0))","v":60000},{"$f":"IF(L54>1,'Costos Vehículo'!$I$14*SUM(F54)*(L54-1),0)","v":0},176900,{"$f":"IFERROR(IF(D54=\"Sí\",(VLOOKUP(B54,'Costos Vehículo'!$G$19:$I$26,3,0)+J54/VLOOKUP(B54,'Costos Vehículo'!$G$19:$L$26,5,0))*I54,(VLOOKUP(B54,'Costos Vehículo'!$G$19:$I$26,3,0)+J54/VLOOKUP(B54,'Costos Vehículo'!$G$19:$J$26,4,0))*I54),0)","v":666234.17269674246},{"$f":"IFERROR(IF(O54=\"Sí\",N54*SUM(F54)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},254578.78652172512,{"$f":"SUM(Q54:AE54)*'Costos Vehículo'!$H$29","v":73742.988495793048},1488069.5802831547,{"$f":"IFERROR(G54*'Costos Vehículo'!$H$31*L54,0)","v":86300},{"$f":"IFERROR(N54*SUM(G54)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H54=\"Sí\",L54>1),'Costos Vehículo'!$I$13*SUM(G54)+'Costos Vehículo'!$I$15*(L54-1)*SUM(G54),IF(H54=\"Sí\",'Costos Vehículo'!$I$13*SUM(G54),0))","v":60000},{"$f":"IF(L54>1,'Costos Vehículo'!$I$14*SUM(G54)*(L54-1),0)","v":0},159784.375,1647853.9552831547,374052.73831580835,2021906.6935989631]
["MEDELLIN_PEREIRA","Sencillo",{"$f":"VLOOKUP(A55,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:05:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A55,'[1]NACIONAL '!B$2:C$58,2,0)","v":215},8871,{"$f":"VLOOKUP(A55,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":83400},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F55*'Costos Vehículo'!$H$30*L55,\"\")","v":149076.08520961535},{"$f":"IF(OR(B55='Costos Vehículo'!$C$7,B55='Costos Vehículo'!$C$8,B55='Costos Vehículo'!$C$9,B55='Costos Vehículo'!$C$10,B55='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B55='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B55,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B55,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B55<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B55,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B55<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E55=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D55=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H55=\"Sí\",L55>1),'Costos Vehículo'!$I$13*SUM(F55)+'Costos Vehículo'!$I$15*(L55-1)*SUM(F55),IF(H55=\"Sí\",'Costos Vehículo'!$I$13*SUM(F55),0))","v":60000},{"$f":"IF(L55>1,'Costos Vehículo'!$I$14*SUM(F55)*(L55-1),0)","v":0},83400,{"$f":"IFERROR(IF(D55=\"Sí\",(VLOOKUP(B55,'Costos Vehículo'!$G$19:$I$26,3,0)+J55/VLOOKUP(B55,'Costos Vehículo'!$G$19:$L$26,5,0))*I55,(VLOOKUP(B55,'Costos Vehículo'!$G$19:$I$26,3,0)+J55/VLOOKUP(B55,'Costos Vehículo'!$G$19:$J$26,4,0))*I55),0)","v":257626.52361474751},{"$f":"IFERROR(IF(O55=\"Sí\",N55*SUM(F55)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},144360.03428421391,{"$f":"SUM(Q55:AE55)*'Costos Vehículo'!$H$29","v":41816.289930993989},843816.48039884958,{"$f":"IFERROR(G55*'Costos Vehículo'!$H$31*L55,0)","v":86300},{"$f":"IFERROR(N55*SUM(G55)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H55=\"Sí\",L55>1),'Costos Vehículo'!$I$13*SUM(G55)+'Costos Vehículo'!$I$15*(L55-1)*SUM(G55),IF(H55=\"Sí\",'Costos Vehículo'!$I$13*SUM(G55),0))","v":60000},{"$f":"IF(L55>1,'Costos Vehículo'!$I$14*SUM(G55)*(L55-1),0)","v":0},159784.375,1003600.8553988496,227811.23711507628,1231412.0925139259]
["MEDELLIN_SINCELEJO","Sencillo",{"$f":"VLOOKUP(A56,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"08:41:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A56,'[1]NACIONAL '!B$2:C$58,2,0)","v":471},8871,{"$f":"VLOOKUP(A56,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":138100},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F56*'Costos Vehículo'!$H$30*L56,\"\")","v":149076.08520961535},{"$f":"IF(OR(B56='Costos Vehículo'!$C$7,B56='Costos Vehículo'!$C$8,B56='Costos Vehículo'!$C$9,B56='Costos Vehículo'!$C$10,B56='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B56='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B56,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B56,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B56<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B56,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B56<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E56=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D56=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H56=\"Sí\",L56>1),'Costos Vehículo'!$I$13*SUM(F56)+'Costos Vehículo'!$I$15*(L56-1)*SUM(F56),IF(H56=\"Sí\",'Costos Vehículo'!$I$13*SUM(F56),0))","v":60000},{"$f":"IF(L56>1,'Costos Vehículo'!$I$14*SUM(F56)*(L56-1),0)","v":0},138100,{"$f":"IFERROR(IF(D56=\"Sí\",(VLOOKUP(B56,'Costos Vehículo'!$G$19:$I$26,3,0)+J56/VLOOKUP(B56,'Costos Vehículo'!$G$19:$L$26,5,0))*I56,(VLOOKUP(B56,'Costos Vehículo'!$G$19:$I$26,3,0)+J56/VLOOKUP(B56,'Costos Vehículo'!$G$19:$J$26,4,0))*I56),0)","v":564381.82615137717},{"$f":"IFERROR(IF(O56=\"Sí\",N56*SUM(F56)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},223703.88118249853,{"$f":"SUM(Q56:AE56)*'Costos Vehículo'!$H$29","v":64799.557582530411},1307598.8974853002,{"$f":"IFERROR(G56*'Costos Vehículo'!$H$31*L56,0)","v":86300},{"$f":"IFERROR(N56*SUM(G56)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H56=\"Sí\",L56>1),'Costos Vehículo'!$I$13*SUM(G56)+'Costos Vehículo'!$I$15*(L56-1)*SUM(G56),IF(H56=\"Sí\",'Costos Vehículo'!$I$13*SUM(G56),0))","v":60000},{"$f":"IF(L56>1,'Costos Vehículo'!$I$14*SUM(G56)*(L56-1),0)","v":0},159784.375,1467383.2724853002,333087.00050279824,1800470.2729880984]
["PEREIRA_CAJICA","Sencillo",{"$f":"VLOOKUP(A57,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"07:31:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A57,'[1]NACIONAL '!B$2:C$58,2,0)","v":339},8871,{"$f":"VLOOKUP(A57,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":202900},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F57*'Costos Vehículo'!$H$30*L57,\"\")","v":149076.08520961535},{"$f":"IF(OR(B57='Costos Vehículo'!$C$7,B57='Costos Vehículo'!$C$8,B57='Costos Vehículo'!$C$9,B57='Costos Vehículo'!$C$10,B57='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B57='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B57,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B57,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B57<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B57,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B57<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E57=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D57=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H57=\"Sí\",L57>1),'Costos Vehículo'!$I$13*SUM(F57)+'Costos Vehículo'!$I$15*(L57-1)*SUM(F57),IF(H57=\"Sí\",'Costos Vehículo'!$I$13*SUM(F57),0))","v":60000},{"$f":"IF(L57>1,'Costos Vehículo'!$I$14*SUM(F57)*(L57-1),0)","v":0},202900,{"$f":"IFERROR(IF(D57=\"Sí\",(VLOOKUP(B57,'Costos Vehículo'!$G$19:$I$26,3,0)+J57/VLOOKUP(B57,'Costos Vehículo'!$G$19:$L$26,5,0))*I57,(VLOOKUP(B57,'Costos Vehículo'!$G$19:$I$26,3,0)+J57/VLOOKUP(B57,'Costos Vehículo'!$G$19:$J$26,4,0))*I57),0)","v":406211.12328092748},{"$f":"IFERROR(IF(O57=\"Sí\",N57*SUM(F57)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},203207.87323532661,{"$f":"SUM(Q57:AE57)*'Costos Vehículo'!$H$29","v":58862.547280499624},1187795.1763656479,{"$f":"IFERROR(G57*'Costos Vehículo'!$H$31*L57,0)","v":86300},{"$f":"IFERROR(N57*SUM(G57)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H57=\"Sí\",L57>1),'Costos Vehículo'!$I$13*SUM(G57)+'Costos Vehículo'!$I$15*(L57-1)*SUM(G57),IF(H57=\"Sí\",'Costos Vehículo'!$I$13*SUM(G57),0))","v":60000},{"$f":"IF(L57>1,'Costos Vehículo'!$I$14*SUM(G57)*(L57-1),0)","v":0},159784.375,1347579.5513656479,305892.29080079147,1653471.8421664394]
["PEREIRA_YUMBO","Sencillo",{"$f":"VLOOKUP(A58,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"03:08:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A58,'[1]NACIONAL '!B$2:C$58,2,0)","v":199},8871,{"$f":"VLOOKUP(A58,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":199400},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F58*'Costos Vehículo'!$H$30*L58,\"\")","v":149076.08520961535},{"$f":"IF(OR(B58='Costos Vehículo'!$C$7,B58='Costos Vehículo'!$C$8,B58='Costos Vehículo'!$C$9,B58='Costos Vehículo'!$C$10,B58='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B58='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B58,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B58,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B58<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B58,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B58<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E58=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D58=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H58=\"Sí\",L58>1),'Costos Vehículo'!$I$13*SUM(F58)+'Costos Vehículo'!$I$15*(L58-1)*SUM(F58),IF(H58=\"Sí\",'Costos Vehículo'!$I$13*SUM(F58),0))","v":60000},{"$f":"IF(L58>1,'Costos Vehículo'!$I$14*SUM(F58)*(L58-1),0)","v":0},199400,{"$f":"IFERROR(IF(D58=\"Sí\",(VLOOKUP(B58,'Costos Vehículo'!$G$19:$I$26,3,0)+J58/VLOOKUP(B58,'Costos Vehículo'!$G$19:$L$26,5,0))*I58,(VLOOKUP(B58,'Costos Vehículo'!$G$19:$I$26,3,0)+J58/VLOOKUP(B58,'Costos Vehículo'!$G$19:$J$26,4,0))*I58),0)","v":238454.31720620816},{"$f":"IFERROR(IF(O58=\"Sí\",N58*SUM(F58)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},165614.91580429068,{"$f":"SUM(Q58:AE58)*'Costos Vehículo'!$H$29","v":47973.120611309547},968055.98619070253,{"$f":"IFERROR(G58*'Costos Vehículo'!$H$31*L58,0)","v":86300},{"$f":"IFERROR(N58*SUM(G58)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H58=\"Sí\",L58>1),'Costos Vehículo'!$I$13*SUM(G58)+'Costos Vehículo'!$I$15*(L58-1)*SUM(G58),IF(H58=\"Sí\",'Costos Vehículo'!$I$13*SUM(G58),0))","v":60000},{"$f":"IF(L58>1,'Costos Vehículo'!$I$14*SUM(G58)*(L58-1),0)","v":0},159784.375,1127840.3611907025,256012.84272426995,1383853.2039149725]
["SINCELEJO_BARRANQUILLA","Sencillo",{"$f":"VLOOKUP(A59,'peajes NACIONAL '!$B$2:$E$59,4,0)","v":"04:13:00"},"No","Sí",1,1,"Sí",{"$f":"VLOOKUP(A59,'[1]NACIONAL '!B$2:C$58,2,0)","v":236},8871,{"$f":"VLOOKUP(A59,'peajes NACIONAL '!$B$2:$I$59,8,0)","v":105500},1,0.18,1,"Sí",0.185,{"$f":"IFERROR(F59*'Costos Vehículo'!$H$30*L59,\"\")","v":149076.08520961535},{"$f":"IF(OR(B59='Costos Vehículo'!$C$7,B59='Costos Vehículo'!$C$8,B59='Costos Vehículo'!$C$9,B59='Costos Vehículo'!$C$10,B59='Costos Vehículo'!$C$11),'Costos Vehículo'!$D$4/26,IF(B59='Costos Vehículo'!$C$14,'Costos Vehículo'!$D$5/26,0))","v":3389.4230769230771},{"$f":"IFERROR(VLOOKUP(B59,'Costos Vehículo'!$C$7:$D$14,2,0)/26,0)","v":1104.2660256410256},{"$f":"IFERROR(VLOOKUP(B59,'Costos Vehículo'!$C$16:$D$23,2,0)/26,0)","v":23422.598222560002},{"$f":"IF(B59<>\"\",'Costos Vehículo'!$D$25/26,0)","v":2051.2820512820513},{"$f":"IFERROR(VLOOKUP(B59,'Costos Vehículo'!$C$26:$D$33,2,0)/26,0)","v":3913.404},{"$f":"IF(B59<>\"\",'Costos Vehículo'!$D$35/26,0)","v":3846.1538461538462},{"$f":"IF(E59=\"Sí\",'Costos Vehículo'!$I$16,0)","v":50000},{"$f":"IF(D59=\"Sí\",'Costos Vehículo'!$K$11/26,0)","v":0},{"$f":"IF(AND(H59=\"Sí\",L59>1),'Costos Vehículo'!$I$13*SUM(F59)+'Costos Vehículo'!$I$15*(L59-1)*SUM(F59),IF(H59=\"Sí\",'Costos Vehículo'!$I$13*SUM(F59),0))","v":60000},{"$f":"IF(L59>1,'Costos Vehículo'!$I$14*SUM(F59)*(L59-1),0)","v":0},105500,{"$f":"IFERROR(IF(D59=\"Sí\",(VLOOKUP(B59,'Costos Vehículo'!$G$19:$I$26,3,0)+J59/VLOOKUP(B59,'Costos Vehículo'!$G$19:$L$26,5,0))*I59,(VLOOKUP(B59,'Costos Vehículo'!$G$19:$I$26,3,0)+J59/VLOOKUP(B59,'Costos Vehículo'!$G$19:$J$26,4,0))*I59),0)","v":282790.0445259554},{"$f":"IFERROR(IF(O59=\"Sí\",N59*SUM(F59)*'Costos Vehículo'!$K$29,0),0)","v":19810.420136718749},154734.95350862539,{"$f":"SUM(Q59:AE59)*'Costos Vehículo'!$H$29","v":44821.558199665182},904460.18880314007,{"$f":"IFERROR(G59*'Costos Vehículo'!$H$31*L59,0)","v":86300},{"$f":"IFERROR(N59*SUM(G59)*'Costos Vehículo'!$K$28,0)","v":13484.375},{"$f":"IF(AND(H59=\"Sí\",L59>1),'Costos Vehículo'!$I$13*SUM(G59)+'Costos Vehículo'!$I$15*(L59-1)*SUM(G59),IF(H59=\"Sí\",'Costos Vehículo'!$I$13*SUM(G59),0))","v":60000},{"$f":"IF(L59>1,'Costos Vehículo'!$I$14*SUM(G59)*(L59-1),0)","v":0},159784.375,1064244.5638031401,241576.98687555944,1305821.5506786995]

{"sheet":"peajes NACIONAL ","index":4,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[null,"RUTA","DISTANCIA","NUMERO DE PEAJES ","TIEMPO APROX","Categoría I:","Categoría II:","Categoría III:","Categoría IV:","Categoría V:","Categoría VI:","Categoría VII:"]
[null,"BARRANQUILLA_BOSCONIA",207,5,"03:38:00",48000,51000,89200,136200,162000,41000,46300]
[null,"BARRANQUILLA_SANTA MARTA",105,2,"01:56:00",22200,26400,34400,42800,61800,82000,92600]
[null,"BARRANQUILLA_VALLEDUPAR",295,5,"05:35:00",47900,54700,99400,127600,159700,82000,92600]
[null,"BOGOTA_AQUITANIA",244,6,"04:15:00",43000,51000,98500,132600,195100,85400,94600]
[null,"BOGOTA_ARMENIA",282,5,"05:37:00",55400,62300,119600,174300,211600,42200,46600]
[null,"BOGOTA_BARBOSA",185,4,"03:41:00",27000,33400,57200,81000,135400,85400,94600]
[null,"BOGOTÁ_BARRANQUILLA",979,13,"17:57:00",138900,170100,324500,426500,521900,205200,138700]
[null,"BOGOTÁ_BUCARAMANGA",407,6,"07:36:00",55100,65700,138800,183300,223000,47500,52700]
[null,"BOGOTA_CALI",464,10,"08:39:00",103800,122300,249400,342500,419800,85000,96200]
[null,"BOGOTA_CARTAGENA",1050,12,"19:10:00",126700,158100,317200,425100,501300,123200,46100]
[null,"BOGOTA_CHIQUINQUIRA",134,1,"02:43:00",9100,9800,25600,31800,37200,0,0]
[null,"BOGOTA_CUCUTA",557,5,"11:35:00",42600,55100,108100,145700,178800,47500,52700]
[null,"BOGOTA_DORADA",204,3,"04:37:00",33800,44400,67400,105200,135600,116000,41400]
[null,"BOGOTA_DUITAMA",195,5,"03:02:00",34300,41700,78600,107300,166700,85400,94600]
[null,"BOGOTA_FLORENCIA",534,7,"10:01:00",79100,92800,154700,216100,276100,144900,168000]
[null,"BOGOTA_FUSA",82.4,1,"02:02:00",11200,13500,13500,15600,34500,42400,44800]
[null,"BOGOTA_GARAGOA",137,4,"02:58:00",26000,33100,52100,75000,127400,85400,94600]
[null,"BOGOTÁ_GARZON",425,6,"07:51:00",67200,78700,125100,177100,233800,144900,168000]
[null,"BOGOTA_GIRARDOT",135,2,"02:43:00",23000,25800,55200,89800,103200,0,0]
[null,"BOGOTA_GUATEQUE",113,4,"02:14:00",26000,33100,52100,75000,127400,85400,94600]
[null,"BOGOTA_IBAGUE",191,4,"03:11:00",46000,51800,97900,146700,180400,42200,46600]
[null,"BOGOTA_MEDELLIN",443,6,"08:12:00",71400,102000,122000,170900,264700,290100,217200]
[null,"BOGOTÁ_NEIVA",292,5,"05:29:00",61700,73800,114600,165100,218700,144900,168000]
[null,"BOGOTA_PAIPA",191,4,"03:41:00",36300,46100,87900,119700,149200,47500,52700]
[null,"BOGOTA_PEREIRA",318,6,"06:06:00",70700,81900,138200,193900,259300,100800,111900]
[null,"BOGOTA_PITALITO",504,7,"09:22:00",76000,88400,145300,202800,262800,138700,159200]
[null,"BOGOTA_SANGIL",300,5,"06:10:00",35600,42600,81000,110600,170000,85400,94600]
[null,"BOGOTA_SANTA MARTA",940,11,"17:14:00",116700,143700,290100,383700,460100,123200,46100]
[null,"BOGOTA_SOGAMOSO",209,5,"03:16:00",34300,41700,78600,107300,166700,85400,94600]
[null,"BOGOTA_TIBASOSA",201,5,"03:11:00",34300,41700,78600,107300,166700,85400,94600]
[null,"BOGOTA_TUNJA",152,3,"02:55:00",27400,36300,62200,87900,11800,47500,52700]
[null,"BOGOTA_UBATE",85.2,3,"01:51:00",17700,24200,33400,51400,100800,85400,94600]
[null,"BOGOTA_VILLA DE LEYVA",159,4,"02:35:00",36600,46200,83500,115000,142300,47500,52700]
[null,"BOGOTA_VILLAVICENCIO",117,4,"02:29:00",58900,151400,90000,199600,225000,273500,330900]
[null,"BOGOTA_YOPAL",337,7,"06:18:00",79600,190300,129900,255900,296900,328800,393200]
[null,"BOGOTA_ZIPAQUIRA",42.9,2,55.038194444444443,9100,15000,9600,21800,66200,85400,94600]
[null,"BUCARAMANGA_BARRANCABERMEJA",116,2,"02:18:00",16500,18500,41200,53700,61000,0,0]
[null,"BUCARAMANGA_CUCUTA",198,2,"04:57:00",15100,18700,40400,51700,58600]
[null,"BUCARAMANGA_OCAÑA",216,4,"04:44:00",35000,38700,83600,107700,122700,0,0]
[null,"CALI_BUCARAMANGA",769,12,"14:05:00",126000,152600,307400,383600,493900,139200,155900]
[null,"CALI_IPIALES",473,5,"08:48:00",48900,55000,128100,166500,191400,0,0]
[null,"CALI_PASTO",388,4,"07:16:00",38600,44200,105200,136600,156900,0,0]
[null,"CALI_POPAYAN",138,2,"02:25:00",18000,21800,58800,76600,88200,0,0]
[null,"FUNZA_BARRANQUILLA",979,13,"17:57:00",138900,170100,324500,426500,521900,205200,138700]
[null,"FUNZA_CARTAGENA",1050,12,"19:10:00",126700,158100,317200,425100,501300,123200,46100]
[null,"FUNZA_MEDELLIN",408,8,"08:11:00",101800,135000,138700,190000,286600,284700,212700]
[null,"IBAGUE_MEDELLIN",413,5,"06:40:00",60500,79400,75200,85400,117400,247500,258500]
[null,"MEDELLIN_BARRANQUILLA",702,11,"12:02:00",112400,142800,200500,243600,342500,213600,243100]
[null,"MEDELLIN_BUCARAMANGA",404,7,"08:12:00",70100,80200,134200,166800,226800,114100,129300]
[null,"MEDELLIN_IPIALES",877,14,"18:12:00",126700,146100,328600,425700,502000,42400,48900]
[null,"MEDELLIN_LA APARTADA",301,6,"06:26:00",53600,63400,96900,120400,159400,101900,115300]
[null,"MEDELLIN_NEIVA",556,8,"10:11:00",97300,124300,145500,176900,299900,344100,370500]
[null,"MEDELLIN_PEREIRA",215,4,"04:05:00",42200,50300,72200,83400,135500,98900,112200]
[null,"MEDELLIN-CALI",425,9,"07:45:00",92500,111700,226200,287300,366400,98900,112200]
[null,"MEDELLIN_SINCELEJO",471,7,"08:41:00",76100,93900,118000,138100,211600,213600,243100]
[null,"PEREIRA_CAJICA",339,8,"07:31:00",75300,91400,139600,202900,308100,178000,197200]
[null,"PEREIRA_YUMBO",199,6,"03:08:00",49100,58900,151500,199400,227400,0,0]
[null,"SINCELEJO_BARRANQUILLA",236,4,"04:13:00",36300,48900,82500,105500,130900,0,0]
[null,"BOGOTA-MAGDALENA MEDIO ",940,11,"17:14:00",116700,143700,290100,383700,460100,123200,46100]

{"sheet":"P&G Operación","index":5,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Viajes Urbanos Dislicores","Lunes","Martes","Miércoles","Jueves","Viernes","Sábado","Total Semana","Total Mes",null,"Tipo de Vehículo","Flete Propietario","Tarifa Sugerida",null,"Viajes Urbanos Dislicores","Lunes","Martes","Miércoles","Jueves","Viernes","Sábado","Total Semana","Total Mes",null,"Variaciòn %","Variaciòn %",null,"Variaciòn ($)","Variaciòn ($)"]
[null,"BARRANQUILLA_medellin",1,1,1,1,1,1,{"$f":"SUM(C6:H6)","v":6},{"$f":"I6*4.3333","v":25.9998},null,{"$f":"B6","v":"BARRANQUILLA_medellin"},{"$f":"IF(I6=0,\"\",Rutas!AG3)","v":1189064.3462323227},{"$f":"IF(I6=0,\"\",Rutas!AO3)","v":1655029.1058065312},null,"Carry",1,1,1,1,1,1,{"$f":"SUM(Q6:V6)","v":6},{"$f":"W6*4.3333","v":25.9998},null,{"$f":"IFERROR(M6/M21-1,\"\")","v":""},"",null,{"$f":"IFERROR(M6-M6/(1+Z6),\"\")","v":""},{"$f":"IFERROR(N6-N6/(1+AA6),\"\")","v":""}]
[null,{"$f":"IF(Rutas!A4<>\"\",Rutas!A4,\"\")","v":"BARRANQUILLA_SANTA MARTA"},null,null,null,null,null,null,0,{"$f":"I7*4.3333","v":0},null,{"$f":"B7","v":"BARRANQUILLA_SANTA MARTA"},{"$f":"IF(I7=0,\"\",Rutas!AG4)","v":""},{"$f":"IF(I7=0,\"\",Rutas!AO4)","v":""},null,"Luv",1,2,2,2,2,1,{"$f":"SUM(Q7:V7)","v":10},{"$f":"W7*4.3333","v":43.333000000000006},null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A5<>\"\",Rutas!A5,\"\")","v":"BARRANQUILLA_VALLEDUPAR"},null,null,null,null,null,null,0,{"$f":"I8*4.3333","v":0},null,"BARRANQUILLA_VALLEDUPAR",{"$f":"IF(I8=0,\"\",Rutas!AG5)","v":""},{"$f":"IF(I8=0,\"\",Rutas!AO5)","v":""},null,"NHR",2,7,6,7,6,2,{"$f":"SUM(Q8:V8)","v":30},{"$f":"W8*4.3333","v":129.99900000000002},null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A6<>\"\",Rutas!A6,\"\")","v":"BOGOTA_AQUITANIA"},null,null,null,null,null,null,0,0,null,"BOGOTA_AQUITANIA",{"$f":"IF(I9=0,\"\",Rutas!AG6)","v":""},{"$f":"IF(I9=0,\"\",Rutas!AO6)","v":""},null,"NPR",null,null,1,null,1,null,{"$f":"SUM(Q9:V9)","v":2},{"$f":"W9*4.3333","v":8.6666000000000007},null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A7<>\"\",Rutas!A7,\"\")","v":"BOGOTA_ARMENIA"},null,null,null,null,null,null,0,0,null,"BOGOTA_ARMENIA",{"$f":"IF(I10=0,\"\",Rutas!AG7)","v":""},{"$f":"IF(I10=0,\"\",Rutas!AO7)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(M10/M21-1,\"\")","v":""},"",null,"",""]
[null,{"$f":"IF(Rutas!A8<>\"\",Rutas!A8,\"\")","v":"BOGOTA_BARBOSA"},null,null,null,null,null,null,0,0,null,"BOGOTA_BARBOSA",{"$f":"IF(I11=0,\"\",Rutas!AG8)","v":""},{"$f":"IF(I11=0,\"\",Rutas!AO8)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A9<>\"\",Rutas!A9,\"\")","v":"BOGOTÁ_BARRANQUILLA"},null,null,null,null,null,null,0,0,null,"BOGOTÁ_BARRANQUILLA",{"$f":"IF(I12=0,\"\",Rutas!AG9)","v":""},{"$f":"IF(I12=0,\"\",Rutas!AO9)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A10<>\"\",Rutas!A10,\"\")","v":"BOGOTÁ_BUCARAMANGA"},null,null,null,null,null,null,0,0,null,"BOGOTÁ_BUCARAMANGA",{"$f":"IF(I13=0,\"\",Rutas!AG10)","v":""},{"$f":"IF(I13=0,\"\",Rutas!AO10)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A11<>\"\",Rutas!A11,\"\")","v":"BOGOTA_CALI"},null,null,null,null,null,null,0,0,null,"BOGOTA_CALI",{"$f":"IF(I14=0,\"\",Rutas!AG11)","v":""},{"$f":"IF(I14=0,\"\",Rutas!AO11)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(M14/M21-1,\"\")","v":""},"",null,"",""]
[null,{"$f":"IF(Rutas!A12<>\"\",Rutas!A12,\"\")","v":"BOGOTA_CARTAGENA"},null,null,null,null,null,null,0,0,null,"BOGOTA_CARTAGENA",{"$f":"IF(I15=0,\"\",Rutas!AG12)","v":""},{"$f":"IF(I15=0,\"\",Rutas!AO12)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A13<>\"\",Rutas!A13,\"\")","v":"BOGOTA_CHIQUINQUIRA"},null,null,null,null,null,null,0,0,null,"BOGOTA_CHIQUINQUIRA",{"$f":"IF(I16=0,\"\",Rutas!AG13)","v":""},{"$f":"IF(I16=0,\"\",Rutas!AO13)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,{"$f":"IF(Rutas!A14<>\"\",Rutas!A14,\"\")","v":"BOGOTA_CUCUTA"},null,null,null,null,null,null,0,0,null,"BOGOTA_CUCUTA",{"$f":"IF(I17=0,\"\",Rutas!AG14)","v":""},{"$f":"IF(I17=0,\"\",Rutas!AO14)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"Total Viajes",{"$f":"SUM(C6:C17)","v":1},1,1,1,1,1,6,25.9998,null,null,null,null,null,"Total Viajes",{"$f":"SUM(Q6:Q9)","v":4},10,10,10,10,4,{"$f":"SUM(Q18:V18)","v":48},{"$f":"W18*4.3333","v":207.9984}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tarifas Actuales"]
[null,"Tarifa Cliente",{"$f":"SUMPRODUCT(C6:C17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUMPRODUCT(D6:D17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUMPRODUCT(E6:E17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUMPRODUCT(F6:F17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUMPRODUCT(G6:G17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUMPRODUCT(H6:H17,Rutas!$AO$3:$AO$14)","v":1655029.1058065312},{"$f":"SUM(C20:H20)","v":9930174.6348391864},{"$f":"I20*4.3333","v":43030425.745148651},null,"Tipo Vehículo","Flete tercero","Tarifa Cliente",null,"Tarifa Cliente",{"$f":"SUMPRODUCT(Q$6:Q$9,$N$21:$N$24)","v":0},0,0,0,0,0,{"$f":"SUM(Q20:V20)","v":0},{"$f":"W20*4.3333","v":0},null,"Total Mes Cliente Actual"]
[null,null,null,null,null,null,null,null,null,null,null,"Carry"]
[null,"Fletes",{"$f":"SUMPRODUCT(C6:C17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUMPRODUCT(D6:D17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUMPRODUCT(E6:E17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUMPRODUCT(F6:F17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUMPRODUCT(G6:G17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUMPRODUCT(H6:H17,Rutas!$AG$3:$AG$14)","v":1189064.3462323227},{"$f":"SUM(C22:H22)","v":7134386.0773939369},{"$f":"I22*4.3333","v":30915435.18917115},null,"Luv",null,null,null,"Fletes",{"$f":"SUMPRODUCT(Q$6:Q$9,$M$21:$M$24)","v":0},0,0,0,0,0,{"$f":"SUM(Q22:V22)","v":0},{"$f":"W22*4.3333","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"NHR"]
[null,"Costo Auxiliares",{"$f":"SUMPRODUCT(C6:C17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUMPRODUCT(D6:D17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUMPRODUCT(E6:E17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUMPRODUCT(F6:F17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUMPRODUCT(G6:G17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUMPRODUCT(H6:H17,Rutas!$AL$3:$AL$14)","v":159784.375},{"$f":"SUM(C24:H24)","v":958706.25},{"$f":"I24*4.3333","v":4154361.7931250003},null,"NPR",null,null,null,"Costo Auxiliares",{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*Q$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*Q$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*Q$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*Q$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*R$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*R$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*R$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*R$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*S$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*S$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*S$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*S$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*T$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*T$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*T$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*T$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*U$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*U$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*U$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*U$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B$6,Rutas!$B:$AV,45,0)*V$6+VLOOKUP($B$7,Rutas!$B:$AV,45,0)*V$7+VLOOKUP($B$8,Rutas!$B:$AV,45,0)*V$8+VLOOKUP($B$9,Rutas!$B:$AV,45,0)*V$9)","v":{"$error":"#N/A"}},{"$f":"SUM(Q24:V24)","v":{"$error":"#N/A"}},{"$f":"W24*4.3333","v":{"$error":"#N/A"}}]
[null,"Costo por Inhouse",{"$f":"$N$28/4.3333/6","v":38461.834321802475},38461.834321802475,38461.834321802475,38461.834321802475,38461.834321802475,38461.834321802475,{"$f":"SUM(C25:H25)","v":230771.00593081486},{"$f":"I25*4.3333","v":1000000.0000000001},null,null,null,null,null,"Costo por Inhouse",{"$f":"$N$28/4.3333/6","v":38461.834321802475},38461.834321802475,38461.834321802475,38461.834321802475,38461.834321802475,38461.834321802475,{"$f":"SUM(Q25:V25)","v":230771.00593081486},{"$f":"W25*4.3333","v":1000000.0000000001}]
[null,"Costo Horas Extra Fuera Ruta",{"$f":"SUM(C6:C9)*$N$26*'Costos Vehículo'!$K$28+SUM(C14:C17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(D6:D9)*$N$26*'Costos Vehículo'!$K$28+SUM(D14:D17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(E6:E9)*$N$26*'Costos Vehículo'!$K$28+SUM(E14:E17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(F6:F9)*$N$26*'Costos Vehículo'!$K$28+SUM(F14:F17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(G6:G9)*$N$26*'Costos Vehículo'!$K$28+SUM(G14:G17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(H6:H9)*$N$26*'Costos Vehículo'!$K$28+SUM(H14:H17)*$N$26*'Costos Vehículo'!$K$29","v":0},{"$f":"SUM(C26:H26)","v":0},{"$f":"I26*4.3333","v":0},null,"Horas extra Promedio Ruta",null,0,null,"Costo Horas Extra Fuera Ruta",{"$f":"Q$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"R$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"S$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"T$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"U$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"V$18*$N$26*'Costos Vehículo'!$K$28","v":0},{"$f":"SUM(Q26:V26)","v":0},{"$f":"W26*4.3333","v":0}]
[null,"Costo Por Novedades",{"$f":"$N$27/6","v":0},0,0,0,0,0,{"$f":"SUM(C27:H27)","v":0},{"$f":"I27*4.3333","v":0},null,"Novedades Promedio Semana",null,0,null,"Costo Por Novedades",{"$f":"$N$27/6","v":0},0,0,0,0,0,{"$f":"SUM(Q27:V27)","v":0},{"$f":"W27*4.3333","v":0}]
[null,"Total Costos Adicionales",{"$f":"SUM(C24:C27)","v":198246.20932180248},198246.20932180248,198246.20932180248,198246.20932180248,198246.20932180248,198246.20932180248,{"$f":"SUM(C28:H28)","v":1189477.2559308149},{"$f":"I28*4.3333","v":5154361.7931250008},null,"Salarios Inhouse",null,1000000,null,"Total Costos Adicionales",{"$f":"SUM(Q24:Q27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q28:V28)","v":{"$error":"#N/A"}},{"$f":"W28*4.3333","v":{"$error":"#N/A"}}]
[]
[null,"Margen ($)",{"$f":"C20-C22-SUM(C24:C27)","v":267718.55025240593},{"$f":"D20-D22-SUM(D24:D27)","v":267718.55025240593},267718.55025240593,267718.55025240593,267718.55025240593,267718.55025240593,1606311.3015144346,6960628.7628525002,null,"Variación Costo para Cliente ($)",null,{"$f":"J20-$AC$20","v":43030425.745148651},null,"Margen ($)",{"$f":"Q20-Q22-SUM(Q24:Q27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Margen % ",{"$f":"IFERROR(C30/C20,\"\")","v":0.16176062965487301},0.16176062965487301,0.16176062965487301,0.16176062965487301,0.16176062965487301,0.16176062965487301,0.16176062965487292,0.16176062965487292,null,"Variación Costo para Cliente (%)",null,{"$f":"IFERROR(J20/$AC$20-1,\"\")","v":""},null,"Margen % ",{"$f":"Q30/Q20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Escenario Actual","index":6,"n_rows":30,"n_cols":30,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Operación Dislicores",null,"Operación Actual: Auxiliares por prestación, horas extra pagadas fuera del flete para los auxiliares.",null,null,null,null,null,null,null,null,null,null,null,"Operación Dislicores",null,"Con fletes actuales y auxiliares por prestación de servicios"]
[]
[null,"Viajes Urbanos Dislicores","Lunes","Martes","Miércoles","Jueves","Viernes","Sábado","Total Semana","Total Mes",null,"Tipo de Vehículo","Flete Propietario","Tarifa Sugerida",null,"Viajes Urbanos Dislicores","Lunes","Martes","Miércoles","Jueves","Viernes","Sábado","Total Semana","Total Mes",null,"Variaciòn %","Variaciòn %",null,"Variaciòn ($)","Variaciòn ($)"]
[null,"Carry Aux Prest",2,2,2,2,2,2,12,51.999600000000001,null,"Carry Aux Prest",130000,257499.99999999264,null,"Carry",1,1,1,1,1,1,6,25.9998,null,0,-2.8643754035329039E-14,null,0,-7.363269105553627E-9]
[null,"Luv Aux Prest",1,2,2,2,2,1,10,43.333000000000006,null,"Luv Aux Prest",150000,282499.99999998341,null,"Luv",1,2,2,2,2,1,10,43.333000000000006,null,0,-5.8730798002670781E-14,null,0,-1.6589183360338211E-8]
[null,"NHR Aux Prest",1,6,5,6,5,1,24,103.9992,null,"NHR Aux Prest",160000.00000000003,294999.99999997654,null,"NHR",2,7,6,7,6,2,30,129.99900000000002,null,2.2204460492503131E-16,-7.9491968563161208E-14,null,2.9103830456733704E-11,-2.3457687348127365E-8]
[null,"NPR Aux Prest",null,null,1,null,1,null,2,8.6666000000000007,null,"NPR Aux Prest",180000,319999.99999995745,null,"NPR",null,null,1,null,1,null,2,8.6666000000000007,null,0,-1.3300471835009375E-13,null,0,-4.2549800127744675E-8]
[null,"Carry Aux Cond",null,null,null,null,null,null,0,0,null,"Carry Aux Cond","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"Luv Aux Cond",null,null,null,null,null,null,0,0,null,"Luv Aux Cond","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"NHR Aux Cond",null,null,null,null,null,null,0,0,null,"NHR Aux Cond","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"NPR Aux Cond",null,null,null,null,null,null,0,0,null,"NPR Aux Cond","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"Carry Aux Temp",null,null,null,null,null,null,0,0,null,"Carry Aux Temp","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"Luv Aux Temp",null,null,null,null,null,null,0,0,null,"Luv Aux Temp","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"NHR Aux Temp",null,null,null,null,null,null,0,0,null,"NHR Aux Temp","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"NPR Aux Temp",null,null,null,null,null,null,0,0,null,"NPR Aux Temp","","",null,null,null,null,null,null,null,null,null,null,null,"","",null,"",""]
[null,"Total Viajes",4,10,10,10,10,4,48,207.9984,null,null,null,null,null,"Total Viajes",4,10,10,10,10,4,48,207.9984]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tarifas Actuales"]
[null,"Tarifa Cliente",1092499.9999999453,2849999.9999998114,2874999.9999997923,2849999.9999998114,2874999.9999997923,1092499.9999999453,13634999.9999991,59084545.499996103,null,"Tipo Vehículo","Flete tercero","Tarifa Cliente",null,"Tarifa Cliente",1130000,2887500,2912500,2887500,2912500,1130000,13860000,60059538.000000007,null,"Total Mes Cliente Actual",null,null,59084545.499959067]
[null,null,null,null,null,null,null,null,null,null,null,"Carry",130000,257500]
[null,"Fletes",570000,1520000.0000000002,1540000,1520000.0000000002,1540000,570000,7260000,31459758.000000004,null,"Luv",150000,282500,null,"Fletes",600000,1550000,1570000,1550000,1570000,600000,7440000,32239752.000000004]
[null,null,null,null,null,null,null,null,null,null,null,"NHR",160000,295000]
[null,"Costo Auxiliares",345200,863000,863000,863000,863000,345200,4142400,17950261.920000002,null,"NPR",180000,320000,null,"Costo Auxiliares",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Costo por Inhouse",115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,692313.01779244444,2999999.9999999995,null,null,null,null,null,"Costo por Inhouse",115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,115385.5029654074,692313.01779244444,2999999.9999999995]
[null,"Costo Horas Extra Fuera Ruta",107875,269687.5,269687.5,269687.5,269687.5,107875,1294500,5609456.8500000006,null,"Horas extra Promedio Ruta",null,2,null,"Costo Horas Extra Fuera Ruta",107875,269687.5,269687.5,269687.5,269687.5,107875,1294500,5609456.8500000006]
[null,"Costo Por Novedades",0,0,0,0,0,0,0,0,null,"Novedades Promedio Semana",null,0,null,"Costo Por Novedades",0,0,0,0,0,0,0,0]
[null,"Total Costos Adicionales",568460.50296540745,1248073.0029654074,1248073.0029654074,1248073.0029654074,1248073.0029654074,568460.50296540745,6129213.0177924447,26559718.770000003,null,"Salarios Inhouse",null,3000000,null,"Total Costos Adicionales",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Margen ($)",-45960.502965462161,81926.997034403728,86926.997034384869,81926.997034403728,86926.997034384869,-45960.502965462161,245786.98220665567,1065068.7299960963,null,"Variación Costo para Cliente ($)",null,3.703683614730835E-5,null,"Margen ($)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Margen % ",-4.2069110265871359E-2,2.8746314748915491E-2,3.0235477229353443E-2,2.8746314748915491E-2,3.0235477229353443E-2,-4.2069110265871359E-2,1.8026181313287266E-2,1.8026181313287187E-2,null,"Variación Costo para Cliente (%)",null,6.2683191970336338E-13,null,"Margen % ",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]