{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Condiciones","ResumenIndicadores","Factores","Historico","ALUMINIO-COBRE-TC-IPM","COMBUSTIBLES","TA_VAD","ALUMINIO","COBRE","TIPO DE CAMBIO","IPM","Cálculo_Aluminio","Calculo_Cobre","Calculo_Tipo de Cambio","Calculo_IPM","PBARRA","PNG","PCSPT","CPSEE","PCSST","FEPMMT","BBDD"],"not_rendered":{"charts":5,"images":42,"macros":1,"external_links":0,"defined_names":27,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Condiciones","index":0,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Fecha de reajuste","2013-04-04"]

{"sheet":"ResumenIndicadores","index":1,"n_rows":157,"n_cols":11,"rows_kept":157,"cut":false,"hidden":false,"merged":[[11,2,11,3],[107,6,107,7]]}
["RESUMEN DEL REAJUSTE TARIFARIO"]
[]
[null,null,null,"Factor que motiva reajuste tarifario"]
[{"$f":"CONCATENATE(\"Reajuste al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Reajuste al 04/abril/2013"}]
["Actividad",null,"Límite","Límite","Límite",null,"Factor"]
["Regulada",null,"Inferior","Superior","Tarifario +/-",null,"aplicable"]
["Generación SEIN",null,{"$f":"MIN(Factores!$D$8:$D$10)","v":4.1215868109221176E-3},{"$f":"MAX(Factores!$D$8:$D$10)","v":4.6408393866022024E-3},0.05,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(AND(OR(OR(-E7>C7,C7>E7,-E7>D7,D7>E7)=TRUE,OR(-E9>C9,C9>E9,-E9>D9,D9>E9)=TRUE,OR(-E10>C10,C10>E10,-E10>D10,D10>E10)=TRUE)=TRUE)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Generación Aislada",null,{"$f":"MIN(Factores!$D$12:$D$22)","v":-1.2167917258162353E-3},{"$f":"MAX(Factores!$D$12:$D$22)","v":7.6023391812864993E-3},1.4999999999999999E-2,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(AND(OR(-E8>C8,C8>E8,-E8>D8,D8>E8)=TRUE)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Transmisión Principal",null,{"$f":"MIN(Factores!$D$28:$D$61)","v":-1.4641288433382416E-3},{"$f":"MAX(Factores!$D$28:$D$61)","v":4.2429887198591754E-3},0.05,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(AND(OR(OR(-E7>C7,C7>E7,-E7>D7,D7>E7)=TRUE,OR(-E9>C9,C9>E9,-E9>D9,D9>E9)=TRUE,OR(-E10>C10,C10>E10,-E10>D10,D10>E10)=TRUE)=TRUE)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Transmisión Secundaria",null,{"$f":"MIN(Factores!$D$65:$D$84)","v":-3.1790184780448927E-2},{"$f":"MAX(Factores!$D$65:$D$84)","v":-1.6666666666666607E-2},0.05,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(OR(-E10>C10,C10>E10,-E10>D10,D10>E10)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Distribución",null,{"$f":"MIN(Factores!$D$91:$D$124)","v":1.570187375693477E-3},{"$f":"MAX(Factores!$D$91:$D$124)","v":2.7847128864988413E-3},1.4999999999999999E-2,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(OR(AND(OR(-E8>C8,C8>E8,-E8>D8,D8>E8)=TRUE)=TRUE,OR(OR(-E7>C7,C7>E7,-E7>D7,D7>E7)=TRUE,OR(-E9>C9,C9>E9,-E9>D9,D9>E9)=TRUE,OR(-E10>C10,C10>E10,-E10>D10,D10>E10)=TRUE,OR(-E11>C11,C11>E11,-E11>D11,D11>E11)=TRUE)=TRUE)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Precio a Nivel Generación",null,{"$f":"+Factores!D23","v":-7.1032402452078092E-3},null,0.01,null,{"$f":"IF(AND(DAY(Factores!F5)=1,MONTH(Factores!F5)=5),\"Ft\",IF(AND(OR(-E12>C12,C12>E12)=TRUE)=TRUE,\"Ft\",\"Ft-1\"))","v":"Ft-1"}]
["Donde:",null,"Ft    = Factor calculado en la presente evaluación"]
[null,null,"Ft-1 = Factor empleado en la última actualización"]
[null,null,"       = Factor ratificado en la evaluación del mes anterior"]
[]
["Variación respecto al mes pasado"]
["Variable ",null,{"$f":"IF(OR(AND(MONTH(D18)=5,DAY(D18)=4),AND(MONTH(D18)=11,DAY(D18)=4)),DATE(YEAR(D18),MONTH(D18),DAY(D18)-3),IF(OR(AND(MONTH(D18)=5,DAY(D18)=1),AND(MONTH(D18)=11,DAY(D18)=1)),DATE(YEAR(D18),MONTH(D18)-1,DAY(D18)+3),DATE(YEAR(D18),MONTH(D18)-1,DAY(D18))))","v":"2013-03-04"},{"$f":"+Historico!P5","v":"2013-04-04"},"Variación"]
["IPM",212,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B19,FALSE)","v":206.762562},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+D19/C19-1","v":2.8185905338122819E-3}]
["TC (S/./US$)",{"$f":"1+B31","v":214},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B20,FALSE)","v":2.5870000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+D20/C20-1","v":7.7309625048305186E-4}]
["PGN (US$/MMBtu)",{"$f":"1+B20","v":215},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B21,FALSE)","v":2.5316999999999998},{"$f":"COMBUSTIBLES!$F$14","v":2.5316999999999998},0]
["FOBCB (US$/tn)",{"$f":"1+B32","v":217},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B22,FALSE)","v":102.37},{"$f":"+COMBUSTIBLES!E14","v":101.41},{"$f":"+D22/C22-1","v":-9.3777473869298689E-3}]
["Diesel+ISC (S/./gl) - Callao (SEIN)",223,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B23,FALSE)","v":10.029999999999999},{"$f":"COMBUSTIBLES!K6","v":9.77},{"$f":"+D23/C23-1","v":-2.5922233300099684E-2}]
["Residual+ISC (S/./gl.) - Callao (SEIN)",224,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B24,FALSE)","v":6.88},{"$f":"COMBUSTIBLES!L6","v":6.77},-1.5988372093023284E-2]
["Diesel+ISC (S/./gl) - Callao (Aislados)",225,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B25,FALSE)","v":10.54},{"$f":"COMBUSTIBLES!K7","v":10.54},0]
["Diesel+ISC (S/./gl) - Iquitos (Aislados)",226,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B26,FALSE)","v":9.84},{"$f":"COMBUSTIBLES!K8","v":9.84},{"$f":"+D26/C26-1","v":0}]
["Residual+ISC (S/./gl.) - Iquitos (Aislados)",227,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B27,FALSE)","v":7.42},{"$f":"COMBUSTIBLES!L8","v":7.42},0]
["Diesel+ISC (S/./gl) - Cusco (Aislados)",228,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B28,FALSE)","v":11.07},{"$f":"COMBUSTIBLES!K10","v":11.07},0]
["IPCu (ctv.US$/lb)",229,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B29,FALSE)","v":360.65916666666664},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":359.32749999999993},-3.6923133798993923E-3]
["IPAl (US$/tn)",230,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B30,FALSE)","v":2010.4179038461536},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":2000.4717499999995},-4.9473066406372501E-3]
["IPM Pre Pago",{"$f":"1+B19","v":213},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B31,FALSE)","v":206.60590300000001},{"$f":"'ALUMINIO-COBRE-TC-IPM'!H8","v":206.762562},7.5825035841292632E-4]
["PGN (S/./MMBtu)",{"$f":"1+B21","v":216},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B32,FALSE)","v":6.55},{"$f":"+COMBUSTIBLES!I14","v":6.5549999999999997},7.6335877862598878E-4]
["FOBCB (S/./tn)",{"$f":"1+B22","v":218},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B33,FALSE)","v":264.83100000000002},{"$f":"COMBUSTIBLES!H14","v":262.55},-8.6130400141977148E-3]
["TA Cobre",{"$f":"1+B30","v":231},{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B34,FALSE)","v":0},{"$f":"Factores!DL73","v":0},{"$f":"+D34-C34","v":0}]
["TA Aluminio",232,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B35,FALSE)","v":0},{"$f":"Factores!DL74","v":0},0]
["TA Prod. Import. - Sector 1",233,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B36,FALSE)","v":1.0469999999999998E-2},{"$f":"+Factores!BD102","v":1.0469999999999998E-2},0]
["TA Prod. Import. - Sector 2",234,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B37,FALSE)","v":1.7885999999999999E-2},{"$f":"+Factores!BD103","v":1.7885999999999999E-2},0]
["TA Prod. Import. - Sector 3",235,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B38,FALSE)","v":2.0843999999999998E-2},{"$f":"+Factores!BD104","v":2.0843999999999998E-2},0]
["TA Prod. Import. - Sector 4",236,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B39,FALSE)","v":2.2380000000000001E-2},{"$f":"+Factores!BD105","v":2.2380000000000001E-2},0]
["TA Prod. Import. - Sector 5",237,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B40,FALSE)","v":1.9289999999999998E-2},{"$f":"+Factores!BD106","v":1.9289999999999998E-2},0]
["TA Prod. Import. - Sector Especial",238,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B41,FALSE)","v":8.4599999999999996E-4},{"$f":"+Factores!BD107","v":8.4599999999999996E-4},0]
["TA Prod. Import. - SER 100% Estado Prepago",239,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B42,FALSE)","v":4.3080000000000002E-3},{"$f":"+Factores!BD108","v":4.3080000000000002E-3},0]
["TA Prod. Import. - SER 100% Estado Convencional",240,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B43,FALSE)","v":7.4399999999999996E-3},{"$f":"+Factores!BD109","v":7.4399999999999996E-3},0]
["TA Prod. Import. - SER 100% Privado Prepago",241,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B44,FALSE)","v":4.3080000000000002E-3},{"$f":"+Factores!BD110","v":4.3080000000000002E-3},0]
["TA Prod. Import. - SER 100% Privado Convencional",242,{"$f":"VLOOKUP(C$18,BBDD!$7:$1048576,$B45,FALSE)","v":7.4399999999999996E-3},{"$f":"+Factores!BD111","v":7.4399999999999996E-3},0]
[]
["Por actividad"]
["Precio en Barra-SEIN (Res. 057-2012-OS/CD)",null,null,null,null,null,null,null,null,null,"Resolución 057-2012-OS/CD"]
["Variable",null,{"$f":"$C$18","v":"2013-03-04"},{"$f":"$D$18","v":"2013-04-04"},"Variación"]
["IPM",null,{"$f":"C19","v":206.762562},{"$f":"D19","v":207.34534099999999},{"$f":"+D50/C50-1","v":2.8185905338122819E-3}]
["TC (S/./US$)",null,{"$f":"C20","v":2.5870000000000002},{"$f":"D20","v":2.589},7.7309625048305186E-4]
["PGN (S/./MMBtu)",null,{"$f":"C32","v":6.55},{"$f":"D32","v":6.5549999999999997},7.6335877862598878E-4]
["FOBCB (US$/tn)",null,{"$f":"C22","v":102.37},{"$f":"D22","v":101.41},-9.3777473869298689E-3]
["Diesel+ISC (S/./gl) - Callao (SEIN)",null,{"$f":"C23","v":10.029999999999999},9.77,-2.5922233300099684E-2]
["Residual+ISC (S/./gl.) - Callao (SEIN)",null,{"$f":"C24","v":6.88},6.77,-1.5988372093023284E-2]
[]
["Precio en Barra-Aislados (Res. 057-2012-OS/CD) - Addendum 4"]
["Variable",null,{"$f":"C18","v":"2013-03-04"},"2013-04-04","Variación"]
["IPM",null,206.762562,207.34534099999999,{"$f":"+D59/C59-1","v":2.8185905338122819E-3}]
["TC (S/./US$)",null,2.5870000000000002,2.589,{"$f":"+D60/C60-1","v":7.7309625048305186E-4}]
["PGN (S/./MMBtu)",null,{"$f":"C32","v":6.55},{"$f":"D32","v":6.5549999999999997},{"$f":"+D61/C61-1","v":7.6335877862598878E-4}]
["FOBCB (US$/tn)",null,{"$f":"C22","v":102.37},{"$f":"D22","v":101.41},-9.3777473869298689E-3]
["Diesel+ISC (S/./gl) - Callao (Aislados)",null,{"$f":"C25","v":10.54},10.54,0]
["Diesel+ISC (S/./gl) - Iquitos (Aislados)",null,{"$f":"C26","v":9.84},9.84,0]
["Residual+ISC (S/./gl.) - Iquitos (Aislados)",null,{"$f":"C27","v":7.42},7.42,0,null,null,null,null,null,"Resolución 184-2009-OS/CD"]
["Diesel+ISC (S/./gl) - Cusco (Aislados)",null,{"$f":"C28","v":11.07},11.07,0]
[]
["Transmision Principal (Res. 057-2012-OS/CD)"]
["Variable",null,{"$f":"C18","v":"2013-03-04"},"2013-04-04","Variación"]
["IPM",null,206.762562,207.34534099999999,{"$f":"+D70/C70-1","v":2.8185905338122819E-3}]
["TC (S/./US$)",null,2.5870000000000002,2.589,{"$f":"+D71/C71-1","v":7.7309625048305186E-4}]
["IPCu (ctv.US$/lb)",null,{"$f":"C29","v":360.65916666666664},359.32749999999993,{"$f":"+D72/C72-1","v":-3.6923133798993923E-3}]
["IPAl (US$/tn)",null,{"$f":"C30","v":2010.4179038461536},{"$f":"D30","v":2000.4717499999995},{"$f":"+D73/C73-1","v":-4.9473066406372501E-3}]
[]
["Transmision Secundaria (Res. 184-2009-OS/CD)"]
["Variable",null,{"$f":"C18","v":"2013-03-04"},"2013-04-04","Variación"]
["IPM",null,206.762562,207.34534099999999,{"$f":"+D77/C77-1","v":2.8185905338122819E-3}]
["TC (S/./US$)",null,2.5870000000000002,2.589,{"$f":"+D78/C78-1","v":7.7309625048305186E-4}]
["IPCu (ctv.US$/lb)",null,{"$f":"C29","v":360.65916666666664},359.32749999999993,{"$f":"+D79/C79-1","v":-3.6923133798993923E-3}]
["IPAl (US$/tn)",null,{"$f":"C30","v":2010.4179038461536},2000.4717499999995,{"$f":"+D80/C80-1","v":-4.9473066406372501E-3}]
[]
["Distribución (Res. 181-2009-OS/CD)"]
["Variable",null,{"$f":"C18","v":"2013-03-04"},{"$f":"D18","v":"2013-04-04"},"Variación"]
["IPM",null,{"$f":"+C77","v":206.762562},207.34534099999999,{"$f":"+D84/C84-1","v":2.8185905338122819E-3}]
["IPM Pre Pago",null,{"$f":"C31","v":206.60590300000001},{"$f":"D31","v":206.762562},{"$f":"E31","v":7.5825035841292632E-4}]
["TC (S/./US$)",null,{"$f":"+C78","v":2.5870000000000002},2.589,{"$f":"+D86/C86-1","v":7.7309625048305186E-4}]
["IPCu (ctv.US$/lb)",null,{"$f":"C29","v":360.65916666666664},359.32749999999993,{"$f":"+D87/C87-1","v":-3.6923133798993923E-3},null,null,null,null,null,"Resolución 181-2009-OS/CD"]
["IPAl (US$/tn)",null,{"$f":"C30","v":2010.4179038461536},2000.4717499999995,{"$f":"+D88/C88-1","v":-4.9473066406372501E-3}]
["TA Cobre",null,{"$f":"C34","v":0},0,{"$f":"+D89-C89","v":0}]
["TA Aluminio",null,{"$f":"C35","v":0},0,0]
[]
["Tasa Arancelaria - Productos Importados (TABBT) (Res. 181-2009-OS/CD)"]
["Variable",null,{"$f":"C18","v":"2013-03-04"},{"$f":"D18","v":"2013-04-04"},"Diferencia"]
["TA Prod. Import. - Sector 1",null,{"$f":"C36","v":1.0469999999999998E-2},1.0469999999999998E-2,{"$f":"+D36-C36","v":0}]
["TA Prod. Import. - Sector 2",null,{"$f":"C37","v":1.7885999999999999E-2},1.7885999999999999E-2,0]
["TA Prod. Import. - Sector 3",null,{"$f":"C38","v":2.0843999999999998E-2},2.0843999999999998E-2,0]
["TA Prod. Import. - Sector 4",null,{"$f":"C39","v":2.2380000000000001E-2},2.2380000000000001E-2,0]
["TA Prod. Import. - Sector 5",null,{"$f":"C40","v":1.9289999999999998E-2},1.9289999999999998E-2,0]
["TA Prod. Import. - Sector Especial",null,{"$f":"C41","v":8.4599999999999996E-4},8.4599999999999996E-4,0]
["TA Prod. Import. - SER 100% Estado Prepago",null,{"$f":"C42","v":4.3080000000000002E-3},4.3080000000000002E-3,0]
["TA Prod. Import. - SER 100% Estado Convencional",null,{"$f":"C43","v":7.4399999999999996E-3},7.4399999999999996E-3,0]
["TA Prod. Import. - SER 100% Privado Prepago",null,{"$f":"C44","v":4.3080000000000002E-3},4.3080000000000002E-3,0]
["TA Prod. Import. - SER 100% Privado Convencional",null,{"$f":"C45","v":7.4399999999999996E-3},7.4399999999999996E-3,0]
[]
["IMPACTO DEL PRECIO DE LOS COMBUSTIBLES"]
["Variación respecto al último ajuste"]
[]
[null,null,null,{"$f":"C18","v":"2013-03-04"},null,null,{"$f":"+Historico!P5","v":"2013-04-04"}]
[null,null,null,"Precio + ISC",null,null,"Precio + ISC",null,null,"Var. %"]
["Sistema",null,"Punto de venta","Diesel    (S/./gl)","Residual    (S/./gl)",null,"Diesel    (S/./gl)","Residual    (S/./gl)",null,"Diesel    (S/./gl)","Residual    (S/./gl)"]
["SEIN",null,"Lima (Callao)",{"$f":"C23","v":10.029999999999999},{"$f":"C24","v":6.88},null,{"$f":"D23","v":9.77},{"$f":"D24","v":6.77},null,{"$f":"+G111/D111-1","v":-2.5922233300099684E-2},{"$f":"+H111/E111-1","v":-1.5988372093023284E-2}]
["Electronorte",null,"Callao",{"$f":"C25","v":10.54},null,null,{"$f":"D25","v":10.54},null,null,{"$f":"+G112/D112-1","v":0}]
["Electro Oriente",null,"Iquitos",{"$f":"C26","v":9.84},{"$f":"C27","v":7.42},null,{"$f":"D26","v":9.84},{"$f":"D27","v":7.42},null,{"$f":"+G113/D113-1","v":0},{"$f":"+H113/E113-1","v":0}]
["Hidrandina, Seal",null,"Callao",{"$f":"C25","v":10.54},null,null,{"$f":"D25","v":10.54},null,null,{"$f":"+G114/D114-1","v":0}]
["Electro Sur Este",null,"Cusco",{"$f":"C28","v":11.07},null,null,{"$f":"D28","v":11.07},null,null,{"$f":"+G115/D115-1","v":0}]
["(*) Actualización de Precios de Contratos resultantes de procesos de licitación de suministro: Caso SEIN (Precio de Referencia Diesel)"]
["- Para el caso del SEIN, mediante Oficio GART 541-2012-GART dirigido a Edelnor con fecha 07/08/2012."]
["- En este oficio, se establecen qué Precio de Referencia del Diesel se utilizará en las fórmulas de reajuste en los contratos (licitaciones)"]
["- En resumen, el precio a utilizarse correspondería al valor del Addendum N° 1 de la lista de Petroperú."]
["(*) Actualización de Precios en Barra y alineación de criterios: Caso SEIN (Precio de Referencia del Diesel)"]
[" - Al 04/08/2012 no existe un precio de referencia del Diesel 2 en la Hoja 1 de la Lista de Precios de Petroperú."]
["- Se han recibido correos  solicitando un precio de referencia del Diesel para la actualización de barra, pese a que su ponderador SEIN es cero."]
["- A fin de alinear criterios, el precio Diesel a utilizarse en la actualización de barra, correspondería al valor del Addendum N° 1 de la lista de Petro."]
["(*) Implicancias del ISC del Diesel SEIN y Aislados ante el Nuevo Precio Diesel B5 en la evaluación realizada para el 04/09/2012"]
["- El Precio del Diesel del Addendum 1 y del Addendum 4 tiene otro ISC (distinto al de los fijados incialmente)"]
["- Para efectos de la referencia, se está considerando los impuestos del combustible de referencia (Addendum 1 - SEIN) y (Addendum 4 - Aislados)."]
["- Ello es consistente con la definición prevista para esta variable ISC_D2 en el Cuadro 6 de la Res. de Barra 057-2012-OS/CD:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALENDARIZACIÓN DE LOS PLIEGOS TARIFARIOS"]
[" Indicadores disponibles al segundo día calendario de cada mes"]
["Conformidad de factores y pliegos se da como máximo el segundo día calendario de cada mes"]
["Sin perjuicio de la entrada en vigencia (dos días calendario más) pues ello no requiere atención pública."]
[]
["Ley de Procedimiento Administrativo General, Ley N° 27444 – art. 134° y 139°",null,null,null,null,null,"Resolución de Barra N° 057-2012-OS/CD - Artículo 2°, Subtítulo 2."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Resolución del VAD n° 181-2009-OS/CD - Artículo 5°"]

{"sheet":"Factores","index":2,"n_rows":151,"n_cols":124,"rows_kept":151,"cut":false,"hidden":false,"merged":[[64,23,78,25],[79,23,80,23],[79,24,80,24],[64,45,78,47],[79,45,80,45],[79,46,80,46],[120,23,121,23],[64,34,78,36],[79,34,80,34],[79,35,80,35],[81,34,82,34],[81,35,82,35],[96,34,97,34],[98,34,99,34],[107,34,108,34],[109,34,110,34],[118,34,119,34],[120,34,121,34],[81,24,82,24],[81,23,82,23],[96,23,97,23],[98,23,99,23],[107,45,108,45],[109,23,110,23],[118,23,119,23],[107,23,108,23],[109,45,110,45],[118,45,119,45],[120,45,121,45],[64,79,78,81],[79,79,80,79],[79,80,80,80],[81,79,82,79],[81,80,82,80],[96,79,97,79],[98,79,99,79],[107,79,108,79],[109,79,110,79],[118,79,119,79],[120,79,121,79],[81,45,82,45],[81,46,82,46],[96,45,97,45],[98,45,99,45],[64,12,78,14],[79,12,80,12],[79,13,80,13],[81,12,82,12],[81,13,82,13],[120,12,121,12],[96,12,97,12],[98,12,99,12],[107,12,108,12],[109,12,110,12],[118,12,119,12]]}
["Factores de Actualización Tarifaria",null,null,null,null,null,null,null,null,null,null,null,"Ponderadores Efectivos = Ponderadores por Resolución / Valores Base",null,null,null,null,null,null,null,null,null,null,"Ponderadores de los Factores de Actualización establecidos por Resolución",null,null,null,null,null,null,null,null,null,null,"Índices Componentes de los Factores de Actualización",null,null,null,null,null,null,null,null,null,null,"Variables actualizadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variables fijadas en la Resolución"]
[{"$f":"+CONCATENATE(\"Reajuste al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Reajuste al 04/abril/2013"}]
[]
[null,"Ft-1","Ft",null,null,"Aplicable"]
["Descripción",{"$f":"+Historico!O5","v":"2013-03-04"},{"$f":"+Historico!P5","v":"2013-04-04"},"Variación (%)",null,{"$f":"+Historico!P5","v":"2013-04-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generación (V.actuales)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generación (V.Resolución)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Generación"]
[{"$f":"Historico!A6","v":"A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 057-2012-OS/CD)"},{"$f":"+Historico!O6","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B6,C6)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B6,C6))","v":""},null,null,null,null,null,null,"Generación (Pondedadores Efectivos)",null,null,null,"FTC","FPM",null,null,null,null,null,"Generación (Pondedadores)",null,null,null,"FTC","FPM",null,null,null,null,null,"Generación (Componentes)",null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,"TC","IPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCo","IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente","IPM","TC (S/./US$)","PGN (S/./MMBtu)","FOBCB (US$/tn)"]
[{"$f":"Historico!A7","v":"1. POTENCIA (FAPPM)"},{"$f":"+Historico!O7","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B7,C7)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B7,C7))","v":""},null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",209.909211,2.6680000000000001,6.5282,125.89]
[{"$f":"Historico!A8","v":"Sistema Eléctrico Interconectado Nacional (SEIN)"},{"$f":"+Historico!O8","v":0.97050000000000003},{"$f":"+ROUND(AB8*AM8+AC8*AN8,4)","v":0.97450000000000003},{"$f":"+C8/B8-1","v":4.1215868109221176E-3},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B8,C8)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B8,C8)))","v":0.97050000000000003},null,null,null,null,null,null,"SEIN (Potencia)",null,null,null,{"$f":"AB8/CF8","v":0.2862068965517241},1.1262011746592674E-3,"FD2SEIN","FR6SEIN","FPGN","FCB",null,"SEIN (Potencia)",null,null,null,0.76359999999999995,0.2364,"FD2SEIN","FR6SEIN","FPGN","FCB",null,"SEIN (Potencia)",null,null,null,{"$f":"AX8/CF8","v":0.97038980509745121},{"$f":"AY8/CG8","v":0.98778581469681193},"FD2","FR6","FPGN","FCB",null,"SEIN (Potencia)",null,null,null,{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},"FD2","FR6","FPGN","FCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEIN (Potencia)",null,null,null,{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},"FD2","FR6","FPGN","FCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+COMBUSTIBLES!I14","v":6.5549999999999997},{"$f":"+COMBUSTIBLES!E14","v":101.41}]
[{"$f":"Historico!A9","v":"2. ENERGÍA (FAPEM)"},{"$f":"+Historico!O9","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B9,C9)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B9,C9))","v":""},null,null,null,null,null,null,null,null,null,null,"d","s","e","f","g","cb",null,null,null,null,null,"d","s","e","f","g","cb",null,null,null,null,null,"d","s","e","f","g","cb",null,null,null,null,null,"d","s","e","f","g","cb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d","s","e","f","g","cb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base de combustibles"]
[{"$f":"Historico!A10","v":"Sistema Eléctrico Interconectado Nacional (SEIN)"},{"$f":"+Historico!O10","v":0.99119999999999997},{"$f":"ROUND(AB10*AM10+AC10*AN10+AD10*AO10+AE10*AP10+AF10*AQ10+AG10*AR10,4)","v":0.99580000000000002},{"$f":"+C10/B10-1","v":4.6408393866022024E-3},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B10,C10)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B10,C10)))","v":0.99119999999999997},null,null,null,null,null,null,"SEIN (Energía)",null,null,null,0.1183,0,0,2.5600000000000001E-2,0.85440000000000005,1.6999999999999999E-3,null,"SEIN (Energía)",null,null,null,0.1183,0,0,2.5600000000000001E-2,0.85440000000000005,1.6999999999999999E-3,null,"SEIN (Energía)",null,null,null,{"$f":"AX10/CF10","v":0.97038980509745121},0,0,{"$f":"BA10/CI10","v":0.85050251256281406},{"$f":"BB10/CJ10","v":1.0041052663827701},{"$f":"BC10/CK10","v":0.78169219266766632},null,"SEIN (Energía)",null,null,null,{"$f":"DL8","v":2.589},0,0,{"$f":"(DP20+DR20)","v":6.77},{"$f":"DM8","v":6.5549999999999997},{"$f":"(DN8*DL8)","v":262.55048999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEIN (Energía)",null,null,null,{"$f":"DL7","v":2.6680000000000001},0,0,{"$f":"(DL12+DN12)","v":7.96},{"$f":"DM7","v":6.5282},{"$f":"(DN7*DL7)","v":335.87452000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sistema","Punto de venta","D2 (S/./gl)","R6 (S/./gl)","ISC_D2(S/./Galón)","ISC_R6 (S/./Galón)"]
[{"$f":"Historico!A11","v":"Sistemas Aislados"},null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$7=\"Ft-1\",B11,C11)=0,\"\",IF(ResumenIndicadores!$G$7=\"Ft-1\",B11,C11))","v":""}]
[{"$f":"Historico!A12","v":"Adinelsa"},{"$f":"+Historico!O12","v":0.98619999999999997},{"$f":"ROUND(AB12*AM12+AC12*AN12+AD12*AO12+AE12*AP12+AF12*AQ12+AG12*AR12,4)","v":0.98499999999999999},-1.2167917258162353E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B12,C12)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B12,C12)))","v":0.98619999999999997},null,null,null,null,null,null,"Adinelsa",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Adinelsa",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Adinelsa",null,null,"G3",{"$f":"AX12/CF12","v":0.97038980509745121},{"$f":"AY12/CG12","v":0.98778581469681193},0,0,0,0,null,"Adinelsa",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adinelsa",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEIN","Lima (Callao)",9.3699999999999992,7.57,1.2,0.39]
[{"$f":"Historico!A13","v":"Chavimochic"},{"$f":"+Historico!O13","v":0.98619999999999997},0.98499999999999999,-1.2167917258162353E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B13,C13)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B13,C13)))","v":0.98619999999999997},null,null,null,null,null,null,"Chavimochic",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Chavimochic",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Chavimochic",null,null,"G3",0.97038980509745121,0.98778581469681193,0,0,0,0,null,"Chavimochic",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chavimochic",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G1 - Electronorte","Callao",9.0299999999999994,null,1.2]
[{"$f":"Historico!A14","v":"Edelnor"},{"$f":"+Historico!O14","v":0.98619999999999997},0.98499999999999999,{"$f":"+C14/B14-1","v":-1.2167917258162353E-3},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B14,C14)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B14,C14)))","v":0.98619999999999997},null,null,null,null,null,null,"Edelnor",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Edelnor",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Edelnor",null,null,"G3",0.97038980509745121,0.98778581469681193,0,0,0,0,null,"Edelnor",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edelnor",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G2 - Electro Oriente","Iquitos",9.5299999999999994,7.8,0,0]
[{"$f":"Historico!A15","v":"Eilhicha"},{"$f":"+Historico!O15","v":0.98619999999999997},0.98499999999999999,-1.2167917258162353E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B15,C15)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B15,C15)))","v":0.98619999999999997},null,null,null,null,null,null,"Eilhicha",null,null,"G3",{"$f":"Q12","v":0.16059999999999999},{"$f":"R12","v":0.83940000000000003},0,0,0,0,null,"Eilhicha",null,null,"G3",{"$f":"AB12","v":0.16059999999999999},{"$f":"AC12","v":0.83940000000000003},0,0,0,0,null,"Eilhicha",null,null,"G3",0.97038980509745121,0.98778581469681193,0,0,0,0,null,"Eilhicha",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eilhicha",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G3 - Hidrandina, Seal","Callao",9.0299999999999994,null,1.2]
[{"$f":"Historico!A16","v":"Electro Oriente"},{"$f":"+Historico!O16","v":0.95450000000000002},0.96,5.7621791513882137E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B16,C16)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B16,C16)))","v":0.95450000000000002},null,null,null,null,null,null,"Electro Oriente",null,null,"G2",9.0300000000000005E-2,7.3599999999999999E-2,5.2999999999999999E-2,0.78310000000000002,0,0,null,"Electro Oriente",null,null,"G2",9.0300000000000005E-2,7.3599999999999999E-2,5.2999999999999999E-2,0.78310000000000002,0,0,null,"Electro Oriente",null,null,"G2",0.97038980509745121,{"$f":"AY16/CG16","v":0.98778581469681193},{"$f":"AZ16/CH16","v":1.0325288562434418},{"$f":"BA16/CI16","v":0.95128205128205134},0,0,null,"Electro Oriente",null,null,"G2",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},{"$f":"(DO22+DQ22)","v":9.84},{"$f":"(DP22+DR22)","v":7.42},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro Oriente",null,null,"G2",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},{"$f":"(DK14+DM14)","v":9.5299999999999994},{"$f":"(DL14+DN14)","v":7.8},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G4 - Electro Sur Este","Cusco",9.4700000000000006,null,1.2]
[{"$f":"Historico!A17","v":"Electro Sur Este"},{"$f":"+Historico!O17","v":1.026},1.0338000000000001,7.6023391812864993E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B17,C17)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B17,C17)))","v":1.026},null,null,null,null,null,null,"Electro Sur Este",null,null,"G4",1.18E-2,5.8999999999999997E-2,0.92920000000000003,0,0,0,null,"Electro Sur Este",null,null,"G4",1.18E-2,5.8999999999999997E-2,0.92920000000000003,0,0,0,null,"Electro Sur Este",null,null,"G4",0.97038980509745121,{"$f":"AY17/CG17","v":0.98778581469681193},{"$f":"AZ17/CH17","v":1.0374882849109655},0,0,0,null,"Electro Sur Este",null,null,"G4",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},{"$f":"(DO24+DQ24)","v":11.07},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro Sur Este",null,null,"G4",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},{"$f":"(DK16+DM16)","v":10.67},0,0,0]
[{"$f":"Historico!A18","v":"Electro Ucayali"},{"$f":"+Historico!O18","v":0.98619999999999997},0.98499999999999999,-1.2167917258162353E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B18,C18)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B18,C18)))","v":0.98619999999999997},null,null,null,null,null,null,"Electro Ucayali",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Electro Ucayali",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Electro Ucayali",null,null,"G3",0.97038980509745121,0.98778581469681193,0,0,0,0,null,"Electro Ucayali",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro Ucayali",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales de Combustibles",null,"PPVn - Lista Petroperú",null,"Precios de referencia OSINERGMIN",null,"Los Menores",null,"ISC"]
[{"$f":"Historico!A19","v":"Electrocentro"},{"$f":"+Historico!O19","v":0.98619999999999997},0.98499999999999999,-1.2167917258162353E-3,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B19,C19)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B19,C19)))","v":0.98619999999999997},null,null,null,null,null,null,"Electrocentro",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Electrocentro",null,null,"G3",0.16059999999999999,0.83940000000000003,0,0,0,0,null,"Electrocentro",null,null,"G3",0.97038980509745121,0.98778581469681193,0,0,0,0,null,"Electrocentro",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrocentro",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sistema","Punto de venta","D2 (S/./gl)","R6 (S/./gl)","D2 (S/./gl)","R6 (S/./gl)","D2 (S/./gl)","R6 (S/./gl)","ISC_D2 (S/./Galón)","ISC_R6 (S/./Galón)"]
[{"$f":"Historico!A20","v":"Electronorte"},{"$f":"+Historico!O20","v":0.98860000000000003},0.98809999999999998,-5.05765729314267E-4,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B20,C20)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B20,C20)))","v":0.98860000000000003},null,null,null,null,null,null,"Electronorte",null,null,"G1",0.1502,0.78080000000000005,6.9000000000000006E-2,0,0,0,null,"Electronorte",null,null,"G1",0.1502,0.78080000000000005,6.9000000000000006E-2,0,0,0,null,"Electronorte",null,null,"G1",0.97038980509745121,{"$f":"AY20/CG20","v":0.98778581469681193},1.0303030303030303,0,0,0,null,"Electronorte",null,null,"G1",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},{"$f":"(DO21+DQ21)","v":10.54},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electronorte",null,null,"G1",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},{"$f":"(DK13+DM13)","v":10.229999999999999},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEIN","Lima (Callao)",{"$f":"+COMBUSTIBLES!C6","v":9.42},{"$f":"+COMBUSTIBLES!D6","v":6.54},{"$f":"+COMBUSTIBLES!E6","v":8.76},{"$f":"+COMBUSTIBLES!F6","v":6.38},{"$f":"+COMBUSTIBLES!G6","v":8.76},{"$f":"+COMBUSTIBLES!H6","v":6.38},{"$f":"+COMBUSTIBLES!I6","v":1.01},{"$f":"+COMBUSTIBLES!J6","v":0.39}]
[{"$f":"Historico!A21","v":"Hidrandina"},{"$f":"+Historico!O21","v":0.98809999999999998},0.98750000000000004,-6.0722598927231974E-4,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B21,C21)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B21,C21)))","v":0.98809999999999998},null,null,null,null,null,null,"Hidrandina",null,null,"G3",0.15229999999999999,0.79269999999999996,5.5E-2,0,0,0,null,"Hidrandina",null,null,"G3",0.15229999999999999,0.79269999999999996,5.5E-2,0,0,0,null,"Hidrandina",null,null,"G3",0.97038980509745121,0.98778581469681193,1.0303030303030303,0,0,0,null,"Hidrandina",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},{"$f":"(DO23+DQ23)","v":10.54},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidrandina",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},{"$f":"(DK15+DM15)","v":10.229999999999999},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G1 - Electronorte","Callao",{"$f":"+COMBUSTIBLES!C7","v":9.34},null,null,null,{"$f":"+COMBUSTIBLES!G7","v":9.34},null,{"$f":"+COMBUSTIBLES!I7","v":1.2}]
[{"$f":"Historico!A22","v":"Seal"},{"$f":"+Historico!O22","v":1.0051000000000001},1.0093000000000001,{"$f":"+C22/B22-1","v":4.1786886876926665E-3},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B22,C22)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B22,C22)))","v":1.0051000000000001},null,null,null,null,null,null,"Seal",null,null,"G3",7.9500000000000001E-2,0.38090000000000002,0.53959999999999997,0,0,0,null,"Seal",null,null,"G3",7.9500000000000001E-2,0.38090000000000002,0.53959999999999997,0,0,0,null,"Seal",null,null,"G3",0.97038980509745121,0.98778581469681193,1.0303030303030303,0,0,0,null,"Seal",null,null,"G3",{"$f":"DL8","v":2.589},{"$f":"DK8","v":207.34534099999999},{"$f":"(DO23+DQ23)","v":10.54},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seal",null,null,"G3",{"$f":"DL7","v":2.6680000000000001},{"$f":"DK7","v":209.909211},{"$f":"(DK15+DM15)","v":10.229999999999999},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G2 - Electro Oriente","Iquitos",{"$f":"+COMBUSTIBLES!C8","v":9.84},{"$f":"+COMBUSTIBLES!D8","v":7.42},null,null,{"$f":"+COMBUSTIBLES!G8","v":9.84},{"$f":"+COMBUSTIBLES!H8","v":7.42}]
[{"$f":"Historico!A23","v":"FA_PNG (Res. 008-2013-OS/CD)"},{"$f":"+Historico!O23","v":1.0277000000000001},1.0204,{"$f":"IF(MONTH(C5)={2,5,8,11},C23/1-1,C23/B23-1)","v":-7.1032402452078092E-3},null,{"$f":"IF(C23=1,1,IF(IF(ResumenIndicadores!$G$12=\"Ft-1\",B23,C23)=0,\"\",IF(ResumenIndicadores!$G$12=\"Ft-1\",B23,C23)))","v":1.0277000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G3 - Hidrandina, Seal","Callao",{"$f":"+COMBUSTIBLES!C9","v":9.34},null,null,null,{"$f":"+COMBUSTIBLES!G9","v":9.34},null,{"$f":"+COMBUSTIBLES!I9","v":1.2}]
[{"$f":"Historico!A24","v":"FIGV (Resoluciones OSINERGMIN N° 182-2009-OS/CD)"},{"$f":"+Historico!O24","v":1.18},{"$f":"B24","v":1.18},{"$f":"+C24/B24-1","v":0},null,{"$f":"C24","v":1.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G4 - Electro Sur Este","Cusco",{"$f":"+COMBUSTIBLES!C10","v":10.06},null,null,null,{"$f":"+COMBUSTIBLES!G10","v":10.06},null,{"$f":"+COMBUSTIBLES!I10","v":1.01}]
[{"$f":"Historico!A25","v":""},null,null,null,null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(ResumenIndicadores!$G$8=\"Ft-1\",B25,C25)=0,\"\",IF(ResumenIndicadores!$G$8=\"Ft-1\",B25,C25)))","v":""}]
[{"$f":"Historico!A26","v":"B1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. N° 057-2012-OS/CD)"},{"$f":"+Historico!O26","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B26,C26)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B26,C26)))","v":""},null,null,null,null,null,null,"T.Principal (Ponderadores Efectivos)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,"T.Principal (Ponderadores)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,"T.Principal (Componentes)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,"T.Principal (V.actuales)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T.Principal (V.Resolución)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Transmision Principal (Parte 2)"]
["Sistema Principal de Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente","IPM","TC (S/./US$)","Pcu (ctv. US$/lb)","Pal "]
[{"$f":"Historico!A28","v":"SPT de REP"},{"$f":"+Historico!O28","v":0.96630000000000005},{"$f":"ROUND(AB28*AM28+AC28*AN28+AD28*AO28+AE28*AP28+AQ28,4)","v":0.97040000000000004},{"$f":"+C28/B28-1","v":4.2429887198591754E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B28,C28)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B28,C28)))","v":0.96630000000000005},null,null,null,null,null,null," SPT de REP  ",null,null,null,1,0,0,0,null,null,null," SPT de REP  ",null,null,null,1,0,0,0,null,null,null," SPT de REP  ",null,null,null,{"$f":"AX28/CF28","v":0.97038980509745121},0,0,0,0,null,null," SPT de REP  ",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de REP  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",209.909211,2.6680000000000001,271.35000000000002,1856.7619999999999]
[{"$f":"Historico!A29","v":"SPT de San Gabán"},{"$f":"+Historico!O29","v":0.97519999999999996},0.97899999999999998,{"$f":"+C29/B29-1","v":3.8966365873667197E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B29,C29)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B29,C29)))","v":0.97519999999999996},null,null,null,null,null,null," SPT de San Gabán  ",null,null,null,0.51590000000000003,0.48349999999999999,0,5.9999999999999995E-4,null,null,null," SPT de San Gabán  ",null,null,null,0.51590000000000003,0.48349999999999999,0,5.9999999999999995E-4,null,null,null," SPT de San Gabán  ",null,null,null,{"$f":"AX29/CF29","v":0.97038980509745121},0.98778581469681193,0,{"$f":"BA29/CI29","v":1.3242214851667584},0,null,null," SPT de San Gabán  ",null,null,null,{"$f":"DL29","v":2.589},{"$f":"DK29","v":207.34534099999999},0,{"$f":"DM29","v":359.32749999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de San Gabán  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},{"$f":"DK28","v":209.909211},0,{"$f":"DM28","v":271.35000000000002},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":359.32749999999993},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":2000.4717499999995}]
[{"$f":"Historico!A30","v":"SPT de Antamina"},{"$f":"+Historico!O30","v":0.97599999999999998},0.9798,3.8934426229508823E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B30,C30)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B30,C30)))","v":0.97599999999999998},null,null,null,null,null,null," SPT de Antamina  ",null,null,null,0.51349999999999996,0.48380000000000001,0,2.7000000000000001E-3,null,null,null," SPT de Antamina  ",null,null,null,0.51349999999999996,0.48380000000000001,0,2.7000000000000001E-3,null,null,null," SPT de Antamina  ",null,null,null,0.97038980509745121,0.98778581469681193,0,1.3242214851667584,0,null,null," SPT de Antamina  ",null,null,null,{"$f":"DL29","v":2.589},{"$f":"DK29","v":207.34534099999999},0,{"$f":"DM29","v":359.32749999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de Antamina  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},{"$f":"DK28","v":209.909211},0,{"$f":"DM28","v":271.35000000000002},0]
[{"$f":"Historico!A31","v":"SPT de Eteselva"},{"$f":"+Historico!O31","v":1.0245},1.0229999999999999,-1.4641288433382416E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B31,C31)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B31,C31)))","v":1.0245},null,null,null,null,null,null," SPT de Eteselva  ",null,null,null,0.28000000000000003,0.29470000000000002,0.41749999999999998,7.7999999999999996E-3,null,null,null," SPT de Eteselva  ",null,null,null,0.28000000000000003,0.29470000000000002,0.41749999999999998,7.7999999999999996E-3,null,null,null," SPT de Eteselva  ",null,null,null,0.97038980509745121,0.98778581469681193,{"$f":"AZ31/CH31","v":1.0773980456299728},1.3242214851667584,0,null,null," SPT de Eteselva  ",null,null,null,{"$f":"DL29","v":2.589},{"$f":"DK29","v":207.34534099999999},{"$f":"DN29","v":2000.4717499999995},{"$f":"DM29","v":359.32749999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de Eteselva  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},{"$f":"DK28","v":209.909211},{"$f":"DN28","v":1856.7619999999999},{"$f":"DM28","v":271.35000000000002},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variables del FAPPM, el cual está como Multiplicativo en el factor \"p\" de actualización del Cargo Unitario por Compensación de Seguridad de Suministro (CUCSS)"]
[{"$f":"Historico!A32","v":"SPT de Redesur"},{"$f":"+Historico!O32","v":0.96630000000000005},{"$f":"ROUND(AB32*AM32+AC32*AN32+AD32*AO32+AE32*AP32+AQ32,4)","v":0.97040000000000004},4.2429887198591754E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B32,C32)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B32,C32)))","v":0.96630000000000005},null,null,null,null,null,null," SPT de Redesur  ",null,null,null,1,0,0,0,null,null,null," SPT de Redesur  ",null,null,null,1,0,0,0,null,null,null," SPT de Redesur  ",null,null,null,0.97038980509745121,0,0,0,0,null,null," SPT de Redesur  ",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de Redesur  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente","IPM","TC (S/./US$)"]
[{"$f":"Historico!A33","v":"SPT de Transmantaro"},{"$f":"+Historico!O33","v":0.96630000000000005},0.97040000000000004,4.2429887198591754E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B33,C33)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B33,C33)))","v":0.96630000000000005},null,null,null,null,null,null," SPT de Transmantaro  ",null,null,null,1,0,0,0,null,null,null," SPT de Transmantaro  ",null,null,null,1,0,0,0,null,null,null," SPT de Transmantaro  ",null,null,null,0.97038980509745121,0,0,0,0,null,null," SPT de Transmantaro  ",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de Transmantaro  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",209.909211,2.6680000000000001]
[{"$f":"Historico!A34","v":"SPT de ISA"},{"$f":"+Historico!O34","v":0.96630000000000005},{"$f":"ROUND(AB34*AM34+AC34*AN34+AD34*AO34+AE34*AP34+AQ34,4)","v":0.97040000000000004},4.2429887198591754E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B34,C34)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B34,C34)))","v":0.96630000000000005},null,null,null,null,null,null," SPT de ISA  ",null,null,null,1,0,0,0,null,null,null," SPT de ISA  ",null,null,null,1,0,0,0,null,null,null," SPT de ISA  ",null,null,null,0.97038980509745121,0,0,0,0,null,null," SPT de ISA  ",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de ISA  ",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589}]
[{"$f":"Historico!A35","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B35,C35)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B35,C35)))","v":""},null,null,null,null,null,null,null,null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTC","FPM"]
[{"$f":"Historico!A36","v":"Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)"},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B36,C36)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B36,C36)))","v":""},null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplicativo del Factor \"p\", DP/550.204",null,"DP (Último Comunicado GART)","Denominador (por Res. Barra)"]
[{"$f":"Historico!A37","v":"Cargo Unitario por Compensación por Seguridad de Suministro"},{"$f":"+Historico!O37","v":0.97050000000000003},{"$f":"ROUND((AB37*AM37+AC37*AN37)*DK37/DL37,4)","v":0.97450000000000003},{"$f":"+C37/B37-1","v":4.1215868109221176E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B37,C37)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B37,C37)))","v":0.97050000000000003},null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro",null,null,null,0.76359999999999995,0.2364,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro",null,null,null,0.76359999999999995,0.2364,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro",null,null,null,{"$f":"AX37/CF37","v":0.97038980509745121},{"$f":"AY37/CG37","v":0.98778581469681193},null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro",null,null,null,{"$f":"DL34","v":2.589},{"$f":"DK34","v":207.34534099999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro",null,null,null,{"$f":"DL33","v":2.6680000000000001},{"$f":"DK33","v":209.909211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplicativo del factor \"p\" del CUCSS",null,{"$f":"COMBUSTIBLES!G395","v":550.20399999999995},550.20399999999995]
[{"$f":"Historico!A38","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B38,C38)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B38,C38)))","v":""},null,null,null,null,null,null,null,null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp"]
[{"$f":"Historico!A39","v":"Costos Variables de Operación Adicional en Generación"},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B39,C39)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B39,C39)))","v":""},null,null,null,null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor \"p\" establecido por Resolución",null,"p"]
[{"$f":"Historico!A40","v":"Cargo Unitario por CVOA-CMg"},{"$f":"+Historico!O40","v":2.1572},2.1572,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B40,C40)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B40,C40)))","v":2.1572},null,null,null,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,{"$f":"CJ40","v":2.1572},null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,{"$f":"DK40","v":2.1572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-CMg (*)",null,2.1572]
[{"$f":"Historico!A41","v":"Cargo Unitario por CVOA-RSC"},{"$f":"+Historico!O41","v":0},0,{"$f":"IF(B41=0,0,C41/B41-1)","v":0},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B41,C41)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B41,C41)))","v":0},null,null,null,null,null,null,"Cargo Unitario por CVOA-RSC",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por CVOA-RSC",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por CVOA-RSC",null,null,null,0,0,0,0,0,null,null,"Cargo Unitario por CVOA-RSC",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-RSC",null,null,null,0,0,0,0,{"$f":"DK41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-RSC (*)",null,0]
[{"$f":"Historico!A42","v":"Cargo por Prima"},{"$f":"+Historico!O42","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B42,C42)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B42,C42)))","v":""},null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Prima"]
[{"$f":"Historico!A43","v":"Cogeneración Paramonga"},{"$f":"+Historico!O43","v":1.5},1.5,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B43,C43)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B43,C43)))","v":1.5},null,null,null,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,1.5,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,{"$f":"DK43","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cogeneración Paramonga",null,1.5]
[{"$f":"Historico!A44","v":"C.H. Santa Cruz II"},{"$f":"+Historico!O44","v":0.66669999999999996},0.66669999999999996,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B44,C44)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B44,C44)))","v":0.66669999999999996},null,null,null,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,{"$f":"CJ44","v":0.66669999999999996},null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,0.66669999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Santa Cruz II",null,0.66669999999999996]
[{"$f":"Historico!A45","v":"C.H. Santa Cruz I"},{"$f":"+Historico!O45","v":1},1,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B45,C45)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B45,C45)))","v":1},null,null,null,null,null,null,"C.H. Santa Cruz I",null,null,null,0,0,0,0,null,null,null,"C.H. Santa Cruz I",null,null,null,0,0,0,0,null,null,null,"C.H. Santa Cruz I",null,null,null,0,0,0,0,1,null,null,"C.H. Santa Cruz I",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Santa Cruz I",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Santa Cruz I",null,1]
[{"$f":"Historico!A46","v":"C.H. Poechos 2"},{"$f":"+Historico!O46","v":2.25},2.25,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B46,C46)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B46,C46)))","v":2.25},null,null,null,null,null,null,"C.H. Poechos 2",null,null,null,0,0,0,0,null,null,null,"C.H. Poechos 2",null,null,null,0,0,0,0,null,null,null,"C.H. Poechos 2",null,null,null,0,0,0,0,2.25,null,null,"C.H. Poechos 2",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Poechos 2",null,null,null,0,0,0,0,2.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Poechos 2",null,2.25]
[{"$f":"Historico!A47","v":"C.H. Roncador"},{"$f":"+Historico!O47","v":0},0,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B47,C47)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B47,C47)))","v":0},null,null,null,null,null,null,"C.H. Roncador",null,null,null,0,0,0,0,null,null,null,"C.H. Roncador",null,null,null,0,0,0,0,null,null,null,"C.H. Roncador",null,null,null,0,0,0,0,0,null,null,"C.H. Roncador",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Roncador",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Roncador",null,0]
[{"$f":"Historico!A48","v":"C.H. Carhuaquero IV"},{"$f":"+Historico!O48","v":0.83330000000000004},{"$f":"ROUND(AB48*AM48+AC48*AN48+AD48*AO48+AE48*AP48+AQ48,4)","v":0.83330000000000004},0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B48,C48)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B48,C48)))","v":0.83330000000000004},null,null,null,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,0.83330000000000004,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,0.83330000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Carhuaquero IV",null,0.83330000000000004]
[{"$f":"Historico!A49","v":"C.H. Caña Brava"},{"$f":"+Historico!O49","v":1.6667000000000001},1.6667000000000001,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B49,C49)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B49,C49)))","v":1.6667000000000001},null,null,null,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,1.6667000000000001,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,1.6667000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Caña Brava",null,1.6667000000000001]
[{"$f":"Historico!A50","v":"C.H. La Joya"},{"$f":"+Historico!O50","v":4.3333000000000004},4.3333000000000004,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B50,C50)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B50,C50)))","v":4.3333000000000004},null,null,null,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,4.3333000000000004,null,null,"C.H. La Joya",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,4.3333000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. La Joya",null,4.3333000000000004]
[{"$f":"Historico!A51","v":"C.T. Huaycoloro"},{"$f":"+Historico!O51","v":1},1,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B51,C51)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B51,C51)))","v":1},null,null,null,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,1,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.T. Huaycoloro",null,1]
[{"$f":"Historico!A52","v":"C. H. Purmacana"},{"$f":"+Historico!O52","v":0},0,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B52,C52)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B52,C52)))","v":0},null,null,null,null,null,null,"C. H. Purmacana",null,null,null,0,0,0,0,null,null,null,"C. H. Purmacana",null,null,null,0,0,0,0,null,null,null,"C. H. Purmacana",null,null,null,0,0,0,0,0,null,null,"C. H. Purmacana",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. H. Purmacana",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. H. Purmacana",null,0]
[{"$f":"Historico!A53","v":"C.H. Huasahuasi I"},{"$f":"+Historico!O53","v":1.8},1.8,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B53,C53)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B53,C53)))","v":1.8},null,null,null,null,null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,null,null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,null,null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,{"$f":"CJ53","v":1.8},null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi I",null,1.8]
[{"$f":"Historico!A54","v":"C.H. Huasahuasi II"},{"$f":"+Historico!O54","v":1.4},1.4,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B54,C54)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B54,C54)))","v":1.4},null,null,null,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,1.4,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi II",null,1.4]
[{"$f":"Historico!A55","v":"C.H. Nuevo Imperial"},{"$f":"+Historico!O55","v":1.3332999999999999},1.3332999999999999,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B55,C55)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B55,C55)))","v":1.3332999999999999},null,null,null,null,null,null,"C.H. Nuevo Imperial",null,null,null,0,0,0,0,null,null,null,"C.H. Nuevo Imperial",null,null,null,0,0,0,0,null,null,null,"C.H. Nuevo Imperial",null,null,null,0,0,0,0,1.3332999999999999,null,null,"C.H. Nuevo Imperial",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Nuevo Imperial",null,null,null,0,0,0,0,1.3332999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Nuevo Imperial",null,1.3332999999999999]
[{"$f":"Historico!A56","v":"Cargo Unitario por Generación Adicional"},{"$f":"+Historico!O56","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B56,C56)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B56,C56)))","v":""},null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional"]
[{"$f":"Historico!A57","v":"Usuarios Regulados"},{"$f":"+Historico!O57","v":0.88970000000000005},0.88970000000000005,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B57,C57)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B57,C57)))","v":0.88970000000000005},null,null,null,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,{"$f":"CJ57","v":0.88970000000000005},null,null,"Usuarios Regulados",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,{"$f":"DK57","v":0.88970000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usuarios Regulados",null,0.88970000000000005]
[{"$f":"Historico!A58","v":"Cargo por Garantía (SGT)"},{"$f":"+Historico!O58","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B58,C58)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B58,C58)))","v":""},null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)"]
[{"$f":"Historico!A59","v":"Línea Chilca -Zapallal (Tramos 1 y 2)"},{"$f":"+Historico!O59","v":0.96630000000000005},{"$f":"ROUND(AB59*AM59+AC59*AN59+AD59*AO59+AE59*AP59+AQ59,4)","v":0.97040000000000004},{"$f":"IF(B59=0,0,C59/B59-1)","v":4.2429887198591754E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B59,C59)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B59,C59)))","v":0.96630000000000005},null,null,null,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,1,0,0,0,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,1,0,0,0,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"AX59/CF59","v":0.97038980509745121},0,0,0,0,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0]
["Línea Zapallal – Trujillo 500 kV",{"$f":"+Historico!O60","v":0.96630000000000005},0.97040000000000004,4.2429887198591754E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B60,C60)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B60,C60)))","v":0.96630000000000005},null,null,null,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,1,0,0,0,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,1,0,0,0,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,0.97038980509745121,0,0,0,0,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0]
[{"$f":"Historico!A61","v":"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca "},{"$f":"+Historico!O61","v":0.96630000000000005},0.97040000000000004,{"$f":"+C61/B61-1","v":4.2429887198591754E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B61,C61)=0,0,IF(ResumenIndicadores!$G$9=\"Ft-1\",B61,C61)))","v":0.96630000000000005},null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,1,0,0,0,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,1,0,0,0,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,{"$f":"AX61/CF61","v":0.97038980509745121},0,0,0,0,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,{"$f":"DL29","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,{"$f":"DL28","v":2.6680000000000001},0,0,0,0]
[{"$f":"Historico!A62","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B62,C62)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B62,C62)))","v":""}]
[{"$f":"Historico!A63","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(ResumenIndicadores!$G$9=\"Ft-1\",B63,C63)=0,\"\",IF(ResumenIndicadores!$G$9=\"Ft-1\",B63,C63)))","v":""},null,null,null,null,null,null,"T.Secundaria (Ponderadores Efectivos)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,"T.Secundaria (Ponderadores)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,"T.Secundaria (Componentes)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,"T.Secundaria (V.actuales)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T.Secundaria (V.Resolución)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Transmision Secundaria (Parte 2)"]
[{"$f":"Historico!A64","v":"B2. Actualización de Peajes por Áreas de Demanda (Res. N° 184-2009-OS/CD)"},{"$f":"+Historico!O64","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B64,C64)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B64,C64))","v":""},null,null,null,null,null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,"a","b","c","d","PUC",null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM","TC (S/./US$) (*)","Pco (ctv. US$/lb)","Pal "]
[{"$f":"Historico!A65","v":"Área de Demanda 1"},{"$f":"+Historico!O65","v":1.0378000000000001},{"$f":"ROUND(AB65*AM65+AC65*AN65+AD65*AO65+AE65*AP65,4)","v":1.0116000000000001},{"$f":"+C65/B65-1","v":-2.5245712083252991E-2},null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B65,C65)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B65,C65))","v":1.0378000000000001},null,null,null,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,0.2596,0.63919999999999999,3.6499999999999998E-2,6.4699999999999994E-2,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,0.2596,0.63919999999999999,3.6499999999999998E-2,6.4699999999999994E-2,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"AX65/CF65","v":0.81904460613729835},{"$f":"AY65/CG65","v":1.0823867856579354},{"$f":"AZ65/CH65","v":1.3509356743027487},{"$f":"BA65/CI65","v":0.89278063286406395},0,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",191.563075,3.161,265.98416700000001,2240.72037]
[{"$f":"Historico!A66","v":"Área de Demanda 2"},{"$f":"+Historico!O66","v":1.0489999999999999},1.0277000000000001,-2.0305052430886428E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B66,C66)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B66,C66))","v":1.0489999999999999},null,null,null,null,null,null,null,null,null,2,0.22370000000000001,0.71460000000000001,3.4700000000000002E-2,2.7E-2,null,null,null,null,null,null,2,0.22370000000000001,0.71460000000000001,3.4700000000000002E-2,2.7E-2,null,null,null,null,null,null,2,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,2,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":359.32749999999993},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":2000.4717499999995}]
[{"$f":"Historico!A67","v":"Área de Demanda 3"},{"$f":"+Historico!O67","v":1.0371999999999999},1.0136000000000001,-2.2753567296567523E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B67,C67)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B67,C67))","v":1.0371999999999999},null,null,null,null,null,null,null,null,null,3,0.25669999999999998,0.66539999999999999,2.9700000000000001E-2,4.82E-2,null,null,null,null,null,null,3,0.25669999999999998,0.66539999999999999,2.9700000000000001E-2,4.82E-2,null,null,null,null,null,null,3,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,3,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A68","v":"Área de Demanda 4"},{"$f":"+Historico!O68","v":1.0327},1.0092000000000001,-2.2755882637745528E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B68,C68)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B68,C68))","v":1.0327},null,null,null,null,null,null,null,null,null,4,0.25269999999999998,0.67520000000000002,1.5299999999999999E-2,5.6800000000000003E-2,null,null,null,null,null,null,4,0.25269999999999998,0.67520000000000002,1.5299999999999999E-2,5.6800000000000003E-2,null,null,null,null,null,null,4,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,4,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A69","v":"Área de Demanda 5"},{"$f":"+Historico!O69","v":1.0196000000000001},0.99790000000000001,-2.1282856021969443E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B69,C69)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B69,C69))","v":1.0196000000000001},null,null,null,null,null,null,null,null,null,5,0.32029999999999997,0.62,2.4400000000000002E-2,3.5299999999999998E-2,null,null,null,null,null,null,5,0.32029999999999997,0.62,2.4400000000000002E-2,3.5299999999999998E-2,null,null,null,null,null,null,5,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,5,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A70","v":"Área de Demanda 6"},{"$f":"+Historico!O70","v":1.0044},0.98280000000000001,-2.1505376344086002E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B70,C70)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B70,C70))","v":1.0044},null,null,null,null,null,null,null,null,null,6,0.41449999999999998,0.51919999999999999,4.8399999999999999E-2,1.7899999999999999E-2,null,null,null,null,null,null,6,0.41449999999999998,0.51919999999999999,4.8399999999999999E-2,1.7899999999999999E-2,null,null,null,null,null,null,6,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,6,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A71","v":"Área de Demanda 7"},{"$f":"+Historico!O71","v":1.0062},0.98499999999999999,-2.1069369906579261E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B71,C71)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B71,C71))","v":1.0062},null,null,null,null,null,null,null,null,null,7,0.40710000000000002,0.53059999999999996,4.7300000000000002E-2,1.4999999999999999E-2,null,null,null,null,null,null,7,0.40710000000000002,0.53059999999999996,4.7300000000000002E-2,1.4999999999999999E-2,null,null,null,null,null,null,7,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,7,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A72","v":"Área de Demanda 8"},{"$f":"+Historico!O72","v":1.0335000000000001},1.0069999999999999,-2.5641025641025772E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B72,C72)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B72,C72))","v":1.0335000000000001},null,null,null,null,null,null,null,null,null,8,0.26939999999999997,0.62909999999999999,3.2300000000000002E-2,6.9199999999999998E-2,null,null,null,null,null,null,8,0.26939999999999997,0.62909999999999999,3.2300000000000002E-2,6.9199999999999998E-2,null,null,null,null,null,null,8,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,8,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A73","v":"Área de Demanda 9"},{"$f":"+Historico!O73","v":1.0275000000000001},1.0043,-2.2579075425790851E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B73,C73)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B73,C73))","v":1.0275000000000001},null,null,null,null,null,null,null,null,null,9,0.30159999999999998,0.62260000000000004,3.4299999999999997E-2,4.1500000000000002E-2,null,null,null,null,null,null,9,0.30159999999999998,0.62260000000000004,3.4299999999999997E-2,4.1500000000000002E-2,null,null,null,null,null,null,9,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,9,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A74","v":"Área de Demanda 10"},{"$f":"+Historico!O74","v":1.0288999999999999},1.0049999999999999,-2.3228690834872223E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B74,C74)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B74,C74))","v":1.0288999999999999},null,null,null,null,null,null,null,null,null,10,0.27150000000000002,0.65259999999999996,1.8599999999999998E-2,5.7299999999999997E-2,null,null,null,null,null,null,10,0.27150000000000002,0.65259999999999996,1.8599999999999998E-2,5.7299999999999997E-2,null,null,null,null,null,null,10,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,10,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A75","v":"Área de Demanda 11"},{"$f":"+Historico!O75","v":1.0432999999999999},1.022,-2.0415987731237317E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B75,C75)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B75,C75))","v":1.0432999999999999},null,null,null,null,null,null,null,null,null,11,0.2379,0.70209999999999995,2.9700000000000001E-2,3.0300000000000001E-2,null,null,null,null,null,null,11,0.2379,0.70209999999999995,2.9700000000000001E-2,3.0300000000000001E-2,null,null,null,null,null,null,11,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,11,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A76","v":"Área de Demanda 12"},{"$f":"+Historico!O76","v":0.9748},0.95030000000000003,-2.5133360689372108E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B76,C76)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B76,C76))","v":0.9748},null,null,null,null,null,null,null,null,null,12,0.53039999999999998,0.38059999999999999,5.3499999999999999E-2,3.5499999999999997E-2,null,null,null,null,null,null,12,0.53039999999999998,0.38059999999999999,5.3499999999999999E-2,3.5499999999999997E-2,null,null,null,null,null,null,12,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,12,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A77","v":"Área de Demanda 13"},{"$f":"+Historico!O77","v":1.0370999999999999},1.0141,-2.217722495419916E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B77,C77)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B77,C77))","v":1.0370999999999999},null,null,null,null,null,null,null,null,null,13,0.25459999999999999,0.67359999999999998,2.7E-2,4.48E-2,null,null,null,null,null,null,13,0.25459999999999999,0.67359999999999998,2.7E-2,4.48E-2,null,null,null,null,null,null,13,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,13,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A78","v":"Área de Demanda 14"},{"$f":"+Historico!O78","v":1.0617000000000001},1.0395000000000001,-2.0909861542808716E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B78,C78)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B78,C78))","v":1.0617000000000001},null,null,null,null,null,null,null,null,null,14,0.1973,0.7278,5.0799999999999998E-2,2.41E-2,null,null,null,null,null,null,14,0.1973,0.7278,5.0799999999999998E-2,2.41E-2,null,null,null,null,null,null,14,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,14,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A79","v":"Área de Demanda 15"},{"$f":"+Historico!O79","v":1.0065999999999999},0.97460000000000002,-3.1790184780448927E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B79,C79)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B79,C79))","v":1.0065999999999999},null,null,null,null,null,null,null,null,null,15,0.31430000000000002,0.55189999999999995,6.9999999999999999E-4,0.1331,null,null,null,null,null,null,15,0.31430000000000002,0.55189999999999995,6.9999999999999999E-4,0.1331,null,null,null,null,null,null,15,0.81904460613729835,1.0823867856579354,1.3509356743027487,0.89278063286406395,0,null,null,null,null,null,15,{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A80","v":"Instalaciones BOOT - Redesur"},{"$f":"+Historico!O80","v":0.83550000000000002},0.81899999999999995,-1.9748653500897717E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B80,C80)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B80,C80))","v":0.83550000000000002},null,null,null,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",1,0,0,0,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",1,0,0,0,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",{"$f":"AX80/CF80","v":0.81904460613729835},0,0,0,0,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",{"$f":"DL66","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",{"$f":"DL65","v":3.161},0,0,0]
[{"$f":"Historico!A81","v":"Instalaciones BOOT - ISA Peru"},{"$f":"+Historico!O81","v":0.83550000000000002},0.81899999999999995,-1.9748653500897717E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B81,C81)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B81,C81))","v":0.83550000000000002},null,null,null,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",1,0,0,0,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",1,0,0,0,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",0.81904460613729835,0,0,0,0,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",{"$f":"DL66","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",{"$f":"DL65","v":3.161},0,0,0]
[{"$f":"Historico!A82","v":"Otras Instalaciones- Edegel"},{"$f":"+Historico!O82","v":0.94199999999999995},0.92630000000000001,-1.6666666666666607E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B82,C82)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B82,C82))","v":0.94199999999999995},null,null,null,null,null,null,"Cuadro 5.5.- FORMULAS DE ACTUALIZACION DE LOS SST DE EDEGEL Y CONENHUA","Instalaciones","EDEGEL","SST Celda de Transformación 220 kV - S.E. Cajamarquilla",0.59289999999999998,0.40710000000000002,0,0,null,null,null,"Cuadro 5.5.- FORMULAS DE ACTUALIZACION DE LOS SST DE EDEGEL Y CONENHUA","Instalaciones","EDEGEL","SST Celda de Transformación 220 kV - S.E. Cajamarquilla",0.59289999999999998,0.40710000000000002,0,0,null,null,null,"Cuadro 5.5.- FORMULAS DE ACTUALIZACION DE LOS SST DE EDEGEL Y CONENHUA","Instalaciones","EDEGEL","SST Celda de Transformación 220 kV - S.E. Cajamarquilla",{"$f":"AX82/CF82","v":0.81904460613729835},{"$f":"AY82/CG82","v":1.0823867856579354},0,0,0,null,null,"Cuadro 5.5.- FORMULAS DE ACTUALIZACION DE LOS SST DE EDEGEL Y CONENHUA","Instalaciones","EDEGEL","SST Celda de Transformación 220 kV - S.E. Cajamarquilla",{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro 5.5.- FORMULAS DE ACTUALIZACION DE LOS SST DE EDEGEL Y CONENHUA","Instalaciones","EDEGEL","SST Celda de Transformación 220 kV - S.E. Cajamarquilla",{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},0,0]
[{"$f":"Historico!A83","v":"Otras Instalaciones- Conenhua"},{"$f":"+Historico!O83","v":1.0326},1.0065,{"$f":"+C83/B83-1","v":-2.5276002324230107E-2},null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B83,C83)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B83,C83))","v":1.0326},null,null,null,null,null,null,null,null,"CONENHUA","SST LT Trujillo Norte - Cajamarca Norte 60 kV, Transformador 220/60/10 kV S.E. Cajamarca Norte",0.39879999999999999,0.47499999999999998,0.1159,1.03E-2,null,null,null,null,null,"CONENHUA","SST LT Trujillo Norte - Cajamarca Norte 60 kV, Transformador 220/60/10 kV S.E. Cajamarca Norte",0.39879999999999999,0.47499999999999998,0.1159,1.03E-2,null,null,null,null,null,"CONENHUA","SST LT Trujillo Norte - Cajamarca Norte 60 kV, Transformador 220/60/10 kV S.E. Cajamarca Norte",{"$f":"AX83/CF83","v":0.81904460613729835},{"$f":"AY83/CG83","v":1.0823867856579354},{"$f":"AZ83/CH83","v":1.3509356743027487},{"$f":"BA83/CI83","v":0.89278063286406395},0,null,null,null,null,"CONENHUA","SST LT Trujillo Norte - Cajamarca Norte 60 kV, Transformador 220/60/10 kV S.E. Cajamarca Norte",{"$f":"DL66","v":2.589},{"$f":"DK66","v":207.34534099999999},{"$f":"DM66","v":359.32749999999993},{"$f":"DN66","v":2000.4717499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONENHUA","SST LT Trujillo Norte - Cajamarca Norte 60 kV, Transformador 220/60/10 kV S.E. Cajamarca Norte",{"$f":"DL65","v":3.161},{"$f":"DK65","v":191.563075},{"$f":"DM65","v":265.98416700000001},{"$f":"DN65","v":2240.72037}]
[{"$f":"Historico!A84","v":"SCT de Transmantaro (Linea Independencia - Ica)"},{"$f":"+Historico!O84","v":0.83550000000000002},0.81899999999999995,-1.9748653500897717E-2,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B84,C84)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B84,C84))","v":0.83550000000000002},null,null,null,null,null,null,"Valores Base en Res. 076-2011-OS/CD, Res. 059-2012-OS/CD. Fórmula de Actualización en Res. 121-2011-OS/CD.","Instalaciones","SCT de Transmantaro","Línea Independencia-Ica",1,0,0,0,null,null,null,"Valores Base en Res. 076-2011-OS/CD, Res. 059-2012-OS/CD. Fórmula de Actualización en Res. 121-2011-OS/CD.","Instalaciones","SCT de Transmantaro","Línea Independencia-Ica",1,0,0,0,null,null,null,"Valores Base en Res. 076-2011-OS/CD, Res. 059-2012-OS/CD. Fórmula de Actualización en Res. 121-2011-OS/CD.","Instalaciones","SCT de Transmantaro","Línea Independencia-Ica",0.81904460613729835,0,0,0,0,null,null,"Valores Base en Res. 076-2011-OS/CD, Res. 059-2012-OS/CD. Fórmula de Actualización en Res. 121-2011-OS/CD.","Instalaciones","SCT de Transmantaro","Línea Independencia-Ica",{"$f":"DL66","v":2.589},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base en Res. 076-2011-OS/CD, Res. 059-2012-OS/CD. Fórmula de Actualización en Res. 121-2011-OS/CD.","Instalaciones","SCT de Transmantaro","Línea Independencia-Ica",{"$f":"DL65","v":3.161},0,0,0]
[{"$f":"Historico!A85","v":"Peaje Unitario por Compensación"},null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B85,C85)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B85,C85))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peaje Unitario por Compensación",null,null,null,"FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peaje Unitario por Compensación",null,"FA"]
[{"$f":"Historico!A86","v":"Resolucion del Peaje Unitario de Compensación (PUC)"},{"$f":"+Historico!O86","v":1.1399999999999999},{"$f":"AM86","v":1.1399999999999999},0,null,{"$f":"C86","v":1.1399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA_PUC añadido en Áreas SST 6 y 7)",null,null,null,{"$f":"DK86","v":1.1399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA_PUC añadido en Áreas SST 6 y 7)",null,1.1399999999999999]
[{"$f":"Historico!A87","v":""},null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$10=\"Ft-1\",B87,C87)=0,\"\",IF(ResumenIndicadores!$G$10=\"Ft-1\",B87,C87))","v":""}]
[{"$f":"Historico!A88","v":""},null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B88,C88)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B88,C88))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderadores",null,null,null,null,null,null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderadores",null,null,null,null,null,null,"Tasa arancelaria por partida arancelaria"]
["C.1 DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 181-2009-OS/CD)",{"$f":"+Historico!O89","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B89,C89)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B89,C89))","v":""},null,null,null,null,null,null,"Distribución (Ponderadores Efectivos)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Distribución (Ponderadores)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Distribución (Componentes)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Distribución (V.actuales)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TA","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00",null,null,null,null,null,null,null,null,null,"Distribución (V.Resolución)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TAo","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00",null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Distribucion (Parte 1)"]
["1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",{"$f":"+Historico!O90","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B90,C90)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B90,C90))","v":""},null,null,null,null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,"TABMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,"TABMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM","TC (S/./US$)","IPCu (ctv.US$/lb)","IPAl (US$/tn)"]
["a) Sector 1",{"$f":"+Historico!O91","v":0.96640000000000004},{"$f":"ROUND(AB91*AM91+AC91*AN91+AD91*AO91+AE91*AP91,4)","v":0.96830000000000005},{"$f":"+C91/B91-1","v":1.9660596026489507E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B91,C91)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B91,C91))","v":0.96640000000000004},null,null,null,null,null,null,"Sector 1",null,null,null,0.76970000000000005,6.7500000000000004E-2,2.1600000000000001E-2,0.14119999999999999,null,null,null,"Sector 1",null,null,null,0.76970000000000005,6.7500000000000004E-2,2.1600000000000001E-2,0.14119999999999999,null,null,null,"Sector 1",null,null,null,{"$f":"AX91/CF91","v":1.0443454136617452},{"$f":"AY91/CG91","v":0.82399745385105028},{"$f":"AZ91/CH91","v":0.86094755890684982},{"$f":"BA91/CI91","v":0.63907682199221283},null,null,null,"Sector 1",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD91)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,{"$f":"BE91*BL91+BF91*BM91+BG91*BN91+BH91*BO91+BI91*BP91+BJ91*BQ91+BK91*BR91","v":0},{"$f":"DK94","v":0.15129999999999999},{"$f":"DK95","v":5.9299999999999999E-2},{"$f":"DK96","v":3.1199999999999999E-2},{"$f":"DK97","v":0.75219999999999998},{"$f":"DK98","v":0},{"$f":"DK99","v":6.0000000000000001E-3},{"$f":"DK100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL91)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,{"$f":"CM91*CT91+CN91*CU91+CO91*CV91+CP91*CW91+CQ91*CX91+CR91*CY91+CS91*CZ91","v":0},{"$f":"DK94","v":0.15129999999999999},{"$f":"DK95","v":5.9299999999999999E-2},{"$f":"DK96","v":3.1199999999999999E-2},{"$f":"DK97","v":0.75219999999999998},{"$f":"DK98","v":0},{"$f":"DK99","v":6.0000000000000001E-3},{"$f":"DK100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",198.54096000000001,3.1419999999999999,315.51,2579.3200000000002]
["b) Sector 2",{"$f":"+Historico!O92","v":0.995},0.99729999999999996,2.3115577889447625E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B92,C92)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B92,C92))","v":0.995},null,null,null,null,null,null,"Sector 2",null,null,null,0.85719999999999996,2.8400000000000002E-2,2.5000000000000001E-2,8.9399999999999993E-2,null,null,null,"Sector 2",null,null,null,0.85719999999999996,2.8400000000000002E-2,2.5000000000000001E-2,8.9399999999999993E-2,null,null,null,"Sector 2",null,null,null,1.0443454136617452,0.82399745385105028,{"$f":"AZ92/CH92","v":0.86094755890684982},0.63907682199221283,null,null,null,"Sector 2",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD92)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DL94","v":0.3639},{"$f":"DL95","v":0},{"$f":"DL96","v":7.1000000000000004E-3},{"$f":"DL97","v":0.48060000000000003},{"$f":"DL98","v":0},{"$f":"DL99","v":0.1484},{"$f":"DL100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL92)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DL94","v":0.3639},{"$f":"DL95","v":0},{"$f":"DL96","v":7.1000000000000004E-3},{"$f":"DL97","v":0.48060000000000003},{"$f":"DL98","v":0},{"$f":"DL99","v":0.1484},{"$f":"DL100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":359.32749999999993},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":2000.4717499999995}]
["c) Sector 3",{"$f":"+Historico!O93","v":0.99519999999999997},0.99690000000000001,1.7081993569132425E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B93,C93)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B93,C93))","v":0.99519999999999997},null,null,null,null,null,null,"Sector 3",null,null,null,0.75339999999999996,2.53E-2,0.21529999999999999,6.0000000000000001E-3,null,null,null,"Sector 3",null,null,null,0.75339999999999996,2.53E-2,0.21529999999999999,6.0000000000000001E-3,null,null,null,"Sector 3",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 3",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD93)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DM94","v":0.35949999999999999},{"$f":"DM95","v":0},{"$f":"DM96","v":6.8900000000000003E-2},{"$f":"DM97","v":0.40699999999999997},{"$f":"DM98","v":0},{"$f":"DM99","v":0.1646},{"$f":"DM100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL93)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DM94","v":0.35949999999999999},{"$f":"DM95","v":0},{"$f":"DM96","v":6.8900000000000003E-2},{"$f":"DM97","v":0.40699999999999997},{"$f":"DM98","v":0},{"$f":"DM99","v":0.1646},{"$f":"DM100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"PARTIDA","Sector 1","Sector 2","Sector 3","Sector 4","Sector 5","Sector Especial","SER 100% Estado Prepago","SER 100% Estado Convencional","SER 100% Empresa Prepago","SER 100% Empresa Convencional"]
["d) Sector 4",{"$f":"+Historico!O94","v":0.99170000000000003},0.99399999999999999,2.319249773116816E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B94,C94)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B94,C94))","v":0.99170000000000003},null,null,null,null,null,null,"Sector 4",null,null,null,0.83650000000000002,6.4000000000000001E-2,1.83E-2,8.1199999999999994E-2,null,null,null,"Sector 4",null,null,null,0.83650000000000002,6.4000000000000001E-2,1.83E-2,8.1199999999999994E-2,null,null,null,"Sector 4",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 4",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD94)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DN94","v":1.1299999999999999E-2},{"$f":"DN95","v":0},{"$f":"DN96","v":5.1999999999999998E-3},{"$f":"DN97","v":0.55900000000000005},{"$f":"DN98","v":0},{"$f":"DN99","v":0.42449999999999999},{"$f":"DN100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL94)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DN94","v":1.1299999999999999E-2},{"$f":"DN95","v":0},{"$f":"DN96","v":5.1999999999999998E-3},{"$f":"DN97","v":0.55900000000000005},{"$f":"DN98","v":0},{"$f":"DN99","v":0.42449999999999999},{"$f":"DN100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"BMT","8471.30.00.00",0.15129999999999999,0.3639,0.35949999999999999,1.1299999999999999E-2,4.8899999999999999E-2,0.3947,0.1147,0.1147,0.1147,0.1147]
["e) Sector 5",{"$f":"+Historico!O95","v":0.99680000000000002},0.99909999999999999,2.3073836276084059E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B95,C95)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B95,C95))","v":0.99680000000000002},null,null,null,null,null,null,"Sector 5",null,null,null,0.8609,3.6299999999999999E-2,1.9800000000000002E-2,8.3000000000000004E-2,null,null,null,"Sector 5",null,null,null,0.8609,3.6299999999999999E-2,1.9800000000000002E-2,8.3000000000000004E-2,null,null,null,"Sector 5",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 5",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD95)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DO94","v":4.8899999999999999E-2},{"$f":"DO95","v":0},{"$f":"DO96","v":3.0999999999999999E-3},{"$f":"DO97","v":0.2487},{"$f":"DO98","v":0},{"$f":"DO99","v":0.69930000000000003},{"$f":"DO100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL95)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DO94","v":4.8899999999999999E-2},{"$f":"DO95","v":0},{"$f":"DO96","v":3.0999999999999999E-3},{"$f":"DO97","v":0.2487},{"$f":"DO98","v":0},{"$f":"DO99","v":0.69930000000000003},{"$f":"DO100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8504.21.90.00",5.9299999999999999E-2,0,0,0,0,0,0,0,0,0]
["f) Sector Especial",{"$f":"+Historico!O96","v":1.0045999999999999},1.0069999999999999,2.3890105514632332E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B96,C96)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B96,C96))","v":1.0045999999999999},null,null,null,null,null,null,"Sector Especial",null,null,null,0.88019999999999998,3.7400000000000003E-2,1.9300000000000001E-2,6.3100000000000003E-2,null,null,null,"Sector Especial",null,null,null,0.88019999999999998,3.7400000000000003E-2,1.9300000000000001E-2,6.3100000000000003E-2,null,null,null,"Sector Especial",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"Sector Especial",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD96)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DP94","v":0.3947},{"$f":"DP95","v":0},{"$f":"DP96","v":0.10009999999999999},{"$f":"DP97","v":0.17150000000000001},{"$f":"DP98","v":0},{"$f":"DP99","v":0.3337},{"$f":"DP100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL96)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DP94","v":0.3947},{"$f":"DP95","v":0},{"$f":"DP96","v":0.10009999999999999},{"$f":"DP97","v":0.17150000000000001},{"$f":"DP98","v":0},{"$f":"DP99","v":0.3337},{"$f":"DP100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",3.1199999999999999E-2,7.1000000000000004E-3,6.8900000000000003E-2,5.1999999999999998E-3,3.0999999999999999E-3,0.10009999999999999,1.66E-2,1.66E-2,1.66E-2,1.66E-2]
["g) VAD SER 100 Estado Prepago",{"$f":"+Historico!O97","v":0.98109999999999997},0.98319999999999996,2.1404545917846907E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B97,C97)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B97,C97))","v":0.98109999999999997},null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.82420000000000004,4.5400000000000003E-2,7.7999999999999996E-3,0.1226,null,null,null,"100% Estado","Prepago",null,null,0.82420000000000004,4.5400000000000003E-2,7.7999999999999996E-3,0.1226,null,null,null,"100% Estado","Prepago",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD97)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DQ94","v":0.1147},{"$f":"DQ95","v":0},{"$f":"DQ96","v":1.66E-2},{"$f":"DQ97","v":0.31919999999999998},{"$f":"DQ98","v":0},{"$f":"DQ99","v":0.54949999999999999},{"$f":"DQ100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL97)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DQ94","v":0.1147},{"$f":"DQ95","v":0},{"$f":"DQ96","v":1.66E-2},{"$f":"DQ97","v":0.31919999999999998},{"$f":"DQ98","v":0},{"$f":"DQ99","v":0.54949999999999999},{"$f":"DQ100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",0.75219999999999998,0.48060000000000003,0.40699999999999997,0.55900000000000005,0.2487,0.17150000000000001,0.31919999999999998,0.31919999999999998,0.31919999999999998,0.31919999999999998]
["h) VAD SER 100 Estado Convencional",{"$f":"+Historico!O98","v":0.98219999999999996},0.98429999999999995,2.1380574221137039E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B98,C98)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B98,C98))","v":0.98219999999999996},null,null,null,null,null,null,null,"Convencional",null,null,0.82720000000000005,4.4600000000000001E-2,7.7000000000000002E-3,0.1205,null,null,null,null,"Convencional",null,null,0.82720000000000005,4.4600000000000001E-2,7.7000000000000002E-3,0.1205,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD98)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DR94","v":0.1147},{"$f":"DR95","v":0},{"$f":"DR96","v":1.66E-2},{"$f":"DR97","v":0.31919999999999998},{"$f":"DR98","v":0},{"$f":"DR99","v":0.54949999999999999},{"$f":"DR100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL98)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DR94","v":0.1147},{"$f":"DR95","v":0},{"$f":"DR96","v":1.66E-2},{"$f":"DR97","v":0.31919999999999998},{"$f":"DR98","v":0},{"$f":"DR99","v":0.54949999999999999},{"$f":"DR100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8539.32.00.00",0,0,0,0,0,0,0,0,0,0]
["i) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O99","v":0.98109999999999997},0.98319999999999996,2.1404545917846907E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B99,C99)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B99,C99))","v":0.98109999999999997},null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.82420000000000004,4.5400000000000003E-2,7.7999999999999996E-3,0.1226,null,null,null,"100% Empresa","Prepago",null,null,0.82420000000000004,4.5400000000000003E-2,7.7999999999999996E-3,0.1226,null,null,null,"100% Empresa","Prepago",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD99)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DS94","v":0.1147},{"$f":"DS95","v":0},{"$f":"DS96","v":1.66E-2},{"$f":"DS97","v":0.31919999999999998},{"$f":"DS98","v":0},{"$f":"DS99","v":0.54949999999999999},{"$f":"DS100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL99)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DS94","v":0.1147},{"$f":"DS95","v":0},{"$f":"DS96","v":1.66E-2},{"$f":"DS97","v":0.31919999999999998},{"$f":"DS98","v":0},{"$f":"DS99","v":0.54949999999999999},{"$f":"DS100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",6.0000000000000001E-3,0.1484,0.1646,0.42449999999999999,0.69930000000000003,0.3337,0.54949999999999999,0.54949999999999999,0.54949999999999999,0.54949999999999999]
["j) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O100","v":0.98219999999999996},0.98429999999999995,2.1380574221137039E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B100,C100)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B100,C100))","v":0.98219999999999996},null,null,null,null,null,null,null,"Convencional",null,null,0.82720000000000005,4.4600000000000001E-2,7.7000000000000002E-3,0.1205,null,null,null,null,"Convencional",null,null,0.82720000000000005,4.4600000000000001E-2,7.7000000000000002E-3,0.1205,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0.63907682199221283,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD100)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,0,{"$f":"DT94","v":0.1147},{"$f":"DT95","v":0},{"$f":"DT96","v":1.66E-2},{"$f":"DT97","v":0.31919999999999998},{"$f":"DT98","v":0},{"$f":"DT99","v":0.54949999999999999},{"$f":"DT100","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL100)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,0,{"$f":"DT94","v":0.1147},{"$f":"DT95","v":0},{"$f":"DT96","v":1.66E-2},{"$f":"DT97","v":0.31919999999999998},{"$f":"DT98","v":0},{"$f":"DT99","v":0.54949999999999999},{"$f":"DT100","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0,0,0,0]
["2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)",{"$f":"+Historico!O101","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B101,C101)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B101,C101))","v":""},null,null,null,null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,"TABBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,"TABBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BBT","8471.30.00.00",0.12180000000000001,0.16270000000000001,0.105,6.1000000000000004E-3,1.5299999999999999E-2,7.5700000000000003E-2,1.11E-2,1.9199999999999998E-2,1.11E-2,1.9199999999999998E-2]
["a) Sector 1",{"$f":"+Historico!O102","v":0.97360000000000002},{"$f":"ROUND(AB102*AM102+AC102*AN102+AD102*AO102+AE102*AP102,4)","v":0.97560000000000002},{"$f":"+C102/B102-1","v":2.0542317173377622E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B102,C102)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B102,C102))","v":0.97360000000000002},null,null,null,null,null,null,"Sector 1",null,null,null,0.78779999999999994,8.5000000000000006E-2,8.6999999999999994E-3,0.11849999999999999,null,null,null,"Sector 1",null,null,null,0.78779999999999994,8.5000000000000006E-2,8.6999999999999994E-3,0.11849999999999999,null,null,null,"Sector 1",null,null,null,{"$f":"AX102/CF102","v":1.0443454136617452},{"$f":"AY102/CG102","v":0.81975052519468816},{"$f":"AZ102/CH102","v":0.86094755890684982},{"$f":"BA102/CI102","v":0.63907682199221283},null,null,null,"Sector 1",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD102)","v":2.6161068300000001},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,{"$f":"BE102*BL102+BF102*BM102+BG102*BN102+BH102*BO102+BI102*BP102+BJ102*BQ102+BK102*BR102","v":1.0469999999999998E-2},{"$f":"DK101","v":0.12180000000000001},{"$f":"DK102","v":0.58930000000000005},{"$f":"DK103","v":2.5399999999999999E-2},{"$f":"DK104","v":8.43E-2},{"$f":"DK105","v":0.17449999999999999},{"$f":"DK106","v":4.7000000000000002E-3},{"$f":"DK107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL102)","v":3.1913451100000003},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,{"$f":"CM102*CT102+CN102*CU102+CO102*CV102+CP102*CW102+CQ102*CX102+CR102*CY102+CS102*CZ102","v":1.5704999999999997E-2},{"$f":"DK101","v":0.12180000000000001},{"$f":"DK102","v":0.58930000000000005},{"$f":"DK103","v":2.5399999999999999E-2},{"$f":"DK104","v":8.43E-2},{"$f":"DK105","v":0.17449999999999999},{"$f":"DK106","v":4.7000000000000002E-3},{"$f":"DK107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8504.21.90.00",0.58930000000000005,0.42630000000000001,0.43149999999999999,0.3604,0.44330000000000003,0.80210000000000004,0.2442,0.4219,0.2442,0.4219]
["b) Sector 2",{"$f":"+Historico!O103","v":0.98780000000000001},0.99,2.2271714922048602E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B103,C103)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B103,C103))","v":0.98780000000000001},null,null,null,null,null,null,"Sector 2",null,null,null,0.81910000000000005,8.4199999999999997E-2,1.8200000000000001E-2,7.85E-2,null,null,null,"Sector 2",null,null,null,0.81910000000000005,8.4199999999999997E-2,1.8200000000000001E-2,7.85E-2,null,null,null,"Sector 2",null,null,null,1.0443454136617452,0.8168209821797302,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 2",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD103)","v":2.635306854},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,1.7885999999999999E-2,{"$f":"DL101","v":0.16270000000000001},{"$f":"DL102","v":0.42630000000000001},{"$f":"DL103","v":3.5999999999999999E-3},{"$f":"DL104","v":4.2799999999999998E-2},{"$f":"DL105","v":0.29809999999999998},{"$f":"DL106","v":6.6500000000000004E-2},{"$f":"DL107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL103)","v":3.226296718},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,2.6828999999999995E-2,{"$f":"DL101","v":0.16270000000000001},{"$f":"DL102","v":0.42630000000000001},{"$f":"DL103","v":3.5999999999999999E-3},{"$f":"DL104","v":4.2799999999999998E-2},{"$f":"DL105","v":0.29809999999999998},{"$f":"DL106","v":6.6500000000000004E-2},{"$f":"DL107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",2.5399999999999999E-2,3.5999999999999999E-3,2.01E-2,2.8E-3,1E-3,1.9199999999999998E-2,1.6000000000000001E-3,2.8E-3,1.6000000000000001E-3,2.8E-3]
["c) Sector 3",{"$f":"+Historico!O104","v":0.9758},0.9778,2.0496003279359964E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B104,C104)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B104,C104))","v":0.9758},null,null,null,null,null,null,"Sector 3",null,null,null,0.78910000000000002,8.2900000000000001E-2,1.9400000000000001E-2,0.1086,null,null,null,"Sector 3",null,null,null,0.78910000000000002,8.2900000000000001E-2,1.9400000000000001E-2,0.1086,null,null,null,"Sector 3",null,null,null,1.0443454136617452,0.81567011496463726,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 3",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD104)","v":2.6429651160000001},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,2.0843999999999998E-2,{"$f":"DM101","v":0.105},{"$f":"DM102","v":0.43149999999999999},{"$f":"DM103","v":2.01E-2},{"$f":"DM104","v":4.7899999999999998E-2},{"$f":"DM105","v":0.34739999999999999},{"$f":"DM106","v":4.8099999999999997E-2},{"$f":"DM107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL104)","v":3.240237772},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,3.1265999999999995E-2,{"$f":"DM101","v":0.105},{"$f":"DM102","v":0.43149999999999999},{"$f":"DM103","v":2.01E-2},{"$f":"DM104","v":4.7899999999999998E-2},{"$f":"DM105","v":0.34739999999999999},{"$f":"DM106","v":4.8099999999999997E-2},{"$f":"DM107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",8.43E-2,4.2799999999999998E-2,4.7899999999999998E-2,7.1599999999999997E-2,5.1200000000000002E-2,2.4899999999999999E-2,2.1100000000000001E-2,3.6400000000000002E-2,2.1100000000000001E-2,3.6400000000000002E-2]
["d) Sector 4",{"$f":"+Historico!O105","v":0.97160000000000002},0.97360000000000002,2.0584602717168554E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B105,C105)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B105,C105))","v":0.97160000000000002},null,null,null,null,null,null,"Sector 4",null,null,null,0.7661,0.1235,1.0500000000000001E-2,9.9900000000000003E-2,null,null,null,"Sector 4",null,null,null,0.7661,0.1235,1.0500000000000001E-2,9.9900000000000003E-2,null,null,null,"Sector 4",null,null,null,1.0443454136617452,0.81507640205137222,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 4",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD105)","v":2.6469418200000003},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,2.2380000000000001E-2,{"$f":"DN101","v":6.1000000000000004E-3},{"$f":"DN102","v":0.3604},{"$f":"DN103","v":2.8E-3},{"$f":"DN104","v":7.1599999999999997E-2},{"$f":"DN105","v":0.373},{"$f":"DN106","v":0.18609999999999999},{"$f":"DN107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL105)","v":3.2474769400000003},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,3.3569999999999996E-2,{"$f":"DN101","v":6.1000000000000004E-3},{"$f":"DN102","v":0.3604},{"$f":"DN103","v":2.8E-3},{"$f":"DN104","v":7.1599999999999997E-2},{"$f":"DN105","v":0.373},{"$f":"DN106","v":0.18609999999999999},{"$f":"DN107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8539.32.00.00",0.17449999999999999,0.29809999999999998,0.34739999999999999,0.373,0.32150000000000001,1.41E-2,7.1800000000000003E-2,0.124,7.1800000000000003E-2,0.124]
["e) Sector 5",{"$f":"+Historico!O106","v":0.96789999999999998},0.96989999999999998,2.0663291662361694E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B106,C106)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B106,C106))","v":0.96789999999999998},null,null,null,null,null,null,"Sector 5",null,null,null,0.75649999999999995,0.1203,1.3100000000000001E-2,0.1101,null,null,null,"Sector 5",null,null,null,0.75649999999999995,0.1203,1.3100000000000001E-2,0.1101,null,null,null,"Sector 5",null,null,null,1.0443454136617452,0.81627349126605386,0.86094755890684982,0.63907682199221283,null,null,null,"Sector 5",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD106)","v":2.6389418099999999},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,1.9289999999999998E-2,{"$f":"DO101","v":1.5299999999999999E-2},{"$f":"DO102","v":0.44330000000000003},{"$f":"DO103","v":1E-3},{"$f":"DO104","v":5.1200000000000002E-2},{"$f":"DO105","v":0.32150000000000001},{"$f":"DO106","v":0.16769999999999999},{"$f":"DO107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL106)","v":3.2329137699999997},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,2.8934999999999999E-2,{"$f":"DO101","v":1.5299999999999999E-2},{"$f":"DO102","v":0.44330000000000003},{"$f":"DO103","v":1E-3},{"$f":"DO104","v":5.1200000000000002E-2},{"$f":"DO105","v":0.32150000000000001},{"$f":"DO106","v":0.16769999999999999},{"$f":"DO107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",4.7000000000000002E-3,6.6500000000000004E-2,4.8099999999999997E-2,0.18609999999999999,0.16769999999999999,6.4000000000000001E-2,9.06E-2,0.1565,9.06E-2,0.1565]
["f) Sector Especial",{"$f":"+Historico!O107","v":0.97960000000000003},0.98150000000000004,1.9395671702735484E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B107,C107)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B107,C107))","v":0.97960000000000003},null,null,null,null,null,null,"Sector Especial",null,null,null,0.71499999999999997,0.1812,8.6800000000000002E-2,1.7000000000000001E-2,null,null,null,"Sector Especial",null,null,null,0.71499999999999997,0.1812,8.6800000000000002E-2,1.7000000000000001E-2,null,null,null,"Sector Especial",null,null,null,1.0443454136617452,0.82364934467861106,0.86094755890684982,0.63907682199221283,null,null,null,"Sector Especial",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD107)","v":2.5911902939999996},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,8.4599999999999996E-4,{"$f":"DP101","v":7.5700000000000003E-2},{"$f":"DP102","v":0.80210000000000004},{"$f":"DP103","v":1.9199999999999998E-2},{"$f":"DP104","v":2.4899999999999999E-2},{"$f":"DP105","v":1.41E-2},{"$f":"DP106","v":6.4000000000000001E-2},{"$f":"DP107","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL107)","v":3.1459871979999998},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,1.2689999999999999E-3,{"$f":"DP101","v":7.5700000000000003E-2},{"$f":"DP102","v":0.80210000000000004},{"$f":"DP103","v":1.9199999999999998E-2},{"$f":"DP104","v":2.4899999999999999E-2},{"$f":"DP105","v":1.41E-2},{"$f":"DP106","v":6.4000000000000001E-2},{"$f":"DP107","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0.55959999999999999,0.2392,0.55959999999999999,0.2392]
["g) VAD SER 100 Estado Prepago",{"$f":"+Historico!O108","v":0.97019999999999995},0.97230000000000005,2.1645021645022577E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B108,C108)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B108,C108))","v":0.97019999999999995},null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.70379999999999998,0.2278,2.81E-2,4.0300000000000002E-2,null,null,null,"100% Estado","Prepago",null,null,0.70379999999999998,0.2278,2.81E-2,4.0300000000000002E-2,null,null,null,"100% Estado","Prepago",null,null,1.0443454136617452,0.82223395903893104,0.86094755890684982,0.63907682199221283,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD108)","v":2.6001534120000001},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,4.3080000000000002E-3,{"$f":"DQ101","v":1.11E-2},{"$f":"DQ102","v":0.2442},{"$f":"DQ103","v":1.6000000000000001E-3},{"$f":"DQ104","v":2.1100000000000001E-2},{"$f":"DQ105","v":7.1800000000000003E-2},{"$f":"DQ106","v":9.06E-2},{"$f":"DQ107","v":0.55959999999999999},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL108)","v":3.1623036039999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,6.4619999999999999E-3,{"$f":"DQ101","v":1.11E-2},{"$f":"DQ102","v":0.2442},{"$f":"DQ103","v":1.6000000000000001E-3},{"$f":"DQ104","v":2.1100000000000001E-2},{"$f":"DQ105","v":7.1800000000000003E-2},{"$f":"DQ106","v":9.06E-2},{"$f":"DQ107","v":0.55959999999999999},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"BSED","8471.30.00.00",5.74E-2,5.8400000000000001E-2,3.6700000000000003E-2,1.6999999999999999E-3,4.1000000000000003E-3,7.0000000000000007E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
["h) VAD SER 100 Estado Convencional",{"$f":"+Historico!O109","v":0.98129999999999995},0.98350000000000004,2.2419239783961764E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B109,C109)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B109,C109))","v":0.98129999999999995},null,null,null,null,null,null,null,"Convencional",null,null,0.76060000000000005,0.15770000000000001,3.3599999999999998E-2,4.8099999999999997E-2,null,null,null,null,"Convencional",null,null,0.76060000000000005,0.15770000000000001,3.3599999999999998E-2,4.8099999999999997E-2,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82096601418934889,0.86094755890684982,0.63907682199221283,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD109)","v":2.6082621599999998},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,7.4399999999999996E-3,{"$f":"DR101","v":1.9199999999999998E-2},{"$f":"DR102","v":0.4219},{"$f":"DR103","v":2.8E-3},{"$f":"DR104","v":3.6400000000000002E-2},{"$f":"DR105","v":0.124},{"$f":"DR106","v":0.1565},{"$f":"DR107","v":0.2392},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL109)","v":3.1770647200000002},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,1.116E-2,{"$f":"DR101","v":1.9199999999999998E-2},{"$f":"DR102","v":0.4219},{"$f":"DR103","v":2.8E-3},{"$f":"DR104","v":3.6400000000000002E-2},{"$f":"DR105","v":0.124},{"$f":"DR106","v":0.1565},{"$f":"DR107","v":0.2392},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8504.21.90.00",0.76090000000000002,0.83320000000000005,0.84560000000000002,0.80120000000000002,0.86680000000000001,0.82750000000000001,0.87580000000000002,0.87580000000000002,0.87580000000000002,0.87580000000000002]
["i) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O110","v":0.97019999999999995},0.97230000000000005,2.1645021645022577E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B110,C110)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B110,C110))","v":0.97019999999999995},null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.70379999999999998,0.2278,2.81E-2,4.0300000000000002E-2,null,null,null,"100% Empresa","Prepago",null,null,0.70379999999999998,0.2278,2.81E-2,4.0300000000000002E-2,null,null,null,"100% Empresa","Prepago",null,null,1.0443454136617452,0.82223395903893104,0.86094755890684982,0.63907682199221283,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD110)","v":2.6001534120000001},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,4.3080000000000002E-3,{"$f":"DS101","v":1.11E-2},{"$f":"DS102","v":0.2442},{"$f":"DS103","v":1.6000000000000001E-3},{"$f":"DS104","v":2.1100000000000001E-2},{"$f":"DS105","v":7.1800000000000003E-2},{"$f":"DS106","v":9.06E-2},{"$f":"DS107","v":0.55959999999999999},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL110)","v":3.1623036039999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,6.4619999999999999E-3,{"$f":"DS101","v":1.11E-2},{"$f":"DS102","v":0.2442},{"$f":"DS103","v":1.6000000000000001E-3},{"$f":"DS104","v":2.1100000000000001E-2},{"$f":"DS105","v":7.1800000000000003E-2},{"$f":"DS106","v":9.06E-2},{"$f":"DS107","v":0.55959999999999999},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",1.2E-2,1.2999999999999999E-3,7.0000000000000001E-3,8.0000000000000004E-4,2.9999999999999997E-4,1.77E-2,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3]
["j) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O111","v":0.98129999999999995},0.98350000000000004,2.2419239783961764E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B111,C111)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B111,C111))","v":0.98129999999999995},null,null,null,null,null,null,null,"Convencional",null,null,0.76060000000000005,0.15770000000000001,3.3599999999999998E-2,4.8099999999999997E-2,null,null,null,null,"Convencional",null,null,0.76060000000000005,0.15770000000000001,3.3599999999999998E-2,4.8099999999999997E-2,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82096601418934889,0.86094755890684982,0.63907682199221283,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD111)","v":2.6082621599999998},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},{"$f":"DN92*DL92*(1+DL124)","v":5179.2213607499989},null,null,7.4399999999999996E-3,{"$f":"DT101","v":1.9199999999999998E-2},{"$f":"DT102","v":0.4219},{"$f":"DT103","v":2.8E-3},{"$f":"DT104","v":3.6400000000000002E-2},{"$f":"DT105","v":0.124},{"$f":"DT106","v":0.1565},{"$f":"DT107","v":0.2392},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL111)","v":3.1770647200000002},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},{"$f":"DN91*DL91*(1+DK124)","v":8104.2234400000007},null,null,1.116E-2,{"$f":"DT101","v":1.9199999999999998E-2},{"$f":"DT102","v":0.4219},{"$f":"DT103","v":2.8E-3},{"$f":"DT104","v":3.6400000000000002E-2},{"$f":"DT105","v":0.124},{"$f":"DT106","v":0.1565},{"$f":"DT107","v":0.2392},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",0.16750000000000001,8.3199999999999996E-2,9.3899999999999997E-2,0.15909999999999999,0.1002,2.5600000000000001E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2]
["3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",{"$f":"+Historico!O112","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B112,C112)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B112,C112))","v":""},null,null,null,null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,"TABSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,"TABSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8539.32.00.00",0,0,0,0,0,0,0,0,0,0]
["a) Sector 1",{"$f":"+Historico!O113","v":0.98970000000000002},{"$f":"ROUND(AB113*AM113+AC113*AN113+AD113*AO113+AE113*AP113,4)","v":0.9919},{"$f":"+C113/B113-1","v":2.2228958270182897E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B113,C113)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B113,C113))","v":0.98970000000000002},null,null,null,null,null,null,"Sector 1",null,null,null,0.74960000000000004,0.17760000000000001,7.2800000000000004E-2,0,null,null,null,"Sector 1",null,null,null,0.74960000000000004,0.17760000000000001,7.2800000000000004E-2,0,null,null,null,"Sector 1",null,null,null,{"$f":"AX113/CF113","v":1.0443454136617452},{"$f":"AY113/CG113","v":0.82399745385105028},{"$f":"AZ113/CH113","v":0.86094755890684982},0,null,null,null,"Sector 1",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD113)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,{"$f":"BE113*BL113+BF113*BM113+BG113*BN113+BH113*BO113+BI113*BP113+BJ113*BQ113+BK113*BR113","v":0},{"$f":"DK108","v":5.74E-2},{"$f":"DK109","v":0.76090000000000002},{"$f":"DK110","v":1.2E-2},{"$f":"DK111","v":0.16750000000000001},{"$f":"DK112","v":0},{"$f":"DK113","v":2.2000000000000001E-3},{"$f":"DK114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL113)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,{"$f":"CM113*CT113+CN113*CU113+CO113*CV113+CP113*CW113+CQ113*CX113+CR113*CY113+CS113*CZ113","v":0},{"$f":"DK108","v":5.74E-2},{"$f":"DK109","v":0.76090000000000002},{"$f":"DK110","v":1.2E-2},{"$f":"DK111","v":0.16750000000000001},{"$f":"DK112","v":0},{"$f":"DK113","v":2.2000000000000001E-3},{"$f":"DK114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",2.2000000000000001E-3,2.3900000000000001E-2,1.6799999999999999E-2,3.7199999999999997E-2,2.86E-2,5.9200000000000003E-2,3.61E-2,3.61E-2,3.61E-2,3.61E-2]
["b) Sector 2",{"$f":"+Historico!O114","v":0.97260000000000002},0.97440000000000004,1.8507094386182033E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B114,C114)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B114,C114))","v":0.97260000000000002},null,null,null,null,null,null,"Sector 2",null,null,null,0.66610000000000003,0.2346,9.9299999999999999E-2,0,null,null,null,"Sector 2",null,null,null,0.66610000000000003,0.2346,9.9299999999999999E-2,0,null,null,null,"Sector 2",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"Sector 2",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD114)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DL108","v":5.8400000000000001E-2},{"$f":"DL109","v":0.83320000000000005},{"$f":"DL110","v":1.2999999999999999E-3},{"$f":"DL111","v":8.3199999999999996E-2},{"$f":"DL112","v":0},{"$f":"DL113","v":2.3900000000000001E-2},{"$f":"DL114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL114)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DL108","v":5.8400000000000001E-2},{"$f":"DL109","v":0.83320000000000005},{"$f":"DL110","v":1.2999999999999999E-3},{"$f":"DL111","v":8.3199999999999996E-2},{"$f":"DL112","v":0},{"$f":"DL113","v":2.3900000000000001E-2},{"$f":"DL114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0,0,0,0]
["c) Sector 3",{"$f":"+Historico!O115","v":0.97609999999999997},0.97799999999999998,1.9465218727590106E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B115,C115)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B115,C115))","v":0.97609999999999997},null,null,null,null,null,null,"Sector 3",null,null,null,0.68200000000000005,0.21790000000000001,0.10009999999999999,0,null,null,null,"Sector 3",null,null,null,0.68200000000000005,0.21790000000000001,0.10009999999999999,0,null,null,null,"Sector 3",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"Sector 3",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD115)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DM108","v":3.6700000000000003E-2},{"$f":"DM109","v":0.84560000000000002},{"$f":"DM110","v":7.0000000000000001E-3},{"$f":"DM111","v":9.3899999999999997E-2},{"$f":"DM112","v":0},{"$f":"DM113","v":1.6799999999999999E-2},{"$f":"DM114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL115)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DM108","v":3.6700000000000003E-2},{"$f":"DM109","v":0.84560000000000002},{"$f":"DM110","v":7.0000000000000001E-3},{"$f":"DM111","v":9.3899999999999997E-2},{"$f":"DM112","v":0},{"$f":"DM113","v":1.6799999999999999E-2},{"$f":"DM114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,null,"PARTIDA","Valor Base","Valor actual","Codigo"]
["d) Sector 4",{"$f":"+Historico!O116","v":0.96260000000000001},0.9647,2.1815915229586036E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B116,C116)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B116,C116))","v":0.96260000000000001},null,null,null,null,null,null,"Sector 4",null,null,null,0.63739999999999997,0.35560000000000003,7.0000000000000001E-3,0,null,null,null,"Sector 4",null,null,null,0.63739999999999997,0.35560000000000003,7.0000000000000001E-3,0,null,null,null,"Sector 4",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"Sector 4",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD116)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DN108","v":1.6999999999999999E-3},{"$f":"DN109","v":0.80120000000000002},{"$f":"DN110","v":8.0000000000000004E-4},{"$f":"DN111","v":0.15909999999999999},{"$f":"DN112","v":0},{"$f":"DN113","v":3.7199999999999997E-2},{"$f":"DN114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL116)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DN108","v":1.6999999999999999E-3},{"$f":"DN109","v":0.80120000000000002},{"$f":"DN110","v":8.0000000000000004E-4},{"$f":"DN111","v":0.15909999999999999},{"$f":"DN112","v":0},{"$f":"DN113","v":3.7199999999999997E-2},{"$f":"DN114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(1) VAD","8471.30.00.00",0,{"$f":"TA_VAD!D11","v":0},8471300000]
["e) Sector 5",{"$f":"+Historico!O117","v":0.95820000000000005},0.96020000000000005,2.0872469213109035E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B117,C117)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B117,C117))","v":0.95820000000000005},null,null,null,null,null,null,"Sector 5",null,null,null,0.61680000000000001,0.37480000000000002,8.3999999999999995E-3,0,null,null,null,"Sector 5",null,null,null,0.61680000000000001,0.37480000000000002,8.3999999999999995E-3,0,null,null,null,"Sector 5",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"Sector 5",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD117)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DO108","v":4.1000000000000003E-3},{"$f":"DO109","v":0.86680000000000001},{"$f":"DO110","v":2.9999999999999997E-4},{"$f":"DO111","v":0.1002},{"$f":"DO112","v":0},{"$f":"DO113","v":2.86E-2},{"$f":"DO114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL117)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DO108","v":4.1000000000000003E-3},{"$f":"DO109","v":0.86680000000000001},{"$f":"DO110","v":2.9999999999999997E-4},{"$f":"DO111","v":0.1002},{"$f":"DO112","v":0},{"$f":"DO113","v":2.86E-2},{"$f":"DO114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(2) VAD","8504.21.90.00",0,{"$f":"TA_VAD!D12","v":0},8504219000]
["f) Sector Especial",{"$f":"+Historico!O118","v":0.95530000000000004},0.95679999999999998,1.570187375693477E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B118,C118)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B118,C118))","v":0.95530000000000004},null,null,null,null,null,null,"Sector Especial",null,null,null,0.57940000000000003,0.28110000000000002,0.13950000000000001,0,null,null,null,"Sector Especial",null,null,null,0.57940000000000003,0.28110000000000002,0.13950000000000001,0,null,null,null,"Sector Especial",null,null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"Sector Especial",null,null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD118)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DP108","v":7.0000000000000007E-2},{"$f":"DP109","v":0.82750000000000001},{"$f":"DP110","v":1.77E-2},{"$f":"DP111","v":2.5600000000000001E-2},{"$f":"DP112","v":0},{"$f":"DP113","v":5.9200000000000003E-2},{"$f":"DP114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL118)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DP108","v":7.0000000000000007E-2},{"$f":"DP109","v":0.82750000000000001},{"$f":"DP110","v":1.77E-2},{"$f":"DP111","v":2.5600000000000001E-2},{"$f":"DP112","v":0},{"$f":"DP113","v":5.9200000000000003E-2},{"$f":"DP114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(3) VAD","8517.11.00.00",0,{"$f":"TA_VAD!D13","v":0},8517110000]
["g) VAD SER 100 Estado Prepago",{"$f":"+Historico!O119","v":0.96},0.96199999999999997,2.083333333333437E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B119,C119)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B119,C119))","v":0.96},null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.625,0.36680000000000001,8.2000000000000007E-3,0,null,null,null,"100% Estado","Prepago",null,null,0.625,0.36680000000000001,8.2000000000000007E-3,0,null,null,null,"100% Estado","Prepago",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD119)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DQ108","v":1.0999999999999999E-2},{"$f":"DQ109","v":0.87580000000000002},{"$f":"DQ110","v":1.6000000000000001E-3},{"$f":"DQ111","v":7.5499999999999998E-2},{"$f":"DQ112","v":0},{"$f":"DQ113","v":3.61E-2},{"$f":"DQ114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL119)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DQ108","v":1.0999999999999999E-2},{"$f":"DQ109","v":0.87580000000000002},{"$f":"DQ110","v":1.6000000000000001E-3},{"$f":"DQ111","v":7.5499999999999998E-2},{"$f":"DQ112","v":0},{"$f":"DQ113","v":3.61E-2},{"$f":"DQ114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(4) VAD","8535.30.00.00",0,{"$f":"TA_VAD!D14","v":0},8535300000]
["h) VAD SER 100 Estado Convencional",{"$f":"+Historico!O120","v":0.96199999999999997},0.96409999999999996,2.1829521829521692E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B120,C120)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B120,C120))","v":0.96199999999999997},null,null,null,null,null,null,null,"Convencional",null,null,0.63449999999999995,0.35749999999999998,8.0000000000000002E-3,0,null,null,null,null,"Convencional",null,null,0.63449999999999995,0.35749999999999998,8.0000000000000002E-3,0,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD120)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DR108","v":1.0999999999999999E-2},{"$f":"DR109","v":0.87580000000000002},{"$f":"DR110","v":1.6000000000000001E-3},{"$f":"DR111","v":7.5499999999999998E-2},{"$f":"DR112","v":0},{"$f":"DR113","v":3.61E-2},{"$f":"DR114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL120)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DR108","v":1.0999999999999999E-2},{"$f":"DR109","v":0.87580000000000002},{"$f":"DR110","v":1.6000000000000001E-3},{"$f":"DR111","v":7.5499999999999998E-2},{"$f":"DR112","v":0},{"$f":"DR113","v":3.61E-2},{"$f":"DR114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(5) VAD","8539.32.00.00",0.09,{"$f":"TA_VAD!D15","v":0.06},8539320000]
["i) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O121","v":0.96},0.96199999999999997,2.083333333333437E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B121,C121)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B121,C121))","v":0.96},null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.625,0.36680000000000001,8.2000000000000007E-3,0,null,null,null,"100% Empresa","Prepago",null,null,0.625,0.36680000000000001,8.2000000000000007E-3,0,null,null,null,"100% Empresa","Prepago",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD121)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DS108","v":1.0999999999999999E-2},{"$f":"DS109","v":0.87580000000000002},{"$f":"DS110","v":1.6000000000000001E-3},{"$f":"DS111","v":7.5499999999999998E-2},{"$f":"DS112","v":0},{"$f":"DS113","v":3.61E-2},{"$f":"DS114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL121)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DS108","v":1.0999999999999999E-2},{"$f":"DS109","v":0.87580000000000002},{"$f":"DS110","v":1.6000000000000001E-3},{"$f":"DS111","v":7.5499999999999998E-2},{"$f":"DS112","v":0},{"$f":"DS113","v":3.61E-2},{"$f":"DS114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(6) VAD","8704.21.10.10",0,{"$f":"TA_VAD!D16","v":0},8704211010]
["j) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O122","v":0.96199999999999997},0.96409999999999996,2.1829521829521692E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B122,C122)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B122,C122))","v":0.96199999999999997},null,null,null,null,null,null,null,"Convencional",null,null,0.63449999999999995,0.35749999999999998,8.0000000000000002E-3,0,null,null,null,null,"Convencional",null,null,0.63449999999999995,0.35749999999999998,8.0000000000000002E-3,0,null,null,null,null,"Convencional",null,null,1.0443454136617452,0.82399745385105028,0.86094755890684982,0,null,null,null,null,"Convencional",null,null,{"$f":"DK92","v":207.34534099999999},{"$f":"DL92*(1+BD122)","v":2.589},{"$f":"DM92*DL92*(1+DL123)","v":930.29889749999984},0,null,null,0,{"$f":"DT108","v":1.0999999999999999E-2},{"$f":"DT109","v":0.87580000000000002},{"$f":"DT110","v":1.6000000000000001E-3},{"$f":"DT111","v":7.5499999999999998E-2},{"$f":"DT112","v":0},{"$f":"DT113","v":3.61E-2},{"$f":"DT114","v":0},{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0.06},{"$f":"DL121","v":0},{"$f":"DL122","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DK91","v":198.54096000000001},{"$f":"DL91*(1+CL122)","v":3.1419999999999999},{"$f":"DM91*DL91*(1+DK123)","v":1080.5523378},0,null,null,0,{"$f":"DT108","v":1.0999999999999999E-2},{"$f":"DT109","v":0.87580000000000002},{"$f":"DT110","v":1.6000000000000001E-3},{"$f":"DT111","v":7.5499999999999998E-2},{"$f":"DT112","v":0},{"$f":"DT113","v":3.61E-2},{"$f":"DT114","v":0},{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0.09},{"$f":"DK121","v":0},{"$f":"DK122","v":0},null,null,null,null,null,null,null,null,"(7) VAD","9028.30.10.00",0,{"$f":"TA_VAD!D17","v":0},9028301000]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B123,C123)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B123,C123))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Cobre","7413.00.00.00",0.09,{"$f":"TA_VAD!D18","v":0},7413000000]
["4. CARGOS FIJOS ",{"$f":"+Historico!O124","v":1.0414000000000001},{"$f":"ROUND(AM124,4)","v":1.0443},2.7847128864988413E-3,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B124,C124)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B124,C124))","v":1.0414000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"AX124/CF124","v":1.0443454136617452},null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"DK92","v":207.34534099999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"DK91","v":198.54096000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Aluminio","7614.90.00.00",0,{"$f":"TA_VAD!D19","v":0},7614900000]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B125,C125)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B125,C125))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de PrePago"]
["5. ENERGÍA REACTIVA (FACER)",{"$f":"+Historico!O126","v":0.82340000000000002},{"$f":"ROUND(AM126,4)","v":0.82399999999999995},7.286859363613285E-4,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B126,C126)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B126,C126))","v":0.82340000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"AX126/CF126","v":0.82399745385105028},null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"DL92","v":2.589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"DL91","v":3.1419999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM"]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B127,C127)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B127,C127))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPMprepagod / IPMprepago(o)",null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPMprepagod / IPMprepago(o)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPMprepagod / IPMprepago(o)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",172.30137199999999]
["FACCSP (Cargo Comercial del Servicio Prepago) Res. N° 442-2006-OS/CD",{"$f":"+Historico!O128","v":1.1991000000000001},{"$f":"ROUND(AM128,4)","v":1.2},7.5056292219155551E-4,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B128,C128)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B128,C128))","v":1.1991000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago) Res. 442-2006-OS/CD",null,null,null,{"$f":"AX128/CF128","v":1.2000053139449176},null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago) Res. 442-2006-OS/CD",null,null,null,{"$f":"DK128","v":206.762562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago) Res. 442-2006-OS/CD",null,null,null,{"$f":"DK127","v":172.30137199999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"'ALUMINIO-COBRE-TC-IPM'!H8","v":206.762562}]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B129,C129)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B129,C129))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderadores de las Partida Arancelarias de la Conexión y Mantenimiento"]
["C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD",{"$f":"+Historico!O130","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B130,C130)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B130,C130))","v":""},null,null,null,null,null,null,"Conexión (Ponderadores Efectivos)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Conexión (Ponderadores)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Conexión (Componentes)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Conexión (V.actuales)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TA / TAo","Ponderadores",null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conexión (V.Resolución)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TA / TAo","Ponderadores",null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de Conexión",null,null,null,null,null,null,"9028.30.90.00","8535.30.00.00"]
["1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",{"$f":"+Historico!O131","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B131,C131)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B131,C131))","v":""},null,null,null,null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,"TACNX","9028.30.90.00","8535.30.00.00","9028.30.90.00","8535.30.00.00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,"TACNX","9028.30.90.00","8535.30.00.00","9028.30.90.00","8535.30.00.00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONEXIÓN y MANTENIMIENTO"]
["Para conexiones",{"$f":"+Historico!O132","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B132,C132)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B132,C132))","v":""},null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","TC","IPM","IPCu","IPAl"]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O133","v":0.97550000000000003},{"$f":"ROUND(AB133*AM133+AC133*AN133+AD133*AO133+AE133*AP133,4)","v":0.97640000000000005},{"$f":"+C133/B133-1","v":9.2260379292663508E-4},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B133,C133)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B133,C133))","v":0.97550000000000003},null,null,null,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.3,0.56000000000000005,0.12,0.02,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.3,0.56000000000000005,0.12,0.02,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"AX133/CF133","v":1.071018500373669},0.92862266857962705,0.97524093731728356,0.90177931034803349,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD133)","v":2.589},{"$f":"DM134*DK134*(1+DL138)","v":930.29889749999984},{"$f":"DN134*DK134*(1+DL139)","v":5179.2213607499989},null,null,{"$f":"BE133*BG133+BF133*BH133","v":0},{"$f":"DP133","v":0.98},2.0000000000000018E-2,{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL133)","v":2.7879999999999998},{"$f":"DM133*DK133*(1+DK138)","v":953.91698799999995},{"$f":"DN133*DK133*(1+DL139)","v":5743.3357599999999},null,null,{"$f":"CM133*CO133+CN133*CP133","v":0},{"$f":"DP133","v":0.98},2.0000000000000018E-2,{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",2.7879999999999998,193.59641400000001,313.89999999999998,2060.02,"FAPC(1)",0.98,2.0000000000000018E-2]
["b) Conexiones en Baja Tensión - C3/C4",{"$f":"+Historico!O134","v":0.98050000000000004},0.98089999999999999,{"$f":"+C134/B134-1","v":4.0795512493629893E-4},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B134,C134)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B134,C134))","v":0.98050000000000004},null,null,null,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,0.31,0.42,0.21,0.06,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,0.31,0.42,0.21,0.06,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,1.071018500373669,0.92862266857962705,0.97524093731728356,0.90177931034803349,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD134)","v":2.589},{"$f":"DM134*DK134*(1+DL138)","v":930.29889749999984},{"$f":"DN134*DK134*(1+DL139)","v":5179.2213607499989},null,null,{"$f":"BE134*BG134+BF134*BH134","v":0},0.92,7.999999999999996E-2,{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL134)","v":2.7879999999999998},{"$f":"DM133*DK133*(1+DK138)","v":953.91698799999995},{"$f":"DN133*DK133*(1+DL139)","v":5743.3357599999999},null,null,{"$f":"CM134*CO134+CN134*CP134","v":0},0.92,7.999999999999996E-2,{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador aplicable",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.589},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":359.32749999999993},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":2000.4717499999995},"FAPC(2)",0.92,7.999999999999996E-2]
["c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",{"$f":"+Historico!O135","v":0.95169999999999999},0.95279999999999998,{"$f":"+C135/B135-1","v":1.1558264158872955E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B135,C135)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B135,C135))","v":0.95169999999999999},null,null,null,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,0.17,0.83,0,0,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,0.17,0.83,0,0,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,{"$f":"AX135/CF135","v":1.071018500373669},{"$f":"AY135/CG135","v":0.92862266857962705},0,0,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD135)","v":2.589},0,0,null,null,{"$f":"BE135*BG135+BF135*BH135","v":0},1,0,{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL135)","v":2.7879999999999998},0,0,null,null,{"$f":"CM135*CO135+CN135*CP135","v":0},1,0,{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARTIDA","Valor Base","Valor actual","Codigo",null,"FAPC(3)",1,0]
["d) Otros Elementos Electromecánicos en Media Tensión - C5",{"$f":"+Historico!O136","v":0.99809999999999999},0.99860000000000004,{"$f":"+C136/B136-1","v":5.0095180843601206E-4},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B136,C136)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B136,C136))","v":0.99809999999999999},null,null,null,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,0.39,0.3,0.31,0,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,0.39,0.3,0.31,0,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,{"$f":"AX136/CF136","v":1.071018500373669},{"$f":"AY136/CG136","v":0.92862266857962705},{"$f":"AZ136/CH136","v":0.97524093731728356},0,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD136)","v":2.589},{"$f":"DM134*DK134*(1+DL138)","v":930.29889749999984},0,null,null,{"$f":"BE136*BG136+BF136*BH136","v":0},0,1,{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL136)","v":2.7879999999999998},{"$f":"DM133*DK133*(1+DK138)","v":953.91698799999995},0,null,null,{"$f":"CM136*CO136+CN136*CP136","v":0},0,1,{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Conexión 1","9028.30.90.00",0,{"$f":"TA_VAD!D20","v":0},9028309000,null,"FAPC(4)",0,1]
["e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",{"$f":"+Historico!O137","v":1.0680000000000001},1.071,{"$f":"+C137/B137-1","v":2.8089887640447841E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B137,C137)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B137,C137))","v":1.0680000000000001},null,null,null,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,1,0,0,0,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,1,0,0,0,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,{"$f":"AX137/CF137","v":1.071018500373669},0,0,0,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,{"$f":"DL134","v":207.34534099999999},0,0,0,null,null,{"$f":"BE137*BG137+BF137*BH137","v":0},0,1,{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,{"$f":"DL133","v":193.59641400000001},0,0,0,null,null,{"$f":"CM137*CO137+CN137*CP137","v":0},0,1,{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(11) Conexión 2","8535.30.00.00",0,{"$f":"TA_VAD!D21","v":0},8535300000,null,"FAPC(5)",0,1]
["Para cambio a conexión prepago",{"$f":"+Historico!O138","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B138,C138)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B138,C138))","v":""},null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Cobre","7413.00.00.00",0.09,{"$f":"TA_VAD!D18","v":0},7413000000]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O139","v":0.96750000000000003},0.96830000000000005,{"$f":"+C139/B139-1","v":8.268733850129717E-4},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B139,C139)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B139,C139))","v":0.96750000000000003},null,null,null,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.25,0.63,0.1,0.02,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.25,0.63,0.1,0.02,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"AX139/CF139","v":1.071018500373669},{"$f":"AY139/CG139","v":0.92862266857962705},{"$f":"AZ139/CH139","v":0.97524093731728356},{"$f":"BA139/CI139","v":0.90177931034803349},null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD139)","v":2.589},{"$f":"DM134*DK134*(1+DL138)","v":930.29889749999984},{"$f":"DN134*DK134*(1+DL139)","v":5179.2213607499989},null,null,{"$f":"BE139*BG139+BF139*BH139","v":0},{"$f":"DP139","v":0.98},{"$f":"DQ139","v":2.0000000000000018E-2},{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL139)","v":2.7879999999999998},{"$f":"DM133*DK133*(1+DK138)","v":953.91698799999995},{"$f":"DN133*DK133*(1+DL139)","v":5743.3357599999999},null,null,{"$f":"CM139*CO139+CN139*CP139","v":0},{"$f":"DP139","v":0.98},{"$f":"DQ139","v":2.0000000000000018E-2},{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Aluminio","7614.90.00.00",0,{"$f":"TA_VAD!D19","v":0},7614900000,null,"FAPC(6)",0.98,2.0000000000000018E-2]
["Para costos por metro de cable",{"$f":"+Historico!O140","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B140,C140)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B140,C140))","v":""},null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable"]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O141","v":1.0015000000000001},1.0001,{"$f":"+C141/B141-1","v":-1.3979031452820978E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B141,C141)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B141,C141))","v":1.0015000000000001},null,null,null,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.26,0,0.74,0,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.26,0,0.74,0,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"AX141/CF141","v":1.071018500373669},0,{"$f":"AZ141/CH141","v":0.97524093731728356},0,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL134","v":207.34534099999999},0,{"$f":"DM134*DK134*(1+DL138)","v":930.29889749999984},0,null,null,{"$f":"BE141*BG141+BF141*BH141","v":0},{"$f":"DP141","v":0},{"$f":"DQ141","v":1},{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DL133","v":193.59641400000001},0,{"$f":"DM133*DK133*(1+DK138)","v":953.91698799999995},0,null,null,{"$f":"CM141*CO141+CN141*CP141","v":0},{"$f":"DP141","v":0},{"$f":"DQ141","v":1},{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(7)",0,1]
["2. MANTENIMIENTO DE LA CONEXIÓN",{"$f":"+Historico!O142","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B142,C142)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B142,C142))","v":""},null,null,null,null,null,null,"Reposición y Mantenimiento",null,null,null,"ACM","BCM","CCM","DCM",null,null,null,"Reposición y Mantenimiento",null,null,null,"ACM","BCM","CCM","DCM",null,null,null,"Reposición y Mantenimiento",null,null,null,"ACM","BCM","CCM","DCM",null,null,null,"Reposición y Mantenimiento",null,null,null,"ACM","BCM","CCM","DCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reposición y Mantenimiento",null,null,null,"ACM","BCM","CCM","DCM"]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O143","v":1.0511999999999999},{"$f":"ROUND(AB143*AM143+AC143*AN143+AD143*AO143+AE143*AP143,4)","v":1.0539000000000001},{"$f":"+C143/B143-1","v":2.5684931506850806E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B143,C143)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B143,C143))","v":1.0511999999999999},null,null,null,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,0.88,0.12,0,0,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,0.88,0.12,0,0,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,{"$f":"AX143/CF143","v":1.071018500373669},{"$f":"AY143/CG143","v":0.92862266857962705},0,0,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD143)","v":2.589},0,0,null,null,{"$f":"BE143*BG143+BF143*BH143","v":0},{"$f":"DP143","v":0.93},{"$f":"DQ143","v":7.0000000000000007E-2},{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL143)","v":2.7879999999999998},0,0,null,null,{"$f":"CM143*CO143+CN143*CP143","v":0},{"$f":"DP143","v":0.93},{"$f":"DQ143","v":7.0000000000000007E-2},{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(1)",0.93,7.0000000000000007E-2]
["b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5",{"$f":"+Historico!O144","v":1.0596000000000001},1.0625,{"$f":"+C144/B144-1","v":2.7368818422044416E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B144,C144)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B144,C144))","v":1.0596000000000001},null,null,null,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,0.94,0.06,0,0,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,0.94,0.06,0,0,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,{"$f":"AX144/CF144","v":1.071018500373669},{"$f":"AY144/CG144","v":0.92862266857962705},0,0,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,{"$f":"DL134","v":207.34534099999999},{"$f":"DK134*(1+BD144)","v":2.589},0,0,null,null,{"$f":"BE144*BG144+BF144*BH144","v":0},{"$f":"DP144","v":0.95},{"$f":"DQ144","v":0.05},{"$f":"DL136","v":0},{"$f":"DL137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,{"$f":"DL133","v":193.59641400000001},{"$f":"DK133*(1+CL144)","v":2.7879999999999998},0,0,null,null,{"$f":"CM144*CO144+CN144*CP144","v":0},{"$f":"DP144","v":0.95},{"$f":"DQ144","v":0.05},{"$f":"DK136","v":0},{"$f":"DK137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(2)",0.95,0.05]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B145,C145)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B145,C145))","v":""}]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B146,C146)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B146,C146))","v":""},null,null,null,null,null,null,"Corte y Reconexión (Ponderadores Efectivos)",null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (Ponderadores)",null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (Componentes)",null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (V.actuales)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (V.Resolución)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de Corte y Reconexión"]
["C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD",{"$f":"+Historico!O147","v":""},null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B147,C147)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B147,C147))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM"]
["",null,null,null,null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B148,C148)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B148,C148))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo",null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",199.037811]
["a) Corte y Reconexión",{"$f":"+Historico!O149","v":1.0387999999999999},{"$f":"+ROUND(AM149,4)","v":1.0417000000000001},{"$f":"+C149/B149-1","v":2.7916827108203091E-3},null,{"$f":"IF(IF(ResumenIndicadores!$G$11=\"Ft-1\",B149,C149)=0,\"\",IF(ResumenIndicadores!$G$11=\"Ft-1\",B149,C149))","v":1.0387999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"AX149/CF149","v":1.0417384513940418},null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"DK149","v":207.34534099999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"DK148","v":199.037811},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":207.34534099999999}]
[]
[null,null,"Factor que motiva ajuste "]

{"sheet":"Historico","index":3,"n_rows":149,"n_cols":16,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
["HISTÓRICO DE LOS FACTORES DE ACTUALIZACIÓN TARIFARIA"]
[]
[]
[]
["Descripción",1,{"$f":"IF(OR(AND(MONTH(D5)=5,DAY(D5)=4),AND(MONTH(D5)=11,DAY(D5)=4)),DATE(YEAR(D5),MONTH(D5),DAY(D5)-3),IF(OR(AND(MONTH(D5)=5,DAY(D5)=1),AND(MONTH(D5)=11,DAY(D5)=1)),DATE(YEAR(D5),MONTH(D5)-1,DAY(D5)+3),DATE(YEAR(D5),MONTH(D5)-1,DAY(D5))))","v":"2012-05-01"},{"$f":"IF(OR(AND(MONTH(E5)=5,DAY(E5)=4),AND(MONTH(E5)=11,DAY(E5)=4)),DATE(YEAR(E5),MONTH(E5),DAY(E5)-3),IF(OR(AND(MONTH(E5)=5,DAY(E5)=1),AND(MONTH(E5)=11,DAY(E5)=1)),DATE(YEAR(E5),MONTH(E5)-1,DAY(E5)+3),DATE(YEAR(E5),MONTH(E5)-1,DAY(E5))))","v":"2012-05-04"},{"$f":"IF(OR(AND(MONTH(F5)=5,DAY(F5)=4),AND(MONTH(F5)=11,DAY(F5)=4)),DATE(YEAR(F5),MONTH(F5),DAY(F5)-3),IF(OR(AND(MONTH(F5)=5,DAY(F5)=1),AND(MONTH(F5)=11,DAY(F5)=1)),DATE(YEAR(F5),MONTH(F5)-1,DAY(F5)+3),DATE(YEAR(F5),MONTH(F5)-1,DAY(F5))))","v":"2012-06-04"},{"$f":"IF(OR(AND(MONTH(G5)=5,DAY(G5)=4),AND(MONTH(G5)=11,DAY(G5)=4)),DATE(YEAR(G5),MONTH(G5),DAY(G5)-3),IF(OR(AND(MONTH(G5)=5,DAY(G5)=1),AND(MONTH(G5)=11,DAY(G5)=1)),DATE(YEAR(G5),MONTH(G5)-1,DAY(G5)+3),DATE(YEAR(G5),MONTH(G5)-1,DAY(G5))))","v":"2012-07-04"},{"$f":"IF(OR(AND(MONTH(H5)=5,DAY(H5)=4),AND(MONTH(H5)=11,DAY(H5)=4)),DATE(YEAR(H5),MONTH(H5),DAY(H5)-3),IF(OR(AND(MONTH(H5)=5,DAY(H5)=1),AND(MONTH(H5)=11,DAY(H5)=1)),DATE(YEAR(H5),MONTH(H5)-1,DAY(H5)+3),DATE(YEAR(H5),MONTH(H5)-1,DAY(H5))))","v":"2012-08-04"},{"$f":"IF(OR(AND(MONTH(I5)=5,DAY(I5)=4),AND(MONTH(I5)=11,DAY(I5)=4)),DATE(YEAR(I5),MONTH(I5),DAY(I5)-3),IF(OR(AND(MONTH(I5)=5,DAY(I5)=1),AND(MONTH(I5)=11,DAY(I5)=1)),DATE(YEAR(I5),MONTH(I5)-1,DAY(I5)+3),DATE(YEAR(I5),MONTH(I5)-1,DAY(I5))))","v":"2012-09-04"},{"$f":"IF(OR(AND(MONTH(J5)=5,DAY(J5)=4),AND(MONTH(J5)=11,DAY(J5)=4)),DATE(YEAR(J5),MONTH(J5),DAY(J5)-3),IF(OR(AND(MONTH(J5)=5,DAY(J5)=1),AND(MONTH(J5)=11,DAY(J5)=1)),DATE(YEAR(J5),MONTH(J5)-1,DAY(J5)+3),DATE(YEAR(J5),MONTH(J5)-1,DAY(J5))))","v":"2012-10-04"},{"$f":"IF(OR(AND(MONTH(K5)=5,DAY(K5)=4),AND(MONTH(K5)=11,DAY(K5)=4)),DATE(YEAR(K5),MONTH(K5),DAY(K5)-3),IF(OR(AND(MONTH(K5)=5,DAY(K5)=1),AND(MONTH(K5)=11,DAY(K5)=1)),DATE(YEAR(K5),MONTH(K5)-1,DAY(K5)+3),DATE(YEAR(K5),MONTH(K5)-1,DAY(K5))))","v":"2012-11-01"},{"$f":"IF(OR(AND(MONTH(L5)=5,DAY(L5)=4),AND(MONTH(L5)=11,DAY(L5)=4)),DATE(YEAR(L5),MONTH(L5),DAY(L5)-3),IF(OR(AND(MONTH(L5)=5,DAY(L5)=1),AND(MONTH(L5)=11,DAY(L5)=1)),DATE(YEAR(L5),MONTH(L5)-1,DAY(L5)+3),DATE(YEAR(L5),MONTH(L5)-1,DAY(L5))))","v":"2012-11-04"},{"$f":"IF(OR(AND(MONTH(M5)=5,DAY(M5)=4),AND(MONTH(M5)=11,DAY(M5)=4)),DATE(YEAR(M5),MONTH(M5),DAY(M5)-3),IF(OR(AND(MONTH(M5)=5,DAY(M5)=1),AND(MONTH(M5)=11,DAY(M5)=1)),DATE(YEAR(M5),MONTH(M5)-1,DAY(M5)+3),DATE(YEAR(M5),MONTH(M5)-1,DAY(M5))))","v":"2012-12-04"},{"$f":"IF(OR(AND(MONTH(N5)=5,DAY(N5)=4),AND(MONTH(N5)=11,DAY(N5)=4)),DATE(YEAR(N5),MONTH(N5),DAY(N5)-3),IF(OR(AND(MONTH(N5)=5,DAY(N5)=1),AND(MONTH(N5)=11,DAY(N5)=1)),DATE(YEAR(N5),MONTH(N5)-1,DAY(N5)+3),DATE(YEAR(N5),MONTH(N5)-1,DAY(N5))))","v":"2013-01-04"},{"$f":"IF(OR(AND(MONTH(O5)=5,DAY(O5)=4),AND(MONTH(O5)=11,DAY(O5)=4)),DATE(YEAR(O5),MONTH(O5),DAY(O5)-3),IF(OR(AND(MONTH(O5)=5,DAY(O5)=1),AND(MONTH(O5)=11,DAY(O5)=1)),DATE(YEAR(O5),MONTH(O5)-1,DAY(O5)+3),DATE(YEAR(O5),MONTH(O5)-1,DAY(O5))))","v":"2013-02-04"},"2013-03-04",{"$f":"Condiciones!C3","v":"2013-04-04"}]
["A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 057-2012-OS/CD)","",{"$f":"IF($B6=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B6,FALSE))","v":""},{"$f":"+Factores!F6","v":""}]
["1. POTENCIA (FAPPM)","",{"$f":"IF($B7=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B7,FALSE))","v":""},{"$f":"+Factores!F7","v":""}]
["Sistema Eléctrico Interconectado Nacional (SEIN)",2,{"$f":"IF($B8=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B8,FALSE))","v":1},{"$f":"IF($B8=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.99260000000000004},{"$f":"IF($B8=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.99260000000000004},{"$f":"IF($B8=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.99260000000000004},{"$f":"IF($B8=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.99260000000000004},{"$f":"IF($B8=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.99260000000000004},{"$f":"IF($B8=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.9788},{"$f":"IF($B8=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.9788},{"$f":"IF($B8=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.97719999999999996},{"$f":"IF($B8=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.97719999999999996},{"$f":"IF($B8=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.97719999999999996},{"$f":"IF($B8=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.97050000000000003},{"$f":"IF($B8=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B8,FALSE))","v":0.97050000000000003},{"$f":"+Factores!F8","v":0.97050000000000003}]
["2. ENERGÍA (FAPEM)","",{"$f":"IF($B9=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B9,FALSE))","v":""},{"$f":"+Factores!F9","v":""}]
["Sistema Eléctrico Interconectado Nacional (SEIN)",3,{"$f":"IF($B10=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B10,FALSE))","v":1},{"$f":"IF($B10=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98699999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98699999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98699999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98699999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98699999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.9869},{"$f":"IF($B10=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.9869},{"$f":"IF($B10=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98360000000000003},{"$f":"IF($B10=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98360000000000003},{"$f":"IF($B10=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.98360000000000003},{"$f":"IF($B10=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.99119999999999997},{"$f":"IF($B10=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B10,FALSE))","v":0.99119999999999997},{"$f":"+Factores!F10","v":0.99119999999999997}]
["Sistemas Aislados","",{"$f":"IF($B11=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B11,FALSE))","v":""},{"$f":"+Factores!F11","v":""}]
["Adinelsa",4,{"$f":"IF($B12=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B12,FALSE))","v":1},{"$f":"IF($B12=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99939999999999996},{"$f":"IF($B12=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99939999999999996},{"$f":"IF($B12=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99780000000000002},{"$f":"IF($B12=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99780000000000002},{"$f":"IF($B12=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98909999999999998},{"$f":"IF($B12=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98909999999999998},{"$f":"IF($B12=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98909999999999998},{"$f":"IF($B12=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99150000000000005},{"$f":"IF($B12=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.99150000000000005},{"$f":"IF($B12=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98619999999999997},{"$f":"IF($B12=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98619999999999997},{"$f":"IF($B12=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B12,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F12","v":0.98619999999999997}]
["Chavimochic",5,{"$f":"IF($B13=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B13,FALSE))","v":1},{"$f":"IF($B13=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99939999999999996},{"$f":"IF($B13=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99939999999999996},{"$f":"IF($B13=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99780000000000002},{"$f":"IF($B13=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99780000000000002},{"$f":"IF($B13=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98909999999999998},{"$f":"IF($B13=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98909999999999998},{"$f":"IF($B13=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98909999999999998},{"$f":"IF($B13=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99150000000000005},{"$f":"IF($B13=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.99150000000000005},{"$f":"IF($B13=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98619999999999997},{"$f":"IF($B13=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98619999999999997},{"$f":"IF($B13=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B13,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F13","v":0.98619999999999997}]
["Edelnor",6,{"$f":"IF($B14=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B14,FALSE))","v":1},{"$f":"IF($B14=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99939999999999996},{"$f":"IF($B14=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99939999999999996},{"$f":"IF($B14=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99780000000000002},{"$f":"IF($B14=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99780000000000002},{"$f":"IF($B14=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98909999999999998},{"$f":"IF($B14=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98909999999999998},{"$f":"IF($B14=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98909999999999998},{"$f":"IF($B14=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99150000000000005},{"$f":"IF($B14=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.99150000000000005},{"$f":"IF($B14=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98619999999999997},{"$f":"IF($B14=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98619999999999997},{"$f":"IF($B14=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B14,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F14","v":0.98619999999999997}]
["Eilhicha",7,{"$f":"IF($B15=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B15,FALSE))","v":1},{"$f":"IF($B15=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99939999999999996},{"$f":"IF($B15=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99939999999999996},{"$f":"IF($B15=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99780000000000002},{"$f":"IF($B15=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99780000000000002},{"$f":"IF($B15=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98909999999999998},{"$f":"IF($B15=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98909999999999998},{"$f":"IF($B15=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98909999999999998},{"$f":"IF($B15=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99150000000000005},{"$f":"IF($B15=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.99150000000000005},{"$f":"IF($B15=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98619999999999997},{"$f":"IF($B15=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98619999999999997},{"$f":"IF($B15=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B15,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F15","v":0.98619999999999997}]
["Electro Oriente",8,{"$f":"IF($B16=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B16,FALSE))","v":1},{"$f":"IF($B16=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B16,FALSE))","v":1.0251999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B16,FALSE))","v":1.0251999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.99790000000000001},{"$f":"IF($B16=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.99790000000000001},{"$f":"IF($B16=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.99929999999999997},{"$f":"IF($B16=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.99929999999999997},{"$f":"IF($B16=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.99929999999999997},{"$f":"IF($B16=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.97189999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.97189999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.95450000000000002},{"$f":"IF($B16=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.95450000000000002},{"$f":"IF($B16=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B16,FALSE))","v":0.95450000000000002},{"$f":"+Factores!F16","v":0.95450000000000002}]
["Electro Sur Este",9,{"$f":"IF($B17=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B17,FALSE))","v":1},{"$f":"IF($B17=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0139},{"$f":"IF($B17=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0139},{"$f":"IF($B17=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B17,FALSE))","v":0.99980000000000002},{"$f":"IF($B17=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B17,FALSE))","v":0.99980000000000002},{"$f":"IF($B17=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0184},{"$f":"IF($B17=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0184},{"$f":"IF($B17=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0184},{"$f":"IF($B17=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0185},{"$f":"IF($B17=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.0185},{"$f":"IF($B17=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.026},{"$f":"IF($B17=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.026},{"$f":"IF($B17=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B17,FALSE))","v":1.026},{"$f":"+Factores!F17","v":1.026}]
["Electro Ucayali",10,{"$f":"IF($B18=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B18,FALSE))","v":1},{"$f":"IF($B18=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99939999999999996},{"$f":"IF($B18=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99939999999999996},{"$f":"IF($B18=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99780000000000002},{"$f":"IF($B18=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99780000000000002},{"$f":"IF($B18=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98909999999999998},{"$f":"IF($B18=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98909999999999998},{"$f":"IF($B18=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98909999999999998},{"$f":"IF($B18=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99150000000000005},{"$f":"IF($B18=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.99150000000000005},{"$f":"IF($B18=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98619999999999997},{"$f":"IF($B18=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98619999999999997},{"$f":"IF($B18=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B18,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F18","v":0.98619999999999997}]
["Electrocentro",11,{"$f":"IF($B19=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B19,FALSE))","v":1},{"$f":"IF($B19=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99939999999999996},{"$f":"IF($B19=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99939999999999996},{"$f":"IF($B19=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99780000000000002},{"$f":"IF($B19=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99780000000000002},{"$f":"IF($B19=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98909999999999998},{"$f":"IF($B19=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98909999999999998},{"$f":"IF($B19=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98909999999999998},{"$f":"IF($B19=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99150000000000005},{"$f":"IF($B19=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.99150000000000005},{"$f":"IF($B19=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98619999999999997},{"$f":"IF($B19=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98619999999999997},{"$f":"IF($B19=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B19,FALSE))","v":0.98619999999999997},{"$f":"+Factores!F19","v":0.98619999999999997}]
["Electronorte",12,{"$f":"IF($B20=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B20,FALSE))","v":1},{"$f":"IF($B20=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B20,FALSE))","v":1.0004999999999999},{"$f":"IF($B20=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B20,FALSE))","v":1.0004999999999999},{"$f":"IF($B20=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.9909},{"$f":"IF($B20=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.9909},{"$f":"IF($B20=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.9909},{"$f":"IF($B20=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.99319999999999997},{"$f":"IF($B20=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.99319999999999997},{"$f":"IF($B20=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.98860000000000003},{"$f":"IF($B20=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.98860000000000003},{"$f":"IF($B20=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B20,FALSE))","v":0.98860000000000003},{"$f":"+Factores!F20","v":0.98860000000000003}]
["Hidrandina",13,{"$f":"IF($B21=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B21,FALSE))","v":1},{"$f":"IF($B21=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B21,FALSE))","v":1.0003},{"$f":"IF($B21=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B21,FALSE))","v":1.0003},{"$f":"IF($B21=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99790000000000001},{"$f":"IF($B21=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99790000000000001},{"$f":"IF($B21=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99050000000000005},{"$f":"IF($B21=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99050000000000005},{"$f":"IF($B21=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99050000000000005},{"$f":"IF($B21=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99280000000000002},{"$f":"IF($B21=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.99280000000000002},{"$f":"IF($B21=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.98809999999999998},{"$f":"IF($B21=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.98809999999999998},{"$f":"IF($B21=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B21,FALSE))","v":0.98809999999999998},{"$f":"+Factores!F21","v":0.98809999999999998}]
["Seal",14,{"$f":"IF($B22=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B22,FALSE))","v":1},{"$f":"IF($B22=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0081},{"$f":"IF($B22=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0081},{"$f":"IF($B22=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B22,FALSE))","v":0.999},{"$f":"IF($B22=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B22,FALSE))","v":0.999},{"$f":"IF($B22=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0033000000000001},{"$f":"IF($B22=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0033000000000001},{"$f":"IF($B22=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0033000000000001},{"$f":"IF($B22=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0044},{"$f":"IF($B22=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0044},{"$f":"IF($B22=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0051000000000001},{"$f":"IF($B22=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0051000000000001},{"$f":"IF($B22=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B22,FALSE))","v":1.0051000000000001},{"$f":"+Factores!F22","v":1.0051000000000001}]
["FA_PNG (Res. 008-2013-OS/CD)",15,{"$f":"IF($B23=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B23,FALSE))","v":0.98160000000000003},{"$f":"IF($B23=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B23,FALSE))","v":0.99260000000000004},{"$f":"IF($B23=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B23,FALSE))","v":1.0277000000000001},{"$f":"IF($B23=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B23,FALSE))","v":1.0277000000000001},{"$f":"+Factores!F23","v":1.0277000000000001}]
["FIGV (Resoluciones OSINERGMIN N° 182-2009-OS/CD)",16,{"$f":"IF($B24=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B24,FALSE))","v":1.18},{"$f":"+Factores!F24","v":1.18}]
["","",{"$f":"IF($B25=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B25,FALSE))","v":""},{"$f":"+Factores!F25","v":""}]
["B1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. N° 057-2012-OS/CD)","",{"$f":"IF($B26=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B26,FALSE))","v":""},{"$f":"+Factores!F26","v":""}]
["Sistema Principal de Transmisión","",{"$f":"IF($B27=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B27,FALSE))","v":""}]
["SPT de REP",17,{"$f":"IF($B28=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B28,FALSE))","v":1},{"$f":"IF($B28=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9899},{"$f":"IF($B28=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9899},{"$f":"IF($B28=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9899},{"$f":"IF($B28=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9899},{"$f":"IF($B28=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9899},{"$f":"IF($B28=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9738},{"$f":"IF($B28=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.9738},{"$f":"IF($B28=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.97150000000000003},{"$f":"IF($B28=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.97150000000000003},{"$f":"IF($B28=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.97150000000000003},{"$f":"IF($B28=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.96630000000000005},{"$f":"IF($B28=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B28,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F28","v":0.96630000000000005}]
["SPT de San Gabán",18,{"$f":"IF($B29=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B29,FALSE))","v":1},{"$f":"IF($B29=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.99560000000000004},{"$f":"IF($B29=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.99560000000000004},{"$f":"IF($B29=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.99560000000000004},{"$f":"IF($B29=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.99560000000000004},{"$f":"IF($B29=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.99560000000000004},{"$f":"IF($B29=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.98429999999999995},{"$f":"IF($B29=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.98429999999999995},{"$f":"IF($B29=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.98319999999999996},{"$f":"IF($B29=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.98319999999999996},{"$f":"IF($B29=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.98319999999999996},{"$f":"IF($B29=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.97519999999999996},{"$f":"IF($B29=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B29,FALSE))","v":0.97519999999999996},{"$f":"+Factores!F29","v":0.97519999999999996}]
["SPT de Antamina",19,{"$f":"IF($B30=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B30,FALSE))","v":1},{"$f":"IF($B30=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.99650000000000005},{"$f":"IF($B30=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.99650000000000005},{"$f":"IF($B30=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.99650000000000005},{"$f":"IF($B30=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.99650000000000005},{"$f":"IF($B30=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.99650000000000005},{"$f":"IF($B30=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.98499999999999999},{"$f":"IF($B30=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.98499999999999999},{"$f":"IF($B30=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.98399999999999999},{"$f":"IF($B30=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.98399999999999999},{"$f":"IF($B30=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.98399999999999999},{"$f":"IF($B30=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.97599999999999998},{"$f":"IF($B30=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B30,FALSE))","v":0.97599999999999998},{"$f":"+Factores!F30","v":0.97599999999999998}]
["SPT de Eteselva",20,{"$f":"IF($B31=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B31,FALSE))","v":1},{"$f":"IF($B31=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.1040000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.1040000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.1040000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.1040000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.1040000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0409999999999999},{"$f":"IF($B31=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0409999999999999},{"$f":"IF($B31=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0341},{"$f":"IF($B31=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0341},{"$f":"IF($B31=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0341},{"$f":"IF($B31=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0245},{"$f":"IF($B31=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B31,FALSE))","v":1.0245},{"$f":"+Factores!F31","v":1.0245}]
["SPT de Redesur",21,{"$f":"IF($B32=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B32,FALSE))","v":1},{"$f":"IF($B32=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9899},{"$f":"IF($B32=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9899},{"$f":"IF($B32=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9899},{"$f":"IF($B32=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9899},{"$f":"IF($B32=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9899},{"$f":"IF($B32=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9738},{"$f":"IF($B32=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.9738},{"$f":"IF($B32=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.97150000000000003},{"$f":"IF($B32=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.97150000000000003},{"$f":"IF($B32=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.97150000000000003},{"$f":"IF($B32=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.96630000000000005},{"$f":"IF($B32=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B32,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F32","v":0.96630000000000005}]
["SPT de Transmantaro",22,{"$f":"IF($B33=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B33,FALSE))","v":1},{"$f":"IF($B33=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9899},{"$f":"IF($B33=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9899},{"$f":"IF($B33=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9899},{"$f":"IF($B33=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9899},{"$f":"IF($B33=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9899},{"$f":"IF($B33=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9738},{"$f":"IF($B33=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.9738},{"$f":"IF($B33=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.97150000000000003},{"$f":"IF($B33=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.97150000000000003},{"$f":"IF($B33=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.97150000000000003},{"$f":"IF($B33=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.96630000000000005},{"$f":"IF($B33=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B33,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F33","v":0.96630000000000005}]
["SPT de ISA",23,{"$f":"IF($B34=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B34,FALSE))","v":1},{"$f":"IF($B34=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9899},{"$f":"IF($B34=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9899},{"$f":"IF($B34=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9899},{"$f":"IF($B34=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9899},{"$f":"IF($B34=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9899},{"$f":"IF($B34=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9738},{"$f":"IF($B34=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.9738},{"$f":"IF($B34=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.97150000000000003},{"$f":"IF($B34=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.97150000000000003},{"$f":"IF($B34=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.97150000000000003},{"$f":"IF($B34=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.96630000000000005},{"$f":"IF($B34=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B34,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F34","v":0.96630000000000005}]
["","",{"$f":"IF($B35=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"IF($B35=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B35,FALSE))","v":""},{"$f":"+Factores!F35","v":""}]
["Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)","",{"$f":"IF($B36=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"IF($B36=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B36,FALSE))","v":""},{"$f":"+Factores!F36","v":""}]
["Cargo Unitario por Compensación por Seguridad de Suministro",24,{"$f":"IF($B37=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B37,FALSE))","v":1},{"$f":"IF($B37=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.99259999999999993},{"$f":"IF($B37=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.99259999999999993},{"$f":"IF($B37=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.99259999999999993},{"$f":"IF($B37=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.99259999999999993},{"$f":"IF($B37=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.99259999999999993},{"$f":"IF($B37=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.9788},{"$f":"IF($B37=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97879999999999989},{"$f":"IF($B37=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97720000000000007},{"$f":"IF($B37=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97720000000000007},{"$f":"IF($B37=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97720000000000007},{"$f":"IF($B37=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97050000000000003},{"$f":"IF($B37=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B37,FALSE))","v":0.97050000000000003},{"$f":"+Factores!F37","v":0.97050000000000003}]
["","",{"$f":"IF($B38=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"IF($B38=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B38,FALSE))","v":""},{"$f":"+Factores!F38","v":""}]
["Costos Variables de Operación Adicional en Generación","",{"$f":"IF($B39=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"IF($B39=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B39,FALSE))","v":""},{"$f":"+Factores!F39","v":""}]
["Cargo Unitario por CVOA-CMg",25,{"$f":"IF($B40=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B40,FALSE))","v":1},{"$f":"IF($B40=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B40,FALSE))","v":1},{"$f":"IF($B40=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B40,FALSE))","v":1},{"$f":"IF($B40=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B40,FALSE))","v":1},{"$f":"IF($B40=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.0972},{"$f":"IF($B40=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.0972},{"$f":"IF($B40=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.0972},{"$f":"IF($B40=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.0972},{"$f":"IF($B40=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.7132000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.7132000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B40,FALSE))","v":1.7132000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B40,FALSE))","v":2.1572},{"$f":"IF($B40=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B40,FALSE))","v":2.1572},{"$f":"+Factores!F40","v":2.1572}]
["Cargo Unitario por CVOA-RSC",26,{"$f":"IF($B41=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B41,FALSE))","v":1},{"$f":"IF($B41=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B41,FALSE))","v":1},{"$f":"IF($B41=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B41,FALSE))","v":1},{"$f":"IF($B41=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B41,FALSE))","v":1},{"$f":"IF($B41=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"IF($B41=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B41,FALSE))","v":0},{"$f":"+Factores!F41","v":0}]
["Cargo por Prima","",{"$f":"IF($B42=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"IF($B42=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B42,FALSE))","v":""},{"$f":"+Factores!F42","v":""}]
["Cogeneración Paramonga",27,{"$f":"IF($B43=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B43,FALSE))","v":1},{"$f":"IF($B43=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B43,FALSE))","v":1},{"$f":"IF($B43=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B43,FALSE))","v":1},{"$f":"IF($B43=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B43,FALSE))","v":1},{"$f":"IF($B43=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B43,FALSE))","v":0},{"$f":"IF($B43=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B43,FALSE))","v":1.5},{"$f":"IF($B43=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B43,FALSE))","v":1.5},{"$f":"+Factores!F43","v":1.5}]
["C.H. Santa Cruz II",28,{"$f":"IF($B44=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B44,FALSE))","v":1},{"$f":"IF($B44=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B44,FALSE))","v":0.66669999999999996},{"$f":"IF($B44=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B44,FALSE))","v":0.66669999999999996},{"$f":"+Factores!F44","v":0.66669999999999996}]
["C.H. Santa Cruz I",29,{"$f":"IF($B45=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"IF($B45=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B45,FALSE))","v":1},{"$f":"+Factores!F45","v":1}]
["C.H. Poechos 2",30,{"$f":"IF($B46=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B46,FALSE))","v":1},{"$f":"IF($B46=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B46,FALSE))","v":1},{"$f":"IF($B46=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B46,FALSE))","v":1},{"$f":"IF($B46=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B46,FALSE))","v":1},{"$f":"IF($B46=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B46,FALSE))","v":1.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B46,FALSE))","v":2.25},{"$f":"IF($B46=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B46,FALSE))","v":2.25},{"$f":"+Factores!F46","v":2.25}]
["C.H. Roncador",31,{"$f":"IF($B47=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B47,FALSE))","v":1},{"$f":"IF($B47=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B47,FALSE))","v":1},{"$f":"IF($B47=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B47,FALSE))","v":1},{"$f":"IF($B47=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B47,FALSE))","v":1},{"$f":"IF($B47=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B47,FALSE))","v":0.5},{"$f":"IF($B47=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B47,FALSE))","v":0.5},{"$f":"IF($B47=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B47,FALSE))","v":0.5},{"$f":"IF($B47=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B47,FALSE))","v":0},{"$f":"+Factores!F47","v":0}]
["C.H. Carhuaquero IV",32,{"$f":"IF($B48=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B48,FALSE))","v":1},{"$f":"IF($B48=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B48,FALSE))","v":0.83330000000000004},{"$f":"IF($B48=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B48,FALSE))","v":0.83330000000000004},{"$f":"+Factores!F48","v":0.83330000000000004}]
["C.H. Caña Brava",33,{"$f":"IF($B49=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B49,FALSE))","v":1},{"$f":"IF($B49=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B49,FALSE))","v":1.6667000000000001},{"$f":"IF($B49=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B49,FALSE))","v":1.6667000000000001},{"$f":"+Factores!F49","v":1.6667000000000001}]
["C.H. La Joya",34,{"$f":"IF($B50=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B50,FALSE))","v":1},{"$f":"IF($B50=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B50,FALSE))","v":1},{"$f":"IF($B50=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B50,FALSE))","v":1},{"$f":"IF($B50=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B50,FALSE))","v":1},{"$f":"IF($B50=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B50,FALSE))","v":2.3332999999999999},{"$f":"IF($B50=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B50,FALSE))","v":2.3332999999999999},{"$f":"IF($B50=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B50,FALSE))","v":2.3332999999999999},{"$f":"IF($B50=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B50,FALSE))","v":2.3332999999999999},{"$f":"IF($B50=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B50,FALSE))","v":1.6667000000000001},{"$f":"IF($B50=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B50,FALSE))","v":1.6667000000000001},{"$f":"IF($B50=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B50,FALSE))","v":1.6667000000000001},{"$f":"IF($B50=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B50,FALSE))","v":4.3333000000000004},{"$f":"IF($B50=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B50,FALSE))","v":4.3333000000000004},{"$f":"+Factores!F50","v":4.3333000000000004}]
["C.T. Huaycoloro",35,{"$f":"IF($B51=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"IF($B51=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"IF($B51=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"IF($B51=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"IF($B51=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B51,FALSE))","v":0.92859999999999998},{"$f":"IF($B51=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"IF($B51=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B51,FALSE))","v":1},{"$f":"+Factores!F51","v":1}]
["C. H. Purmacana",36,{"$f":"IF($B52=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B52,FALSE))","v":1},{"$f":"IF($B52=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B52,FALSE))","v":1},{"$f":"IF($B52=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B52,FALSE))","v":1},{"$f":"IF($B52=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B52,FALSE))","v":1},{"$f":"IF($B52=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"IF($B52=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B52,FALSE))","v":0},{"$f":"+Factores!F52","v":0}]
["C.H. Huasahuasi I",37,{"$f":"IF($B53=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B53,FALSE))","v":0.8},{"$f":"IF($B53=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B53,FALSE))","v":0.8},{"$f":"IF($B53=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B53,FALSE))","v":0.8},{"$f":"IF($B53=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B53,FALSE))","v":0.8},{"$f":"IF($B53=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B53,FALSE))","v":1},{"$f":"IF($B53=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B53,FALSE))","v":1.8},{"$f":"IF($B53=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B53,FALSE))","v":1.8},{"$f":"+Factores!F53","v":1.8}]
["C.H. Huasahuasi II",38,{"$f":"IF($B54=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B54,FALSE))","v":0.8},{"$f":"IF($B54=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B54,FALSE))","v":0.8},{"$f":"IF($B54=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B54,FALSE))","v":0.8},{"$f":"IF($B54=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B54,FALSE))","v":0.8},{"$f":"IF($B54=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B54,FALSE))","v":1},{"$f":"IF($B54=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B54,FALSE))","v":1.4},{"$f":"IF($B54=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B54,FALSE))","v":1.4},{"$f":"+Factores!F54","v":1.4}]
["C.H. Nuevo Imperial",39,{"$f":"IF($B55=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B55,FALSE))","v":1},{"$f":"IF($B55=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B55,FALSE))","v":1},{"$f":"IF($B55=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B55,FALSE))","v":1},{"$f":"IF($B55=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B55,FALSE))","v":1},{"$f":"IF($B55=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.66669999999999996},{"$f":"IF($B55=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.66669999999999996},{"$f":"IF($B55=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.66669999999999996},{"$f":"IF($B55=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.66669999999999996},{"$f":"IF($B55=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.33329999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.33329999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B55,FALSE))","v":0.33329999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B55,FALSE))","v":1.3332999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B55,FALSE))","v":1.3332999999999999},{"$f":"+Factores!F55","v":1.3332999999999999}]
["Cargo Unitario por Generación Adicional","",{"$f":"IF($B56=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"IF($B56=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B56,FALSE))","v":""},{"$f":"+Factores!F56","v":""}]
["Usuarios Regulados",40,{"$f":"IF($B57=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B57,FALSE))","v":1},{"$f":"IF($B57=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B57,FALSE))","v":1},{"$f":"IF($B57=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B57,FALSE))","v":1},{"$f":"IF($B57=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B57,FALSE))","v":1},{"$f":"IF($B57=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.97240000000000004},{"$f":"IF($B57=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.97240000000000004},{"$f":"IF($B57=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.97240000000000004},{"$f":"IF($B57=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.97240000000000004},{"$f":"IF($B57=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.98619999999999997},{"$f":"IF($B57=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.98619999999999997},{"$f":"IF($B57=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.98619999999999997},{"$f":"IF($B57=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.88970000000000005},{"$f":"IF($B57=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B57,FALSE))","v":0.88970000000000005},{"$f":"+Factores!F57","v":0.88970000000000005}]
["Cargo por Garantía (SGT)","",{"$f":"IF($B58=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"IF($B58=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B58,FALSE))","v":""},{"$f":"+Factores!F58","v":""}]
["Línea Chilca -Zapallal (Tramos 1 y 2)",41,{"$f":"IF($B59=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B59,FALSE))","v":1},{"$f":"IF($B59=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9899},{"$f":"IF($B59=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9899},{"$f":"IF($B59=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9899},{"$f":"IF($B59=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9899},{"$f":"IF($B59=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9899},{"$f":"IF($B59=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9738},{"$f":"IF($B59=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.9738},{"$f":"IF($B59=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.97150000000000003},{"$f":"IF($B59=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.97150000000000003},{"$f":"IF($B59=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.97150000000000003},{"$f":"IF($B59=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.96630000000000005},{"$f":"IF($B59=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B59,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F59","v":0.96630000000000005}]
["Línea Zapallal – Trujillo 500 kV",243,{"$f":"IF($B60=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B60,FALSE))","v":0},{"$f":"IF($B60=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B60,FALSE))","v":0.96630000000000005},{"$f":"IF($B60=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B60,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F60","v":0.96630000000000005}]
["Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",42,{"$f":"IF($B61=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B61,FALSE))","v":1},{"$f":"IF($B61=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9899},{"$f":"IF($B61=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9899},{"$f":"IF($B61=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9899},{"$f":"IF($B61=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9899},{"$f":"IF($B61=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9899},{"$f":"IF($B61=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9738},{"$f":"IF($B61=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.9738},{"$f":"IF($B61=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.97150000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.97150000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.97150000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.96630000000000005},{"$f":"IF($B61=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B61,FALSE))","v":0.96630000000000005},{"$f":"+Factores!F61","v":0.96630000000000005}]
["","",{"$f":"IF($B62=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B62,FALSE))","v":""},{"$f":"+Factores!F62","v":""}]
["","",{"$f":"IF($B63=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B63,FALSE))","v":""},{"$f":"+Factores!F63","v":""}]
["B2. Actualización de Peajes por Áreas de Demanda (Res. N° 184-2009-OS/CD)","",{"$f":"IF($B64=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B64,FALSE))","v":""},{"$f":"+Factores!F64","v":""}]
["Área de Demanda 1",43,{"$f":"IF($B65=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0369999999999999},{"$f":"IF($B65=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B65,FALSE))","v":1.0378000000000001},{"$f":"+Factores!F65","v":1.0378000000000001}]
["Área de Demanda 2",44,{"$f":"IF($B66=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.048},{"$f":"IF($B66=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"IF($B66=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B66,FALSE))","v":1.0489999999999999},{"$f":"+Factores!F66","v":1.0489999999999999}]
["Área de Demanda 3",45,{"$f":"IF($B67=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0364},{"$f":"IF($B67=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"IF($B67=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B67,FALSE))","v":1.0371999999999999},{"$f":"+Factores!F67","v":1.0371999999999999}]
["Área de Demanda 4",46,{"$f":"IF($B68=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0318000000000001},{"$f":"IF($B68=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"IF($B68=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B68,FALSE))","v":1.0327},{"$f":"+Factores!F68","v":1.0327}]
["Área de Demanda 5",47,{"$f":"IF($B69=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0187999999999999},{"$f":"IF($B69=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"IF($B69=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B69,FALSE))","v":1.0196000000000001},{"$f":"+Factores!F69","v":1.0196000000000001}]
["Área de Demanda 6",48,{"$f":"IF($B70=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0038},{"$f":"IF($B70=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"IF($B70=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B70,FALSE))","v":1.0044},{"$f":"+Factores!F70","v":1.0044}]
["Área de Demanda 7",49,{"$f":"IF($B71=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0055000000000001},{"$f":"IF($B71=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"IF($B71=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B71,FALSE))","v":1.0062},{"$f":"+Factores!F71","v":1.0062}]
["Área de Demanda 8",50,{"$f":"IF($B72=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0327},{"$f":"IF($B72=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"IF($B72=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B72,FALSE))","v":1.0335000000000001},{"$f":"+Factores!F72","v":1.0335000000000001}]
["Área de Demanda 9",51,{"$f":"IF($B73=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0266999999999999},{"$f":"IF($B73=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"IF($B73=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B73,FALSE))","v":1.0275000000000001},{"$f":"+Factores!F73","v":1.0275000000000001}]
["Área de Demanda 10",52,{"$f":"IF($B74=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0281},{"$f":"IF($B74=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"IF($B74=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B74,FALSE))","v":1.0288999999999999},{"$f":"+Factores!F74","v":1.0288999999999999}]
["Área de Demanda 11",53,{"$f":"IF($B75=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0424},{"$f":"IF($B75=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B75,FALSE))","v":1.0432999999999999},{"$f":"+Factores!F75","v":1.0432999999999999}]
["Área de Demanda 12",54,{"$f":"IF($B76=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.97430000000000005},{"$f":"IF($B76=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"IF($B76=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B76,FALSE))","v":0.9748},{"$f":"+Factores!F76","v":0.9748}]
["Área de Demanda 13",55,{"$f":"IF($B77=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0362},{"$f":"IF($B77=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B77,FALSE))","v":1.0370999999999999},{"$f":"+Factores!F77","v":1.0370999999999999}]
["Área de Demanda 14",56,{"$f":"IF($B78=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0608},{"$f":"IF($B78=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"IF($B78=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B78,FALSE))","v":1.0617000000000001},{"$f":"+Factores!F78","v":1.0617000000000001}]
["Área de Demanda 15",57,{"$f":"IF($B79=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0059},{"$f":"IF($B79=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B79,FALSE))","v":1.0065999999999999},{"$f":"+Factores!F79","v":1.0065999999999999}]
["Instalaciones BOOT - Redesur",58,{"$f":"IF($B80=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"IF($B80=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B80,FALSE))","v":0.83550000000000002},{"$f":"+Factores!F80","v":0.83550000000000002}]
["Instalaciones BOOT - ISA Peru",59,{"$f":"IF($B81=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B81,FALSE))","v":0.83550000000000002},{"$f":"+Factores!F81","v":0.83550000000000002}]
["Otras Instalaciones- Edegel",60,{"$f":"IF($B82=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.9415},{"$f":"IF($B82=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"IF($B82=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B82,FALSE))","v":0.94199999999999995},{"$f":"+Factores!F82","v":0.94199999999999995}]
["Otras Instalaciones- Conenhua",61,{"$f":"IF($B83=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.032},{"$f":"IF($B83=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"IF($B83=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B83,FALSE))","v":1.0326},{"$f":"+Factores!F83","v":1.0326}]
["SCT de Transmantaro (Linea Independencia - Ica)",62,{"$f":"IF($B84=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"IF($B84=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B84,FALSE))","v":0.83550000000000002},{"$f":"+Factores!F84","v":0.83550000000000002}]
["Peaje Unitario por Compensación","",{"$f":"IF($B85=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B85,FALSE))","v":""},{"$f":"+Factores!F85","v":""}]
["Resolucion del Peaje Unitario de Compensación (PUC)",63,{"$f":"IF($B86=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1015999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1015999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1015999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1015999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1667000000000001},{"$f":"IF($B86=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1667000000000001},{"$f":"IF($B86=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1667000000000001},{"$f":"IF($B86=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1399999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B86,FALSE))","v":1.1399999999999999},{"$f":"+Factores!F86","v":1.1399999999999999}]
["","",{"$f":"IF($B87=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B87,FALSE))","v":""},{"$f":"+Factores!F87","v":""}]
["","",{"$f":"IF($B88=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B88,FALSE))","v":""},{"$f":"+Factores!F88","v":""}]
["C.1 DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 181-2009-OS/CD)","",{"$f":"IF($B89=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B89,FALSE))","v":""},{"$f":"+Factores!F89","v":""}]
["1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)","",{"$f":"IF($B90=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B90,FALSE))","v":""},{"$f":"+Factores!F90","v":""}]
["a) Sector 1",64,{"$f":"IF($B91=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.99739999999999995},{"$f":"IF($B91=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.99829999999999997},{"$f":"IF($B91=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.99829999999999997},{"$f":"IF($B91=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.99229999999999996},{"$f":"IF($B91=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.99229999999999996},{"$f":"IF($B91=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.97750000000000004},{"$f":"IF($B91=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.97770000000000001},{"$f":"IF($B91=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.97770000000000001},{"$f":"IF($B91=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.97619999999999996},{"$f":"IF($B91=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.97619999999999996},{"$f":"IF($B91=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.9698},{"$f":"IF($B91=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.96550000000000002},{"$f":"IF($B91=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B91,FALSE))","v":0.96640000000000004},{"$f":"+Factores!F91","v":0.96640000000000004}]
["b) Sector 2",65,{"$f":"IF($B92=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0210999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0222},{"$f":"IF($B92=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0222},{"$f":"IF($B92=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0165999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0165999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0044999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.006},{"$f":"IF($B92=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.006},{"$f":"IF($B92=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0052000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B92,FALSE))","v":1.0052000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B92,FALSE))","v":0.99990000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B92,FALSE))","v":0.99419999999999997},{"$f":"IF($B92=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B92,FALSE))","v":0.995},{"$f":"+Factores!F92","v":0.995}]
["c) Sector 3",66,{"$f":"IF($B93=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0247999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0258},{"$f":"IF($B93=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0258},{"$f":"IF($B93=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0205},{"$f":"IF($B93=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0205},{"$f":"IF($B93=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0032000000000001},{"$f":"IF($B93=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0022},{"$f":"IF($B93=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0022},{"$f":"IF($B93=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0014000000000001},{"$f":"IF($B93=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B93,FALSE))","v":1.0014000000000001},{"$f":"IF($B93=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B93,FALSE))","v":0.997},{"$f":"IF($B93=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B93,FALSE))","v":0.99380000000000002},{"$f":"IF($B93=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B93,FALSE))","v":0.99519999999999997},{"$f":"+Factores!F93","v":0.99519999999999997}]
["d) Sector 4",67,{"$f":"IF($B94=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0166999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0177},{"$f":"IF($B94=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0177},{"$f":"IF($B94=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0127999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0127999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0008999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0024999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0024999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0017},{"$f":"IF($B94=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B94,FALSE))","v":1.0017},{"$f":"IF($B94=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B94,FALSE))","v":0.99619999999999997},{"$f":"IF($B94=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B94,FALSE))","v":0.99080000000000001},{"$f":"IF($B94=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B94,FALSE))","v":0.99170000000000003},{"$f":"+Factores!F94","v":0.99170000000000003}]
["e) Sector 5",68,{"$f":"IF($B95=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.022},{"$f":"IF($B95=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0229999999999999},{"$f":"IF($B95=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0229999999999999},{"$f":"IF($B95=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0177},{"$f":"IF($B95=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0177},{"$f":"IF($B95=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.006},{"$f":"IF($B95=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0077},{"$f":"IF($B95=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0077},{"$f":"IF($B95=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0068999999999999},{"$f":"IF($B95=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0068999999999999},{"$f":"IF($B95=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B95,FALSE))","v":1.0017},{"$f":"IF($B95=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B95,FALSE))","v":0.99590000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B95,FALSE))","v":0.99680000000000002},{"$f":"+Factores!F95","v":0.99680000000000002}]
["f) Sector Especial",69,{"$f":"IF($B96=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0278},{"$f":"IF($B96=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0288999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0288999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0239},{"$f":"IF($B96=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0239},{"$f":"IF($B96=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0132000000000001},{"$f":"IF($B96=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0153000000000001},{"$f":"IF($B96=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0153000000000001},{"$f":"IF($B96=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0147999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0147999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0098},{"$f":"IF($B96=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0037},{"$f":"IF($B96=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B96,FALSE))","v":1.0045999999999999},{"$f":"+Factores!F96","v":1.0045999999999999}]
["g) VAD SER 100 Estado Prepago",70,{"$f":"IF($B97=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B97,FALSE))","v":1.0094000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B97,FALSE))","v":1.0104},{"$f":"IF($B97=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B97,FALSE))","v":1.0104},{"$f":"IF($B97=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B97,FALSE))","v":1.0045999999999999},{"$f":"IF($B97=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B97,FALSE))","v":1.0045999999999999},{"$f":"IF($B97=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.99150000000000005},{"$f":"IF($B97=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.99260000000000004},{"$f":"IF($B97=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.99260000000000004},{"$f":"IF($B97=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.99139999999999995},{"$f":"IF($B97=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.99139999999999995},{"$f":"IF($B97=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.98550000000000004},{"$f":"IF($B97=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.98029999999999995},{"$f":"IF($B97=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B97,FALSE))","v":0.98109999999999997},{"$f":"+Factores!F97","v":0.98109999999999997}]
["h) VAD SER 100 Estado Convencional",71,{"$f":"IF($B98=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B98,FALSE))","v":1.0102},{"$f":"IF($B98=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B98,FALSE))","v":1.0113000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B98,FALSE))","v":1.0113000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B98,FALSE))","v":1.0054000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B98,FALSE))","v":1.0054000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.99250000000000005},{"$f":"IF($B98=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.99360000000000004},{"$f":"IF($B98=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.99360000000000004},{"$f":"IF($B98=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.99250000000000005},{"$f":"IF($B98=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.99250000000000005},{"$f":"IF($B98=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.98660000000000003},{"$f":"IF($B98=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.98129999999999995},{"$f":"IF($B98=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B98,FALSE))","v":0.98219999999999996},{"$f":"+Factores!F98","v":0.98219999999999996}]
["i) VAD SER 100 Empresa Prepago",72,{"$f":"IF($B99=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B99,FALSE))","v":1.0094000000000001},{"$f":"IF($B99=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B99,FALSE))","v":1.0104},{"$f":"IF($B99=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B99,FALSE))","v":1.0104},{"$f":"IF($B99=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B99,FALSE))","v":1.0045999999999999},{"$f":"IF($B99=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B99,FALSE))","v":1.0045999999999999},{"$f":"IF($B99=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.99150000000000005},{"$f":"IF($B99=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.99260000000000004},{"$f":"IF($B99=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.99260000000000004},{"$f":"IF($B99=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.99139999999999995},{"$f":"IF($B99=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.99139999999999995},{"$f":"IF($B99=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.98550000000000004},{"$f":"IF($B99=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.98029999999999995},{"$f":"IF($B99=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B99,FALSE))","v":0.98109999999999997},{"$f":"+Factores!F99","v":0.98109999999999997}]
["j) VAD SER 100 Empresa Convencional",73,{"$f":"IF($B100=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B100,FALSE))","v":1.0102},{"$f":"IF($B100=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B100,FALSE))","v":1.0113000000000001},{"$f":"IF($B100=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B100,FALSE))","v":1.0113000000000001},{"$f":"IF($B100=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B100,FALSE))","v":1.0054000000000001},{"$f":"IF($B100=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B100,FALSE))","v":1.0054000000000001},{"$f":"IF($B100=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.99250000000000005},{"$f":"IF($B100=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.99360000000000004},{"$f":"IF($B100=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.99360000000000004},{"$f":"IF($B100=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.99250000000000005},{"$f":"IF($B100=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.99250000000000005},{"$f":"IF($B100=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.98660000000000003},{"$f":"IF($B100=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.98129999999999995},{"$f":"IF($B100=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B100,FALSE))","v":0.98219999999999996},{"$f":"+Factores!F100","v":0.98219999999999996}]
["2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)","",{"$f":"IF($B101=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B101,FALSE))","v":""},{"$f":"+Factores!F101","v":""}]
["a) Sector 1",74,{"$f":"IF($B102=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B102,FALSE))","v":1.0016},{"$f":"IF($B102=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B102,FALSE))","v":1.0025999999999999},{"$f":"IF($B102=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B102,FALSE))","v":1.0025999999999999},{"$f":"IF($B102=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.99729999999999996},{"$f":"IF($B102=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.99729999999999996},{"$f":"IF($B102=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.9839},{"$f":"IF($B102=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.98480000000000001},{"$f":"IF($B102=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.98480000000000001},{"$f":"IF($B102=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.98350000000000004},{"$f":"IF($B102=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.98350000000000004},{"$f":"IF($B102=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.97729999999999995},{"$f":"IF($B102=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.97270000000000001},{"$f":"IF($B102=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B102,FALSE))","v":0.97360000000000002},{"$f":"+Factores!F102","v":0.97360000000000002}]
["b) Sector 2",75,{"$f":"IF($B103=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B103,FALSE))","v":1.0125},{"$f":"IF($B103=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B103,FALSE))","v":1.0135000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B103,FALSE))","v":1.0135000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B103,FALSE))","v":1.0088999999999999},{"$f":"IF($B103=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B103,FALSE))","v":1.0088999999999999},{"$f":"IF($B103=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.997},{"$f":"IF($B103=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.99839999999999995},{"$f":"IF($B103=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.99839999999999995},{"$f":"IF($B103=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.99760000000000004},{"$f":"IF($B103=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.99760000000000004},{"$f":"IF($B103=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.9919},{"$f":"IF($B103=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.9869},{"$f":"IF($B103=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B103,FALSE))","v":0.98780000000000001},{"$f":"+Factores!F103","v":0.98780000000000001}]
["c) Sector 3",76,{"$f":"IF($B104=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B104,FALSE))","v":1.0035000000000001},{"$f":"IF($B104=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B104,FALSE))","v":1.0044},{"$f":"IF($B104=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B104,FALSE))","v":1.0044},{"$f":"IF($B104=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.99929999999999997},{"$f":"IF($B104=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.99929999999999997},{"$f":"IF($B104=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.9859},{"$f":"IF($B104=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.98670000000000002},{"$f":"IF($B104=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.98670000000000002},{"$f":"IF($B104=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.98550000000000004},{"$f":"IF($B104=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.98550000000000004},{"$f":"IF($B104=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.97940000000000005},{"$f":"IF($B104=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.97489999999999999},{"$f":"IF($B104=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B104,FALSE))","v":0.9758},{"$f":"+Factores!F104","v":0.9758}]
["d) Sector 4",77,{"$f":"IF($B105=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.99790000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.99890000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.99890000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.99439999999999995},{"$f":"IF($B105=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.99439999999999995},{"$f":"IF($B105=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.98140000000000005},{"$f":"IF($B105=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.98219999999999996},{"$f":"IF($B105=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.98219999999999996},{"$f":"IF($B105=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.98109999999999997},{"$f":"IF($B105=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.98109999999999997},{"$f":"IF($B105=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.9748},{"$f":"IF($B105=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.97060000000000002},{"$f":"IF($B105=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B105,FALSE))","v":0.97160000000000002},{"$f":"+Factores!F105","v":0.97160000000000002}]
["e) Sector 5",78,{"$f":"IF($B106=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.99539999999999995},{"$f":"IF($B106=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.99629999999999996},{"$f":"IF($B106=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.99629999999999996},{"$f":"IF($B106=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.99170000000000003},{"$f":"IF($B106=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.99170000000000003},{"$f":"IF($B106=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97799999999999998},{"$f":"IF($B106=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97870000000000001},{"$f":"IF($B106=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97870000000000001},{"$f":"IF($B106=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97740000000000005},{"$f":"IF($B106=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97740000000000005},{"$f":"IF($B106=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.97099999999999997},{"$f":"IF($B106=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.96689999999999998},{"$f":"IF($B106=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B106,FALSE))","v":0.96789999999999998},{"$f":"+Factores!F106","v":0.96789999999999998}]
["f) Sector Especial",79,{"$f":"IF($B107=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B107,FALSE))","v":1.0026999999999999},{"$f":"IF($B107=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B107,FALSE))","v":1.0035000000000001},{"$f":"IF($B107=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B107,FALSE))","v":1.0035000000000001},{"$f":"IF($B107=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B107,FALSE))","v":1.0009999999999999},{"$f":"IF($B107=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B107,FALSE))","v":1.0009999999999999},{"$f":"IF($B107=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98729999999999996},{"$f":"IF($B107=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98770000000000002},{"$f":"IF($B107=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98770000000000002},{"$f":"IF($B107=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98699999999999999},{"$f":"IF($B107=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98699999999999999},{"$f":"IF($B107=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.98129999999999995},{"$f":"IF($B107=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.97819999999999996},{"$f":"IF($B107=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B107,FALSE))","v":0.97960000000000003},{"$f":"+Factores!F107","v":0.97960000000000003}]
["g) VAD SER 100 Estado Prepago",80,{"$f":"IF($B108=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.99199999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.9929},{"$f":"IF($B108=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.9929},{"$f":"IF($B108=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.9909},{"$f":"IF($B108=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.9909},{"$f":"IF($B108=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97829999999999995},{"$f":"IF($B108=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97919999999999996},{"$f":"IF($B108=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97919999999999996},{"$f":"IF($B108=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97840000000000005},{"$f":"IF($B108=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97840000000000005},{"$f":"IF($B108=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97199999999999998},{"$f":"IF($B108=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.96889999999999998},{"$f":"IF($B108=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B108,FALSE))","v":0.97019999999999995},{"$f":"+Factores!F108","v":0.97019999999999995}]
["h) VAD SER 100 Estado Convencional",81,{"$f":"IF($B109=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B109,FALSE))","v":1.0041},{"$f":"IF($B109=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B109,FALSE))","v":1.0051000000000001},{"$f":"IF($B109=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B109,FALSE))","v":1.0051000000000001},{"$f":"IF($B109=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B109,FALSE))","v":1.0019},{"$f":"IF($B109=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B109,FALSE))","v":1.0019},{"$f":"IF($B109=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.98970000000000002},{"$f":"IF($B109=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.99080000000000001},{"$f":"IF($B109=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.99080000000000001},{"$f":"IF($B109=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.99009999999999998},{"$f":"IF($B109=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.99009999999999998},{"$f":"IF($B109=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.98419999999999996},{"$f":"IF($B109=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.98019999999999996},{"$f":"IF($B109=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B109,FALSE))","v":0.98129999999999995},{"$f":"+Factores!F109","v":0.98129999999999995}]
["i) VAD SER 100 Empresa Prepago",82,{"$f":"IF($B110=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.99199999999999999},{"$f":"IF($B110=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.9929},{"$f":"IF($B110=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.9929},{"$f":"IF($B110=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.9909},{"$f":"IF($B110=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.9909},{"$f":"IF($B110=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97829999999999995},{"$f":"IF($B110=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97919999999999996},{"$f":"IF($B110=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97919999999999996},{"$f":"IF($B110=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97840000000000005},{"$f":"IF($B110=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97840000000000005},{"$f":"IF($B110=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97199999999999998},{"$f":"IF($B110=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.96889999999999998},{"$f":"IF($B110=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B110,FALSE))","v":0.97019999999999995},{"$f":"+Factores!F110","v":0.97019999999999995}]
["j) VAD SER 100 Empresa Convencional",83,{"$f":"IF($B111=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B111,FALSE))","v":1.0041},{"$f":"IF($B111=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B111,FALSE))","v":1.0051000000000001},{"$f":"IF($B111=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B111,FALSE))","v":1.0051000000000001},{"$f":"IF($B111=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B111,FALSE))","v":1.0019},{"$f":"IF($B111=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B111,FALSE))","v":1.0019},{"$f":"IF($B111=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.98970000000000002},{"$f":"IF($B111=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.99080000000000001},{"$f":"IF($B111=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.99080000000000001},{"$f":"IF($B111=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.99009999999999998},{"$f":"IF($B111=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.99009999999999998},{"$f":"IF($B111=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.98419999999999996},{"$f":"IF($B111=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.98019999999999996},{"$f":"IF($B111=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B111,FALSE))","v":0.98129999999999995},{"$f":"+Factores!F111","v":0.98129999999999995}]
["3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)","",{"$f":"IF($B112=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B112,FALSE))","v":""},{"$f":"+Factores!F112","v":""}]
["a) Sector 1",84,{"$f":"IF($B113=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B113,FALSE))","v":1.0103},{"$f":"IF($B113=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B113,FALSE))","v":1.0112000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B113,FALSE))","v":1.0112000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B113,FALSE))","v":1.0089999999999999},{"$f":"IF($B113=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B113,FALSE))","v":1.0089999999999999},{"$f":"IF($B113=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.99680000000000002},{"$f":"IF($B113=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.998},{"$f":"IF($B113=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.998},{"$f":"IF($B113=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.99750000000000005},{"$f":"IF($B113=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.99750000000000005},{"$f":"IF($B113=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.99209999999999998},{"$f":"IF($B113=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.98839999999999995},{"$f":"IF($B113=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B113,FALSE))","v":0.98970000000000002},{"$f":"+Factores!F113","v":0.98970000000000002}]
["b) Sector 2",85,{"$f":"IF($B114=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.99480000000000002},{"$f":"IF($B114=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.99570000000000003},{"$f":"IF($B114=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.99570000000000003},{"$f":"IF($B114=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.99409999999999998},{"$f":"IF($B114=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.99409999999999998},{"$f":"IF($B114=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97989999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.98},{"$f":"IF($B114=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.98},{"$f":"IF($B114=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97929999999999995},{"$f":"IF($B114=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97929999999999995},{"$f":"IF($B114=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97319999999999995},{"$f":"IF($B114=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97109999999999996},{"$f":"IF($B114=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B114,FALSE))","v":0.97260000000000002},{"$f":"+Factores!F114","v":0.97260000000000002}]
["c) Sector 3",86,{"$f":"IF($B115=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.99839999999999995},{"$f":"IF($B115=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.99919999999999998},{"$f":"IF($B115=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.99919999999999998},{"$f":"IF($B115=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.99739999999999995},{"$f":"IF($B115=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.99739999999999995},{"$f":"IF($B115=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.98329999999999995},{"$f":"IF($B115=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.98360000000000003},{"$f":"IF($B115=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.98360000000000003},{"$f":"IF($B115=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.9829},{"$f":"IF($B115=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.9829},{"$f":"IF($B115=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.97699999999999998},{"$f":"IF($B115=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.97460000000000002},{"$f":"IF($B115=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B115,FALSE))","v":0.97609999999999997},{"$f":"+Factores!F115","v":0.97609999999999997}]
["d) Sector 4",87,{"$f":"IF($B116=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.97940000000000005},{"$f":"IF($B116=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.98019999999999996},{"$f":"IF($B116=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.98019999999999996},{"$f":"IF($B116=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.98080000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.98080000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.96940000000000004},{"$f":"IF($B116=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.97060000000000002},{"$f":"IF($B116=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.97060000000000002},{"$f":"IF($B116=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.97009999999999996},{"$f":"IF($B116=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.97009999999999996},{"$f":"IF($B116=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.96309999999999996},{"$f":"IF($B116=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.96109999999999995},{"$f":"IF($B116=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B116,FALSE))","v":0.96260000000000001},{"$f":"+Factores!F116","v":0.96260000000000001}]
["e) Sector 5",88,{"$f":"IF($B117=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.97509999999999997},{"$f":"IF($B117=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.9758},{"$f":"IF($B117=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.9758},{"$f":"IF($B117=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.97670000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.97670000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.96499999999999997},{"$f":"IF($B117=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.96599999999999997},{"$f":"IF($B117=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.96599999999999997},{"$f":"IF($B117=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.96550000000000002},{"$f":"IF($B117=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.96550000000000002},{"$f":"IF($B117=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.95830000000000004},{"$f":"IF($B117=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.95660000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B117,FALSE))","v":0.95820000000000005},{"$f":"+Factores!F117","v":0.95820000000000005}]
["f) Sector Especial",89,{"$f":"IF($B118=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.98009999999999997},{"$f":"IF($B118=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.98080000000000001},{"$f":"IF($B118=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.98080000000000001},{"$f":"IF($B118=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.97960000000000003},{"$f":"IF($B118=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.97960000000000003},{"$f":"IF($B118=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.96279999999999999},{"$f":"IF($B118=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.9617},{"$f":"IF($B118=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.9617},{"$f":"IF($B118=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.9607},{"$f":"IF($B118=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.9607},{"$f":"IF($B118=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.95420000000000005},{"$f":"IF($B118=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.9536},{"$f":"IF($B118=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B118,FALSE))","v":0.95530000000000004},{"$f":"+Factores!F118","v":0.95530000000000004}]
["g) VAD SER 100 Estado Prepago",90,{"$f":"IF($B119=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.9768},{"$f":"IF($B119=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.97760000000000002},{"$f":"IF($B119=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.97760000000000002},{"$f":"IF($B119=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.97829999999999995},{"$f":"IF($B119=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.97829999999999995},{"$f":"IF($B119=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96679999999999999},{"$f":"IF($B119=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96789999999999998},{"$f":"IF($B119=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96789999999999998},{"$f":"IF($B119=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96730000000000005},{"$f":"IF($B119=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96730000000000005},{"$f":"IF($B119=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96020000000000005},{"$f":"IF($B119=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.95840000000000003},{"$f":"IF($B119=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B119,FALSE))","v":0.96},{"$f":"+Factores!F119","v":0.96}]
["h) VAD SER 100 Estado Convencional",91,{"$f":"IF($B120=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.97889999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.97960000000000003},{"$f":"IF($B120=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.97960000000000003},{"$f":"IF($B120=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.98029999999999995},{"$f":"IF($B120=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.98029999999999995},{"$f":"IF($B120=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96889999999999998},{"$f":"IF($B120=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.97},{"$f":"IF($B120=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.97},{"$f":"IF($B120=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96950000000000003},{"$f":"IF($B120=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96950000000000003},{"$f":"IF($B120=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96250000000000002},{"$f":"IF($B120=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96050000000000002},{"$f":"IF($B120=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B120,FALSE))","v":0.96199999999999997},{"$f":"+Factores!F120","v":0.96199999999999997}]
["i) VAD SER 100 Empresa Prepago",92,{"$f":"IF($B121=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.9768},{"$f":"IF($B121=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.97760000000000002},{"$f":"IF($B121=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.97760000000000002},{"$f":"IF($B121=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.97829999999999995},{"$f":"IF($B121=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.97829999999999995},{"$f":"IF($B121=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96679999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96789999999999998},{"$f":"IF($B121=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96789999999999998},{"$f":"IF($B121=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96730000000000005},{"$f":"IF($B121=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96730000000000005},{"$f":"IF($B121=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96020000000000005},{"$f":"IF($B121=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.95840000000000003},{"$f":"IF($B121=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B121,FALSE))","v":0.96},{"$f":"+Factores!F121","v":0.96}]
["j) VAD SER 100 Empresa Convencional",93,{"$f":"IF($B122=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.97889999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.97960000000000003},{"$f":"IF($B122=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.97960000000000003},{"$f":"IF($B122=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.98029999999999995},{"$f":"IF($B122=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.98029999999999995},{"$f":"IF($B122=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96889999999999998},{"$f":"IF($B122=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.97},{"$f":"IF($B122=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.97},{"$f":"IF($B122=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96950000000000003},{"$f":"IF($B122=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96950000000000003},{"$f":"IF($B122=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96250000000000002},{"$f":"IF($B122=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96050000000000002},{"$f":"IF($B122=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B122,FALSE))","v":0.96199999999999997},{"$f":"+Factores!F122","v":0.96199999999999997}]
["","",{"$f":"IF($B123=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"IF($B123=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B123,FALSE))","v":""},{"$f":"+Factores!F123","v":""}]
["4. CARGOS FIJOS ",94,{"$f":"IF($B124=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0572999999999999},{"$f":"IF($B124=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0585},{"$f":"IF($B124=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0585},{"$f":"IF($B124=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0542},{"$f":"IF($B124=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0542},{"$f":"IF($B124=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0479000000000001},{"$f":"IF($B124=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0521},{"$f":"IF($B124=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0521},{"$f":"IF($B124=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0523},{"$f":"IF($B124=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0523},{"$f":"IF($B124=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0488},{"$f":"IF($B124=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0406},{"$f":"IF($B124=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B124,FALSE))","v":1.0414000000000001},{"$f":"+Factores!F124","v":1.0414000000000001}]
["","",{"$f":"IF($B125=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"IF($B125=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B125,FALSE))","v":""},{"$f":"+Factores!F125","v":""}]
["5. ENERGÍA REACTIVA (FACER)",95,{"$f":"IF($B126=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.84050000000000002},{"$f":"IF($B126=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.84050000000000002},{"$f":"IF($B126=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.84050000000000002},{"$f":"IF($B126=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.85009999999999997},{"$f":"IF($B126=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.85009999999999997},{"$f":"IF($B126=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.83069999999999999},{"$f":"IF($B126=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82689999999999997},{"$f":"IF($B126=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82689999999999997},{"$f":"IF($B126=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82499999999999996},{"$f":"IF($B126=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82499999999999996},{"$f":"IF($B126=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.81189999999999996},{"$f":"IF($B126=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82050000000000001},{"$f":"IF($B126=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B126,FALSE))","v":0.82340000000000002},{"$f":"+Factores!F126","v":0.82340000000000002}]
["","",{"$f":"IF($B127=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"IF($B127=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B127,FALSE))","v":""},{"$f":"+Factores!F127","v":""}]
["FACCSP (Cargo Comercial del Servicio Prepago) Res. N° 442-2006-OS/CD",96,{"$f":"IF($B128=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2182999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2182999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2182999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2156},{"$f":"IF($B128=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2156},{"$f":"IF($B128=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2045999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2075},{"$f":"IF($B128=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2075},{"$f":"IF($B128=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2122999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2122999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2099},{"$f":"IF($B128=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.2084999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B128,FALSE))","v":1.1991000000000001},{"$f":"+Factores!F128","v":1.1991000000000001}]
["","",{"$f":"IF($B129=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"IF($B129=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B129,FALSE))","v":""},{"$f":"+Factores!F129","v":""}]
["C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD","",{"$f":"IF($B130=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"IF($B130=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B130,FALSE))","v":""},{"$f":"+Factores!F130","v":""}]
["1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN","",{"$f":"IF($B131=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"IF($B131=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B131,FALSE))","v":""},{"$f":"+Factores!F131","v":""}]
["Para conexiones","",{"$f":"IF($B132=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"IF($B132=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B132,FALSE))","v":""},{"$f":"+Factores!F132","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",97,{"$f":"IF($B133=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B133,FALSE))","v":1.0048999999999999},{"$f":"IF($B133=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B133,FALSE))","v":1.0053000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B133,FALSE))","v":1.0053000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B133,FALSE))","v":1.008},{"$f":"IF($B133=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B133,FALSE))","v":1.008},{"$f":"IF($B133=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.9849},{"$f":"IF($B133=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.98080000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.98080000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.9788},{"$f":"IF($B133=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.9788},{"$f":"IF($B133=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.96819999999999995},{"$f":"IF($B133=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.97299999999999998},{"$f":"IF($B133=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B133,FALSE))","v":0.97550000000000003},{"$f":"+Factores!F133","v":0.97550000000000003}]
["b) Conexiones en Baja Tensión - C3/C4",98,{"$f":"IF($B134=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B134,FALSE))","v":1.0216000000000001},{"$f":"IF($B134=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B134,FALSE))","v":1.022},{"$f":"IF($B134=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B134,FALSE))","v":1.022},{"$f":"IF($B134=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B134,FALSE))","v":1.0208999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B134,FALSE))","v":1.0208999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.99219999999999997},{"$f":"IF($B134=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.98599999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.98599999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.98329999999999995},{"$f":"IF($B134=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.98329999999999995},{"$f":"IF($B134=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.97299999999999998},{"$f":"IF($B134=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.97809999999999997},{"$f":"IF($B134=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B134,FALSE))","v":0.98050000000000004},{"$f":"+Factores!F134","v":0.98050000000000004}]
["c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",99,{"$f":"IF($B135=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.97060000000000002},{"$f":"IF($B135=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.9708},{"$f":"IF($B135=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.9708},{"$f":"IF($B135=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.97899999999999998},{"$f":"IF($B135=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.97899999999999998},{"$f":"IF($B135=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.9597},{"$f":"IF($B135=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.95689999999999997},{"$f":"IF($B135=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.95689999999999997},{"$f":"IF($B135=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.95509999999999995},{"$f":"IF($B135=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.95509999999999995},{"$f":"IF($B135=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.94230000000000003},{"$f":"IF($B135=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.94889999999999997},{"$f":"IF($B135=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B135,FALSE))","v":0.95169999999999999},{"$f":"+Factores!F135","v":0.95169999999999999}]
["d) Otros Elementos Electromecánicos en Media Tensión - C5",100,{"$f":"IF($B136=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0373000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0378000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0378000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0358000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0358000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0075000000000001},{"$f":"IF($B136=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0016},{"$f":"IF($B136=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B136,FALSE))","v":1.0016},{"$f":"IF($B136=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B136,FALSE))","v":0.99960000000000004},{"$f":"IF($B136=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B136,FALSE))","v":0.99960000000000004},{"$f":"IF($B136=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B136,FALSE))","v":0.99170000000000003},{"$f":"IF($B136=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B136,FALSE))","v":0.99570000000000003},{"$f":"IF($B136=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B136,FALSE))","v":0.99809999999999999},{"$f":"+Factores!F136","v":0.99809999999999999}]
["e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",101,{"$f":"IF($B137=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0843},{"$f":"IF($B137=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0854999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0854999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0811999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0811999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0746},{"$f":"IF($B137=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.079},{"$f":"IF($B137=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.079},{"$f":"IF($B137=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0791999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0791999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0754999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0671999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B137,FALSE))","v":1.0680000000000001},{"$f":"+Factores!F137","v":1.0680000000000001}]
["Para cambio a conexión prepago","",{"$f":"IF($B138=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"IF($B138=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B138,FALSE))","v":""},{"$f":"+Factores!F138","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",102,{"$f":"IF($B139=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.99570000000000003},{"$f":"IF($B139=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.996},{"$f":"IF($B139=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.996},{"$f":"IF($B139=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.99990000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.99990000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.9768},{"$f":"IF($B139=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.97270000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.97270000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.97060000000000002},{"$f":"IF($B139=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.97060000000000002},{"$f":"IF($B139=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.95920000000000005},{"$f":"IF($B139=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.96489999999999998},{"$f":"IF($B139=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B139,FALSE))","v":0.96750000000000003},{"$f":"+Factores!F139","v":0.96750000000000003}]
["Para costos por metro de cable","",{"$f":"IF($B140=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"IF($B140=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B140,FALSE))","v":""},{"$f":"+Factores!F140","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",103,{"$f":"IF($B141=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0704},{"$f":"IF($B141=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0707},{"$f":"IF($B141=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0707},{"$f":"IF($B141=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0611999999999999},{"$f":"IF($B141=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0611999999999999},{"$f":"IF($B141=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0136000000000001},{"$f":"IF($B141=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99960000000000004},{"$f":"IF($B141=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99960000000000004},{"$f":"IF($B141=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99609999999999999},{"$f":"IF($B141=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99609999999999999},{"$f":"IF($B141=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99029999999999996},{"$f":"IF($B141=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B141,FALSE))","v":0.99850000000000005},{"$f":"IF($B141=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B141,FALSE))","v":1.0015000000000001},{"$f":"+Factores!F141","v":1.0015000000000001}]
["2. MANTENIMIENTO DE LA CONEXIÓN","",{"$f":"IF($B142=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"IF($B142=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B142,FALSE))","v":""},{"$f":"+Factores!F142","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",104,{"$f":"IF($B143=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0678000000000001},{"$f":"IF($B143=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.069},{"$f":"IF($B143=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.069},{"$f":"IF($B143=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0664},{"$f":"IF($B143=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0664},{"$f":"IF($B143=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0580000000000001},{"$f":"IF($B143=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0612999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0612999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0612999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0612999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0563},{"$f":"IF($B143=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0501},{"$f":"IF($B143=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B143,FALSE))","v":1.0511999999999999},{"$f":"+Factores!F143","v":1.0511999999999999}]
["b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5",105,{"$f":"IF($B144=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0760000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0772999999999999},{"$f":"IF($B144=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0772999999999999},{"$f":"IF($B144=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0738000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0738000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0663},{"$f":"IF($B144=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0701000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0701000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0703},{"$f":"IF($B144=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0703},{"$f":"IF($B144=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0659000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0586},{"$f":"IF($B144=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B144,FALSE))","v":1.0596000000000001},{"$f":"+Factores!F144","v":1.0596000000000001}]
["","",{"$f":"IF($B145=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"IF($B145=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B145,FALSE))","v":""},{"$f":"+Factores!F145","v":""}]
["","",{"$f":"IF($B146=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"IF($B146=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B146,FALSE))","v":""},{"$f":"+Factores!F146","v":""}]
["C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD","",{"$f":"IF($B147=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"IF($B147=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B147,FALSE))","v":""},{"$f":"+Factores!F147","v":""}]
["","",{"$f":"IF($B148=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B148,FALSE))","v":""},{"$f":"+Factores!F148","v":""}]
["a) Corte y Reconexión",106,{"$f":"IF($B149=\"\",\"\",VLOOKUP(C$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0546},{"$f":"IF($B149=\"\",\"\",VLOOKUP(D$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0559000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(E$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0559000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(F$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0516000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(G$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0516000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(H$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0452999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(I$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0495000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(J$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0495000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(K$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0497000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(L$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0497000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(M$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0461},{"$f":"IF($B149=\"\",\"\",VLOOKUP(N$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.038},{"$f":"IF($B149=\"\",\"\",VLOOKUP(O$5,BBDD!$7:$1048576,$B149,FALSE))","v":1.0387999999999999},{"$f":"+Factores!F149","v":1.0387999999999999}]

{"sheet":"ALUMINIO-COBRE-TC-IPM","index":4,"n_rows":168,"n_cols":10,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
["INDICADORES (1): ALUMINIO, COBRE, IPM, TIPO DE CAMBIO"]
[]
[null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/abril/2013"}]
[]
[null,null,null,"Mes t-2","Mes t-2","Mes t-1","Mes t-1","Mes t-2"]
[null,null,"Fecha del indicador  === >",{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3))","v":"2013-02-01"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3))","v":"2013-02-01"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2013-03-01"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2013-03-01"},{"$f":"IF(AND(DAY(Historico!P5)=1,MONTH(Historico!P5)=5),G6,IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3)))","v":"2013-02-01"}]
[null,"Ajuste","Al","IPAl","IPCu","TC (S/./US$)","IPM","IPM Pre Pago"]
[null,{"$f":"+Historico!P5","v":"2013-04-04"},{"$f":"IF(B8<=TODAY(),B8,TODAY())","v":"2013-04-04"},{"$f":"+J13","v":2000.4717499999995},{"$f":"+J80","v":359.32749999999993},{"$f":"F99","v":2.589},{"$f":"D136","v":207.34534099999999},{"$f":"J136","v":206.762562}]
[]
[]
["ALUMINIO"]
["Promedio del Precio del Aluminio de las últimas 52 semanas terminando en la cuarta semana de dos meses antes de la aplicación (US$/tn)",null,null,null,null,null,null,null,"Promedio del Aluminio hasta"]
["Fuente: Revista Platts Metals week (LME HG Cash Week Avg)",null,null,null,null,null,null,null,{"$f":"D6","v":"2013-02-01"},{"$f":"AVERAGE(J16:J67)","v":2000.4717499999995}]
[]
[null,null,null,null,null,null,null,null,"Día Viernes de la Semana","Week Avg (US$/tn)"]
[null,null,null,null,null,null,null,null,{"$f":"+I17-7","v":"2012-03-02"},{"$f":"IF(ISNA(VLOOKUP(I16,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I16,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2291.9}]
[null,null,null,null,null,null,null,null,"2012-03-09",{"$f":"IF(ISNA(VLOOKUP(I17,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I17,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2194.5}]
[null,null,null,null,null,null,null,null,"2012-03-16",{"$f":"IF(ISNA(VLOOKUP(I18,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I18,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2193.4}]
[null,null,null,null,null,null,null,null,"2012-03-23",{"$f":"IF(ISNA(VLOOKUP(I19,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I19,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2176.25}]
[null,null,null,null,null,null,null,null,"2012-03-30",{"$f":"IF(ISNA(VLOOKUP(I20,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I20,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2122.5}]
[null,null,null,null,null,null,null,null,"2012-04-06",{"$f":"IF(ISNA(VLOOKUP(I21,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I21,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2071.125}]
[null,null,null,null,null,null,null,null,"2012-04-13",{"$f":"IF(ISNA(VLOOKUP(I22,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I22,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2050.3130000000001}]
[null,null,null,null,null,null,null,null,"2012-04-20",{"$f":"IF(ISNA(VLOOKUP(I23,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I23,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2029.1}]
[null,null,null,null,null,null,null,null,"2012-04-27",{"$f":"IF(ISNA(VLOOKUP(I24,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I24,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2037.75}]
[null,null,null,null,null,null,null,null,"2012-05-04",{"$f":"IF(ISNA(VLOOKUP(I25,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I25,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2056.65}]
[null,null,null,null,null,null,null,null,"2012-05-11",{"$f":"IF(ISNA(VLOOKUP(I26,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I26,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2001.875}]
[null,null,null,null,null,null,null,null,"2012-05-18",{"$f":"IF(ISNA(VLOOKUP(I27,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I27,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1991.55}]
[null,null,null,null,null,null,null,null,"2012-05-25",{"$f":"IF(ISNA(VLOOKUP(I28,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I28,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1984.5}]
[null,null,null,null,null,null,null,null,"2012-06-01",{"$f":"IF(ISNA(VLOOKUP(I29,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I29,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1965.3}]
[null,null,null,null,null,null,null,null,"2012-06-08",{"$f":"IF(ISNA(VLOOKUP(I30,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I30,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1943.25}]
[null,null,null,null,null,null,null,null,"2012-06-15",{"$f":"IF(ISNA(VLOOKUP(I31,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I31,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1926.25}]
[null,null,null,null,null,null,null,null,"2012-06-22",{"$f":"IF(ISNA(VLOOKUP(I32,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I32,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1860.85}]
[null,null,null,null,null,null,null,null,"2012-06-29",{"$f":"IF(ISNA(VLOOKUP(I33,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I33,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1820.75}]
[null,null,null,null,null,null,null,null,"2012-07-06",{"$f":"IF(ISNA(VLOOKUP(I34,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I34,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1901.75}]
[null,null,null,null,null,null,null,null,"2012-07-13",{"$f":"IF(ISNA(VLOOKUP(I35,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I35,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1866.9}]
[null,null,null,null,null,null,null,null,"2012-07-20",{"$f":"IF(ISNA(VLOOKUP(I36,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I36,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1884.2}]
[null,null,null,null,null,null,null,null,"2012-07-27",{"$f":"IF(ISNA(VLOOKUP(I37,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I37,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1849.3}]
[null,null,null,null,null,null,null,null,"2012-08-03",{"$f":"IF(ISNA(VLOOKUP(I38,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I38,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1836.85}]
[null,null,null,null,null,null,null,null,"2012-08-10",{"$f":"IF(ISNA(VLOOKUP(I39,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I39,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1852.9}]
[null,null,null,null,null,null,null,null,"2012-08-17",{"$f":"IF(ISNA(VLOOKUP(I40,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I40,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1808.65}]
[null,null,null,null,null,null,null,null,"2012-08-24",{"$f":"IF(ISNA(VLOOKUP(I41,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I41,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1836}]
[null,null,null,null,null,null,null,null,"2012-08-31",{"$f":"IF(ISNA(VLOOKUP(I42,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I42,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1867.8130000000001}]
[null,null,null,null,null,null,null,null,"2012-09-07",{"$f":"IF(ISNA(VLOOKUP(I43,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I43,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1936.95}]
[null,null,null,null,null,null,null,null,"2012-09-14",{"$f":"IF(ISNA(VLOOKUP(I44,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I44,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2084.3000000000002}]
[null,null,null,null,null,null,null,null,"2012-09-21",{"$f":"IF(ISNA(VLOOKUP(I45,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I45,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2125.3000000000002}]
[null,null,null,null,null,null,null,null,"2012-09-28",{"$f":"IF(ISNA(VLOOKUP(I46,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I46,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2067.4}]
[null,null,null,null,null,null,null,null,"2012-10-05",{"$f":"IF(ISNA(VLOOKUP(I47,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I47,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2083.25}]
[null,null,null,null,null,null,null,null,"2012-10-12",{"$f":"IF(ISNA(VLOOKUP(I48,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I48,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2009.05}]
[null,null,null,null,null,null,null,null,"2012-10-19",{"$f":"IF(ISNA(VLOOKUP(I49,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I49,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1952}]
[null,null,null,null,null,null,null,null,"2012-10-26",{"$f":"IF(ISNA(VLOOKUP(I50,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I50,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1912.15}]
[null,null,null,null,null,null,null,null,"2012-11-02",{"$f":"IF(ISNA(VLOOKUP(I51,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I51,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1896.95}]
[null,null,null,null,null,null,null,null,"2012-11-09",{"$f":"IF(ISNA(VLOOKUP(I52,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I52,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1891.4}]
[null,null,null,null,null,null,null,null,"2012-11-16",{"$f":"IF(ISNA(VLOOKUP(I53,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I53,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1938.25}]
[null,null,null,null,null,null,null,null,"2012-11-23",{"$f":"IF(ISNA(VLOOKUP(I54,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I54,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1930.35}]
[null,null,null,null,null,null,null,null,"2012-11-30",{"$f":"IF(ISNA(VLOOKUP(I55,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I55,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2019.05}]
[null,null,null,null,null,null,null,null,"2012-12-07",{"$f":"IF(ISNA(VLOOKUP(I56,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I56,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2095.6}]
[null,null,null,null,null,null,null,null,"2012-12-14",{"$f":"IF(ISNA(VLOOKUP(I57,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I57,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2123.9499999999998}]
[null,null,null,null,null,null,null,null,"2012-12-21",{"$f":"IF(ISNA(VLOOKUP(I58,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I58,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2076.65}]
[null,null,null,null,null,null,null,null,"2012-12-28",{"$f":"IF(ISNA(VLOOKUP(I59,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I59,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2039.6669999999999}]
[null,null,null,null,null,null,null,null,"2013-01-04",{"$f":"IF(ISNA(VLOOKUP(I60,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I60,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2074.1880000000001}]
[null,null,null,null,null,null,null,null,"2013-01-11",{"$f":"IF(ISNA(VLOOKUP(I61,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I61,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2048.75}]
[null,"COBRE",null,null,null,null,null,null,"2013-01-18",{"$f":"IF(ISNA(VLOOKUP(I62,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I62,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2015.95}]
["Promedio del Precio del Cobre de los últimos doce meses hasta dos meses antes de la aplicación (c.US$/lb)",null,null,null,null,null,null,null,"2013-01-25",{"$f":"IF(ISNA(VLOOKUP(I63,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I63,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2025.15}]
[null,"www.bcrp.gob.pe/docs/Estadisticas/Cuadros-Estadisticos/NC_058.xls",null,null,null,null,null,null,{"$f":"D6+IF(TEXT(D6,\"dddd\")={\"sábado\",\"domingo\"},IF(TEXT(D6,\"dddd\")=\"sábado\",6,5),5-WEEKDAY(D6)+1)","v":"2013-02-01"},{"$f":"IF(ISNA(VLOOKUP(I64,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I64,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2035.8}]
[null,"Fuente BCRP (Nota Semanal - Cuadro 58)",null,null,null,null,null,null,{"$f":"+I64+7","v":"2013-02-08"},{"$f":"IF(ISNA(VLOOKUP(I65,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I65,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2068.9}]
[null,null,null,null,null,null,null,null,{"$f":"+I65+7","v":"2013-02-15"},{"$f":"IF(ISNA(VLOOKUP(I66,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I66,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2091.9}]
[null,null,null,null,null,null,null,null,{"$f":"+I66+7","v":"2013-02-22"},{"$f":"IF(ISNA(VLOOKUP(I67,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I67,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":2059.4499999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Promedio del Cobre hasta"]
[null,null,null,null,null,null,null,null,{"$f":"E6","v":"2013-02-01"},{"$f":"AVERAGE(J83:J94)","v":359.32749999999993}]
[]
[null,null,null,null,null,null,null,null,"Mes","IPCu - Tarifas (c.US$/lb.)"]
[null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(I84),MONTH(I84)-1,DAY(I84))","v":"2012-03-01"},{"$f":"VLOOKUP(I83,Calculo_Cobre!D:E,2,FALSE)","v":383.61}]
[null,null,null,null,null,null,null,null,"2012-04-01",{"$f":"VLOOKUP(I84,Calculo_Cobre!D:E,2,FALSE)","v":375.11}]
[null,null,null,null,null,null,null,null,"2012-05-01",{"$f":"VLOOKUP(I85,Calculo_Cobre!D:E,2,FALSE)","v":359.98}]
[null,null,null,null,null,null,null,null,"2012-06-01",{"$f":"VLOOKUP(I86,Calculo_Cobre!D:E,2,FALSE)","v":336.33}]
[null,null,null,null,null,null,null,null,"2012-07-01",{"$f":"VLOOKUP(I87,Calculo_Cobre!D:E,2,FALSE)","v":344.25}]
[null,null,null,null,null,null,null,null,"2012-08-01",{"$f":"VLOOKUP(I88,Calculo_Cobre!D:E,2,FALSE)","v":340.07}]
[null,null,null,null,null,null,null,null,"2012-09-01",{"$f":"VLOOKUP(I89,Calculo_Cobre!D:E,2,FALSE)","v":365.98}]
[null,null,null,null,null,null,null,null,"2012-10-01",{"$f":"VLOOKUP(I90,Calculo_Cobre!D:E,2,FALSE)","v":366.03}]
[null,null,null,null,null,null,null,null,"2012-11-01",{"$f":"VLOOKUP(I91,Calculo_Cobre!D:E,2,FALSE)","v":349}]
[null,null,null,null,null,null,null,null,"2012-12-01",{"$f":"VLOOKUP(I92,Calculo_Cobre!D:E,2,FALSE)","v":360.39}]
[null,null,null,null,null,null,null,null,"2013-01-01",{"$f":"VLOOKUP(I93,Calculo_Cobre!D:E,2,FALSE)","v":365.11}]
[null,null,null,null,null,null,null,null,{"$f":"E6","v":"2013-02-01"},{"$f":"VLOOKUP(I94,Calculo_Cobre!D:E,2,FALSE)","v":366.07}]
[null,null,null,"TIPO DE CAMBIO"]
[null,null,"Tipo de Cambio Venta al último día hábil del mes anterior (S/./US$)"]
[null,null,null,"http://www.sbs.gob.pe/app/stats/tc-cv.asp"]
[]
[null,null,null,"Mes anterior ==>",{"$f":"F6","v":"2013-03-01"},{"$f":"VLOOKUP(E99,'Calculo_Tipo de Cambio'!D:E,2)","v":2.589}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ÍNDICE DE PRECIOS AL POR MAYOR (IPM)"]
[null,null,"Último Índice de Precios al por Mayor (IPM) publicado el primer día del mes en el Diario El Peruano"]
[null,null,"http://www.elperuano.pe/PublicacionNLB/normaslegales/wfrmNormasBuscar.aspx"]
[]
["IPM",null,null,null,null,null,null,null,null,"IPM Pre Pago"]
[{"$f":"CONCATENATE(\"Publicado en el Diario El Peruano el día \",TEXT(DATE(YEAR(G6),MONTH(G6)+1,DAY(G6)),\"dd/mm/yyyy\"))","v":"Publicado en el Diario El Peruano el día 01/04/2013"},null,null,{"$f":"VLOOKUP(G6,Calculo_IPM!D:E,2,FALSE)","v":207.34534099999999},null,{"$f":"CONCATENATE(\"Publicado en el Diario El Peruano el día \",TEXT(DATE(YEAR(H6),MONTH(H6)+1,DAY(H6)),\"dd/mm/yyyy\"))","v":"Publicado en el Diario El Peruano el día 01/03/2013"},null,null,null,{"$f":"VLOOKUP(H6,Calculo_IPM!D:E,2,FALSE)","v":206.762562}]
[]
[]
[{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR(G6),MONTH(G6),DAY(G6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a marzo-2013"},null,null,null,null,{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR(H6),MONTH(H6),DAY(H6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a febrero-2013"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["IPC (t)",null,null,null,null,null,null,null,null,"IPC (t-1)"]
[{"$f":"CONCATENATE(\"Publicado en el Diario El Peruano el día \",TEXT(DATE(YEAR(G6),MONTH(G6)+1,DAY(G6)),\"dd/mm/yyyy\"))","v":"Publicado en el Diario El Peruano el día 01/04/2013"},null,null,110.89,null,{"$f":"CONCATENATE(\"Publicado en el Diario El Peruano el día \",TEXT(DATE(YEAR(H6),MONTH(H6)+1,DAY(H6)),\"dd/mm/yyyy\"))","v":"Publicado en el Diario El Peruano el día 01/03/2013"},null,null,null,109.99]
[]
[]
[{"$f":"CONCATENATE(\"IPC correspondiente a \",TEXT(DATE(YEAR(G6),MONTH(G6),DAY(G6)),\"mmmm-yyyy\"))","v":"IPC correspondiente a marzo-2013"},null,null,null,null,{"$f":"CONCATENATE(\"IPC correspondiente a \",TEXT(DATE(YEAR(H6),MONTH(H6),DAY(H6)),\"mmmm-yyyy\"))","v":"IPC correspondiente a febrero-2013"}]

{"sheet":"COMBUSTIBLES","index":5,"n_rows":395,"n_cols":12,"rows_kept":395,"cut":false,"hidden":false,"merged":[]}
["INDICADORES (2): COMBUSTIBLES"]
[null,null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/abril/2013"}]
[]
["Mes t-1",{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2013-03-01"},"Precios Petroperú",null,"Precios OSINERGMIN",null,"Menor Precio",null,"Impuesto Selectivo al Consumo (ISC)",null,"Menor Precio + ISC"]
["Sistema","Punto de venta","Diesel B2 (S/./gl)","Residual 6 (S/./gl)","Diesel B2 (S/./gl)","Residual 6 (S/./gl)","Diesel B2 (S/./gl)","Residual 6 (S/./gl)","ISC Diesel 2 (S/./Galón)","ISC Residual 6 (S/./Galón)","Diesel B2 (S/./gl)","Residual 6 (S/./gl)"]
["SEIN","Lima (Callao)",{"$f":"F101","v":9.42},{"$f":"F60","v":6.54},{"$f":"F244","v":8.76},6.38,{"$f":"MIN(E6,C6)","v":8.76},{"$f":"MIN(F6,D6)","v":6.38},{"$f":"I101","v":1.01},{"$f":"I60","v":0.39},{"$f":"+G6+I6","v":9.77},6.77]
["Electronorte","Callao",{"$f":"F147","v":9.34},null,null,null,{"$f":"C7","v":9.34},null,{"$f":"I147","v":1.2},null,10.54]
["Electro Oriente","Iquitos",{"$f":"F149","v":9.84},{"$f":"F150","v":7.42},null,null,{"$f":"C8","v":9.84},{"$f":"D8","v":7.42},null,null,9.84,7.42]
["Hidrandina, Seal","Callao",{"$f":"F147","v":9.34},null,null,null,{"$f":"C9","v":9.34},null,{"$f":"I147","v":1.2},null,10.54]
["Electro Sur Este","Cusco",{"$f":"F148","v":10.06},null,null,null,{"$f":"C10","v":10.06},null,{"$f":"I148","v":1.01},null,11.07]
[]
[null,null,null,null,"Precios OSINERGMIN"]
[null,null,null,"Punto de venta","Carbón (US$/tn)","Gas Natural (US$/MMBtu)","TC (S/./US$)","Carbón (S/./tn)","Gas Natural (S/./MMBtu)","DP (Potencia Dual)"]
[null,null,null,"Lima (Callao)",{"$f":"G294","v":101.41},{"$f":"G345","v":2.5316999999999998},{"$f":"'ALUMINIO-COBRE-TC-IPM'!F99","v":2.589},{"$f":"ROUND(E14*G14,3)","v":262.55},{"$f":"ROUND(F14*G14,3)","v":6.5549999999999997},{"$f":"G395","v":550.20399999999995}]
[]
[null,null,null,null,"PRECIOS DE PETROPERÚ"]
[null,null,null,{"$f":"CONCATENATE(\"Última Lista de Precios del mes anterior y disponible al día \",TEXT(IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)+1),Historico!P5-2),\"dd/mm/yyyy\"))","v":"Última Lista de Precios del mes anterior y disponible al día 02/04/2013"}]
[null,null,null,"http://www.petroperu.com.pe/portalweb/Main.asp?Seccion=4"]
[]
[null,null,null,"Lista de Precios de Combustibles ==>",null,null,"2013-03-27"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Precios Netos Petroperú",null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)",null,null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Petróleo Industrial N° 6 ",6.54,null,"Petróleo Industrial N° 6 ",0.39]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Addendum 1",null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)",null,null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Diesel B5 \nS-50",9.42,null,"Diesel B5 \nS-50",1.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Addendum 4",null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)",null,null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Diesel B5 G.E.",9.34,null,"Diesel B5 G.E.",1.2]
[null,null,49,"Cusco","Diesel B5 \nS-50 G.E.",10.06,null,"Diesel B5 \nS-50 G.E.",1.01]
[null,null,63,"Iquitos","Diesel B5 G.E.",9.84]
[null,null,63,"Iquitos","Petróleo Industrial 6 G.E.",7.42]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"PRECIOS DE OSINERGMIN"]
[null,null,null,"Última lista de precios del mes anterior"]
[null,null,null,"http://www2.osinerg.gob.pe/PreciosReferencia/TarPreciosReferencia_2013.html"]
[]
[null,null,null,"Precios de Referencia para Tarifas en Barra ==>",null,null,null,"2013-03-01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Precio de Referencia Ponderado de Combustible (Soles/galón)"]
[null,null,null,null,"Plantas","Diesel B5 (Soles/Galón)","Residual 6 (Soles/Galón)"]
[null,null,null,null,"Callao",8.76,6.38]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Precio de Referencia de carbón"]
[null,null,null,null,null,null,"Promedio (US$/tn)"]
[null,null,null,null,"PPI Eq. PCI Estándar",null,101.41]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Precio de Gas Natural"]
[null,null,null,null,null,null,"Valor (US$/MMBtu)"]
[null,null,null,null,"PGN",null,2.5316999999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Potencia Efectiva de Unidades Duales (DP)"]
[null,null,null,null,null,null,"Valor (MW)","Anterior"]
[null,null,null,null,"DP",null,550.20399999999995,225.54]

{"sheet":"TA_VAD","index":6,"n_rows":97,"n_cols":7,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["INDICADORES (3): TASAS ARANCELARIAS DEL VAD Y LA CONEXIÓN"]
[]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/abril/2013"}]
[]
[]
[null,"TASAS ARANCELARIAS"]
[]
[null,"http://www.aduanet.gob.pe/itarancel/arancelS01Alias"]
[]
[null,null,"PARTIDA","Valor actual","Codigo"]
[null,"(1) VAD","8471.30.00.00",0,8471300000]
[null,"(2) VAD","8504.21.90.00",0,8504219000]
[null,"(3) VAD","8517.11.00.00",0,8517110000]
[null,"(4) VAD","8535.30.00.00",0,8535300000]
[null,"(5) VAD","8539.32.00.00",0.06,8539320000]
[null,"(6) VAD","8704.21.10.10",0,8704211010]
[null,"(7) VAD","9028.30.10.00",0,9028301000]
[null,"(8) Cobre","7413.00.00.00",0,7413000000]
[null,"(9) Aluminio","7614.90.00.00",0,7614900000]
[null,"(10) Conexión 1","9028.30.90.00",0,9028309000]
[null,"(11) Conexión 2","8535.30.00.00",{"$f":"D14","v":0},8535300000]
[]
[{"$f":"+CONCATENATE(\"Partida \",B11,\": \",C11)","v":"Partida (1) VAD: 8471.30.00.00"},null,null,null,null,null,{"$f":"+CONCATENATE(\"Partida \",B12,\": \",C12)","v":"Partida (2) VAD: 8504.21.90.00"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+CONCATENATE(\"Partida \",B13,\": \",C13)","v":"Partida (3) VAD: 8517.11.00.00"},null,null,null,null,null,{"$f":"+CONCATENATE(\"Partida \",B14,\": \",C14)","v":"Partida (4) VAD: 8535.30.00.00"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+CONCATENATE(\"Partida \",B15,\": \",C15)","v":"Partida (5) VAD: 8539.32.00.00"},null,null,null,null,null,{"$f":"+CONCATENATE(\"Partida \",B16,\": \",C16)","v":"Partida (6) VAD: 8704.21.10.10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+CONCATENATE(\"Partida \",B17,\": \",C17)","v":"Partida (7) VAD: 9028.30.10.00"},null,null,null,null,null,{"$f":"+CONCATENATE(\"Partida \",B18,\": \",C18)","v":"Partida (8) Cobre: 7413.00.00.00"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+CONCATENATE(\"Partida \",B19,\": \",C19)","v":"Partida (9) Aluminio: 7614.90.00.00"},null,null,null,null,null,{"$f":"+CONCATENATE(\"Partida \",B20,\": \",C20)","v":"Partida (10) Conexión 1: 9028.30.90.00"}]

{"sheet":"ALUMINIO","index":7,"n_rows":125,"n_cols":2,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
["ALUMINIO"]
["Promedio del Precio del Aluminio de las últimas 52 semanas terminando en la cuarta semana de dos meses antes de la aplicación (US$/tn)"]
["Fuente: Revista Platts Metals week (LME HG Cash Week Avg)"]
[]
["Puede cambiar el orden del mes (ascendente/descendente)"]
["Insertar dos celdas en A9:B9 (hacia abajo) y registrar datos"]
[]
["Fecha del viernes","Week Avg Precio del Aluminio (US$/tn)"]
["2010-12-03",2287.9499999999998]
["2010-12-10",2312.4499999999998]
["2010-12-17",2307.1999999999998]
["2010-12-24",2394.15]
["2010-12-31",2448.1669999999999]
["2011-01-07",2469.5630000000001]
["2011-01-14",2474]
["2011-01-21",2418]
["2011-01-28",2392.4]
["2011-02-04",2514.75]
["2011-02-11",2517.9]
["2011-02-18",2485.0500000000002]
["2011-02-25",2503.5]
["2011-03-04",2566.6999999999998]
["2011-03-11",2543.3000000000002]
["2011-03-18",2484.65]
["2011-03-25",2577.75]
["2011-04-01",2591.75]
["2011-04-08",2631.95]
["2011-04-15",2635.4]
["2011-04-22",2690.875]
["2011-04-29",2743.9169999999999]
["2011-05-06",2695.8130000000001]
["2011-05-13",2627.1]
["2011-05-20",2524.4499999999998]
["2011-05-27",2528.8000000000002]
["2011-06-03",2635.5]
["2011-06-10",2633.15]
["2011-06-17",2549.4]
["2011-06-24",2491.75]
["2011-07-01",2486.3000000000002]
["2011-07-08",2507.1999999999998]
["2011-07-15",2454.25]
["2011-07-22",2492.35]
["2011-07-29",2597.75]
["2011-08-05",2515.0500000000002]
["2011-08-12",2389.85]
["2011-08-19",2342]
["2011-08-26",2326.0500000000002]
["2011-09-02",2390.8130000000001]
["2011-09-09",2354.4]
["2011-09-16",2337.25]
["2011-09-23",2254.8000000000002]
["2011-09-30",2197.1999999999998]
["2011-10-07",2146.0500000000002]
["2011-10-14",2184.1]
["2011-10-21",2153.6999999999998]
["2011-10-28",2200.6]
["2011-11-04",2126.9]
["2011-11-11",2109.1]
["2011-11-18",2105.4499999999998]
["2011-11-25",2023]
["2011-12-02",2043.25]
["2011-12-09",2087.15]
["2011-12-16",2001.6]
["2011-12-23",1965.4]
["2011-12-30",1972]
["2012-01-06",2020]
["2012-01-13",2120]
["2012-01-20",2166.1]
["2012-01-27",2208.4499999999998]
["2012-02-03",2209.15]
["2012-02-10",2206.9]
["2012-02-17",2157.5500000000002]
["2012-02-24",2199.65]
["2012-03-02",2291.9]
["2012-03-09",2194.5]
["2012-03-16",2193.4]
["2012-03-23",2176.25]
["2012-03-30",2122.5]
["2012-04-06",2071.125]
["2012-04-13",2050.3130000000001]
["2012-04-20",2029.1]
["2012-04-27",2037.75]
["2012-05-04",2056.65]
["2012-05-11",2001.875]
["2012-05-18",1991.55]
["2012-05-25",1984.5]
["2012-06-01",1965.3]
["2012-06-08",1943.25]
["2012-06-15",1926.25]
["2012-06-22",1860.85]
["2012-06-29",1820.75]
["2012-07-06",1901.75]
["2012-07-13",1866.9]
["2012-07-20",1884.2]
["2012-07-27",1849.3]
["2012-08-03",1836.85]
["2012-08-10",1852.9]
["2012-08-17",1808.65]
["2012-08-24",1836]
["2012-08-31",1867.8130000000001]
["2012-09-07",1936.95]
["2012-09-14",2084.3000000000002]
["2012-09-21",2125.3000000000002]
["2012-09-28",2067.4]
["2012-10-05",2083.25]
["2012-10-12",2009.05]
["2012-10-19",1952]
["2012-10-26",1912.15]
["2012-11-02",1896.95]
["2012-11-09",1891.4]
["2012-11-16",1938.25]
["2012-11-23",1930.35]
["2012-11-30",2019.05]
["2012-12-07",2095.6]
["2012-12-14",2123.9499999999998]
["2012-12-21",2076.65]
["2012-12-28",2039.6669999999999]
["2013-01-04",2074.1880000000001]
["2013-01-11",2048.75]
["2013-01-18",2015.95]
["2013-01-25",2025.15]
["2013-02-01",2035.8]
["2013-02-08",2068.9]
["2013-02-15",2091.9]
["2013-02-22",2059.4499999999998]

{"sheet":"COBRE","index":8,"n_rows":202,"n_cols":4,"rows_kept":202,"cut":false,"hidden":true,"merged":[]}
["COBRE"]
[null,"Promedio del Precio del Cobre de los últimos doce meses hasta dos meses antes de la aplicación (c.US$/lb)"]
[null,null,null,"www.bcrp.gob.pe/docs/Estadisticas/Cuadros-Estadisticos/NC_058.xls"]
[null,null,null,"Fuente BCRP (Nota Semanal - Cuadro 58)"]
["Puede cambiar el orden del mes (ascendente/descendente)"]
["Insertar dos celdas en A9:B9 (hacia abajo) y registrar datos"]
[]
["Mes","Precio del Cobre (c.US$/lb.) - LME"]
["1997-01-01",110.45]
["1997-02-01",109.13]
["1997-03-01",109.83]
["1997-04-01",108.46]
["1997-05-01",114.22]
["1997-06-01",118.51]
["1997-07-01",111.15]
["1997-08-01",102.11]
["1997-09-01",95.59]
["1997-10-01",93.09]
["1997-11-01",86.93]
["1997-12-01",79.91]
["1998-01-01",76.5]
["1998-02-01",75.510000000000005]
["1998-03-01",79.290000000000006]
["1998-04-01",81.69]
["1998-05-01",78.59]
["1998-06-01",75.319999999999993]
["1998-07-01",74.92]
["1998-08-01",73.52]
["1998-09-01",74.739999999999995]
["1998-10-01",71.959999999999994]
["1998-11-01",71.39]
["1998-12-01",66.84]
["1999-01-01",64.92]
["1999-02-01",63.99]
["1999-03-01",62.52]
["1999-04-01",66.5]
["1999-05-01",68.540000000000006]
["1999-06-01",64.260000000000005]
["1999-07-01",74.39]
["1999-08-01",74.73]
["1999-09-01",79.39]
["1999-10-01",78.23]
["1999-11-01",78.36]
["1999-12-01",80.05]
["2000-01-01",83.64]
["2000-02-01",81.680000000000007]
["2000-03-01",78.900000000000006]
["2000-04-01",76.150000000000006]
["2000-05-01",80.989999999999995]
["2000-06-01",79.510000000000005]
["2000-07-01",81.47]
["2000-08-01",84.18]
["2000-09-01",88.92]
["2000-10-01",86.12]
["2000-11-01",81.42]
["2000-12-01",83.84]
["2001-01-01",81.08]
["2001-02-01",80.09]
["2001-03-01",78.87]
["2001-04-01",75.540000000000006]
["2001-05-01",76.319999999999993]
["2001-06-01",72.959999999999994]
["2001-07-01",69.180000000000007]
["2001-08-01",66.430000000000007]
["2001-09-01",64.7]
["2001-10-01",62.47]
["2001-11-01",64.760000000000005]
["2001-12-01",66.760000000000005]
["2002-01-01",68.22]
["2002-02-01",70.849999999999994]
["2002-03-01",72.8]
["2002-04-01",72.14]
["2002-05-01",72.38]
["2002-06-01",74.73]
["2002-07-01",72.099999999999994]
["2002-08-01",67.11]
["2002-09-01",67.069999999999993]
["2002-10-01",67.3]
["2002-11-01",71.77]
["2002-12-01",72.38]
["2003-01-01",74.739999999999995]
["2003-02-01",76.38]
["2003-03-01",75.25]
["2003-04-01",72.010000000000005]
["2003-05-01",74.760000000000005]
["2003-06-01",76.5]
["2003-07-01",77.56]
["2003-08-01",79.84]
["2003-09-01",81.17]
["2003-10-01",87.11]
["2003-11-01",93.23]
["2003-12-01",99.85]
["2004-01-01",109.93]
["2004-02-01",125.17]
["2004-03-01",136.47]
["2004-04-01",133.75]
["2004-05-01",123.99]
["2004-06-01",121.87]
["2004-07-01",127.39]
["2004-08-01",129.1]
["2004-09-01",131.31]
["2004-10-01",136.63]
["2004-11-01",141.65]
["2004-12-01",142.68]
["2005-01-01",143.79]
["2005-02-01",147.59]
["2005-03-01",153.30000000000001]
["2005-04-01",153.97]
["2005-05-01",147.38]
["2005-06-01",159.85]
["2005-07-01",164.01]
["2005-08-01",172.26]
["2005-09-01",174.99]
["2005-10-01",184.15]
["2005-11-01",193.65]
["2005-12-01",207.6]
["2006-01-01",214.75]
["2006-02-01",226]
["2006-03-01",231.46]
["2006-04-01",289.74]
["2006-05-01",365.48]
["2006-06-01",326.48]
["2006-07-01",349.81]
["2006-08-01",349.07]
["2006-09-01",344.84]
["2006-10-01",340.21]
["2006-11-01",318.83999999999997]
["2006-12-01",302.77999999999997]
["2007-01-01",257.17]
["2007-02-01",257.93]
["2007-03-01",292.68]
["2007-04-01",352.28]
["2007-05-01",348.46]
["2007-06-01",339.1]
["2007-07-01",361.69]
["2007-08-01",340.81]
["2007-09-01",346.95]
["2007-10-01",363.26]
["2007-11-01",316]
["2007-12-01",298.81]
["2008-01-01",320.27999999999997]
["2008-02-01",357.78]
["2008-03-01",382.8]
["2008-04-01",393.94]
["2008-05-01",380.24]
["2008-06-01",374.69]
["2008-07-01",381.53]
["2008-08-01",346.74]
["2008-09-01",317.10000000000002]
["2008-10-01",223.43]
["2008-11-01",169.24]
["2008-12-01",138.88999999999999]
["2009-01-01",146.09]
["2009-02-01",150.35]
["2009-03-01",170.09]
["2009-04-01",199.88]
["2009-05-01",207.23]
["2009-06-01",227.43]
["2009-07-01",236.57]
["2009-08-01",280.35000000000002]
["2009-09-01",281.07]
["2009-10-01",285.22000000000003]
["2009-11-01",302.8]
["2009-12-01",322.10000000000002]
["2010-01-01",334.95]
["2010-02-01",310.63]
["2010-03-01",338.51]
["2010-04-01",351.87]
["2010-05-01",311.60000000000002]
["2010-06-01",294.8]
["2010-07-01",305.51]
["2010-08-01",330.4]
["2010-09-01",349.69]
["2010-10-01",376.14]
["2010-11-01",384.19]
["2010-12-01",415.87]
["2011-01-01",433.84]
["2011-02-01",447.59]
["2011-03-01",432.3]
["2011-04-01",430.15]
["2011-05-01",405.41]
["2011-06-01",410.29]
["2011-07-01",436.32]
["2011-08-01",410.2]
["2011-09-01",377.15]
["2011-10-01",333.28]
["2011-11-01",342.54]
["2011-12-01",343.31]
["2012-01-01",363.84]
["2012-02-01",382.05]
["2012-03-01",383.61]
["2012-04-01",375.11]
["2012-05-01",359.98]
["2012-06-01",336.33]
["2012-07-01",344.25]
["2012-08-01",340.07]
["2012-09-01",365.98]
["2012-10-01",366.03]
["2012-11-01",349]
["2012-12-01",360.39]
["2013-01-01",365.11]
["2013-02-01",366.07]

{"sheet":"TIPO DE CAMBIO","index":9,"n_rows":203,"n_cols":4,"rows_kept":203,"cut":false,"hidden":true,"merged":[]}
["TIPO DE CAMBIO"]
[null,null,null,"Tipo de Cambio Venta al último día hábil del mes anterior (S/./US$)"]
[null,null,null,"http://www.sbs.gob.pe/app/stats/tc-cv.asp"]
[]
["No cambiar el orden del mes (dejar en ascendente)"]
["Registrar datos en la última fila (último día del mes)"]
[]
["Mes","Dólar de N.A. - Venta (S/.)"]
["1992-12-31",1.64]
["1997-02-28",2.6480000000000001]
["1997-03-31",2.66]
["1997-04-28",2.6680000000000001]
["1997-05-30",2.669]
["1997-06-30",2.6560000000000001]
["1997-07-31",2.6579999999999999]
["1997-08-29",2.6579999999999999]
["1997-09-30",2.6539999999999999]
["1997-10-31",2.7160000000000002]
["1997-11-28",2.7229999999999999]
["1997-12-31",2.73]
["1998-01-30",2.7730000000000001]
["1998-02-27",2.8130000000000002]
["1998-03-31",2.81]
["1998-04-30",2.8279999999999998]
["1998-05-29",2.863]
["1998-06-30",2.931]
["1998-07-31",2.9319999999999999]
["1998-08-31",3.0230000000000001]
["1998-09-30",3.04]
["1998-10-30",3.0720000000000001]
["1998-11-30",3.1139999999999999]
["1998-12-31",3.1589999999999998]
["1999-01-29",3.3580000000000001]
["1999-02-26",3.4430000000000001]
["1999-03-31",3.3380000000000001]
["1999-04-30",3.34]
["1999-05-31",3.3359999999999999]
["1999-06-30",3.3370000000000002]
["1999-07-30",3.3380000000000001]
["1999-08-31",3.3849999999999998]
["1999-09-30",3.4630000000000001]
["1999-10-29",3.4929999999999999]
["1999-11-30",3.49]
["1999-12-31",3.512]
["2000-01-31",3.492]
["2000-02-29",3.4529999999999998]
["2000-03-31",3.488]
["2000-04-28",3.4790000000000001]
["2000-05-31",3.5070000000000001]
["2000-06-30",3.492]
["2000-07-31",3.476]
["2000-08-31",3.4740000000000002]
["2000-09-29",3.51]
["2000-10-31",3.5150000000000001]
["2000-11-30",3.5310000000000001]
["2000-12-29",3.5270000000000001]
["2001-01-31",3.536]
["2001-02-28",3.524]
["2001-03-30",3.5249999999999999]
["2001-04-30",3.589]
["2001-05-31",3.6230000000000002]
["2001-06-28",3.5139999999999998]
["2001-07-31",3.488]
["2001-08-31",3.4830000000000001]
["2001-09-28",3.484]
["2001-10-31",3.4430000000000001]
["2001-11-30",3.4350000000000001]
["2001-12-31",3.4460000000000002]
["2002-01-31",3.4780000000000002]
["2002-02-28",3.4710000000000001]
["2002-03-27",3.4460000000000002]
["2002-04-30",3.4350000000000001]
["2002-05-31",3.4620000000000002]
["2002-06-28",3.5110000000000001]
["2002-07-31",3.55]
["2002-08-29",3.6150000000000002]
["2002-09-30",3.6440000000000001]
["2002-10-31",3.6019999999999999]
["2002-11-29",3.51]
["2002-12-31",3.5150000000000001]
["2003-01-31",3.484]
["2003-02-28",3.4809999999999999]
["2003-03-31",3.4750000000000001]
["2003-04-30",3.4630000000000001]
["2003-05-30",3.496]
["2003-06-30",3.472]
["2003-07-31",3.4729999999999999]
["2003-08-29",3.4809999999999999]
["2003-09-30",3.4830000000000001]
["2003-10-31",3.4729999999999999]
["2003-11-28",3.4809999999999999]
["2003-12-31",3.464]
["2004-01-30",3.5]
["2004-02-27",3.4729999999999999]
["2004-03-31",3.4609999999999999]
["2004-04-30",3.484]
["2004-05-31",3.4889999999999999]
["2004-06-30",3.472]
["2004-07-30",3.4220000000000002]
["2004-08-31",3.3580000000000001]
["2004-09-30",3.3420000000000001]
["2004-10-29",3.3250000000000002]
["2004-11-30",3.306]
["2004-12-31",3.2829999999999999]
["2005-01-31",3.2639999999999998]
["2005-02-28",3.2589999999999999]
["2005-03-31",3.2629999999999999]
["2005-04-29",3.258]
["2005-05-31",3.2549999999999999]
["2005-06-30",3.254]
["2005-07-27",3.2549999999999999]
["2005-08-31",3.286]
["2005-09-30",3.3450000000000002]
["2005-10-31",3.38]
["2005-11-30",3.4119999999999999]
["2005-12-30",3.431]
["2006-01-31",3.3140000000000001]
["2006-02-28",3.2930000000000001]
["2006-03-31",3.3580000000000001]
["2006-04-28",3.3119999999999998]
["2006-05-31",3.2930000000000001]
["2006-06-30",3.26]
["2006-07-31",3.242]
["2006-08-31",3.2410000000000001]
["2006-09-29",3.25]
["2006-10-31",3.2160000000000002]
["2006-11-30",3.2229999999999999]
["2006-12-29",3.1970000000000001]
["2007-01-31",3.1989999999999998]
["2007-02-28",3.19]
["2007-03-30",3.1840000000000002]
["2007-04-30",3.1720000000000002]
["2007-05-31",3.1749999999999998]
["2007-06-28",3.169]
["2007-07-31",3.161]
["2007-08-31",3.1629999999999998]
["2007-09-28",3.0870000000000002]
["2007-10-31",2.9980000000000002]
["2007-11-30",3]
["2007-12-31",2.9969999999999999]
["2008-01-31",2.9340000000000002]
["2008-02-29",2.887]
["2008-03-31",2.746]
["2008-04-30",2.851]
["2008-05-30",2.8450000000000002]
["2008-06-30",2.9670000000000001]
["2008-07-31",2.8159999999999998]
["2008-08-29",2.9529999999999998]
["2008-09-30",2.9769999999999999]
["2008-10-31",3.09]
["2008-11-28",3.0960000000000001]
["2008-12-31",3.1419999999999999]
["2009-01-30",3.1739999999999999]
["2009-02-27",3.2509999999999999]
["2009-03-31",3.161]
["2009-04-30",2.9950000000000001]
["2009-05-29",2.9950000000000001]
["2009-06-30",3.0110000000000001]
["2009-07-31",2.9870000000000001]
["2009-08-31",2.948]
["2009-09-30",2.8849999999999998]
["2009-10-30",2.9060000000000001]
["2009-11-30",2.8809999999999998]
["2009-12-30",2.891]
["2010-01-29",2.8570000000000002]
["2010-02-26",2.8490000000000002]
["2010-03-31",2.8420000000000001]
["2010-04-30",2.8490000000000002]
["2010-05-31",2.8450000000000002]
["2010-06-30",2.827]
["2010-07-27",2.8239999999999998]
["2010-08-31",2.798]
["2010-09-30",2.7879999999999998]
["2010-10-29",2.798]
["2010-11-30",2.8319999999999999]
["2010-12-30",2.8090000000000002]
["2011-01-31",2.7730000000000001]
["2011-02-28",2.7749999999999999]
["2011-03-31",2.8050000000000002]
["2011-04-29",2.8210000000000002]
["2011-05-31",2.7669999999999999]
["2011-06-30",2.75]
["2011-07-27",2.738]
["2011-08-31",2.7269999999999999]
["2011-09-30",2.7730000000000001]
["2011-10-28",2.7080000000000002]
["2011-11-30",2.7]
["2011-12-29",2.6970000000000001]
["2012-01-31",2.6909999999999998]
["2012-02-29",2.6779999999999999]
["2012-03-30",2.6680000000000001]
["2012-04-27",2.641]
["2012-05-31",2.71]
["2012-06-28",2.6709999999999998]
["2012-07-31",2.629]
["2012-08-29",2.61]
["2012-09-28",2.5979999999999999]
["2012-10-31",2.5920000000000001]
["2012-11-30",2.5790000000000002]
["2012-12-28",2.5510000000000002]
["2013-01-31",2.5779999999999998]
["2013-02-28",2.5870000000000002]
["2013-03-27",2.589]

{"sheet":"IPM","index":10,"n_rows":275,"n_cols":9,"rows_kept":275,"cut":false,"hidden":true,"merged":[]}
["ÍNDICE DE PRECIOS AL POR MAYOR (IPM)"]
[null,null,null,"Último Índice de Precios al por Mayor (IPM) publicado el primer día del mes en el Diario El Peruano"]
[null,null,null,"http://www.elperuano.pe/PublicacionNLB/normaslegales/wfrmNormasBuscar.aspx"]
[]
["Puede cambiar el orden del mes (ascendente/descendente)"]
["Insertar dos celdas en A9:B9 (hacia abajo) y registrar datos"]
[]
["Mes","IPM (Base Año 1994 = 100.00)"]
["1991-01-01",27.204336999999999,null,{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR('ALUMINIO-COBRE-TC-IPM'!G6),MONTH('ALUMINIO-COBRE-TC-IPM'!G6),DAY('ALUMINIO-COBRE-TC-IPM'!G6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a marzo-2013"},null,null,null,null,{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR('ALUMINIO-COBRE-TC-IPM'!H6),MONTH('ALUMINIO-COBRE-TC-IPM'!H6),DAY('ALUMINIO-COBRE-TC-IPM'!H6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a febrero-2013"}]
["1991-02-01",28.565149000000002]
["1991-03-01",29.407586999999999]
["1991-04-01",30.260984000000001]
["1991-05-01",33.432406999999998]
["1991-06-01",36.312347000000003]
["1991-07-01",38.151263]
["1991-08-01",39.715871999999997]
["1991-09-01",40.683554999999998]
["1991-10-01",42.696108000000002]
["1991-11-01",45.488365000000002]
["1991-12-01",46.929101000000003]
["1992-01-01",47.797642000000003]
["1992-02-01",48.403393999999999]
["1992-03-01",50.082481000000001]
["1992-04-01",51.354438999999999]
["1992-05-01",54.069595]
["1992-06-01",55.422823999999999]
["1992-07-01",57.068302000000003]
["1992-08-01",59.364068000000003]
["1992-09-01",61.219405000000002]
["1992-10-01",65.699246000000002]
["1992-11-01",68.744951999999998]
["1992-12-01",70.610409000000004]
["1993-01-01",72.661672999999993]
["1993-02-01",74.578373999999997]
["1993-03-01",77.295974000000001]
["1993-04-01",80.481316000000007]
["1993-05-01",83.164585000000002]
["1993-06-01",84.745345999999998]
["1993-07-01",86.197418999999996]
["1993-08-01",88.099583999999993]
["1993-09-01",90.282540999999995]
["1993-10-01",92.092088000000004]
["1993-11-01",93.602716000000001]
["1993-12-01",94.672905999999998]
["1994-01-01",95.185545000000005]
["1994-02-01",95.611951000000005]
["1994-03-01",96.603312000000003]
["1994-04-01",97.590287000000004]
["1994-05-01",97.905286000000004]
["1994-06-01",98.504959999999997]
["1994-07-01",99.506546999999998]
["1994-08-01",102.28174799999999]
["1994-09-01",103.876121]
["1994-10-01",103.958202]
["1994-11-01",104.346166]
["1994-12-01",104.629874]
["1995-01-01",105.891564]
["1995-02-01",107.217798]
["1995-03-01",108.442131]
["1995-04-01",109.53962199999999]
["1995-05-01",110.175927]
["1995-06-01",110.66384600000001]
["1995-07-01",110.745822]
["1995-08-01",111.48958]
["1995-09-01",112.028637]
["1995-10-01",112.69989200000001]
["1995-11-01",113.517385]
["1995-12-01",113.83984]
["1996-01-01",115.128483]
["1996-02-01",116.691822]
["1996-03-01",117.40016900000001]
["1996-04-01",117.982074]
["1996-05-01",119.114559]
["1996-06-01",120.281499]
["1996-07-01",121.390615]
["1996-08-01",122.331496]
["1996-09-01",123.410872]
["1996-10-01",124.859358]
["1996-11-01",126.07213400000001]
["1996-12-01",126.76293800000001]
["1997-01-01",127.23995600000001]
["1997-02-01",127.25251]
["1997-03-01",127.444968]
["1997-04-01",127.8279]
["1997-05-01",129.096149]
["1997-06-01",129.992841]
["1997-07-01",130.381496]
["1997-08-01",130.640334]
["1997-09-01",131.07656]
["1997-10-01",131.520014]
["1997-11-01",132.577934]
["1997-12-01",133.143337]
["1998-01-01",134.85415599999999]
["1998-02-01",136.09726800000001]
["1998-03-01",137.681837]
["1998-04-01",138.10240899999999]
["1998-05-01",138.59106399999999]
["1998-06-01",138.98554300000001]
["1998-07-01",140.06035700000001]
["1998-08-01",140.89734200000001]
["1998-09-01",141.534401]
["1998-10-01",141.61561800000001]
["1998-11-01",141.69412299999999]
["1998-12-01",141.759095]
["1999-01-01",141.940326]
["1999-02-01",143.57292899999999]
["1999-03-01",144.48876999999999]
["1999-04-01",145.32480699999999]
["1999-05-01",145.583912]
["1999-06-01",145.75104099999999]
["1999-07-01",146.56931900000001]
["1999-08-01",146.74161699999999]
["1999-09-01",147.43289999999999]
["1999-10-01",148.18231]
["1999-11-01",148.92269899999999]
["1999-12-01",149.52781200000001]
["2000-01-01",149.650497]
["2000-02-01",150.19070300000001]
["2000-03-01",150.762653]
["2000-04-01",151.43930700000001]
["2000-05-01",151.65664000000001]
["2000-06-01",151.90302299999999]
["2000-07-01",152.796325]
["2000-08-01",152.829489]
["2000-09-01",153.93557200000001]
["2000-10-01",154.45267999999999]
["2000-11-01",155.11963600000001]
["2000-12-01",155.265783]
["2001-01-01",155.444998]
["2001-02-01",155.812927]
["2001-03-01",155.90321299999999]
["2001-04-01",155.71078199999999]
["2001-05-01",155.80364700000001]
["2001-06-01",155.630042]
["2001-07-01",154.63502099999999]
["2001-08-01",154.085489]
["2001-09-01",154.390705]
["2001-10-01",153.45370500000001]
["2001-11-01",152.62351100000001]
["2001-12-01",151.871747]
["2002-01-01",151.59918200000001]
["2002-02-01",150.929564]
["2002-03-01",151.11195900000001]
["2002-04-01",152.12106700000001]
["2002-05-01",152.14252500000001]
["2002-06-01",152.10195899999999]
["2002-07-01",152.98878300000001]
["2002-08-01",153.276826]
["2002-09-01",154.686014]
["2002-10-01",155.490183]
["2002-11-01",155.075785]
["2002-12-01",154.41110599999999]
["2003-01-01",154.16106199999999]
["2003-02-01",154.83486600000001]
["2003-03-01",156.113192]
["2003-04-01",155.780901]
["2003-05-01",155.560078]
["2003-06-01",155.087684]
["2003-07-01",154.64266499999999]
["2003-08-01",154.88624200000001]
["2003-09-01",155.923529]
["2003-10-01",156.191326]
["2003-11-01",156.48914600000001]
["2003-12-01",157.50607199999999]
["2004-01-01",158.365409]
["2004-02-01",160.383658]
["2004-03-01",161.96397300000001]
["2004-04-01",162.93992299999999]
["2004-05-01",163.993424]
["2004-06-01",165.02131800000001]
["2004-07-01",165.372829]
["2004-08-01",165.07210499999999]
["2004-09-01",165.236458]
["2004-10-01",165.20360600000001]
["2004-11-01",165.78156799999999]
["2004-12-01",165.203249]
["2005-01-01",165.79050799999999]
["2005-02-01",165.21051600000001]
["2005-03-01",165.75707800000001]
["2005-04-01",165.95252099999999]
["2005-05-01",166.362855]
["2005-06-01",166.71721700000001]
["2005-07-01",166.78326000000001]
["2005-08-01",167.55681200000001]
["2005-09-01",168.797211]
["2005-10-01",169.731131]
["2005-11-01",169.64594700000001]
["2005-12-01",171.142562]
["2006-01-01",171.973343]
["2006-02-01",171.65258700000001]
["2006-03-01",172.30137199999999]
["2006-04-01",173.03645499999999]
["2006-05-01",172.670986]
["2006-06-01",172.895914]
["2006-07-01",172.73451]
["2006-08-01",173.07539399999999]
["2006-09-01",173.33589699999999]
["2006-10-01",173.44246799999999]
["2006-11-01",173.10045600000001]
["2006-12-01",173.426072]
["2007-01-01",172.83315999999999]
["2007-02-01",172.001768]
["2007-03-01",172.71048999999999]
["2007-04-01",173.236546]
["2007-05-01",174.75791899999999]
["2007-06-01",176.95339000000001]
["2007-07-01",178.28922600000001]
["2007-08-01",179.44569100000001]
["2007-09-01",180.56939399999999]
["2007-10-01",180.77613400000001]
["2007-11-01",181.17791800000001]
["2007-12-01",182.505674]
["2008-01-01",183.00960000000001]
["2008-02-01",185.06487200000001]
["2008-03-01",186.57813100000001]
["2008-04-01",187.11032800000001]
["2008-05-01",189.333395]
["2008-06-01",192.538918]
["2008-07-01",194.64583099999999]
["2008-08-01",197.36101099999999]
["2008-09-01",199.794703]
["2008-10-01",200.42196000000001]
["2008-11-01",200.15443099999999]
["2008-12-01",198.54096000000001]
["2009-01-01",195.549204]
["2009-02-01",192.52205499999999]
["2009-03-01",191.563075]
["2009-04-01",190.21328299999999]
["2009-05-01",188.91842299999999]
["2009-06-01",188.201426]
["2009-07-01",188.29630499999999]
["2009-08-01",187.50471200000001]
["2009-09-01",187.393666]
["2009-10-01",187.69469900000001]
["2009-11-01",187.56803500000001]
["2009-12-01",188.507766]
["2010-01-01",190.04521]
["2010-02-01",190.174578]
["2010-03-01",190.67228900000001]
["2010-04-01",191.12164999999999]
["2010-05-01",192.662612]
["2010-06-01",192.86789899999999]
["2010-07-01",192.89202399999999]
["2010-08-01",193.59641300000001]
["2010-09-01",194.030925]
["2010-10-01",194.333797]
["2010-11-01",196.070278]
["2010-12-01",197.11757399999999]
["2011-01-01",199.037811]
["2011-02-01",200.30246500000001]
["2011-03-01",201.63776100000001]
["2011-04-01",203.876631]
["2011-05-01",204.490161]
["2011-06-01",205.11418900000001]
["2011-07-01",205.76800299999999]
["2011-08-01",206.68244799999999]
["2011-09-01",208.06940399999999]
["2011-10-01",208.51542000000001]
["2011-11-01",209.388972]
["2011-12-01",209.460556]
["2012-01-01",208.374177]
["2012-02-01",208.64102199999999]
["2012-03-01",209.909211]
["2012-04-01",210.15797499999999]
["2012-05-01",209.45281900000001]
["2012-06-01",209.308784]
["2012-07-01",207.550522]
["2012-08-01",208.04809]
["2012-09-01",208.88333900000001]
["2012-10-01",208.93420599999999]
["2012-11-01",208.463032]
["2012-12-01",208.22171800000001]
["2013-01-01",206.60590300000001]
["2013-02-01",206.762562]
["2013-03-01",207.34534099999999]

{"sheet":"Cálculo_Aluminio","index":11,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Mes","Semana","Unión","Fecha del viernes","Promedio semanal","Promedio de las últimas 52 semanas",null,"Dato Semanal","Semana"]
[{"$f":"IF(MONTH(D2)=MONTH(D3),A3,A3+1)","v":12},{"$f":"IF(MONTH(D2)=MONTH(D3),B3+1,1)","v":4},{"$f":"CONCATENATE(A2,B2)","v":"124"},{"$f":"+D3+7","v":"2013-02-22"},{"$f":"IF(ISNA(VLOOKUP(D2,ALUMINIO!$A:$B,2,FALSE)),L14,VLOOKUP(D2,ALUMINIO!$A:$B,2,FALSE))","v":2059.4499999999998},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Mes",1,2,3,4,5,"Total general"]
[12,3,"123","2013-02-15",{"$f":"IF(ISNA(VLOOKUP(D3,ALUMINIO!$A:$B,2,FALSE)),K14,VLOOKUP(D3,ALUMINIO!$A:$B,2,FALSE))","v":2091.9},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,1,{"$f":"VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$53,3,FALSE)","v":2291.9},{"$f":"VLOOKUP(CONCATENATE($H3,J$2),$C$2:$E$53,3,FALSE)","v":2194.5},2193.4,2176.25,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,M$2),$C$2:$E$53,3,FALSE)),I4,VLOOKUP(CONCATENATE($H3,M$2),$C$2:$E$53,3,FALSE))","v":2122.5},{"$f":"+SUM(I3:M3)","v":10978.55}]
[12,2,"122","2013-02-08",{"$f":"IF(ISNA(VLOOKUP(D4,ALUMINIO!$A:$B,2,FALSE)),J14,VLOOKUP(D4,ALUMINIO!$A:$B,2,FALSE))","v":2068.9},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,2,2071.125,2050.3130000000001,2029.1,2037.75,2056.65,10244.938]
[12,1,"121",{"$f":"'ALUMINIO-COBRE-TC-IPM'!D6+IF(TEXT('ALUMINIO-COBRE-TC-IPM'!D6,\"dddd\")={\"sábado\",\"domingo\"},IF(TEXT('ALUMINIO-COBRE-TC-IPM'!D6,\"dddd\")=\"sábado\",6,5),5-WEEKDAY('ALUMINIO-COBRE-TC-IPM'!D6)+1)","v":"2013-02-01"},{"$f":"IF(ISNA(VLOOKUP(D5,ALUMINIO!$A:$B,2,FALSE)),I14,VLOOKUP(D5,ALUMINIO!$A:$B,2,FALSE))","v":2035.8},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,3,2056.65,2001.875,1991.55,1984.5,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H5,M$2),$C$2:$E$53,3,FALSE)),I6,VLOOKUP(CONCATENATE($H5,M$2),$C$2:$E$53,3,FALSE))","v":1965.3},9999.875]
[11,4,"114",{"$f":"D5-7","v":"2013-01-25"},{"$f":"VLOOKUP(D6,ALUMINIO!$A:$B,2,FALSE)","v":2025.15},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,4,1965.3,1943.25,1926.25,1860.85,1820.75,9516.4]
[11,3,"113","2013-01-18",{"$f":"VLOOKUP(D7,ALUMINIO!$A:$B,2,FALSE)","v":2015.95},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,5,1901.75,1866.9,1884.2,1849.3,1836.85,9339]
[11,2,"112","2013-01-11",{"$f":"VLOOKUP(D8,ALUMINIO!$A:$B,2,FALSE)","v":2048.75},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,6,1836.85,1852.9,1808.65,1836,1867.8130000000001,9202.2129999999997]
[11,1,"111","2013-01-04",{"$f":"VLOOKUP(D9,ALUMINIO!$A:$B,2,FALSE)","v":2074.1880000000001},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,7,1936.95,2084.3000000000002,2125.3000000000002,2067.4,2083.25,10297.200000000001]
[10,4,"104","2012-12-28",{"$f":"VLOOKUP(D10,ALUMINIO!$A:$B,2,FALSE)","v":2039.6669999999999},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,8,2083.25,2009.05,1952,1912.15,1896.95,9853.4000000000015]
[10,3,"103","2012-12-21",{"$f":"VLOOKUP(D11,ALUMINIO!$A:$B,2,FALSE)","v":2076.65},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,9,1896.95,1891.4,1938.25,1930.35,2019.05,9676]
[10,2,"102","2012-12-14",{"$f":"VLOOKUP(D12,ALUMINIO!$A:$B,2,FALSE)","v":2123.9499999999998},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,10,2095.6,2123.9499999999998,2076.65,2039.6669999999999,2074.1880000000001,10410.054999999998]
[10,1,"101","2012-12-07",{"$f":"VLOOKUP(D13,ALUMINIO!$A:$B,2,FALSE)","v":2095.6},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,11,2074.1880000000001,2048.75,2015.95,2025.15,{"$f":"AVERAGE(M3:M12)+(L13-AVERAGE(L3:L12))*COVAR(M3:M12,L3:L12)/VARP(L3:L12)","v":2026.4809815419699},10190.518981541971]
[9,5,"95","2012-11-30",{"$f":"VLOOKUP(D14,ALUMINIO!$A:$B,2,FALSE)","v":2019.05},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,12,{"$f":"IF(ISNA(VLOOKUP(D50,ALUMINIO!A:B,2,FALSE)),M13*N52,VLOOKUP(D50,ALUMINIO!A:B,2,FALSE))","v":2176.25},{"$f":"IF(ISNA(VLOOKUP(D51,ALUMINIO!A:B,2,FALSE)),(AVERAGE(J3:J13)+(I14-AVERAGE(I3:I13))*COVAR(J3:J13,I3:I13)/VARP(I3:I13))*O52,VLOOKUP(D51,ALUMINIO!A:B,2,FALSE))","v":2193.4},{"$f":"IF(ISNA(VLOOKUP(D52,ALUMINIO!A:B,2,FALSE)),(AVERAGE(K3:K13)+(J14-AVERAGE(J3:J13))*COVAR(K3:K13,J3:J13)/VARP(J3:J13))*P52,VLOOKUP(D52,ALUMINIO!A:B,2,FALSE))","v":2194.5},{"$f":"IF(ISNA(VLOOKUP(D53,ALUMINIO!A:B,2,FALSE)),(AVERAGE(L3:L13)+(K14-AVERAGE(K3:K13))*COVAR(L3:L13,K3:K13)/VARP(K3:K13))*Q52,VLOOKUP(D53,ALUMINIO!A:B,2,FALSE))","v":2291.9},{"$f":"IF(ISNA(VLOOKUP(D54,ALUMINIO!A:B,2,FALSE)),(AVERAGE(M3:M13)+(L14-AVERAGE(L3:L13))*COVAR(M3:M13,L3:L13)/VARP(L3:L13))*R52,VLOOKUP(D54,ALUMINIO!A:B,2,FALSE))","v":2306.0356640159157},11162.085664015915]
[9,4,"94","2012-11-23",{"$f":"VLOOKUP(D15,ALUMINIO!$A:$B,2,FALSE)","v":1930.35},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Total general",{"$f":"SUM(I3:I14)","v":24386.762999999999},24260.588000000003,24135.800000000003,24011.267000000003,24075.817645557883,{"$f":"+SUM(I15:M15)","v":120870.2356455579}]
[9,3,"93","2012-11-16",{"$f":"VLOOKUP(D16,ALUMINIO!$A:$B,2,FALSE)","v":1938.25},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[9,2,"92","2012-11-09",{"$f":"VLOOKUP(D17,ALUMINIO!$A:$B,2,FALSE)","v":1891.4},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[9,1,"91","2012-11-02",{"$f":"VLOOKUP(D18,ALUMINIO!$A:$B,2,FALSE)","v":1896.95},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Predicción iterada","Semana"]
[8,4,"84","2012-10-26",{"$f":"VLOOKUP(D19,ALUMINIO!$A:$B,2,FALSE)","v":1912.15},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Mes",1,2,3,4,5]
[8,3,"83","2012-10-19",{"$f":"VLOOKUP(D20,ALUMINIO!$A:$B,2,FALSE)","v":1952},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,1]
[8,2,"82","2012-10-12",{"$f":"VLOOKUP(D21,ALUMINIO!$A:$B,2,FALSE)","v":2009.05},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,2]
[8,1,"81","2012-10-05",{"$f":"VLOOKUP(D22,ALUMINIO!$A:$B,2,FALSE)","v":2083.25},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,3,null,{"$f":"AVERAGE(J$3:J4)+(I5-AVERAGE(I$3:I4))*COVAR(J$3:J4,I$3:I4)/VARP(I$3:I4)","v":2040.8594530630735},{"$f":"AVERAGE(K$3:K4)+(J5-AVERAGE(J$3:J4))*COVAR(K$3:K4,J$3:J4)/VARP(J$3:J4)","v":1973.9052639974475},{"$f":"AVERAGE(L$3:L4)+(K5-AVERAGE(K$3:K4))*COVAR(L$3:L4,K$3:K4)/VARP(K$3:K4)","v":2006.096469872185},{"$f":"AVERAGE(M$3:M4)+(L5-AVERAGE(L$3:L4))*COVAR(M$3:M4,L$3:L4)/VARP(L$3:L4)","v":2031.3322202166064}]
[7,4,"74","2012-09-28",{"$f":"VLOOKUP(D23,ALUMINIO!$A:$B,2,FALSE)","v":2067.4},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,4,{"$f":"AVERAGE(I$4:I5)+(M5-AVERAGE(M$3:M4))*COVAR(I$4:I5,M$3:M4)/VARP(M$3:M4)","v":2036.5696469248292},{"$f":"AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5)","v":1951.9070037882507},{"$f":"AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5)","v":1922.7972194988588},{"$f":"AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5)","v":1933.0025559700534},{"$f":"AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5)","v":1894.0287108616653}]
[7,3,"73","2012-09-21",{"$f":"VLOOKUP(D24,ALUMINIO!$A:$B,2,FALSE)","v":2125.3000000000002},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,5,{"$f":"AVERAGE(I$4:I6)+(M6-AVERAGE(M$3:M5))*COVAR(I$4:I6,M$3:M5)/VARP(M$3:M5)","v":1873.3126065794331},{"$f":"AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6)","v":1898.4805093018363},{"$f":"AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6)","v":1843.9313242113369},{"$f":"AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6)","v":1845.871984497222},{"$f":"AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6)","v":1830.5642628454473}]
[7,2,"72","2012-09-14",{"$f":"VLOOKUP(D25,ALUMINIO!$A:$B,2,FALSE)","v":2084.3000000000002},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,6,{"$f":"AVERAGE(I$4:I7)+(M7-AVERAGE(M$3:M6))*COVAR(I$4:I7,M$3:M6)/VARP(M$3:M6)","v":1906.2050356107334},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":1830.1160580659566},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":1852.3652753924544},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":1763.3721549992836},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":1820.5659300199716}]
[7,1,"71","2012-09-07",{"$f":"VLOOKUP(D26,ALUMINIO!$A:$B,2,FALSE)","v":1936.95},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,7,{"$f":"AVERAGE(I$4:I8)+(M8-AVERAGE(M$3:M7))*COVAR(I$4:I8,M$3:M7)/VARP(M$3:M7)","v":1899.5955071198302},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":1918.9248727612701},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":2074.8457365272461},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":2107.3978306784074},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":2043.5483561801311}]
[6,5,"65","2012-08-31",{"$f":"VLOOKUP(D27,ALUMINIO!$A:$B,2,FALSE)","v":1867.8130000000001},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,8,{"$f":"AVERAGE(I$4:I9)+(M9-AVERAGE(M$3:M8))*COVAR(I$4:I9,M$3:M8)/VARP(M$3:M8)","v":2055.9536534971044},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":2051.4601127935744},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":2004.7684073993935},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":1933.9730011516317},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":1907.7919153713058}]
[6,4,"64","2012-08-24",{"$f":"VLOOKUP(D28,ALUMINIO!$A:$B,2,FALSE)","v":1836},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,9,{"$f":"AVERAGE(I$4:I10)+(M10-AVERAGE(M$3:M9))*COVAR(I$4:I10,M$3:M9)/VARP(M$3:M9)","v":1930.1719572854458},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":1917.9314809494781},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":1871.5411790281605},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":1918.0723834907233},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":1923.2300084839014}]
[6,3,"63","2012-08-17",{"$f":"VLOOKUP(D29,ALUMINIO!$A:$B,2,FALSE)","v":1808.65},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,10,{"$f":"AVERAGE(I$4:I11)+(M11-AVERAGE(M$3:M10))*COVAR(I$4:I11,M$3:M10)/VARP(M$3:M10)","v":2014.9527284278067},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":2052.0344602569739},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":2120.4605637815284},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":2048.8841248203639},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":2034.305405854552}]
[6,2,"62","2012-08-10",{"$f":"VLOOKUP(D30,ALUMINIO!$A:$B,2,FALSE)","v":1852.9},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,11,{"$f":"AVERAGE(I$4:I12)+(M12-AVERAGE(M$3:M11))*COVAR(I$4:I12,M$3:M11)/VARP(M$3:M11)","v":2069.5392586447174},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":2046.470734555644},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":2037.8536468874313},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":1991.1348630652801}]
[6,1,"61","2012-08-03",{"$f":"VLOOKUP(D31,ALUMINIO!$A:$B,2,FALSE)","v":1836.85},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,12]
[5,4,"54","2012-07-27",{"$f":"VLOOKUP(D32,ALUMINIO!$A:$B,2,FALSE)","v":1849.3},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Total general"]
[5,3,"53","2012-07-20",{"$f":"VLOOKUP(D33,ALUMINIO!$A:$B,2,FALSE)","v":1884.2},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[5,{"$f":"IF(MONTH(D34)=MONTH(D35),B35+1,1)","v":2},{"$f":"CONCATENATE(A34,B34)","v":"52"},"2012-07-13",{"$f":"VLOOKUP(D34,ALUMINIO!$A:$B,2,FALSE)","v":1866.9},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[5,1,"51","2012-07-06",{"$f":"VLOOKUP(D35,ALUMINIO!$A:$B,2,FALSE)","v":1901.75},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Ajuste Correcto / Estimado","Error rezagado de una semana",null,null,null,null,"Error de la semana (Modelo Vertical)"]
[4,5,"45","2012-06-29",{"$f":"VLOOKUP(D36,ALUMINIO!$A:$B,2,FALSE)","v":1820.75},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,"Mes",1,2,3,4,5,1,2,3,4,5]
[4,4,"44","2012-06-22",{"$f":"VLOOKUP(D37,ALUMINIO!$A:$B,2,FALSE)","v":1860.85},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,1]
[4,3,"43","2012-06-15",{"$f":"VLOOKUP(D38,ALUMINIO!$A:$B,2,FALSE)","v":1926.25},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,2]
[4,2,"42","2012-06-08",{"$f":"VLOOKUP(D39,ALUMINIO!$A:$B,2,FALSE)","v":1943.25},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,3,null,null,null,null,null,null,{"$f":"J5/J22","v":0.98089802166211748},1.0089389984030031,0.98923458059145031,0.96749314584811474]
[4,1,"41","2012-06-01",{"$f":"VLOOKUP(D40,ALUMINIO!$A:$B,2,FALSE)","v":1965.3},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,4,null,{"$f":"O39","v":0.98089802166211748},1.0089389984030031,0.98923458059145031,0.96749314584811474,{"$f":"I6/I23","v":0.96500505296617545},0.99556484823741642,1.0017957070387491,0.96267332614371803,0.96131066522833852]
[3,4,"34","2012-05-25",{"$f":"VLOOKUP(D41,ALUMINIO!$A:$B,2,FALSE)","v":1984.5},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,5,{"$f":"N40","v":0.96500505296617545},0.99556484823741642,1.0017957070387491,0.96267332614371803,0.96131066522833852,1.0151802712055047,0.98336537607465357,1.0218384900022708,1.0018571252673905,1.0034337702762655]
[3,3,"33","2012-05-18",{"$f":"VLOOKUP(D42,ALUMINIO!$A:$B,2,FALSE)","v":1991.55},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,6,1.0151802712055047,0.98336537607465357,1.0218384900022708,1.0018571252673905,1.0034337702762655,0.96361617228205854,1.0124494519534031,0.97640029427608843,1.0411869070262969,1.0259518588154126]
[3,2,"32","2012-05-11",{"$f":"VLOOKUP(D43,ALUMINIO!$A:$B,2,FALSE)","v":2001.875},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,7,0.96361617228205854,1.0124494519534031,0.97640029427608843,1.0411869070262969,1.0259518588154126,1.0196644457939399,1.0861811369408958,1.0243171155255144,0.98102027529110092,1.019427797585412]
[3,1,"31","2012-05-04",{"$f":"VLOOKUP(D44,ALUMINIO!$A:$B,2,FALSE)","v":2056.65},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,8,1.0196644457939399,1.0861811369408958,1.0243171155255144,0.98102027529110092,1.019427797585412,1.0132767324090528,0.97932686454438422,0.97367855199402054,0.98871597424646751,0.99431703463886645]
[2,4,"24","2012-04-27",{"$f":"VLOOKUP(D45,ALUMINIO!$A:$B,2,FALSE)","v":2037.75},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,9,1.0132767324090528,0.97932686454438422,0.97367855199402054,0.98871597424646751,0.99431703463886645,0.98278808416004115,0.98616661689272467,1.0356437901123177,1.0064010183426615,1.0498224295031848]
[2,3,"23","2012-04-20",{"$f":"VLOOKUP(D46,ALUMINIO!$A:$B,2,FALSE)","v":2029.1},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,10,0.98278808416004115,0.98616661689272467,1.0356437901123177,1.0064010183426615,1.0498224295031848,1.0400243988032014,1.0350459707845354,0.97933912823948088,0.99550139282709693,1.0196050180226968]
[2,2,"22","2012-04-13",{"$f":"VLOOKUP(D47,ALUMINIO!$A:$B,2,FALSE)","v":2050.3130000000001},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,11,{"$f":"N46","v":1.0400243988032014},1.0350459707845354,0.97933912823948088,0.99550139282709693,1.0196050180226968,1.002246268745985,{"$f":"J13/J30","v":1.0011137542335053},{"$f":"K13/K30","v":0.98925160944659285},{"$f":"L13/L30","v":1.0170832913258094},{"$f":"AVERAGE(R$39:R46)+(Q47-AVERAGE(Q$39:Q46))*COVAR(R$39:R46,Q$39:Q46)/VARP(Q$39:Q46)","v":1.0226102836855993}]
[2,1,"21","2012-04-06",{"$f":"VLOOKUP(D48,ALUMINIO!$A:$B,2,FALSE)","v":2071.125},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,12,1.002246268745985,1.0011137542335053,0.98925160944659285,1.0170832913258094,1.0226102836855993,{"$f":"AVERAGE(N$40:N47)+(R47-AVERAGE(R$39:R46))*COVAR(N$40:N47,R$39:R46)/VARP(R$39:R46)","v":1.0094145033589323},{"$f":"AVERAGE(O$40:O47)+(N48-AVERAGE(N$40:N47))*COVAR(O$40:O47,N$40:N47)/VARP(N$40:N47)","v":1.0142740420673473},{"$f":"AVERAGE(P$40:P47)+(O48-AVERAGE(O$40:O47))*COVAR(P$40:P47,O$40:O47)/VARP(O$40:O47)","v":1.0006367016353523},{"$f":"AVERAGE(Q$40:Q47)+(P48-AVERAGE(P$40:P47))*COVAR(Q$40:Q47,P$40:P47)/VARP(P$40:P47)","v":0.99921731703052596},{"$f":"AVERAGE(R$40:R47)+(Q48-AVERAGE(Q$40:Q47))*COVAR(R$40:R47,Q$40:Q47)/VARP(Q$40:Q47)","v":1.0119952417589109}]
[1,5,"15","2012-03-30",{"$f":"VLOOKUP(D49,ALUMINIO!$A:$B,2,FALSE)","v":2122.5},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[{"$f":"IF(MONTH(D50)=MONTH(D51),A51,A51+1)","v":1},4,"14","2012-03-23",{"$f":"VLOOKUP(D50,ALUMINIO!$A:$B,2,FALSE)","v":2176.25},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I48:M48)+(N47-AVERAGE(I47:M47))*COVAR(I48:M48,I47:M47)/VARP(I47:M47)","v":1.0053006549947938},{"$f":"AVERAGE(J48:N48)+(O47-AVERAGE(J47:N47))*COVAR(J48:N48,J47:N47)/VARP(J47:N47)","v":1.0067764114471378},{"$f":"AVERAGE(K48:O48)+(P47-AVERAGE(K47:O47))*COVAR(K48:O48,K47:O47)/VARP(K47:O47)","v":1.0025352880496203},{"$f":"AVERAGE(L48:P48)+(Q47-AVERAGE(L47:P47))*COVAR(L48:P48,L47:P47)/VARP(L47:P47)","v":1.0217986239656349},{"$f":"AVERAGE(M48:Q48)+(R47-AVERAGE(M47:Q47))*COVAR(M48:Q48,M47:Q47)/VARP(M47:Q47)","v":1.0143026514144824}]
[1,{"$f":"IF(MONTH(D51)=MONTH(D52),B52+1,1)","v":3},"13","2012-03-16",{"$f":"VLOOKUP(D51,ALUMINIO!$A:$B,2,FALSE)","v":2193.4},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]
[1,2,"12","2012-03-09",{"$f":"VLOOKUP(D52,ALUMINIO!$A:$B,2,FALSE)","v":2194.5},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004},null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(N50,N48)","v":1.0073575791768632},{"$f":"AVERAGE(O50,O48)","v":1.0105252267572427},{"$f":"AVERAGE(P50,P48)","v":1.0015859948424863},{"$f":"AVERAGE(Q50,Q48)","v":1.0105079704980804},{"$f":"AVERAGE(R50,R48)","v":1.0131489465866967}]
[1,1,"11","2012-03-02",{"$f":"VLOOKUP(D53,ALUMINIO!$A:$B,2,FALSE)","v":2291.9},{"$f":"AVERAGE(E2:E53)","v":2000.4717500000004}]

{"sheet":"Calculo_Cobre","index":12,"n_rows":181,"n_cols":32,"rows_kept":181,"cut":false,"hidden":true,"merged":[]}
["Año","Mes","Unión","Periodo aplicable","Dato mensual","Promedio Últimos Doce Meses",null,"Dato Mensual","Mes"]
[15,{"$f":"B14","v":12},{"$f":"CONCATENATE(A2,B2)","v":"1512"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3))","v":"2013-02-01"},{"$f":"IF(ISNA(VLOOKUP(D2,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A2,B2),VLOOKUP(D2,COBRE!A:B,2,FALSE))","v":366.07},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
[15,11,"1511",{"$f":"DATE(YEAR(D2),MONTH(D2)-1,DAY(D2))","v":"2013-01-01"},{"$f":"+VLOOKUP(D3,COBRE!A:B,2,FALSE)","v":365.11},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE))","v":79.290000000000006},{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,J$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,J$2),$C$2:$E$181,3,FALSE))","v":81.69},78.59,75.319999999999993,74.92,73.52,74.739999999999995,71.959999999999994,71.39,66.84,64.92,63.99]
[15,10,"1510","2012-12-01",{"$f":"+VLOOKUP(D4,COBRE!A:B,2,FALSE)","v":360.39},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"02",62.52,66.5,68.540000000000006,64.260000000000005,74.39,74.73,79.39,78.23,78.36,80.05,83.64,81.680000000000007]
[15,9,"159","2012-11-01",{"$f":"+VLOOKUP(D5,COBRE!A:B,2,FALSE)","v":349},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"03",78.900000000000006,76.150000000000006,80.989999999999995,79.510000000000005,81.47,84.18,88.92,86.12,81.42,83.84,81.08,80.09]
[15,8,"158","2012-10-01",{"$f":"+VLOOKUP(D6,COBRE!A:B,2,FALSE)","v":366.03},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"04",78.87,75.540000000000006,76.319999999999993,72.959999999999994,69.180000000000007,66.430000000000007,64.7,62.47,64.760000000000005,66.760000000000005,68.22,70.849999999999994]
[15,7,"157","2012-09-01",{"$f":"+VLOOKUP(D7,COBRE!A:B,2,FALSE)","v":365.98},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"05",72.8,72.14,72.38,74.73,72.099999999999994,67.11,67.069999999999993,67.3,71.77,72.38,74.739999999999995,76.38]
[15,6,"156","2012-08-01",{"$f":"+VLOOKUP(D8,COBRE!A:B,2,FALSE)","v":340.07},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"06",75.25,72.010000000000005,74.760000000000005,76.5,77.56,79.84,81.17,87.11,93.23,99.85,109.93,125.17]
[15,5,"155","2012-07-01",{"$f":"+VLOOKUP(D9,COBRE!A:B,2,FALSE)","v":344.25},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"07",136.47,133.75,123.99,121.87,127.39,129.1,131.31,136.63,141.65,142.68,143.79,147.59]
[15,4,"154","2012-06-01",{"$f":"+VLOOKUP(D10,COBRE!A:B,2,FALSE)","v":336.33},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"08",153.30000000000001,153.97,147.38,159.85,164.01,172.26,174.99,184.15,193.65,207.6,214.75,226]
[15,3,"153","2012-05-01",{"$f":"+VLOOKUP(D11,COBRE!A:B,2,FALSE)","v":359.98},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"09",231.46,289.74,365.48,326.48,349.81,349.07,344.84,340.21,318.83999999999997,302.77999999999997,257.17,257.93]
[15,2,"152","2012-04-01",{"$f":"+VLOOKUP(D12,COBRE!A:B,2,FALSE)","v":375.11},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"10",292.68,352.28,348.46,339.1,361.69,340.81,346.95,363.26,316,298.81,320.27999999999997,357.78]
[15,1,"151","2012-03-01",{"$f":"+VLOOKUP(D13,COBRE!A:B,2,FALSE)","v":383.61},{"$f":"AVERAGE(E2:E13)","v":359.32750000000004},null,"11",382.8,393.94,380.24,374.69,381.53,346.74,317.10000000000002,223.43,169.24,138.88999999999999,146.09,150.35]
[14,12,"1412","2012-02-01",{"$f":"+VLOOKUP(D14,COBRE!A:B,2,FALSE)","v":382.05},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"12",170.09,199.88,207.23,227.43,236.57,280.35000000000002,281.07,285.22000000000003,302.8,322.10000000000002,334.95,310.63]
[14,11,"1411","2012-01-01",{"$f":"+VLOOKUP(D15,COBRE!A:B,2,FALSE)","v":363.84},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"13",338.51,351.87,311.60000000000002,294.8,305.51,330.4,349.69,376.14,384.19,415.87,433.84,447.59]
[14,10,"1410","2011-12-01",{"$f":"+VLOOKUP(D16,COBRE!A:B,2,FALSE)","v":343.31},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"14",432.3,430.15,405.41,410.29,436.32,410.2,377.15,333.28,342.54,343.31,363.84,382.05]
[14,9,"149","2011-11-01",{"$f":"+VLOOKUP(D17,COBRE!A:B,2,FALSE)","v":342.54},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"15",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H17,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H17,I$2),$C$2:$E$181,3,FALSE))","v":383.61},375.11,359.98,336.33,344.25,340.07,365.98,366.03,349,360.39,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H17,S$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H17,S$2),$C$2:$E$181,3,FALSE))","v":365.11},{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE)),(AVERAGE(T$3:T16)+(S17-AVERAGE(S$3:S16))*COVAR(T$3:T16,S$3:S16)/VARP(S$3:S16))*AF64,VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE))","v":366.07}]
[14,8,"148","2011-10-01",{"$f":"+VLOOKUP(D18,COBRE!A:B,2,FALSE)","v":333.28},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"16",{"$f":"(AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16))*U65","v":376.8295020742566},{"$f":"(AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17))*V65","v":396.78200423208136},{"$f":"(AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17))*W65","v":388.29863516100892},{"$f":"(AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17))*X65","v":384.43568792455773},{"$f":"(AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17))*Y65","v":411.09428854916183},{"$f":"(AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17))*Z65","v":400.51680670579407},{"$f":"(AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17))*AA65","v":386.88328855901267},{"$f":"(AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17))*AB65","v":371.13827547247809},{"$f":"(AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17))*AC65","v":361.46242527998714},{"$f":"(AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17))*AD65","v":366.1413749073547},{"$f":"(AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17))*AE65","v":378.72472839122139},{"$f":"(AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17))*AF65","v":389.25952743892464}]
[14,7,"147","2011-09-01",{"$f":"+VLOOKUP(D19,COBRE!A:B,2,FALSE)","v":377.15},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336}]
[14,6,"146","2011-08-01",{"$f":"+VLOOKUP(D20,COBRE!A:B,2,FALSE)","v":410.2},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336}]
[14,5,"145","2011-07-01",{"$f":"+VLOOKUP(D21,COBRE!A:B,2,FALSE)","v":436.32},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336}]
[14,4,"144","2011-06-01",{"$f":"+VLOOKUP(D22,COBRE!A:B,2,FALSE)","v":410.29},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"Predicción iterada","Mes"]
[14,3,"143","2011-05-01",{"$f":"+VLOOKUP(D23,COBRE!A:B,2,FALSE)","v":405.41},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
[14,2,"142","2011-04-01",{"$f":"+VLOOKUP(D24,COBRE!A:B,2,FALSE)","v":430.15},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
[14,1,"141","2011-03-01",{"$f":"+VLOOKUP(D25,COBRE!A:B,2,FALSE)","v":432.3},{"$f":"AVERAGE(E14:E25)","v":388.90333333333336},null,2,"-","-","-","-","-","-","-","-","-","-","-","-"]
[13,12,"1312","2011-02-01",{"$f":"+VLOOKUP(D26,COBRE!A:B,2,FALSE)","v":447.59},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,3,"-","-","-","-","-","-","-","-","-","-","-","-"]
[13,11,"1311","2011-01-01",{"$f":"+VLOOKUP(D27,COBRE!A:B,2,FALSE)","v":433.84},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":78.781002511600164},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":76.59626695458077},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":73.362741275571565},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":76.900113980102148},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":66.178538824432167},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":67.676295685662879},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":62.889452990885943},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":65.731888187728316},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":55.644711994166968},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":65.665142597896249},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":67.232912024766037}]
[13,10,"1310","2010-12-01",{"$f":"+VLOOKUP(D28,COBRE!A:B,2,FALSE)","v":415.87},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":69.192397123448387},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":73.520582320471192},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":74.042394555230885},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":68.583523893130277},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":75.647096114552383},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":70.555553543884344},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":66.578833292516322},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":64.924728849706753},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":68.551747221358269},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":71.910508580295357},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":72.492714431270102},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":74.393312976489838}]
[13,9,"139","2010-11-01",{"$f":"+VLOOKUP(D29,COBRE!A:B,2,FALSE)","v":384.19},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":75.287396496580612},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":74.948107066062533},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":73.542869337114595},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":72.751345591793594},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":75.493739373644587},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":78.027666003004114},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":83.919982964631885},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":79.056288727654476},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":82.973859166826358},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":95.788179840701048},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":99.746832026653721},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":105.6659169753249}]
[13,8,"138","2010-10-01",{"$f":"+VLOOKUP(D30,COBRE!A:B,2,FALSE)","v":376.14},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":119.39711776694072},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":116.93208471600312},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":119.59407063059317},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":121.72841871778841},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":93.37636265518455},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":157.58120839526424},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":146.40485271324641},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":133.14632408448534},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":132.68584090903011},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":158.86831574823577},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":160.92497496819433},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":166.61434565025542}]
[13,7,"137","2010-09-01",{"$f":"+VLOOKUP(D31,COBRE!A:B,2,FALSE)","v":349.69},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":162.356302200117},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":148.86939659346322},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":140.26707730303121},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":144.89762080686899},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":165.31933521290995},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":169.00380849605531},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":177.01390487785005},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":184.09724638036707},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":190.0747672166641},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":197.5660402814932},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":213.53537763011138},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":230.2162811921925}]
[13,6,"136","2010-08-01",{"$f":"+VLOOKUP(D32,COBRE!A:B,2,FALSE)","v":330.4},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":244.72571579984674},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":229.31683467941377},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":262.99702652222624},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":401.63940727623628},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":336.91842311470748},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":374.49351368979455},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":355.31262632677283},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":370.36620580498288},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":359.10832313337079},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":341.50064244637269},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":313.50078798498475},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":272.6035223163106}]
[13,5,"135","2010-07-01",{"$f":"+VLOOKUP(D33,COBRE!A:B,2,FALSE)","v":305.51},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":268.32345284341079},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":351.97853368722861},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":430.08118805957679},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":316.85999329781259},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":361.95532702621676},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":363.81274961763074},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":338.08640024287251},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":346.51247786491945},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":347.16603444069204},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":308.65176842193773},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":269.94654004442731},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":328.82324956127741}]
[13,{"$f":"B46","v":4},{"$f":"CONCATENATE(A34,B34)","v":"134"},"2010-06-01",{"$f":"+VLOOKUP(D34,COBRE!A:B,2,FALSE)","v":294.8},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":394.49413315923181},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":468.39318980485564},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":427.93523006198984},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":356.02230077880927},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":400.35511171164649},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":371.60240999047937},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":347.98619806319846},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":323.73090061475159},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":209.31997735443673},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":166.68277892158878},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":138.7512747003002},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":153.38626645511374}]
[13,3,"133",{"$f":"DATE(YEAR(D34),MONTH(D34)-1,DAY(D34))","v":"2010-05-01"},{"$f":"+VLOOKUP(D35,COBRE!A:B,2,FALSE)","v":311.60000000000002},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":158.27856792372094},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":184.18251573877163},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":205.76545767403007},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":200.02404887418209},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":237.43857120636721},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":227.32820701398046},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":274.40582582202518},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":264.02083037052262},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":256.77908520499545},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":288.34789959702039},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":313.14833961776992},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":359.86633821421481}]
[13,2,"132","2010-04-01",{"$f":"+VLOOKUP(D36,COBRE!A:B,2,FALSE)","v":351.87},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":336.60744648454988},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":377.90591590063616},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":363.34411055314996},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":301.36844420813884},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":308.47157546797871},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":298.66275890380774},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":323.68756866692331},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":331.08008408470835},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":346.53324530815047},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":376.62193122881115},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":412.38773987430477},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":441.92705502235123}]
[13,1,"131","2010-03-01",{"$f":"+VLOOKUP(D37,COBRE!A:B,2,FALSE)","v":338.51},{"$f":"AVERAGE(E26:E37)","v":361.66750000000002},null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":488.93788830128165},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":474.94280561122463},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":428.41966903353511},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":388.66488914694821},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":429.6919065856585},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":430.88858718759957},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":407.2585694893304},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":367.9246426716893},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":317.40337877731361},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":347.55729592642308},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":347.82621099496669},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":372.83020572022792}]
[12,12,"1212","2010-02-01",{"$f":"+VLOOKUP(D38,COBRE!A:B,2,FALSE)","v":310.63},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":396.32939638843084},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":407.31878531861889},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":368.49410572309341},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":350.52119852324461},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":353.16499736684369},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":337.03824607319694},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":332.26272923500892},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":349.80910398331309},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":352.83487746555693},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":353.3066938702072},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":368.39164226989465}]
[12,11,"1211","2010-01-01",{"$f":"+VLOOKUP(D39,COBRE!A:B,2,FALSE)","v":334.95},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,16]
[12,10,"1210","2009-12-01",{"$f":"+VLOOKUP(D40,COBRE!A:B,2,FALSE)","v":322.10000000000002},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333}]
[12,9,"129","2009-11-01",{"$f":"+VLOOKUP(D41,COBRE!A:B,2,FALSE)","v":302.8},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333}]
[12,8,"128","2009-10-01",{"$f":"+VLOOKUP(D42,COBRE!A:B,2,FALSE)","v":285.22000000000003},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,"Ajuste Correcto / Estimado","Error rezagado de un año",null,null,null,null,null,null,null,null,null,null,null,"Error del año (Modelo Vertical)"]
[12,7,"127","2009-09-01",{"$f":"+VLOOKUP(D43,COBRE!A:B,2,FALSE)","v":281.07},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[12,6,"126","2009-08-01",{"$f":"+VLOOKUP(D44,COBRE!A:B,2,FALSE)","v":280.35000000000002},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},{"$f":"IF(OR(J24=\"-\",J24=\"\"),0,J3/J24)","v":0},{"$f":"IF(OR(K24=\"-\",K24=\"\"),0,K3/K24)","v":0},{"$f":"IF(OR(L24=\"-\",L24=\"\"),0,L3/L24)","v":0},{"$f":"IF(OR(M24=\"-\",M24=\"\"),0,M3/M24)","v":0},{"$f":"IF(OR(N24=\"-\",N24=\"\"),0,N3/N24)","v":0},{"$f":"IF(OR(O24=\"-\",O24=\"\"),0,O3/O24)","v":0},{"$f":"IF(OR(P24=\"-\",P24=\"\"),0,P3/P24)","v":0},{"$f":"IF(OR(Q24=\"-\",Q24=\"\"),0,Q3/Q24)","v":0},{"$f":"IF(OR(R24=\"-\",R24=\"\"),0,R3/R24)","v":0},{"$f":"IF(OR(S24=\"-\",S24=\"\"),0,S3/S24)","v":0},{"$f":"IF(OR(T24=\"-\",T24=\"\"),0,T3/T24)","v":0}]
[12,5,"125","2009-07-01",{"$f":"+VLOOKUP(D45,COBRE!A:B,2,FALSE)","v":236.57},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[12,4,"124","2009-06-01",{"$f":"+VLOOKUP(D46,COBRE!A:B,2,FALSE)","v":227.43},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[12,3,"123","2009-05-01",{"$f":"+VLOOKUP(D47,COBRE!A:B,2,FALSE)","v":207.23},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I27=\"-\",I27=\"\"),0,I6/I27)","v":0},{"$f":"IF(OR(J27=\"-\",J27=\"\"),0,J6/J27)","v":0.95886060841732834},0.9963932060194971,0.99451027499015121,0.89960854957770653,1.0037997390095745,0.95602159285598431,0.99333031262099336,0.98521435768051224,1.1997546147241847,1.0389073609075754,1.0537993650178585]
[12,2,"122","2009-04-01",{"$f":"+VLOOKUP(D48,COBRE!A:B,2,FALSE)","v":199.88},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,5,{"$f":"U47","v":0},0.95886060841732834,0.9963932060194971,0.99451027499015121,0.89960854957770653,1.0037997390095745,0.95602159285598431,0.99333031262099336,0.98521435768051224,1.1997546147241847,1.0389073609075754,1.0537993650178585,1.0521387179304567,0.98122182555011161,0.97754807140940247,1.0896203017571309,0.95310995006099086,0.95116538145021756,1.0073772201042592,1.0365849991578975,1.0469463275421671,1.0065288290817802,1.0310001575518397,1.0267051828184881]
[12,1,"121","2009-03-01",{"$f":"+VLOOKUP(D49,COBRE!A:B,2,FALSE)","v":170.09},{"$f":"AVERAGE(E38:E49)","v":263.19333333333333},null,6,1.0521387179304567,0.98122182555011161,0.97754807140940247,1.0896203017571309,0.95310995006099086,0.95116538145021756,1.0073772201042592,1.0365849991578975,1.0469463275421671,1.0065288290817802,1.0310001575518397,1.0267051828184881,0.99950328344024608,0.96079811510819413,1.016549947994362,1.0515269425975986,1.0273699599926926,1.0232268128707851,0.96723089224421244,1.1018731261227075,1.1236068918109829,1.0424041898076974,1.1020901392700393,1.1845825369520968]
[11,12,"1112","2009-02-01",{"$f":"+VLOOKUP(D50,COBRE!A:B,2,FALSE)","v":150.35},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,7,{"$f":"U49","v":0.99950328344024608},{"$f":"V49","v":0.96079811510819413},{"$f":"W49","v":1.016549947994362},{"$f":"X49","v":1.0515269425975986},{"$f":"Y49","v":1.0273699599926926},{"$f":"Z49","v":1.0232268128707851},{"$f":"AA49","v":0.96723089224421244},{"$f":"AB49","v":1.1018731261227075},{"$f":"AC49","v":1.1236068918109829},{"$f":"AD49","v":1.0424041898076974},{"$f":"AE49","v":1.1020901392700393},{"$f":"AF49","v":1.1845825369520968},1.14299241516353,1.1438263529196724,1.0367570845797627,1.0011630914432548,1.3642638926771999,0.8192601219060065,0.89689650012618294,1.0261642665651374,1.0675592740684046,0.89810230144385772,0.89352196592492283,0.88581808141425034]
[11,11,"1111","2009-01-01",{"$f":"+VLOOKUP(D51,COBRE!A:B,2,FALSE)","v":146.09},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,8,1.14299241516353,1.1438263529196724,1.0367570845797627,1.0011630914432548,1.3642638926771999,0.8192601219060065,0.89689650012618294,1.0261642665651374,1.0675592740684046,0.89810230144385772,0.89352196592492283,0.88581808141425034,0.94421958324134303,1.0342622696353478,1.0507098517608813,1.1031927171051394,0.99207996323464709,1.0192669711583493,0.98856640737208379,1.0002865530075553,1.0188096128470359,1.0507878768244296,1.0056881552057972,0.98168556467701518]
[11,10,"1110","2008-12-01",{"$f":"+VLOOKUP(D52,COBRE!A:B,2,FALSE)","v":138.88999999999999},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,9,0.94421958324134303,1.0342622696353478,1.0507098517608813,1.1031927171051394,0.99207996323464709,1.0192669711583493,0.98856640737208379,1.0002865530075553,1.0188096128470359,1.0507878768244296,1.0056881552057972,0.98168556467701518,0.94579353560581136,1.2634920606899975,1.3896735063242733,0.81286844389613455,1.0382631996378051,0.93211227228129323,0.97052560041268721,0.91857732878344278,0.88786580388331637,0.88661619442647699,0.82031691739262003,0.94617266060383309]
[11,9,"119","2008-11-01",{"$f":"+VLOOKUP(D53,COBRE!A:B,2,FALSE)","v":169.24},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,10,0.94579353560581136,1.2634920606899975,1.3896735063242733,0.81286844389613455,1.0382631996378051,0.93211227228129323,0.97052560041268721,0.91857732878344278,0.88786580388331637,0.88661619442647699,0.82031691739262003,0.94617266060383309,1.0907730833756202,1.0008564906206447,0.81021911600497565,1.0701887495190481,0.99926696195246889,0.93677310747958464,1.0262169662866063,1.0483316567364978,0.91022729371868816,0.96811368205581216,1.1864571405408229,1.0880617489102649]
[11,8,"118","2008-10-01",{"$f":"+VLOOKUP(D54,COBRE!A:B,2,FALSE)","v":223.43},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,11,1.0907730833756202,1.0008564906206447,0.81021911600497565,1.0701887495190481,0.99926696195246889,0.93677310747958464,1.0262169662866063,1.0483316567364978,0.91022729371868816,0.96811368205581216,1.1864571405408229,1.0880617489102649,0.9703566360655822,0.84104553305765462,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":0.88854568002012646},1.0524340727543038,0.95297896502142032,0.93309405611466201,0.91124303712301502,0.69017199030341458,0.80852292332054765,0.83325944586835143,1.052891227958455,0.98020509576714765]
[11,7,"117","2008-09-01",{"$f":"+VLOOKUP(D55,COBRE!A:B,2,FALSE)","v":317.10000000000002},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,12,0.9703566360655822,0.84104553305765462,0.88854568002012646,1.0524340727543038,0.95297896502142032,0.93309405611466201,0.91124303712301502,0.69017199030341458,0.80852292332054765,0.83325944586835143,1.052891227958455,0.98020509576714765,1.0746243299470042,1.0852278740914383,1.007117532468885,1.137013280553363,0.9963419119229272,1.2332389529767362,1.0242858334294151,1.0802935495647326,1.179223766446027,1.1170533943550474,1.0696208717211826,0.8631815955375457]
[11,6,"116","2008-08-01",{"$f":"+VLOOKUP(D56,COBRE!A:B,2,FALSE)","v":346.74},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,13,1.0746243299470042,1.0852278740914383,1.007117532468885,1.137013280553363,0.9963419119229272,1.2332389529767362,1.0242858334294151,1.0802935495647326,1.179223766446027,1.1170533943550474,1.0696208717211826,0.8631815955375457,1.0056521432764485,0.93110476760178096,0.85758924102450584,0.97820460524525799,0.9903991949226254,1.1062644743947272,1.0803318812649039,1.1360997477086627,1.1086670765408488,1.1042107894331419,1.0520196360159344,1.0128142074880715]
[11,5,"115","2008-07-01",{"$f":"+VLOOKUP(D57,COBRE!A:B,2,FALSE)","v":381.53},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,14,1.0056521432764485,0.93110476760178096,0.85758924102450584,0.97820460524525799,0.9903991949226254,1.1062644743947272,1.0803318812649039,1.1360997477086627,1.1086670765408488,1.1042107894331419,1.0520196360159344,1.0128142074880715,0.88416138397852784,0.90568800057181864,0.94629175386498421,1.0556394762092227,1.0154252228463143,0.95198622613183248,0.92607013886267842,0.90583766713717018,1.0791945609385651,0.98777958058655679,1.0460396269712549,1.0247292041747569]
[11,4,"114","2008-06-01",{"$f":"+VLOOKUP(D58,COBRE!A:B,2,FALSE)","v":374.69},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,15,0.88416138397852784,0.90568800057181864,0.94629175386498421,1.0556394762092227,1.0154252228463143,0.95198622613183248,0.92607013886267842,0.90583766713717018,1.0791945609385651,0.98777958058655679,1.0460396269712549,1.0247292041747569,0.96790700739249502,0.92092487142859358,0.97689486591274988,0.95951400776035078,0.97475684897055803,1.0089952815804311,1.1014777397471593,1.0463707085721263,0.9891312403889797,1.0200486043788204,0.99109197415643213,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":0.98556188346319595}]
[11,3,"113","2008-05-01",{"$f":"+VLOOKUP(D59,COBRE!A:B,2,FALSE)","v":380.24},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,16,0.96790700739249502,0.92092487142859358,0.97689486591274988,0.95951400776035078,0.97475684897055803,1.0089952815804311,1.1014777397471593,1.0463707085721263,0.9891312403889797,1.0200486043788204,0.99109197415643213,0.98556188346319595,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":1.0015215882583917},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":1.0036026536485583},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":0.99356294577728133},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":1.0292735125846131},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":1.0274166970338994},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":0.99242355467903975},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":0.99097057668764921},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":0.99919231404607645},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":1.0200092630601041},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":0.99228416116117124},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":1.0228032904781936},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":0.99814257295640352}]
[11,2,"112","2008-04-01",{"$f":"+VLOOKUP(D60,COBRE!A:B,2,FALSE)","v":393.94},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339}]
[11,1,"111","2008-03-01",{"$f":"+VLOOKUP(D61,COBRE!A:B,2,FALSE)","v":382.8},{"$f":"AVERAGE(E50:E61)","v":283.75333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":0.99423458048559665}]
[10,12,"1012","2008-02-01",{"$f":"+VLOOKUP(D62,COBRE!A:B,2,FALSE)","v":357.78},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333},null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":0.9963450049615602},1.0119109224099343,1.0084962664050734,1.019405174432598,1.0144214706938346,1.0037685840222257,0.96433930591817041,0.99410426403506635,1.0050920428716157,1.001228081752235,1.0042440789913434,1.0070177570484575]
[10,11,"1011","2008-01-01",{"$f":"+VLOOKUP(D63,COBRE!A:B,2,FALSE)","v":320.27999999999997},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,10,"1010","2007-12-01",{"$f":"+VLOOKUP(D64,COBRE!A:B,2,FALSE)","v":298.81},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":0.9898982319743963}]
[10,9,"109","2007-11-01",{"$f":"+VLOOKUP(D65,COBRE!A:B,2,FALSE)","v":316},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333},null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":0.99893329660997598},1.0077567880292464,1.0010296060911774,1.0243393435086054,1.0209190838638671,0.99809606935063266,0.97765494130290986,0.99664828904057146,1.0125506529658599,0.99675612145670311,1.0135236847347686,1.0025801650024304]
[10,{"$f":"B78","v":8},{"$f":"CONCATENATE(A66,B66)","v":"108"},"2007-10-01",{"$f":"+VLOOKUP(D66,COBRE!A:B,2,FALSE)","v":363.26},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,7,"107",{"$f":"DATE(YEAR(D66),MONTH(D66)-1,DAY(D66))","v":"2007-09-01"},{"$f":"+VLOOKUP(D67,COBRE!A:B,2,FALSE)","v":346.95},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,6,"106","2007-08-01",{"$f":"+VLOOKUP(D68,COBRE!A:B,2,FALSE)","v":340.81},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,5,"105","2007-07-01",{"$f":"+VLOOKUP(D69,COBRE!A:B,2,FALSE)","v":361.69},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,4,"104","2007-06-01",{"$f":"+VLOOKUP(D70,COBRE!A:B,2,FALSE)","v":339.1},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,3,"103","2007-05-01",{"$f":"+VLOOKUP(D71,COBRE!A:B,2,FALSE)","v":348.46},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,2,"102","2007-04-01",{"$f":"+VLOOKUP(D72,COBRE!A:B,2,FALSE)","v":352.28},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
[10,1,"101","2007-03-01",{"$f":"+VLOOKUP(D73,COBRE!A:B,2,FALSE)","v":292.68},{"$f":"AVERAGE(E62:E73)","v":336.50833333333333}]
["09",12,"0912","2007-02-01",{"$f":"+VLOOKUP(D74,COBRE!A:B,2,FALSE)","v":257.93},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",11,"0911","2007-01-01",{"$f":"+VLOOKUP(D75,COBRE!A:B,2,FALSE)","v":257.17},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",10,"0910","2006-12-01",{"$f":"+VLOOKUP(D76,COBRE!A:B,2,FALSE)","v":302.77999999999997},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",9,"099","2006-11-01",{"$f":"+VLOOKUP(D77,COBRE!A:B,2,FALSE)","v":318.83999999999997},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",8,"098","2006-10-01",{"$f":"+VLOOKUP(D78,COBRE!A:B,2,FALSE)","v":340.21},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",7,"097","2006-09-01",{"$f":"+VLOOKUP(D79,COBRE!A:B,2,FALSE)","v":344.84},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",6,"096","2006-08-01",{"$f":"+VLOOKUP(D80,COBRE!A:B,2,FALSE)","v":349.07},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",5,"095","2006-07-01",{"$f":"+VLOOKUP(D81,COBRE!A:B,2,FALSE)","v":349.81},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",4,"094","2006-06-01",{"$f":"+VLOOKUP(D82,COBRE!A:B,2,FALSE)","v":326.48},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",3,"093","2006-05-01",{"$f":"+VLOOKUP(D83,COBRE!A:B,2,FALSE)","v":365.48},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",2,"092","2006-04-01",{"$f":"+VLOOKUP(D84,COBRE!A:B,2,FALSE)","v":289.74},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["09",1,"091","2006-03-01",{"$f":"+VLOOKUP(D85,COBRE!A:B,2,FALSE)","v":231.46},{"$f":"AVERAGE(E74:E85)","v":311.15083333333337}]
["08",12,"0812","2006-02-01",{"$f":"+VLOOKUP(D86,COBRE!A:B,2,FALSE)","v":226},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",11,"0811","2006-01-01",{"$f":"+VLOOKUP(D87,COBRE!A:B,2,FALSE)","v":214.75},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",10,"0810","2005-12-01",{"$f":"+VLOOKUP(D88,COBRE!A:B,2,FALSE)","v":207.6},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",9,"089","2005-11-01",{"$f":"+VLOOKUP(D89,COBRE!A:B,2,FALSE)","v":193.65},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",8,"088","2005-10-01",{"$f":"+VLOOKUP(D90,COBRE!A:B,2,FALSE)","v":184.15},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",7,"087","2005-09-01",{"$f":"+VLOOKUP(D91,COBRE!A:B,2,FALSE)","v":174.99},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",6,"086","2005-08-01",{"$f":"+VLOOKUP(D92,COBRE!A:B,2,FALSE)","v":172.26},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",5,"085","2005-07-01",{"$f":"+VLOOKUP(D93,COBRE!A:B,2,FALSE)","v":164.01},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",4,"084","2005-06-01",{"$f":"+VLOOKUP(D94,COBRE!A:B,2,FALSE)","v":159.85},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",3,"083","2005-05-01",{"$f":"+VLOOKUP(D95,COBRE!A:B,2,FALSE)","v":147.38},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",2,"082","2005-04-01",{"$f":"+VLOOKUP(D96,COBRE!A:B,2,FALSE)","v":153.97},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["08",1,"081","2005-03-01",{"$f":"+VLOOKUP(D97,COBRE!A:B,2,FALSE)","v":153.30000000000001},{"$f":"AVERAGE(E86:E97)","v":179.32583333333332}]
["07",{"$f":"B110","v":12},{"$f":"CONCATENATE(A98,B98)","v":"0712"},"2005-02-01",{"$f":"+VLOOKUP(D98,COBRE!A:B,2,FALSE)","v":147.59},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",11,"0711",{"$f":"DATE(YEAR(D98),MONTH(D98)-1,DAY(D98))","v":"2005-01-01"},{"$f":"+VLOOKUP(D99,COBRE!A:B,2,FALSE)","v":143.79},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",10,"0710","2004-12-01",{"$f":"+VLOOKUP(D100,COBRE!A:B,2,FALSE)","v":142.68},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",9,"079","2004-11-01",{"$f":"+VLOOKUP(D101,COBRE!A:B,2,FALSE)","v":141.65},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",8,"078","2004-10-01",{"$f":"+VLOOKUP(D102,COBRE!A:B,2,FALSE)","v":136.63},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",7,"077","2004-09-01",{"$f":"+VLOOKUP(D103,COBRE!A:B,2,FALSE)","v":131.31},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",6,"076","2004-08-01",{"$f":"+VLOOKUP(D104,COBRE!A:B,2,FALSE)","v":129.1},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",5,"075","2004-07-01",{"$f":"+VLOOKUP(D105,COBRE!A:B,2,FALSE)","v":127.39},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",4,"074","2004-06-01",{"$f":"+VLOOKUP(D106,COBRE!A:B,2,FALSE)","v":121.87},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",3,"073","2004-05-01",{"$f":"+VLOOKUP(D107,COBRE!A:B,2,FALSE)","v":123.99},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",2,"072","2004-04-01",{"$f":"+VLOOKUP(D108,COBRE!A:B,2,FALSE)","v":133.75},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["07",1,"071","2004-03-01",{"$f":"+VLOOKUP(D109,COBRE!A:B,2,FALSE)","v":136.47},{"$f":"AVERAGE(E98:E109)","v":134.68500000000003}]
["06",12,"0612","2004-02-01",{"$f":"+VLOOKUP(D110,COBRE!A:B,2,FALSE)","v":125.17},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",11,"0611","2004-01-01",{"$f":"+VLOOKUP(D111,COBRE!A:B,2,FALSE)","v":109.93},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",10,"0610","2003-12-01",{"$f":"+VLOOKUP(D112,COBRE!A:B,2,FALSE)","v":99.85},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",9,"069","2003-11-01",{"$f":"+VLOOKUP(D113,COBRE!A:B,2,FALSE)","v":93.23},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",8,"068","2003-10-01",{"$f":"+VLOOKUP(D114,COBRE!A:B,2,FALSE)","v":87.11},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",7,"067","2003-09-01",{"$f":"+VLOOKUP(D115,COBRE!A:B,2,FALSE)","v":81.17},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",6,"066","2003-08-01",{"$f":"+VLOOKUP(D116,COBRE!A:B,2,FALSE)","v":79.84},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",5,"065","2003-07-01",{"$f":"+VLOOKUP(D117,COBRE!A:B,2,FALSE)","v":77.56},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",4,"064","2003-06-01",{"$f":"+VLOOKUP(D118,COBRE!A:B,2,FALSE)","v":76.5},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",3,"063","2003-05-01",{"$f":"+VLOOKUP(D119,COBRE!A:B,2,FALSE)","v":74.760000000000005},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",2,"062","2003-04-01",{"$f":"+VLOOKUP(D120,COBRE!A:B,2,FALSE)","v":72.010000000000005},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["06",1,"061","2003-03-01",{"$f":"+VLOOKUP(D121,COBRE!A:B,2,FALSE)","v":75.25},{"$f":"AVERAGE(E110:E121)","v":87.698333333333338}]
["05",12,"0512","2003-02-01",{"$f":"+VLOOKUP(D122,COBRE!A:B,2,FALSE)","v":76.38},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",11,"0511","2003-01-01",{"$f":"+VLOOKUP(D123,COBRE!A:B,2,FALSE)","v":74.739999999999995},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",10,"0510","2002-12-01",{"$f":"+VLOOKUP(D124,COBRE!A:B,2,FALSE)","v":72.38},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",9,"059","2002-11-01",{"$f":"+VLOOKUP(D125,COBRE!A:B,2,FALSE)","v":71.77},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",8,"058","2002-10-01",{"$f":"+VLOOKUP(D126,COBRE!A:B,2,FALSE)","v":67.3},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",7,"057","2002-09-01",{"$f":"+VLOOKUP(D127,COBRE!A:B,2,FALSE)","v":67.069999999999993},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",6,"056","2002-08-01",{"$f":"+VLOOKUP(D128,COBRE!A:B,2,FALSE)","v":67.11},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",5,"055","2002-07-01",{"$f":"+VLOOKUP(D129,COBRE!A:B,2,FALSE)","v":72.099999999999994},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",{"$f":"B142","v":4},{"$f":"CONCATENATE(A130,B130)","v":"054"},"2002-06-01",{"$f":"+VLOOKUP(D130,COBRE!A:B,2,FALSE)","v":74.73},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",3,"053",{"$f":"DATE(YEAR(D130),MONTH(D130)-1,DAY(D130))","v":"2002-05-01"},{"$f":"+VLOOKUP(D131,COBRE!A:B,2,FALSE)","v":72.38},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",2,"052","2002-04-01",{"$f":"+VLOOKUP(D132,COBRE!A:B,2,FALSE)","v":72.14},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["05",1,"051","2002-03-01",{"$f":"+VLOOKUP(D133,COBRE!A:B,2,FALSE)","v":72.8},{"$f":"AVERAGE(E122:E133)","v":71.74166666666666}]
["04",12,"0412","2002-02-01",{"$f":"+VLOOKUP(D134,COBRE!A:B,2,FALSE)","v":70.849999999999994},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",11,"0411","2002-01-01",{"$f":"+VLOOKUP(D135,COBRE!A:B,2,FALSE)","v":68.22},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",10,"0410","2001-12-01",{"$f":"+VLOOKUP(D136,COBRE!A:B,2,FALSE)","v":66.760000000000005},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",9,"049","2001-11-01",{"$f":"+VLOOKUP(D137,COBRE!A:B,2,FALSE)","v":64.760000000000005},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",8,"048","2001-10-01",{"$f":"+VLOOKUP(D138,COBRE!A:B,2,FALSE)","v":62.47},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",7,"047","2001-09-01",{"$f":"+VLOOKUP(D139,COBRE!A:B,2,FALSE)","v":64.7},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",6,"046","2001-08-01",{"$f":"+VLOOKUP(D140,COBRE!A:B,2,FALSE)","v":66.430000000000007},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",5,"045","2001-07-01",{"$f":"+VLOOKUP(D141,COBRE!A:B,2,FALSE)","v":69.180000000000007},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",4,"044","2001-06-01",{"$f":"+VLOOKUP(D142,COBRE!A:B,2,FALSE)","v":72.959999999999994},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",3,"043","2001-05-01",{"$f":"+VLOOKUP(D143,COBRE!A:B,2,FALSE)","v":76.319999999999993},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",2,"042","2001-04-01",{"$f":"+VLOOKUP(D144,COBRE!A:B,2,FALSE)","v":75.540000000000006},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["04",1,"041","2001-03-01",{"$f":"+VLOOKUP(D145,COBRE!A:B,2,FALSE)","v":78.87},{"$f":"AVERAGE(E134:E145)","v":69.754999999999981}]
["03",12,"0312","2001-02-01",{"$f":"+VLOOKUP(D146,COBRE!A:B,2,FALSE)","v":80.09},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",11,"0311","2001-01-01",{"$f":"+VLOOKUP(D147,COBRE!A:B,2,FALSE)","v":81.08},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",10,"0310","2000-12-01",{"$f":"+VLOOKUP(D148,COBRE!A:B,2,FALSE)","v":83.84},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",9,"039","2000-11-01",{"$f":"+VLOOKUP(D149,COBRE!A:B,2,FALSE)","v":81.42},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",8,"038","2000-10-01",{"$f":"+VLOOKUP(D150,COBRE!A:B,2,FALSE)","v":86.12},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",7,"037","2000-09-01",{"$f":"+VLOOKUP(D151,COBRE!A:B,2,FALSE)","v":88.92},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",6,"036","2000-08-01",{"$f":"+VLOOKUP(D152,COBRE!A:B,2,FALSE)","v":84.18},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",5,"035","2000-07-01",{"$f":"+VLOOKUP(D153,COBRE!A:B,2,FALSE)","v":81.47},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",4,"034","2000-06-01",{"$f":"+VLOOKUP(D154,COBRE!A:B,2,FALSE)","v":79.510000000000005},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",3,"033","2000-05-01",{"$f":"+VLOOKUP(D155,COBRE!A:B,2,FALSE)","v":80.989999999999995},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",2,"032","2000-04-01",{"$f":"+VLOOKUP(D156,COBRE!A:B,2,FALSE)","v":76.150000000000006},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["03",1,"031","2000-03-01",{"$f":"+VLOOKUP(D157,COBRE!A:B,2,FALSE)","v":78.900000000000006},{"$f":"AVERAGE(E146:E157)","v":81.889166666666668}]
["02",12,"0212","2000-02-01",{"$f":"+VLOOKUP(D158,COBRE!A:B,2,FALSE)","v":81.680000000000007},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",11,"0211","2000-01-01",{"$f":"+VLOOKUP(D159,COBRE!A:B,2,FALSE)","v":83.64},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",10,"0210","1999-12-01",{"$f":"+VLOOKUP(D160,COBRE!A:B,2,FALSE)","v":80.05},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",9,"029","1999-11-01",{"$f":"+VLOOKUP(D161,COBRE!A:B,2,FALSE)","v":78.36},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",{"$f":"B174","v":8},{"$f":"CONCATENATE(A162,B162)","v":"028"},"1999-10-01",{"$f":"+VLOOKUP(D162,COBRE!A:B,2,FALSE)","v":78.23},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",7,"027",{"$f":"DATE(YEAR(D162),MONTH(D162)-1,DAY(D162))","v":"1999-09-01"},{"$f":"+VLOOKUP(D163,COBRE!A:B,2,FALSE)","v":79.39},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",6,"026","1999-08-01",{"$f":"+VLOOKUP(D164,COBRE!A:B,2,FALSE)","v":74.73},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",5,"025","1999-07-01",{"$f":"+VLOOKUP(D165,COBRE!A:B,2,FALSE)","v":74.39},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",4,"024","1999-06-01",{"$f":"+VLOOKUP(D166,COBRE!A:B,2,FALSE)","v":64.260000000000005},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",3,"023","1999-05-01",{"$f":"+VLOOKUP(D167,COBRE!A:B,2,FALSE)","v":68.540000000000006},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",2,"022","1999-04-01",{"$f":"+VLOOKUP(D168,COBRE!A:B,2,FALSE)","v":66.5},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["02",1,"021","1999-03-01",{"$f":"+VLOOKUP(D169,COBRE!A:B,2,FALSE)","v":62.52},{"$f":"AVERAGE(E158:E169)","v":74.357500000000002}]
["01",{"$f":"1+B171","v":12},"0112","1999-02-01",{"$f":"IF(ISNA(VLOOKUP(D170,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A170,B170),VLOOKUP(D170,COBRE!A:B,2,FALSE))","v":63.99},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",11,"0111","1999-01-01",{"$f":"IF(ISNA(VLOOKUP(D171,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A171,B171),VLOOKUP(D171,COBRE!A:B,2,FALSE))","v":64.92},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",10,"0110","1998-12-01",{"$f":"IF(ISNA(VLOOKUP(D172,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A172,B172),VLOOKUP(D172,COBRE!A:B,2,FALSE))","v":66.84},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",9,"019","1998-11-01",{"$f":"IF(ISNA(VLOOKUP(D173,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A173,B173),VLOOKUP(D173,COBRE!A:B,2,FALSE))","v":71.39},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",8,"018","1998-10-01",{"$f":"IF(ISNA(VLOOKUP(D174,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A174,B174),VLOOKUP(D174,COBRE!A:B,2,FALSE))","v":71.959999999999994},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",7,"017","1998-09-01",{"$f":"IF(ISNA(VLOOKUP(D175,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A175,B175),VLOOKUP(D175,COBRE!A:B,2,FALSE))","v":74.739999999999995},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",6,"016","1998-08-01",{"$f":"IF(ISNA(VLOOKUP(D176,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A176,B176),VLOOKUP(D176,COBRE!A:B,2,FALSE))","v":73.52},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",5,"015","1998-07-01",{"$f":"IF(ISNA(VLOOKUP(D177,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A177,B177),VLOOKUP(D177,COBRE!A:B,2,FALSE))","v":74.92},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",4,"014","1998-06-01",{"$f":"IF(ISNA(VLOOKUP(D178,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A178,B178),VLOOKUP(D178,COBRE!A:B,2,FALSE))","v":75.319999999999993},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",3,"013","1998-05-01",{"$f":"IF(ISNA(VLOOKUP(D179,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A179,B179),VLOOKUP(D179,COBRE!A:B,2,FALSE))","v":78.59},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",2,"012","1998-04-01",{"$f":"IF(ISNA(VLOOKUP(D180,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A180,B180),VLOOKUP(D180,COBRE!A:B,2,FALSE))","v":81.69},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]
["01",1,"011","1998-03-01",{"$f":"IF(ISNA(VLOOKUP(D181,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A181,B181),VLOOKUP(D181,COBRE!A:B,2,FALSE))","v":79.290000000000006},{"$f":"AVERAGE(E170:E181)","v":73.097499999999982}]

{"sheet":"Calculo_Tipo de Cambio","index":13,"n_rows":181,"n_cols":32,"rows_kept":181,"cut":false,"hidden":true,"merged":[]}
["Año","Mes","Unión","Periodo aplicable","Dato mensual",null,null,"Dato Mensual","Mes"]
["01",1,{"$f":"CONCATENATE(A2,B2)","v":"011"},{"$f":"DATE(YEAR(D3),MONTH(D3)-1,DAY(D3))","v":"1998-04-01"},{"$f":"IF(ISNA(VLOOKUP(D2+30,'TIPO DE CAMBIO'!A:B,2)),INDEX(H2:T18,A2,B2),VLOOKUP(D2+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8279999999999998},null,null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
["01",{"$f":"1+B2","v":2},"012","1998-05-01",{"$f":"+VLOOKUP(D3+30,'TIPO DE CAMBIO'!A:B,2)","v":2.863},null,null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE))","v":2.8279999999999998},2.863,2.931,2.9319999999999999,3.0230000000000001,3.04,3.0720000000000001,3.1139999999999999,3.1589999999999998,3.3580000000000001,3.4430000000000001,3.3380000000000001]
["01",3,"013","1998-06-01",{"$f":"+VLOOKUP(D4+30,'TIPO DE CAMBIO'!A:B,2)","v":2.931},null,null,"02",3.34,3.3359999999999999,3.3370000000000002,3.3380000000000001,3.3849999999999998,3.4630000000000001,3.4929999999999999,3.49,3.512,3.492,3.4529999999999998,3.488]
["01",4,"014","1998-07-01",{"$f":"+VLOOKUP(D5+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9319999999999999},null,null,"03",3.4790000000000001,3.5070000000000001,3.492,3.476,3.4740000000000002,3.51,3.5150000000000001,3.5310000000000001,3.5270000000000001,3.536,3.524,3.5249999999999999]
["01",5,"015","1998-08-01",{"$f":"+VLOOKUP(D6+30,'TIPO DE CAMBIO'!A:B,2)","v":3.0230000000000001},null,null,"04",3.589,3.6230000000000002,3.5139999999999998,3.488,3.4830000000000001,3.484,3.4430000000000001,3.4350000000000001,3.4460000000000002,3.4780000000000002,3.4710000000000001,3.4460000000000002]
["01",6,"016","1998-09-01",{"$f":"+VLOOKUP(D7+30,'TIPO DE CAMBIO'!A:B,2)","v":3.04},null,null,"05",3.4350000000000001,3.4620000000000002,3.5110000000000001,3.55,3.6150000000000002,3.6440000000000001,3.6019999999999999,3.51,3.5150000000000001,3.484,3.4809999999999999,3.4750000000000001]
["01",7,"017","1998-10-01",{"$f":"+VLOOKUP(D8+30,'TIPO DE CAMBIO'!A:B,2)","v":3.0720000000000001},null,null,"06",3.4630000000000001,3.496,3.472,3.4729999999999999,3.4809999999999999,3.4830000000000001,3.4729999999999999,3.4809999999999999,3.464,3.5,3.4729999999999999,3.4609999999999999]
["01",8,"018","1998-11-01",{"$f":"+VLOOKUP(D9+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1139999999999999},null,null,"07",3.484,3.4889999999999999,3.472,3.4220000000000002,3.3580000000000001,3.3420000000000001,3.3250000000000002,3.306,3.2829999999999999,3.2639999999999998,3.2589999999999999,3.2629999999999999]
["01",9,"019","1998-12-01",{"$f":"+VLOOKUP(D10+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1589999999999998},null,null,"08",3.258,3.2549999999999999,3.254,3.2549999999999999,3.286,3.3450000000000002,3.38,3.4119999999999999,3.431,3.3140000000000001,3.2930000000000001,3.3580000000000001]
["01",10,"0110","1999-01-01",{"$f":"+VLOOKUP(D11+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3580000000000001},null,null,"09",3.3119999999999998,3.2930000000000001,3.26,3.242,3.2410000000000001,3.25,3.2160000000000002,3.2229999999999999,3.1970000000000001,3.1989999999999998,3.19,3.1840000000000002]
["01",11,"0111","1999-02-01",{"$f":"+VLOOKUP(D12+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4430000000000001},null,null,"10",3.1720000000000002,3.1749999999999998,3.169,3.161,3.1629999999999998,3.0870000000000002,2.9980000000000002,3,2.9969999999999999,2.9340000000000002,2.887,2.746]
["01",12,"0112","1999-03-01",{"$f":"+VLOOKUP(D13+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3380000000000001},null,null,"11",2.851,2.8450000000000002,2.9670000000000001,2.8159999999999998,2.9529999999999998,2.9769999999999999,3.09,3.0960000000000001,3.1419999999999999,3.1739999999999999,3.2509999999999999,3.161]
["02",{"$f":"B2","v":1},"021","1999-04-01",{"$f":"+VLOOKUP(D14+30,'TIPO DE CAMBIO'!A:B,2)","v":3.34},null,null,"12",2.9950000000000001,2.9950000000000001,3.0110000000000001,2.9870000000000001,2.948,2.8849999999999998,2.9060000000000001,2.8809999999999998,2.891,2.8570000000000002,2.8490000000000002,2.8420000000000001]
["02",2,"022","1999-05-01",{"$f":"+VLOOKUP(D15+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3359999999999999},null,null,"13",2.8490000000000002,2.8450000000000002,2.827,2.8239999999999998,2.798,2.7879999999999998,2.798,2.8319999999999999,2.8090000000000002,2.7730000000000001,2.7749999999999999,2.8050000000000002]
["02",3,"023","1999-06-01",{"$f":"+VLOOKUP(D16+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3370000000000002},null,null,"14",2.8210000000000002,2.7669999999999999,2.75,2.738,2.7269999999999999,2.7730000000000001,2.7080000000000002,2.7,2.6970000000000001,2.6909999999999998,2.6779999999999999,2.6680000000000001]
["02",4,"024","1999-07-01",{"$f":"+VLOOKUP(D17+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3380000000000001},null,null,"15",2.641,2.71,2.6709999999999998,2.629,2.61,2.5979999999999999,2.5920000000000001,2.5790000000000002,2.5510000000000002,2.5779999999999998,2.5870000000000002,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE)),(AVERAGE(T$3:T16)+(S17-AVERAGE(S$3:S16))*COVAR(T$3:T16,S$3:S16)/VARP(S$3:S16))*AF64,VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE))","v":2.589}]
["02",5,"025","1999-08-01",{"$f":"+VLOOKUP(D18+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3849999999999998},null,null,"16",{"$f":"(AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16))*U65","v":2.5870732754225152},{"$f":"(AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17))*V65","v":2.5974296114799249},{"$f":"(AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17))*W65","v":2.6053567647451898},{"$f":"(AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17))*X65","v":2.5578120303824461},{"$f":"(AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17))*Y65","v":2.556875520886706},{"$f":"(AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17))*Z65","v":2.5394405564862943},{"$f":"(AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17))*AA65","v":2.5344443626069202},{"$f":"(AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17))*AB65","v":2.5310891455246782},{"$f":"(AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17))*AC65","v":2.5116591140449751},{"$f":"(AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17))*AD65","v":2.4946183493995857},{"$f":"(AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17))*AE65","v":2.4814412295080746},{"$f":"(AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17))*AF65","v":2.4626518778113184}]
["02",6,"026","1999-09-01",{"$f":"+VLOOKUP(D19+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4630000000000001}]
["02",7,"027","1999-10-01",{"$f":"+VLOOKUP(D20+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4929999999999999}]
["02",8,"028","1999-11-01",{"$f":"+VLOOKUP(D21+30,'TIPO DE CAMBIO'!A:B,2)","v":3.49}]
["02",9,"029","1999-12-01",{"$f":"+VLOOKUP(D22+30,'TIPO DE CAMBIO'!A:B,2)","v":3.512},null,null,"Predicción iterada","Mes"]
["02",10,"0210","2000-01-01",{"$f":"+VLOOKUP(D23+30,'TIPO DE CAMBIO'!A:B,2)","v":3.492},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
["02",11,"0211","2000-02-01",{"$f":"+VLOOKUP(D24+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4529999999999998},null,null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
["02",12,"0212","2000-03-01",{"$f":"+VLOOKUP(D25+30,'TIPO DE CAMBIO'!A:B,2)","v":3.488},null,null,2,"-","-","-","-","-","-","-","-","-","-","-","-"]
["03",1,"031","2000-04-01",{"$f":"+VLOOKUP(D26+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4790000000000001},null,null,3,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Tasa de depreciación diaria =",null,null,{"$f":"COVAR(E110:E181,D110:D181)/VARP(D110:D181)","v":-2.4653247582569264E-4}]
["03",2,"032","2000-05-01",{"$f":"+VLOOKUP(D27+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5070000000000001},null,null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":3.5980388846194207},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":3.5899779049461897},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":3.5030328010135379},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":3.4958144205278692},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":3.5415237406751841},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":3.5009788403086275},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":3.4546651291266239},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":3.4506100282066976},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":3.4823455033082555},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":3.4791909415231892},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":3.4464901726200656},null,"Tasa de depreciación anual =",null,null,{"$f":"+(1+Y26)^365-1","v":-8.606465407728936E-2}]
["03",3,"033","2000-06-01",{"$f":"+VLOOKUP(D28+30,'TIPO DE CAMBIO'!A:B,2)","v":3.492},null,null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":3.464068714096332},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":3.4572560891226134},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":3.4226244110381465},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":3.4937617093423388},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":3.5421536380169445},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":3.6536784872199286},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":3.6291919918839364},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":3.5938885882699565},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":3.5171106869522566},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":3.5111624465413072},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":3.4792380349746894},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":3.4628401306101542},null,"Mes más reciente del TC en el pliego =",null,null,{"$f":"MAX(D:D)","v":"2013-03-01"}]
["03",4,"034","2000-07-01",{"$f":"+VLOOKUP(D29+30,'TIPO DE CAMBIO'!A:B,2)","v":3.476},null,null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":3.4921579349612135},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":3.4861588145870774},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":3.4712091682657071},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":3.471484343129442},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":3.4992198521538986},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":3.5140662328739838},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":3.4739273686798082},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":3.4554734711751265},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":3.4903912495172209},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":3.4828330894446342},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":3.4854012877482545},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":3.4520654172560112},null,"Tipo de Cambio más reciente del pliego =",null,null,{"$f":"VLOOKUP(Y28,D:E,2,FALSE)","v":2.589}]
["03",5,"035","2000-08-01",{"$f":"+VLOOKUP(D30+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4740000000000002},null,null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":3.4690535193380025},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":3.5090320872654179},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":3.4655662074864373},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":3.4717905963115658},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":3.4505701289514099},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":3.3851899067838871},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":3.3479021984243205},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":3.3373727877702755},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":3.3296557003385718},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":3.4105841097550802},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":3.401524040550326},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":3.0972631180307189},null,"Tipo de Cambio en un año =",null,null,{"$f":"ROUND(Y29*(1+Y27),3)","v":2.3660000000000001}]
["03",6,"036","2000-09-01",{"$f":"+VLOOKUP(D31+30,'TIPO DE CAMBIO'!A:B,2)","v":3.51},null,null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":3.2351553717780464},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":3.2816665624783981},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":3.2722621600035402},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":3.2492322865148604},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":3.2918989210484226},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":3.3059746511148349},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":3.3466344152644179},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":3.377846401321619},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":3.4173905085182943},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":3.4537597243225222},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":3.3388804988157177},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":3.2829025518320432}]
["03",7,"037","2000-10-01",{"$f":"+VLOOKUP(D32+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5150000000000001},null,null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":3.3569271471464859},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":3.3314954953346354},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":3.3010482511331434},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":3.2561213312987105},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":3.2795846851450894},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":3.268109065934842},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":3.2668727069499792},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":3.2448488948336816},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":3.2441315413409697},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":3.3043026544396961},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":3.2242281898236693},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":3.229495122657625}]
["03",8,"038","2000-11-01",{"$f":"+VLOOKUP(D33+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5310000000000001},null,null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":3.1446692239992173},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":3.1868217252915074},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":3.1962633970007581},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":3.1644438279016511},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":3.2019982881280402},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":3.1867605378205943},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":3.1067693925579274},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":3.0527498373798561},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":3.0141284352635349},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":3.1295282870295869},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":2.9610889405977492},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":2.9361942285141387}]
["03",9,"039",{"$f":"DATE(YEAR(D35),MONTH(D35)-1,DAY(D35))","v":"2000-12-01"},{"$f":"+VLOOKUP(D34+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5270000000000001},null,null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":2.6701580471519555},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":2.861911709535581},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":2.9093627253665959},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":2.9644717281262887},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":2.8820829858260253},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":2.9399799400515505},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":2.9594772673863727},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":3.1124848914259742},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":3.1007656643244741},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":3.1615175414902121},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":3.1596487802221769},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":3.2180325234753804}]
["03",10,"0310","2001-01-01",{"$f":"+VLOOKUP(D35+30,'TIPO DE CAMBIO'!A:B,2)","v":3.536},null,null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":3.1880079566357544},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":3.001790189892092},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":3.0552008602245295},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":2.9615175780196545},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":3.0610058899215198},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":2.9496020768761846},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":2.9217858430417647},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":2.9398899873510418},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":2.9028607697078184},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":2.9346231179381261},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":2.8618195307182708},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":2.745733945951188}]
["03",11,"0311","2001-02-01",{"$f":"+VLOOKUP(D36+30,'TIPO DE CAMBIO'!A:B,2)","v":3.524},null,null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":2.8568081830951466},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":2.8515423463851972},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":2.9219825162048632},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":2.767549314554306},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":2.8926602404422268},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":2.7695046581475049},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":2.8268727042903397},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":2.8164734435083201},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":2.8504391743328958},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":2.8238036110962339},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":2.7723839290237944},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":2.7072080281011317}]
["03",12,"0312","2001-03-01",{"$f":"+VLOOKUP(D37+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5249999999999999},null,null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":2.8185753520163939},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":2.8212791196053804},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":2.830147787774262},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":2.7046046462513642},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":2.7857796587772641},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":2.7001883492248111},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":2.8035086909668832},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":2.7363474532358301},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":2.7053448087313092},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":2.6934627624642693},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":2.6915822268117617},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":2.6426109919494376}]
["04",1,"041","2001-04-01",{"$f":"+VLOOKUP(D38+30,'TIPO DE CAMBIO'!A:B,2)","v":3.589},null,null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":2.6878430222491159},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":2.6218750476353878},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":2.7589892048025026},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":2.6325928180015574},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":2.6646628176981322},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":2.6015391823487342},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":2.6083701893667186},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":2.6131555784758591},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":2.5812014971696318},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":2.5457389369772021},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":2.5738282174603153}]
["04",2,"042","2001-05-01",{"$f":"+VLOOKUP(D39+30,'TIPO DE CAMBIO'!A:B,2)","v":3.6230000000000002},null,null,16]
["04",3,"043","2001-06-01",{"$f":"+VLOOKUP(D40+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5139999999999998}]
["04",4,"044","2001-07-01",{"$f":"+VLOOKUP(D41+30,'TIPO DE CAMBIO'!A:B,2)","v":3.488}]
["04",5,"045","2001-08-01",{"$f":"+VLOOKUP(D42+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4830000000000001},null,null,"Ajuste Correcto / Estimado","Error rezagado de un año",null,null,null,null,null,null,null,null,null,null,null,"Error del año (Modelo Vertical)"]
["04",6,"046","2001-09-01",{"$f":"+VLOOKUP(D43+30,'TIPO DE CAMBIO'!A:B,2)","v":3.484},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
["04",7,"047","2001-10-01",{"$f":"+VLOOKUP(D44+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4430000000000001},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["04",8,"048","2001-11-01",{"$f":"+VLOOKUP(D45+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4350000000000001},null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["04",{"$f":"B34","v":9},"049","2001-12-01",{"$f":"+VLOOKUP(D46+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4460000000000002},null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["04",10,"0410","2002-01-01",{"$f":"+VLOOKUP(D47+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4780000000000002},null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I27=\"-\",I27=\"\"),0,I6/I27)","v":0},{"$f":"IF(OR(J27=\"-\",J27=\"\"),0,J6/J27)","v":1.0069374223517376},0.97883610792102393,0.99570863252859398,0.99633435331903741,0.98375734715130914,0.98343924857783016,0.99430765981894298,0.99866399617197732,0.99875213320903189,0.9976457338327045,0.99985777628964112]
["04",11,"0411","2002-02-01",{"$f":"+VLOOKUP(D48+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4710000000000001},null,null,5,{"$f":"U47","v":0},1.0069374223517376,0.97883610792102393,0.99570863252859398,0.99633435331903741,0.98375734715130914,0.98343924857783016,0.99430765981894298,0.99866399617197732,0.99875213320903189,0.9976457338327045,0.99985777628964112,0.99160850534573908,1.0013721606832402,1.0258210011816773,1.0160967734311357,1.0205655568412437,0.99735102931093078,0.99250742535948866,0.9766579886355522,0.99939988043023875,0.99226397326957527,1.0005064226728952,1.003511530689031]
["04",12,"0412","2002-03-01",{"$f":"+VLOOKUP(D49+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4460000000000002},null,null,6,0.99160850534573908,1.0013721606832402,1.0258210011816773,1.0160967734311357,1.0205655568412437,0.99735102931093078,0.99250742535948866,0.9766579886355522,0.99939988043023875,0.99226397326957527,1.0005064226728952,1.003511530689031,0.99165045352923387,1.0028229308922314,1.000227826009888,1.0004366019606448,0.99479316735623691,0.99115946290842216,0.99973304891513581,1.0073872738534417,0.99243888503305433,1.0049290075391191,0.99644193402009484,1.0025881846558662]
["05",1,"051","2002-04-01",{"$f":"+VLOOKUP(D50+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4350000000000001},null,null,7,0.99165045352923387,1.0028229308922314,1.000227826009888,1.0004366019606448,0.99479316735623691,0.99115946290842216,0.99973304891513581,1.0073872738534417,0.99243888503305433,1.0049290075391191,0.99644193402009484,1.0025881846558662,1.0043085183260159,0.99429127840178033,1.0018564910113863,0.98565852549849542,0.97317251193513898,0.9872415114149623,0.99315923910946413,0.99059955546912826,0.98598783041326832,0.95702081959045815,0.95809994612671701,1.0535107530918002]
["05",2,"052","2002-05-01",{"$f":"+VLOOKUP(D51+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4620000000000002},null,null,8,1.0043085183260159,0.99429127840178033,1.0018564910113863,0.98565852549849542,0.97317251193513898,0.9872415114149623,0.99315923910946413,0.99059955546912826,0.98598783041326832,0.95702081959045815,0.95809994612671701,1.0535107530918002,1.0070613697324213,0.9918740792305667,0.99441910240971632,1.0017751003857363,0.99820804915645955,1.0118044912631152,1.0099698923143197,1.0101110573485574,1.0039824220989033,0.95953403378402735,0.98625871790500108,1.0228753205379333]
["05",3,"053","2002-06-01",{"$f":"+VLOOKUP(D52+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5110000000000001},null,null,9,1.0070613697324213,0.9918740792305667,0.99441910240971632,1.0017751003857363,0.99820804915645955,1.0118044912631152,1.0099698923143197,1.0101110573485574,1.0039824220989033,0.95953403378402735,0.98625871790500108,1.0228753205379333,0.98661658559236953,0.98844498052344854,0.98756508599380421,0.99566314339610984,0.9882348867770181,0.9944588550842437,0.98442770456230144,0.99326659097486214,0.98547175392231856,0.9681316557676064,0.9893840671911186,0.98591262072562424]
["05",4,"054","2002-07-01",{"$f":"+VLOOKUP(D53+30,'TIPO DE CAMBIO'!A:B,2)","v":3.55},null,null,10,0.98661658559236953,0.98844498052344854,0.98756508599380421,0.99566314339610984,0.9882348867770181,0.9944588550842437,0.98442770456230144,0.99326659097486214,0.98547175392231856,0.9681316557676064,0.9893840671911186,0.98591262072562424,1.0086911449357541,0.99629043407176276,0.99147022832150167,0.99891171147634661,0.98782064054417729,0.96869531405430931,0.96498955061856939,0.98272055026129146,0.99431728420622612,0.93752148276148872,0.97497915730191032,0.93522423460031578]
["05",5,"055","2002-08-01",{"$f":"+VLOOKUP(D54+30,'TIPO DE CAMBIO'!A:B,2)","v":3.6150000000000002},null,null,11,1.0086911449357541,0.99629043407176276,0.99147022832150167,0.99891171147634661,0.98782064054417729,0.96869531405430931,0.96498955061856939,0.98272055026129146,0.99431728420622612,0.93752148276148872,0.97497915730191032,0.93522423460031578,1.0677270594678596,0.99409076475726599,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":1.019810962081444},0.94991629479289008,1.0246061666241888,1.0125919430415571,1.0441033063683225,0.99470362363159248,1.0132981141238575,1.0039482490120564,1.0289118272732198,0.98227720725029]
["05",6,"056","2002-09-01",{"$f":"+VLOOKUP(D55+30,'TIPO DE CAMBIO'!A:B,2)","v":3.6440000000000001},null,null,12,1.0677270594678596,0.99409076475726599,1.019810962081444,0.94991629479289008,1.0246061666241888,1.0125919430415571,1.0441033063683225,0.99470362363159248,1.0132981141238575,1.0039482490120564,1.0289118272732198,0.98227720725029,0.93945813208087725,0.99773795320040803,0.9855325845184264,1.0086045148505873,0.9630821063449776,0.97809803655122096,0.99459719367202815,0.97996864249872684,0.99591411002842822,0.97354920382666921,0.99552049646014784,1.0350602264981881]
["05",7,"057","2002-10-01",{"$f":"+VLOOKUP(D56+30,'TIPO DE CAMBIO'!A:B,2)","v":3.6019999999999999},null,null,13,0.93945813208087725,0.99773795320040803,0.9855325845184264,1.0086045148505873,0.9630821063449776,0.97809803655122096,0.99459719367202815,0.97996864249872684,0.99591411002842822,0.97354920382666921,0.99552049646014784,1.0350602264981881,0.99726681576265763,0.99770568149075867,0.96749381090471798,1.0203973548542837,0.9672757141959557,1.0066782129425507,0.98978634437747426,1.0055127650954661,0.98546217905435785,0.98200880156941539,1.0009436178549509,1.0361228139410701]
["05",8,"058","2002-11-01",{"$f":"+VLOOKUP(D57+30,'TIPO DE CAMBIO'!A:B,2)","v":3.51},null,null,14,0.99726681576265763,0.99770568149075867,0.96749381090471798,1.0203973548542837,0.9672757141959557,1.0066782129425507,0.98978634437747426,1.0055127650954661,0.98546217905435785,0.98200880156941539,1.0009436178549509,1.0361228139410701,1.0008602388372805,0.98076081192102238,0.97168070582020971,1.0123475916507509,0.97890010482628631,1.0269653969865074,0.96593244341470419,0.98671679899683506,0.99691543617494638,0.99908565193527443,0.99495381315998277,1.0096075465242174]
["05",9,"059","2002-12-01",{"$f":"+VLOOKUP(D58+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5150000000000001},null,null,15,1.0008602388372805,0.98076081192102238,0.97168070582020971,1.0123475916507509,0.97890010482628631,1.0269653969865074,0.96593244341470419,0.98671679899683506,0.99691543617494638,0.99908565193527443,0.99495381315998277,1.0096075465242174,0.98257226264280906,1.0336114234139762,0.96810817358424517,0.99863525495587857,0.97948602827529496,0.99863958137830577,0.99372397774155941,0.98692937429474425,0.98829944225479938,1.0126725731983752,1.0051175841691105,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":1.0020413802696142}]
["05",10,"0510","2003-01-01",{"$f":"+VLOOKUP(D59+30,'TIPO DE CAMBIO'!A:B,2)","v":3.484},null,null,16,0.98257226264280906,1.0336114234139762,0.96810817358424517,0.99863525495587857,0.97948602827529496,0.99863958137830577,0.99372397774155941,0.98692937429474425,0.98829944225479938,1.0126725731983752,1.0051175841691105,1.0020413802696142,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":0.99933300369260369},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":0.99795650388297208},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":0.99221532315688887},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":0.99893320035094679},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":0.98874848483484157},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":0.99760928440208607},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":0.99390331051648462},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":0.99223413089699397},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":0.99468066680076173},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":0.98096958643065069},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":0.99373796211647658},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":1.0062483471875352}]
["05",11,"0511","2003-02-01",{"$f":"+VLOOKUP(D60+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4809999999999999}]
["05",12,"0512","2003-03-01",{"$f":"+VLOOKUP(D61+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4750000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":0.9996937491586172}]
["06",1,"061","2003-04-01",{"$f":"+VLOOKUP(D62+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4630000000000001},null,null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":0.99354485479472432},1.0064987129739675,0.98609983458064465,0.99662534894935917,0.99374003645874864,0.99749623354344374,0.99709835248466472,0.9956286252358465,0.99639889199819198,1.0008619810344477,0.99570195369133774,0.99458894958006983]
["06",2,"062","2003-05-01",{"$f":"+VLOOKUP(D63+30,'TIPO DE CAMBIO'!A:B,2)","v":3.496}]
["06",3,"063","2003-06-01",{"$f":"+VLOOKUP(D64+30,'TIPO DE CAMBIO'!A:B,2)","v":3.472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":1.0008675647141156}]
["06",4,"064","2003-07-01",{"$f":"+VLOOKUP(D65+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4729999999999999},null,null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":0.99643892924366395},1.0022276084284698,0.98915757886876676,0.99777927465015304,0.99124426064679505,0.99755275897276485,0.99550083150057467,0.99393137806642029,0.99553977939947691,0.99091578373254918,0.99471995790390721,1.0004186483838025]
["06",5,{"$f":"CONCATENATE(A66,B66)","v":"065"},{"$f":"DATE(YEAR(D67),MONTH(D67)-1,DAY(D67))","v":"2003-08-01"},{"$f":"+VLOOKUP(D66+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4809999999999999}]
["06",6,"066","2003-09-01",{"$f":"+VLOOKUP(D67+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4830000000000001}]
["06",7,"067","2003-10-01",{"$f":"+VLOOKUP(D68+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4729999999999999}]
["06",8,"068","2003-11-01",{"$f":"+VLOOKUP(D69+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4809999999999999}]
["06",9,"069","2003-12-01",{"$f":"+VLOOKUP(D70+30,'TIPO DE CAMBIO'!A:B,2)","v":3.464}]
["06",10,"0610","2004-01-01",{"$f":"+VLOOKUP(D71+30,'TIPO DE CAMBIO'!A:B,2)","v":3.5}]
["06",11,"0611","2004-02-01",{"$f":"+VLOOKUP(D72+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4729999999999999}]
["06",12,"0612","2004-03-01",{"$f":"+VLOOKUP(D73+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4609999999999999}]
["07",1,"071","2004-04-01",{"$f":"+VLOOKUP(D74+30,'TIPO DE CAMBIO'!A:B,2)","v":3.484}]
["07",2,"072","2004-05-01",{"$f":"+VLOOKUP(D75+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4889999999999999}]
["07",3,"073","2004-06-01",{"$f":"+VLOOKUP(D76+30,'TIPO DE CAMBIO'!A:B,2)","v":3.472}]
["07",4,"074","2004-07-01",{"$f":"+VLOOKUP(D77+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4220000000000002}]
["07",{"$f":"B66","v":5},"075","2004-08-01",{"$f":"+VLOOKUP(D78+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3580000000000001}]
["07",6,"076","2004-09-01",{"$f":"+VLOOKUP(D79+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3420000000000001}]
["07",7,"077","2004-10-01",{"$f":"+VLOOKUP(D80+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3250000000000002}]
["07",8,"078","2004-11-01",{"$f":"+VLOOKUP(D81+30,'TIPO DE CAMBIO'!A:B,2)","v":3.306}]
["07",9,"079","2004-12-01",{"$f":"+VLOOKUP(D82+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2829999999999999}]
["07",10,"0710","2005-01-01",{"$f":"+VLOOKUP(D83+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2639999999999998}]
["07",11,"0711","2005-02-01",{"$f":"+VLOOKUP(D84+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2589999999999999}]
["07",12,"0712","2005-03-01",{"$f":"+VLOOKUP(D85+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2629999999999999}]
["08",1,"081","2005-04-01",{"$f":"+VLOOKUP(D86+30,'TIPO DE CAMBIO'!A:B,2)","v":3.258}]
["08",2,"082","2005-05-01",{"$f":"+VLOOKUP(D87+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2549999999999999}]
["08",3,"083","2005-06-01",{"$f":"+VLOOKUP(D88+30,'TIPO DE CAMBIO'!A:B,2)","v":3.254}]
["08",4,"084","2005-07-01",{"$f":"+VLOOKUP(D89+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2549999999999999}]
["08",5,"085","2005-08-01",{"$f":"+VLOOKUP(D90+30,'TIPO DE CAMBIO'!A:B,2)","v":3.286}]
["08",6,"086","2005-09-01",{"$f":"+VLOOKUP(D91+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3450000000000002}]
["08",7,"087","2005-10-01",{"$f":"+VLOOKUP(D92+30,'TIPO DE CAMBIO'!A:B,2)","v":3.38}]
["08",8,"088","2005-11-01",{"$f":"+VLOOKUP(D93+30,'TIPO DE CAMBIO'!A:B,2)","v":3.4119999999999999}]
["08",9,"089","2005-12-01",{"$f":"+VLOOKUP(D94+30,'TIPO DE CAMBIO'!A:B,2)","v":3.431}]
["08",10,"0810","2006-01-01",{"$f":"+VLOOKUP(D95+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3140000000000001}]
["08",11,"0811","2006-02-01",{"$f":"+VLOOKUP(D96+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2930000000000001}]
["08",12,"0812","2006-03-01",{"$f":"+VLOOKUP(D97+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3580000000000001}]
["09",1,"091",{"$f":"DATE(YEAR(D99),MONTH(D99)-1,DAY(D99))","v":"2006-04-01"},{"$f":"+VLOOKUP(D98+30,'TIPO DE CAMBIO'!A:B,2)","v":3.3119999999999998}]
["09",2,"092","2006-05-01",{"$f":"+VLOOKUP(D99+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2930000000000001}]
["09",3,"093","2006-06-01",{"$f":"+VLOOKUP(D100+30,'TIPO DE CAMBIO'!A:B,2)","v":3.26}]
["09",4,"094","2006-07-01",{"$f":"+VLOOKUP(D101+30,'TIPO DE CAMBIO'!A:B,2)","v":3.242}]
["09",5,"095","2006-08-01",{"$f":"+VLOOKUP(D102+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2410000000000001}]
["09",6,"096","2006-09-01",{"$f":"+VLOOKUP(D103+30,'TIPO DE CAMBIO'!A:B,2)","v":3.25}]
["09",7,"097","2006-10-01",{"$f":"+VLOOKUP(D104+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2160000000000002}]
["09",8,"098","2006-11-01",{"$f":"+VLOOKUP(D105+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2229999999999999}]
["09",9,"099","2006-12-01",{"$f":"+VLOOKUP(D106+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1970000000000001}]
["09",10,"0910","2007-01-01",{"$f":"+VLOOKUP(D107+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1989999999999998}]
["09",11,"0911","2007-02-01",{"$f":"+VLOOKUP(D108+30,'TIPO DE CAMBIO'!A:B,2)","v":3.19}]
["09",12,"0912","2007-03-01",{"$f":"+VLOOKUP(D109+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1840000000000002}]
[10,{"$f":"B98","v":1},"101","2007-04-01",{"$f":"+VLOOKUP(D110+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1720000000000002}]
[10,2,"102","2007-05-01",{"$f":"+VLOOKUP(D111+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1749999999999998}]
[10,3,"103","2007-06-01",{"$f":"+VLOOKUP(D112+30,'TIPO DE CAMBIO'!A:B,2)","v":3.169}]
[10,4,"104","2007-07-01",{"$f":"+VLOOKUP(D113+30,'TIPO DE CAMBIO'!A:B,2)","v":3.161}]
[10,5,"105","2007-08-01",{"$f":"+VLOOKUP(D114+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1629999999999998}]
[10,6,"106","2007-09-01",{"$f":"+VLOOKUP(D115+30,'TIPO DE CAMBIO'!A:B,2)","v":3.0870000000000002}]
[10,7,"107","2007-10-01",{"$f":"+VLOOKUP(D116+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9980000000000002}]
[10,8,"108","2007-11-01",{"$f":"+VLOOKUP(D117+30,'TIPO DE CAMBIO'!A:B,2)","v":3}]
[10,9,"109","2007-12-01",{"$f":"+VLOOKUP(D118+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9969999999999999}]
[10,10,"1010","2008-01-01",{"$f":"+VLOOKUP(D119+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9340000000000002}]
[10,11,"1011","2008-02-01",{"$f":"+VLOOKUP(D120+30,'TIPO DE CAMBIO'!A:B,2)","v":2.887}]
[10,12,"1012","2008-03-01",{"$f":"+VLOOKUP(D121+30,'TIPO DE CAMBIO'!A:B,2)","v":2.746}]
[11,1,"111","2008-04-01",{"$f":"+VLOOKUP(D122+30,'TIPO DE CAMBIO'!A:B,2)","v":2.851}]
[11,2,"112","2008-05-01",{"$f":"+VLOOKUP(D123+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8450000000000002}]
[11,3,"113","2008-06-01",{"$f":"+VLOOKUP(D124+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9670000000000001}]
[11,4,"114","2008-07-01",{"$f":"+VLOOKUP(D125+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8159999999999998}]
[11,5,"115","2008-08-01",{"$f":"+VLOOKUP(D126+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9529999999999998}]
[11,6,"116","2008-09-01",{"$f":"+VLOOKUP(D127+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9769999999999999}]
[11,7,"117","2008-10-01",{"$f":"+VLOOKUP(D128+30,'TIPO DE CAMBIO'!A:B,2)","v":3.09}]
[11,8,"118","2008-11-01",{"$f":"+VLOOKUP(D129+30,'TIPO DE CAMBIO'!A:B,2)","v":3.0960000000000001}]
[11,9,{"$f":"CONCATENATE(A130,B130)","v":"119"},{"$f":"DATE(YEAR(D131),MONTH(D131)-1,DAY(D131))","v":"2008-12-01"},{"$f":"+VLOOKUP(D130+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1419999999999999}]
[11,10,"1110","2009-01-01",{"$f":"+VLOOKUP(D131+30,'TIPO DE CAMBIO'!A:B,2)","v":3.1739999999999999}]
[11,11,"1111","2009-02-01",{"$f":"+VLOOKUP(D132+30,'TIPO DE CAMBIO'!A:B,2)","v":3.2509999999999999}]
[11,12,"1112","2009-03-01",{"$f":"+VLOOKUP(D133+30,'TIPO DE CAMBIO'!A:B,2)","v":3.161}]
[12,1,"121","2009-04-01",{"$f":"+VLOOKUP(D134+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9950000000000001}]
[12,2,"122","2009-05-01",{"$f":"+VLOOKUP(D135+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9950000000000001}]
[12,3,"123","2009-06-01",{"$f":"+VLOOKUP(D136+30,'TIPO DE CAMBIO'!A:B,2)","v":3.0110000000000001}]
[12,4,"124","2009-07-01",{"$f":"+VLOOKUP(D137+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9870000000000001}]
[12,5,"125","2009-08-01",{"$f":"+VLOOKUP(D138+30,'TIPO DE CAMBIO'!A:B,2)","v":2.948}]
[12,6,"126","2009-09-01",{"$f":"+VLOOKUP(D139+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8849999999999998}]
[12,7,"127","2009-10-01",{"$f":"+VLOOKUP(D140+30,'TIPO DE CAMBIO'!A:B,2)","v":2.9060000000000001}]
[12,8,"128","2009-11-01",{"$f":"+VLOOKUP(D141+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8809999999999998}]
[12,{"$f":"B130","v":9},"129","2009-12-01",{"$f":"+VLOOKUP(D142+30,'TIPO DE CAMBIO'!A:B,2)","v":2.891}]
[12,10,"1210","2010-01-01",{"$f":"+VLOOKUP(D143+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8570000000000002}]
[12,11,"1211","2010-02-01",{"$f":"+VLOOKUP(D144+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8490000000000002}]
[12,12,"1212","2010-03-01",{"$f":"+VLOOKUP(D145+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8420000000000001}]
[13,1,"131","2010-04-01",{"$f":"+VLOOKUP(D146+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8490000000000002}]
[13,2,"132","2010-05-01",{"$f":"+VLOOKUP(D147+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8450000000000002}]
[13,3,"133","2010-06-01",{"$f":"+VLOOKUP(D148+30,'TIPO DE CAMBIO'!A:B,2)","v":2.827}]
[13,4,"134","2010-07-01",{"$f":"+VLOOKUP(D149+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8239999999999998}]
[13,5,"135","2010-08-01",{"$f":"+VLOOKUP(D150+30,'TIPO DE CAMBIO'!A:B,2)","v":2.798}]
[13,6,"136","2010-09-01",{"$f":"+VLOOKUP(D151+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7879999999999998}]
[13,7,"137","2010-10-01",{"$f":"+VLOOKUP(D152+30,'TIPO DE CAMBIO'!A:B,2)","v":2.798}]
[13,8,"138","2010-11-01",{"$f":"+VLOOKUP(D153+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8319999999999999}]
[13,9,"139","2010-12-01",{"$f":"+VLOOKUP(D154+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8090000000000002}]
[13,10,"1310","2011-01-01",{"$f":"+VLOOKUP(D155+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7730000000000001}]
[13,11,"1311","2011-02-01",{"$f":"+VLOOKUP(D156+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7749999999999999}]
[13,12,"1312","2011-03-01",{"$f":"+VLOOKUP(D157+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8050000000000002}]
[14,1,"141","2011-04-01",{"$f":"+VLOOKUP(D158+30,'TIPO DE CAMBIO'!A:B,2)","v":2.8210000000000002}]
[14,2,"142","2011-05-01",{"$f":"+VLOOKUP(D159+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7669999999999999}]
[14,3,"143","2011-06-01",{"$f":"+VLOOKUP(D160+30,'TIPO DE CAMBIO'!A:B,2)","v":2.75}]
[14,4,"144","2011-07-01",{"$f":"+VLOOKUP(D161+30,'TIPO DE CAMBIO'!A:B,2)","v":2.738}]
[14,5,"145",{"$f":"DATE(YEAR(D163),MONTH(D163)-1,DAY(D163))","v":"2011-08-01"},{"$f":"+VLOOKUP(D162+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7269999999999999}]
[14,6,"146","2011-09-01",{"$f":"+VLOOKUP(D163+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7730000000000001}]
[14,7,"147","2011-10-01",{"$f":"+VLOOKUP(D164+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7080000000000002}]
[14,8,"148","2011-11-01",{"$f":"+VLOOKUP(D165+30,'TIPO DE CAMBIO'!A:B,2)","v":2.7}]
[14,9,"149","2011-12-01",{"$f":"+VLOOKUP(D166+30,'TIPO DE CAMBIO'!A:B,2)","v":2.6970000000000001}]
[14,10,"1410","2012-01-01",{"$f":"+VLOOKUP(D167+30,'TIPO DE CAMBIO'!A:B,2)","v":2.6909999999999998}]
[14,11,"1411","2012-02-01",{"$f":"+VLOOKUP(D168+30,'TIPO DE CAMBIO'!A:B,2)","v":2.6779999999999999}]
[14,12,"1412","2012-03-01",{"$f":"+VLOOKUP(D169+30,'TIPO DE CAMBIO'!A:B,2)","v":2.6680000000000001}]
[15,1,"151","2012-04-01",{"$f":"+VLOOKUP(D170+30,'TIPO DE CAMBIO'!A:B,2)","v":2.641}]
[15,2,"152","2012-05-01",{"$f":"+VLOOKUP(D171+30,'TIPO DE CAMBIO'!A:B,2)","v":2.71}]
[15,3,"153","2012-06-01",{"$f":"+VLOOKUP(D172+30,'TIPO DE CAMBIO'!A:B,2)","v":2.6709999999999998}]
[15,4,"154","2012-07-01",{"$f":"+VLOOKUP(D173+30,'TIPO DE CAMBIO'!A:B,2)","v":2.629}]
[15,{"$f":"B162","v":5},"155","2012-08-01",{"$f":"+VLOOKUP(D174+30,'TIPO DE CAMBIO'!A:B,2)","v":2.61}]
[15,6,"156","2012-09-01",{"$f":"+VLOOKUP(D175+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5979999999999999}]
[15,7,"157","2012-10-01",{"$f":"+VLOOKUP(D176+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5920000000000001}]
[15,8,"158","2012-11-01",{"$f":"+VLOOKUP(D177+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5790000000000002}]
[15,9,"159","2012-12-01",{"$f":"+VLOOKUP(D178+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5510000000000002}]
[15,10,"1510","2013-01-01",{"$f":"+VLOOKUP(D179+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5779999999999998}]
[15,11,"1511","2013-02-01",{"$f":"+VLOOKUP(D180+30,'TIPO DE CAMBIO'!A:B,2)","v":2.5870000000000002}]
[15,12,"1512",{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2013-03-01"},{"$f":"+VLOOKUP(D181+30,'TIPO DE CAMBIO'!A:B,2)","v":2.589}]

{"sheet":"Calculo_IPM","index":14,"n_rows":181,"n_cols":32,"rows_kept":181,"cut":false,"hidden":true,"merged":[]}
["Año","Mes","Unión","Periodo aplicable","Dato mensual",null,null,"Dato Mensual","Mes"]
[15,{"$f":"B14","v":12},{"$f":"CONCATENATE(A2,B2)","v":"1512"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2013-03-01"},{"$f":"IF(ISNA(VLOOKUP(D2,IPM!A:B,2,FALSE)),INDEX(H2:T18,A2,B2),VLOOKUP(D2,IPM!A:B,2,FALSE))","v":207.34534099999999},null,null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
[15,11,"1511",{"$f":"DATE(YEAR(D2),MONTH(D2)-1,DAY(D2))","v":"2013-02-01"},{"$f":"+VLOOKUP(D3,IPM!A:B,2,FALSE)","v":206.762562},null,null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE))","v":138.10240899999999},138.59106399999999,138.98554300000001,140.06035700000001,140.89734200000001,141.534401,141.61561800000001,141.69412299999999,141.759095,141.940326,143.57292899999999,144.48876999999999]
[15,10,"1510","2013-01-01",{"$f":"+VLOOKUP(D4,IPM!A:B,2,FALSE)","v":206.60590300000001},null,null,"02",145.32480699999999,145.583912,145.75104099999999,146.56931900000001,146.74161699999999,147.43289999999999,148.18231,148.92269899999999,149.52781200000001,149.650497,150.19070300000001,150.762653]
[15,9,"159","2012-12-01",{"$f":"+VLOOKUP(D5,IPM!A:B,2,FALSE)","v":208.22171800000001},null,null,"03",151.43930700000001,151.65664000000001,151.90302299999999,152.796325,152.829489,153.93557200000001,154.45267999999999,155.11963600000001,155.265783,155.444998,155.812927,155.90321299999999]
[15,8,"158","2012-11-01",{"$f":"+VLOOKUP(D6,IPM!A:B,2,FALSE)","v":208.463032},null,null,"04",155.71078199999999,155.80364700000001,155.630042,154.63502099999999,154.085489,154.390705,153.45370500000001,152.62351100000001,151.871747,151.59918200000001,150.929564,151.11195900000001]
[15,7,"157","2012-10-01",{"$f":"+VLOOKUP(D7,IPM!A:B,2,FALSE)","v":208.93420599999999},null,null,"05",152.12106700000001,152.14252500000001,152.10195899999999,152.98878300000001,153.276826,154.686014,155.490183,155.075785,154.41110599999999,154.16106199999999,154.83486600000001,156.113192]
[15,6,"156","2012-09-01",{"$f":"+VLOOKUP(D8,IPM!A:B,2,FALSE)","v":208.88333900000001},null,null,"06",155.780901,155.560078,155.087684,154.64266499999999,154.88624200000001,155.923529,156.191326,156.48914600000001,157.50607199999999,158.365409,160.383658,161.96397300000001]
[15,5,"155","2012-08-01",{"$f":"+VLOOKUP(D9,IPM!A:B,2,FALSE)","v":208.04809},null,null,"07",162.93992299999999,163.993424,165.02131800000001,165.372829,165.07210499999999,165.236458,165.20360600000001,165.78156799999999,165.203249,165.79050799999999,165.21051600000001,165.75707800000001]
[15,4,"154","2012-07-01",{"$f":"+VLOOKUP(D10,IPM!A:B,2,FALSE)","v":207.550522},null,null,"08",165.95252099999999,166.362855,166.71721700000001,166.78326000000001,167.55681200000001,168.797211,169.731131,169.64594700000001,171.142562,171.973343,171.65258700000001,172.30137199999999]
[15,3,"153","2012-06-01",{"$f":"+VLOOKUP(D11,IPM!A:B,2,FALSE)","v":209.308784},null,null,"09",173.03645499999999,172.670986,172.895914,172.73451,173.07539399999999,173.33589699999999,173.44246799999999,173.10045600000001,173.426072,172.83315999999999,172.001768,172.71048999999999]
[15,2,"152","2012-05-01",{"$f":"+VLOOKUP(D12,IPM!A:B,2,FALSE)","v":209.45281900000001},null,null,"10",173.236546,174.75791899999999,176.95339000000001,178.28922600000001,179.44569100000001,180.56939399999999,180.77613400000001,181.17791800000001,182.505674,183.00960000000001,185.06487200000001,186.57813100000001]
[15,1,"151","2012-04-01",{"$f":"+VLOOKUP(D13,IPM!A:B,2,FALSE)","v":210.15797499999999},null,null,"11",187.11032800000001,189.333395,192.538918,194.64583099999999,197.36101099999999,199.794703,200.42196000000001,200.15443099999999,198.54096000000001,195.549204,192.52205499999999,191.563075]
[14,12,"1412","2012-03-01",{"$f":"+VLOOKUP(D14,IPM!A:B,2,FALSE)","v":209.909211},null,null,"12",190.21328299999999,188.91842299999999,188.201426,188.29630499999999,187.50471200000001,187.393666,187.69469900000001,187.56803500000001,188.507766,190.04521,190.174578,190.67228900000001]
[14,11,"1411","2012-02-01",{"$f":"+VLOOKUP(D15,IPM!A:B,2,FALSE)","v":208.64102199999999},null,null,"13",191.12164999999999,192.662612,192.86789899999999,192.89202399999999,193.59641300000001,194.030925,194.333797,196.070278,197.11757399999999,199.037811,200.30246500000001,201.63776100000001]
[14,10,"1410","2012-01-01",{"$f":"+VLOOKUP(D16,IPM!A:B,2,FALSE)","v":208.374177},null,null,"14",203.876631,204.490161,205.11418900000001,205.76800299999999,206.68244799999999,208.06940399999999,208.51542000000001,209.388972,209.460556,208.374177,208.64102199999999,209.909211]
[14,9,"149","2011-12-01",{"$f":"+VLOOKUP(D17,IPM!A:B,2,FALSE)","v":209.460556},null,null,"15",210.15797499999999,209.45281900000001,209.308784,207.550522,208.04809,208.88333900000001,208.93420599999999,208.463032,208.22171800000001,206.60590300000001,206.762562,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE)),(AVERAGE(T$3:T16)+(S17-AVERAGE(S$3:S16))*COVAR(T$3:T16,S$3:S16)/VARP(S$3:S16))*AF64,VLOOKUP(CONCATENATE($H17,T$2),$C$2:$E$181,3,FALSE))","v":207.34534099999999}]
[14,8,"148","2011-11-01",{"$f":"+VLOOKUP(D18,IPM!A:B,2,FALSE)","v":209.388972},null,null,"16",{"$f":"(AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16))*U65","v":207.55124535266316},{"$f":"(AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17))*V65","v":207.07508009119491},{"$f":"(AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17))*W65","v":207.35993452529215},{"$f":"(AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17))*X65","v":207.17724698469686},{"$f":"(AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17))*Y65","v":208.15478087675231},{"$f":"(AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17))*Z65","v":209.13732513273629},{"$f":"(AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17))*AA65","v":209.4742196757141},{"$f":"(AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17))*AB65","v":209.80430525229914},{"$f":"(AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17))*AC65","v":210.01793854296901},{"$f":"(AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17))*AD65","v":209.33689165618674},{"$f":"(AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17))*AE65","v":209.56329400281064},{"$f":"(AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17))*AF65","v":210.56664668569877}]
[14,7,"147","2011-10-01",{"$f":"+VLOOKUP(D19,IPM!A:B,2,FALSE)","v":208.51542000000001}]
[14,6,"146","2011-09-01",{"$f":"+VLOOKUP(D20,IPM!A:B,2,FALSE)","v":208.06940399999999}]
[14,5,"145","2011-08-01",{"$f":"+VLOOKUP(D21,IPM!A:B,2,FALSE)","v":206.68244799999999}]
[14,4,"144","2011-07-01",{"$f":"+VLOOKUP(D22,IPM!A:B,2,FALSE)","v":205.76800299999999},null,null,"Predicción iterada","Mes"]
[14,3,"143","2011-06-01",{"$f":"+VLOOKUP(D23,IPM!A:B,2,FALSE)","v":205.11418900000001},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
[14,2,"142","2011-05-01",{"$f":"+VLOOKUP(D24,IPM!A:B,2,FALSE)","v":204.490161},null,null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
[14,1,"141","2011-04-01",{"$f":"+VLOOKUP(D25,IPM!A:B,2,FALSE)","v":203.876631},null,null,2,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Variación diaria del IPM =",null,null,{"$f":"COVAR(E2:E73,D2:D73)/VARP(D2:D73)","v":1.4456702510063816E-2}]
[13,12,"1312","2011-03-01",{"$f":"+VLOOKUP(D26,IPM!A:B,2,FALSE)","v":201.63776100000001},null,null,3,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Variación % diaria del IPM =",null,null,{"$f":"Y25/Y29","v":6.9722822998293546E-5}]
[13,11,"1311","2011-02-01",{"$f":"+VLOOKUP(D27,IPM!A:B,2,FALSE)","v":200.30246500000001},null,null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":155.8099961344289},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":155.94806983192979},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":156.41316202957316},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":154.46511058825084},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":155.18389585076631},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":155.0692836525335},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":154.19747964492868},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":152.9276904480806},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":152.031062911513},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":152.19714154796489},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":151.38385801510418},null,"Variación % anual del IPM =",null,null,{"$f":"(1+Y25/Y29)^12-1","v":8.3699479451282421E-4}]
[13,10,"1310","2011-01-01",{"$f":"+VLOOKUP(D28,IPM!A:B,2,FALSE)","v":199.037811},null,null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":151.48823987073035},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":152.29164720879982},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":152.18783607153986},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":152.15189734781794},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":152.74904848645292},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":153.96405109902759},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":154.57589340720699},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":155.56519642082159},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":154.9641212922609},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":154.41338641607405},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":154.08123632716644},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":154.94601326568326},null,"Mes más reciente del IPM en el pliego =",null,null,{"$f":"MAX(D:D)","v":"2013-03-01"}]
[13,9,"139","2010-12-01",{"$f":"+VLOOKUP(D29,IPM!A:B,2,FALSE)","v":197.11757399999999},null,null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":156.23789906058963},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":155.82473448616147},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":155.48594813581866},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":155.1076746852454},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":154.44150472160689},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":155.83003623836098},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":156.10872078860586},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":156.0593978785534},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":156.1227697552427},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":157.36803156347278},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":158.11240202992809},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":160.77777310725529},null,"IPM más reciente del pliego =",null,null,{"$f":"VLOOKUP(Y28,D:E,2,FALSE)","v":207.34534099999999}]
[13,8,"138","2010-11-01",{"$f":"+VLOOKUP(D30,IPM!A:B,2,FALSE)","v":196.070278},null,null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":161.28368255892397},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":162.68012853694449},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":163.47006805242484},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":163.96188012575323},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":164.68528139527655},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":166.28978317559677},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":165.37122714200754},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":165.02126225491259},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":165.86200891445898},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":165.58116475270376},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":166.44764029118085},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":166.3900766524915},null,"IPM en un año =",null,null,{"$f":"ROUND(Y29*(1+Y27),3)","v":207.51900000000001}]
[13,7,"137","2010-10-01",{"$f":"+VLOOKUP(D31,IPM!A:B,2,FALSE)","v":194.333797},null,null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":165.93810780423169},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":166.34103983161745},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":166.66141836176345},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":166.36681951257961},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":166.26736261944032},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":168.09200707159312},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":168.7841815419373},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":170.01951993470618},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":169.24414156700112},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":171.7918368330221},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":171.59698569894809},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":172.56136688156028}]
[13,6,"136","2010-09-01",{"$f":"+VLOOKUP(D32,IPM!A:B,2,FALSE)","v":194.030925},null,null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":172.32650027549232},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":173.49426684328677},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":173.05842959146639},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":172.46634616766386},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":172.67224627577599},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":173.93943579445005},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":173.81027090021141},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":173.54068736379196},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":173.69649043498637},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":174.24068419809461},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":172.44276970714307},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":172.77382587579967}]
[13,5,"135","2010-08-01",{"$f":"+VLOOKUP(D33,IPM!A:B,2,FALSE)","v":193.59641300000001},null,null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":173.10370038032951},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":173.32526543952125},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":175.09127029621507},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":176.49539485484252},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":178.36861945620831},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":179.98334407349179},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":180.90658279670691},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":180.61748213902627},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":181.82219460285634},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":182.80447125629217},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":181.86442159495991},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":185.83812870857395}]
[13,4,"134","2010-07-01",{"$f":"+VLOOKUP(D34,IPM!A:B,2,FALSE)","v":192.89202399999999},null,null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":186.96533276488435},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":187.81127198743138},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":190.78621183033636},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":192.60651585306778},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":195.34018845230725},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":198.13772332100976},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":200.08507569551043},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":200.48086025357406},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":201.67894510277924},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":199.05980147090295},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":195.76153650409918},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":193.77951386064092}]
[13,3,"133","2010-06-01",{"$f":"+VLOOKUP(D35,IPM!A:B,2,FALSE)","v":192.86789899999999},null,null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":192.01910945475981},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":191.71276226580574},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":191.18799928976631},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":189.21683181179642},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":189.81722130262685},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":188.98637198317425},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":187.81506055765612},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":187.63644295646719},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":187.43835996529432},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":187.52266065212456},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":188.93719109272371},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":190.47607625126705}]
[13,2,"132","2010-05-01",{"$f":"+VLOOKUP(D36,IPM!A:B,2,FALSE)","v":192.662612},null,null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":190.40063882762652},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":191.63733251880873},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":194.09231196050203},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":193.66964316418483},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":193.87268459940708},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":194.74409030424167},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":194.45194428942759},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":194.22022581554981},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":196.15513318851256},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":196.57023347108949},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":197.9091222158192},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":200.54370863670542}]
[13,1,"131","2010-04-01",{"$f":"+VLOOKUP(D37,IPM!A:B,2,FALSE)","v":191.12164999999999},null,null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":201.3839924844323},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":204.832923700744},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":205.82350012099198},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":205.76497507665985},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":206.90668679724183},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":207.7143920283678},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":208.50814440435968},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":208.94616292764309},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":209.76948586306378},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":209.56403670504557},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":207.76222874287384},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":209.21366363999161}]
[12,12,"1212","2010-03-01",{"$f":"+VLOOKUP(D38,IPM!A:B,2,FALSE)","v":190.67228900000001},null,null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":210.51767271554547},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":211.06380735968133},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":210.6300595542923},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":209.98038360777483},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":208.64562861232773},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":209.20449220808968},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":209.32721806107651},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":209.51237828172933},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":208.74132862620257},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":207.95117452339099},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":206.29756445583376}]
[12,11,"1211","2010-02-01",{"$f":"+VLOOKUP(D39,IPM!A:B,2,FALSE)","v":190.174578},null,null,16]
[12,10,"1210","2010-01-01",{"$f":"+VLOOKUP(D40,IPM!A:B,2,FALSE)","v":190.04521}]
[12,9,"129","2009-12-01",{"$f":"+VLOOKUP(D41,IPM!A:B,2,FALSE)","v":188.507766}]
[12,8,"128","2009-11-01",{"$f":"+VLOOKUP(D42,IPM!A:B,2,FALSE)","v":187.56803500000001},null,null,"Ajuste Correcto / Estimado","Error rezagado de un año",null,null,null,null,null,null,null,null,null,null,null,"Error del año (Modelo Vertical)"]
[12,7,"127","2009-10-01",{"$f":"+VLOOKUP(D43,IPM!A:B,2,FALSE)","v":187.69469900000001},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[12,6,"126","2009-09-01",{"$f":"+VLOOKUP(D44,IPM!A:B,2,FALSE)","v":187.393666},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,5,"125","2009-08-01",{"$f":"+VLOOKUP(D45,IPM!A:B,2,FALSE)","v":187.50471200000001},null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[12,4,"124","2009-07-01",{"$f":"+VLOOKUP(D46,IPM!A:B,2,FALSE)","v":188.29630499999999},null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[12,3,"123","2009-06-01",{"$f":"+VLOOKUP(D47,IPM!A:B,2,FALSE)","v":188.201426},null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I27=\"-\",I27=\"\"),0,I6/I27)","v":0},{"$f":"IF(OR(J27=\"-\",J27=\"\"),0,J6/J27)","v":0.99995925078886849},0.99796068119167791,0.98863176853852641,0.99754234735076985,0.99488870384122152,0.98958156886728421,0.98979251380403199,0.99309514552278488,0.99715925875119116,0.99167147598783634,0.99820391012179754]
[12,2,"122","2009-05-01",{"$f":"+VLOOKUP(D48,IPM!A:B,2,FALSE)","v":188.91842299999999},null,null,5,{"$f":"U47","v":0},0.99995925078886849,0.99796068119167791,0.98863176853852641,0.99754234735076985,0.99488870384122152,0.98958156886728421,0.98979251380403199,0.99309514552278488,0.99715925875119116,0.99167147598783634,0.99820391012179754,1.0041774010300051,0.99902081163653478,0.99943571658710295,1.00550033004366,1.0034551934612796,1.0046891653981491,1.005914826514277,0.99685397870422321,0.99643133334574963,0.9983659161816828,1.0048911190667846,1.0075328090714757]
[12,1,"121","2009-04-01",{"$f":"+VLOOKUP(D49,IPM!A:B,2,FALSE)","v":190.21328299999999},null,null,6,1.0041774010300051,0.99902081163653478,0.99943571658710295,1.00550033004366,1.0034551934612796,1.0046891653981491,1.005914826514277,0.99685397870422321,0.99643133334574963,0.9983659161816828,1.0048911190667846,1.0075328090714757,0.99707498588154719,0.9983015758888717,0.9974385843827458,0.99700202013737205,1.0028796487006184,1.0005999662446079,1.0005291518050807,1.0027537471455648,1.00886034911452,1.00633786561742,1.0143648185778746,1.0073778848271111]
[11,12,"1112","2009-03-01",{"$f":"+VLOOKUP(D50,IPM!A:B,2,FALSE)","v":191.563075},null,null,7,0.99707498588154719,0.9983015758888717,0.9974385843827458,0.99700202013737205,1.0028796487006184,1.0005999662446079,1.0005291518050807,1.0027537471455648,1.00886034911452,1.00633786561742,1.0143648185778746,1.0073778848271111,1.0102691134949187,1.0080728695930263,1.0094895045071963,1.0086053470060519,1.0023488656754638,0.99366572524492081,0.99898639476223039,1.0046073198974381,0.99602826519001875,1.001264293844103,0.99256748675429329,0.99619569468788982]
[11,11,"1111","2009-02-01",{"$f":"+VLOOKUP(D51,IPM!A:B,2,FALSE)","v":192.52205499999999},null,null,8,1.0102691134949187,1.0080728695930263,1.0094895045071963,1.0086053470060519,1.0023488656754638,0.99366572524492081,0.99898639476223039,1.0046073198974381,0.99602826519001875,1.001264293844103,0.99256748675429329,0.99619569468788982,1.0000868588653868,1.0001311472406607,1.0003348023722889,1.0025031462922744,1.0077552765632727,1.0041953448036738,1.0056104159134571,0.997802764442285,1.011217052569275,1.0010565470998154,1.0003240225976315,0.99849331929702001]
[11,10,"1110","2009-01-01",{"$f":"+VLOOKUP(D52,IPM!A:B,2,FALSE)","v":195.549204},null,null,9,1.0000868588653868,1.0001311472406607,1.0003348023722889,1.0025031462922744,1.0077552765632727,1.0041953448036738,1.0056104159134571,0.997802764442285,1.011217052569275,1.0010565470998154,1.0003240225976315,0.99849331929702001,1.0041198232620792,0.99525470865253196,0.99906092068528507,1.0015548762891715,1.0023347569335499,0.99653017849751291,0.99788388282058094,0.99746323833056449,0.99844315544712992,0.99192195436690089,0.99744261990286964,0.99963341741448031]
[11,9,"119","2008-12-01",{"$f":"+VLOOKUP(D53,IPM!A:B,2,FALSE)","v":198.54096000000001},null,null,10,1.0041198232620792,0.99525470865253196,0.99906092068528507,1.0015548762891715,1.0023347569335499,0.99653017849751291,0.99788388282058094,0.99746323833056449,0.99844315544712992,0.99192195436690089,0.99744261990286964,0.99963341741448031,1.0007674337369947,1.0082656937339505,1.0106351373237206,1.0101636144480304,1.0060384587102562,1.0032561342246697,0.99927891625229859,1.003102888238373,1.0037590537207877,1.0011221210416688,1.0175980017255271,1.0039819723571717]
[11,8,"118","2008-11-01",{"$f":"+VLOOKUP(D54,IPM!A:B,2,FALSE)","v":200.15443099999999},null,null,11,1.0007674337369947,1.0082656937339505,1.0106351373237206,1.0101636144480304,1.0060384587102562,1.0032561342246697,0.99927891625229859,1.003102888238373,1.0037590537207877,1.0011221210416688,1.0175980017255271,1.0039819723571717,1.000775519359506,1.0081045349220066,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":1.009186754917186},1.0105879862781377,1.0103451448660097,1.0083627673277828,1.0016837053104464,0.99837176849121056,0.98444069061755524,0.98236410643956107,0.98345189988825332,0.98856205789516582]
[11,7,"117","2008-10-01",{"$f":"+VLOOKUP(D55,IPM!A:B,2,FALSE)","v":200.42196000000001},null,null,12,1.000775519359506,1.0081045349220066,1.009186754917186,1.0105879862781377,1.0103451448660097,1.0083627673277828,1.0016837053104464,0.99837176849121056,0.98444069061755524,0.98236410643956107,0.98345189988825332,0.98856205789516582,0.99059558988744667,0.98542434404063584,0.98437886634694138,0.99513506910044858,0.98781717861658092,0.99157237653455743,0.99935914852994889,0.99963542286674523,1.0057053744756606,1.0134519707597103,1.0065491971174114,1.0010301175485898]
[11,6,"116","2008-09-01",{"$f":"+VLOOKUP(D56,IPM!A:B,2,FALSE)","v":199.794703},null,null,13,0.99059558988744667,0.98542434404063584,0.98437886634694138,0.99513506910044858,0.98781717861658092,0.99157237653455743,0.99935914852994889,0.99963542286674523,1.0057053744756606,1.0134519707597103,1.0065491971174114,1.0010301175485898,1.0037868106788561,1.005350103070813,0.99369159474615765,0.99598481645610504,0.9985749844028935,0.99633793609281018,0.99939240880383418,1.0095255382217874,1.0049065288062713,1.0125531596790489,1.0120931403130113,1.0054554309917372]
[11,5,"115","2008-08-01",{"$f":"+VLOOKUP(D57,IPM!A:B,2,FALSE)","v":197.36101099999999},null,null,14,1.0037868106788561,1.005350103070813,0.99369159474615765,0.99598481645610504,0.9985749844028935,0.99633793609281018,0.99939240880383418,1.0095255382217874,1.0049065288062713,1.0125531596790489,1.0120931403130113,1.0054554309917372,1.012377540462956,0.99832662301278885,0.99655378943330086,1.000014715445809,0.99891623223631443,1.0017091351647107,1.0000348935801098,1.0021192496007225,0.99852728883901898,0.99432221423220501,1.0042298028012289,1.0033245790351688]
[11,4,"114","2008-07-01",{"$f":"+VLOOKUP(D58,IPM!A:B,2,FALSE)","v":194.64583099999999},null,null,15,1.012377540462956,0.99832662301278885,0.99655378943330086,1.000014715445809,0.99891623223631443,1.0017091351647107,1.0000348935801098,1.0021192496007225,0.99852728883901898,0.99432221423220501,1.0042298028012289,1.0033245790351688,0.99829136570385946,0.99236729224288089,0.99372703232820514,0.98842814949650915,0.99713610768506455,0.99846488378571607,0.99812249900076611,0.99499148312698604,0.99751074389713668,0.99353082988603336,1.0022540137368698,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":1.0008736033757426}]
[11,3,"113","2008-06-01",{"$f":"+VLOOKUP(D59,IPM!A:B,2,FALSE)","v":192.538918},null,null,16,0.99829136570385946,0.99236729224288089,0.99372703232820514,0.98842814949650915,0.99713610768506455,0.99846488378571607,0.99812249900076611,0.99499148312698604,0.99751074389713668,0.99353082988603336,1.0022540137368698,1.0008736033757426,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":1.0020189183103696},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":0.99986795578955401},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":0.99944226692016491},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":1.0014026288509656},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":1.0015973369022144},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":0.99994207161534643},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":1.0006172049511968},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":1.0006573241326095},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":1.0005301206537105},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":0.99966294484093965},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":1.0032515611350179},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":1.0011328549412537}]
[11,2,"112","2008-05-01",{"$f":"+VLOOKUP(D60,IPM!A:B,2,FALSE)","v":189.333395}]
[11,1,"111","2008-04-01",{"$f":"+VLOOKUP(D61,IPM!A:B,2,FALSE)","v":187.11032800000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":0.99757766082176536}]
[10,12,"1012","2008-03-01",{"$f":"+VLOOKUP(D62,IPM!A:B,2,FALSE)","v":186.57813100000001},null,null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":0.99525352721902327},0.99155180738160031,0.99584036004871446,0.99671575552366598,0.99880570822347781,0.99916944178541844,0.99930080615290751,0.99944185319622758,1.0000641317499288,0.99973714330258034,1.0012157982044603,1.0013081830782864]
[10,11,"1011","2008-02-01",{"$f":"+VLOOKUP(D63,IPM!A:B,2,FALSE)","v":185.06487200000001}]
[10,10,"1010","2008-01-01",{"$f":"+VLOOKUP(D64,IPM!A:B,2,FALSE)","v":183.00960000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":0.99922563209875404}]
[10,9,"109","2007-12-01",{"$f":"+VLOOKUP(D65,IPM!A:B,2,FALSE)","v":182.505674},null,null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":0.99863622276469644},0.99570988158557716,0.99764131348443974,0.99905919218731576,1.000201522562846,0.99955575670038244,0.99995900555205219,1.0000495886644185,1.0002971262018197,0.99970004407176005,1.0022336796697391,1.00122051900977]
[10,{"$f":"B78","v":8},{"$f":"CONCATENATE(A66,B66)","v":"108"},"2007-11-01",{"$f":"+VLOOKUP(D66,IPM!A:B,2,FALSE)","v":181.17791800000001}]
[10,7,"107",{"$f":"DATE(YEAR(D66),MONTH(D66)-1,DAY(D66))","v":"2007-10-01"},{"$f":"+VLOOKUP(D67,IPM!A:B,2,FALSE)","v":180.77613400000001}]
[10,6,"106","2007-09-01",{"$f":"+VLOOKUP(D68,IPM!A:B,2,FALSE)","v":180.56939399999999}]
[10,5,"105","2007-08-01",{"$f":"+VLOOKUP(D69,IPM!A:B,2,FALSE)","v":179.44569100000001}]
[10,4,"104","2007-07-01",{"$f":"+VLOOKUP(D70,IPM!A:B,2,FALSE)","v":178.28922600000001}]
[10,3,"103","2007-06-01",{"$f":"+VLOOKUP(D71,IPM!A:B,2,FALSE)","v":176.95339000000001}]
[10,2,"102","2007-05-01",{"$f":"+VLOOKUP(D72,IPM!A:B,2,FALSE)","v":174.75791899999999}]
[10,1,"101","2007-04-01",{"$f":"+VLOOKUP(D73,IPM!A:B,2,FALSE)","v":173.236546}]
["09",12,"0912","2007-03-01",{"$f":"+VLOOKUP(D74,IPM!A:B,2,FALSE)","v":172.71048999999999}]
["09",11,"0911","2007-02-01",{"$f":"+VLOOKUP(D75,IPM!A:B,2,FALSE)","v":172.001768}]
["09",10,"0910","2007-01-01",{"$f":"+VLOOKUP(D76,IPM!A:B,2,FALSE)","v":172.83315999999999}]
["09",9,"099","2006-12-01",{"$f":"+VLOOKUP(D77,IPM!A:B,2,FALSE)","v":173.426072}]
["09",8,"098","2006-11-01",{"$f":"+VLOOKUP(D78,IPM!A:B,2,FALSE)","v":173.10045600000001}]
["09",7,"097","2006-10-01",{"$f":"+VLOOKUP(D79,IPM!A:B,2,FALSE)","v":173.44246799999999}]
["09",6,"096","2006-09-01",{"$f":"+VLOOKUP(D80,IPM!A:B,2,FALSE)","v":173.33589699999999}]
["09",5,"095","2006-08-01",{"$f":"+VLOOKUP(D81,IPM!A:B,2,FALSE)","v":173.07539399999999}]
["09",4,"094","2006-07-01",{"$f":"+VLOOKUP(D82,IPM!A:B,2,FALSE)","v":172.73451}]
["09",3,"093","2006-06-01",{"$f":"+VLOOKUP(D83,IPM!A:B,2,FALSE)","v":172.895914}]
["09",2,"092","2006-05-01",{"$f":"+VLOOKUP(D84,IPM!A:B,2,FALSE)","v":172.670986}]
["09",1,"091","2006-04-01",{"$f":"+VLOOKUP(D85,IPM!A:B,2,FALSE)","v":173.03645499999999}]
["08",12,"0812","2006-03-01",{"$f":"+VLOOKUP(D86,IPM!A:B,2,FALSE)","v":172.30137199999999}]
["08",11,"0811","2006-02-01",{"$f":"+VLOOKUP(D87,IPM!A:B,2,FALSE)","v":171.65258700000001}]
["08",10,"0810","2006-01-01",{"$f":"+VLOOKUP(D88,IPM!A:B,2,FALSE)","v":171.973343}]
["08",9,"089","2005-12-01",{"$f":"+VLOOKUP(D89,IPM!A:B,2,FALSE)","v":171.142562}]
["08",8,"088","2005-11-01",{"$f":"+VLOOKUP(D90,IPM!A:B,2,FALSE)","v":169.64594700000001}]
["08",7,"087","2005-10-01",{"$f":"+VLOOKUP(D91,IPM!A:B,2,FALSE)","v":169.731131}]
["08",6,"086","2005-09-01",{"$f":"+VLOOKUP(D92,IPM!A:B,2,FALSE)","v":168.797211}]
["08",5,"085","2005-08-01",{"$f":"+VLOOKUP(D93,IPM!A:B,2,FALSE)","v":167.55681200000001}]
["08",4,"084","2005-07-01",{"$f":"+VLOOKUP(D94,IPM!A:B,2,FALSE)","v":166.78326000000001}]
["08",3,"083","2005-06-01",{"$f":"+VLOOKUP(D95,IPM!A:B,2,FALSE)","v":166.71721700000001}]
["08",2,"082","2005-05-01",{"$f":"+VLOOKUP(D96,IPM!A:B,2,FALSE)","v":166.362855}]
["08",1,"081","2005-04-01",{"$f":"+VLOOKUP(D97,IPM!A:B,2,FALSE)","v":165.95252099999999}]
["07",12,"0712","2005-03-01",{"$f":"+VLOOKUP(D98,IPM!A:B,2,FALSE)","v":165.75707800000001}]
["07",11,"0711","2005-02-01",{"$f":"+VLOOKUP(D99,IPM!A:B,2,FALSE)","v":165.21051600000001}]
["07",10,"0710","2005-01-01",{"$f":"+VLOOKUP(D100,IPM!A:B,2,FALSE)","v":165.79050799999999}]
["07",9,"079","2004-12-01",{"$f":"+VLOOKUP(D101,IPM!A:B,2,FALSE)","v":165.203249}]
["07",8,"078","2004-11-01",{"$f":"+VLOOKUP(D102,IPM!A:B,2,FALSE)","v":165.78156799999999}]
["07",7,"077","2004-10-01",{"$f":"+VLOOKUP(D103,IPM!A:B,2,FALSE)","v":165.20360600000001}]
["07",6,"076","2004-09-01",{"$f":"+VLOOKUP(D104,IPM!A:B,2,FALSE)","v":165.236458}]
["07",5,"075","2004-08-01",{"$f":"+VLOOKUP(D105,IPM!A:B,2,FALSE)","v":165.07210499999999}]
["07",4,"074","2004-07-01",{"$f":"+VLOOKUP(D106,IPM!A:B,2,FALSE)","v":165.372829}]
["07",3,"073","2004-06-01",{"$f":"+VLOOKUP(D107,IPM!A:B,2,FALSE)","v":165.02131800000001}]
["07",2,"072","2004-05-01",{"$f":"+VLOOKUP(D108,IPM!A:B,2,FALSE)","v":163.993424}]
["07",1,"071","2004-04-01",{"$f":"+VLOOKUP(D109,IPM!A:B,2,FALSE)","v":162.93992299999999}]
["06",12,"0612","2004-03-01",{"$f":"+VLOOKUP(D110,IPM!A:B,2,FALSE)","v":161.96397300000001}]
["06",11,"0611","2004-02-01",{"$f":"+VLOOKUP(D111,IPM!A:B,2,FALSE)","v":160.383658}]
["06",10,"0610","2004-01-01",{"$f":"+VLOOKUP(D112,IPM!A:B,2,FALSE)","v":158.365409}]
["06",9,"069","2003-12-01",{"$f":"+VLOOKUP(D113,IPM!A:B,2,FALSE)","v":157.50607199999999}]
["06",8,"068","2003-11-01",{"$f":"+VLOOKUP(D114,IPM!A:B,2,FALSE)","v":156.48914600000001}]
["06",7,"067","2003-10-01",{"$f":"+VLOOKUP(D115,IPM!A:B,2,FALSE)","v":156.191326}]
["06",6,"066","2003-09-01",{"$f":"+VLOOKUP(D116,IPM!A:B,2,FALSE)","v":155.923529}]
["06",5,"065","2003-08-01",{"$f":"+VLOOKUP(D117,IPM!A:B,2,FALSE)","v":154.88624200000001}]
["06",4,"064","2003-07-01",{"$f":"+VLOOKUP(D118,IPM!A:B,2,FALSE)","v":154.64266499999999}]
["06",3,"063","2003-06-01",{"$f":"+VLOOKUP(D119,IPM!A:B,2,FALSE)","v":155.087684}]
["06",2,"062","2003-05-01",{"$f":"+VLOOKUP(D120,IPM!A:B,2,FALSE)","v":155.560078}]
["06",1,"061","2003-04-01",{"$f":"+VLOOKUP(D121,IPM!A:B,2,FALSE)","v":155.780901}]
["05",12,"0512","2003-03-01",{"$f":"+VLOOKUP(D122,IPM!A:B,2,FALSE)","v":156.113192}]
["05",11,"0511","2003-02-01",{"$f":"+VLOOKUP(D123,IPM!A:B,2,FALSE)","v":154.83486600000001}]
["05",10,"0510","2003-01-01",{"$f":"+VLOOKUP(D124,IPM!A:B,2,FALSE)","v":154.16106199999999}]
["05",9,"059","2002-12-01",{"$f":"+VLOOKUP(D125,IPM!A:B,2,FALSE)","v":154.41110599999999}]
["05",8,"058","2002-11-01",{"$f":"+VLOOKUP(D126,IPM!A:B,2,FALSE)","v":155.075785}]
["05",7,"057","2002-10-01",{"$f":"+VLOOKUP(D127,IPM!A:B,2,FALSE)","v":155.490183}]
["05",6,"056","2002-09-01",{"$f":"+VLOOKUP(D128,IPM!A:B,2,FALSE)","v":154.686014}]
["05",5,"055","2002-08-01",{"$f":"+VLOOKUP(D129,IPM!A:B,2,FALSE)","v":153.276826}]
["05",{"$f":"B142","v":4},{"$f":"CONCATENATE(A130,B130)","v":"054"},"2002-07-01",{"$f":"+VLOOKUP(D130,IPM!A:B,2,FALSE)","v":152.98878300000001}]
["05",3,"053",{"$f":"DATE(YEAR(D130),MONTH(D130)-1,DAY(D130))","v":"2002-06-01"},{"$f":"+VLOOKUP(D131,IPM!A:B,2,FALSE)","v":152.10195899999999}]
["05",2,"052","2002-05-01",{"$f":"+VLOOKUP(D132,IPM!A:B,2,FALSE)","v":152.14252500000001}]
["05",1,"051","2002-04-01",{"$f":"+VLOOKUP(D133,IPM!A:B,2,FALSE)","v":152.12106700000001}]
["04",12,"0412","2002-03-01",{"$f":"+VLOOKUP(D134,IPM!A:B,2,FALSE)","v":151.11195900000001}]
["04",11,"0411","2002-02-01",{"$f":"+VLOOKUP(D135,IPM!A:B,2,FALSE)","v":150.929564}]
["04",10,"0410","2002-01-01",{"$f":"+VLOOKUP(D136,IPM!A:B,2,FALSE)","v":151.59918200000001}]
["04",9,"049","2001-12-01",{"$f":"+VLOOKUP(D137,IPM!A:B,2,FALSE)","v":151.871747}]
["04",8,"048","2001-11-01",{"$f":"+VLOOKUP(D138,IPM!A:B,2,FALSE)","v":152.62351100000001}]
["04",7,"047","2001-10-01",{"$f":"+VLOOKUP(D139,IPM!A:B,2,FALSE)","v":153.45370500000001}]
["04",6,"046","2001-09-01",{"$f":"+VLOOKUP(D140,IPM!A:B,2,FALSE)","v":154.390705}]
["04",5,"045","2001-08-01",{"$f":"+VLOOKUP(D141,IPM!A:B,2,FALSE)","v":154.085489}]
["04",4,"044","2001-07-01",{"$f":"+VLOOKUP(D142,IPM!A:B,2,FALSE)","v":154.63502099999999}]
["04",3,"043","2001-06-01",{"$f":"+VLOOKUP(D143,IPM!A:B,2,FALSE)","v":155.630042}]
["04",2,"042","2001-05-01",{"$f":"+VLOOKUP(D144,IPM!A:B,2,FALSE)","v":155.80364700000001}]
["04",1,"041","2001-04-01",{"$f":"+VLOOKUP(D145,IPM!A:B,2,FALSE)","v":155.71078199999999}]
["03",12,"0312","2001-03-01",{"$f":"+VLOOKUP(D146,IPM!A:B,2,FALSE)","v":155.90321299999999}]
["03",11,"0311","2001-02-01",{"$f":"+VLOOKUP(D147,IPM!A:B,2,FALSE)","v":155.812927}]
["03",10,"0310","2001-01-01",{"$f":"+VLOOKUP(D148,IPM!A:B,2,FALSE)","v":155.444998}]
["03",9,"039","2000-12-01",{"$f":"+VLOOKUP(D149,IPM!A:B,2,FALSE)","v":155.265783}]
["03",8,"038","2000-11-01",{"$f":"+VLOOKUP(D150,IPM!A:B,2,FALSE)","v":155.11963600000001}]
["03",7,"037","2000-10-01",{"$f":"+VLOOKUP(D151,IPM!A:B,2,FALSE)","v":154.45267999999999}]
["03",6,"036","2000-09-01",{"$f":"+VLOOKUP(D152,IPM!A:B,2,FALSE)","v":153.93557200000001}]
["03",5,"035","2000-08-01",{"$f":"+VLOOKUP(D153,IPM!A:B,2,FALSE)","v":152.829489}]
["03",4,"034","2000-07-01",{"$f":"+VLOOKUP(D154,IPM!A:B,2,FALSE)","v":152.796325}]
["03",3,"033","2000-06-01",{"$f":"+VLOOKUP(D155,IPM!A:B,2,FALSE)","v":151.90302299999999}]
["03",2,"032","2000-05-01",{"$f":"+VLOOKUP(D156,IPM!A:B,2,FALSE)","v":151.65664000000001}]
["03",1,"031","2000-04-01",{"$f":"+VLOOKUP(D157,IPM!A:B,2,FALSE)","v":151.43930700000001}]
["02",12,"0212","2000-03-01",{"$f":"+VLOOKUP(D158,IPM!A:B,2,FALSE)","v":150.762653}]
["02",11,"0211","2000-02-01",{"$f":"+VLOOKUP(D159,IPM!A:B,2,FALSE)","v":150.19070300000001}]
["02",10,"0210","2000-01-01",{"$f":"+VLOOKUP(D160,IPM!A:B,2,FALSE)","v":149.650497}]
["02",9,"029","1999-12-01",{"$f":"+VLOOKUP(D161,IPM!A:B,2,FALSE)","v":149.52781200000001}]
["02",8,"028","1999-11-01",{"$f":"+VLOOKUP(D162,IPM!A:B,2,FALSE)","v":148.92269899999999}]
["02",7,"027","1999-10-01",{"$f":"+VLOOKUP(D163,IPM!A:B,2,FALSE)","v":148.18231}]
["02",6,"026","1999-09-01",{"$f":"+VLOOKUP(D164,IPM!A:B,2,FALSE)","v":147.43289999999999}]
["02",5,"025","1999-08-01",{"$f":"+VLOOKUP(D165,IPM!A:B,2,FALSE)","v":146.74161699999999}]
["02",4,"024","1999-07-01",{"$f":"+VLOOKUP(D166,IPM!A:B,2,FALSE)","v":146.56931900000001}]
["02",3,"023","1999-06-01",{"$f":"+VLOOKUP(D167,IPM!A:B,2,FALSE)","v":145.75104099999999}]
["02",2,"022","1999-05-01",{"$f":"+VLOOKUP(D168,IPM!A:B,2,FALSE)","v":145.583912}]
["02",1,"021","1999-04-01",{"$f":"+VLOOKUP(D169,IPM!A:B,2,FALSE)","v":145.32480699999999}]
["01",{"$f":"1+B171","v":12},"0112","1999-03-01",{"$f":"IF(ISNA(VLOOKUP(D170,IPM!A:B,2,FALSE)),INDEX(H2:T18,A170,B170),VLOOKUP(D170,IPM!A:B,2,FALSE))","v":144.48876999999999}]
["01",11,"0111","1999-02-01",{"$f":"IF(ISNA(VLOOKUP(D171,IPM!A:B,2,FALSE)),INDEX(H2:T18,A171,B171),VLOOKUP(D171,IPM!A:B,2,FALSE))","v":143.57292899999999}]
["01",10,"0110","1999-01-01",{"$f":"IF(ISNA(VLOOKUP(D172,IPM!A:B,2,FALSE)),INDEX(H2:T18,A172,B172),VLOOKUP(D172,IPM!A:B,2,FALSE))","v":141.940326}]
["01",9,"019","1998-12-01",{"$f":"IF(ISNA(VLOOKUP(D173,IPM!A:B,2,FALSE)),INDEX(H2:T18,A173,B173),VLOOKUP(D173,IPM!A:B,2,FALSE))","v":141.759095}]
["01",8,"018","1998-11-01",{"$f":"IF(ISNA(VLOOKUP(D174,IPM!A:B,2,FALSE)),INDEX(H2:T18,A174,B174),VLOOKUP(D174,IPM!A:B,2,FALSE))","v":141.69412299999999}]
["01",7,"017","1998-10-01",{"$f":"IF(ISNA(VLOOKUP(D175,IPM!A:B,2,FALSE)),INDEX(H2:T18,A175,B175),VLOOKUP(D175,IPM!A:B,2,FALSE))","v":141.61561800000001}]
["01",6,"016","1998-09-01",{"$f":"IF(ISNA(VLOOKUP(D176,IPM!A:B,2,FALSE)),INDEX(H2:T18,A176,B176),VLOOKUP(D176,IPM!A:B,2,FALSE))","v":141.534401}]
["01",5,"015","1998-08-01",{"$f":"IF(ISNA(VLOOKUP(D177,IPM!A:B,2,FALSE)),INDEX(H2:T18,A177,B177),VLOOKUP(D177,IPM!A:B,2,FALSE))","v":140.89734200000001}]
["01",4,"014","1998-07-01",{"$f":"IF(ISNA(VLOOKUP(D178,IPM!A:B,2,FALSE)),INDEX(H2:T18,A178,B178),VLOOKUP(D178,IPM!A:B,2,FALSE))","v":140.06035700000001}]
["01",3,"013","1998-06-01",{"$f":"IF(ISNA(VLOOKUP(D179,IPM!A:B,2,FALSE)),INDEX(H2:T18,A179,B179),VLOOKUP(D179,IPM!A:B,2,FALSE))","v":138.98554300000001}]
["01",2,"012","1998-05-01",{"$f":"IF(ISNA(VLOOKUP(D180,IPM!A:B,2,FALSE)),INDEX(H2:T18,A180,B180),VLOOKUP(D180,IPM!A:B,2,FALSE))","v":138.59106399999999}]
["01",1,"011","1998-04-01",{"$f":"IF(ISNA(VLOOKUP(D181,IPM!A:B,2,FALSE)),INDEX(H2:T18,A181,B181),VLOOKUP(D181,IPM!A:B,2,FALSE))","v":138.10240899999999}]

{"sheet":"PBARRA","index":15,"n_rows":140,"n_cols":19,"rows_kept":140,"cut":false,"hidden":false,"merged":[[0,0,0,18],[2,0,2,4],[2,6,2,18]]}
["PRECIOS EN BARRA DEL SEIN, PRECIOS EN BARRA Y PRECIOS EFECTIVOS DE SISTEMAS AISLADOS"]
[]
["FIJACIÓN AL 01/mayo/2012",null,null,null,null,null,{"$f":"CONCATENATE(\"ACTUALIZADO AL \",TEXT(Historico!P5,\"DD/MMMM/YYYY\"),\" CON REDONDEO\")","v":"ACTUALIZADO AL 04/abril/2013 CON REDONDEO"}]
[]
[null,"TENSIÓN","PPMo","PEMPo","PEMFo",null,null,"TENSIÓN","PPM","PEMP","PEMF","PCSPT","CPSEE","(PPM+PCSPT)","(PEMP + CPSEE)","(PEMF + CPSEE)","Potencia","Energía","Promedio"]
[null,"kV","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h",null,null,"kV","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h","S/./kW-mes","ctm. S/./kW.h","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h"]
["Sistema Eléctrico Interconectado Nacional (SEIN) - Res. Barra (Cuadro 1)",null,null,null,null,null,"Sistema Eléctrico Interconectado Nacional (SEIN) - Res. Barra (Cuadro 1)"]
["Zorritos",220,17.52,12.49,11.54,null,"Zorritos",220,{"$f":"ROUND(C8*Factores!F8,2)","v":17},{"$f":"ROUND(D8*Factores!F10,2)","v":12.38},{"$f":"ROUND(E8*Factores!F10,2)","v":11.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C8*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D8*Factores!F10,2)","v":12.38},{"$f":"ROUND(E8*Factores!F10,2)","v":11.44},{"$f":"S8-R8","v":5.2437456503524746},{"$f":"+O8*0.19906178071275+P8*0.80093821928725","v":11.627118073869985},{"$f":"+N8/720/0.79751092507001*100+O8*0.19906178071275+P8*0.80093821928725","v":16.87086372422246}]
["Talara",220,17.52,12.44,11.5,null,"Talara",220,{"$f":"ROUND(C9*Factores!F8,2)","v":17},{"$f":"ROUND(D9*Factores!F10,2)","v":12.33},{"$f":"ROUND(E9*Factores!F10,2)","v":11.4},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C9*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D9*Factores!F10,2)","v":12.33},{"$f":"ROUND(E9*Factores!F10,2)","v":11.4},5.2437456503524764,11.585127456062857,16.828873106415333]
["Piura Oeste",220,17.52,13.02,11.9,null,"Piura Oeste",220,{"$f":"ROUND(C10*Factores!F8,2)","v":17},{"$f":"ROUND(D10*Factores!F10,2)","v":12.91},{"$f":"ROUND(E10*Factores!F10,2)","v":11.8},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C10*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D10*Factores!F10,2)","v":12.91},{"$f":"ROUND(E10*Factores!F10,2)","v":11.8},5.2437456503524764,12.020958576591152,17.264704226943628]
["Chiclayo Oeste",220,17.52,12.85,11.74,null,"Chiclayo Oeste",220,{"$f":"ROUND(C11*Factores!F8,2)","v":17},{"$f":"ROUND(D11*Factores!F10,2)","v":12.74},{"$f":"ROUND(E11*Factores!F10,2)","v":11.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C11*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D11*Factores!F10,2)","v":12.74},{"$f":"ROUND(E11*Factores!F10,2)","v":11.64},5.2437456503524764,11.858967958784024,17.102713609136501]
["Carhuaquero",220,17.52,12.64,11.6,null,"Carhuaquero",220,{"$f":"ROUND(C12*Factores!F8,2)","v":17},{"$f":"ROUND(D12*Factores!F10,2)","v":12.53},{"$f":"ROUND(E12*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C12*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D12*Factores!F10,2)","v":12.53},{"$f":"ROUND(E12*Factores!F10,2)","v":11.5},5.2437456503524764,11.705033634134132,16.948779284486609]
["Carhuaquero",138,17.52,12.64,11.6,null,"Carhuaquero",138,{"$f":"ROUND(C13*Factores!F8,2)","v":17},{"$f":"ROUND(D13*Factores!F10,2)","v":12.53},{"$f":"ROUND(E13*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C13*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D13*Factores!F10,2)","v":12.53},{"$f":"ROUND(E13*Factores!F10,2)","v":11.5},5.2437456503524764,11.705033634134132,16.948779284486609]
["Cutervo",138,17.52,12.64,11.6,null,"Cutervo",138,{"$f":"ROUND(C14*Factores!F8,2)","v":17},{"$f":"ROUND(D14*Factores!F10,2)","v":12.53},{"$f":"ROUND(E14*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C14*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D14*Factores!F10,2)","v":12.53},{"$f":"ROUND(E14*Factores!F10,2)","v":11.5},5.2437456503524764,11.705033634134132,16.948779284486609]
["Jaen",138,17.52,12.64,11.6,null,"Jaen",138,{"$f":"ROUND(C15*Factores!F8,2)","v":17},{"$f":"ROUND(D15*Factores!F10,2)","v":12.53},{"$f":"ROUND(E15*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C15*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D15*Factores!F10,2)","v":12.53},{"$f":"ROUND(E15*Factores!F10,2)","v":11.5},5.2437456503524764,11.705033634134132,16.948779284486609]
["Guadalupe",220,17.52,12.7,11.6,null,"Guadalupe",220,{"$f":"ROUND(C16*Factores!F8,2)","v":17},{"$f":"ROUND(D16*Factores!F10,2)","v":12.59},{"$f":"ROUND(E16*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C16*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D16*Factores!F10,2)","v":12.59},{"$f":"ROUND(E16*Factores!F10,2)","v":11.5},5.2437456503524764,11.716977340976896,16.960722991329373]
["Guadalupe",60,17.52,12.75,11.64,null,"Guadalupe",60,{"$f":"ROUND(C17*Factores!F8,2)","v":17},{"$f":"ROUND(D17*Factores!F10,2)","v":12.64},{"$f":"ROUND(E17*Factores!F10,2)","v":11.54},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C17*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D17*Factores!F10,2)","v":12.64},{"$f":"ROUND(E17*Factores!F10,2)","v":11.54},5.2437456503524764,11.758967958784023,17.002713609136499]
["Cajamarca",220,17.52,12.35,11.33,null,"Cajamarca",220,{"$f":"ROUND(C18*Factores!F8,2)","v":17},{"$f":"ROUND(D18*Factores!F10,2)","v":12.24},{"$f":"ROUND(E18*Factores!F10,2)","v":11.23},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C18*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D18*Factores!F10,2)","v":12.24},{"$f":"ROUND(E18*Factores!F10,2)","v":11.23},5.2437456503524764,11.431052398519878,16.674798048872354]
["Trujillo Norte",220,17.52,12.43,11.37,null,"Trujillo Norte",220,{"$f":"ROUND(C19*Factores!F8,2)","v":17},{"$f":"ROUND(D19*Factores!F10,2)","v":12.32},{"$f":"ROUND(E19*Factores!F10,2)","v":11.27},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C19*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D19*Factores!F10,2)","v":12.32},{"$f":"ROUND(E19*Factores!F10,2)","v":11.27},5.2437456503524764,11.479014869748386,16.722760520100863]
["Chimbote 1",220,17.52,12.27,11.24,null,"Chimbote 1",220,{"$f":"ROUND(C20*Factores!F8,2)","v":17},{"$f":"ROUND(D20*Factores!F10,2)","v":12.16},{"$f":"ROUND(E20*Factores!F10,2)","v":11.14},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C20*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D20*Factores!F10,2)","v":12.16},{"$f":"ROUND(E20*Factores!F10,2)","v":11.14},5.2437456503524782,11.343043016327004,16.586788666679482]
["Chimbote 1",138,17.52,12.33,11.27,null,"Chimbote 1",138,{"$f":"ROUND(C21*Factores!F8,2)","v":17},{"$f":"ROUND(D21*Factores!F10,2)","v":12.22},{"$f":"ROUND(E21*Factores!F10,2)","v":11.17},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C21*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D21*Factores!F10,2)","v":12.22},{"$f":"ROUND(E21*Factores!F10,2)","v":11.17},5.2437456503524746,11.379014869748387,16.622760520100861]
["Paramonga Nueva",220,17.52,11.94,10.94,null,"Paramonga Nueva",220,{"$f":"ROUND(C22*Factores!F8,2)","v":17},{"$f":"ROUND(D22*Factores!F10,2)","v":11.83},{"$f":"ROUND(E22*Factores!F10,2)","v":10.84},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C22*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D22*Factores!F10,2)","v":11.83},{"$f":"ROUND(E22*Factores!F10,2)","v":10.84},5.2437456503524782,11.037071162905621,16.280816813258099]
["Paramonga Nueva",138,17.52,11.92,10.93,null,"Paramonga Nueva",138,{"$f":"ROUND(C23*Factores!F8,2)","v":17},{"$f":"ROUND(D23*Factores!F10,2)","v":11.82},{"$f":"ROUND(E23*Factores!F10,2)","v":10.83},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C23*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D23*Factores!F10,2)","v":11.82},{"$f":"ROUND(E23*Factores!F10,2)","v":10.83},5.2437456503524764,11.027071162905621,16.270816813258097]
["Paramonga Existente",138,17.52,11.89,10.92,null,"Paramonga Existente",138,{"$f":"ROUND(C24*Factores!F8,2)","v":17},{"$f":"ROUND(D24*Factores!F10,2)","v":11.79},{"$f":"ROUND(E24*Factores!F10,2)","v":10.82},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C24*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D24*Factores!F10,2)","v":11.79},{"$f":"ROUND(E24*Factores!F10,2)","v":10.82},5.2437456503524746,11.013089927291366,16.256835577643841]
["Huacho",220,17.52,11.89,10.88,null,"Huacho",220,{"$f":"ROUND(C25*Factores!F8,2)","v":17},{"$f":"ROUND(D25*Factores!F10,2)","v":11.79},{"$f":"ROUND(E25*Factores!F10,2)","v":10.78},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C25*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D25*Factores!F10,2)","v":11.79},{"$f":"ROUND(E25*Factores!F10,2)","v":10.78},5.2437456503524746,10.981052398519877,16.224798048872351]
["Zapallal",220,17.52,11.74,10.73,null,"Zapallal",220,{"$f":"ROUND(C26*Factores!F8,2)","v":17},{"$f":"ROUND(D26*Factores!F10,2)","v":11.64},{"$f":"ROUND(E26*Factores!F10,2)","v":10.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C26*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D26*Factores!F10,2)","v":11.64},{"$f":"ROUND(E26*Factores!F10,2)","v":10.64},5.2437456503524782,10.839061780712749,16.082807431065227]
["Ventanilla",220,17.52,11.73,10.72,null,"Ventanilla",220,{"$f":"ROUND(C27*Factores!F8,2)","v":17},{"$f":"ROUND(D27*Factores!F10,2)","v":11.63},{"$f":"ROUND(E27*Factores!F10,2)","v":10.63},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C27*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D27*Factores!F10,2)","v":11.63},{"$f":"ROUND(E27*Factores!F10,2)","v":10.63},5.2437456503524764,10.829061780712749,16.072807431065225]
["Lima",220,17.52,11.73,10.7,null,"Lima",220,{"$f":"ROUND(C28*Factores!F8,2)","v":17},{"$f":"ROUND(D28*Factores!F10,2)","v":11.63},{"$f":"ROUND(E28*Factores!F10,2)","v":10.61},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C28*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D28*Factores!F10,2)","v":11.63},{"$f":"ROUND(E28*Factores!F10,2)","v":10.61},5.2437456503524764,10.813043016327004,16.056788666679481]
["Cantera",220,17.52,11.54,10.57,null,"Cantera",220,{"$f":"ROUND(C29*Factores!F8,2)","v":17},{"$f":"ROUND(D29*Factores!F10,2)","v":11.44},{"$f":"ROUND(E29*Factores!F10,2)","v":10.48},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C29*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D29*Factores!F10,2)","v":11.44},{"$f":"ROUND(E29*Factores!F10,2)","v":10.48},5.2437456503524764,10.671099309484239,15.914844959836715]
["Chilca",220,17.52,11.43,10.46,null,"Chilca",220,{"$f":"ROUND(C30*Factores!F8,2)","v":17},{"$f":"ROUND(D30*Factores!F10,2)","v":11.33},{"$f":"ROUND(E30*Factores!F10,2)","v":10.37},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C30*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D30*Factores!F10,2)","v":11.33},{"$f":"ROUND(E30*Factores!F10,2)","v":10.37},5.2437456503524764,10.561099309484238,15.804844959836714]
["Independencia",220,17.52,11.62,10.67,null,"Independencia",220,{"$f":"ROUND(C31*Factores!F8,2)","v":17},{"$f":"ROUND(D31*Factores!F10,2)","v":11.52},{"$f":"ROUND(E31*Factores!F10,2)","v":10.58},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C31*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D31*Factores!F10,2)","v":11.52},{"$f":"ROUND(E31*Factores!F10,2)","v":10.58},5.2437456503524764,10.767118073869984,16.01086372422246]
["Ica",220,17.52,11.68,10.73,null,"Ica",220,{"$f":"ROUND(C32*Factores!F8,2)","v":17},{"$f":"ROUND(D32*Factores!F10,2)","v":11.58},{"$f":"ROUND(E32*Factores!F10,2)","v":10.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C32*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D32*Factores!F10,2)","v":11.58},{"$f":"ROUND(E32*Factores!F10,2)","v":10.64},5.2437456503524782,10.827118073869984,16.070863724222463]
["Marcona",220,17.52,11.87,10.87,null,"Marcona",220,{"$f":"ROUND(C33*Factores!F8,2)","v":17},{"$f":"ROUND(D33*Factores!F10,2)","v":11.77},{"$f":"ROUND(E33*Factores!F10,2)","v":10.77},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C33*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D33*Factores!F10,2)","v":11.77},{"$f":"ROUND(E33*Factores!F10,2)","v":10.77},5.2437456503524764,10.96906178071275,16.212807431065226]
["Mantaro",220,17.52,11.47,10.49,null,"Mantaro",220,{"$f":"ROUND(C34*Factores!F8,2)","v":17},{"$f":"ROUND(D34*Factores!F10,2)","v":11.37},{"$f":"ROUND(E34*Factores!F10,2)","v":10.4},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C34*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D34*Factores!F10,2)","v":11.37},{"$f":"ROUND(E34*Factores!F10,2)","v":10.4},5.2437456503524764,10.593089927291366,15.836835577643843]
["Huayucachi",220,17.52,11.56,10.56,null,"Huayucachi",220,{"$f":"ROUND(C35*Factores!F8,2)","v":17},{"$f":"ROUND(D35*Factores!F10,2)","v":11.46},{"$f":"ROUND(E35*Factores!F10,2)","v":10.47},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C35*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D35*Factores!F10,2)","v":11.46},{"$f":"ROUND(E35*Factores!F10,2)","v":10.47},5.2437456503524764,10.667071162905621,15.910816813258098]
["Pachachaca",220,17.52,11.58,10.6,null,"Pachachaca",220,{"$f":"ROUND(C36*Factores!F8,2)","v":17},{"$f":"ROUND(D36*Factores!F10,2)","v":11.48},{"$f":"ROUND(E36*Factores!F10,2)","v":10.51},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C36*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D36*Factores!F10,2)","v":11.48},{"$f":"ROUND(E36*Factores!F10,2)","v":10.51},5.2437456503524764,10.703089927291366,15.946835577643842]
["Pomacocha",220,17.52,11.59,10.6,null,"Pomacocha",220,{"$f":"ROUND(C37*Factores!F8,2)","v":17},{"$f":"ROUND(D37*Factores!F10,2)","v":11.49},{"$f":"ROUND(E37*Factores!F10,2)","v":10.51},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C37*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D37*Factores!F10,2)","v":11.49},{"$f":"ROUND(E37*Factores!F10,2)","v":10.51},5.2437456503524764,10.705080545098493,15.94882619545097]
["Huancavelica",220,17.52,11.52,10.55,null,"Huancavelica",220,{"$f":"ROUND(C38*Factores!F8,2)","v":17},{"$f":"ROUND(D38*Factores!F10,2)","v":11.42},{"$f":"ROUND(E38*Factores!F10,2)","v":10.46},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C38*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D38*Factores!F10,2)","v":11.42},{"$f":"ROUND(E38*Factores!F10,2)","v":10.46},5.2437456503524764,10.651099309484239,15.894844959836716]
["Callahuanca",220,17.52,11.64,10.65,null,"Callahuanca",220,{"$f":"ROUND(C39*Factores!F8,2)","v":17},{"$f":"ROUND(D39*Factores!F10,2)","v":11.54},{"$f":"ROUND(E39*Factores!F10,2)","v":10.56},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C39*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D39*Factores!F10,2)","v":11.54},{"$f":"ROUND(E39*Factores!F10,2)","v":10.56},5.2437456503524764,10.755080545098494,15.99882619545097]
["Cajamarquilla",220,17.52,11.72,10.74,null,"Cajamarquilla",220,{"$f":"ROUND(C40*Factores!F8,2)","v":17},{"$f":"ROUND(D40*Factores!F10,2)","v":11.62},{"$f":"ROUND(E40*Factores!F10,2)","v":10.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C40*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D40*Factores!F10,2)","v":11.62},{"$f":"ROUND(E40*Factores!F10,2)","v":10.65},{"$f":"S40-R40","v":5.2437456503524764},{"$f":"+O40*0.19906178071275+P40*0.80093821928725","v":10.843089927291366},{"$f":"+N40/720/0.79751092507001*100+O40*0.19906178071275+P40*0.80093821928725","v":16.086835577643843}]
["Huallanca",138,17.52,12.07,11.06,null,"Huallanca",138,{"$f":"ROUND(C41*Factores!F8,2)","v":17},{"$f":"ROUND(D41*Factores!F10,2)","v":11.96},{"$f":"ROUND(E41*Factores!F10,2)","v":10.96},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C41*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D41*Factores!F10,2)","v":11.96},{"$f":"ROUND(E41*Factores!F10,2)","v":10.96},5.2437456503524782,11.159061780712749,16.402807431065227]
["Vizcarra",220,17.52,11.87,10.88,null,"Vizcarra",220,{"$f":"ROUND(C42*Factores!F8,2)","v":17},{"$f":"ROUND(D42*Factores!F10,2)","v":11.77},{"$f":"ROUND(E42*Factores!F10,2)","v":10.78},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C42*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D42*Factores!F10,2)","v":11.77},{"$f":"ROUND(E42*Factores!F10,2)","v":10.78},5.2437456503524746,10.977071162905622,16.220816813258097]
["Tingo María",220,17.52,11.98,10.97,null,"Tingo María",220,{"$f":"ROUND(C43*Factores!F8,2)","v":17},{"$f":"ROUND(D43*Factores!F10,2)","v":11.87},{"$f":"ROUND(E43*Factores!F10,2)","v":10.87},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C43*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D43*Factores!F10,2)","v":11.87},{"$f":"ROUND(E43*Factores!F10,2)","v":10.87},5.2437456503524764,11.069061780712747,16.312807431065224]
["Aguaytía",220,17.52,11.87,10.89,null,"Aguaytía",220,{"$f":"ROUND(C44*Factores!F8,2)","v":17},{"$f":"ROUND(D44*Factores!F10,2)","v":11.77},{"$f":"ROUND(E44*Factores!F10,2)","v":10.79},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C44*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D44*Factores!F10,2)","v":11.77},{"$f":"ROUND(E44*Factores!F10,2)","v":10.79},5.2437456503524764,10.985080545098494,16.228826195450971]
["Aguaytía",138,17.52,11.91,10.92,null,"Aguaytía",138,{"$f":"ROUND(C45*Factores!F8,2)","v":17},{"$f":"ROUND(D45*Factores!F10,2)","v":11.81},{"$f":"ROUND(E45*Factores!F10,2)","v":10.82},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C45*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D45*Factores!F10,2)","v":11.81},{"$f":"ROUND(E45*Factores!F10,2)","v":10.82},5.2437456503524746,11.017071162905621,16.260816813258096]
["Aguaytía",22.9,17.52,11.89,10.9,null,"Aguaytía",22.9,{"$f":"ROUND(C46*Factores!F8,2)","v":17},{"$f":"ROUND(D46*Factores!F10,2)","v":11.79},{"$f":"ROUND(E46*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C46*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D46*Factores!F10,2)","v":11.79},{"$f":"ROUND(E46*Factores!F10,2)","v":10.8},5.2437456503524782,10.997071162905621,16.2408168132581]
["Pucallpa",138,17.52,12.26,11.16,null,"Pucallpa",138,{"$f":"ROUND(C47*Factores!F8,2)","v":17},{"$f":"ROUND(D47*Factores!F10,2)","v":12.15},{"$f":"ROUND(E47*Factores!F10,2)","v":11.06},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C47*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D47*Factores!F10,2)","v":12.15},{"$f":"ROUND(E47*Factores!F10,2)","v":11.06},5.2437456503524746,11.276977340976897,16.520722991329372]
["Pucallpa",60,17.52,12.28,11.18,null,"Pucallpa",60,{"$f":"ROUND(C48*Factores!F8,2)","v":17},{"$f":"ROUND(D48*Factores!F10,2)","v":12.17},{"$f":"ROUND(E48*Factores!F10,2)","v":11.08},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E11","v":1.4193},{"$f":"ROUND(C48*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(ROUND(D48*Factores!F10,2)+CPSEE!E11,2)","v":13.59},{"$f":"ROUND(ROUND(E48*Factores!F10,2)+CPSEE!E11,2)","v":12.5},5.2437456503524764,12.716977340976896,17.960722991329373]
["Aucayacu",138,17.52,16.489999999999998,11.37,null,"Aucayacu",138,{"$f":"ROUND(C49*Factores!F8,2)","v":17},{"$f":"ROUND(D49*Factores!F10,2)","v":16.34},{"$f":"ROUND(E49*Factores!F10,2)","v":11.27},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C49*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D49*Factores!F10,2)","v":16.34},{"$f":"ROUND(E49*Factores!F10,2)","v":11.27},5.2437456503524764,12.279243228213641,17.522988878566117]
["Tocache",138,17.52,18.3,12.12,null,"Tocache",138,{"$f":"ROUND(C50*Factores!F8,2)","v":17},{"$f":"ROUND(D50*Factores!F10,2)","v":18.14},{"$f":"ROUND(E50*Factores!F10,2)","v":12.01},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C50*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D50*Factores!F10,2)","v":18.14},{"$f":"ROUND(E50*Factores!F10,2)","v":12.01},5.2437456503524764,13.230248715769157,18.473994366121634]
["Tingo María",138,17.52,12.24,11.26,null,"Tingo María",138,{"$f":"ROUND(C51*Factores!F8,2)","v":17},{"$f":"ROUND(D51*Factores!F10,2)","v":12.13},{"$f":"ROUND(E51*Factores!F10,2)","v":11.16},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C51*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D51*Factores!F10,2)","v":12.13},{"$f":"ROUND(E51*Factores!F10,2)","v":11.16},5.2437456503524782,11.353089927291366,16.596835577643844]
["Huánuco",138,17.52,12.27,11.26,null,"Huánuco",138,{"$f":"ROUND(C52*Factores!F8,2)","v":17},{"$f":"ROUND(D52*Factores!F10,2)","v":12.16},{"$f":"ROUND(E52*Factores!F10,2)","v":11.16},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C52*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D52*Factores!F10,2)","v":12.16},{"$f":"ROUND(E52*Factores!F10,2)","v":11.16},5.2437456503524746,11.359061780712748,16.602807431065223]
["Paragsha II",138,17.52,12.19,11.17,null,"Paragsha II",138,{"$f":"ROUND(C53*Factores!F8,2)","v":17},{"$f":"ROUND(D53*Factores!F10,2)","v":12.08},{"$f":"ROUND(E53*Factores!F10,2)","v":11.07},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C53*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D53*Factores!F10,2)","v":12.08},{"$f":"ROUND(E53*Factores!F10,2)","v":11.07},5.2437456503524764,11.271052398519878,16.514798048872354]
["Paragsha",220,17.52,11.64,10.69,null,"Paragsha",220,{"$f":"ROUND(C54*Factores!F8,2)","v":17},{"$f":"ROUND(D54*Factores!F10,2)","v":11.54},{"$f":"ROUND(E54*Factores!F10,2)","v":10.6},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C54*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D54*Factores!F10,2)","v":11.54},{"$f":"ROUND(E54*Factores!F10,2)","v":10.6},5.2437456503524764,10.787118073869983,16.03086372422246]
["Yaupi",138,17.52,11.37,10.45,null,"Yaupi",138,{"$f":"ROUND(C55*Factores!F8,2)","v":17},{"$f":"ROUND(D55*Factores!F10,2)","v":11.27},{"$f":"ROUND(E55*Factores!F10,2)","v":10.36},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C55*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D55*Factores!F10,2)","v":11.27},{"$f":"ROUND(E55*Factores!F10,2)","v":10.36},5.2437456503524764,10.541146220448601,15.784891870801077]
["Yuncan",138,17.52,11.37,10.45,null,"Yuncan",138,{"$f":"ROUND(C56*Factores!F8,2)","v":17},{"$f":"ROUND(D56*Factores!F10,2)","v":11.27},{"$f":"ROUND(E56*Factores!F10,2)","v":10.36},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C56*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D56*Factores!F10,2)","v":11.27},{"$f":"ROUND(E56*Factores!F10,2)","v":10.36},5.2437456503524764,10.541146220448601,15.784891870801077]
["Yuncan",220,17.52,11.41,10.49,null,"Yuncan",220,{"$f":"ROUND(C57*Factores!F8,2)","v":17},{"$f":"ROUND(D57*Factores!F10,2)","v":11.31},{"$f":"ROUND(E57*Factores!F10,2)","v":10.4},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C57*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D57*Factores!F10,2)","v":11.31},{"$f":"ROUND(E57*Factores!F10,2)","v":10.4},5.2437456503524764,10.581146220448602,15.824891870801078]
["Oroya Nueva",220,17.52,11.66,10.68,null,"Oroya Nueva",220,{"$f":"ROUND(C58*Factores!F8,2)","v":17},{"$f":"ROUND(D58*Factores!F10,2)","v":11.56},{"$f":"ROUND(E58*Factores!F10,2)","v":10.59},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C58*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D58*Factores!F10,2)","v":11.56},{"$f":"ROUND(E58*Factores!F10,2)","v":10.59},5.2437456503524764,10.783089927291368,16.026835577643844]
["Oroya Nueva",138,17.52,11.81,10.86,null,"Oroya Nueva",138,{"$f":"ROUND(C59*Factores!F8,2)","v":17},{"$f":"ROUND(D59*Factores!F10,2)","v":11.71},{"$f":"ROUND(E59*Factores!F10,2)","v":10.76},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C59*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D59*Factores!F10,2)","v":11.71},{"$f":"ROUND(E59*Factores!F10,2)","v":10.76},5.2437456503524782,10.949108691677113,16.192854342029591]
["Oroya Nueva",50,17.52,12.26,11.23,null,"Oroya Nueva",50,{"$f":"ROUND(C60*Factores!F8,2)","v":17},{"$f":"ROUND(D60*Factores!F10,2)","v":12.15},{"$f":"ROUND(E60*Factores!F10,2)","v":11.13},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C60*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D60*Factores!F10,2)","v":12.15},{"$f":"ROUND(E60*Factores!F10,2)","v":11.13},5.2437456503524764,11.333043016327004,16.57678866667948]
["Carhuamayo",138,17.52,10.97,10.24,null,"Carhuamayo",138,{"$f":"ROUND(C61*Factores!F8,2)","v":17},{"$f":"ROUND(D61*Factores!F10,2)","v":10.87},{"$f":"ROUND(E61*Factores!F10,2)","v":10.15},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C61*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D61*Factores!F10,2)","v":10.87},{"$f":"ROUND(E61*Factores!F10,2)","v":10.15},5.2437456503524764,10.293324482113178,15.537070132465654]
["Carhuamayo Nueva",220,17.52,11.48,10.55,null,"Carhuamayo Nueva",220,{"$f":"ROUND(C62*Factores!F8,2)","v":17},{"$f":"ROUND(D62*Factores!F10,2)","v":11.38},{"$f":"ROUND(E62*Factores!F10,2)","v":10.46},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C62*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D62*Factores!F10,2)","v":11.38},{"$f":"ROUND(E62*Factores!F10,2)","v":10.46},5.2437456503524764,10.64313683825573,15.886882488608206]
["Caripa",138,17.52,11.53,10.65,null,"Caripa",138,{"$f":"ROUND(C63*Factores!F8,2)","v":17},{"$f":"ROUND(D63*Factores!F10,2)","v":11.43},{"$f":"ROUND(E63*Factores!F10,2)","v":10.56},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C63*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D63*Factores!F10,2)","v":11.43},{"$f":"ROUND(E63*Factores!F10,2)","v":10.56},5.2437456503524764,10.733183749220093,15.976929399572569]
["Desierto",220,17.52,11.56,10.6,null,"Desierto",220,{"$f":"ROUND(C64*Factores!F8,2)","v":17},{"$f":"ROUND(D64*Factores!F10,2)","v":11.46},{"$f":"ROUND(E64*Factores!F10,2)","v":10.51},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C64*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D64*Factores!F10,2)","v":11.46},{"$f":"ROUND(E64*Factores!F10,2)","v":10.51},5.2437456503524764,10.699108691677111,15.942854342029587]
["Condorcocha",138,17.52,11.55,10.67,null,"Condorcocha",138,{"$f":"ROUND(C65*Factores!F8,2)","v":17},{"$f":"ROUND(D65*Factores!F10,2)","v":11.45},{"$f":"ROUND(E65*Factores!F10,2)","v":10.58},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C65*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D65*Factores!F10,2)","v":11.45},{"$f":"ROUND(E65*Factores!F10,2)","v":10.58},5.2437456503524764,10.753183749220092,15.996929399572569]
["Condorcocha",44,17.52,11.55,10.67,null,"Condorcocha",44,{"$f":"ROUND(C66*Factores!F8,2)","v":17},{"$f":"ROUND(D66*Factores!F10,2)","v":11.45},{"$f":"ROUND(E66*Factores!F10,2)","v":10.58},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C66*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D66*Factores!F10,2)","v":11.45},{"$f":"ROUND(E66*Factores!F10,2)","v":10.58},5.2437456503524764,10.753183749220092,15.996929399572569]
["Machupicchu",138,17.52,13.05,11.33,null,"Machupicchu",138,{"$f":"ROUND(C67*Factores!F8,2)","v":17},{"$f":"ROUND(D67*Factores!F10,2)","v":12.94},{"$f":"ROUND(E67*Factores!F10,2)","v":11.23},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C67*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D67*Factores!F10,2)","v":12.94},{"$f":"ROUND(E67*Factores!F10,2)","v":11.23},5.2437456503524764,11.570395645018802,16.814141295371279]
["Cachimayo",138,17.52,13.45,11.68,null,"Cachimayo",138,{"$f":"ROUND(C68*Factores!F8,2)","v":17},{"$f":"ROUND(D68*Factores!F10,2)","v":13.33},{"$f":"ROUND(E68*Factores!F10,2)","v":11.58},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C68*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D68*Factores!F10,2)","v":13.33},{"$f":"ROUND(E68*Factores!F10,2)","v":11.58},5.2437456503524764,11.928358116247313,17.17210376659979]
["Cusco",138,17.52,13.43,11.68,null,"Cusco",138,{"$f":"ROUND(C69*Factores!F8,2)","v":17},{"$f":"ROUND(D69*Factores!F10,2)","v":13.31},{"$f":"ROUND(E69*Factores!F10,2)","v":11.58},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C69*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D69*Factores!F10,2)","v":13.31},{"$f":"ROUND(E69*Factores!F10,2)","v":11.58},5.2437456503524782,11.924376880633057,17.168122530985535]
["Combapata",138,17.52,13.4,11.81,null,"Combapata",138,{"$f":"ROUND(C70*Factores!F8,2)","v":17},{"$f":"ROUND(D70*Factores!F10,2)","v":13.28},{"$f":"ROUND(E70*Factores!F10,2)","v":11.71},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C70*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D70*Factores!F10,2)","v":13.28},{"$f":"ROUND(E70*Factores!F10,2)","v":11.71},5.2437456503524746,12.022526995719018,17.266272646071492]
["Tintaya",138,17.52,13.32,11.94,null,"Tintaya",138,{"$f":"ROUND(C71*Factores!F8,2)","v":17},{"$f":"ROUND(D71*Factores!F10,2)","v":13.2},{"$f":"ROUND(E71*Factores!F10,2)","v":11.83},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C71*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D71*Factores!F10,2)","v":13.2},{"$f":"ROUND(E71*Factores!F10,2)","v":11.83},5.2437456503524764,12.102714639576465,17.346460289928942]
["Ayaviri",138,17.52,12.94,11.67,null,"Ayaviri",138,{"$f":"ROUND(C72*Factores!F8,2)","v":17},{"$f":"ROUND(D72*Factores!F10,2)","v":12.83},{"$f":"ROUND(E72*Factores!F10,2)","v":11.57},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C72*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D72*Factores!F10,2)","v":12.83},{"$f":"ROUND(E72*Factores!F10,2)","v":11.57},{"$f":"S72-R72","v":5.2437456503524764},{"$f":"+O72*0.19906178071275+P72*0.80093821928725","v":11.820817843698066},{"$f":"+N72/720/0.79751092507001*100+O72*0.19906178071275+P72*0.80093821928725","v":17.064563494050542}]
["Azángaro",138,17.52,12.72,11.31,null,"Azángaro",138,{"$f":"ROUND(C73*Factores!F8,2)","v":17},{"$f":"ROUND(D73*Factores!F10,2)","v":12.61},{"$f":"ROUND(E73*Factores!F10,2)","v":11.21},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C73*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D73*Factores!F10,2)","v":12.61},{"$f":"ROUND(E73*Factores!F10,2)","v":11.21},5.2437456503524764,11.48868649299785,16.732432143350326]
["San Gaban",138,17.52,12.72,11.31,null,"San Gaban",138,{"$f":"ROUND(C74*Factores!F8,2)","v":17},{"$f":"ROUND(D74*Factores!F10,2)","v":12.61},{"$f":"ROUND(E74*Factores!F10,2)","v":11.21},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C74*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D74*Factores!F10,2)","v":12.61},{"$f":"ROUND(E74*Factores!F10,2)","v":11.21},5.2437456503524764,11.48868649299785,16.732432143350326]
["Mazuco",138,17.52,12.81,11.36,null,"Mazuco",138,{"$f":"ROUND(C75*Factores!F8,2)","v":17},{"$f":"ROUND(D75*Factores!F10,2)","v":12.7},{"$f":"ROUND(E75*Factores!F10,2)","v":11.26},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C75*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D75*Factores!F10,2)","v":12.7},{"$f":"ROUND(E75*Factores!F10,2)","v":11.26},5.2437456503524764,11.54664896422636,16.790394614578837]
["Puerto Maldonado",138,17.52,13,11.47,null,"Puerto Maldonado",138,{"$f":"ROUND(C76*Factores!F8,2)","v":17},{"$f":"ROUND(D76*Factores!F10,2)","v":12.89},{"$f":"ROUND(E76*Factores!F10,2)","v":11.37},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C76*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D76*Factores!F10,2)","v":12.89},{"$f":"ROUND(E76*Factores!F10,2)","v":11.37},5.2437456503524764,11.672573906683379,16.916319557035855]
["Juliaca",138,17.52,13.03,11.67,null,"Juliaca",138,{"$f":"ROUND(C77*Factores!F8,2)","v":17},{"$f":"ROUND(D77*Factores!F10,2)","v":12.92},{"$f":"ROUND(E77*Factores!F10,2)","v":11.57},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C77*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D77*Factores!F10,2)","v":12.92},{"$f":"ROUND(E77*Factores!F10,2)","v":11.57},5.2437456503524764,11.838733403962213,17.082479054314689]
["Puno",138,17.52,13.08,11.79,null,"Puno",138,{"$f":"ROUND(C78*Factores!F8,2)","v":17},{"$f":"ROUND(D78*Factores!F10,2)","v":12.96},{"$f":"ROUND(E78*Factores!F10,2)","v":11.69},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C78*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D78*Factores!F10,2)","v":12.96},{"$f":"ROUND(E78*Factores!F10,2)","v":11.69},5.2437456503524764,11.942808461505191,17.186554111857667]
["Puno",220,17.52,13.1,11.8,null,"Puno",220,{"$f":"ROUND(C79*Factores!F8,2)","v":17},{"$f":"ROUND(D79*Factores!F10,2)","v":12.98},{"$f":"ROUND(E79*Factores!F10,2)","v":11.7},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C79*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D79*Factores!F10,2)","v":12.98},{"$f":"ROUND(E79*Factores!F10,2)","v":11.7},5.2437456503524782,11.954799079312318,17.198544729664796]
["Callalli",138,17.52,13.15,11.84,null,"Callalli",138,{"$f":"ROUND(C80*Factores!F8,2)","v":17},{"$f":"ROUND(D80*Factores!F10,2)","v":13.03},{"$f":"ROUND(E80*Factores!F10,2)","v":11.74},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C80*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D80*Factores!F10,2)","v":13.03},{"$f":"ROUND(E80*Factores!F10,2)","v":11.74},5.2437456503524764,11.996789697119446,17.240535347471923]
["Santuario",138,17.52,12.91,11.7,null,"Santuario",138,{"$f":"ROUND(C81*Factores!F8,2)","v":17},{"$f":"ROUND(D81*Factores!F10,2)","v":12.8},{"$f":"ROUND(E81*Factores!F10,2)","v":11.6},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C81*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D81*Factores!F10,2)","v":12.8},{"$f":"ROUND(E81*Factores!F10,2)","v":11.6},5.2437456503524764,11.838874136855299,17.082619787207776]
["Arequipa",138,17.52,12.97,11.75,null,"Arequipa",138,{"$f":"ROUND(C82*Factores!F8,2)","v":17},{"$f":"ROUND(D82*Factores!F10,2)","v":12.86},{"$f":"ROUND(E82*Factores!F10,2)","v":11.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C82*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D82*Factores!F10,2)","v":12.86},{"$f":"ROUND(E82*Factores!F10,2)","v":11.65},5.2437456503524764,11.890864754662427,17.134610405014904]
["Socabaya",220,17.52,12.96,11.74,null,"Socabaya",220,{"$f":"ROUND(C83*Factores!F8,2)","v":17},{"$f":"ROUND(D83*Factores!F10,2)","v":12.85},{"$f":"ROUND(E83*Factores!F10,2)","v":11.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C83*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D83*Factores!F10,2)","v":12.85},{"$f":"ROUND(E83*Factores!F10,2)","v":11.64},5.2437456503524764,11.880864754662426,17.124610405014902]
["Cerro Verde",138,17.52,13,11.78,null,"Cerro Verde",138,{"$f":"ROUND(C84*Factores!F8,2)","v":17},{"$f":"ROUND(D84*Factores!F10,2)","v":12.89},{"$f":"ROUND(E84*Factores!F10,2)","v":11.68},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C84*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D84*Factores!F10,2)","v":12.89},{"$f":"ROUND(E84*Factores!F10,2)","v":11.68},5.2437456503524782,11.920864754662427,17.164610405014905]
["Repartición",138,17.52,13.05,11.8,null,"Repartición",138,{"$f":"ROUND(C85*Factores!F8,2)","v":17},{"$f":"ROUND(D85*Factores!F10,2)","v":12.94},{"$f":"ROUND(E85*Factores!F10,2)","v":11.7},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C85*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D85*Factores!F10,2)","v":12.94},{"$f":"ROUND(E85*Factores!F10,2)","v":11.7},5.2437456503524782,11.946836608083808,17.190582258436287]
["Mollendo",138,17.52,13.09,11.82,null,"Mollendo",138,{"$f":"ROUND(C86*Factores!F8,2)","v":17},{"$f":"ROUND(D86*Factores!F10,2)","v":12.97},{"$f":"ROUND(E86*Factores!F10,2)","v":11.72},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C86*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D86*Factores!F10,2)","v":12.97},{"$f":"ROUND(E86*Factores!F10,2)","v":11.72},5.2437456503524764,11.968827225890937,17.212572876243414]
["Montalvo",220,17.52,13.12,11.87,null,"Montalvo",220,{"$f":"ROUND(C87*Factores!F8,2)","v":17},{"$f":"ROUND(D87*Factores!F10,2)","v":13},{"$f":"ROUND(E87*Factores!F10,2)","v":11.77},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C87*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D87*Factores!F10,2)","v":13},{"$f":"ROUND(E87*Factores!F10,2)","v":11.77},5.2437456503524764,12.014845990276683,17.25859164062916]
["Montalvo",138,17.52,13.13,11.88,null,"Montalvo",138,{"$f":"ROUND(C88*Factores!F8,2)","v":17},{"$f":"ROUND(D88*Factores!F10,2)","v":13.01},{"$f":"ROUND(E88*Factores!F10,2)","v":11.78},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C88*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D88*Factores!F10,2)","v":13.01},{"$f":"ROUND(E88*Factores!F10,2)","v":11.78},5.2437456503524764,12.024845990276681,17.268591640629158]
["Ilo ELP",138,17.52,13.3,12.03,null,"Ilo ELP",138,{"$f":"ROUND(C89*Factores!F8,2)","v":17},{"$f":"ROUND(D89*Factores!F10,2)","v":13.18},{"$f":"ROUND(E89*Factores!F10,2)","v":11.92},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C89*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D89*Factores!F10,2)","v":13.18},{"$f":"ROUND(E89*Factores!F10,2)","v":11.92},5.2437456503524764,12.170817843698064,17.41456349405054]
["Botiflaca",138,17.52,13.2,11.95,null,"Botiflaca",138,{"$f":"ROUND(C90*Factores!F8,2)","v":17},{"$f":"ROUND(D90*Factores!F10,2)","v":13.08},{"$f":"ROUND(E90*Factores!F10,2)","v":11.84},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C90*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D90*Factores!F10,2)","v":13.08},{"$f":"ROUND(E90*Factores!F10,2)","v":11.84},5.2437456503524782,12.086836608083809,17.330582258436287]
["Toquepala",138,17.52,13.24,12,null,"Toquepala",138,{"$f":"ROUND(C91*Factores!F8,2)","v":17},{"$f":"ROUND(D91*Factores!F10,2)","v":13.12},{"$f":"ROUND(E91*Factores!F10,2)","v":11.89},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C91*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D91*Factores!F10,2)","v":13.12},{"$f":"ROUND(E91*Factores!F10,2)","v":11.89},5.2437456503524782,12.134845990276682,17.378591640629161]
["Aricota",138,17.52,13.13,11.96,null,"Aricota",138,{"$f":"ROUND(C92*Factores!F8,2)","v":17},{"$f":"ROUND(D92*Factores!F10,2)","v":13.01},{"$f":"ROUND(E92*Factores!F10,2)","v":11.85},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C92*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D92*Factores!F10,2)","v":13.01},{"$f":"ROUND(E92*Factores!F10,2)","v":11.85},5.2437456503524764,12.08091166562679,17.324657315979266]
["Aricota",66,17.52,13.08,11.94,null,"Aricota",66,{"$f":"ROUND(C93*Factores!F8,2)","v":17},{"$f":"ROUND(D93*Factores!F10,2)","v":12.96},{"$f":"ROUND(E93*Factores!F10,2)","v":11.83},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E10","v":0.39489999999999997},{"$f":"ROUND(C93*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(ROUND(D93*Factores!F10,2)+CPSEE!E10,4)","v":13.354900000000001},{"$f":"ROUND(ROUND(E93*Factores!F10,2)+CPSEE!E10,2)","v":12.22},5.2437456503524764,12.445915214930899,17.689660865283376]
["Tacna (Los Héroes)",220,17.52,13.22,11.93,null,"Tacna (Los Héroes)",220,{"$f":"ROUND(C94*Factores!F8,2)","v":17},{"$f":"ROUND(D94*Factores!F10,2)","v":13.1},{"$f":"ROUND(E94*Factores!F10,2)","v":11.83},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C94*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D94*Factores!F10,2)","v":13.1},{"$f":"ROUND(E94*Factores!F10,2)","v":11.83},5.2437456503524764,12.082808461505191,17.326554111857668]
["Tacna (Los Héroes)",66,17.52,13.32,11.98,null,"Tacna (Los Héroes)",66,{"$f":"ROUND(C95*Factores!F8,2)","v":17},{"$f":"ROUND(D95*Factores!F10,2)","v":13.2},{"$f":"ROUND(E95*Factores!F10,2)","v":11.87},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E10","v":0.39489999999999997},{"$f":"ROUND(C95*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(ROUND(D95*Factores!F10,2)+CPSEE!E10,2)","v":13.59},{"$f":"ROUND(ROUND(E95*Factores!F10,2)+CPSEE!E10,2)","v":12.26},5.2437456503524746,12.524752168347957,17.768497818700432]
["La Nina",220,{"$f":"ROUND((C10-C11)*111/(110+111)+C11,2)","v":17.52},{"$f":"ROUND((D10-D11)*111/(110+111)+D11,2)","v":12.94},{"$f":"ROUND((E10-E11)*111/(110+111)+E11,2)","v":11.82},null,"La Nina",220,{"$f":"ROUND(C96*Factores!F8,2)","v":17},{"$f":"ROUND(D96*Factores!F10,2)","v":12.83},{"$f":"ROUND(E96*Factores!F10,2)","v":11.72},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C96*Factores!F8,2)+PCSPT!E37","v":30.11},{"$f":"ROUND(D96*Factores!F10,2)","v":12.83},{"$f":"ROUND(E96*Factores!F10,2)","v":11.72},5.2437456503524764,11.940958576591154,17.18470422694363]
["Sistemas Aislados - Res. Barra (Cuadro 1) - Precios en Barra",null,null,null,null,null,"Sistemas Aislados - Res. Barra (Cuadro 1) - Precios en Barra"]
["Adinelsa","MT",17.28,22.95,22.95,null,"Adinelsa","MT",{"$f":"ROUND(C98*Factores!F12,2)","v":17.04},{"$f":"ROUND(D98*Factores!F12,2)","v":22.63},{"$f":"ROUND(E98*Factores!F12,2)","v":22.63},null,null,{"$f":"ROUND(C98*Factores!F12,2)","v":17.04},{"$f":"ROUND(D98*Factores!F12,2)","v":22.63},{"$f":"ROUND(E98*Factores!F12,2)","v":22.63},4.303030303030301,{"$f":"+O98*0.35+P98*0.65","v":22.63},{"$f":"+N98/720/0.55*100+O98*0.35+P98*0.65","v":26.9330303030303}]
["Chavimochic","MT",17.28,22.95,22.95,null,"Chavimochic","MT",{"$f":"ROUND(C99*Factores!F13,2)","v":17.04},{"$f":"ROUND(D99*Factores!F13,2)","v":22.63},{"$f":"ROUND(E99*Factores!F13,2)","v":22.63},null,null,{"$f":"ROUND(C99*Factores!F13,2)","v":17.04},{"$f":"ROUND(D99*Factores!F13,2)","v":22.63},{"$f":"ROUND(E99*Factores!F13,2)","v":22.63},4.303030303030301,22.63,26.9330303030303]
["Edelnor","MT",17.28,22.95,22.95,null,"Edelnor","MT",{"$f":"ROUND(C100*Factores!F14,2)","v":17.04},{"$f":"ROUND(D100*Factores!F14,2)","v":22.63},{"$f":"ROUND(E100*Factores!F14,2)","v":22.63},null,null,{"$f":"ROUND(C100*Factores!F14,2)","v":17.04},{"$f":"ROUND(D100*Factores!F14,2)","v":22.63},{"$f":"ROUND(E100*Factores!F14,2)","v":22.63},4.303030303030301,22.63,26.9330303030303]
["Eilhicha","MT",{"$f":"C98","v":17.28},{"$f":"D98","v":22.95},{"$f":"E98","v":22.95},null,"Eilhicha","MT",{"$f":"ROUND(C101*Factores!F15,2)","v":17.04},{"$f":"ROUND(D101*Factores!F15,2)","v":22.63},{"$f":"ROUND(E101*Factores!F15,2)","v":22.63},null,null,{"$f":"ROUND(C101*Factores!F15,2)","v":17.04},{"$f":"ROUND(D101*Factores!F15,2)","v":22.63},{"$f":"ROUND(E101*Factores!F15,2)","v":22.63},4.303030303030301,22.63,26.9330303030303]
["Electro Oriente","MT",17.28,59.11,59.11,null,"Electro Oriente","MT",{"$f":"ROUND(C102*Factores!F16,2)","v":16.489999999999998},{"$f":"ROUND(D102*Factores!F16,2)","v":56.42},{"$f":"ROUND(E102*Factores!F16,2)","v":56.42},null,null,{"$f":"ROUND(C102*Factores!F16,2)","v":16.489999999999998},{"$f":"ROUND(D102*Factores!F16,2)","v":56.42},{"$f":"ROUND(E102*Factores!F16,2)","v":56.42},4.1641414141414117,56.42,60.584141414141413]
["Electro Sur Este","MT",17.28,86.47,86.47,null,"Electro Sur Este","MT",{"$f":"ROUND(C103*Factores!F17,2)","v":17.73},{"$f":"ROUND(D103*Factores!F17,2)","v":88.72},{"$f":"ROUND(E103*Factores!F17,2)","v":88.72},null,null,{"$f":"ROUND(C103*Factores!F17,2)","v":17.73},{"$f":"ROUND(D103*Factores!F17,2)","v":88.72},{"$f":"ROUND(E103*Factores!F17,2)","v":88.72},4.4772727272727195,88.72,93.197272727272718]
["Electro Ucayali","MT",17.28,22.95,22.95,null,"Electro Ucayali","MT",{"$f":"ROUND(C104*Factores!F18,2)","v":17.04},{"$f":"ROUND(D104*Factores!F18,2)","v":22.63},{"$f":"ROUND(E104*Factores!F18,2)","v":22.63},null,null,{"$f":"ROUND(C104*Factores!F18,2)","v":17.04},{"$f":"ROUND(D104*Factores!F18,2)","v":22.63},{"$f":"ROUND(E104*Factores!F18,2)","v":22.63},4.303030303030301,22.63,26.9330303030303]
["Electrocentro","MT",17.28,22.95,22.95,null,"Electrocentro","MT",{"$f":"ROUND(C105*Factores!F19,2)","v":17.04},{"$f":"ROUND(D105*Factores!F19,2)","v":22.63},{"$f":"ROUND(E105*Factores!F19,2)","v":22.63},null,null,{"$f":"ROUND(C105*Factores!F19,2)","v":17.04},{"$f":"ROUND(D105*Factores!F19,2)","v":22.63},{"$f":"ROUND(E105*Factores!F19,2)","v":22.63},4.303030303030301,22.63,26.9330303030303]
["Electronorte","MT",17.28,27.21,27.21,null,"Electronorte","MT",{"$f":"ROUND(C106*Factores!F20,2)","v":17.079999999999998},{"$f":"ROUND(D106*Factores!F20,2)","v":26.9},{"$f":"ROUND(E106*Factores!F20,2)","v":26.9},null,null,{"$f":"ROUND(C106*Factores!F20,2)","v":17.079999999999998},{"$f":"ROUND(D106*Factores!F20,2)","v":26.9},{"$f":"ROUND(E106*Factores!F20,2)","v":26.9},4.3131313131313114,26.9,31.21313131313131]
["Hidrandina","MT",17.28,26.34,26.34,null,"Hidrandina","MT",{"$f":"ROUND(C107*Factores!F21,2)","v":17.07},{"$f":"ROUND(D107*Factores!F21,2)","v":26.03},{"$f":"ROUND(E107*Factores!F21,2)","v":26.03},null,null,{"$f":"ROUND(C107*Factores!F21,2)","v":17.07},{"$f":"ROUND(D107*Factores!F21,2)","v":26.03},{"$f":"ROUND(E107*Factores!F21,2)","v":26.03},4.3106060606060623,26.03,30.340606060606063]
["Seal","MT",17.28,56.24,56.24,null,"Seal","MT",{"$f":"ROUND(C108*Factores!F22,2)","v":17.37},{"$f":"ROUND(D108*Factores!F22,2)","v":56.53},{"$f":"ROUND(E108*Factores!F22,2)","v":56.53},null,null,{"$f":"ROUND(C108*Factores!F22,2)","v":17.37},{"$f":"ROUND(D108*Factores!F22,2)","v":56.53},{"$f":"ROUND(E108*Factores!F22,2)","v":56.53},4.3863636363636402,56.53,60.916363636363641]
["Sistemas Aislados - Res. Barra (Cuadro 10) - Precios Efectivos",null,null,null,null,null,"Sistemas Aislados - Res. Barra (Cuadro 10) - Precios Efectivos"]
["Adinelsa","MT",17.28,17.75,17.75,{"$f":"CONCATENATE(A110,\"-\",B110)","v":"Adinelsa-MT"},"Adinelsa","MT",{"$f":"ROUND(C110+C98*(Factores!F12-1),2)","v":17.04},{"$f":"ROUND(D110+D98*(Factores!F12-1),2)","v":17.43},{"$f":"ROUND(E110+E98*(Factores!F12-1),2)","v":17.43},null,null,{"$f":"ROUND(C110+C98*(Factores!F12-1),2)","v":17.04},{"$f":"ROUND(D110+D98*(Factores!F12-1),2)","v":17.43},{"$f":"ROUND(E110+E98*(Factores!F12-1),2)","v":17.43},4.303030303030301,{"$f":"+O110*0.35+P110*0.65","v":17.43},{"$f":"+N110/720/0.55*100+O110*0.35+P110*0.65","v":21.733030303030301}]
["Chavimochic","MT",17.28,17.75,17.75,"Chavimochic-MT","Chavimochic","MT",{"$f":"ROUND(C111+C99*(Factores!F13-1),2)","v":17.04},{"$f":"ROUND(D111+D99*(Factores!F13-1),2)","v":17.43},{"$f":"ROUND(E111+E99*(Factores!F13-1),2)","v":17.43},null,null,{"$f":"ROUND(C111+C99*(Factores!F13-1),2)","v":17.04},{"$f":"ROUND(D111+D99*(Factores!F13-1),2)","v":17.43},{"$f":"ROUND(E111+E99*(Factores!F13-1),2)","v":17.43},4.303030303030301,17.43,21.733030303030301]
["Edelnor","MT",17.28,17.75,17.75,"Edelnor-MT","Edelnor","MT",{"$f":"ROUND(C112+C100*(Factores!F14-1),2)","v":17.04},{"$f":"ROUND(D112+D100*(Factores!F14-1),2)","v":17.43},{"$f":"ROUND(E112+E100*(Factores!F14-1),2)","v":17.43},null,null,{"$f":"ROUND(C112+C100*(Factores!F14-1),2)","v":17.04},{"$f":"ROUND(D112+D100*(Factores!F14-1),2)","v":17.43},{"$f":"ROUND(E112+E100*(Factores!F14-1),2)","v":17.43},4.303030303030301,17.43,21.733030303030301]
["Eilhicha","MT",{"$f":"C110","v":17.28},{"$f":"D110","v":17.75},{"$f":"E110","v":17.75},"Eilhicha-MT","Eilhicha","MT",{"$f":"ROUND(C113+C101*(Factores!F15-1),2)","v":17.04},{"$f":"ROUND(D113+D101*(Factores!F15-1),2)","v":17.43},{"$f":"ROUND(E113+E101*(Factores!F15-1),2)","v":17.43},null,null,{"$f":"ROUND(C113+C101*(Factores!F15-1),2)","v":17.04},{"$f":"ROUND(D113+D101*(Factores!F15-1),2)","v":17.43},{"$f":"ROUND(E113+E101*(Factores!F15-1),2)","v":17.43},4.303030303030301,17.43,21.733030303030301]
["Electro Oriente","MT",17.28,25.43,25.43,"Electro Oriente-MT","Electro Oriente","MT",{"$f":"ROUND(C114+C102*(Factores!F16-1),2)","v":16.489999999999998},{"$f":"ROUND(D114+D102*(Factores!F16-1),2)","v":22.74},{"$f":"ROUND(E114+E102*(Factores!F16-1),2)","v":22.74},null,null,{"$f":"ROUND(C114+C102*(Factores!F16-1),2)","v":16.489999999999998},{"$f":"ROUND(D114+D102*(Factores!F16-1),2)","v":22.74},{"$f":"ROUND(E114+E102*(Factores!F16-1),2)","v":22.74},4.1641414141414117,22.74,26.90414141414141]
["Electro Sur Este","MT",17.28,28.5,28.5,"Electro Sur Este-MT","Electro Sur Este","MT",{"$f":"ROUND(C115+C103*(Factores!F17-1),2)","v":17.73},{"$f":"ROUND(D115+D103*(Factores!F17-1),2)","v":30.75},{"$f":"ROUND(E115+E103*(Factores!F17-1),2)","v":30.75},null,null,{"$f":"ROUND(C115+C103*(Factores!F17-1),2)","v":17.73},{"$f":"ROUND(D115+D103*(Factores!F17-1),2)","v":30.75},{"$f":"ROUND(E115+E103*(Factores!F17-1),2)","v":30.75},4.4772727272727266,30.75,35.227272727272727]
["Electro Ucayali","MT",17.28,17.75,17.75,"Electro Ucayali-MT","Electro Ucayali","MT",{"$f":"ROUND(C116+C104*(Factores!F18-1),2)","v":17.04},{"$f":"ROUND(D116+D104*(Factores!F18-1),2)","v":17.43},{"$f":"ROUND(E116+E104*(Factores!F18-1),2)","v":17.43},null,null,{"$f":"ROUND(C116+C104*(Factores!F18-1),2)","v":17.04},{"$f":"ROUND(D116+D104*(Factores!F18-1),2)","v":17.43},{"$f":"ROUND(E116+E104*(Factores!F18-1),2)","v":17.43},4.303030303030301,17.43,21.733030303030301]
["Electrocentro","MT",17.28,17.75,17.75,"Electrocentro-MT","Electrocentro","MT",{"$f":"ROUND(C117+C105*(Factores!F19-1),2)","v":17.04},{"$f":"ROUND(D117+D105*(Factores!F19-1),2)","v":17.43},{"$f":"ROUND(E117+E105*(Factores!F19-1),2)","v":17.43},null,null,{"$f":"ROUND(C117+C105*(Factores!F19-1),2)","v":17.04},{"$f":"ROUND(D117+D105*(Factores!F19-1),2)","v":17.43},{"$f":"ROUND(E117+E105*(Factores!F19-1),2)","v":17.43},4.303030303030301,17.43,21.733030303030301]
["Electronorte","MT",17.28,17.73,17.73,"Electronorte-MT","Electronorte","MT",{"$f":"ROUND(C118+C106*(Factores!F20-1),2)","v":17.079999999999998},{"$f":"ROUND(D118+D106*(Factores!F20-1),2)","v":17.420000000000002},{"$f":"ROUND(E118+E106*(Factores!F20-1),2)","v":17.420000000000002},null,null,{"$f":"ROUND(C118+C106*(Factores!F20-1),2)","v":17.079999999999998},{"$f":"ROUND(D118+D106*(Factores!F20-1),2)","v":17.420000000000002},{"$f":"ROUND(E118+E106*(Factores!F20-1),2)","v":17.420000000000002},4.3131313131313149,17.420000000000002,21.733131313131317]
["Hidrandina","MT",17.28,17.86,17.86,"Hidrandina-MT","Hidrandina","MT",{"$f":"ROUND(C119+C107*(Factores!F21-1),2)","v":17.07},{"$f":"ROUND(D119+D107*(Factores!F21-1),2)","v":17.55},{"$f":"ROUND(E119+E107*(Factores!F21-1),2)","v":17.55},null,null,{"$f":"ROUND(C119+C107*(Factores!F21-1),2)","v":17.07},{"$f":"ROUND(D119+D107*(Factores!F21-1),2)","v":17.55},{"$f":"ROUND(E119+E107*(Factores!F21-1),2)","v":17.55},4.3106060606060588,17.55,21.860606060606059]
["Seal","MT",17.28,21.8,21.8,"Seal-MT","Seal","MT",{"$f":"ROUND(C120+C108*(Factores!F22-1),2)","v":17.37},{"$f":"ROUND(D120+D108*(Factores!F22-1),2)","v":22.09},{"$f":"ROUND(E120+E108*(Factores!F22-1),2)","v":22.09},null,null,{"$f":"ROUND(C120+C108*(Factores!F22-1),2)","v":17.37},{"$f":"ROUND(D120+D108*(Factores!F22-1),2)","v":22.09},{"$f":"ROUND(E120+E108*(Factores!F22-1),2)","v":22.09},4.3863636363636367,22.09,26.476363636363637]
[]
["Variables para actualizar los Precios en Barra (P.Barra) del SEIN",null,null,null,null,null,null,null,null,"Variables para actualizar Precios en Barra (P.Barra) y Precios Efectivos (P.Efectivos) de los Sistemas Aislados"]
[]
["Sistema Interconectado",null,null,null,null,null,null,null,null,null,"Sistemas Aislados: FAPEMt (FA_PBarraAisladost)"]
[null,null,null,null,null,null,"Peaje de Conexión al Sistema Principal de Transmisión - PCSPTt (S/./kW-mes) =",{"$f":"PCSPT!E37","v":13.109999999999998}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de la Barra Pucallpa 60 kV - CPSEEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E11","v":1.4193},null,null,null,"Adinelsa =",{"$f":"Factores!F12","v":0.98619999999999997},null,"Electro Oriente =",{"$f":"Factores!F16","v":0.95450000000000002},null,"Electronorte =",{"$f":"Factores!F20","v":0.98860000000000003}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de las Barras Aricota 66 kV y Tacna Los Héroes 66 kV - CPSSEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E10","v":0.39489999999999997},null,null,null,"Chavimochic =",{"$f":"Factores!F13","v":0.98619999999999997},null,"Electro Sur Este =",{"$f":"Factores!F17","v":1.026},null,"Hidrandina =",{"$f":"Factores!F21","v":0.98809999999999998}]
[null,null,null,null,null,null,"Factor de Actualización del Precio de Potencia en Barra del SEIN - FAPPMt (FA_PP_PBarraSEINt) =",{"$f":"Factores!F8","v":0.97050000000000003},null,null,null,"Edelnor =",{"$f":"Factores!F14","v":0.98619999999999997},null,"Electro Ucayali =",{"$f":"Factores!F18","v":0.98619999999999997},null,"Seal =",{"$f":"Factores!F22","v":1.0051000000000001}]
[null,null,null,null,null,null,"Factor de Actualización del Precio de Energía en Barra del SEIN - FAPEMt (FA_PE_PBarraSEINt) =",{"$f":"Factores!F10","v":0.99119999999999997},null,null,null,"Eilhicha =",{"$f":"Factores!F15","v":0.98619999999999997},null,"Electrocentro =",{"$f":"Factores!F19","v":0.98619999999999997}]
[]
[]
["Fórmulas de Actualización de los Precios en Barra del SEIN"]
[]
[]
[]
[]
["Fórmulas de Actualización de los Precios en Barra de los Sistemas Aislados"]
[]
[]
["Fórmulas de Actualización de los Precios en Barra Efectivos de los Sistemas Aislados"]

{"sheet":"PNG","index":16,"n_rows":103,"n_cols":19,"rows_kept":103,"cut":false,"hidden":false,"merged":[[0,0,0,18],[2,0,2,4],[2,6,2,18]]}
["PRECIO A NIVEL DE GENERACIÓN"]
[]
["FIJACIÓN AL 04/febrero/2013",null,null,null,null,null,{"$f":"CONCATENATE(\"ACTUALIZADO AL \",TEXT(Historico!P5,\"DD/MMMM/YYYY\"),\" CON REDONDEO\")","v":"ACTUALIZADO AL 04/abril/2013 CON REDONDEO"}]
[]
[null,"TENSIÓN","PPMo","PEMPo","PEMFo",null,null,"TENSIÓN","PPM","PEMP","PEMF","PCSPT","CPSEE","(PPM+PCSPT)","(PEMP + CPSEE)","(PEMF + CPSEE)","Potencia","Energía","Promedio"]
[null,"kV","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h",null,null,"kV","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h","S/./kW-mes","ctm. S/./kW.h","S/./kW-mes","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h","ctm. S/./kW.h"]
["Sistema Eléctrico Interconectado Nacional (SEIN) - Res. Barra (Cuadro 1)",null,null,null,null,null,"Sistema Eléctrico Interconectado Nacional (SEIN) - Res. Barra (Cuadro 1)"]
["Zorritos",220,16.86,13.83,12.04,{"$f":"CONCATENATE(A8,\"-\",B8)","v":"Zorritos-220"},"Zorritos",220,{"$f":"ROUND(C8*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D8*Factores!F23,2)","v":14.21},{"$f":"ROUND(E8*Factores!F23,2)","v":12.37},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C8*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D8*Factores!F23,2)","v":14.21},{"$f":"ROUND(E8*Factores!F23,2)","v":12.37},{"$f":"S8-R8","v":5.301216127423757},{"$f":"+O8*0.19906178071275+P8*0.80093821928725","v":12.736273676511459},{"$f":"+N8/720/0.79751092507001*100+O8*0.19906178071275+P8*0.80093821928725","v":18.037489803935216}]
["Talara",220,16.86,13.77,12,"Talara-220","Talara",220,{"$f":"ROUND(C9*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D9*Factores!F23,2)","v":14.15},{"$f":"ROUND(E9*Factores!F23,2)","v":12.33},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C9*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D9*Factores!F23,2)","v":14.15},{"$f":"ROUND(E9*Factores!F23,2)","v":12.33},5.301216127423757,12.692292440897205,17.993508568320962]
["Piura Oeste",220,16.86,14.42,12.42,"Piura Oeste-220","Piura Oeste",220,{"$f":"ROUND(C10*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D10*Factores!F23,2)","v":14.82},{"$f":"ROUND(E10*Factores!F23,2)","v":12.76},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C10*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D10*Factores!F23,2)","v":14.82},{"$f":"ROUND(E10*Factores!F23,2)","v":12.76},5.301216127423757,13.170067268268266,18.471283395692023]
["Chiclayo Oeste",220,16.86,14.22,12.26,"Chiclayo Oeste-220","Chiclayo Oeste",220,{"$f":"ROUND(C11*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D11*Factores!F23,2)","v":14.61},{"$f":"ROUND(E11*Factores!F23,2)","v":12.6},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C11*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D11*Factores!F23,2)","v":14.61},{"$f":"ROUND(E11*Factores!F23,2)","v":12.6},5.3012161274237588,13.000114179232627,18.301330306656386]
["Carhuaquero",220,16.86,13.99,12.1,"Carhuaquero-220","Carhuaquero",220,{"$f":"ROUND(C12*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D12*Factores!F23,2)","v":14.38},{"$f":"ROUND(E12*Factores!F23,2)","v":12.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C12*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D12*Factores!F23,2)","v":14.38},{"$f":"ROUND(E12*Factores!F23,2)","v":12.44},5.3012161274237588,12.826179854582735,18.127395982006494]
["Carhuaquero",138,16.86,13.99,12.1,"Carhuaquero-138","Carhuaquero",138,{"$f":"ROUND(C13*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D13*Factores!F23,2)","v":14.38},{"$f":"ROUND(E13*Factores!F23,2)","v":12.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C13*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D13*Factores!F23,2)","v":14.38},{"$f":"ROUND(E13*Factores!F23,2)","v":12.44},5.3012161274237588,12.826179854582735,18.127395982006494]
["Cutervo",138,16.86,14,12.1,"Cutervo-138","Cutervo",138,{"$f":"ROUND(C14*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D14*Factores!F23,2)","v":14.39},{"$f":"ROUND(E14*Factores!F23,2)","v":12.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C14*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D14*Factores!F23,2)","v":14.39},{"$f":"ROUND(E14*Factores!F23,2)","v":12.44},5.3012161274237588,12.828170472389862,18.129386599813621]
["Jaen",138,16.86,14,12.1,"Jaen-138","Jaen",138,{"$f":"ROUND(C15*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D15*Factores!F23,2)","v":14.39},{"$f":"ROUND(E15*Factores!F23,2)","v":12.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C15*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D15*Factores!F23,2)","v":14.39},{"$f":"ROUND(E15*Factores!F23,2)","v":12.44},5.3012161274237588,12.828170472389862,18.129386599813621]
["Guadalupe",220,16.86,14.06,12.11,"Guadalupe-220","Guadalupe",220,{"$f":"ROUND(C16*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D16*Factores!F23,2)","v":14.45},{"$f":"ROUND(E16*Factores!F23,2)","v":12.45},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C16*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D16*Factores!F23,2)","v":14.45},{"$f":"ROUND(E16*Factores!F23,2)","v":12.45},5.3012161274237606,12.848123561425499,18.14933968884926]
["Guadalupe",60,16.86,14.11,12.15,"Guadalupe-60","Guadalupe",60,{"$f":"ROUND(C17*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D17*Factores!F23,2)","v":14.5},{"$f":"ROUND(E17*Factores!F23,2)","v":12.49},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C17*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D17*Factores!F23,2)","v":14.5},{"$f":"ROUND(E17*Factores!F23,2)","v":12.49},5.301216127423757,12.890114179232626,18.191330306656383]
["Cajamarca",220,16.86,13.67,11.83,"Cajamarca-220","Cajamarca",220,{"$f":"ROUND(C18*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D18*Factores!F23,2)","v":14.05},{"$f":"ROUND(E18*Factores!F23,2)","v":12.16},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C18*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D18*Factores!F23,2)","v":14.05},{"$f":"ROUND(E18*Factores!F23,2)","v":12.16},5.3012161274237588,12.536226765547097,17.837442892970856]
["Trujillo Norte",220,16.86,13.76,11.86,"Trujillo Norte-220","Trujillo Norte",220,{"$f":"ROUND(C19*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D19*Factores!F23,2)","v":14.14},{"$f":"ROUND(E19*Factores!F23,2)","v":12.19},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C19*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D19*Factores!F23,2)","v":14.14},{"$f":"ROUND(E19*Factores!F23,2)","v":12.19},5.3012161274237606,12.578170472389861,17.879386599813621]
["Chimbote 1",220,16.86,13.57,11.73,"Chimbote 1-220","Chimbote 1",220,{"$f":"ROUND(C20*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D20*Factores!F23,2)","v":13.95},{"$f":"ROUND(E20*Factores!F23,2)","v":12.05},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C20*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D20*Factores!F23,2)","v":13.95},{"$f":"ROUND(E20*Factores!F23,2)","v":12.05},5.3012161274237588,12.428217383354225,17.729433510777984]
["Chimbote 1",138,16.86,13.64,11.75,"Chimbote 1-138","Chimbote 1",138,{"$f":"ROUND(C21*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D21*Factores!F23,2)","v":14.02},{"$f":"ROUND(E21*Factores!F23,2)","v":12.08},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C21*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D21*Factores!F23,2)","v":14.02},{"$f":"ROUND(E21*Factores!F23,2)","v":12.08},5.3012161274237606,12.466179854582734,17.767395982006494]
["Paramonga Nueva",220,16.86,13.21,11.41,"Paramonga Nueva-220","Paramonga Nueva",220,{"$f":"ROUND(C22*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D22*Factores!F23,2)","v":13.58},{"$f":"ROUND(E22*Factores!F23,2)","v":11.73},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C22*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D22*Factores!F23,2)","v":13.58},{"$f":"ROUND(E22*Factores!F23,2)","v":11.73},5.3012161274237588,12.098264294318588,17.399480421742346]
["Paramonga Nueva",138,16.86,13.19,11.4,"Paramonga Nueva-138","Paramonga Nueva",138,{"$f":"ROUND(C23*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D23*Factores!F23,2)","v":13.56},{"$f":"ROUND(E23*Factores!F23,2)","v":11.72},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C23*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D23*Factores!F23,2)","v":13.56},{"$f":"ROUND(E23*Factores!F23,2)","v":11.72},5.301216127423757,12.08627367651146,17.387489803935217]
["Paramonga Existente",138,16.86,13.15,11.39,"Paramonga Existente-138","Paramonga Existente",138,{"$f":"ROUND(C24*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D24*Factores!F23,2)","v":13.51},{"$f":"ROUND(E24*Factores!F23,2)","v":11.71},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C24*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D24*Factores!F23,2)","v":13.51},{"$f":"ROUND(E24*Factores!F23,2)","v":11.71},5.3012161274237606,12.068311205282949,17.36952733270671]
["Huacho",220,16.86,13.15,11.34,"Huacho-220","Huacho",220,{"$f":"ROUND(C25*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D25*Factores!F23,2)","v":13.51},{"$f":"ROUND(E25*Factores!F23,2)","v":11.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C25*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D25*Factores!F23,2)","v":13.51},{"$f":"ROUND(E25*Factores!F23,2)","v":11.65},5.301216127423757,12.020254912125715,17.321471039549472]
["Zapallal",220,16.86,12.99,11.18,"Zapallal-220","Zapallal",220,{"$f":"ROUND(C26*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D26*Factores!F23,2)","v":13.35},{"$f":"ROUND(E26*Factores!F23,2)","v":11.49},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C26*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D26*Factores!F23,2)","v":13.35},{"$f":"ROUND(E26*Factores!F23,2)","v":11.49},5.301216127423757,11.860254912125715,17.161471039549472]
["Ventanilla",220,16.86,12.98,11.17,"Ventanilla-220","Ventanilla",220,{"$f":"ROUND(C27*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D27*Factores!F23,2)","v":13.34},{"$f":"ROUND(E27*Factores!F23,2)","v":11.48},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C27*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D27*Factores!F23,2)","v":13.34},{"$f":"ROUND(E27*Factores!F23,2)","v":11.48},5.3012161274237606,11.850254912125713,17.151471039549474]
["Lima",220,16.86,12.97,11.16,"Lima-220","Lima",220,{"$f":"ROUND(C28*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D28*Factores!F23,2)","v":13.33},{"$f":"ROUND(E28*Factores!F23,2)","v":11.47},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C28*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D28*Factores!F23,2)","v":13.33},{"$f":"ROUND(E28*Factores!F23,2)","v":11.47},5.301216127423757,11.840254912125715,17.141471039549472]
["Cantera",220,16.86,12.76,11.02,"Cantera-220","Cantera",220,{"$f":"ROUND(C29*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D29*Factores!F23,2)","v":13.11},{"$f":"ROUND(E29*Factores!F23,2)","v":11.33},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C29*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D29*Factores!F23,2)","v":13.11},{"$f":"ROUND(E29*Factores!F23,2)","v":11.33},5.3012161274237588,11.684329969668694,16.985546097092453]
["Chilca",220,16.86,12.63,10.9,"Chilca-220","Chilca",220,{"$f":"ROUND(C30*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D30*Factores!F23,2)","v":12.98},{"$f":"ROUND(E30*Factores!F23,2)","v":11.2},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C30*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D30*Factores!F23,2)","v":12.98},{"$f":"ROUND(E30*Factores!F23,2)","v":11.2},5.301216127423757,11.554329969668693,16.85554609709245]
["Independencia",220,16.86,12.85,11.12,"Independencia-220","Independencia",220,{"$f":"ROUND(C31*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D31*Factores!F23,2)","v":13.21},{"$f":"ROUND(E31*Factores!F23,2)","v":11.43},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C31*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D31*Factores!F23,2)","v":13.21},{"$f":"ROUND(E31*Factores!F23,2)","v":11.43},5.3012161274237588,11.784329969668695,17.085546097092454]
["Ica",220,16.86,12.92,11.18,"Ica-220","Ica",220,{"$f":"ROUND(C32*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D32*Factores!F23,2)","v":13.28},{"$f":"ROUND(E32*Factores!F23,2)","v":11.49},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C32*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D32*Factores!F23,2)","v":13.28},{"$f":"ROUND(E32*Factores!F23,2)","v":11.49},5.3012161274237588,11.846320587475821,17.14753671489958]
["Marcona",220,16.86,13.13,11.33,"Marcona-220","Marcona",220,{"$f":"ROUND(C33*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D33*Factores!F23,2)","v":13.49},{"$f":"ROUND(E33*Factores!F23,2)","v":11.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C33*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D33*Factores!F23,2)","v":13.49},{"$f":"ROUND(E33*Factores!F23,2)","v":11.64},5.3012161274237606,12.008264294318586,17.309480421742347]
["Mantaro",220,16.86,12.69,10.93,"Mantaro-220","Mantaro",220,{"$f":"ROUND(C34*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D34*Factores!F23,2)","v":13.04},{"$f":"ROUND(E34*Factores!F23,2)","v":11.23},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C34*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D34*Factores!F23,2)","v":13.04},{"$f":"ROUND(E34*Factores!F23,2)","v":11.23},5.3012161274237606,11.590301823090076,16.891517950513837]
["Huayucachi",220,16.86,12.78,11.01,"Huayucachi-220","Huayucachi",220,{"$f":"ROUND(C35*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D35*Factores!F23,2)","v":13.13},{"$f":"ROUND(E35*Factores!F23,2)","v":11.31},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C35*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D35*Factores!F23,2)","v":13.13},{"$f":"ROUND(E35*Factores!F23,2)","v":11.31},5.3012161274237588,11.672292440897204,16.973508568320963]
["Pachachaca",220,16.86,12.81,11.05,"Pachachaca-220","Pachachaca",220,{"$f":"ROUND(C36*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D36*Factores!F23,2)","v":13.16},{"$f":"ROUND(E36*Factores!F23,2)","v":11.36},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C36*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D36*Factores!F23,2)","v":13.16},{"$f":"ROUND(E36*Factores!F23,2)","v":11.36},5.3012161274237606,11.718311205282948,17.019527332706708]
["Pomacocha",220,16.86,12.82,11.04,"Pomacocha-220","Pomacocha",220,{"$f":"ROUND(C37*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D37*Factores!F23,2)","v":13.18},{"$f":"ROUND(E37*Factores!F23,2)","v":11.35},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C37*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D37*Factores!F23,2)","v":13.18},{"$f":"ROUND(E37*Factores!F23,2)","v":11.35},5.301216127423757,11.714283058704332,17.015499186128089]
["Huancavelica",220,16.86,12.74,11,"Huancavelica-220","Huancavelica",220,{"$f":"ROUND(C38*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D38*Factores!F23,2)","v":13.09},{"$f":"ROUND(E38*Factores!F23,2)","v":11.3},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C38*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D38*Factores!F23,2)","v":13.09},{"$f":"ROUND(E38*Factores!F23,2)","v":11.3},5.3012161274237606,11.656320587475822,16.957536714899582]
["Callahuanca",220,16.86,12.87,11.11,"Callahuanca-220","Callahuanca",220,{"$f":"ROUND(C39*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D39*Factores!F23,2)","v":13.23},{"$f":"ROUND(E39*Factores!F23,2)","v":11.42},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C39*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D39*Factores!F23,2)","v":13.23},{"$f":"ROUND(E39*Factores!F23,2)","v":11.42},5.301216127423757,11.780301823090078,17.081517950513835]
["Cajamarquilla",220,16.86,12.97,11.2,{"$f":"CONCATENATE(A40,\"-\",B40)","v":"Cajamarquilla-220"},"Cajamarquilla",220,{"$f":"ROUND(C40*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D40*Factores!F23,2)","v":13.33},{"$f":"ROUND(E40*Factores!F23,2)","v":11.51},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C40*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D40*Factores!F23,2)","v":13.33},{"$f":"ROUND(E40*Factores!F23,2)","v":11.51},5.301216127423757,11.872292440897205,17.173508568320962]
["Huallanca",138,16.86,13.35,11.53,"Huallanca-138","Huallanca",138,{"$f":"ROUND(C41*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D41*Factores!F23,2)","v":13.72},{"$f":"ROUND(E41*Factores!F23,2)","v":11.85},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C41*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D41*Factores!F23,2)","v":13.72},{"$f":"ROUND(E41*Factores!F23,2)","v":11.85},5.301216127423757,12.222245529932842,17.523461657356599]
["Vizcarra",220,16.86,13.13,11.34,"Vizcarra-220","Vizcarra",220,{"$f":"ROUND(C42*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D42*Factores!F23,2)","v":13.49},{"$f":"ROUND(E42*Factores!F23,2)","v":11.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C42*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D42*Factores!F23,2)","v":13.49},{"$f":"ROUND(E42*Factores!F23,2)","v":11.65},5.301216127423757,12.01627367651146,17.317489803935217]
["Tingo María",220,16.86,13.25,11.44,"Tingo María-220","Tingo María",220,{"$f":"ROUND(C43*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D43*Factores!F23,2)","v":13.62},{"$f":"ROUND(E43*Factores!F23,2)","v":11.76},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C43*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D43*Factores!F23,2)","v":13.62},{"$f":"ROUND(E43*Factores!F23,2)","v":11.76},5.301216127423757,12.130254912125714,17.431471039549471]
["Aguaytía",220,16.86,13.13,11.35,"Aguaytía-220","Aguaytía",220,{"$f":"ROUND(C44*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D44*Factores!F23,2)","v":13.49},{"$f":"ROUND(E44*Factores!F23,2)","v":11.66},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C44*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D44*Factores!F23,2)","v":13.49},{"$f":"ROUND(E44*Factores!F23,2)","v":11.66},5.3012161274237606,12.024283058704331,17.325499186128091]
["Aguaytía",138,16.86,13.17,11.38,"Aguaytía-138","Aguaytía",138,{"$f":"ROUND(C45*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D45*Factores!F23,2)","v":13.53},{"$f":"ROUND(E45*Factores!F23,2)","v":11.7},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C45*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D45*Factores!F23,2)","v":13.53},{"$f":"ROUND(E45*Factores!F23,2)","v":11.7},5.3012161274237606,12.06428305870433,17.365499186128091]
["Aguaytía",22.9,16.86,13.15,11.37,"Aguaytía-22.9","Aguaytía",22.9,{"$f":"ROUND(C46*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D46*Factores!F23,2)","v":13.51},{"$f":"ROUND(E46*Factores!F23,2)","v":11.68},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C46*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D46*Factores!F23,2)","v":13.51},{"$f":"ROUND(E46*Factores!F23,2)","v":11.68},5.3012161274237606,12.04428305870433,17.345499186128091]
["Pucallpa",138,16.86,13.56,11.65,"Pucallpa-138","Pucallpa",138,{"$f":"ROUND(C47*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D47*Factores!F23,2)","v":13.94},{"$f":"ROUND(E47*Factores!F23,2)","v":11.97},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C47*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D47*Factores!F23,2)","v":13.94},{"$f":"ROUND(E47*Factores!F23,2)","v":11.97},5.3012161274237606,12.362151708004117,17.663367835427877]
["Pucallpa",60,16.86,13.59,11.66,"Pucallpa-60","Pucallpa",60,{"$f":"ROUND(C48*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D48*Factores!F23,2)","v":13.97},{"$f":"ROUND(E48*Factores!F23,2)","v":11.98},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E11","v":1.4193},{"$f":"ROUND(C48*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D48*Factores!F23,2)+CPSEE!E11","v":15.3893},{"$f":"ROUND(E48*Factores!F23,2)+CPSEE!E11","v":13.3993},5.301216127423757,13.795432943618373,19.09664907104213]
["Aucayacu",138,16.86,18.3,11.86,"Aucayacu-138","Aucayacu",138,{"$f":"ROUND(C49*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D49*Factores!F23,2)","v":18.809999999999999},{"$f":"ROUND(E49*Factores!F23,2)","v":12.19},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C49*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D49*Factores!F23,2)","v":18.809999999999999},{"$f":"ROUND(E49*Factores!F23,2)","v":12.19},5.301216127423757,13.507788988318403,18.80900511574216]
["Tocache",138,16.86,20.32,12.65,"Tocache-138","Tocache",138,{"$f":"ROUND(C50*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D50*Factores!F23,2)","v":20.88},{"$f":"ROUND(E50*Factores!F23,2)","v":13},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C50*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D50*Factores!F23,2)","v":20.88},{"$f":"ROUND(E50*Factores!F23,2)","v":13},5.3012161274237588,14.568606832016469,19.869822959440228]
["Tingo María",138,16.86,13.54,11.74,"Tingo María-138","Tingo María",138,{"$f":"ROUND(C51*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D51*Factores!F23,2)","v":13.92},{"$f":"ROUND(E51*Factores!F23,2)","v":12.07},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C51*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D51*Factores!F23,2)","v":13.92},{"$f":"ROUND(E51*Factores!F23,2)","v":12.07},5.3012161274237588,12.438264294318587,17.739480421742346]
["Huánuco",138,16.86,13.58,11.75,"Huánuco-138","Huánuco",138,{"$f":"ROUND(C52*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D52*Factores!F23,2)","v":13.96},{"$f":"ROUND(E52*Factores!F23,2)","v":12.08},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C52*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D52*Factores!F23,2)","v":13.96},{"$f":"ROUND(E52*Factores!F23,2)","v":12.08},5.301216127423757,12.454236147739969,17.755452275163726]
["Paragsha II",138,16.86,13.49,11.65,"Paragsha II-138","Paragsha II",138,{"$f":"ROUND(C53*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D53*Factores!F23,2)","v":13.86},{"$f":"ROUND(E53*Factores!F23,2)","v":11.97},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C53*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D53*Factores!F23,2)","v":13.86},{"$f":"ROUND(E53*Factores!F23,2)","v":11.97},5.301216127423757,12.346226765547097,17.647442892970854]
["Paragsha",220,16.86,12.87,11.14,"Paragsha-220","Paragsha",220,{"$f":"ROUND(C54*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D54*Factores!F23,2)","v":13.23},{"$f":"ROUND(E54*Factores!F23,2)","v":11.45},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C54*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D54*Factores!F23,2)","v":13.23},{"$f":"ROUND(E54*Factores!F23,2)","v":11.45},5.3012161274237588,11.804329969668695,17.105546097092454]
["Yaupi",138,16.86,12.57,10.9,"Yaupi-138","Yaupi",138,{"$f":"ROUND(C55*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D55*Factores!F23,2)","v":12.92},{"$f":"ROUND(E55*Factores!F23,2)","v":11.2},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C55*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D55*Factores!F23,2)","v":12.92},{"$f":"ROUND(E55*Factores!F23,2)","v":11.2},5.301216127423757,11.542386262825929,16.843602390249686]
["Yuncan",138,16.86,12.57,10.9,"Yuncan-138","Yuncan",138,{"$f":"ROUND(C56*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D56*Factores!F23,2)","v":12.92},{"$f":"ROUND(E56*Factores!F23,2)","v":11.2},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C56*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D56*Factores!F23,2)","v":12.92},{"$f":"ROUND(E56*Factores!F23,2)","v":11.2},5.301216127423757,11.542386262825929,16.843602390249686]
["Yuncan",220,16.86,12.62,10.93,"Yuncan-220","Yuncan",220,{"$f":"ROUND(C57*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D57*Factores!F23,2)","v":12.97},{"$f":"ROUND(E57*Factores!F23,2)","v":11.23},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C57*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D57*Factores!F23,2)","v":12.97},{"$f":"ROUND(E57*Factores!F23,2)","v":11.23},5.301216127423757,11.576367498440185,16.877583625863942]
["Oroya Nueva",220,16.86,12.9,11.13,"Oroya Nueva-220","Oroya Nueva",220,{"$f":"ROUND(C58*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D58*Factores!F23,2)","v":13.26},{"$f":"ROUND(E58*Factores!F23,2)","v":11.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C58*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D58*Factores!F23,2)","v":13.26},{"$f":"ROUND(E58*Factores!F23,2)","v":11.44},5.301216127423757,11.802292440897205,17.103508568320962]
["Oroya Nueva",138,16.86,13.07,11.32,"Oroya Nueva-138","Oroya Nueva",138,{"$f":"ROUND(C59*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D59*Factores!F23,2)","v":13.43},{"$f":"ROUND(E59*Factores!F23,2)","v":11.63},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C59*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D59*Factores!F23,2)","v":13.43},{"$f":"ROUND(E59*Factores!F23,2)","v":11.63},5.3012161274237588,11.988311205282949,17.289527332706708]
["Oroya Nueva",50,16.86,13.57,11.72,"Oroya Nueva-50","Oroya Nueva",50,{"$f":"ROUND(C60*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D60*Factores!F23,2)","v":13.95},{"$f":"ROUND(E60*Factores!F23,2)","v":12.04},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C60*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D60*Factores!F23,2)","v":13.95},{"$f":"ROUND(E60*Factores!F23,2)","v":12.04},5.3012161274237588,12.420208001161351,17.72142412858511]
["Carhuamayo",138,16.86,12.12,10.67,"Carhuamayo-138","Carhuamayo",138,{"$f":"ROUND(C61*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D61*Factores!F23,2)","v":12.46},{"$f":"ROUND(E61*Factores!F23,2)","v":10.97},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C61*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D61*Factores!F23,2)","v":12.46},{"$f":"ROUND(E61*Factores!F23,2)","v":10.97},5.3012161274237588,11.266602053261996,16.567818180685755]
["Carhuamayo Nueva",220,16.86,12.7,11,"Carhuamayo Nueva-220","Carhuamayo Nueva",220,{"$f":"ROUND(C62*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D62*Factores!F23,2)","v":13.05},{"$f":"ROUND(E62*Factores!F23,2)","v":11.3},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C62*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D62*Factores!F23,2)","v":13.05},{"$f":"ROUND(E62*Factores!F23,2)","v":11.3},5.3012161274237606,11.648358116247312,16.949574243671073]
["Caripa",138,16.86,12.75,11.1,"Caripa-138","Caripa",138,{"$f":"ROUND(C63*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D63*Factores!F23,2)","v":13.1},{"$f":"ROUND(E63*Factores!F23,2)","v":11.41},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C63*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D63*Factores!F23,2)","v":13.1},{"$f":"ROUND(E63*Factores!F23,2)","v":11.41},5.3012161274237606,11.746414409404547,17.047630536828308]
["Desierto",220,16.86,12.78,11.05,"Desierto-220","Desierto",220,{"$f":"ROUND(C64*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D64*Factores!F23,2)","v":13.13},{"$f":"ROUND(E64*Factores!F23,2)","v":11.36},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C64*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D64*Factores!F23,2)","v":13.13},{"$f":"ROUND(E64*Factores!F23,2)","v":11.36},5.301216127423757,11.712339351861566,17.013555479285323]
["Condorcocha",138,16.86,12.77,11.13,"Condorcocha-138","Condorcocha",138,{"$f":"ROUND(C65*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D65*Factores!F23,2)","v":13.12},{"$f":"ROUND(E65*Factores!F23,2)","v":11.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C65*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D65*Factores!F23,2)","v":13.12},{"$f":"ROUND(E65*Factores!F23,2)","v":11.44},5.3012161274237588,11.774423791597419,17.075639919021178]
["Condorcocha",44,16.86,12.77,11.13,"Condorcocha-44","Condorcocha",44,{"$f":"ROUND(C66*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D66*Factores!F23,2)","v":13.12},{"$f":"ROUND(E66*Factores!F23,2)","v":11.44},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C66*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D66*Factores!F23,2)","v":13.12},{"$f":"ROUND(E66*Factores!F23,2)","v":11.44},5.3012161274237588,11.774423791597419,17.075639919021178]
["Machupicchu",138,16.86,14.45,11.82,"Machupicchu-138","Machupicchu",138,{"$f":"ROUND(C67*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D67*Factores!F23,2)","v":14.85},{"$f":"ROUND(E67*Factores!F23,2)","v":12.15},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C67*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D67*Factores!F23,2)","v":14.85},{"$f":"ROUND(E67*Factores!F23,2)","v":12.15},5.301216127423757,12.687466807924423,17.98868293534818]
["Cachimayo",138,16.86,14.9,12.19,"Cachimayo-138","Cachimayo",138,{"$f":"ROUND(C68*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D68*Factores!F23,2)","v":15.31},{"$f":"ROUND(E68*Factores!F23,2)","v":12.53},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C68*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D68*Factores!F23,2)","v":15.31},{"$f":"ROUND(E68*Factores!F23,2)","v":12.53},5.301216127423757,13.083391750381445,18.384607877805202]
["Cusco",138,16.86,14.88,12.19,"Cusco-138","Cusco",138,{"$f":"ROUND(C69*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D69*Factores!F23,2)","v":15.29},{"$f":"ROUND(E69*Factores!F23,2)","v":12.53},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C69*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D69*Factores!F23,2)","v":15.29},{"$f":"ROUND(E69*Factores!F23,2)","v":12.53},5.3012161274237588,13.079410514767188,18.380626642190947]
["Combapata",138,16.86,14.84,12.32,"Combapata-138","Combapata",138,{"$f":"ROUND(C70*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D70*Factores!F23,2)","v":15.25},{"$f":"ROUND(E70*Factores!F23,2)","v":12.66},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C70*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D70*Factores!F23,2)","v":15.25},{"$f":"ROUND(E70*Factores!F23,2)","v":12.66},5.3012161274237588,13.175570012046022,18.47678613946978]
["Tintaya",138,16.86,14.75,12.47,"Tintaya-138","Tintaya",138,{"$f":"ROUND(C71*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D71*Factores!F23,2)","v":15.16},{"$f":"ROUND(E71*Factores!F23,2)","v":12.82},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C71*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D71*Factores!F23,2)","v":15.16},{"$f":"ROUND(E71*Factores!F23,2)","v":12.82},5.301216127423757,13.285804566867835,18.587020694291592]
["Ayaviri",138,16.86,14.33,12.18,{"$f":"CONCATENATE(A72,\"-\",B72)","v":"Ayaviri-138"},"Ayaviri",138,{"$f":"ROUND(C72*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D72*Factores!F23,2)","v":14.73},{"$f":"ROUND(E72*Factores!F23,2)","v":12.52},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C72*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D72*Factores!F23,2)","v":14.73},{"$f":"ROUND(E72*Factores!F23,2)","v":12.52},{"$f":"S72-R72","v":5.3012161274237588},{"$f":"+O72*0.19906178071275+P72*0.80093821928725","v":12.959926535375176},{"$f":"+N72/720/0.79751092507001*100+O72*0.19906178071275+P72*0.80093821928725","v":18.261142662798935}]
["Azángaro",138,16.86,14.08,11.8,"Azángaro-138","Azángaro",138,{"$f":"ROUND(C73*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D73*Factores!F23,2)","v":14.47},{"$f":"ROUND(E73*Factores!F23,2)","v":12.13},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C73*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D73*Factores!F23,2)","v":14.47},{"$f":"ROUND(E73*Factores!F23,2)","v":12.13},5.301216127423757,12.595804566867834,17.897020694291591]
["San Gaban",138,16.86,14.08,11.8,"San Gaban-138","San Gaban",138,{"$f":"ROUND(C74*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D74*Factores!F23,2)","v":14.47},{"$f":"ROUND(E74*Factores!F23,2)","v":12.13},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C74*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D74*Factores!F23,2)","v":14.47},{"$f":"ROUND(E74*Factores!F23,2)","v":12.13},5.301216127423757,12.595804566867834,17.897020694291591]
["Mazuco",138,16.86,14.18,11.85,"Mazuco-138","Mazuco",138,{"$f":"ROUND(C75*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D75*Factores!F23,2)","v":14.57},{"$f":"ROUND(E75*Factores!F23,2)","v":12.18},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C75*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D75*Factores!F23,2)","v":14.57},{"$f":"ROUND(E75*Factores!F23,2)","v":12.18},5.301216127423757,12.655757655903471,17.956973783327228]
["Puerto Maldonado",138,16.86,14.4,11.97,"Puerto Maldonado-138","Puerto Maldonado",138,{"$f":"ROUND(C76*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D76*Factores!F23,2)","v":14.8},{"$f":"ROUND(E76*Factores!F23,2)","v":12.3},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C76*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D76*Factores!F23,2)","v":14.8},{"$f":"ROUND(E76*Factores!F23,2)","v":12.3},5.301216127423757,12.797654451781874,18.098870579205631]
["Juliaca",138,16.86,14.43,12.18,"Juliaca-138","Juliaca",138,{"$f":"ROUND(C77*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D77*Factores!F23,2)","v":14.83},{"$f":"ROUND(E77*Factores!F23,2)","v":12.52},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C77*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D77*Factores!F23,2)","v":14.83},{"$f":"ROUND(E77*Factores!F23,2)","v":12.52},5.301216127423757,12.979832713446452,18.281048840870209]
["Puno",138,16.86,14.49,12.3,"Puno-138","Puno",138,{"$f":"ROUND(C78*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D78*Factores!F23,2)","v":14.89},{"$f":"ROUND(E78*Factores!F23,2)","v":12.64},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C78*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D78*Factores!F23,2)","v":14.89},{"$f":"ROUND(E78*Factores!F23,2)","v":12.64},5.3012161274237588,13.087889006603687,18.389105134027446]
["Puno",220,16.86,14.51,12.31,"Puno-220","Puno",220,{"$f":"ROUND(C79*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D79*Factores!F23,2)","v":14.91},{"$f":"ROUND(E79*Factores!F23,2)","v":12.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C79*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D79*Factores!F23,2)","v":14.91},{"$f":"ROUND(E79*Factores!F23,2)","v":12.65},5.3012161274237606,13.099879624410814,18.401095751834575]
["Callalli",138,16.86,14.56,12.36,"Callalli-138","Callalli",138,{"$f":"ROUND(C80*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D80*Factores!F23,2)","v":14.96},{"$f":"ROUND(E80*Factores!F23,2)","v":12.7},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C80*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D80*Factores!F23,2)","v":14.96},{"$f":"ROUND(E80*Factores!F23,2)","v":12.7},5.3012161274237588,13.149879624410813,18.451095751834572]
["Santuario",138,16.86,14.3,12.21,"Santuario-138","Santuario",138,{"$f":"ROUND(C81*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D81*Factores!F23,2)","v":14.7},{"$f":"ROUND(E81*Factores!F23,2)","v":12.55},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C81*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D81*Factores!F23,2)","v":14.7},{"$f":"ROUND(E81*Factores!F23,2)","v":12.55},5.3012161274237606,12.977982828532411,18.279198955956172]
["Arequipa",138,16.86,14.36,12.26,"Arequipa-138","Arequipa",138,{"$f":"ROUND(C82*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D82*Factores!F23,2)","v":14.76},{"$f":"ROUND(E82*Factores!F23,2)","v":12.6},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C82*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D82*Factores!F23,2)","v":14.76},{"$f":"ROUND(E82*Factores!F23,2)","v":12.6},5.301216127423757,13.02997344633954,18.331189573763297]
["Socabaya",220,16.86,14.35,12.25,"Socabaya-220","Socabaya",220,{"$f":"ROUND(C83*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D83*Factores!F23,2)","v":14.75},{"$f":"ROUND(E83*Factores!F23,2)","v":12.59},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C83*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D83*Factores!F23,2)","v":14.75},{"$f":"ROUND(E83*Factores!F23,2)","v":12.59},5.3012161274237588,13.01997344633954,18.321189573763299]
["Cerro Verde",138,16.86,14.4,12.29,"Cerro Verde-138","Cerro Verde",138,{"$f":"ROUND(C84*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D84*Factores!F23,2)","v":14.8},{"$f":"ROUND(E84*Factores!F23,2)","v":12.63},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C84*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D84*Factores!F23,2)","v":14.8},{"$f":"ROUND(E84*Factores!F23,2)","v":12.63},5.3012161274237588,13.061964064146666,18.363180191570425]
["Repartición",138,16.86,14.45,12.31,"Repartición-138","Repartición",138,{"$f":"ROUND(C85*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D85*Factores!F23,2)","v":14.85},{"$f":"ROUND(E85*Factores!F23,2)","v":12.65},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C85*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D85*Factores!F23,2)","v":14.85},{"$f":"ROUND(E85*Factores!F23,2)","v":12.65},5.301216127423757,13.08793591756805,18.389152044991807]
["Mollendo",138,16.86,14.49,12.34,"Mollendo-138","Mollendo",138,{"$f":"ROUND(C86*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D86*Factores!F23,2)","v":14.89},{"$f":"ROUND(E86*Factores!F23,2)","v":12.68},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C86*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D86*Factores!F23,2)","v":14.89},{"$f":"ROUND(E86*Factores!F23,2)","v":12.68},5.3012161274237588,13.119926535375177,18.421142662798935]
["Montalvo",220,16.86,14.53,12.4,"Montalvo-220","Montalvo",220,{"$f":"ROUND(C87*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D87*Factores!F23,2)","v":14.93},{"$f":"ROUND(E87*Factores!F23,2)","v":12.74},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C87*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D87*Factores!F23,2)","v":14.93},{"$f":"ROUND(E87*Factores!F23,2)","v":12.74},5.3012161274237606,13.175945299760922,18.477161427184683]
["Montalvo",138,16.86,14.54,12.41,"Montalvo-138","Montalvo",138,{"$f":"ROUND(C88*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D88*Factores!F23,2)","v":14.94},{"$f":"ROUND(E88*Factores!F23,2)","v":12.75},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C88*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D88*Factores!F23,2)","v":14.94},{"$f":"ROUND(E88*Factores!F23,2)","v":12.75},5.3012161274237588,13.185945299760922,18.487161427184681]
["Ilo ELP",138,16.86,14.73,12.56,"Ilo ELP-138","Ilo ELP",138,{"$f":"ROUND(C89*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D89*Factores!F23,2)","v":15.14},{"$f":"ROUND(E89*Factores!F23,2)","v":12.91},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C89*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D89*Factores!F23,2)","v":15.14},{"$f":"ROUND(E89*Factores!F23,2)","v":12.91},5.301216127423757,13.353907770989434,18.655123898413191]
["Botiflaca",138,16.86,14.62,12.48,"Botiflaca-138","Botiflaca",138,{"$f":"ROUND(C90*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D90*Factores!F23,2)","v":15.02},{"$f":"ROUND(E90*Factores!F23,2)","v":12.83},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C90*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D90*Factores!F23,2)","v":15.02},{"$f":"ROUND(E90*Factores!F23,2)","v":12.83},5.301216127423757,13.265945299760922,18.567161427184679]
["Toquepala",138,16.86,14.66,12.53,"Toquepala-138","Toquepala",138,{"$f":"ROUND(C91*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D91*Factores!F23,2)","v":15.07},{"$f":"ROUND(E91*Factores!F23,2)","v":12.88},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C91*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D91*Factores!F23,2)","v":15.07},{"$f":"ROUND(E91*Factores!F23,2)","v":12.88},5.3012161274237606,13.315945299760923,18.617161427184683]
["Aricota",138,16.86,14.54,12.49,"Aricota-138","Aricota",138,{"$f":"ROUND(C92*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D92*Factores!F23,2)","v":14.94},{"$f":"ROUND(E92*Factores!F23,2)","v":12.84},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C92*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D92*Factores!F23,2)","v":14.94},{"$f":"ROUND(E92*Factores!F23,2)","v":12.84},5.3012161274237606,13.258029739496774,18.559245866920534]
["Aricota",66,16.86,14.49,12.47,"Aricota-66","Aricota",66,{"$f":"ROUND(C93*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D93*Factores!F23,2)","v":14.89},{"$f":"ROUND(E93*Factores!F23,2)","v":12.82},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E10","v":0.39489999999999997},{"$f":"ROUND(C93*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D93*Factores!F23,2)+CPSEE!E10","v":15.2849},{"$f":"ROUND(E93*Factores!F23,2)+CPSEE!E10","v":13.2149},5.3012161274237606,13.626957886075392,18.928174013499152]
["Tacna (Los Héroes)",220,16.86,14.64,12.46,"Tacna (Los Héroes)-220","Tacna (Los Héroes)",220,{"$f":"ROUND(C94*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D94*Factores!F23,2)","v":15.05},{"$f":"ROUND(E94*Factores!F23,2)","v":12.81},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C94*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D94*Factores!F23,2)","v":15.05},{"$f":"ROUND(E94*Factores!F23,2)","v":12.81},5.301216127423757,13.25589838879656,18.557114516220317]
["Tacna (Los Héroes)",66,16.86,14.75,12.5,"Tacna (Los Héroes)-66","Tacna (Los Héroes)",66,{"$f":"ROUND(C95*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D95*Factores!F23,2)","v":15.16},{"$f":"ROUND(E95*Factores!F23,2)","v":12.85},{"$f":"PCSPT!E37","v":13.109999999999998},{"$f":"CPSEE!E10","v":0.39489999999999997},{"$f":"ROUND(C95*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D95*Factores!F23,2)+CPSEE!E10","v":15.5549},{"$f":"ROUND(E95*Factores!F23,2)+CPSEE!E10","v":13.244899999999999},5.3012161274237588,13.704732713446452,19.005948840870211]
["La Nina",220,16.86,14.32,12.34,"La Nina-220","La Nina",220,{"$f":"ROUND(C96*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(D96*Factores!F23,2)","v":14.72},{"$f":"ROUND(E96*Factores!F23,2)","v":12.68},{"$f":"PCSPT!E37","v":13.109999999999998},null,{"$f":"ROUND(C96*Factores!F23,2)+PCSPT!E37","v":30.439999999999998},{"$f":"ROUND(D96*Factores!F23,2)","v":14.72},{"$f":"ROUND(E96*Factores!F23,2)","v":12.68},5.301216127423757,13.086086032654009,18.387302160077766]
[]
["Variables para actualizar los Precio a Nivel de Generación (PNG) del SEIN",null,null,null,null,null,null,null," Fórmulas de Actualización del Precio a Nivel de Generación del SEIN"]
[]
[null,null,null,null,null,null,"Peaje de Conexión al Sistema Principal de Transmisión - PCSPTt (S/./kW-mes) =",{"$f":"PCSPT!E37","v":13.109999999999998}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de la Barra Pucallpa 60 kV - CPSEEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E11","v":1.4193}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de las Barras Aricota 66 kV y Tacna Los Héroes 66 kV - CPSSEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E10","v":0.39489999999999997}]
[null,null,null,null,null,null,"Factor de Actualización del Precio a Nivel de Generación (FA_PNGt) =",{"$f":"Factores!F23","v":1.0277000000000001}]

{"sheet":"PCSPT","index":17,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[[37,0,37,4],[17,0,17,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[15,0,15,1],[16,0,16,1],[31,0,31,1],[8,0,8,1],[9,0,9,1],[13,0,13,1],[6,2,6,4],[14,0,14,1]]}
["PEAJES DE CONEXIÓN AL SISTEMA PRINCIPAL DE TRANSMISIÓN (PCSPT)"]
[]
["Resoluciones OSINERGMIN Nº 057-2012-OS/CD, Res. 115-2012-OS/CD (SPT de REP y Cargo Unitario por Generación Adicional), Res 009-2013-OS/CD (factor \"p\" Febrero 2013 - Abril 2013)"]
[]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/abril/2013 con redondeo"}]
[]
["Sistema de Transmisión",null,"PCSPT + PTSGT (S/./kW-mes)"]
[null,null,"Base (Res. Barra)","FAPCSPT","Actualizado"]
["SPT de REP",null,0.89,{"$f":"Factores!F28","v":0.96630000000000005},{"$f":"ROUND(C9*D9,2)","v":0.86}]
["SPT de San Gabán",null,0.01,{"$f":"Factores!F29","v":0.97519999999999996},0.01]
["SPT de Antamina",null,0.01,{"$f":"Factores!F30","v":0.97599999999999998},0.01]
["SPT de Eteselva",null,0.12,{"$f":"Factores!F31","v":1.0245},0.12]
["SPT de Redesur",null,0.55000000000000004,{"$f":"Factores!F32","v":0.96630000000000005},0.53]
["SPT de Transmantaro",null,1.86,{"$f":"Factores!F33","v":0.96630000000000005},1.8]
["SPT de ISA",null,0.38,{"$f":"Factores!F34","v":0.96630000000000005},0.37]
["Cargo Unitario por Compensación por Seguridad de Suministro",null,0.2,{"$f":"Factores!F37","v":0.97050000000000003},0.19]
["Cargo Unitario por CVOA-CMg",null,2.0099999999999998,{"$f":"Factores!F40","v":2.1572},4.34]
["Cargo Unitario por CVOA-RSC",null,0,{"$f":"Factores!F41","v":0},0]
["Cargo por Prima","Cogeneración Paramonga",0.02,{"$f":"Factores!F43","v":1.5},0.03]
[null,"C.H. Santa Cruz II",0.03,{"$f":"Factores!F44","v":0.66669999999999996},0.02]
[null,"C.H. Santa Cruz I",0.02,{"$f":"Factores!F45","v":1},0.02]
[null,"C.H. Poechos 2",0.04,{"$f":"Factores!F46","v":2.25},0.09]
[null,"C.H. Roncador",0.02,{"$f":"Factores!F47","v":0},0]
[null,"C.H. Carhuaquero IV",0.12,{"$f":"Factores!F48","v":0.83330000000000004},0.1]
[null,"C.H. Caña Brava",0.03,{"$f":"Factores!F49","v":1.6667000000000001},0.05]
[null,"C.H. La Joya",0.03,{"$f":"Factores!F50","v":4.3333000000000004},0.13]
[null,"C.T. Huaycoloro",0.14000000000000001,{"$f":"Factores!F51","v":1},0.14000000000000001]
[null,"C. H. Purmacana",0.01,{"$f":"Factores!F52","v":0},0]
[null,"C.H. Huasahuasi I",0.05,{"$f":"Factores!F53","v":1.8},0.09]
[null,"C.H. Huasahuasi II",0.05,{"$f":"Factores!F54","v":1.4},7.0000000000000007E-2]
[null,"C.H. Nuevo Imperial",0.03,{"$f":"Factores!F55","v":1.3332999999999999},0.04]
["Peaje Unitario por Compensación FISE",null,0.76,1,0.76]
["Cargo Unitario por Generación Adicional","Usuarios Regulados",1.45,{"$f":"Factores!F57","v":0.88970000000000005},1.29]
["Línea Chilca -Zapallal (Tramos 1 y 2)",null,0.38,{"$f":"Factores!F59","v":0.96630000000000005},{"$f":"ROUND(C34*D34,2)","v":0.37}]
["Línea Zapallal – Trujillo 500 kV",null,1.07,{"$f":"Factores!F60","v":0.96630000000000005},{"$f":"ROUND(C35*D35,2)","v":1.03}]
["Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,0.67,{"$f":"Factores!F61","v":0.96630000000000005},0.65]
[null,null,null,"PCSPT =",{"$f":"SUM(E9:E36)","v":13.109999999999998}]
[]
[]
["http://www2.osinerg.gob.pe/PreciosReferencia/pdf/2013/Febrero/Potencia_Efectiva_Unidades_Duales(DP).PDF"]

{"sheet":"CPSEE","index":18,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,0,13,4],[12,0,12,4]]}
["CPSEE : Cargo de Peaje Secundario por Transmisión Equivalente en Energía"]
[]
[]
["Resolución Nº 184-2009-OS/CD-Cuadro 5.1 (Pag. 227). Incluye Resolución Nº 058-2012-OS/CD"]
[]
[]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/abril/2013 con redondeo"}]
[]
["Sistemas Eléctricos a los que se aplica el cargo   ","Titular de Transmisión/ Barra-Tensión/ Sistemas Eléctricos[1]/ Instalaciones","Base (Última Resolución)","FA","Actualizado"]
["Tacna, Tomasiri, Yarada y Tarata","SST Tacna (Los Héroes) - Transf. 220/66/10 kV; 50 MVA [2]",0.47270000000000001,{"$f":"+Factores!F80","v":0.83550000000000002},{"$f":"ROUND(D10*C10,4)","v":0.39489999999999997}]
["Pucallpa, Campo Verde","SST Aguaytía-Pucallpa, S.E. Aguaytía 220/138/22,9 kV, S.E. Pucallpa 138/60/10 kV, Reactor 8 MVAR ",1.6987000000000001,{"$f":"+Factores!F80","v":0.83550000000000002},{"$f":"ROUND(D11*C11,4)","v":1.4193}]
[]
["1] El cargo CPSEE se aplica únicamente a los sistemas eléctricos indicados y \nno a toda el Área de Demanda en la que se encuentran."]
["[2] Los cargos correspondientes a estas instalaciones son el resultado de la liquidación anual \nde los respectivos contratos BOOT."]

{"sheet":"PCSST","index":19,"n_rows":100,"n_cols":7,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["PEAJES DE CONEXIÓN A LOS SISTEMAS SECUNDARIOS DE TRANSMISIÓN (SST)"]
[]
[null,"Resolución OSINERGMIN Nº 184-2009-OS/CD modificado por R.279-2009 - Cuadro 4.1. Incluye Res. 059-2012-OS/CD, Res. 130-2012-OS/CD y Fe de Erratas del 28.06.2012, Res. 148-2012-OS/CD,Res 235-2012-OS/CD (factor \"FA\" del PUC Noviembre 2012 - Enero 2013)"]
[]
[null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/abril/2013 con redondeo"}]
[]
[null,"PEAJE ACUMULADO EN MT POR ÁREA DE DEMANDA (ctm. S/./kWh)"]
[]
[null,"Área Demanda","GENERADORAS","DISTRIBUIDORAS","Actualizado"]
[null,1,"ELP, REP","ADIL, ELNO",{"$f":"+PCSST!G33","v":1.3713}]
[null,2,"REP, DEPO","ADIL, ELN",{"$f":"+PCSST!G38","v":1.4171999999999998}]
[null,3,"ETEN, REP","CHAV, ELNM",{"$f":"+PCSST!G43","v":1.1316999999999999}]
[null,4,"GSMA","ELOR",{"$f":"+PCSST!G46","v":4.3726000000000003}]
[null,5,"REP, CAND, CONE, ELAN","ADIL, ELC, ELP",{"$f":"+PCSST!G54","v":2.3926999999999996}]
[null,6,"REP, CAHU ","ADIL, EDLN, ELNM",{"$f":"+PCSST!G62","v":1.6993}]
[null,7,"REP","EDCA, LDS",{"$f":"+PCSST!G67","v":1.5621999999999998}]
[null,8,"ISA, REP","ADIL, COEL, ELSM, SEAL",{"$f":"+PCSST!G76","v":2.1751999999999998}]
[null,9,"CONE, EGAS, REP","ELS, SEAL",{"$f":"+PCSST!G82","v":1.0256000000000001}]
[null,10,"EGEM, REP","ELSE",{"$f":"+PCSST!G86","v":1.7983}]
[null,11,"REP","ELPU",{"$f":"+PCSST!G89","v":2.1702000000000004}]
[null,12,"ENER, SOUT","ELS",{"$f":"+PCSST!G93","v":1.7753999999999999}]
[null,13,"EGES","ELS",{"$f":"+PCSST!G96","v":0.93669999999999998}]
[null,14,null,"ELUC",{"$f":"+PCSST!G98","v":0.88480000000000003}]
[null,15,"REP",null,{"$f":"+PCSST!G100","v":6.4000000000000001E-2}]
[]
["PEAJE EN MT POR ÁREA DE DEMANDA (ctm. S/./kWh)"]
[null,null,null,null,"(Art. 1ro.)","(Art. 2do.)","(Art. 1ro +2do.)"]
["Área de Demanda","Titular","Acumulado en MT (Ctm. S/./kWh)","Factor de Actualización","Acumulado MT (Actualizado)","Acumulado MT","Acumulado MT (Actualizado)"]
[1,"ADINELSA",0.1158,{"$f":"+Factores!F65","v":1.0378000000000001},{"$f":"+ROUND(C29*D29,4)","v":0.1202},-2E-3,{"$f":"+F29+E29","v":0.1182}]
["","ELECTRONOROESTE",0.96819999999999995,{"$f":"+D29","v":1.0378000000000001},{"$f":"+ROUND(C30*D30,4)","v":1.0047999999999999},-0.1055,{"$f":"+F30+E30","v":0.89929999999999988}]
["","ELECTROPERÚ",1.52E-2,{"$f":"+D30","v":1.0378000000000001},{"$f":"+ROUND(C31*D31,4)","v":1.5800000000000002E-2},-2.9999999999999997E-4,{"$f":"+F31+E31","v":1.5500000000000002E-2}]
["","REP",0.29699999999999999,{"$f":"+D31","v":1.0378000000000001},{"$f":"+ROUND(C32*D32,4)","v":0.30819999999999997},3.0099999999999998E-2,{"$f":"+F32+E32","v":0.33829999999999999}]
["","TOTAL ÁREA",{"$f":"SUM(C29:C32)","v":1.3961999999999999},null,{"$f":"SUM(E29:E32)","v":1.4490000000000001},{"$f":"SUM(F29:F32)","v":-7.7699999999999991E-2},{"$f":"SUM(G29:G32)","v":1.3713}]
[2,"ADINELSA",0.29189999999999999,{"$f":"+Factores!F66","v":1.0489999999999999},{"$f":"+ROUND(C34*D34,4)","v":0.30620000000000003},-1.3899999999999999E-2,{"$f":"+F34+E34","v":0.2923}]
["","DEPOLTI",0.3584,{"$f":"+D34","v":1.0489999999999999},{"$f":"+ROUND(C35*D35,4)","v":0.376},-1.3899999999999999E-2,{"$f":"+F35+E35","v":0.36209999999999998}]
["","ELECTRONORTE",0.86229999999999996,{"$f":"+D35","v":1.0489999999999999},{"$f":"+ROUND(C36*D36,4)","v":0.90459999999999996},-0.16700000000000001,{"$f":"+F36+E36","v":0.73759999999999992}]
["","REP",2.52E-2,{"$f":"+D36","v":1.0489999999999999},{"$f":"+ROUND(C37*D37,4)","v":2.64E-2},-1.1999999999999999E-3,{"$f":"+F37+E37","v":2.52E-2}]
["","TOTAL ÁREA",{"$f":"SUM(C34:C37)","v":1.5377999999999998},null,{"$f":"SUM(E34:E37)","v":1.6132},{"$f":"SUM(F34:F37)","v":-0.19600000000000001},{"$f":"SUM(G34:G37)","v":1.4171999999999998}]
[3,"CHAVIMOCHIC",8.2000000000000007E-3,{"$f":"+Factores!F67","v":1.0371999999999999},{"$f":"+ROUND(C39*D39,4)","v":8.5000000000000006E-3},-2.9999999999999997E-4,{"$f":"+F39+E39","v":8.2000000000000007E-3}]
["","ETENORTE",4.5999999999999999E-2,{"$f":"+D39","v":1.0371999999999999},{"$f":"+ROUND(C40*D40,4)","v":4.7699999999999999E-2},-2.5999999999999999E-3,{"$f":"+F40+E40","v":4.5100000000000001E-2}]
["","HIDRANDINA",0.99399999999999999,{"$f":"+D40","v":1.0371999999999999},{"$f":"+ROUND(C41*D41,4)","v":1.0309999999999999},-0.1028,{"$f":"+F41+E41","v":0.92819999999999991}]
["","REP",0.1258,{"$f":"+D41","v":1.0371999999999999},{"$f":"+ROUND(C42*D42,4)","v":0.1305},1.9699999999999999E-2,{"$f":"+F42+E42","v":0.1502}]
["","TOTAL ÁREA",{"$f":"SUM(C39:C42)","v":1.1739999999999999},null,{"$f":"SUM(E39:E42)","v":1.2177},{"$f":"SUM(F39:F42)","v":-8.6000000000000007E-2},{"$f":"SUM(G39:G42)","v":1.1316999999999999}]
[4,"ELECTRO ORIENTE",3.8149000000000002,{"$f":"+Factores!F68","v":1.0327},{"$f":"+ROUND(C44*D44,4)","v":3.9396},0.51729999999999998,{"$f":"+F44+E44","v":4.4569000000000001}]
["","GOB. REG. SAN MARTIN",0,{"$f":"+D44","v":1.0327},{"$f":"+ROUND(C45*D45,4)","v":0},-8.43E-2,{"$f":"+F45+E45","v":-8.43E-2}]
["","TOTAL ÁREA",{"$f":"SUM(C44:C45)","v":3.8149000000000002},null,{"$f":"SUM(E44:E45)","v":3.9396},{"$f":"SUM(F44:F45)","v":0.433},{"$f":"SUM(G44:G45)","v":4.3726000000000003}]
[5,"ADINELSA",7.9899999999999999E-2,{"$f":"+Factores!F69","v":1.0196000000000001},{"$f":"+ROUND(C47*D47,4)","v":8.1500000000000003E-2},4.7000000000000002E-3,{"$f":"+F47+E47","v":8.6199999999999999E-2}]
["","CEMENTO ANDINO",1.3299999999999999E-2,{"$f":"+D47","v":1.0196000000000001},1.3599999999999999E-2,5.9999999999999995E-4,1.4199999999999999E-2]
["","CONENHUA",3.5299999999999998E-2,1.0196000000000001,3.5999999999999997E-2,1.5E-3,3.7499999999999999E-2]
["","ELECTROANDES",1.0663,1.0196000000000001,1.0871999999999999,4.7500000000000001E-2,1.1347]
["","ELECTROCENTRO",1.0902000000000001,1.0196000000000001,1.1115999999999999,-8.4099999999999994E-2,1.0274999999999999]
["","ELECTROPERÚ",1.01E-2,1.0196000000000001,1.03E-2,4.0000000000000002E-4,1.0699999999999999E-2]
["","REP",6.8400000000000002E-2,1.0196000000000001,6.9699999999999998E-2,1.2200000000000001E-2,8.1900000000000001E-2]
["","TOTAL ÁREA",{"$f":"SUM(C47:C53)","v":2.3635000000000002},null,{"$f":"SUM(E47:E53)","v":2.4098999999999999},{"$f":"SUM(F47:F53)","v":-1.7199999999999993E-2},{"$f":"SUM(G47:G53)","v":2.3926999999999996}]
[6,"ADINELSA",1.2999999999999999E-3,{"$f":"+Factores!F70","v":1.0044},{"$f":"+ROUND(C55*D55,4)","v":1.2999999999999999E-3},0,{"$f":"+F55+E55","v":1.2999999999999999E-3}]
["","CAHUA",1.1299999999999999E-2,{"$f":"+D55","v":1.0044},1.1299999999999999E-2,-1E-4,1.12E-2]
["","EDELNOR",1.1443000000000001,{"$f":"+D56","v":1.0044},1.1493,-4.65E-2,1.1028]
["","HIDRANDINA",3.0999999999999999E-3,{"$f":"+D57","v":1.0044},3.0999999999999999E-3,0,3.0999999999999999E-3]
["","REP",1.29E-2,{"$f":"+D58","v":1.0044},1.2999999999999999E-2,-1E-4,1.29E-2]
["","REP_AdicRAG",7.1999999999999998E-3,{"$f":"+D59","v":1.0044},7.1999999999999998E-3,-1E-4,7.0999999999999995E-3]
[null,"Resolucion del Peaje Unitario de Compensación (PUC)",0.49199999999999999,{"$f":"Factores!F86","v":1.1399999999999999},0.56089999999999995,0,0.56089999999999995]
["","TOTAL ÁREA",{"$f":"SUM(C55:C61)","v":1.6721000000000001},null,{"$f":"SUM(E55:E61)","v":1.7461},{"$f":"SUM(F55:F61)","v":-4.6800000000000008E-2},{"$f":"SUM(G55:G61)","v":1.6993}]
[7,"EDECAÑETE",2.3199999999999998E-2,{"$f":"+Factores!F71","v":1.0062},{"$f":"+ROUND(C63*D63,4)","v":2.3300000000000001E-2},-4.4000000000000003E-3,{"$f":"+F63+E63","v":1.89E-2}]
["","LUZ DEL SUR",1.0987,{"$f":"+D63","v":1.0062},{"$f":"+ROUND(C64*D64,4)","v":1.1054999999999999},-0.1348,{"$f":"+F64+E64","v":0.9706999999999999}]
["","REP",1.18E-2,{"$f":"+D64","v":1.0062},{"$f":"+ROUND(C65*D65,4)","v":1.1900000000000001E-2},-2.0000000000000001E-4,{"$f":"+F65+E65","v":1.17E-2}]
[null,"Resolucion del Peaje Unitario de Compensación (PUC)",0.49199999999999999,{"$f":"Factores!F86","v":1.1399999999999999},{"$f":"+ROUND(C66*D66,4)","v":0.56089999999999995},0,{"$f":"+F66+E66","v":0.56089999999999995}]
["","TOTAL ÁREA",{"$f":"SUM(C63:C66)","v":1.6257000000000001},null,{"$f":"SUM(E63:E66)","v":1.7016},{"$f":"SUM(F63:F66)","v":-0.1394},{"$f":"SUM(G63:G66)","v":1.5621999999999998}]
[8,"ADINELSA",2.8999999999999998E-3,{"$f":"+Factores!F72","v":1.0335000000000001},{"$f":"+ROUND(C68*D68,4)","v":3.0000000000000001E-3},-1E-4,{"$f":"+F68+E68","v":2.9000000000000002E-3}]
["","COELVISAC",9.4E-2,{"$f":"+D68","v":1.0335000000000001},9.7100000000000006E-2,-6.1000000000000004E-3,9.1000000000000011E-2]
["","ELECTRO SUR MEDIO",0.96109999999999995,1.0335000000000001,0.99329999999999996,-6.7699999999999996E-2,0.92559999999999998]
["","ISA",0,1.0335000000000001,0,0,0]
["","REP",0.52490000000000003,1.0335000000000001,0.54249999999999998,1.2500000000000001E-2,0.55499999999999994]
["","SEAL",7.7999999999999996E-3,1.0335000000000001,8.0999999999999996E-3,-4.0000000000000002E-4,7.6999999999999994E-3]
["","REP_AdicRAG",0.46560000000000001,1.0335000000000001,0.48120000000000002,-1.23E-2,0.46890000000000004]
[null,"SCT de Transmantaro (Linea Independencia - Ica)",0.19350000000000001,{"$f":"Factores!F84","v":0.83550000000000002},0.16170000000000001,-3.7600000000000001E-2,0.12410000000000002]
["","TOTAL ÁREA",{"$f":"SUM(C68:C75)","v":2.2498000000000005},null,{"$f":"SUM(E68:E75)","v":2.2869000000000002},{"$f":"SUM(F68:F75)","v":-0.11169999999999999},{"$f":"SUM(G68:G75)","v":2.1751999999999998}]
[9,"CONENHUA",4.1599999999999998E-2,{"$f":"+Factores!F73","v":1.0275000000000001},{"$f":"+ROUND(C77*D77,4)","v":4.2700000000000002E-2},-2.7000000000000001E-3,{"$f":"+F77+E77","v":0.04}]
["","EGASA",8.5099999999999995E-2,{"$f":"+D77","v":1.0275000000000001},{"$f":"+ROUND(C78*D78,4)","v":8.7400000000000005E-2},-3.7000000000000002E-3,{"$f":"+F78+E78","v":8.3700000000000011E-2}]
["","ELECTROSUR",6.8999999999999999E-3,{"$f":"+D78","v":1.0275000000000001},{"$f":"+ROUND(C79*D79,4)","v":7.1000000000000004E-3},-2.0000000000000001E-4,{"$f":"+F79+E79","v":6.9000000000000008E-3}]
["","REP",2.4199999999999999E-2,{"$f":"+D79","v":1.0275000000000001},{"$f":"+ROUND(C80*D80,4)","v":2.4899999999999999E-2},-8.9999999999999998E-4,{"$f":"+F80+E80","v":2.3999999999999997E-2}]
["","SEAL",0.96499999999999997,{"$f":"+D80","v":1.0275000000000001},{"$f":"+ROUND(C81*D81,4)","v":0.99150000000000005},-0.1205,{"$f":"+F81+E81","v":0.871}]
["","TOTAL ÁREA",{"$f":"SUM(C77:C81)","v":1.1228},null,{"$f":"SUM(E77:E81)","v":1.1536},{"$f":"SUM(F77:F81)","v":-0.128},{"$f":"SUM(G77:G81)","v":1.0256000000000001}]
[10,"EGEMSA",0.21870000000000001,{"$f":"+Factores!F74","v":1.0288999999999999},{"$f":"+ROUND(C83*D83,4)","v":0.22500000000000001},-1.9599999999999999E-2,{"$f":"+F83+E83","v":0.2054}]
["","ELECTRO SUR ESTE",1.3213999999999999,{"$f":"+D83","v":1.0288999999999999},{"$f":"+ROUND(C84*D84,4)","v":1.3595999999999999},-2.9000000000000001E-2,{"$f":"+F84+E84","v":1.3306}]
["","REP",0.2281,{"$f":"+D84","v":1.0288999999999999},{"$f":"+ROUND(C85*D85,4)","v":0.23469999999999999},2.76E-2,{"$f":"+F85+E85","v":0.26229999999999998}]
["","TOTAL ÁREA",{"$f":"SUM(C83:C85)","v":1.7681999999999998},null,{"$f":"SUM(E83:E85)","v":1.8192999999999999},{"$f":"SUM(F83:F85)","v":-2.1000000000000005E-2},{"$f":"SUM(G83:G85)","v":1.7983}]
[11,"ELECTRO PUNO",1.0725,{"$f":"+Factores!F75","v":1.0432999999999999},{"$f":"+ROUND(C87*D87,4)","v":1.1189},9.5899999999999999E-2,{"$f":"+F87+E87","v":1.2148000000000001}]
["","REP",0.85389999999999999,{"$f":"+D87","v":1.0432999999999999},{"$f":"+ROUND(C88*D88,4)","v":0.89090000000000003},6.4500000000000002E-2,{"$f":"+F88+E88","v":0.95540000000000003}]
["","TOTAL ÁREA",{"$f":"SUM(C87:C88)","v":1.9264000000000001},null,{"$f":"SUM(E87:E88)","v":2.0098000000000003},{"$f":"SUM(F87:F88)","v":0.16039999999999999},{"$f":"SUM(G87:G88)","v":2.1702000000000004}]
[12,"ELECTROSUR",1.2041999999999999,{"$f":"+Factores!F76","v":0.9748},{"$f":"+ROUND(C90*D90,4)","v":1.1738999999999999},0.2104,{"$f":"+F90+E90","v":1.3842999999999999}]
["","ENERSUR",0.4496,{"$f":"+D90","v":0.9748},{"$f":"+ROUND(C91*D91,4)","v":0.43830000000000002},-4.0500000000000001E-2,{"$f":"+F91+E91","v":0.39780000000000004}]
["","SOUTHERN PERÚ",0,{"$f":"+D91","v":0.9748},{"$f":"+ROUND(C92*D92,4)","v":0},-6.7000000000000002E-3,{"$f":"+F92+E92","v":-6.7000000000000002E-3}]
["","TOTAL ÁREA",{"$f":"SUM(C90:C92)","v":1.6537999999999999},null,{"$f":"SUM(E90:E92)","v":1.6122000000000001},{"$f":"SUM(F90:F92)","v":0.16319999999999998},{"$f":"SUM(G90:G92)","v":1.7753999999999999}]
[13,"EGESUR",8.8999999999999999E-3,{"$f":"+Factores!F77","v":1.0370999999999999},{"$f":"+ROUND(C94*D94,4)","v":9.1999999999999998E-3},-1E-4,{"$f":"+F94+E94","v":9.1000000000000004E-3}]
["","ELECTROSUR",0.91579999999999995,{"$f":"+D94","v":1.0370999999999999},{"$f":"+ROUND(C95*D95,4)","v":0.94979999999999998},-2.2200000000000001E-2,{"$f":"+F95+E95","v":0.92759999999999998}]
["","TOTAL ÁREA",{"$f":"SUM(C94:C95)","v":0.92469999999999997},null,{"$f":"SUM(E94:E95)","v":0.95899999999999996},{"$f":"SUM(F94:F95)","v":-2.23E-2},{"$f":"SUM(G94:G95)","v":0.93669999999999998}]
[14,"ELECTRO UCAYALI",0.84699999999999998,{"$f":"+Factores!F78","v":1.0617000000000001},{"$f":"+ROUND(C97*D97,4)","v":0.89929999999999999},-1.4500000000000001E-2,{"$f":"+F97+E97","v":0.88480000000000003}]
["","TOTAL ÁREA",{"$f":"SUM(C97)","v":0.84699999999999998},null,{"$f":"SUM(E97)","v":0.89929999999999999},{"$f":"SUM(F97)","v":-1.4500000000000001E-2},{"$f":"SUM(G97)","v":0.88480000000000003}]
[15,"REP",6.4500000000000002E-2,{"$f":"+Factores!F79","v":1.0065999999999999},{"$f":"+ROUND(C99*D99,4)","v":6.4899999999999999E-2},-8.9999999999999998E-4,{"$f":"+F99+E99","v":6.4000000000000001E-2}]
["","TOTAL ÁREA",{"$f":"SUM(C99)","v":6.4500000000000002E-2},null,{"$f":"SUM(E99)","v":6.4899999999999999E-2},{"$f":"SUM(F99)","v":-8.9999999999999998E-4},{"$f":"SUM(G99)","v":6.4000000000000001E-2}]

{"sheet":"FEPMMT","index":20,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,1,4,6],[25,1,25,6]]}
["Factores de Expansión de Pérdidas Medias Media Tension (Potencia y Energía)"]
[]
["Resolución Nº 184-2009-OS/CD modificado por Resolución N° 279-2009-OS/CD (Factores Acumulados), Resolución 050-2011-OS/CD modificada por Resolución N° 229-2012-OS/CD (Factores para compras en AT)"]
[]
[null,"Factor de expansión de Pérdidas Acumulado desde MAT \n(Establecido en la Resolución)"]
[]
[null,"FPMdP",null,null,"FPMdE"]
[]
[" a de Demanda  ","MAT  ","AT  ","MT  ","MAT  ","AT  ","MT  "]
[1,1,1.0219,1.0277000000000001,1,1.0212000000000001,1.0261]
[2,1.0009999999999999,1.0239,1.0303,1.0006999999999999,1.0214000000000001,1.0262]
[3,1.0041,1.0181,1.0230999999999999,1.0029999999999999,1.0145,1.0186999999999999]
[4,1,1.012,1.0163,1,1.008,1.0107999999999999]
[5,1.0014000000000001,1.0185,1.0247999999999999,1.0013000000000001,1.0164,1.0224]
[6,1.0011000000000001,1.0147999999999999,1.0224,1.0009999999999999,1.0128999999999999,1.0196000000000001]
[7,1.0016,1.0195000000000001,1.0266,1.0017,1.0197000000000001,1.0269999999999999]
[8,1,1.0315000000000001,1.0358000000000001,1,1.0313000000000001,1.0345]
[9,1.0028999999999999,1.0265,1.0327,1.0026999999999999,1.0235000000000001,1.0291999999999999]
[10,1.0022,1.0094000000000001,1.0139,1.0015000000000001,1.0076000000000001,1.0126999999999999]
[11,1,1.0239,1.0266999999999999,1,1.0147999999999999,1.0165999999999999]
[12,1,1.0004999999999999,1.004,1,1.0002,1.0043]
[13,1,1.0168999999999999,1.0275000000000001,1,1.0103,1.0179]
[14,1,1.0068999999999999,1.0147999999999999,1,1.0059,1.0121]
[]
[]
[null,"Factor de expansión de Pérdidas aplicable para expandir hasta MT\n(calculados) (1/)"]
[]
[null,"FPMdP",null,null,"FPMdE"]
[]
[" a de Demanda  ","Desde MAT","Desde AT (1/)","Desde MT","Desde MAT","Desde AT (1/)","Desde MT"]
[1,{"$f":"D10","v":1.0277000000000001},{"$f":"IF(B10=1,D10,D10/C10)","v":1.0277000000000001},1,{"$f":"G10","v":1.0261},{"$f":"IF(E10=1,G10,G10/F10)","v":1.0261},1]
[2,1.0303,1.006250610411173,1,1.0262,1.0046994321519482,1]
[3,1.0230999999999999,1.004911108928396,1,1.0186999999999999,1.0041399704287826,1]
[4,1.0163,1.0163,1,1.0107999999999999,1.0107999999999999,1]
[5,1.0247999999999999,1.0061855670103093,1,1.0224,1.0059031877213696,1]
[6,1.0224,1.0074891604256997,1,1.0196000000000001,1.0066146707473591,1]
[7,1.0266,1.0069641981363413,1,1.0269999999999999,1.0071589683240167,1]
[8,1.0358000000000001,1.0358000000000001,1,1.0345,1.0345,1]
[9,1.0327,1.0060399415489527,1,1.0291999999999999,1.0055691255495847,1]
[10,1.0139,1.0044580939171786,1,1.0126999999999999,1.0050615323541086,1]
[11,1.0266999999999999,1.0266999999999999,1,1.0165999999999999,1.0165999999999999,1]
[12,1.004,1.004,1,1.0043,1.0043,1]
[13,1.0275000000000001,1.0275000000000001,1,1.0179,1.0179,1]
[14,1.0147999999999999,1.0147999999999999,1,1.0121,1.0121,1]
[]
["(1/) Para Referencia del criterio de cálculo de los Factores de Expansión de Pérdidas para Compras en AT, remitirse a los Artículos 13° y 26° de la Norma “Tarifas y Compensaciones para Sistemas Secundarios de Transmisión y Sistemas Complementarios de Transmisión, aprobada mediante Res. N° 050-2011-OS/CD y modificada mediante Res. N° 229-2012-OS/CD."]

{"sheet":"BBDD","index":21,"n_rows":24,"n_cols":244,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,3,4,13],[4,14,5,14],[4,15,5,15],[3,1,3,15],[3,16,3,41],[4,16,4,22],[4,24,4,25],[4,26,4,38],[4,40,4,41],[4,211,4,241],[2,96,2,105],[3,103,4,104],[3,105,4,105],[4,42,4,56],[4,57,4,61],[3,63,3,93],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,4,100],[3,96,3,102],[3,42,3,61],[4,63,4,72],[4,73,4,82],[4,83,4,92],[2,201,2,210],[3,106,3,120],[3,121,3,146],[3,147,3,166],[3,168,3,198],[3,201,3,207],[3,208,4,209],[3,210,4,210],[4,108,4,118],[4,119,5,119],[4,120,5,120],[4,121,4,127],[4,129,4,130],[4,131,4,143],[4,145,4,146],[4,147,4,161],[4,199,5,199],[4,200,5,200],[4,201,4,205],[4,162,4,166],[4,168,4,177],[4,178,4,187],[4,188,4,197],[4,198,5,198]]}
[{"$f":"Condiciones!C3","v":"2013-04-04"},{"$f":"Factores!F8","v":0.97050000000000003},{"$f":"Factores!F10","v":0.99119999999999997},{"$f":"Factores!F12","v":0.98619999999999997},{"$f":"Factores!F13","v":0.98619999999999997},{"$f":"Factores!F14","v":0.98619999999999997},{"$f":"Factores!F15","v":0.98619999999999997},{"$f":"Factores!F16","v":0.95450000000000002},{"$f":"Factores!F17","v":1.026},{"$f":"Factores!F18","v":0.98619999999999997},{"$f":"Factores!F19","v":0.98619999999999997},{"$f":"Factores!F20","v":0.98860000000000003},{"$f":"Factores!F21","v":0.98809999999999998},{"$f":"Factores!F22","v":1.0051000000000001},{"$f":"Factores!F23","v":1.0277000000000001},{"$f":"Factores!F24","v":1.18},{"$f":"Factores!F28","v":0.96630000000000005},{"$f":"Factores!F29","v":0.97519999999999996},{"$f":"Factores!F30","v":0.97599999999999998},{"$f":"Factores!F31","v":1.0245},{"$f":"Factores!F32","v":0.96630000000000005},{"$f":"Factores!F33","v":0.96630000000000005},{"$f":"Factores!F34","v":0.96630000000000005},{"$f":"Factores!F37","v":0.97050000000000003},{"$f":"Factores!F40","v":2.1572},{"$f":"Factores!F41","v":0},{"$f":"Factores!F43","v":1.5},{"$f":"Factores!F44","v":0.66669999999999996},{"$f":"Factores!F45","v":1},{"$f":"Factores!F46","v":2.25},{"$f":"Factores!F47","v":0},{"$f":"Factores!F48","v":0.83330000000000004},{"$f":"Factores!F49","v":1.6667000000000001},{"$f":"Factores!F50","v":4.3333000000000004},{"$f":"Factores!F51","v":1},{"$f":"Factores!F52","v":0},{"$f":"Factores!F53","v":1.8},{"$f":"Factores!F54","v":1.4},{"$f":"Factores!F55","v":1.3332999999999999},{"$f":"Factores!F57","v":0.88970000000000005},{"$f":"Factores!F59","v":0.96630000000000005},{"$f":"Factores!F61","v":0.96630000000000005},{"$f":"Factores!F65","v":1.0378000000000001},{"$f":"Factores!F66","v":1.0489999999999999},{"$f":"Factores!F67","v":1.0371999999999999},{"$f":"Factores!F68","v":1.0327},{"$f":"Factores!F69","v":1.0196000000000001},{"$f":"Factores!F70","v":1.0044},{"$f":"Factores!F71","v":1.0062},{"$f":"Factores!F72","v":1.0335000000000001},{"$f":"Factores!F73","v":1.0275000000000001},{"$f":"Factores!F74","v":1.0288999999999999},{"$f":"Factores!F75","v":1.0432999999999999},{"$f":"Factores!F76","v":0.9748},{"$f":"Factores!F77","v":1.0370999999999999},{"$f":"Factores!F78","v":1.0617000000000001},{"$f":"Factores!F79","v":1.0065999999999999},{"$f":"Factores!F80","v":0.83550000000000002},{"$f":"Factores!F81","v":0.83550000000000002},{"$f":"Factores!F82","v":0.94199999999999995},{"$f":"Factores!F83","v":1.0326},{"$f":"Factores!F84","v":0.83550000000000002},{"$f":"Factores!F86","v":1.1399999999999999},{"$f":"Factores!F91","v":0.96640000000000004},{"$f":"Factores!F92","v":0.995},{"$f":"Factores!F93","v":0.99519999999999997},{"$f":"Factores!F94","v":0.99170000000000003},{"$f":"Factores!F95","v":0.99680000000000002},{"$f":"Factores!F96","v":1.0045999999999999},{"$f":"Factores!F97","v":0.98109999999999997},{"$f":"Factores!F98","v":0.98219999999999996},{"$f":"Factores!F99","v":0.98109999999999997},{"$f":"Factores!F100","v":0.98219999999999996},{"$f":"Factores!F102","v":0.97360000000000002},{"$f":"Factores!F103","v":0.98780000000000001},{"$f":"Factores!F104","v":0.9758},{"$f":"Factores!F105","v":0.97160000000000002},{"$f":"Factores!F106","v":0.96789999999999998},{"$f":"Factores!F107","v":0.97960000000000003},{"$f":"Factores!F108","v":0.97019999999999995},{"$f":"Factores!F109","v":0.98129999999999995},{"$f":"Factores!F110","v":0.97019999999999995},{"$f":"Factores!F111","v":0.98129999999999995},{"$f":"Factores!F113","v":0.98970000000000002},{"$f":"Factores!F114","v":0.97260000000000002},{"$f":"Factores!F115","v":0.97609999999999997},{"$f":"Factores!F116","v":0.96260000000000001},{"$f":"Factores!F117","v":0.95820000000000005},{"$f":"Factores!F118","v":0.95530000000000004},{"$f":"Factores!F119","v":0.96},{"$f":"Factores!F120","v":0.96199999999999997},{"$f":"Factores!F121","v":0.96},{"$f":"Factores!F122","v":0.96199999999999997},{"$f":"Factores!F124","v":1.0414000000000001},{"$f":"Factores!F126","v":0.82340000000000002},{"$f":"Factores!F128","v":1.1991000000000001},{"$f":"Factores!F133","v":0.97550000000000003},{"$f":"Factores!F134","v":0.98050000000000004},{"$f":"Factores!F135","v":0.95169999999999999},{"$f":"Factores!F136","v":0.99809999999999999},{"$f":"Factores!F137","v":1.0680000000000001},{"$f":"Factores!F139","v":0.96750000000000003},{"$f":"Factores!F141","v":1.0015000000000001},{"$f":"Factores!F143","v":1.0511999999999999},{"$f":"Factores!F144","v":1.0596000000000001},{"$f":"Factores!F149","v":1.0387999999999999},{"$f":"Factores!C8","v":0.97450000000000003},{"$f":"Factores!C10","v":0.99580000000000002},{"$f":"Factores!C12","v":0.98499999999999999},{"$f":"Factores!C13","v":0.98499999999999999},{"$f":"Factores!C14","v":0.98499999999999999},{"$f":"Factores!C15","v":0.98499999999999999},{"$f":"Factores!C16","v":0.96},{"$f":"Factores!C17","v":1.0338000000000001},{"$f":"Factores!C18","v":0.98499999999999999},{"$f":"Factores!C19","v":0.98499999999999999},{"$f":"Factores!C20","v":0.98809999999999998},{"$f":"Factores!C21","v":0.98750000000000004},{"$f":"Factores!C22","v":1.0093000000000001},{"$f":"Factores!C23","v":1.0204},{"$f":"Factores!C24","v":1.18},{"$f":"Factores!C28","v":0.97040000000000004},{"$f":"Factores!C29","v":0.97899999999999998},{"$f":"Factores!C30","v":0.9798},{"$f":"Factores!C31","v":1.0229999999999999},{"$f":"Factores!C32","v":0.97040000000000004},{"$f":"Factores!C33","v":0.97040000000000004},{"$f":"Factores!C34","v":0.97040000000000004},{"$f":"Factores!C37","v":0.97450000000000003},{"$f":"Factores!C40","v":2.1572},{"$f":"Factores!C41","v":0},{"$f":"Factores!C43","v":1.5},{"$f":"Factores!C44","v":0.66669999999999996},{"$f":"Factores!C45","v":1},{"$f":"Factores!C46","v":2.25},{"$f":"Factores!C47","v":0},{"$f":"Factores!C48","v":0.83330000000000004},{"$f":"Factores!C49","v":1.6667000000000001},{"$f":"Factores!C50","v":4.3333000000000004},{"$f":"Factores!C51","v":1},{"$f":"Factores!C52","v":0},{"$f":"Factores!C53","v":1.8},{"$f":"Factores!C54","v":1.4},{"$f":"Factores!C55","v":1.3332999999999999},{"$f":"Factores!C57","v":0.88970000000000005},{"$f":"Factores!C59","v":0.97040000000000004},{"$f":"Factores!C61","v":0.97040000000000004},{"$f":"Factores!C65","v":1.0116000000000001},{"$f":"Factores!C66","v":1.0277000000000001},{"$f":"Factores!C67","v":1.0136000000000001},{"$f":"Factores!C68","v":1.0092000000000001},{"$f":"Factores!C69","v":0.99790000000000001},{"$f":"Factores!C70","v":0.98280000000000001},{"$f":"Factores!C71","v":0.98499999999999999},{"$f":"Factores!C72","v":1.0069999999999999},{"$f":"Factores!C73","v":1.0043},{"$f":"Factores!C74","v":1.0049999999999999},{"$f":"Factores!C75","v":1.022},{"$f":"Factores!C76","v":0.95030000000000003},{"$f":"Factores!C77","v":1.0141},{"$f":"Factores!C78","v":1.0395000000000001},{"$f":"Factores!C79","v":0.97460000000000002},{"$f":"Factores!C80","v":0.81899999999999995},{"$f":"Factores!C81","v":0.81899999999999995},{"$f":"Factores!C82","v":0.92630000000000001},{"$f":"Factores!C83","v":1.0065},{"$f":"Factores!C84","v":0.81899999999999995},{"$f":"Factores!C86","v":1.1399999999999999},{"$f":"Factores!C91","v":0.96830000000000005},{"$f":"Factores!C92","v":0.99729999999999996},{"$f":"Factores!C93","v":0.99690000000000001},{"$f":"Factores!C94","v":0.99399999999999999},{"$f":"Factores!C95","v":0.99909999999999999},{"$f":"Factores!C96","v":1.0069999999999999},{"$f":"Factores!C97","v":0.98319999999999996},{"$f":"Factores!C98","v":0.98429999999999995},{"$f":"Factores!C99","v":0.98319999999999996},{"$f":"Factores!C100","v":0.98429999999999995},{"$f":"Factores!C102","v":0.97560000000000002},{"$f":"Factores!C103","v":0.99},{"$f":"Factores!C104","v":0.9778},{"$f":"Factores!C105","v":0.97360000000000002},{"$f":"Factores!C106","v":0.96989999999999998},{"$f":"Factores!C107","v":0.98150000000000004},{"$f":"Factores!C108","v":0.97230000000000005},{"$f":"Factores!C109","v":0.98350000000000004},{"$f":"Factores!C110","v":0.97230000000000005},{"$f":"Factores!C111","v":0.98350000000000004},{"$f":"Factores!C113","v":0.9919},{"$f":"Factores!C114","v":0.97440000000000004},{"$f":"Factores!C115","v":0.97799999999999998},{"$f":"Factores!C116","v":0.9647},{"$f":"Factores!C117","v":0.96020000000000005},{"$f":"Factores!C118","v":0.95679999999999998},{"$f":"Factores!C119","v":0.96199999999999997},{"$f":"Factores!C120","v":0.96409999999999996},{"$f":"Factores!C121","v":0.96199999999999997},{"$f":"Factores!C122","v":0.96409999999999996},{"$f":"Factores!C124","v":1.0443},{"$f":"Factores!C126","v":0.82399999999999995},{"$f":"Factores!C128","v":1.2},{"$f":"Factores!C133","v":0.97640000000000005},{"$f":"Factores!C134","v":0.98089999999999999},{"$f":"Factores!C135","v":0.95279999999999998},{"$f":"Factores!C136","v":0.99860000000000004},{"$f":"Factores!C137","v":1.071},{"$f":"Factores!C139","v":0.96830000000000005},{"$f":"Factores!C141","v":1.0001},{"$f":"Factores!C143","v":1.0539000000000001},{"$f":"Factores!C144","v":1.0625},{"$f":"Factores!C149","v":1.0417000000000001},{"$f":"ResumenIndicadores!D19","v":207.34534099999999},{"$f":"ResumenIndicadores!D31","v":206.762562},{"$f":"ResumenIndicadores!D20","v":2.589},{"$f":"ResumenIndicadores!D21","v":2.5316999999999998},{"$f":"ResumenIndicadores!D32","v":6.5549999999999997},{"$f":"ResumenIndicadores!D22","v":101.41},{"$f":"ResumenIndicadores!D33","v":262.55},{"$f":"COMBUSTIBLES!C6","v":9.42},{"$f":"COMBUSTIBLES!D6","v":6.54},{"$f":"COMBUSTIBLES!E6","v":8.76},{"$f":"COMBUSTIBLES!F6","v":6.38},{"$f":"ResumenIndicadores!D23","v":9.77},{"$f":"ResumenIndicadores!D24","v":6.77},{"$f":"ResumenIndicadores!D25","v":10.54},{"$f":"ResumenIndicadores!D26","v":9.84},{"$f":"ResumenIndicadores!D27","v":7.42},{"$f":"ResumenIndicadores!D28","v":11.07},{"$f":"ResumenIndicadores!D29","v":359.32749999999993},{"$f":"ResumenIndicadores!D30","v":2000.4717499999995},{"$f":"ResumenIndicadores!D34","v":0},{"$f":"ResumenIndicadores!D35","v":0},{"$f":"ResumenIndicadores!D36","v":1.0469999999999998E-2},{"$f":"ResumenIndicadores!D37","v":1.7885999999999999E-2},{"$f":"ResumenIndicadores!D38","v":2.0843999999999998E-2},{"$f":"ResumenIndicadores!D39","v":2.2380000000000001E-2},{"$f":"ResumenIndicadores!D40","v":1.9289999999999998E-2},{"$f":"ResumenIndicadores!D41","v":8.4599999999999996E-4},{"$f":"ResumenIndicadores!D42","v":4.3080000000000002E-3},{"$f":"ResumenIndicadores!D43","v":7.4399999999999996E-3},{"$f":"ResumenIndicadores!D44","v":4.3080000000000002E-3},{"$f":"ResumenIndicadores!D45","v":7.4399999999999996E-3},{"$f":"Factores!F60","v":0.96630000000000005},{"$f":"Factores!C60","v":0.97040000000000004}]
[]
[null,"FACTORES APLICABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD",null,null,null,null,null,null,null,null,null,"FACTORES CALCULADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD"]
[null,"A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 057-2012-OS/CD), PRECIO A NIVEL DE GENERACIÓN, Y FACTOR DEL IGV AL PNG PARA SISTEMAS EN SEIN CON VAD SELVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. N° 057-2012-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B2. Actualización de Peajes por Áreas de Demanda (Res. N° 184-2009-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.1 DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 181-2009-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",null,null,null,null,null,null,"2. MANTENIMIENTO DE LA CONEXIÓN",null,"C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD","A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 057-2012-OS/CD), PRECIO A NIVEL DE GENERACIÓN, Y FACTOR DEL IGV AL PNG PARA SISTEMAS EN SEIN CON VAD SELVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. N° 057-2012-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B2. Actualización de Peajes por Áreas de Demanda (Res. N° 184-2009-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.1 DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 181-2009-OS/CD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",null,null,null,null,null,null,"2. MANTENIMIENTO DE LA CONEXIÓN",null,"C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD","INDICADORES DEL MES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aplicable","Calculado"]
[null,"1. POTENCIA (FAPPM)","2. ENERGÍA (FAPEM)","Sistemas Aislados",null,null,null,null,null,null,null,null,null,null,"FA_PNG (Res. 234-2012-OS/CD)","FIGV (Resoluciones OSINERGMIN N° 182-2009-OS/CD)","Sistema Principal de Transmisión",null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)","Costos Variables de Operación Adicional en Generación",null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional","Cargo por Garantía (SGT)",null,"Áreas de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalaciones",null,null,null,null,"Peaje Unitario por Compensación","1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",null,null,null,null,null,null,null,null,null,"2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)",null,null,null,null,null,null,null,null,null,"3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",null,null,null,null,null,null,null,null,null,"4. CARGOS FIJOS ","5. ENERGÍA REACTIVA (FACER)","FACCSP (Cargo Comercial del Servicio Prepago) Res. N° 442-2006-OS/CD","Para conexiones",null,null,null,null,"Para cambio a conexión prepago","Para costos por metro de cable",null,null,null,"1. POTENCIA (FAPPM)","2. ENERGÍA (FAPEM)","Sistemas Aislados",null,null,null,null,null,null,null,null,null,null,"FA_PNG (Res. 234-2012-OS/CD)","FIGV (Resoluciones OSINERGMIN N° 182-2009-OS/CD)","Sistema Principal de Transmisión",null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)","Costos Variables de Operación Adicional en Generación",null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional","Cargo por Garantía (SGT)",null,"Áreas de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalaciones",null,null,null,null,"Peaje Unitario por Compensación","1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",null,null,null,null,null,null,null,null,null,"2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)",null,null,null,null,null,null,null,null,null,"3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",null,null,null,null,null,null,null,null,null,"4. CARGOS FIJOS ","5. ENERGÍA REACTIVA (FACER)","FACCSP (Cargo Comercial del Servicio Prepago) Res. N° 442-2006-OS/CD","Para conexiones",null,null,null,null,"Para cambio a conexión prepago","Para costos por metro de cable",null,null,null,"Indicadores para la Evaluación del Reajuste Tarifario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)","Cargo por Garantía (SGT)"]
["Descripción","Sistema Eléctrico Interconectado Nacional (SEIN)","Sistema Eléctrico Interconectado Nacional (SEIN)","Adinelsa","Chavimochic","Edelnor","Eilhicha","Electro Oriente","Electro Sur Este","Electro Ucayali","Electrocentro","Electronorte","Hidrandina","Seal",null,null,"SPT de REP","SPT de San Gabán","SPT de Antamina","SPT de Eteselva","SPT de Redesur","SPT de Transmantaro","SPT de ISA","Cargo Unitario por Compensación por Seguridad de Suministro","Cargo Unitario por CVOA-CMg","Cargo Unitario por CVOA-RSC","Cogeneración Paramonga","C.H. Santa Cruz II","C.H. Santa Cruz I","C.H. Poechos 2","C.H. Roncador","C.H. Carhuaquero IV","C.H. Caña Brava","C.H. La Joya","C.T. Huaycoloro","C. H. Purmacana","C.H. Huasahuasi I","C.H. Huasahuasi II","C.H. Nuevo Imperial","Usuarios Regulados","Línea Chilca -Zapallal (Tramos 1 y 2)","Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ","Área de Demanda 1","Área de Demanda 2","Área de Demanda 3","Área de Demanda 4","Área de Demanda 5","Área de Demanda 6","Área de Demanda 7","Área de Demanda 8","Área de Demanda 9","Área de Demanda 10","Área de Demanda 11","Área de Demanda 12","Área de Demanda 13","Área de Demanda 14","Área de Demanda 15","Instalaciones BOOT - Redesur","Instalaciones BOOT - ISA Peru","Otras Instalaciones- Edegel","Otras Instalaciones- Conenhua","SCT de Transmantaro (Linea Independencia - Ica)","Resolucion del Peaje Unitario de Compensación (PUC)","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional",null,null,null,"a) Conexiones en Baja Tensión - C1/C2","b) Conexiones en Baja Tensión - C3/C4","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5","d) Otros Elementos Electromecánicos en Media Tensión - C5","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5","a) Conexiones en Baja Tensión - C1/C2","a) Conexiones en Baja Tensión - C1/C2","a) Conexiones en Baja Tensión - C1/C2","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5","a) Corte y Reconexión","Sistema Eléctrico Interconectado Nacional (SEIN)","Sistema Eléctrico Interconectado Nacional (SEIN)","Adinelsa","Chavimochic","Edelnor","Eilhicha","Electro Oriente","Electro Sur Este","Electro Ucayali","Electrocentro","Electronorte","Hidrandina","Seal",null,null,"SPT de REP","SPT de San Gabán","SPT de Antamina","SPT de Eteselva","SPT de Redesur","SPT de Transmantaro","SPT de ISA","Cargo Unitario por Compensación por Seguridad de Suministro","Cargo Unitario por CVOA-CMg","Cargo Unitario por CVOA-RSC","Cogeneración Paramonga","C.H. Santa Cruz II","C.H. Santa Cruz I","C.H. Poechos 2","C.H. Roncador","C.H. Carhuaquero IV","C.H. Caña Brava","C.H. La Joya","C.T. Huaycoloro","C. H. Purmacana","C.H. Huasahuasi I","C.H. Huasahuasi II","C.H. Nuevo Imperial","Usuarios Regulados","Línea Chilca -Zapallal (Tramos 1 y 2)","Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ","Área de Demanda 1","Área de Demanda 2","Área de Demanda 3","Área de Demanda 4","Área de Demanda 5","Área de Demanda 6","Área de Demanda 7","Área de Demanda 8","Área de Demanda 9","Área de Demanda 10","Área de Demanda 11","Área de Demanda 12","Área de Demanda 13","Área de Demanda 14","Área de Demanda 15","Instalaciones BOOT - Redesur","Instalaciones BOOT - ISA Peru","Otras Instalaciones- Edegel","Otras Instalaciones- Conenhua","SCT de Transmantaro (Linea Independencia - Ica)","Resolucion del Peaje Unitario de Compensación (PUC)","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector Especial","g) VAD SER 100 Estado Prepago","h) VAD SER 100 Estado Convencional","i) VAD SER 100 Empresa Prepago","j) VAD SER 100 Empresa Convencional",null,null,null,"a) Conexiones en Baja Tensión - C1/C2","b) Conexiones en Baja Tensión - C3/C4","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5","d) Otros Elementos Electromecánicos en Media Tensión - C5","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5","a) Conexiones en Baja Tensión - C1/C2","a) Conexiones en Baja Tensión - C1/C2","a) Conexiones en Baja Tensión - C1/C2","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5","a) Corte y Reconexión","IPM","IPM Pre Pago","TC (S/./US$)","PGN (US$/MMBtu)","PGN (S/./MMBtu)","FOBCB (US$/tn)","FOBCB (S/./tn)","Diesel Petroperú (S/./gl) - Callao (SEIN)","Residual Petroperú (S/./gl.) - Callao (SEIN)","Diesel Osinergmin (S/./gl) - Callao (SEIN)","Residual Osinergmin (S/./gl.) - Callao (SEIN)","Diesel+ISC (S/./gl) - Callao (SEIN)","Residual+ISC (S/./gl.) - Callao (SEIN)","Diesel+ISC (S/./gl) - Callao (Aislados)","Diesel+ISC (S/./gl) - Iquitos (Aislados)","Residual+ISC (S/./gl.) - Iquitos (Aislados)","Diesel+ISC (S/./gl) - Cusco (Aislados)","IPCu (ctv.US$/lb)","IPAl (US$/tn)","TA Cobre","TA Aluminio","TA Prod. Import. - Sector 1","TA Prod. Import. - Sector 2","TA Prod. Import. - Sector 3","TA Prod. Import. - Sector 4","TA Prod. Import. - Sector 5","TA Prod. Import. - Sector Especial","TA Prod. Import. - SER 100% Estado Prepago","TA Prod. Import. - SER 100% Estado Convencional","TA Prod. Import. - SER 100% Privado Prepago","TA Prod. Import. - SER 100% Privado Convencional","Línea Chilca -Zapallal (Tramos 1 y 2)","Línea Chilca -Zapallal (Tramos 1 y 2)"]
[1,{"$f":"1+A7","v":2},{"$f":"1+B7","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"1+AH7","v":35},36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+BN7","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,{"$f":"1+CT7","v":99},100,101,102,103,104,105,106,{"$f":"1+DB7","v":107},{"$f":"1+DC7","v":108},{"$f":"1+DD7","v":109},{"$f":"1+DE7","v":110},{"$f":"1+DF7","v":111},{"$f":"1+DG7","v":112},{"$f":"1+DH7","v":113},{"$f":"1+DI7","v":114},{"$f":"1+DJ7","v":115},{"$f":"1+DK7","v":116},{"$f":"1+DL7","v":117},{"$f":"1+DM7","v":118},{"$f":"1+DN7","v":119},120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,{"$f":"1+ET7","v":151},152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,{"$f":"1+FZ7","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,{"$f":"1+HF7","v":215},216,217,218,{"$f":"1+HJ7","v":219},{"$f":"1+HK7","v":220},{"$f":"1+HL7","v":221},{"$f":"1+HM7","v":222},{"$f":"1+HN7","v":223},{"$f":"1+HO7","v":224},{"$f":"1+HP7","v":225},{"$f":"1+HQ7","v":226},{"$f":"1+HR7","v":227},228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244]
["2012-01-04",1.0069999999999999,1.0077,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0162,1.0168999999999999,1.0685,1.02,1.18,1.0057,1.0091000000000001,1.0092000000000001,1.036,1.0057,1.0057,1.0057,1.0069999999999999,1.5277000000000001,0,0,1,1.3332999999999999,1.6667000000000001,1,1.0769,0.66669999999999996,1,0,2,0,0,0,3.5750000000000002,1.0057,1.0057,1.0277000000000001,1.0355000000000001,1.0269999999999999,1.0225,1.0150999999999999,1.0078,1.0087999999999999,1.0244,1.0212000000000001,1.0203,1.0313000000000001,0.98850000000000005,1.0266999999999999,1.0455000000000001,1.0025999999999999,0.89239999999999997,0.89239999999999997,0.96240000000000003,1.0328999999999999,1.0244,1.0546,0.99680000000000002,1.0152000000000001,1.0307999999999999,1.0111000000000001,1.0154000000000001,1.0198,1.0051000000000001,1.0057,1.0051000000000001,1.0057,0.99880000000000002,1.0076000000000001,1.0007999999999999,0.99550000000000005,0.99390000000000001,1.0039,0.99139999999999995,1.0016,0.99139999999999995,1.0016,1.0087999999999999,0.99839999999999995,1.0012000000000001,0.97929999999999995,0.97599999999999998,0.98950000000000005,0.97729999999999995,0.97899999999999998,0.97729999999999995,0.97899999999999998,1.0409999999999999,0.8679,1.1995,1.0297000000000001,1.0533999999999999,0.99329999999999996,1.0681,1.0676000000000001,1.0217000000000001,1.133,1.0569,1.0622,1.0384,0.97940000000000005,0.96230000000000004,1.0259,1.0259,1.0259,0,1.1165,1.1184000000000001,1.0259,1.0259,1.0259,1.0266999999999999,1.0818000000000001,1.02,1.18,0.96150000000000002,1.0014000000000001,0.99990000000000001,1.0434000000000001,0.96150000000000002,0.96150000000000002,0.96150000000000002,1.0069999999999999,1.5277000000000001,0,0,1,1.3332999999999999,1.6667000000000001,1,1.0769,0.66669999999999996,1,0,2,0,0,0,3.5750000000000002,0.96150000000000002,0.96150000000000002,1.0463,1.0545,1.0442,1.0388999999999999,1.0267999999999999,1.0146999999999999,1.016,1.0421,1.0355000000000001,1.0358000000000001,1.0488999999999999,0.9889,1.0436000000000001,1.0679000000000001,1.0170999999999999,0.85319999999999996,0.85319999999999996,0.95099999999999996,1.0478000000000001,1.0421,1.0546,1.0061,1.0264,1.0397000000000001,1.0217000000000001,1.0266,1.0313000000000001,1.0156000000000001,1.0162,1.0156000000000001,1.0162,1.0084,1.0177,1.0104,1.0044999999999999,1.0026999999999999,1.0116000000000001,0.99870000000000003,1.0103,0.99870000000000003,1.0103,1.0170999999999999,1.0047999999999999,1.008,0.98480000000000001,0.98099999999999998,0.99399999999999999,0.98250000000000004,0.98440000000000005,0.98250000000000004,0.98440000000000005,1.0549999999999999,0.85840000000000005,1.2157,1.0269999999999999,1.0513999999999999,0.98680000000000001,1.0682,1.0819000000000001,1.0176000000000001,1.1312,1.0682,1.0750999999999999,1.0524,209.460556,209.460556,2.6970000000000001,2.3437152391546161,6.3209999999999997,129.87,350.25939,8.82,6.69,8.7100000000000009,6.62,9.91,7.01,10.08,9.32,7.81,10.459999999999999,406.24499999999995,2430.2211153846156,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-02-04",1.0069999999999999,1.0077,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,1.0057,1.0091000000000001,1.0092000000000001,1.036,1.0057,1.0057,1.0057,1.0069999999999999,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,1.0057,1.0057,1.0277000000000001,1.0355000000000001,1.0269999999999999,1.0225,1.0150999999999999,1.0078,1.0087999999999999,1.0244,1.0212000000000001,1.0203,1.0313000000000001,0.98850000000000005,1.0266999999999999,1.0455000000000001,1.0025999999999999,0.89239999999999997,0.89239999999999997,0.96240000000000003,1.0328999999999999,1.0244,1.1357999999999999,0.99680000000000002,1.0152000000000001,1.0307999999999999,1.0111000000000001,1.0154000000000001,1.0198,1.0051000000000001,1.0057,1.0051000000000001,1.0057,0.99880000000000002,1.0076000000000001,1.0007999999999999,0.99550000000000005,0.99390000000000001,1.0039,0.99139999999999995,1.0016,0.99139999999999995,1.0016,1.0087999999999999,0.99839999999999995,1.0012000000000001,0.97929999999999995,0.97599999999999998,0.98950000000000005,0.97729999999999995,0.97899999999999998,0.97729999999999995,0.97899999999999998,1.0409999999999999,0.8679,1.1995,1.0297000000000001,1.0533999999999999,0.99329999999999996,1.0681,1.0676000000000001,1.0217000000000001,1.133,1.0569,1.0622,1.0384,0.97650000000000003,0.98670000000000002,1.0210999999999999,1.0210999999999999,1.0210999999999999,0,1.1146,1.1178999999999999,1.0210999999999999,1.0210999999999999,1.0210999999999999,1.0219,1.0795999999999999,1.0235000000000001,1.18,0.95940000000000003,0.99760000000000004,0.99609999999999999,1.0383,0.95940000000000003,0.95940000000000003,0.95940000000000003,1.0069999999999999,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,0.95940000000000003,0.95940000000000003,1.0407,1.0489999999999999,1.0387999999999999,1.0336000000000001,1.0217000000000001,1.0097,1.0109999999999999,1.0366,1.0302,1.0305,1.0435000000000001,0.98419999999999996,1.0382,1.0620000000000001,1.0119,0.85129999999999995,0.85129999999999995,0.9476,1.0416000000000001,1.0366,1.1357999999999999,1,1.0203,1.0318000000000001,1.0159,1.0206999999999999,1.0255000000000001,1.0097,1.0104,1.0097,1.0104,1.0025999999999999,1.012,1.0045999999999999,0.999,0.99709999999999999,1.0056,0.99360000000000004,1.0047999999999999,0.99360000000000004,1.0047999999999999,1.0114000000000001,0.999,1.0022,0.98050000000000004,0.97670000000000001,0.9879,0.97829999999999995,0.98009999999999997,0.97829999999999995,0.98009999999999997,1.0495000000000001,0.85650000000000004,1.2094,1.0214000000000001,1.0438000000000001,0.98409999999999997,1.0592999999999999,1.0763,1.0125999999999999,1.1153,1.0629999999999999,1.0697000000000001,1.0468999999999999,208.374177,{"$f":"HD9","v":208.374177},2.6909999999999998,2.4180602006688963,6.5069999999999997,128.75,346.46625,8.82,7.18,8.86,6.9,10.02,7.29,10.08,9.32,7.8,10.459999999999999,400.19833333333332,2407.0605384615383,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-03-04",0.97330000000000005,0.98199999999999998,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.97329999999999994,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,0.95469999999999999,0.95469999999999999,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,0.94569999999999999,1.038,1.0346,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,0.97330000000000005,0.98199999999999998,1.0214000000000001,1.0214000000000001,1.0214000000000001,0,1.1152,1.1384000000000001,1.0214000000000001,1.0214000000000001,1.0214000000000001,1.0224,1.0923,1.0150999999999999,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.97329999999999994,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,0.95469999999999999,0.95469999999999999,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,0.94569999999999999,1.038,1.0346,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,208.64102199999999,208.64102199999999,2.6779999999999999,2.4182225541448843,6.476,127.58,341.65924000000001,9.3699999999999992,7.61,9.19,7.33,10.389999999999999,7.72,10.29,9.5299999999999994,7.8,10.67,394.36500000000007,2374.0686153846154,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-04-04",0.97330000000000005,0.98199999999999998,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.97329999999999994,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,0.95469999999999999,0.95469999999999999,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,0.94569999999999999,1.038,1.0346,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,0.97199999999999998,0.98570000000000002,1.026,1.026,1.026,0,1.1153999999999999,1.1389,1.026,1.026,1.026,1.0269999999999999,1.0944,1.0150999999999999,1.18,0.95120000000000005,0.99729999999999996,0.99539999999999995,1.0345,0.95120000000000005,0.95120000000000005,0.95120000000000005,0.97329999999999994,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,3.5750000000000002,0.95120000000000005,0.95120000000000005,1.0407999999999999,1.0508999999999999,1.0398000000000001,1.0350999999999999,1.0224,1.0083,1.0099,1.0365,1.0305,1.0315000000000001,1.0452999999999999,0.98019999999999996,1.0395000000000001,1.0636000000000001,1.0106999999999999,0.84399999999999997,0.84399999999999997,0.94650000000000001,1.0374000000000001,1.0365,1.1357999999999999,1.0011000000000001,1.0236000000000001,1.0294000000000001,1.0190999999999999,1.0242,1.0297000000000001,1.0123,1.0130999999999999,1.0123,1.0130999999999999,1.0046999999999999,1.0150999999999999,1.0065999999999999,1.0011000000000001,0.99880000000000002,1.0062,0.99529999999999996,1.0069999999999999,0.99529999999999996,1.0069999999999999,1.0132000000000001,0.99880000000000002,1.0022,0.98260000000000003,0.97840000000000005,0.98519999999999996,0.98009999999999997,0.98209999999999997,0.98009999999999997,0.98209999999999997,1.0572999999999999,0.84909999999999997,1.2182999999999999,1.0135000000000001,1.032,0.97860000000000003,1.0470999999999999,1.0843,1.0045999999999999,1.0868,1.069,1.0766,1.0546,209.909211,209.909211,2.6680000000000001,2.4392803598200898,6.508,125.89,335.87452000000002,9.3699999999999992,7.77,9.43,7.57,10.569999999999999,7.96,10.29,9.5299999999999994,7.8,10.67,388.90333333333336,2350.0695769230765,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-05-01",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.18,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0369999999999999,1.048,1.0364,1.0318000000000001,1.0187999999999999,1.0038,1.0055000000000001,1.0327,1.0266999999999999,1.0281,1.0424,0.97430000000000005,1.0362,1.0608,1.0059,0.83550000000000002,0.83550000000000002,0.9415,1.032,0.83550000000000002,1,0.99739999999999995,1.0210999999999999,1.0247999999999999,1.0166999999999999,1.022,1.0278,1.0094000000000001,1.0102,1.0094000000000001,1.0102,1.0016,1.0125,1.0035000000000001,0.99790000000000001,0.99539999999999995,1.0026999999999999,0.99199999999999999,1.0041,0.99199999999999999,1.0041,1.0103,0.99480000000000002,0.99839999999999995,0.97940000000000005,0.97509999999999997,0.98009999999999997,0.9768,0.97889999999999999,0.9768,0.97889999999999999,1.0572999999999999,0.84050000000000002,1.2182999999999999,1.0048999999999999,1.0216000000000001,0.97060000000000002,1.0373000000000001,1.0843,0.99570000000000003,1.0704,1.0678000000000001,1.0760000000000001,1.0546,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0150999999999999,1.18,1,1.0013000000000001,0.99980000000000002,1.0042,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0369999999999999,1.048,1.0364,1.0318000000000001,1.0187999999999999,1.0038,1.0055000000000001,1.0327,1.0266999999999999,1.0281,1.0424,0.97430000000000005,1.0362,1.0608,1.0059,0.83550000000000002,0.83550000000000002,0.9415,1.032,0.83550000000000002,1,0.99739999999999995,1.0210999999999999,1.0247999999999999,1.0166999999999999,1.022,1.0278,1.0094000000000001,1.0102,1.0094000000000001,1.0102,1.0016,1.0125,1.0035000000000001,0.99790000000000001,0.99539999999999995,1.0026999999999999,0.99199999999999999,1.0041,0.99199999999999999,1.0041,1.0103,0.99480000000000002,0.99839999999999995,0.97940000000000005,0.97509999999999997,0.98009999999999997,0.9768,0.97889999999999999,0.9768,0.97889999999999999,1.0572999999999999,0.84050000000000002,1.2182999999999999,1.0048999999999999,1.0216000000000001,0.97060000000000002,1.0373000000000001,1.0843,0.99570000000000003,1.0704,1.0678000000000001,1.0760000000000001,1.0546,209.909211,209.909211,2.641,2.4392275653161684,6.4420000000000002,125.89,332.47548999999998,9.3699999999999992,7.77,9.43,7.57,10.569999999999999,7.96,10.229999999999999,9.5299999999999994,7.8,10.67,384.8458333333333,2315.7311153846149,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-05-04",0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,0.99939999999999996,1.0004999999999999,1.0003,1.0081,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,0.99939999999999996,1.0004999999999999,1.0003,1.0081,0.99529999999999996,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,210.15797499999999,209.909211,2.641,2.4392275653161684,6.4420000000000002,124.16,327.90656000000001,9.4499999999999993,7.49,9.26,7.43,10.459999999999999,7.8199999999999994,10.389999999999999,9.69,8.0500000000000007,10.83,384.8458333333333,2315.7311153846149,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-06-04",0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,0.99939999999999996,1.0004999999999999,1.0003,1.0081,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,1.0115000000000001,1.0127999999999999,1.0006999999999999,1.0006999999999999,1.0006999999999999,1.0006999999999999,1.0273000000000001,1.014,1.0006999999999999,1.0006999999999999,1.0017,1.0015000000000001,1.0088999999999999,0.99529999999999996,1.18,1.0157,1.0073000000000001,1.0081,1.0992,1.0157,1.0157,1.0157,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0157,1.0157,1.0390999999999999,1.05,1.0387999999999999,1.0343,1.0230999999999999,1.0104,1.012,1.0349999999999999,1.0303,1.0308999999999999,1.0447,0.98329999999999995,1.0387,1.0619000000000001,1.0085999999999999,0.85729999999999995,0.85729999999999995,0.95340000000000003,1.0374000000000001,0.85729999999999995,1,0.99790000000000001,1.0204,1.0265,1.0166999999999999,1.0213000000000001,1.0270999999999999,1.0091000000000001,1.0098,1.0091000000000001,1.0098,1.0022,1.0129999999999999,1.0041,0.99929999999999997,0.99680000000000002,1.0062,0.99590000000000001,1.0064,0.99590000000000001,1.0064,1.0134000000000001,0.99980000000000002,1.0028999999999999,0.98580000000000001,0.98199999999999998,0.98670000000000002,0.98350000000000004,0.98529999999999995,0.98350000000000004,0.98529999999999995,1.0549999999999999,0.86250000000000004,1.2197,1.0199,1.0347,0.99070000000000003,1.0484,1.0819000000000001,1.0123,1.0807,1.0687,1.0752999999999999,1.0523,209.45281900000001,210.15797499999999,2.71,2.4468634686346866,6.6310000000000002,121.6,329.536,9.4499999999999993,6.81,8.6999999999999993,6.9,9.8999999999999986,7.1999999999999993,10.389999999999999,9.69,8.0500000000000007,10.83,380.25916666666666,2267.3877692307688,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-07-04",0.99260000000000004,0.98699999999999999,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,1.0002,1.0123,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,0.99529999999999996,1.18,1.0011000000000001,0.99939999999999996,1.0002,1.0847,1.0011000000000001,1.0011000000000001,1.0011000000000001,0.99259999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0011000000000001,1.0011000000000001,1.0336000000000001,1.0457000000000001,1.0338000000000001,1.0293000000000001,1.0176000000000001,1.0038,1.0056,1.0294000000000001,1.0247999999999999,1.0256000000000001,1.0403,0.97499999999999998,1.0338000000000001,1.0577000000000001,1.0016,0.84499999999999997,0.84499999999999997,0.94579999999999997,1.0302,0.84499999999999997,1,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,209.308784,209.45281900000001,2.6709999999999998,2.4919505803070012,6.6559999999999997,118.81,317.34150999999997,8.8699999999999992,6.17,7.96,6.25,9.16,6.56,10.229999999999999,9.5299999999999994,7.78,10.67,376.47333333333336,2222.3572307692298,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-08-04",0.99260000000000004,0.98699999999999999,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1015999999999999,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,0.98619999999999997,0.99619999999999997,0.98819999999999997,0.98819999999999997,0.98819999999999997,0.98819999999999997,0.99580000000000002,1.0044,0.98819999999999997,0.98819999999999997,0.98899999999999999,0.9889,0.99460000000000004,0.99919999999999998,1.18,0.98540000000000005,0.98719999999999997,0.98799999999999999,1.0663,0.98540000000000005,0.98540000000000005,0.98540000000000005,0.99259999999999993,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.98540000000000005,0.98540000000000005,1.022,1.0347999999999999,1.0225,1.0181,1.0063,0.99199999999999999,0.99390000000000001,1.0177,1.0134000000000001,1.0143,1.0293000000000001,0.96240000000000003,1.0226,1.0467,0.98939999999999995,0.83169999999999999,0.83169999999999999,0.93420000000000003,1.0177,0.83169999999999999,1.1015999999999999,0.98009999999999997,1.0054000000000001,1.0069999999999999,1.0017,1.0066999999999999,1.0133000000000001,0.99299999999999999,0.99390000000000001,0.99299999999999999,0.99390000000000001,0.98560000000000003,0.99780000000000002,0.98760000000000003,0.9829,0.97989999999999999,0.98919999999999997,0.97960000000000003,0.99070000000000003,0.97960000000000003,0.99070000000000003,0.99780000000000002,0.98209999999999997,0.98550000000000004,0.97019999999999995,0.96599999999999997,0.96660000000000001,0.9677,0.96960000000000002,0.9677,0.96960000000000002,1.0454000000000001,0.8367,1.2148000000000001,0.99199999999999999,1.0024,0.96489999999999998,1.0174000000000001,1.0721000000000001,0.98399999999999999,1.034,1.0566,1.0643,1.0427999999999999,207.550522,209.308784,2.629,2.491821985545835,6.5510000000000002,115.96,304.85883999999999,9.1199999999999992,6.31,8.1,6.05,9.11,6.4399999999999995,10.229999999999999,9.5299999999999994,7.78,10.73,370.31000000000012,2172.0851153846152,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-09-04",0.99260000000000004,0.98699999999999999,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0.99259999999999993,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9899,0.9899,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1015999999999999,0.97750000000000004,1.0044999999999999,1.0032000000000001,1.0008999999999999,1.006,1.0132000000000001,0.99150000000000005,0.99250000000000005,0.99150000000000005,0.99250000000000005,0.9839,0.997,0.9859,0.98140000000000005,0.97799999999999998,0.98729999999999996,0.97829999999999995,0.98970000000000002,0.97829999999999995,0.98970000000000002,0.99680000000000002,0.97989999999999999,0.98329999999999995,0.96940000000000004,0.96499999999999997,0.96279999999999999,0.96679999999999999,0.96889999999999998,0.96679999999999999,0.96889999999999998,1.0479000000000001,0.83069999999999999,1.2045999999999999,0.9849,0.99219999999999997,0.9597,1.0075000000000001,1.0746,0.9768,1.0136000000000001,1.0580000000000001,1.0663,1.0452999999999999,0.98129999999999995,0.99060000000000004,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,0.99909999999999999,1.18,0.97829999999999995,0.98470000000000002,0.98550000000000004,1.0508999999999999,0.97829999999999995,0.97829999999999995,0.97829999999999995,0.99259999999999993,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.97829999999999995,0.97829999999999995,1.0193000000000001,1.0335000000000001,1.0205,1.0163,1.0043,0.98899999999999999,0.99099999999999999,1.0148999999999999,1.0111000000000001,1.0123,1.028,0.9577,1.0207999999999999,1.0452999999999999,0.98519999999999996,0.82569999999999999,0.82569999999999999,0.93169999999999997,1.0128999999999999,0.82569999999999999,1.1015999999999999,0.97750000000000004,1.0044999999999999,1.0032000000000001,1.0008999999999999,1.006,1.0132000000000001,0.99150000000000005,0.99250000000000005,0.99150000000000005,0.99250000000000005,0.9839,0.997,0.9859,0.98140000000000005,0.97799999999999998,0.98729999999999996,0.97829999999999995,0.98970000000000002,0.97829999999999995,0.98970000000000002,0.99680000000000002,0.97989999999999999,0.98329999999999995,0.96940000000000004,0.96499999999999997,0.96279999999999999,0.96679999999999999,0.96889999999999998,0.96679999999999999,0.96889999999999998,1.0479000000000001,0.83069999999999999,1.2045999999999999,0.9849,0.99219999999999997,0.9597,1.0075000000000001,1.0746,0.9768,1.0136000000000001,1.0580000000000001,1.0663,1.0452999999999999,208.04809,207.550522,2.61,2.4919540229885055,6.5039999999999996,113.45,296.10449999999997,9.44,6.87,8.7899999999999991,6.5,9.7999999999999989,6.89,10.389999999999999,9.69,7.81,10.89,362.63749999999999,2110.2591538461538,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-10-04",0.9788,0.9869,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0.9788,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9738,0.9738,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,0.9788,0.9869,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99919999999999998,1.0185999999999999,0.99170000000000003,0.99170000000000003,0.99329999999999996,0.99299999999999999,1.0044999999999999,0.99760000000000004,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0.9788,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9738,0.9738,1.0189999999999999,1.0345,1.0207999999999999,1.0168999999999999,1.0045999999999999,0.98829999999999996,0.99050000000000005,1.0145999999999999,1.0111000000000001,1.0125999999999999,1.0288999999999999,0.95550000000000002,1.0213000000000001,1.0461,0.9839,0.82189999999999996,0.82189999999999996,0.93120000000000003,1.0106999999999999,0.82189999999999996,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,208.88333900000001,208.04809,2.5979999999999999,2.4919168591224019,6.4740000000000002,110.97,288.30005999999997,9.4499999999999993,6.89,9.17,6.73,10.18,7.12,10.389999999999999,9.69,7.81,10.89,356.79333333333335,2067.2101153846156,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-11-01",0.9788,0.9869,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0.97879999999999989,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9738,0.9738,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,0.9788,0.9869,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99919999999999998,1.0185999999999999,0.99170000000000003,0.99170000000000003,0.99329999999999996,0.99299999999999999,1.0044999999999999,0.99760000000000004,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0.97879999999999989,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0.97240000000000004,0.9738,0.9738,1.0189999999999999,1.0345,1.0207999999999999,1.0168999999999999,1.0045999999999999,0.98829999999999996,0.99050000000000005,1.0145999999999999,1.0111000000000001,1.0125999999999999,1.0288999999999999,0.95550000000000002,1.0213000000000001,1.0461,0.9839,0.82189999999999996,0.82189999999999996,0.93120000000000003,1.0106999999999999,0.82189999999999996,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,208.88333900000001,208.04809,2.5979999999999999,2.4919168591224019,6.4740000000000002,110.97,288.30005999999997,9.4499999999999993,6.89,9.17,6.73,10.18,7.12,10.389999999999999,9.69,7.81,10.89,356.79333333333335,2067.2101153846156,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-11-04",0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,1,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97720000000000007,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.97150000000000003,0.97150000000000003,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,0.99139999999999995,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97720000000000007,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.97150000000000003,0.97150000000000003,1.0178,1.0338000000000001,1.0198,1.0158,1.0036,0.98719999999999997,0.98950000000000005,1.0132000000000001,1.01,1.0114000000000001,1.0282,0.95389999999999997,1.0203,1.0455000000000001,0.98170000000000002,0.82,0.82,0.93020000000000003,1.0095000000000001,0.82,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,208.93420599999999,{"$f":"HD19","v":208.88333900000001},2.5920000000000001,2.4918981481481479,6.4589999999999996,108.13,280.27296000000001,9.44,6.46,8.9700000000000006,6.43,9.98,6.8199999999999994,10.389999999999999,9.69,7.54,10.89,355.86250000000001,2039.2735769230769,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2012-12-04",0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,0.98160000000000003,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97720000000000007,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.97150000000000003,0.97150000000000003,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,0.97289999999999999,0.9778,0.9889,0.9889,0.9889,0.9889,0.97130000000000005,1.0184,0.9889,0.9889,0.99070000000000003,0.99029999999999996,1.0032000000000001,0.98160000000000003,1.18,0.96660000000000001,0.97970000000000002,0.98040000000000005,1.0289999999999999,0.96660000000000001,0.96660000000000001,0.96660000000000001,0.97289999999999999,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.96660000000000001,0.96660000000000001,1.0150999999999999,1.0313000000000001,1.0170999999999999,1.0128999999999999,1.0007999999999999,0.98460000000000003,0.9869,1.0105,1.0073000000000001,1.0085999999999999,1.0256000000000001,0.95109999999999995,1.0176000000000001,1.0432999999999999,0.97829999999999995,0.81589999999999996,0.81589999999999996,0.92679999999999996,1.0078,0.81589999999999996,1.1667000000000001,0.97309999999999997,1.0024,1,0.99880000000000002,1.0042,1.0121,0.98829999999999996,0.98939999999999995,0.98829999999999996,0.98939999999999995,0.98040000000000005,0.99470000000000003,0.98250000000000004,0.97799999999999998,0.97430000000000005,0.98460000000000003,0.97560000000000002,0.98729999999999996,0.97560000000000002,0.98729999999999996,0.99509999999999998,0.97689999999999999,0.98060000000000003,0.96709999999999996,0.96250000000000002,0.95850000000000002,0.96430000000000005,0.96650000000000003,0.96430000000000005,0.96650000000000003,1.05,0.82079999999999997,1.2125999999999999,0.97560000000000002,0.98050000000000004,0.95079999999999998,0.998,1.0768,0.96709999999999996,0.99739999999999995,1.0586,1.0677000000000001,1.0474000000000001,208.463032,208.93420599999999,2.5790000000000002,2.4918,6.4260000000000002,106.15,273.76100000000002,9.44,6.34,8.6199999999999992,6.16,9.629999999999999,6.55,10.389999999999999,9.69,7.54,10.89,358.5916666666667,2025.2735769230769,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2013-01-04",0.97719999999999996,0.98360000000000003,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,0.99260000000000004,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97720000000000007,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.97150000000000003,0.97150000000000003,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1667000000000001,0.9698,0.99990000000000001,0.997,0.99619999999999997,1.0017,1.0098,0.98550000000000004,0.98660000000000003,0.98550000000000004,0.98660000000000003,0.97729999999999995,0.9919,0.97940000000000005,0.9748,0.97099999999999997,0.98129999999999995,0.97199999999999998,0.98419999999999996,0.97199999999999998,0.98419999999999996,0.99209999999999998,0.97319999999999995,0.97699999999999998,0.96309999999999996,0.95830000000000004,0.95420000000000005,0.96020000000000005,0.96250000000000002,0.96020000000000005,0.96250000000000002,1.0488,0.81189999999999996,1.2099,0.96819999999999995,0.97299999999999998,0.94230000000000003,0.99170000000000003,1.0754999999999999,0.95920000000000005,0.99029999999999996,1.0563,1.0659000000000001,1.0461,0.96460000000000001,0.95220000000000005,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,0.99260000000000004,1.18,0.95609999999999995,0.97370000000000001,0.97450000000000003,1.0226999999999999,0.95609999999999995,0.95609999999999995,0.95609999999999995,0.96460000000000001,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0.98619999999999997,0.95609999999999995,0.95609999999999995,1.0117,1.0284,1.0138,1.0095000000000001,0.997,0.98029999999999995,0.98260000000000003,1.0069999999999999,1.0037,1.0049999999999999,1.0224,0.94579999999999997,1.0143,1.0405,0.97399999999999998,0.80700000000000005,0.80700000000000005,0.92100000000000004,1.0039,0.80700000000000005,1.1667000000000001,0.9698,0.99990000000000001,0.997,0.99619999999999997,1.0017,1.0098,0.98550000000000004,0.98660000000000003,0.98550000000000004,0.98660000000000003,0.97729999999999995,0.9919,0.97940000000000005,0.9748,0.97099999999999997,0.98129999999999995,0.97199999999999998,0.98419999999999996,0.97199999999999998,0.98419999999999996,0.99209999999999998,0.97319999999999995,0.97699999999999998,0.96309999999999996,0.95830000000000004,0.95420000000000005,0.96020000000000005,0.96250000000000002,0.96020000000000005,0.96250000000000002,1.0488,0.81189999999999996,1.2099,0.96819999999999995,0.97299999999999998,0.94230000000000003,0.99170000000000003,1.0754999999999999,0.95920000000000005,0.99029999999999996,1.0563,1.0659000000000001,1.0461,208.22171800000001,208.463032,2.5510000000000002,2.4460999999999999,6.24,104.54,266.68200000000002,8.8699999999999992,6.29,8.4499999999999993,6.16,9.4599999999999991,6.55,10.45,9.75,7.38,10.98,359.13000000000005,2011.6678076923074,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0,0]
["2013-02-04",0.97050000000000003,0.99119999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.97050000000000003,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0.88970000000000005,0.96630000000000005,0.96630000000000005,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1399999999999999,0.96550000000000002,0.99419999999999997,0.99380000000000002,0.99080000000000001,0.99590000000000001,1.0037,0.98029999999999995,0.98129999999999995,0.98029999999999995,0.98129999999999995,0.97270000000000001,0.9869,0.97489999999999999,0.97060000000000002,0.96689999999999998,0.97819999999999996,0.96889999999999998,0.98019999999999996,0.96889999999999998,0.98019999999999996,0.98839999999999995,0.97109999999999996,0.97460000000000002,0.96109999999999995,0.95660000000000001,0.9536,0.95840000000000003,0.96050000000000002,0.95840000000000003,0.96050000000000002,1.0406,0.82050000000000001,1.2084999999999999,0.97299999999999998,0.97809999999999997,0.94889999999999997,0.99570000000000003,1.0671999999999999,0.96489999999999998,0.99850000000000005,1.0501,1.0586,1.038,0.97050000000000003,0.99119999999999997,0.98140000000000005,0.98140000000000005,0.98140000000000005,0.98140000000000005,0.95489999999999997,1.0257000000000001,0.98140000000000005,0.98140000000000005,0.98409999999999997,0.98360000000000003,1.0028999999999999,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.97050000000000003,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0.88970000000000005,0.96630000000000005,0.96630000000000005,1.0087999999999999,1.0245,1.0106999999999999,1.0062,0.99480000000000002,0.97970000000000002,0.9819,1.0043,1.0013000000000001,1.0021,1.0187999999999999,0.94750000000000001,1.0111000000000001,1.0364,0.97230000000000005,0.81559999999999999,0.81559999999999999,0.92259999999999998,1.0039,0.81559999999999999,1.1399999999999999,0.96550000000000002,0.99419999999999997,0.99380000000000002,0.99080000000000001,0.99590000000000001,1.0037,0.98029999999999995,0.98129999999999995,0.98029999999999995,0.98129999999999995,0.97270000000000001,0.9869,0.97489999999999999,0.97060000000000002,0.96689999999999998,0.97819999999999996,0.96889999999999998,0.98019999999999996,0.96889999999999998,0.98019999999999996,0.98839999999999995,0.97109999999999996,0.97460000000000002,0.96109999999999995,0.95660000000000001,0.9536,0.95840000000000003,0.96050000000000002,0.95840000000000003,0.96050000000000002,1.0406,0.82050000000000001,1.2084999999999999,0.97299999999999998,0.97809999999999997,0.94889999999999997,0.99570000000000003,1.0671999999999999,0.96489999999999998,0.99850000000000005,1.0501,1.0586,1.038,206.60590300000001,208.22171800000001,2.5779999999999998,2.5316999999999998,6.5270000000000001,103.21,266.07499999999999,8.8800000000000008,6.39,8.48,6.24,9.49,6.63,10.45,9.75,7.38,10.98,360.55333333333334,2017.1585192307689,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0.96630000000000005,0.96630000000000005]
["2013-03-04",0.97050000000000003,0.99119999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.97050000000000003,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0.88970000000000005,0.96630000000000005,0.96630000000000005,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,0.94199999999999995,1.0326,0.83550000000000002,1.1399999999999999,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,0.97330000000000005,0.99539999999999995,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.9597,1.0336000000000001,0.98250000000000004,0.98250000000000004,0.98580000000000001,0.98519999999999996,1.0082,1.0204,1.18,0.96960000000000002,0.97729999999999995,0.97799999999999998,1.0242,0.96960000000000002,0.96960000000000002,0.96960000000000002,0.97330000000000005,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0.88970000000000005,0.96960000000000002,0.96960000000000002,1.0099,1.0257000000000001,1.0118,1.0073000000000001,0.99609999999999999,0.98129999999999995,0.98350000000000004,1.0054000000000001,1.0025999999999999,1.0032000000000001,1.02,0.94930000000000003,1.0122,1.0375000000000001,0.97330000000000005,0.81840000000000002,0.81840000000000002,0.92459999999999998,1.0055000000000001,0.81840000000000002,1.1399999999999999,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,206.762562,206.60590300000001,2.5870000000000002,2.5316999999999998,6.55,102.37,264.83100000000002,9.59,6.72,9.02,6.49,10.029999999999999,6.88,10.54,9.84,7.42,11.07,360.65916666666664,2010.4179038461536,0,0,1.0469999999999998E-2,1.7885999999999999E-2,2.0843999999999998E-2,2.2380000000000001E-2,1.9289999999999998E-2,8.4599999999999996E-4,4.3080000000000002E-3,7.4399999999999996E-3,4.3080000000000002E-3,7.4399999999999996E-3,0.96630000000000005,0.96960000000000002]