{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Condiciones","Resumen","Factores","Historico","PCSPT","PCSST","CPSEE","ALUMINIO-COBRE-TC-IPM","TA_VAD","ALUMINIO","COMBUSTIBLES","COBRE","TIPO DE CAMBIO","IPM","PBARRA","PNG","FEPMMT","BBDD","Cálculo_Aluminio","Calculo_Cobre","Calculo_IPM","Calculo_Tipo_de_Cambio","Hoja1"],"not_rendered":{"charts":4,"images":43,"macros":1,"external_links":0,"defined_names":28,"comments":3,"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","2014-05-04"]

{"sheet":"Resumen","index":1,"n_rows":137,"n_cols":15,"rows_kept":137,"cut":false,"hidden":false,"merged":[[111,6,111,7],[112,6,112,7],[106,6,106,8],[105,6,105,8],[7,2,7,3],[107,6,107,7],[108,6,108,7],[109,6,109,7],[110,6,110,7]]}
["RESUMEN DEL REAJUSTE TARIFARIO"]
[null,null,null,"Factor que motiva reajuste tarifario"]
[{"$f":"CONCATENATE(\"Reajuste al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Reajuste al 04/mayo/2014"}]
["Actividad",null,"Límite","Límite","Límite",null,"Factor"]
["Regulada",null,"Inferior","Superior","Tarifario +/-",null,"aplicable",null,null,null,null,null,"Menor al límite -","Mayor al límite +","Actualiza"]
["Generación SEIN",null,{"$f":"MIN(Factores!$D$8:$D$10)","v":0},{"$f":"MAX(Factores!$D$8:$D$10)","v":9.9999999999988987E-5},0.05,null,{"$f":"IF(OR(O6,O9,O10),\"Ft\",\"Ft-1\")","v":"Ft-1"},null,null,null,null,null,{"$f":"OR(C6<-E6,D6<-E6)","v":false},{"$f":"OR(C6>E6,D6>E6)","v":false},{"$f":"OR(M6,N6)","v":false}]
["Generación Aislada",null,{"$f":"MIN(Factores!$D$12:$D$21)","v":-1.8100000000000005E-2},{"$f":"MAX(Factores!$D$12:$D$21)","v":4.9999999999994493E-4},1.4999999999999999E-2,null,{"$f":"IF(O7,\"Ft\",\"Ft-1\")","v":"Ft"},null,null,null,null,null,true,false,true]
["Precio a Nivel Generación",null,{"$f":"+Factores!D23","v":0},null,0.01,null,{"$f":"IF(OR(M8,N8),\"Ft\",\"Ft-1\")","v":"Ft-1"},null,null,null,null,null,false,false,{"$f":"OR(M8,N8)","v":false}]
["Transmisión Principal",null,{"$f":"MIN(Factores!$D$28:$D$49)","v":-1.5399999999999969E-2},{"$f":"MAX(Factores!$D$28:$D$49)","v":1.9999999999997797E-4},0.05,null,{"$f":"IF(OR(O6,O9,O10),\"Ft\",\"Ft-1\")","v":"Ft-1"},null,null,null,null,null,false,false,false]
["Transmisión Secundaria",null,{"$f":"MIN(Factores!$D$90:$D$106)","v":-4.5871559633028358E-3},{"$f":"MAX(Factores!$D$90:$D$106)","v":1.3642564802183177E-3},0.05,null,{"$f":"IF(OR(O6,O9,O10),\"Ft\",\"Ft-1\")","v":"Ft-1"},null,null,null,null,null,false,false,false]
["Distribución",null,{"$f":"MIN(Factores!$D$113:$D$149)","v":-1.0648596321393144E-3},{"$f":"MAX(Factores!$D$113:$D$149)","v":6.851326221002374E-4},1.4999999999999999E-2,null,{"$f":"IF(OR(O8,O9,O10,O11),\"Ft\",\"Ft-1\")","v":"Ft-1"},null,null,null,null,null,{"$f":"OR(C11<-E11,D11<-E11)","v":false},false,{"$f":"OR(M11,N11)","v":false}]
["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,{"$f":"IF(OR(AND(MONTH(D16)=5,DAY(D16)=4),AND(MONTH(D16)=11,DAY(D16)=4)),DATE(YEAR(D16),MONTH(D16),DAY(D16)-3),IF(OR(AND(MONTH(D16)=5,DAY(D16)=1),AND(MONTH(D16)=11,DAY(D16)=1)),DATE(YEAR(D16),MONTH(D16)-1,DAY(D16)+3),DATE(YEAR(D16),MONTH(D16)-1,DAY(D16))))","v":"2014-05-01"},{"$f":"+Historico!P5","v":"2014-05-04"},"Variación",null,null,null,null,null,null,{"$f":"MID(Historico!A6,17,100)","v":"TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD)"}]
["IPM",{"$f":"+BBDD!IZ8","v":260},{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B17,FALSE)","v":212.75022689124867},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+D17/C17-1","v":5.891479787154541E-4}]
["TC (S/./US$)",{"$f":"1+B17","v":261},{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B18,FALSE)","v":2.8090000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+D18/C18-1","v":0}]
["PGN (US$/MMBtu)",262,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B19,FALSE)","v":2.7905000000000002},{"$f":"COMBUSTIBLES!$F$14","v":2.7860999999999998},{"$f":"+D19/C19-1","v":-1.5767783551335901E-3}]
["FOBCB (US$/tn)",263,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B20,FALSE)","v":93.53},{"$f":"+COMBUSTIBLES!E14","v":93.03},{"$f":"+D20/C20-1","v":-5.3458783278093058E-3}]
["Diesel+ISC (S/./gl) - Callao (SEIN)",264,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B21,FALSE)","v":10.11},{"$f":"COMBUSTIBLES!K6","v":10.02},-8.9020771513352859E-3]
["Residual+ISC (S/./gl.) - Callao (SEIN)",265,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B22,FALSE)","v":6.88},{"$f":"COMBUSTIBLES!L6","v":6.83},-7.2674418604651292E-3]
["Diesel+ISC (S/./gl) - Callao (Aislados)",266,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B23,FALSE)","v":10.489999999999998},{"$f":"COMBUSTIBLES!K7","v":10.45},-3.8131553860819567E-3]
["Diesel (S/./gl) - Iquitos (Aislados)",267,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B24,FALSE)","v":9.7899999999999991},{"$f":"COMBUSTIBLES!K8","v":9.77},-2.0429009193053682E-3]
["Residual (S/./gl.) - Iquitos (Aislados)",268,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B25,FALSE)","v":7.68},{"$f":"COMBUSTIBLES!L8","v":7.68},0]
["Diesel+ISC (S/./gl) - Cusco (Aislados)",269,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B26,FALSE)","v":11.06},{"$f":"COMBUSTIBLES!K10","v":11.04},-1.8083182640146189E-3]
["IPCu (ctv.US$/lb)",270,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B27,FALSE)","v":325.98750000000001},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":322.22666666666663},-1.1536740928205447E-2]
["IPAl (US$/tn)",271,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B28,FALSE)","v":1789.4662884615389},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":1773.3595576923074},-9.0008573355572219E-3]
["IPM Pre Pago",272,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B29,FALSE)","v":211.94234337134583},{"$f":"'ALUMINIO-COBRE-TC-IPM'!H8","v":212.75022689124867},3.8118079995337339E-3]
["PGN (S/./MMBtu)",273,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B30,FALSE)","v":7.8390000000000004},{"$f":"+COMBUSTIBLES!I14","v":7.8259999999999996},-1.6583747927032544E-3]
["FOBCB (S/./tn)",274,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B31,FALSE)","v":262.726},{"$f":"COMBUSTIBLES!H14","v":261.32100000000003},-5.3477767712368784E-3]
["TA Cobre",275,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B32,FALSE)","v":0},{"$f":"Factores!DC98","v":0},{"$f":"+D32-C32","v":0}]
["TA Aluminio",276,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B33,FALSE)","v":0},{"$f":"Factores!DC99","v":0},0]
["TA Prod. Import. - Sector 1",277,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B34,FALSE)","v":0},{"$f":"+Factores!AU125","v":0},0]
["TA Prod. Import. - Sector 2",278,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B35,FALSE)","v":0},{"$f":"+Factores!AU126","v":0},0]
["TA Prod. Import. - Sector 3",279,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B36,FALSE)","v":0},{"$f":"+Factores!AU127","v":0},0]
["TA Prod. Import. - Sector 4",280,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B37,FALSE)","v":0},{"$f":"+Factores!AU128","v":0},0]
["TA Prod. Import. - Sector 5",281,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B38,FALSE)","v":0},{"$f":"+Factores!AU129","v":0},0]
["TA Prod. Import. - Sector Especial",282,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B39,FALSE)","v":0},{"$f":"+Factores!AU131","v":0},0]
["TA Prod. Import. - SER 100% Estado Prepago",283,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B40,FALSE)","v":0},{"$f":"+Factores!AU132","v":0},0]
["TA Prod. Import. - SER 100% Estado Convencional",284,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B41,FALSE)","v":0},{"$f":"+Factores!AU133","v":0},0]
["TA Prod. Import. - SER 100% Privado Prepago",285,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B42,FALSE)","v":0},{"$f":"+Factores!AU134","v":0},0]
["TA Prod. Import. - SER 100% Privado Convencional",286,{"$f":"VLOOKUP(C$16,BBDD!$8:$1048576,$B43,FALSE)","v":0},{"$f":"+Factores!AU135","v":0},0]
[]
["Por actividad"]
["Precio en Barra-SEIN (Res. 057-2012-OS/CD)"]
["Variable",null,{"$f":"$C$16","v":"2014-05-01"},{"$f":"$D$16","v":"2014-05-04"},"Variación",null,null,null,null,null,null,{"$f":"CONCATENATE(\"PEAJES SECUNDARIOS \",MID(Historico!A89,50,100))","v":"PEAJES SECUNDARIOS 36, 137 y 160-2013-OS/CD)"}]
["IPM",null,{"$f":"C17","v":212.75022689124867},{"$f":"D17","v":212.87556825739293},{"$f":"+D48/C48-1","v":5.891479787154541E-4}]
["TC (S/./US$)",null,{"$f":"C18","v":2.8090000000000002},{"$f":"D18","v":2.8090000000000002},0]
["PGN (S/./MMBtu)",null,{"$f":"C30","v":7.8390000000000004},{"$f":"D30","v":7.8259999999999996},-1.6583747927032544E-3]
["FOBCB (US$/tn)",null,{"$f":"C20","v":93.53},93.03,-5.3458783278093058E-3]
["Diesel+ISC (S/./gl) - Callao (SEIN)",null,10.11,10.02,-8.9020771513352859E-3]
["Residual+ISC (S/./gl.) - Callao (SEIN)",null,6.88,6.83,-7.2674418604651292E-3]
[]
["Precio en Barra-Aislados (Res. 057-2012-OS/CD) - Addendum 4"]
["Variable",null,{"$f":"C16","v":"2014-05-01"},"2014-05-04","Variación"]
["IPM",null,212.75022689124867,212.87556825739293,{"$f":"+D57/C57-1","v":5.891479787154541E-4}]
["TC (S/./US$)",null,2.8090000000000002,2.8090000000000002,{"$f":"+D58/C58-1","v":0}]
["PGN (S/./MMBtu)",null,{"$f":"C30","v":7.8390000000000004},{"$f":"D30","v":7.8259999999999996},{"$f":"+D59/C59-1","v":-1.6583747927032544E-3}]
["FOBCB (US$/tn)",null,{"$f":"C20","v":93.53},{"$f":"D20","v":93.03},-5.3458783278093058E-3]
["Diesel+ISC (S/./gl) - Callao (Aislados)",null,{"$f":"C23","v":10.489999999999998},10.45,-3.8131553860819567E-3]
["Diesel+ISC (S/./gl) - Iquitos (Aislados)",null,9.7899999999999991,9.77,-2.0429009193053682E-3]
["Residual+ISC (S/./gl.) - Iquitos (Aislados)",null,7.68,7.68,0]
["Diesel+ISC (S/./gl) - Cusco (Aislados)",null,11.06,11.04,-1.8083182640146189E-3]
[]
["Transmision Principal (Res. 057-2012-OS/CD)"]
["Variable",null,{"$f":"C16","v":"2014-05-01"},"2014-05-04","Variación"]
["IPM",null,212.75022689124867,212.87556825739293,{"$f":"+D68/C68-1","v":5.891479787154541E-4}]
["TC (S/./US$)",null,2.8090000000000002,2.8090000000000002,{"$f":"+D69/C69-1","v":0}]
["IPCu (ctv.US$/lb)",null,{"$f":"C27","v":325.98750000000001},{"$f":"D27","v":322.22666666666663},{"$f":"+D70/C70-1","v":-1.1536740928205447E-2}]
["IPAl (US$/tn)",null,{"$f":"C28","v":1789.4662884615389},{"$f":"D28","v":1773.3595576923074},{"$f":"+D71/C71-1","v":-9.0008573355572219E-3}]
[]
["Transmision Secundaria (Res. 184-2009-OS/CD)"]
["Variable",null,{"$f":"C16","v":"2014-05-01"},"2014-05-04","Variación"]
["IPM",null,212.75022689124867,212.87556825739293,{"$f":"+D75/C75-1","v":5.891479787154541E-4}]
["TC (S/./US$)",null,2.8090000000000002,2.8090000000000002,{"$f":"+D76/C76-1","v":0}]
["IPCu (ctv.US$/lb)",null,{"$f":"C27","v":325.98750000000001},{"$f":"D27","v":322.22666666666663},{"$f":"+D77/C77-1","v":-1.1536740928205447E-2}]
["IPAl (US$/tn)",null,{"$f":"C28","v":1789.4662884615389},{"$f":"D28","v":1773.3595576923074},{"$f":"+D78/C78-1","v":-9.0008573355572219E-3}]
[]
["Distribución (Res. 181-2009-OS/CD)",null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"VAD Y CARGOS FIJOS\", MID(Historico!A111,39,100))","v":"VAD Y CARGOS FIJOS (Res. N° 203-2013-OS/CD)"}]
["Variable",null,{"$f":"C16","v":"2014-05-01"},{"$f":"D16","v":"2014-05-04"},"Variación"]
["IPM",null,{"$f":"+C75","v":212.75022689124867},212.87556825739293,{"$f":"+D82/C82-1","v":5.891479787154541E-4}]
["IPM Pre Pago",null,{"$f":"C29","v":211.94234337134583},{"$f":"D29","v":212.75022689124867},{"$f":"E29","v":3.8118079995337339E-3}]
["TC (S/./US$)",null,{"$f":"+C76","v":2.8090000000000002},2.8090000000000002,{"$f":"+D84/C84-1","v":0}]
["IPCu (ctv.US$/lb)",null,{"$f":"C27","v":325.98750000000001},322.22666666666663,{"$f":"+D85/C85-1","v":-1.1536740928205447E-2}]
["IPAl (US$/tn)",null,{"$f":"C28","v":1789.4662884615389},1773.3595576923074,{"$f":"+D86/C86-1","v":-9.0008573355572219E-3}]
["TA Cobre",null,{"$f":"C32","v":0},0,{"$f":"+D87-C87","v":0}]
["TA Aluminio",null,{"$f":"C33","v":0},0,0]
[]
["Tasa Arancelaria - Productos Importados (TABBT) (Res. 181-2009-OS/CD)"]
["Variable",null,{"$f":"C16","v":"2014-05-01"},{"$f":"D16","v":"2014-05-04"},"Diferencia"]
["TA Prod. Import. - Sector 1",null,{"$f":"C34","v":0},0,{"$f":"+D34-C34","v":0}]
["TA Prod. Import. - Sector 2",null,{"$f":"C35","v":0},0,0,null,null,null,null,null,null,{"$f":"CONCATENATE(\"PRECIOS A NIVEL DE GENERACIÓN\",MID(Historico!A23,7,100))","v":"PRECIOS A NIVEL DE GENERACIÓN (Res. 085-2014-OS/CD)"}]
["TA Prod. Import. - Sector 3",null,{"$f":"C36","v":0},0,0]
["TA Prod. Import. - Sector 4",null,{"$f":"C37","v":0},0,0]
["TA Prod. Import. - Sector 5",null,{"$f":"C38","v":0},0,0]
["TA Prod. Import. - Sector Especial",null,{"$f":"C39","v":0},0,0]
["TA Prod. Import. - SER 100% Estado Prepago",null,{"$f":"C40","v":0},0,0]
["TA Prod. Import. - SER 100% Estado Convencional",null,{"$f":"C41","v":0},0,0]
["TA Prod. Import. - SER 100% Privado Prepago",null,{"$f":"C42","v":0},0,0]
["TA Prod. Import. - SER 100% Privado Convencional",null,{"$f":"C43","v":0},0,0]
[]
["IMPACTO DEL PRECIO DE LOS COMBUSTIBLES"]
["Variación respecto al último ajuste"]
[]
[null,null,null,{"$f":"C16","v":"2014-05-01"},null,null,{"$f":"+Historico!P5","v":"2014-05-04"}]
[null,null,null,"Precio + ISC",null,null,"Precio + ISC",null,null,null,"Var. %"]
["Sistema",null,"Punto de venta","Diesel    (S/./gl)","Residual    (S/./gl)",null,"Diesel    \n(S/./gl)",null,"Residual    (S/./gl)",null,"Diesel    (S/./gl)","Residual    (S/./gl)"]
["SEIN",null,"Lima (Callao)",{"$f":"C21","v":10.11},{"$f":"C22","v":6.88},null,{"$f":"D21","v":10.02},null,{"$f":"D22","v":6.83},null,{"$f":"+G109/D109-1","v":-8.9020771513352859E-3},{"$f":"+I109/E109-1","v":-7.2674418604651292E-3}]
["Electronorte",null,"Callao",{"$f":"C23","v":10.489999999999998},null,null,{"$f":"D23","v":10.45},null,null,null,{"$f":"+G110/D110-1","v":-3.8131553860819567E-3}]
["Electro Oriente",null,"Iquitos",{"$f":"C24","v":9.7899999999999991},{"$f":"C25","v":7.68},null,{"$f":"D24","v":9.77},null,{"$f":"D25","v":7.68},null,{"$f":"+G111/D111-1","v":-2.0429009193053682E-3},{"$f":"+I111/E111-1","v":0}]
["Hidrandina, Seal",null,"Callao",{"$f":"C23","v":10.489999999999998},null,null,{"$f":"D23","v":10.45},null,null,null,{"$f":"+G112/D112-1","v":-3.8131553860819567E-3}]
["Electro Sur Este",null,"Cusco",{"$f":"C26","v":11.06},null,null,{"$f":"D26","v":11.04},null,null,null,{"$f":"+G113/D113-1","v":-1.8083182640146189E-3}]
[]
["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."]
[]
[{"$f":"MID(Historico!A6,17,100)","v":"TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD)"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"VAD Y CARGOS FIJOS\", MID(Historico!A111,38,100))","v":"VAD Y CARGOS FIJOSS (Res. N° 203-2013-OS/CD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"VAD Y CARGOS FIJOS\", MID(Historico!A111,38,100))","v":"VAD Y CARGOS FIJOSS (Res. N° 203-2013-OS/CD)"}]

{"sheet":"Factores","index":2,"n_rows":176,"n_cols":116,"rows_kept":176,"cut":false,"hidden":false,"merged":[[89,36,103,38],[131,70,132,70],[133,70,134,70],[143,70,144,70],[145,70,146,70],[119,36,120,36],[121,36,122,36],[131,36,132,36],[133,36,134,36],[143,36,144,36],[89,70,103,72],[104,70,105,70],[104,71,105,71],[119,70,120,70],[121,70,122,70],[104,36,105,36],[104,37,105,37],[104,14,105,14],[104,15,105,15],[145,36,146,36],[145,14,146,14],[131,25,132,25],[133,25,134,25],[143,25,144,25],[145,25,146,25],[119,14,120,14],[121,14,122,14],[89,14,103,16],[133,14,134,14],[143,14,144,14],[131,14,132,14],[89,25,103,27],[104,25,105,25],[104,26,105,26],[119,25,120,25],[121,25,122,25]]}
["Factores de Actualización Tarifaria",null,null,null,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"]
[{"$f":"+CONCATENATE(\"Reajuste al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Reajuste al 04/mayo/2014"}]
[]
[null,"Ft-1","Ft",null,null,"Aplicable"]
["Descripción",{"$f":"+Historico!O5","v":"2014-05-01"},{"$f":"+Historico!P5","v":"2014-05-04"},"Variación (%)",null,{"$f":"+Historico!P5","v":"2014-05-04"},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,"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"]
[{"$f":"Historico!A6","v":"A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD)"},{"$f":"+Historico!O6","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$6=\"Ft-1\",B6,C6)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B6,C6))","v":""},null,null,null,null,null,null,null,null,"Generación (Pondedadores)",null,null,null,"FTC","FPM",null,null,null,null,null,"Generación (Componentes)",null,null,null,"FTC","FPM",null,null,null,null,null,null,null,null,null,"TC","IPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCo","IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente","IPM","TC (S/./US$)","PGN (S/./MMBtu)","FOBCB (US$/tn)"]
[{"$f":"Historico!A7","v":"1. POTENCIA (FAPPM)"},{"$f":"+Historico!O7","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$6=\"Ft-1\",B7,C7)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B7,C7))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",212.7502269,2.8090000000000002,7.8261000000000003,93.53]
[{"$f":"Historico!A8","v":"Sistema Eléctrico Interconectado Nacional (SEIN)"},{"$f":"+Historico!O8","v":1},{"$f":"+ROUND(S8*AD8+T8*AE8,4)","v":1.0001},{"$f":"+C8/B8-1","v":9.9999999999988987E-5},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(Resumen!$G$6=\"Ft-1\",B8,C8)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B8,C8)))","v":1},{"$f":"+IF(F8=B8,1,0)","v":1},null,null,null,null,null,null,null,"SEIN (Potencia)",null,null,null,0.77449999999999997,0.22550000000000001,"FD2SEIN","FR6SEIN","FPGN","FCB",null,"SEIN (Potencia)",null,null,null,{"$f":"AO8/BW8","v":1},{"$f":"AP8/BX8","v":1.000589147937557},"FD2","FR6","FPGN","FCB",null,"SEIN (Potencia)",null,null,null,{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},"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,{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},"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",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+COMBUSTIBLES!I14","v":7.8259999999999996},{"$f":"+COMBUSTIBLES!E14","v":93.03}]
[{"$f":"Historico!A9","v":"2. ENERGÍA (FAPEM)"},{"$f":"+Historico!O9","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$6=\"Ft-1\",B9,C9)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B9,C9))","v":""},{"$f":"+IF(F9=B9,1,0)","v":1},null,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,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"]
[{"$f":"Historico!A10","v":"Sistema Eléctrico Interconectado Nacional (SEIN)"},{"$f":"+Historico!O10","v":1},{"$f":"ROUND(S10*AD10+T10*AE10+U10*AF10+V10*AG10+W10*AH10+X10*AI10,4)","v":1},{"$f":"+C10/B10-1","v":0},null,{"$f":"IF(AND(DAY(F5)=1,MONTH(F5)=5),C8,IF(IF(Resumen!$G$6=\"Ft-1\",B10,C10)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B10,C10)))","v":1},1,null,null,null,null,null,null,null,"SEIN (Energía)",null,null,null,0.111,0,0,0,0.88900000000000001,0,null,"SEIN (Energía)",null,null,null,{"$f":"AO10/BW10","v":1},0,{"$f":"AQ10/BY10","v":0.93996247654784237},{"$f":"AR10/BZ10","v":0.97432239657631958},{"$f":"AS10/CA10","v":0.99998722224351844},{"$f":"AT10/CB10","v":0.99465412167219081},null,"SEIN (Energía)",null,null,null,{"$f":"DC8","v":2.8090000000000002},0,{"$f":"(DF20+DH20)","v":10.02},6.83,{"$f":"DD8","v":7.8259999999999996},{"$f":"(DE8*DC8)","v":261.32127000000003},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,{"$f":"DC7","v":2.8090000000000002},0,{"$f":"(DB12+DD12)","v":10.66},{"$f":"(DC12+DE12)","v":7.01},{"$f":"DD7","v":7.8261000000000003},{"$f":"(DE7*DC7)","v":262.72577000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base de combustibles"]
[{"$f":"Historico!A11","v":"Sistemas Aislados"},null,null,null,null,{"$f":"IF(IF(Resumen!$G$6=\"Ft-1\",B11,C11)=0,\"\",IF(Resumen!$G$6=\"Ft-1\",B11,C11))","v":""},1,null,null,null,null,null,null,null,"SISTEMAS AISLADOS",null,null,null,null,null,null,null,null,null,null,"SISTEMAS AISLADOS",null,null,null,null,null,null,null,null,null,null,"SISTEMAS AISLADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SISTEMAS AISLADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sistema","Punto de venta","D2 (S/./gl)","R6 (S/./gl)","ISC_D2(S/./Galón)","ISC_R6 (S/./Galón)"]
[{"$f":"Historico!A12","v":"Adinelsa"},{"$f":"+Historico!O12","v":1},{"$f":"ROUND(S12*AD12+T12*AE12+U12*AF12+V12*AG12+W12*AH12+X12*AI12,4)","v":1.0004999999999999},4.9999999999994493E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B12,C12)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B12,C12)))","v":1.0004999999999999},0,null,null,null,null,null,null,null,"Adinelsa",null,null,"G3",0.13739999999999999,0.86260000000000003,0,0,0,0,null,"Adinelsa",null,null,"G3",{"$f":"AO12/BW12","v":1},{"$f":"AP12/BX12","v":1.000589147937557},0,0,0,0,null,"Adinelsa",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adinelsa",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEIN","Lima (Callao)",9.65,6.62,1.01,0.39]
[{"$f":"Historico!A13","v":"Chavimochic"},{"$f":"+Historico!O13","v":1},1.0004999999999999,4.9999999999994493E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B13,C13)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B13,C13)))","v":1.0004999999999999},0,null,null,null,null,null,null,null,"Chavimochic",null,null,"G3",0.13739999999999999,0.86260000000000003,0,0,0,0,null,"Chavimochic",null,null,"G3",1,1.000589147937557,0,0,0,0,null,"Chavimochic",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chavimochic",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G1 - Electronorte","Callao",9.5399999999999991,null,1.2]
[{"$f":"Historico!A14","v":"Edelnor"},{"$f":"+Historico!O14","v":1},1.0004999999999999,{"$f":"+C14/B14-1","v":4.9999999999994493E-4},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B14,C14)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B14,C14)))","v":1.0004999999999999},0,null,null,null,null,null,null,null,"Edelnor",null,null,"G3",0.13739999999999999,0.86260000000000003,0,0,0,0,null,"Edelnor",null,null,"G3",1,1.000589147937557,0,0,0,0,null,"Edelnor",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edelnor",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G2 - Electro Oriente","Iquitos",9.7899999999999991,7.68,0,0]
[{"$f":"Historico!A15","v":"Eilhicha"},{"$f":"+Historico!O15","v":1},1.0004999999999999,4.9999999999994493E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B15,C15)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B15,C15)))","v":1.0004999999999999},0,null,null,null,null,null,null,null,"Eilhicha",null,null,"G3",0.13739999999999999,0.86260000000000003,0,0,0,0,null,"Eilhicha",null,null,"G3",1,1.000589147937557,0,0,0,0,null,"Eilhicha",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eilhicha",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G3 - Hidrandina, Seal","Callao",9.5399999999999991,null,1.2]
[{"$f":"Historico!A16","v":"Electro Oriente"},{"$f":"+Historico!O16","v":1},{"$f":"ROUND(S16*AD16+T16*AE16+U16*AF16+V16*AG16+W16*AH16+X16*AI16,4)","v":0.99990000000000001},{"$f":"+C16/B16-1","v":-9.9999999999988987E-5},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B16,C16)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B16,C16)))","v":0.99990000000000001},0,null,null,null,null,null,null,null,"Electro Oriente",null,null,"G2",0.1113,0.12740000000000001,8.5400000000000004E-2,0.67589999999999995,0,0,null,"Electro Oriente",null,null,"G2",1,{"$f":"AP16/BX16","v":1.000589147937557},{"$f":"AQ16/BY16","v":0.99795709908069463},{"$f":"AR16/BZ16","v":1},0,0,null,"Electro Oriente",null,null,"G2",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},{"$f":"(DF22+DH22)","v":9.77},{"$f":"(DG22+DI22)","v":7.68},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",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},{"$f":"(DB14+DD14)","v":9.7899999999999991},{"$f":"(DC14+DE14)","v":7.68},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",10.050000000000001,null,1.01]
[{"$f":"Historico!A17","v":"Electro Sur Este"},{"$f":"+Historico!O17","v":1},0.99839999999999995,-1.6000000000000458E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B17,C17)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B17,C17)))","v":0.99839999999999995},0,null,null,null,null,null,null,null,"Electro Sur Este",null,null,"G4",0.01,7.2400000000000006E-2,0.91759999999999997,0,0,0,null,"Electro Sur Este",null,null,"G4",1,{"$f":"AP17/BX17","v":1.000589147937557},{"$f":"AQ17/BY17","v":0.99819168173598538},0,0,0,null,"Electro Sur Este",null,null,"G4",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},{"$f":"(DF24+DH24)","v":11.04},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",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},{"$f":"(DB16+DD16)","v":11.06},0,0,0]
[{"$f":"Historico!A18","v":"Electro Ucayali"},{"$f":"+Historico!O18","v":1},1.0004999999999999,4.9999999999994493E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B18,C18)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B18,C18)))","v":1.0004999999999999},0,null,null,null,null,null,null,null,"Electro Ucayali",null,null,"G3",0.13739999999999999,0.86260000000000003,0,0,0,0,null,"Electro Ucayali",null,null,"G3",1,1.000589147937557,0,0,0,0,null,"Electro Ucayali",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro Ucayali",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales de Combustibles",null,"PPVn - Lista Petroperú",null,"Precios de referencia OSINERGMIN",null,"Los Menores",null,"ISC"]
[{"$f":"Historico!A19","v":"Electronorte"},{"$f":"+Historico!O19","v":1},{"$f":"ROUND(S19*AD19+T19*AE19+U19*AF19+V19*AG19+W19*AH19+X19*AI19,4)","v":0.99199999999999999},{"$f":"+C19/B19-1","v":-8.0000000000000071E-3},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B19,C19)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B19,C19)))","v":0.99199999999999999},0,null,null,null,null,null,null,null,"Electronorte",null,null,"G1",9.7799999999999998E-2,0.5917,0.3105,0,0,0,null,"Electronorte",null,null,"G1",{"$f":"AO19/BW20","v":1},1.000589147937557,{"$f":"AQ19/BY20","v":0.97299813780260713},0,0,0,null,"Electronorte",null,null,"G1",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},{"$f":"(DF21+DH21)","v":10.45},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",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},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)"]
[{"$f":"Historico!A20","v":"Hidrandina"},{"$f":"+Historico!O20","v":1},{"$f":"ROUND(S20*AD20+T20*AE20+U20*AF20+V20*AG20+W20*AH20+X20*AI20,4)","v":0.9819},{"$f":"+C20/B20-1","v":-1.8100000000000005E-2},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B20,C20)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B20,C20)))","v":0.9819},0,null,null,null,null,null,null,null,"Hidrandina",null,null,"G3",5.0900000000000001E-2,0.27189999999999998,0.67720000000000002,0,0,0,null,"Hidrandina",null,null,"G3",1,1.000589147937557,{"$f":"AQ20/BY21","v":0.97299813780260713},0,0,0,null,"Hidrandina",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},{"$f":"(DF23+DH23)","v":10.45},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electronorte",null,null,"G1",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},{"$f":"(DB13+DD13)","v":10.739999999999998},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)",{"$f":"+COMBUSTIBLES!C6","v":9.5},{"$f":"+COMBUSTIBLES!D6","v":6.72},{"$f":"+COMBUSTIBLES!E6","v":9.01},{"$f":"+COMBUSTIBLES!F6","v":6.44},{"$f":"+COMBUSTIBLES!G6","v":9.01},{"$f":"+COMBUSTIBLES!H6","v":6.44},{"$f":"+COMBUSTIBLES!I6","v":1.01},{"$f":"+COMBUSTIBLES!J6","v":0.39}]
[{"$f":"Historico!A21","v":"Seal"},{"$f":"+Historico!O21","v":1},{"$f":"ROUND(S21*AD21+T21*AE21+U21*AF21+V21*AG21+W21*AH21+X21*AI21,4)","v":0.9849},{"$f":"+C21/B21-1","v":-1.5100000000000002E-2},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B21,C21)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B21,C21)))","v":0.9849},0,null,null,null,null,null,null,null,"Seal",null,null,"G3",6.4899999999999999E-2,0.36709999999999998,0.56799999999999995,0,0,0,null,"Seal",null,null,"G3",1,1.000589147937557,0.97299813780260713,0,0,0,null,"Seal",null,null,"G3",{"$f":"DC8","v":2.8090000000000002},{"$f":"DB8","v":212.87556825739293},{"$f":"(DF23+DH23)","v":10.45},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",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},{"$f":"(DB15+DD15)","v":10.739999999999998},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G1 - Electronorte","Callao",{"$f":"+COMBUSTIBLES!C7","v":9.25},null,null,null,{"$f":"+COMBUSTIBLES!G7","v":9.25},null,{"$f":"+COMBUSTIBLES!I7","v":1.2}]
[null,null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$7=\"Ft-1\",B22,C22)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B22,C22)))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seal",null,null,"G3",{"$f":"DC7","v":2.8090000000000002},{"$f":"DB7","v":212.7502269},{"$f":"(DB15+DD15)","v":10.739999999999998},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",{"$f":"+COMBUSTIBLES!C8","v":9.77},{"$f":"+COMBUSTIBLES!D8","v":7.68},null,null,{"$f":"+COMBUSTIBLES!G8","v":9.77},{"$f":"+COMBUSTIBLES!H8","v":7.68}]
[{"$f":"Historico!A23","v":"FA_PNG (Res. 085-2014-OS/CD)"},{"$f":"+Historico!O23","v":1},1,{"$f":"IF(OR(MONTH(C5)=2,MONTH(C5)=5,MONTH(C5)=8,MONTH(C5)=11),C23/1-1,C23/B23-1)","v":0},null,{"$f":"IF(AND(OR(MONTH(C5)=2,MONTH(C5)=5,MONTH(C5)=8,MONTH(C5)=11),Resumen!$G$8=\"Ft-1\"),1,IF(Resumen!$G$8=\"Ft-1\",B23,C23))","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G3 - Hidrandina, Seal","Callao",{"$f":"+COMBUSTIBLES!C9","v":9.25},null,null,null,{"$f":"+COMBUSTIBLES!G9","v":9.25},null,{"$f":"+COMBUSTIBLES!I9","v":1.2}]
[{"$f":"Historico!A24","v":"FIGV (Res.182-2009-OS/CD)"},{"$f":"+Historico!O24","v":1.18},{"$f":"B24","v":1.18},{"$f":"+C24/B24-1","v":0},null,{"$f":"C24","v":1.18},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G4 - Electro Sur Este","Cusco",{"$f":"+COMBUSTIBLES!C10","v":10.029999999999999},null,null,null,{"$f":"+COMBUSTIBLES!G10","v":10.029999999999999},null,{"$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(Resumen!$G$7=\"Ft-1\",B25,C25)=0,\"\",IF(Resumen!$G$7=\"Ft-1\",B25,C25)))","v":""},1]
[{"$f":"Historico!A26","v":"B.1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. 053, 066, 077, 135, 160-2013-OS/CD, 067-2014-OS/CD)"},{"$f":"+Historico!O26","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B26,C26)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B26,C26)))","v":""},1,null,null,null,null,null,null,null,"T.Principal (Ponderadores)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,"T.Principal (Componentes)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,"T.Principal (V.actuales)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T.Principal (V.Resolución)",null,null,null,"FTCtp","FPMtp","FPALtp","FPCUtp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Transmision Principal (Parte 2)"]
["Sistema Principal de Transmisión",null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B27,C27)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B27,C27)))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente","IPM","TC (S/./US$)","Pcu (ctv. US$/lb)","Pal "]
[{"$f":"Historico!A28","v":"SPT de REP"},{"$f":"+Historico!O28","v":1},{"$f":"IF(N28=\"*\",0,ROUND(S28*AD28+T28*AE28+U28*AF28+V28*AG28+AH28,4))","v":1},{"$f":"IF(ISERR(C28/B28-1),0,C28/B28-1)","v":0},null,{"$f":"IF(N28=\"**\",C28,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B28,C28)=0,0,IF(Resumen!$G$9=\"Ft-1\",B28,C28))))","v":1},1,null,null,null,null,null,null,null," SPT de REP  ",null,null,null,1,0,0,0,null,null,null," SPT de REP  ",null,null,null,{"$f":"AO28/BW28","v":1},0,0,0,0,null,null," SPT de REP  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de REP  ",null,null,null,{"$f":"DC28","v":2.8090000000000002},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",212.7502269,2.8090000000000002,359.32799999999997,2010.4179999999999]
[{"$f":"Historico!A29","v":"SPT de San Gabán"},{"$f":"+Historico!O29","v":1},1.0002,1.9999999999997797E-4,null,{"$f":"IF(N29=\"**\",C29,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B29,C29)=0,0,IF(Resumen!$G$9=\"Ft-1\",B29,C29))))","v":1},1,null,null,null,null,null,null,null," SPT de San Gabán  ",null,null,null,0.4773,0.52129999999999999,0,1.4E-3,null,null,null," SPT de San Gabán  ",null,null,null,{"$f":"AO29/BW29","v":1},1.000589147937557,0,{"$f":"AR29/BZ29","v":0.89674800368094509},0,null,null," SPT de San Gabán  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},{"$f":"DB29","v":212.87556825739293},0,{"$f":"DD29","v":322.22666666666663},null,null,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,{"$f":"DC28","v":2.8090000000000002},{"$f":"DB28","v":212.7502269},0,{"$f":"DD28","v":359.32799999999997},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":322.22666666666663},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":1773.3595576923074}]
[{"$f":"Historico!A30","v":"SPT de Antamina"},{"$f":"+Historico!O30","v":1},0.99970000000000003,-2.9999999999996696E-4,null,{"$f":"IF(N30=\"**\",C30,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B30,C30)=0,0,IF(Resumen!$G$9=\"Ft-1\",B30,C30))))","v":1},1,null,null,null,null,null,null,null," SPT de Antamina  ",null,null,null,0.52569999999999995,0.46889999999999998,0,5.4000000000000003E-3,null,null,null," SPT de Antamina  ",null,null,null,1,1.000589147937557,0,0.89674800368094509,0,null,null," SPT de Antamina  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},{"$f":"DB29","v":212.87556825739293},0,{"$f":"DD29","v":322.22666666666663},null,null,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,{"$f":"DC28","v":2.8090000000000002},{"$f":"DB28","v":212.7502269},0,{"$f":"DD28","v":359.32799999999997},0]
[{"$f":"Historico!A31","v":"SPT de Eteselva"},{"$f":"+Historico!O31","v":1},0.98460000000000003,-1.5399999999999969E-2,null,{"$f":"IF(N31=\"**\",C31,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B31,C31)=0,0,IF(Resumen!$G$9=\"Ft-1\",B31,C31))))","v":1},1,null,null,null,null,null,null,null," SPT de Eteselva  ",null,null,null,0.4975,0.36909999999999998,0.12620000000000001,7.1999999999999998E-3,null,null,null," SPT de Eteselva  ",null,null,null,1,1.000589147937557,{"$f":"AQ31/BY31","v":0.88208499809109719},0.89674800368094509,0,null,null," SPT de Eteselva  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},{"$f":"DB29","v":212.87556825739293},{"$f":"DE29","v":1773.3595576923074},{"$f":"DD29","v":322.22666666666663},null,null,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,{"$f":"DC28","v":2.8090000000000002},{"$f":"DB28","v":212.7502269},{"$f":"DE28","v":2010.4179999999999},{"$f":"DD28","v":359.32799999999997},0]
[{"$f":"Historico!A32","v":"SPT de Redesur"},{"$f":"+Historico!O32","v":1},{"$f":"IF(N32=\"*\",0,ROUND(S32*AD32+T32*AE32+U32*AF32+V32*AG32+AH32,4))","v":1},0,null,{"$f":"IF(N32=\"**\",C32,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B32,C32)=0,0,IF(Resumen!$G$9=\"Ft-1\",B32,C32))))","v":1},1,null,null,null,null,null,null,null," SPT de Redesur  ",null,null,null,1,0,0,0,null,null,null," SPT de Redesur  ",null,null,null,1,0,0,0,0,null,null," SPT de Redesur  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A33","v":"SPT de Transmantaro"},{"$f":"+Historico!O33","v":1},1,0,null,{"$f":"IF(N33=\"**\",C33,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B33,C33)=0,0,IF(Resumen!$G$9=\"Ft-1\",B33,C33))))","v":1},1,null,null,null,null,null,null,null," SPT de Transmantaro  ",null,null,null,1,0,0,0,null,null,null," SPT de Transmantaro  ",null,null,null,1,0,0,0,0,null,null," SPT de Transmantaro  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A34","v":"SPT de ISA"},{"$f":"+Historico!O34","v":1},1,0,null,{"$f":"IF(N34=\"**\",C34,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B34,C34)=0,0,IF(Resumen!$G$9=\"Ft-1\",B34,C34))))","v":1},1,null,null,null,null,null,null,null," SPT de ISA  ",null,null,null,1,0,0,0,null,null,null," SPT de ISA  ",null,null,null,{"$f":"AO34/BW34","v":1},0,0,0,0,null,null," SPT de ISA  ",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SPT de ISA  ",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Ampliación N° 1 del SPT de ISA",{"$f":"+Historico!O35","v":1},{"$f":"IF(N35=\"*\",0,ROUND(S35*AD35+T35*AE35+U35*AF35+V35*AG35+AH35,4))","v":1},{"$f":"IF(ISERR(C35/B35-1),0,C35/B35-1)","v":0},null,{"$f":"IF(N35=\"**\",C35,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B35,C35)=0,0,IF(Resumen!$G$9=\"Ft-1\",B35,C35))))","v":1},1,null,null,null,null,null,null,null,"Ampliación N° 1 del SPT de ISA",null,null,null,1,0,0,0,null,null,null,"Ampliación N° 1 del SPT de ISA",null,null,null,1,0,0,0,0,null,null,"Ampliación N° 1 del SPT de ISA",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"Ampliación N° 1 del SPT de ISA",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Ampliación N° 2 del SPT de ISA (2)",{"$f":"+Historico!O36","v":0},{"$f":"IF(N36=\"*\",0,ROUND(S36*AD36+T36*AE36+U36*AF36+V36*AG36+AH36,4))","v":0},{"$f":"IF(ISERR(C36/B36-1),0,C36/B36-1)","v":0},null,{"$f":"IF(N36=\"**\",C36,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B36,C36)=0,0,IF(Resumen!$G$9=\"Ft-1\",B36,C36))))","v":0},1,null,null,null,null,null,null,"*","Ampliación N° 2 del SPT de ISA (2)",null,null,null,1,0,0,0,null,null,null,"Ampliación N° 2 del SPT de ISA (2)",null,null,null,{"$f":"AO36/BW36","v":1},0,0,0,0,null,null,"Ampliación N° 2 del SPT de ISA (2)",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ampliación N° 2 del SPT de ISA (2)",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A37","v":"Cargo por Garantía (SGT)"},{"$f":"+Historico!O37","v":""},null,null,null,{"$f":"IF(N37=\"**\",C37,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B37,C37)=0,0,IF(Resumen!$G$9=\"Ft-1\",B37,C37))))","v":""},1,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)"]
[{"$f":"Historico!A38","v":"Línea Chilca -Zapallal (Tramos 1 y 2)"},{"$f":"+Historico!O38","v":1},{"$f":"ROUND(S38*AD38+T38*AE38+U38*AF38+V38*AG38+AH38,4)","v":1},0,null,{"$f":"IF(N38=\"**\",C38,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B38,C38)=0,0,IF(Resumen!$G$9=\"Ft-1\",B38,C38))))","v":1},1,null,null,null,null,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,1,0,0,0,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"AO38/BW38","v":1},0,0,0,0,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Línea Chilca -Zapallal (Tramos 1 y 2)",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A39","v":"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca "},"",null,null,null,{"$f":"IF(N37=\"**\",C39,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B39,C39)=0,0,IF(Resumen!$G$9=\"Ft-1\",B39,C39))))","v":""},1,null,null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca "]
[{"$f":"Historico!A40","v":"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1"},{"$f":"+Historico!O40","v":1},{"$f":"ROUND(S40*AD40+T40*AE40+U40*AF40+V40*AG40+AH40,4)","v":1},0,null,{"$f":"IF(N40=\"**\",C40,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B40,C40)=0,0,IF(Resumen!$G$9=\"Ft-1\",B40,C40))))","v":1},1,null,null,null,null,null,null,null,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",null,null,null,1,0,0,0,null,null,null,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",null,null,null,1,0,0,0,0,null,null,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A41","v":"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2"},{"$f":"+Historico!O41","v":1},1,0,null,{"$f":"IF(N41=\"**\",C41,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B41,C41)=0,0,IF(Resumen!$G$9=\"Ft-1\",B41,C41))))","v":1},1,null,null,null,null,null,null,null,"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",null,null,null,1,0,0,0,null,null,null,"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",null,null,null,1,0,0,0,0,null,null,"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A42","v":"Ampliación de la Subestación Cajamarca 220 kV – SVC"},{"$f":"+Historico!O42","v":1},1,0,null,{"$f":"IF(N42=\"**\",C42,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B42,C42)=0,0,IF(Resumen!$G$9=\"Ft-1\",B42,C42))))","v":1},1,null,null,null,null,null,null,null,"Ampliación de la Subestación Cajamarca 220 kV – SVC",null,null,null,1,0,0,0,null,null,null,"Ampliación de la Subestación Cajamarca 220 kV – SVC",null,null,null,1,0,0,0,0,null,null,"Ampliación de la Subestación Cajamarca 220 kV – SVC",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"Ampliación de la Subestación Cajamarca 220 kV – SVC",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A43","v":"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3"},{"$f":"+Historico!O43","v":1},1,0,null,{"$f":"IF(N43=\"**\",C43,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B43,C43)=0,0,IF(Resumen!$G$9=\"Ft-1\",B43,C43))))","v":1},1,null,null,null,null,null,null,null,"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",null,null,null,1,0,0,0,null,null,null,"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",null,null,null,1,0,0,0,0,null,null,"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A44","v":"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4"},{"$f":"+Historico!O44","v":1},1,0,null,{"$f":"IF(N44=\"**\",C44,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B44,C44)=0,0,IF(Resumen!$G$9=\"Ft-1\",B44,C44))))","v":1},1,null,null,null,null,null,null,null,"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,1,0,0,0,null,null,null,"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,{"$f":"AO44/BW44","v":1},0,0,0,0,null,null,"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Línea Talara-Piura 220 kV (2do circuito)",{"$f":"+Historico!O45","v":1},{"$f":"IF(N45=\"*\",0,ROUND(S45*AD45+T45*AE45+U45*AF45+V45*AG45+AH45,4))","v":1},{"$f":"IF(ISERR(C45/B45-1),0,C45/B45-1)","v":0},null,{"$f":"IF(N45=\"**\",C45,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B45,C45)=0,0,IF(Resumen!$G$9=\"Ft-1\",B45,C45))))","v":1},1,null,null,null,null,null,null,null,"Línea Talara-Piura 220 kV (2do circuito)",null,null,null,1,0,0,0,null,null,null,"Línea Talara-Piura 220 kV (2do circuito)",null,null,null,1,0,0,0,0,null,null,"Línea Talara-Piura 220 kV (2do circuito)",null,null,null,{"$f":"DC29","v":2.8090000000000002},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 Talara-Piura 220 kV (2do circuito)",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A46","v":"Línea Zapallal – Trujillo 500 kV"},{"$f":"+Historico!O46","v":1},{"$f":"ROUND(S46*AD46+T46*AE46+U46*AF46+V46*AG46+AH46,4)","v":1},{"$f":"IF(ISERR(C46/B46-1),0,C46/B46-1)","v":0},null,{"$f":"IF(N46=\"**\",C46,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B46,C46)=0,0,IF(Resumen!$G$9=\"Ft-1\",B46,C46))))","v":1},1,null,null,null,null,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,1,0,0,0,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,{"$f":"AO46/BW46","v":1},0,0,0,0,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,{"$f":"DC29","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Línea Zapallal – Trujillo 500 kV",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Línea Pomacocha - Carhuamayo 220 kV",{"$f":"+Historico!O47","v":1},{"$f":"IF(N47=\"*\",0,ROUND(S47*AD47+T47*AE47+U47*AF47+V47*AG47+AH47,4))","v":1},{"$f":"IF(ISERR(C47/B47-1),0,C47/B47-1)","v":0},null,{"$f":"IF(N47=\"**\",C47,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B47,C47)=0,0,IF(Resumen!$G$9=\"Ft-1\",B47,C47))))","v":1},1,null,null,null,null,null,null,null,"Línea Pomacocha - Carhuamayo 220 kV",null,null,null,1,0,0,0,null,null,null,"Línea Pomacocha - Carhuamayo 220 kV",null,null,null,1,0,0,0,0,null,null,"Línea Pomacocha - Carhuamayo 220 kV",null,null,null,{"$f":"DC29","v":2.8090000000000002},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 Pomacocha - Carhuamayo 220 kV",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Línea Socabaya - Tintaya 220 kV",{"$f":"+Historico!O48","v":0},{"$f":"IF(N48=\"*\",0,ROUND(S48*AD48+T48*AE48+U48*AF48+V48*AG48+AH48,4))","v":0},{"$f":"IF(ISERR(C48/B48-1),0,C48/B48-1)","v":0},null,{"$f":"IF(N48=\"**\",C48,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B48,C48)=0,0,IF(Resumen!$G$9=\"Ft-1\",B48,C48))))","v":0},1,null,null,null,null,null,null,"*","Línea Socabaya - Tintaya 220 kV",null,null,null,1,0,0,0,null,null,null,"Línea Socabaya - Tintaya 220 kV",null,null,null,1,0,0,0,0,null,null,"Línea Socabaya - Tintaya 220 kV",null,null,null,{"$f":"DC29","v":2.8090000000000002},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 Socabaya - Tintaya 220 kV",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["Línea Chilca - Marcona - Montalvo 500 kV",{"$f":"+Historico!O49","v":1},{"$f":"IF(N49=\"*\",0,(ROUND(S49*AD49+T49*AE49+U49*AF49+V49*AG49+AH49,4)))","v":1},0,null,{"$f":"IF(N49=\"**\",C49,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B49,C49)=0,0,IF(Resumen!$G$9=\"Ft-1\",B49,C49))))","v":1},1,null,null,null,null,null,null,null,"Línea Chilca - Marcona - Montalvo 500 kV",null,null,null,1,0,0,0,null,null,null,"Línea Chilca - Marcona - Montalvo 500 kV",null,null,null,1,0,0,0,0,null,null,"Línea Chilca - Marcona - Montalvo 500 kV",null,null,null,{"$f":"DC29","v":2.8090000000000002},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 - Marcona - Montalvo 500 kV",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolución Barra 053-2014-OS/CD"]
["SGT Linea Trujillo - Chiclayo 500 KV (1)",{"$f":"+Historico!O50","v":0},{"$f":"IF(N50=\"*\",0,(ROUND(S50*AD50+T50*AE50+U50*AF50+V50*AG50+AH50,4)))","v":0},{"$f":"IF(ISERR(C50/B50-1),0,C50/B50-1)","v":0},null,{"$f":"IF(N50=\"**\",C50,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B50,C50)=0,0,IF(Resumen!$G$9=\"Ft-1\",B50,C50))))","v":0},1,null,null,null,null,null,null,"*","SGT Linea Trujillo - Chiclayo 500 KV (1)",null,null,null,1,0,0,0,null,null,null,"SGT Linea Trujillo - Chiclayo 500 KV (1)",null,null,null,1,0,0,0,0,null,null,"SGT Linea Trujillo - Chiclayo 500 KV (1)",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"SGT Linea Trujillo - Chiclayo 500 KV (1)",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
["SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",{"$f":"+Historico!O51","v":0},{"$f":"IF(N51=\"*\",0,(ROUND(S51*AD51+T51*AE51+U51*AF51+V51*AG51+AH51,4)))","v":0},{"$f":"IF(ISERR(C51/B51-1),0,C51/B51-1)","v":0},null,{"$f":"IF(N51=\"**\",C51,IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B51,C51)=0,0,IF(Resumen!$G$9=\"Ft-1\",B51,C51))))","v":0},1,null,null,null,null,null,null,"*","SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",null,null,null,1,0,0,0,null,null,null,"SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",null,null,null,1,0,0,0,0,null,null,"SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",null,null,null,{"$f":"DC29","v":2.8090000000000002},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,"SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",null,null,null,{"$f":"DC28","v":2.8090000000000002},0,0,0,0]
[{"$f":"Historico!A52","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$8,IF(IF(Resumen!$G$9=\"Ft-1\",B52,C52)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B52,C52)))","v":""},1,null,null,null,null,null,null,"(*) Significa que aún no entran en operación comercial efectiva.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplicativo del Factor \"p\", DP/428.904",null,"DP (Último Comunicado GART)","Denominador (por Res. Barra)",null,null,"t-1"]
[{"$f":"Historico!A53","v":"No RF (No Reserva Fría)"},{"$f":"+Historico!O53","v":1},{"$f":"ROUND(F8*DB53/DC53,4)","v":1},{"$f":"+C53/B53-1","v":0},null,{"$f":"IF(C53=\"\",\"\",C53)","v":1},1,null,null,null,null,null,null,"(**) Significa que acaba de activarse por su entrada en operación comercial.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"COMBUSTIBLES!G395","v":428.904},428.904,null,null,225.54]
[{"$f":"Historico!A54","v":""},null,null,null,null,{"$f":"IF(C54=\"\",\"\",C54)","v":""},1,null,null,null,null,null,null,null,"Reserva Fría",null,null,null,null,null,null,null,null,null,null,"Reserva Fría (similar al factor \"p\")",null,null,null,null,null,null,null,"RF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (similar al factor \"p\")",null,null,null,null,null,null,null,"RF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (similar al factor \"p\")",null,"RF"]
[{"$f":"Historico!A55","v":"Reserva Fría (RF) de Talara"},{"$f":"+Historico!O55","v":1},{"$f":"IF(N55=\"*\",0,AH55)","v":1},0,null,1,1,null,null,null,null,null,null,null,"Reserva Fría (RF) de Talara",null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Talara",null,null,null,null,null,null,null,{"$f":"CA55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Talara",null,null,null,null,null,null,null,{"$f":"DB55","v":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,"Reserva Fría (RF) de Talara",null,1]
[{"$f":"Historico!A56","v":"Reserva Fría (RF) de Ilo"},{"$f":"+Historico!O56","v":1},{"$f":"IF(N56=\"*\",0,AH56)","v":1},0,null,{"$f":"IF(C56=\"\",\"\",C56)","v":1},1,null,null,null,null,null,null,null,"Reserva Fría (RF) de Ilo",null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Ilo",null,null,null,null,null,null,null,{"$f":"CA56","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Ilo",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Ilo",null,1]
["Reserva Fría (RF) de Pucallpa",{"$f":"+Historico!O57","v":0},{"$f":"IF(N57=\"*\",0,AH57)","v":0},{"$f":"IF(ISERR(C57/B57-1),0,C57/B57-1)","v":0},null,{"$f":"IF(C57=\"\",\"\",C57)","v":0},1,null,null,null,null,null,null,"*","Reserva Fría (RF) de Pucallpa",null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Pucallpa",null,null,null,null,null,null,null,{"$f":"CA57","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Pucallpa",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Pucallpa",null,1]
["Reserva Fría (RF) de Puerto Maldonado",{"$f":"+Historico!O58","v":0},{"$f":"IF(N58=\"*\",0,AH58)","v":0},{"$f":"IF(ISERR(C58/B58-1),0,C58/B58-1)","v":0},null,{"$f":"IF(C58=\"\",\"\",C58)","v":0},1,null,null,null,null,null,null,"*","Reserva Fría (RF) de Puerto Maldonado",null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Puerto Maldonado",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Puerto Maldonado",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserva Fría (RF) de Puerto Maldonado",null,1]
[{"$f":"Historico!A59","v":""},null,null,null,null,{"$f":"IF(C59=\"\",\"\",C59)","v":""},1,null,null,null,null,null,null,"(*) Significa que aún no entran en operación comercial efectiva.",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"]
[{"$f":"Historico!A60","v":"Costos Variables de Operación Adicional en Generación"},null,null,null,null,"",1,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,"l","m","n","o",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l","m","n","o","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor \"p\" establecido por Resolución",null,"p"]
[{"$f":"Historico!A61","v":"Cargo Unitario por CVOA-CMg"},{"$f":"+Historico!O61","v":1},{"$f":"ROUND(S61*AD61+T61*AE61+U61*AF61+V61*AG61+AH61,4)","v":1},{"$f":"+C61/B61-1","v":0},null,1,1,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por CVOA-CMg",null,null,null,0,0,0,0,{"$f":"CA61","v":1},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,{"$f":"DB61","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-CMg (*)",null,1]
[{"$f":"Historico!A62","v":"Cargo Unitario por CVOA-RSC"},{"$f":"+Historico!O62","v":1},{"$f":"ROUND(S62*AD62+T62*AE62+U62*AF62+V62*AG62+AH62,4)","v":1},{"$f":"IF(B62=0,0,C62/B62-1)","v":0},null,{"$f":"IF(C62=\"\",\"\",C62)","v":1},1,null,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,0,0,0,0,1,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,{"$f":"DB62","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por CVOA-RSC (*)",null,1]
[{"$f":"Historico!A63","v":"Cargo por Prima"},{"$f":"+Historico!O63","v":""},null,null,null,"",1,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo por Prima"]
[{"$f":"Historico!A64","v":"Cogeneración Paramonga"},{"$f":"+Historico!O64","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,1,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cogeneración Paramonga",null,null,null,0,0,0,0,{"$f":"DB64","v":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,"Cogeneración Paramonga",null,1]
[{"$f":"Historico!A65","v":"C.H. Santa Cruz II"},{"$f":"+Historico!O65","v":1},1,0,null,{"$f":"IF(C65=\"\",\"\",C65)","v":1},1,null,null,null,null,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,null,null,null,"C.H. Santa Cruz II",null,null,null,0,0,0,0,{"$f":"CA65","v":1},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,0,0,0,0,1,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 II",null,1]
[{"$f":"Historico!A66","v":"C.H. Santa Cruz I"},{"$f":"+Historico!O66","v":1},1,0,null,1,1,null,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,0,0,0,0,1,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]
[{"$f":"Historico!A67","v":"C.H. Poechos 2"},{"$f":"+Historico!O67","v":1},1,0,null,1,1,null,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,0,0,0,0,1,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,0,0,0,0,1,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. Poechos 2",null,1]
[{"$f":"Historico!A68","v":"C.H. Roncador"},{"$f":"+Historico!O68","v":1},1,0,null,1,1,null,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,0,0,0,0,1,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,0,0,0,0,1,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. Roncador",null,1]
[{"$f":"Historico!A69","v":"C.H. Carhuaquero IV"},{"$f":"+Historico!O69","v":1},{"$f":"ROUND(S69*AD69+T69*AE69+U69*AF69+V69*AG69+AH69,4)","v":1},0,null,1,1,null,null,null,null,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,1,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Carhuaquero IV",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Carhuaquero IV",null,1]
[{"$f":"Historico!A70","v":"C.H. Caña Brava"},{"$f":"+Historico!O70","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,1,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Caña Brava",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Caña Brava",null,1]
[{"$f":"Historico!A71","v":"C.H. La Joya"},{"$f":"+Historico!O71","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,1,null,null,"C.H. La Joya",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. La Joya",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. La Joya",null,1]
[{"$f":"Historico!A72","v":"C.T. Huaycoloro"},{"$f":"+Historico!O72","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,1,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.T. Huaycoloro",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.T. Huaycoloro",null,1]
[{"$f":"Historico!A73","v":"C. H. Purmacana"},{"$f":"+Historico!O73","v":1},1,0,null,1,{"$f":"+IF(F73=B73,1,0)","v":1},null,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,0,0,0,0,1,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,0,0,0,0,1,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. Purmacana",null,1]
[{"$f":"Historico!A74","v":"C.H. Huasahuasi I"},{"$f":"+Historico!O74","v":1},1,0,null,1,1,null,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,{"$f":"CA74","v":1},null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi I",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi I",null,1]
[{"$f":"Historico!A75","v":"C.H. Huasahuasi II"},{"$f":"+Historico!O75","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,1,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi II",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.H. Huasahuasi II",null,1]
[{"$f":"Historico!A76","v":"C.H. Nuevo Imperial"},{"$f":"+Historico!O76","v":1},{"$f":"ROUND(S76*AD76+T76*AE76+U76*AF76+V76*AG76+AH76,4)","v":1},{"$f":"IF(B76=0,0,C76/B76-1)","v":0},null,{"$f":"IF(C76=\"\",\"\",C76)","v":1},1,null,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,0,0,0,0,1,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,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]
["CS Repartición Solar 20T",{"$f":"+Historico!O77","v":1},{"$f":"ROUND(S77*AD77+T77*AE77+U77*AF77+V77*AG77+AH77,4)","v":1},0,null,1,1,null,null,null,null,null,null,null,"CS Repartición Solar 20T",null,null,null,0,0,0,0,null,null,null,"CS Repartición Solar 20T",null,null,null,0,0,0,0,{"$f":"CA77","v":1},null,null,"CS Repartición Solar 20T",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Repartición Solar 20T",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Repartición Solar 20T",null,1]
["CS Majes Solar 20T",{"$f":"+Historico!O78","v":1},{"$f":"ROUND(S78*AD78+T78*AE78+U78*AF78+V78*AG78+AH78,4)","v":1},0,null,1,1,null,null,null,null,null,null,null,"CS Majes Solar 20T",null,null,null,0,0,0,0,null,null,null,"CS Majes Solar 20T",null,null,null,0,0,0,0,1,null,null,"CS Majes Solar 20T",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Majes Solar 20T",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Majes Solar 20T",null,1]
["CS Tacna Solar 20T",{"$f":"+Historico!O79","v":1},{"$f":"ROUND(S79*AD79+T79*AE79+U79*AF79+V79*AG79+AH79,4)","v":1},0,null,1,1,null,null,null,null,null,null,null,"CS Tacna Solar 20T",null,null,null,0,0,0,0,null,null,null,"CS Tacna Solar 20T",null,null,null,0,0,0,0,1,null,null,"CS Tacna Solar 20T",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Tacna Solar 20T",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Tacna Solar 20T",null,1]
["CS Panamericana Solar 20T",{"$f":"+Historico!O80","v":1},{"$f":"ROUND(S80*AD80+T80*AE80+U80*AF80+V80*AG80+AH80,4)","v":1},0,null,1,1,null,null,null,null,null,null,null,"CS Panamericana Solar 20T",null,null,null,0,0,0,0,null,null,null,"CS Panamericana Solar 20T",null,null,null,0,0,0,0,1,null,null,"CS Panamericana Solar 20T",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Panamericana Solar 20T",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS Panamericana Solar 20T",null,1]
["C.H. Yanapampa",{"$f":"+Historico!O81","v":1},{"$f":"ROUND(S81*AD81+T81*AE81+U81*AF81+V81*AG81+AH81,4)","v":1},{"$f":"IF(B81=0,0,C81/B81-1)","v":0},null,{"$f":"IF(C81=\"\",\"\",C81)","v":1},1,null,null,null,null,null,null,null,"C.H. Yanapampa",null,null,null,0,0,0,0,null,null,null,"C.H. Yanapampa",null,null,null,0,0,0,0,{"$f":"CA81","v":1},null,null,"C.H. Yanapampa",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. Yanapampa",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. Yanapampa",null,1]
["C.H. Las Pizarras",{"$f":"+Historico!O82","v":1},{"$f":"ROUND(S82*AD82+T82*AE82+U82*AF82+V82*AG82+AH82,4)","v":1},{"$f":"IF(B82=0,0,C82/B82-1)","v":0},null,1,1,null,null,null,null,null,null,null,"C.H. Las Pizarras",null,null,null,0,0,0,0,null,null,null,"C.H. Las Pizarras",null,null,null,0,0,0,0,{"$f":"CA82","v":1},null,null,"C.H. Las Pizarras",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. Las Pizarras",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. Las Pizarras",null,1]
["C.E. Marcona",{"$f":"+Historico!O83","v":1},{"$f":"ROUND(S83*AD83+T83*AE83+U83*AF83+V83*AG83+AH83,4)","v":1},{"$f":"IF(B83=0,0,C83/B83-1)","v":0},null,1,1,null,null,null,null,null,null,null,"C.E. Marcona",null,null,null,0,0,0,0,null,null,null,"C.E. Marcona",null,null,null,0,0,0,0,{"$f":"CA83","v":1},null,null,"C.E. Marcona",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.E. Marcona",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.E. Marcona",null,1]
[{"$f":"Historico!A84","v":"Cargo Unitario por FISE"},{"$f":"+Historico!O84","v":1},{"$f":"ROUND(S84*AD84+T84*AE84+U84*AF84+V84*AG84+AH84,4)","v":1},{"$f":"IF(B84=0,0,C84/B84-1)","v":0},null,{"$f":"IF(C84=\"\",\"\",C84)","v":1},1,null,null,null,null,null,null,null,"Cargo Unitario por FISE",null,null,null,0,0,0,0,null,null,null,"Cargo Unitario por FISE",null,null,null,0,0,0,0,1,null,null,"Cargo Unitario por FISE",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por FISE",null,null,null,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por FISE",null,1]
[{"$f":"Historico!A85","v":"Cargo Unitario por Generación Adicional"},{"$f":"+Historico!O85","v":""},null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B85,C85)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B85,C85)))","v":""},1,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Generación Adicional"]
[{"$f":"Historico!A86","v":"Usuarios Regulados"},{"$f":"+Historico!O86","v":1},1,0,null,1,1,null,null,null,null,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,null,null,null,"Usuarios Regulados",null,null,null,0,0,0,0,{"$f":"CA86","v":1},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,{"$f":"DB86","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usuarios Regulados",null,1]
[{"$f":"Historico!A87","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B87,C87)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B87,C87)))","v":""},1]
[{"$f":"Historico!A88","v":""},null,null,null,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=5),$C$8,IF(IF(Resumen!$G$9=\"Ft-1\",B88,C88)=0,\"\",IF(Resumen!$G$9=\"Ft-1\",B88,C88)))","v":""},1,null,null,null,null,null,null,null,"T.Secundaria (Ponderadores)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,"T.Secundaria (Componentes)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,"T.Secundaria (V.actuales)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T.Secundaria (V.Resolución)",null,null,null,"FTCts","FPMts","FPCUts","FPALts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Transmision Secundaria (Parte 2)"]
[{"$f":"Historico!A89","v":"B.2. PEAJES SECUNDARIOS (Res. N° 054, 055, 068, 136, 137 y 160-2013-OS/CD)"},{"$f":"+Historico!O89","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B89,C89)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B89,C89))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,"a","b","c","d","PUC",null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM","TC (S/./US$) (*)","Pco (ctv. US$/lb)","Pal "]
[{"$f":"Historico!A90","v":"Área de Demanda 1"},{"$f":"+Historico!O90","v":1.0313000000000001},{"$f":"ROUND(S90*AD90+T90*AE90+U90*AF90+V90*AG90,4)","v":1.0302},{"$f":"+C90/B90-1","v":-1.0666149520024426E-3},null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B90,C90)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B90,C90))","v":1.0313000000000001},1,null,null,null,null,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,0.30959999999999999,0.58650000000000002,4.8099999999999997E-2,5.5800000000000002E-2,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"AO90/BW90","v":1.0849748937813828},{"$f":"AP90/BX90","v":1.0266717801531693},{"$f":"AQ90/BY90","v":0.8934380896610058},{"$f":"AR90/BZ90","v":0.88208504196680071},0,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Áreas de Demanda: Cuadro 4.2 FORMULAS DE ACTUALIZACION",null,null,1,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",207.34530000000001,2.589,360.6592,2010.4178999999999]
[{"$f":"Historico!A91","v":"Área de Demanda 2"},{"$f":"+Historico!O91","v":1.0287999999999999},{"$f":"ROUND(S91*AD91+T91*AE91+U91*AF91+V91*AG91,4)","v":1.0286999999999999},-9.7200622083959409E-5,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B91,C91)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B91,C91))","v":1.0287999999999999},1,null,null,null,null,null,null,null,null,null,null,2,0.26569999999999999,0.63529999999999998,7.6200000000000004E-2,2.2800000000000001E-2,null,null,null,null,null,null,2,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,2,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":322.22666666666663},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":1773.3595576923074}]
[{"$f":"Historico!A92","v":"Área de Demanda 3"},{"$f":"+Historico!O92","v":1.0266999999999999},1.0266999999999999,0,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B92,C92)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B92,C92))","v":1.0266999999999999},{"$f":"+IF(F92=B92,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,3,0.23769999999999999,0.66169999999999995,6.0199999999999997E-2,4.0399999999999998E-2,null,null,null,null,null,null,3,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,3,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,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,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A93","v":"Área de Demanda 4"},{"$f":"+Historico!O93","v":1.0262},1.0262,0,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B93,C93)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B93,C93))","v":1.0262},1,null,null,null,null,null,null,null,null,null,null,4,0.22989999999999999,0.67049999999999998,4.3499999999999997E-2,5.6099999999999997E-2,null,null,null,null,null,null,4,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,4,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A94","v":"Área de Demanda 5"},{"$f":"+Historico!O94","v":1.0268999999999999},1.0247999999999999,-2.0449897750510759E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B94,C94)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B94,C94))","v":1.0268999999999999},1,null,null,null,null,null,null,null,null,null,null,5,0.3019,0.55449999999999999,0.11459999999999999,2.9000000000000001E-2,null,null,null,null,null,null,5,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,5,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A95","v":"Área de Demanda 6"},{"$f":"+Historico!O95","v":1.0363},{"$f":"ROUND(S95*AD95+T95*AE95+U95*AF95+V95*AG95,4)","v":1.0347999999999999},-1.4474573000097246E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B95,C95)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B95,C95))","v":1.0363},1,null,null,null,null,null,null,null,null,null,null,6,0.37890000000000001,0.51749999999999996,8.6599999999999996E-2,1.7000000000000001E-2,null,null,null,null,null,null,6,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,6,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A96","v":"Área de Demanda 7"},{"$f":"+Historico!O96","v":1.0411999999999999},1.0402,-9.6043027276204729E-4,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B96,C96)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B96,C96))","v":1.0411999999999999},1,null,null,null,null,null,null,null,null,null,null,7,0.41170000000000001,0.51070000000000004,6.1199999999999997E-2,1.6400000000000001E-2,null,null,null,null,null,null,7,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,7,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A97","v":"Área de Demanda 8"},{"$f":"+Historico!O97","v":1.0290999999999999},1.0267999999999999,-2.2349625886697311E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B97,C97)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B97,C97))","v":1.0290999999999999},1,null,null,null,null,null,null,null,null,null,null,8,0.31759999999999999,0.55159999999999998,4.4499999999999998E-2,8.6300000000000002E-2,null,null,null,null,null,null,8,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,8,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A98","v":"Área de Demanda 9"},{"$f":"+Historico!O98","v":1.0356000000000001},1.0350999999999999,-4.8281189648524681E-4,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B98,C98)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B98,C98))","v":1.0356000000000001},1,null,null,null,null,null,null,null,null,null,null,9,0.33500000000000002,0.58579999999999999,3.5000000000000003E-2,4.4200000000000003E-2,null,null,null,null,null,null,9,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,9,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A99","v":"Área de Demanda 10"},{"$f":"+Historico!O99","v":1.0325},1.0327999999999999,2.9055690072632423E-4,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B99,C99)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B99,C99))","v":1.0325},1,null,null,null,null,null,null,null,null,null,null,10,0.2828,0.64410000000000001,2.2100000000000002E-2,5.0999999999999997E-2,null,null,null,null,null,null,10,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,10,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A100","v":"Área de Demanda 11"},{"$f":"+Historico!O100","v":1.01},1.0072000000000001,-2.7722772277226637E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B100,C100)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B100,C100))","v":1.01},1,null,null,null,null,null,null,null,null,null,null,11,0.15959999999999999,0.62609999999999999,0.19620000000000001,1.8100000000000002E-2,null,null,null,null,null,null,11,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,11,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A101","v":"Área de Demanda 12"},{"$f":"+Historico!O101","v":1.0481},1.0450999999999999,-2.862322297490838E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B101,C101)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B101,C101))","v":1.0481},1,null,null,null,null,null,null,null,null,null,null,12,0.52890000000000004,0.38100000000000001,5.57E-2,3.44E-2,null,null,null,null,null,null,12,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,12,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A102","v":"Área de Demanda 13"},{"$f":"+Historico!O102","v":1.0319},1.0323,3.8763446070344543E-4,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B102,C102)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B102,C102))","v":1.0319},1,null,null,null,null,null,null,null,null,null,null,13,0.27560000000000001,0.65,0.03,4.4400000000000002E-2,null,null,null,null,null,null,13,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,13,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A103","v":"Área de Demanda 14"},{"$f":"+Historico!O103","v":1.0262},1.0276000000000001,1.3642564802183177E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B103,C103)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B103,C103))","v":1.0262},1,null,null,null,null,null,null,null,null,null,null,14,0.2006,0.72009999999999996,6.3399999999999998E-2,1.5900000000000001E-2,null,null,null,null,null,null,14,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,14,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A104","v":"Área de Demanda 15"},{"$f":"+Historico!O104","v":1.0255000000000001},1.0218,-3.6079960994637172E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B104,C104)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B104,C104))","v":1.0255000000000001},1,null,null,null,null,null,null,null,null,null,null,15,0.30470000000000003,0.53869999999999996,5.9999999999999995E-4,0.156,null,null,null,null,null,null,15,1.0849748937813828,1.0266717801531693,0.8934380896610058,0.88208504196680071,0,null,null,null,null,null,15,{"$f":"DC91","v":2.8090000000000002},{"$f":"DB91","v":212.87556825739293},{"$f":"DD91","v":322.22666666666663},{"$f":"DE91","v":1773.3595576923074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"DC90","v":2.589},{"$f":"DB90","v":207.34530000000001},{"$f":"DD90","v":360.6592},{"$f":"DE90","v":2010.4178999999999}]
[{"$f":"Historico!A105","v":"Instalaciones BOOT - Redesur"},{"$f":"+Historico!O105","v":1.0900000000000001},1.085,-4.5871559633028358E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B105,C105)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B105,C105))","v":1.0900000000000001},1,null,null,null,null,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",1,0,0,0,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",{"$f":"AO105/BW105","v":1.0849748937813828},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",{"$f":"DC91","v":2.8090000000000002},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuadro 5.3.- FORMULAS DE ACTUALIZACION DE LOS SST DE ISA Y REDESUR (BOOT)","Instalac.\nBOOT","REDESUR","SST Tacna - Transf. 220/66/10 kV; 50 MVA",{"$f":"DC90","v":2.589},0,0,0]
[{"$f":"Historico!A106","v":"Instalaciones BOOT - ISA Peru"},{"$f":"+Historico!O106","v":1.0900000000000001},1.085,-4.5871559633028358E-3,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B106,C106)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B106,C106))","v":1.0900000000000001},1,null,null,null,null,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",1,0,0,0,null,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",1.0849748937813828,0,0,0,0,null,null,null,null,"ISA-PERÚ","SST  Aguaytía – Pucallpa, S.E. Aguaytía 220/60/10kV, S.E. Pucallpa 138/60/10kV, Reactor 8MVAR",{"$f":"DC91","v":2.8090000000000002},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",{"$f":"DC90","v":2.589},0,0,0]
[{"$f":"Historico!A107","v":"Peaje Unitario por Compensación"},null,null,null,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B107,C107)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B107,C107))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peaje Unitario por Compensación",null,null,null,"FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peaje Unitario por Compensación",null,"FA"]
[{"$f":"Historico!A108","v":"Resolucion del FA_Peaje Unitario de Compensación (FA_PUC)"},{"$f":"+Historico!O108","v":1.2327999999999999},{"$f":"AD108","v":1.2327999999999999},{"$f":"+C108/B108-1","v":0},null,{"$f":"C108","v":1.2327999999999999},1,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,{"$f":"DB108","v":1.2327999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA_PUC añadido en Áreas SST 6 y 7)",null,1.2327999999999999]
[{"$f":"Historico!A109","v":""},null,null,null,null,{"$f":"IF(IF(Resumen!$G$10=\"Ft-1\",B109,C109)=0,\"\",IF(Resumen!$G$10=\"Ft-1\",B109,C109))","v":""},1]
[{"$f":"Historico!A110","v":""},null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B110,C110)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B110,C110))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderadores",null,null,null,null,null,null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderadores",null,null,null,null,null,null,"Tasa arancelaria por partida arancelaria"]
[{"$f":"Historico!A111","v":"C.1. DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 203-2013-OS/CD)"},{"$f":"+Historico!O111","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B111,C111)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B111,C111))","v":""},1,null,null,null,null,null,null,null,"Distribución (Ponderadores)",null,null,null,"IPM / IPMo","[TC/TCo]","[IPCu/IPCuo]*[TC/TCo]","[IPAl/IPAlo]*[TC/TCo]",null,null,null,"Distribución (Componentes)",null,null,null,"IPM / IPMo","[TC/TCo]","[IPCu/IPCuo]*[TC/TCo]","[IPAl/IPAlo]*[TC/TCo]",null,null,null,"Distribución (V.actuales)",null,null,null,"IPM / IPMo","[TC/TCo]","[IPCu/IPCuo]*[TC/TCo]","[IPAl/IPAlo]*[TC/TCo]",null,null,"TA","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00",null,null,null,null,null,null,null,null,null,"Distribución (V.Resolución)",null,null,null,"IPM / IPMo","[TC/TCo]","[IPCu/IPCuo]*[TC/TCo]","[IPAl/IPAlo]*[TC/TCo]",null,null,"TAo","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00","8471.30.00.00","8504.21.90.00","8517.11.00.00","8535.30.00.00","8539.32.00.00","8704.21.10.10","9028.30.10.00",null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de la Distribucion (Parte 1)"]
["1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",{"$f":"+Historico!O112","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B112,C112)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B112,C112))","v":""},1,null,null,null,null,null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,"TABMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Media Tensión (MT)",null,null,null,"AMT","BMT","CMT","DMT",null,null,"TABMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM","TC (S/./US$)","IPCu (ctv.US$/lb)","IPAl (US$/tn)"]
["a) Sector 1",{"$f":"+Historico!O113","v":1.0354000000000001},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S113*AD113+T113*AE113+U113*AF113+V113*AG113,4))","v":1.0347999999999999},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),0,IF(B113=0,0,C113/B113-1))","v":-5.7948618891268122E-4},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B113,C113)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B113,C113)))","v":1.0354000000000001},1,null,null,null,null,null,null,null,"Sector 1",null,null,null,0.67269999999999996,0.22270000000000001,3.3700000000000001E-2,7.0900000000000005E-2,null,null,null,"Sector 1",null,null,null,{"$f":"AO113/BW113","v":1.0223504555725207},{"$f":"AP113/BX113","v":1.1011368090944726},{"$f":"AQ113/BY113","v":0.98409553054633636},{"$f":"AR113/BZ113","v":0.96804987444451251},null,null,null,"Sector 1",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU113)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV113*BC113+AW113*BD113+AX113*BE113+AY113*BF113+AZ113*BG113+BA113*BH113+BB113*BI113","v":0},{"$f":"DB116","v":0},{"$f":"DB117","v":0},{"$f":"DB118","v":0},{"$f":"DB119","v":0},{"$f":"DB120","v":0},{"$f":"DB121","v":0},{"$f":"DB122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC113)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD113*CK113+CE113*CL113+CF113*CM113+CG113*CN113+CH113*CO113+CI113*CP113+CJ113*CQ113","v":0},{"$f":"DB116","v":0},{"$f":"DB117","v":0},{"$f":"DB118","v":0},{"$f":"DB119","v":0},{"$f":"DB120","v":0},{"$f":"DB121","v":0},{"$f":"DB122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",208.22171800000001,2.5510000000000002,360.55,2017.16]
["b) Sector 2",{"$f":"+Historico!O114","v":1.0233000000000001},1.0230999999999999,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),0,IF(B114=0,0,C114/B114-1))","v":-1.9544610573651866E-4},null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B114,C114)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B114,C114)))","v":1.0233000000000001},1,null,null,null,null,null,null,null,"Sector 2",null,null,null,0.85919999999999996,6.3200000000000006E-2,0,7.7600000000000002E-2,null,null,null,"Sector 2",null,null,null,1.0223504555725207,1.1011368090944726,{"$f":"AQ114/BY114","v":0.98409553054633636},0.96804987444451251,null,null,null,"Sector 2",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU114)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DC116","v":0},{"$f":"DC117","v":0},{"$f":"DC118","v":0},{"$f":"DC119","v":0},{"$f":"DC120","v":0},{"$f":"DC121","v":0},{"$f":"DC122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC114)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DC116","v":0},{"$f":"DC117","v":0},{"$f":"DC118","v":0},{"$f":"DC119","v":0},{"$f":"DC120","v":0},{"$f":"DC121","v":0},{"$f":"DC122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":322.22666666666663},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":1773.3595576923074}]
["c) Sector 3",{"$f":"+Historico!O115","v":1.0328999999999999},1.0328999999999999,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B115,C115)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B115,C115)))","v":1.0328999999999999},1,null,null,null,null,null,null,null,"Sector 3",null,null,null,0.77710000000000001,0.16980000000000001,3.2000000000000002E-3,4.99E-2,null,null,null,"Sector 3",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 3",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU115)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DD116","v":0},{"$f":"DD117","v":0},{"$f":"DD118","v":0},{"$f":"DD119","v":0},{"$f":"DD120","v":0},{"$f":"DD121","v":0},{"$f":"DD122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC115)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DD116","v":0},{"$f":"DD117","v":0},{"$f":"DD118","v":0},{"$f":"DD119","v":0},{"$f":"DD120","v":0},{"$f":"DD121","v":0},{"$f":"DD122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"PARTIDA","Sector 1","Sector 2","Sector 3","Sector 4","Sector 5","Sector 6","Sector Especial","SER 100% Estado Prepago","SER 100% Estado Convencional","SER 100% Empresa Prepago","SER 100% Empresa Convencional"]
["d) Sector 4",{"$f":"+Historico!O116","v":1.0416000000000001},1.0412999999999999,-2.8801843317993736E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B116,C116)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B116,C116)))","v":1.0416000000000001},1,null,null,null,null,null,null,null,"Sector 4",null,null,null,0.64559999999999995,0.28370000000000001,2.93E-2,4.1399999999999999E-2,null,null,null,"Sector 4",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 4",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU116)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DE116","v":0},{"$f":"DE117","v":0},{"$f":"DE118","v":0},{"$f":"DE119","v":0},{"$f":"DE120","v":0},{"$f":"DE121","v":0},{"$f":"DE122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC116)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DE116","v":0},{"$f":"DE117","v":0},{"$f":"DE118","v":0},{"$f":"DE119","v":0},{"$f":"DE120","v":0},{"$f":"DE121","v":0},{"$f":"DE122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"BMT","8471.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["e) Sector 5",{"$f":"+Historico!O117","v":1.0257000000000001},1.0253000000000001,-3.8997757628933538E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B117,C117)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B117,C117)))","v":1.0257000000000001},1,null,null,null,null,null,null,null,"Sector 5",null,null,null,0.80479999999999996,9.9000000000000005E-2,2.0500000000000001E-2,7.5700000000000003E-2,null,null,null,"Sector 5",null,null,null,{"$f":"AO117/BW117","v":1.0223504555725207},{"$f":"AP117/BX117","v":1.1011368090944726},{"$f":"AQ117/BY117","v":0.98409553054633636},{"$f":"AR117/BZ117","v":0.96804987444451251},null,null,null,"Sector 5",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU117)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV117*BC117+AW117*BD117+AX117*BE117+AY117*BF117+AZ117*BG117+BA117*BH117+BB117*BI117","v":0},{"$f":"DF116","v":0},{"$f":"DF117","v":0},{"$f":"DF118","v":0},{"$f":"DF119","v":0},{"$f":"DF120","v":0},{"$f":"DF121","v":0},{"$f":"DF122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC117)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD117*CK117+CE117*CL117+CF117*CM117+CG117*CN117+CH117*CO117+CI117*CP117+CJ117*CQ117","v":0},{"$f":"DF116","v":0},{"$f":"DF117","v":0},{"$f":"DF118","v":0},{"$f":"DF119","v":0},{"$f":"DF120","v":0},{"$f":"DF121","v":0},{"$f":"DF122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8504.21.90.00",0,0,0,0,0,0,0,0,0,0,0]
["f) Sector 6",{"$f":"+Historico!O118","v":1.0385},1.0381,-3.851709195955566E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B118,C118)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B118,C118)))","v":1.0385},1,null,null,null,null,null,null,null,"Sector 6",null,null,null,0.64649999999999996,0.2626,5.0000000000000001E-4,9.0399999999999994E-2,null,null,null,"Sector 6",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 6",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU118)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DG116","v":0},{"$f":"DG117","v":0},{"$f":"DG118","v":0},{"$f":"DG119","v":0},{"$f":"DG120","v":0},{"$f":"DG121","v":0},{"$f":"DG122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 6",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC118)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DG116","v":0},{"$f":"DG117","v":0},{"$f":"DG118","v":0},{"$f":"DG119","v":0},{"$f":"DG120","v":0},{"$f":"DG121","v":0},{"$f":"DG122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",0,0,0,0,0,0,0,0,0,0,0]
["g) Sector Especial",{"$f":"+Historico!O119","v":1.0296000000000001},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S119*AD119+T119*AE119+U119*AF119+V119*AG119,4))","v":1.0293000000000001},-2.9137529137523988E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B119,C119)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B119,C119)))","v":1.0296000000000001},1,null,null,null,null,null,null,null,"Sector Especial",null,null,null,0.77329999999999999,0.1426,1.7999999999999999E-2,6.6100000000000006E-2,null,null,null,"Sector Especial",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector Especial",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU119)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DH116","v":0},{"$f":"DH117","v":0},{"$f":"DH118","v":0},{"$f":"DH119","v":0},{"$f":"DH120","v":0},{"$f":"DH121","v":0},{"$f":"DH122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC119)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DH116","v":0},{"$f":"DH117","v":0},{"$f":"DH118","v":0},{"$f":"DH119","v":0},{"$f":"DH120","v":0},{"$f":"DH121","v":0},{"$f":"DH122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["h) VAD SER 100 Estado Prepago",{"$f":"+Historico!O120","v":1.0571999999999999},1.0571999999999999,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B120,C120)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B120,C120)))","v":1.0571999999999999},1,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.50119999999999998,0.46529999999999999,2.9999999999999997E-4,3.32E-2,null,null,null,"100% Estado","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU120)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DI116","v":0},{"$f":"DI117","v":0},{"$f":"DI118","v":0},{"$f":"DI119","v":0},{"$f":"DI120","v":0},{"$f":"DI121","v":0},{"$f":"DI122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC120)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DI116","v":0},{"$f":"DI117","v":0},{"$f":"DI118","v":0},{"$f":"DI119","v":0},{"$f":"DI120","v":0},{"$f":"DI121","v":0},{"$f":"DI122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8539.32.00.00",0,0,0,0,0,0,0,0,0,0,0]
["i) VAD SER 100 Estado Convencional",{"$f":"+Historico!O121","v":1.0569},1.0569,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B121,C121)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B121,C121)))","v":1.0569},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.50600000000000001,0.46089999999999998,2.9999999999999997E-4,3.2800000000000003E-2,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU121)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DJ116","v":0},{"$f":"DJ117","v":0},{"$f":"DJ118","v":0},{"$f":"DJ119","v":0},{"$f":"DJ120","v":0},{"$f":"DJ121","v":0},{"$f":"DJ122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC121)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DJ116","v":0},{"$f":"DJ117","v":0},{"$f":"DJ118","v":0},{"$f":"DJ119","v":0},{"$f":"DJ120","v":0},{"$f":"DJ121","v":0},{"$f":"DJ122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",0,0,0,0,0,0,0,0,0,0,0]
["j) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O122","v":1.0571999999999999},1.0571999999999999,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B122,C122)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B122,C122)))","v":1.0571999999999999},1,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.50119999999999998,0.46529999999999999,2.9999999999999997E-4,3.32E-2,null,null,null,"100% Empresa","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU122)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0},{"$f":"DK121","v":0},{"$f":"DK122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC122)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DK116","v":0},{"$f":"DK117","v":0},{"$f":"DK118","v":0},{"$f":"DK119","v":0},{"$f":"DK120","v":0},{"$f":"DK121","v":0},{"$f":"DK122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0,0,0,0,0]
["k) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O123","v":1.0569},1.0569,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B123,C123)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B123,C123)))","v":1.0569},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.50600000000000001,0.46089999999999998,2.9999999999999997E-4,3.2800000000000003E-2,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU123)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0},{"$f":"DL121","v":0},{"$f":"DL122","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC123)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DL116","v":0},{"$f":"DL117","v":0},{"$f":"DL118","v":0},{"$f":"DL119","v":0},{"$f":"DL120","v":0},{"$f":"DL121","v":0},{"$f":"DL122","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"BBT","8471.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)",{"$f":"+Historico!O124","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B124,C124)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B124,C124))","v":""},1,null,null,null,null,null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,"TABBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Baja Tensión (BT)",null,null,null,"ABT","BBT","CBT","DBT",null,null,"TABBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8504.21.90.00",0,0,0,0,0,0,0,0,0,0,0]
["a) Sector 1",{"$f":"+Historico!O125","v":1.0376000000000001},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S125*AD125+T125*AE125+U125*AF125+V125*AG125,4))","v":1.0369999999999999},-5.7825751734785769E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B125,C125)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B125,C125)))","v":1.0376000000000001},1,null,null,null,null,null,null,null,"Sector 1",null,null,null,0.63160000000000005,0.2596,8.0999999999999996E-3,0.1007,null,null,null,"Sector 1",null,null,null,{"$f":"AO125/BW125","v":1.0223504555725207},{"$f":"AP125/BX125","v":1.1011368090944726},{"$f":"AQ125/BY125","v":0.98409553054633636},{"$f":"AR125/BZ125","v":0.96804987444451251},null,null,null,"Sector 1",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU125)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV125*BC125+AW125*BD125+AX125*BE125+AY125*BF125+AZ125*BG125+BA125*BH125+BB125*BI125","v":0},{"$f":"DB123","v":0},{"$f":"DB124","v":0},{"$f":"DB125","v":0},{"$f":"DB126","v":0},{"$f":"DB127","v":0},{"$f":"DB128","v":0},{"$f":"DB129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC125)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD125*CK125+CE125*CL125+CF125*CM125+CG125*CN125+CH125*CO125+CI125*CP125+CJ125*CQ125","v":0},{"$f":"DB123","v":0},{"$f":"DB124","v":0},{"$f":"DB125","v":0},{"$f":"DB126","v":0},{"$f":"DB127","v":0},{"$f":"DB128","v":0},{"$f":"DB129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",0,0,0,0,0,0,0,0,0,0,0]
["b) Sector 2",{"$f":"+Historico!O126","v":1.0245},1.0243,-1.9521717911175074E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B126,C126)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B126,C126)))","v":1.0245},1,null,null,null,null,null,null,null,"Sector 2",null,null,null,0.83589999999999998,8.1600000000000006E-2,4.0000000000000002E-4,8.2100000000000006E-2,null,null,null,"Sector 2",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 2",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU126)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV126*BC126+AW126*BD126+AX126*BE126+AY126*BF126+AZ126*BG126+BA126*BH126+BB126*BI126","v":0},{"$f":"DC123","v":0},{"$f":"DC124","v":0},{"$f":"DC125","v":0},{"$f":"DC126","v":0},{"$f":"DC127","v":0},{"$f":"DC128","v":0},{"$f":"DC129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC126)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DC123","v":0},{"$f":"DC124","v":0},{"$f":"DC125","v":0},{"$f":"DC126","v":0},{"$f":"DC127","v":0},{"$f":"DC128","v":0},{"$f":"DC129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["c) Sector 3",{"$f":"+Historico!O127","v":1.0329999999999999},1.0319,-1.0648596321393144E-3,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B127,C127)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B127,C127)))","v":1.0329999999999999},1,null,null,null,null,null,null,null,"Sector 3",null,null,null,0.622,0.22289999999999999,2.6599999999999999E-2,0.1285,null,null,null,"Sector 3",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 3",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU127)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DD123","v":0},{"$f":"DD124","v":0},{"$f":"DD125","v":0},{"$f":"DD126","v":0},{"$f":"DD127","v":0},{"$f":"DD128","v":0},{"$f":"DD129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC127)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DD123","v":0},{"$f":"DD124","v":0},{"$f":"DD125","v":0},{"$f":"DD126","v":0},{"$f":"DD127","v":0},{"$f":"DD128","v":0},{"$f":"DD129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8539.32.00.00",0,0,0,0,0,0,0,0,0,0,0]
["d) Sector 4",{"$f":"+Historico!O128","v":1.0359},1.0353000000000001,-5.7920648711262679E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B128,C128)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B128,C128)))","v":1.0359},1,null,null,null,null,null,null,null,"Sector 4",null,null,null,0.65249999999999997,0.23769999999999999,9.9000000000000008E-3,9.9900000000000003E-2,null,null,null,"Sector 4",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 4",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU128)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DE123","v":0},{"$f":"DE124","v":0},{"$f":"DE125","v":0},{"$f":"DE126","v":0},{"$f":"DE127","v":0},{"$f":"DE128","v":0},{"$f":"DE129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC128)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DE123","v":0},{"$f":"DE124","v":0},{"$f":"DE125","v":0},{"$f":"DE126","v":0},{"$f":"DE127","v":0},{"$f":"DE128","v":0},{"$f":"DE129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",0,0,0,0,0,0,0,0,0,0,0]
["e) Sector 5",{"$f":"+Historico!O129","v":1.0329999999999999},1.0326,-3.8722168441429616E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B129,C129)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B129,C129)))","v":1.0329999999999999},1,null,null,null,null,null,null,null,"Sector 5",null,null,null,0.70920000000000005,0.19500000000000001,3.5999999999999999E-3,9.2200000000000004E-2,null,null,null,"Sector 5",null,null,null,{"$f":"AO129/BW129","v":1.0223504555725207},{"$f":"AP129/BX129","v":1.1011368090944726},{"$f":"AQ129/BY129","v":0.98409553054633636},{"$f":"AR129/BZ129","v":0.96804987444451251},null,null,null,"Sector 5",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU129)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DF123","v":0},{"$f":"DF124","v":0},{"$f":"DF125","v":0},{"$f":"DF126","v":0},{"$f":"DF127","v":0},{"$f":"DF128","v":0},{"$f":"DF129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC129)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DF123","v":0},{"$f":"DF124","v":0},{"$f":"DF125","v":0},{"$f":"DF126","v":0},{"$f":"DF127","v":0},{"$f":"DF128","v":0},{"$f":"DF129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0,0,0,0,0]
["f) Sector 6",{"$f":"+Historico!O130","v":1.0366},1.0364,-1.9293845263357312E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B130,C130)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B130,C130)))","v":1.0366},1,null,null,null,null,null,null,null,"Sector 6",null,null,null,0.69840000000000002,0.2281,1.5E-3,7.1999999999999995E-2,null,null,null,"Sector 6",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 6",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU130)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV130*BC130+AW130*BD130+AX130*BE130+AY130*BF130+AZ130*BG130+BA130*BH130+BB130*BI130","v":0},{"$f":"DG123","v":0},{"$f":"DG124","v":0},{"$f":"DG125","v":0},{"$f":"DG126","v":0},{"$f":"DG127","v":0},{"$f":"DG128","v":0},{"$f":"DG129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 6",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC130)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD130*CK130+CE130*CL130+CF130*CM130+CG130*CN130+CH130*CO130+CI130*CP130+CJ130*CQ130","v":0},{"$f":"DG123","v":0},{"$f":"DG124","v":0},{"$f":"DG125","v":0},{"$f":"DG126","v":0},{"$f":"DG127","v":0},{"$f":"DG128","v":0},{"$f":"DG129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"BSED","8471.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["g) Sector Especial",{"$f":"+Historico!O131","v":1.0261},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S131*AD131+T131*AE131+U131*AF131+V131*AG131,4))","v":1.0256000000000001},-4.8728194133118574E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B131,C131)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B131,C131)))","v":1.0261},1,null,null,null,null,null,null,null,"Sector Especial",null,null,null,0.78359999999999996,0.1106,1.7999999999999999E-2,8.7800000000000003E-2,null,null,null,"Sector Especial",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector Especial",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU131)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DH123","v":0},{"$f":"DH124","v":0},{"$f":"DH125","v":0},{"$f":"DH126","v":0},{"$f":"DH127","v":0},{"$f":"DH128","v":0},{"$f":"DH129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC131)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DH123","v":0},{"$f":"DH124","v":0},{"$f":"DH125","v":0},{"$f":"DH126","v":0},{"$f":"DH127","v":0},{"$f":"DH128","v":0},{"$f":"DH129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8504.21.90.00",0,0,0,0,0,0,0,0,0,0,0]
["h) VAD SER 100 Estado Prepago",{"$f":"+Historico!O132","v":1.0565},1.0565,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B132,C132)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B132,C132)))","v":1.0565},{"$f":"+IF(F132=B132,1,0)","v":1},null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.50360000000000005,0.45889999999999997,0,3.7499999999999999E-2,null,null,null,"100% Estado","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU132)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DI123","v":0},{"$f":"DI124","v":0},{"$f":"DI125","v":0},{"$f":"DI126","v":0},{"$f":"DI127","v":0},{"$f":"DI128","v":0},{"$f":"DI129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC132)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DI123","v":0},{"$f":"DI124","v":0},{"$f":"DI125","v":0},{"$f":"DI126","v":0},{"$f":"DI127","v":0},{"$f":"DI128","v":0},{"$f":"DI129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8517.11.00.00",0,0,0,0,0,0,0,0,0,0,0]
["i) VAD SER 100 Estado Convencional",{"$f":"+Historico!O133","v":1.0562},1.0562,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B133,C133)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B133,C133)))","v":1.0562},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.50880000000000003,0.45440000000000003,0,3.6799999999999999E-2,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU133)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DJ123","v":0},{"$f":"DJ124","v":0},{"$f":"DJ125","v":0},{"$f":"DJ126","v":0},{"$f":"DJ127","v":0},{"$f":"DJ128","v":0},{"$f":"DJ129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC133)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DJ123","v":0},{"$f":"DJ124","v":0},{"$f":"DJ125","v":0},{"$f":"DJ126","v":0},{"$f":"DJ127","v":0},{"$f":"DJ128","v":0},{"$f":"DJ129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8535.30.00.00",0,0,0,0,0,0,0,0,0,0,0]
["j) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O134","v":1.0565},1.0565,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B134,C134)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B134,C134)))","v":1.0565},1,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.50360000000000005,0.45889999999999997,0,3.7499999999999999E-2,null,null,null,"100% Empresa","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU134)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DK123","v":0},{"$f":"DK124","v":0},{"$f":"DK125","v":0},{"$f":"DK126","v":0},{"$f":"DK127","v":0},{"$f":"DK128","v":0},{"$f":"DK129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC134)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DK123","v":0},{"$f":"DK124","v":0},{"$f":"DK125","v":0},{"$f":"DK126","v":0},{"$f":"DK127","v":0},{"$f":"DK128","v":0},{"$f":"DK129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8539.32.00.00",0,0,0,0,0,0,0,0,0,0,0]
["k) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O135","v":1.0562},1.0562,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B135,C135)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B135,C135)))","v":1.0562},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.50880000000000003,0.45440000000000003,0,3.6799999999999999E-2,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU135)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DL123","v":0},{"$f":"DL124","v":0},{"$f":"DL125","v":0},{"$f":"DL126","v":0},{"$f":"DL127","v":0},{"$f":"DL128","v":0},{"$f":"DL129","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC135)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DL123","v":0},{"$f":"DL124","v":0},{"$f":"DL125","v":0},{"$f":"DL126","v":0},{"$f":"DL127","v":0},{"$f":"DL128","v":0},{"$f":"DL129","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"8704.21.10.10",0,0,0,0,0,0,0,0,0,0,0]
["3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",{"$f":"+Historico!O136","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B136,C136)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B136,C136))","v":""},1,null,null,null,null,null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,"TABSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Sub Estaciones de Distribución (SED)",null,null,null,"ASED","BSED","CSED","DSED",null,null,"TABSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9028.30.10.00",0,0,0,0,0,0,0,0,0,0,0]
["a) Sector 1",{"$f":"+Historico!O137","v":1.0633999999999999},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S137*AD137+T137*AE137+U137*AF137+V137*AG137,4))","v":1.0632999999999999},-9.4037991348439043E-5,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B137,C137)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B137,C137)))","v":1.0633999999999999},{"$f":"+IF(F137=B137,1,0)","v":1},null,null,null,null,null,null,null,"Sector 1",null,null,null,0.42530000000000001,0.53810000000000002,3.1E-2,5.5999999999999999E-3,null,null,null,"Sector 1",null,null,null,{"$f":"AO137/BW137","v":1.0223504555725207},{"$f":"AP137/BX137","v":1.1011368090944726},{"$f":"AQ137/BY137","v":0.98409553054633636},0.96804987444451251,null,null,null,"Sector 1",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU137)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV137*BC137+AW137*BD137+AX137*BE137+AY137*BF137+AZ137*BG137+BA137*BH137+BB137*BI137","v":0},{"$f":"DB130","v":0},{"$f":"DB131","v":0},{"$f":"DB132","v":0},{"$f":"DB133","v":0},{"$f":"DB134","v":0},{"$f":"DB135","v":0},{"$f":"DB136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 1",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC137)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD137*CK137+CE137*CL137+CF137*CM137+CG137*CN137+CH137*CO137+CI137*CP137+CJ137*CQ137","v":0},{"$f":"DB130","v":0},{"$f":"DB131","v":0},{"$f":"DB132","v":0},{"$f":"DB133","v":0},{"$f":"DB134","v":0},{"$f":"DB135","v":0},{"$f":"DB136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,null,"PARTIDA","Valor Base","Valor actual","Codigo"]
["b) Sector 2",{"$f":"+Historico!O138","v":1.0310999999999999},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(S138*AD138+T138*AE138+U138*AF138+V138*AG138,4))","v":1.0307999999999999},-2.9095141111434852E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B138,C138)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B138,C138)))","v":1.0310999999999999},1,null,null,null,null,null,null,null,"Sector 2",null,null,null,0.7923,0.14019999999999999,6.7500000000000004E-2,0,null,null,null,"Sector 2",null,null,null,{"$f":"AO138/BW138","v":1.0223504555725207},1.1011368090944726,{"$f":"AQ138/BY138","v":0.98409553054633636},0.96804987444451251,null,null,null,"Sector 2",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU138)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DC130","v":0},{"$f":"DC131","v":0},{"$f":"DC132","v":0},{"$f":"DC133","v":0},{"$f":"DC134","v":0},{"$f":"DC135","v":0},{"$f":"DC136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 2",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC138)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DC130","v":0},{"$f":"DC131","v":0},{"$f":"DC132","v":0},{"$f":"DC133","v":0},{"$f":"DC134","v":0},{"$f":"DC135","v":0},{"$f":"DC136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(1) VAD","8471.30.00.00",0,{"$f":"TA_VAD!D11","v":0},8471300000]
["c) Sector 3",{"$f":"+Historico!O139","v":1.0632999999999999},1.0632999999999999,0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B139,C139)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B139,C139)))","v":1.0632999999999999},1,null,null,null,null,null,null,null,"Sector 3",null,null,null,0.45129999999999998,0.5292,1.95E-2,0,null,null,null,"Sector 3",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 3",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU139)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DD130","v":0},{"$f":"DD131","v":0},{"$f":"DD132","v":0},{"$f":"DD133","v":0},{"$f":"DD134","v":0},{"$f":"DD135","v":0},{"$f":"DD136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 3",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC139)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DD130","v":0},{"$f":"DD131","v":0},{"$f":"DD132","v":0},{"$f":"DD133","v":0},{"$f":"DD134","v":0},{"$f":"DD135","v":0},{"$f":"DD136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(2) VAD","8504.21.90.00",0,{"$f":"TA_VAD!D12","v":0},8504219000]
["d) Sector 4",{"$f":"+Historico!O140","v":1.0566},1.0569,2.8392958546286096E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B140,C140)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B140,C140)))","v":1.0566},1,null,null,null,null,null,null,null,"Sector 4",null,null,null,0.55479999999999996,0.44090000000000001,4.3E-3,0,null,null,null,"Sector 4",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 4",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU140)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DE130","v":0},{"$f":"DE131","v":0},{"$f":"DE132","v":0},{"$f":"DE133","v":0},{"$f":"DE134","v":0},{"$f":"DE135","v":0},{"$f":"DE136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 4",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC140)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DE130","v":0},{"$f":"DE131","v":0},{"$f":"DE132","v":0},{"$f":"DE133","v":0},{"$f":"DE134","v":0},{"$f":"DE135","v":0},{"$f":"DE136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(3) VAD","8517.11.00.00",0,{"$f":"TA_VAD!D13","v":0},8517110000]
["e) Sector 5",{"$f":"+Historico!O141","v":1.0477000000000001},1.0478000000000001,9.5447169991436098E-5,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B141,C141)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B141,C141)))","v":1.0477000000000001},1,null,null,null,null,null,null,null,"Sector 5",null,null,null,0.64659999999999995,0.33300000000000002,2.0400000000000001E-2,0,null,null,null,"Sector 5",null,null,null,{"$f":"AO141/BW141","v":1.0223504555725207},{"$f":"AP141/BX141","v":1.1011368090944726},{"$f":"AQ141/BY141","v":0.98409553054633636},0.96804987444451251,null,null,null,"Sector 5",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU141)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,{"$f":"AV141*BC141+AW141*BD141+AX141*BE141+AY141*BF141+AZ141*BG141+BA141*BH141+BB141*BI141","v":0},{"$f":"DF130","v":0},{"$f":"DF131","v":0},{"$f":"DF132","v":0},{"$f":"DF133","v":0},{"$f":"DF134","v":0},{"$f":"DF135","v":0},{"$f":"DF136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 5",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC141)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,{"$f":"CD141*CK141+CE141*CL141+CF141*CM141+CG141*CN141+CH141*CO141+CI141*CP141+CJ141*CQ141","v":0},{"$f":"DF130","v":0},{"$f":"DF131","v":0},{"$f":"DF132","v":0},{"$f":"DF133","v":0},{"$f":"DF134","v":0},{"$f":"DF135","v":0},{"$f":"DF136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(4) VAD","8535.30.00.00",0,{"$f":"TA_VAD!D14","v":0},8535300000]
["f) Sector 6",{"$f":"+Historico!O142","v":1.0529999999999999},1.0532999999999999,2.849002849003579E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B142,C142)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B142,C142)))","v":1.0529999999999999},1,null,null,null,null,null,null,null,"Sector 6",null,null,null,0.6,0.39529999999999998,4.7000000000000002E-3,0,null,null,null,"Sector 6",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector 6",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU142)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DG130","v":0},{"$f":"DG131","v":0},{"$f":"DG132","v":0},{"$f":"DG133","v":0},{"$f":"DG134","v":0},{"$f":"DG135","v":0},{"$f":"DG136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector 6",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC142)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DG130","v":0},{"$f":"DG131","v":0},{"$f":"DG132","v":0},{"$f":"DG133","v":0},{"$f":"DG134","v":0},{"$f":"DG135","v":0},{"$f":"DG136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(5) VAD","8539.32.00.00",0.06,{"$f":"TA_VAD!D15","v":0.06},8539320000]
["g) Sector Especial",{"$f":"+Historico!O143","v":1.0384},1.0387999999999999,3.8520801232655444E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B143,C143)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B143,C143)))","v":1.0384},1,null,null,null,null,null,null,null,"Sector Especial",null,null,null,0.77380000000000004,0.2157,0,1.0500000000000001E-2,null,null,null,"Sector Especial",null,null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"Sector Especial",null,null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU143)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DH130","v":0},{"$f":"DH131","v":0},{"$f":"DH132","v":0},{"$f":"DH133","v":0},{"$f":"DH134","v":0},{"$f":"DH135","v":0},{"$f":"DH136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"Sector Especial",null,null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC143)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DH130","v":0},{"$f":"DH131","v":0},{"$f":"DH132","v":0},{"$f":"DH133","v":0},{"$f":"DH134","v":0},{"$f":"DH135","v":0},{"$f":"DH136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(6) VAD","8704.21.10.10",0,{"$f":"TA_VAD!D16","v":0},8704211010]
["h) VAD SER 100 Estado Prepago",{"$f":"+Historico!O144","v":1.0407},1.0410999999999999,3.8435668300174086E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B144,C144)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B144,C144)))","v":1.0407},1,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,0.76149999999999995,0.23830000000000001,2.0000000000000001E-4,0,null,null,null,"100% Estado","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU144)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DI130","v":0},{"$f":"DI131","v":0},{"$f":"DI132","v":0},{"$f":"DI133","v":0},{"$f":"DI134","v":0},{"$f":"DI135","v":0},{"$f":"DI136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Estado","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC144)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DI130","v":0},{"$f":"DI131","v":0},{"$f":"DI132","v":0},{"$f":"DI133","v":0},{"$f":"DI134","v":0},{"$f":"DI135","v":0},{"$f":"DI136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(7) VAD","9028.30.10.00",0,{"$f":"TA_VAD!D17","v":0},9028301000]
["i) VAD SER 100 Estado Convencional",{"$f":"+Historico!O145","v":1.0403},1.0407,3.8450446986448839E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B145,C145)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B145,C145)))","v":1.0403},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.76649999999999996,0.23319999999999999,2.9999999999999997E-4,0,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU145)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DJ130","v":0},{"$f":"DJ131","v":0},{"$f":"DJ132","v":0},{"$f":"DJ133","v":0},{"$f":"DJ134","v":0},{"$f":"DJ135","v":0},{"$f":"DJ136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC145)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DJ130","v":0},{"$f":"DJ131","v":0},{"$f":"DJ132","v":0},{"$f":"DJ133","v":0},{"$f":"DJ134","v":0},{"$f":"DJ135","v":0},{"$f":"DJ136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(8) Cobre","7413.00.00.00",0,{"$f":"TA_VAD!D18","v":0},7413000000]
["j) VAD SER 100 Empresa Prepago",{"$f":"+Historico!O146","v":1.0407},1.0410999999999999,3.8435668300174086E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B146,C146)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B146,C146)))","v":1.0407},1,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,0.76149999999999995,0.23830000000000001,2.0000000000000001E-4,0,null,null,null,"100% Empresa","Prepago",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU146)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DK130","v":0},{"$f":"DK131","v":0},{"$f":"DK132","v":0},{"$f":"DK133","v":0},{"$f":"DK134","v":0},{"$f":"DK135","v":0},{"$f":"DK136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,"100% Empresa","Prepago",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC146)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DK130","v":0},{"$f":"DK131","v":0},{"$f":"DK132","v":0},{"$f":"DK133","v":0},{"$f":"DK134","v":0},{"$f":"DK135","v":0},{"$f":"DK136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"(9) Aluminio","7614.90.00.00",0,{"$f":"TA_VAD!D19","v":0},7614900000]
["k) VAD SER 100 Empresa Convencional",{"$f":"+Historico!O147","v":1.0403},1.0407,3.8450446986448839E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B147,C147)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B147,C147)))","v":1.0403},1,null,null,null,null,null,null,null,null,"Convencional",null,null,0.76649999999999996,0.23319999999999999,2.9999999999999997E-4,0,null,null,null,null,"Convencional",null,null,1.0223504555725207,1.1011368090944726,0.98409553054633636,0.96804987444451251,null,null,null,null,"Convencional",null,null,{"$f":"DB114","v":212.87556825739293},{"$f":"DC114*(1+AU147)","v":2.8090000000000002},{"$f":"DD114*DC114*(1+DC145)","v":905.1347066666666},{"$f":"DE114*DC114*(1+DC146)","v":4981.3669975576913},null,null,0,{"$f":"DL130","v":0},{"$f":"DL131","v":0},{"$f":"DL132","v":0},{"$f":"DL133","v":0},{"$f":"DL134","v":0},{"$f":"DL135","v":0},{"$f":"DL136","v":0},{"$f":"DC138","v":0},{"$f":"DC139","v":0},{"$f":"DC140","v":0},{"$f":"DC141","v":0},{"$f":"DC142","v":0.06},{"$f":"DC143","v":0},{"$f":"DC144","v":0},null,null,null,null,null,null,null,null,null,null,"Convencional",null,null,{"$f":"DB113","v":208.22171800000001},{"$f":"DC113*(1+CC147)","v":2.5510000000000002},{"$f":"DD113*DC113*(1+DB145)","v":919.76305000000013},{"$f":"DE113*DC113*(1+DB146)","v":5145.7751600000001},null,null,0,{"$f":"DL130","v":0},{"$f":"DL131","v":0},{"$f":"DL132","v":0},{"$f":"DL133","v":0},{"$f":"DL134","v":0},{"$f":"DL135","v":0},{"$f":"DL136","v":0},{"$f":"DB138","v":0},{"$f":"DB139","v":0},{"$f":"DB140","v":0},{"$f":"DB141","v":0},{"$f":"DB142","v":0.06},{"$f":"DB143","v":0},{"$f":"DB144","v":0},null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de PrePago"]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B148,C148)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B148,C148))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Cargos Fijos (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM"]
["4. CARGOS FIJOS ",{"$f":"+Historico!O149","v":1.0217000000000001},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(AD149,4))","v":1.0224},6.851326221002374E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B149,C149)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B149,C149)))","v":1.0217000000000001},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"AO149/BW149","v":1.0223504555725207},null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"DB114","v":212.87556825739293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARGOS FIJOS ",null,null,null,{"$f":"DB113","v":208.22171800000001},null,null,null,null,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",208.22171800000001]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B150,C150)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B150,C150))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. E.Reactiva (Componentes)",null,null,null,"TC / TCo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293}]
["5. ENERGÍA REACTIVA (FACER)",{"$f":"+Historico!O151","v":1.1011},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(AD151,4))","v":1.1011},0,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B151,C151)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B151,C151)))","v":1.1011},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"AO151/BW151","v":1.1011368090944726},null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"DC114","v":2.8090000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGÍA REACTIVA (FACER)",null,null,null,{"$f":"DC113","v":2.5510000000000002},null,null,null,null,null,null,null,null,null,null,null,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"]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B152,C152)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B152,C152))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. PrePago (Componentes)",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de Conexión",null,null,null,null,null,null,"9028.30.90.00","8535.30.00.00"]
["FACCSP (Cargo Comercial del Servicio Prepago)",{"$f":"+Historico!O153","v":1.0217000000000001},{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2013),1,ROUND(AD153,4))","v":1.0224},6.851326221002374E-4,null,{"$f":"IF(AND(DAY($F$5)=1,MONTH($F$5)=11,YEAR($F$5)=2014),1,IF(IF(Resumen!$G$11=\"Ft-1\",B153,C153)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B153,C153)))","v":1.0217000000000001},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago)",null,null,null,{"$f":"AO153/BW153","v":1.0223504555725207},null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago)",null,null,null,{"$f":"DB114","v":212.87556825739293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACCSP (Cargo Comercial del Servicio Prepago)",null,null,null,{"$f":"DB149","v":208.22171800000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONEXIÓN y MANTENIMIENTO"]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B154,C154)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B154,C154))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","TC","IPM","IPCu","IPAl"]
["C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD",{"$f":"+Historico!O155","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B155,C155)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B155,C155))","v":""},1,null,null,null,null,null,null,null,"Conexión (Ponderadores)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Conexión (Componentes)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,null,"Conexión (V.actuales)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TA / TAo","Ponderadores",null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conexión (V.Resolución)",null,null,null,"IPM / IPMo","[TC/TCo]*[(1+TA)/(1+TAo)]","[IPCu/IPCuo]*[TC/TCo]*[(1+TACu)/(1+TACuo)]","[IPAl/IPAlo]*[TC/TCo]*[(1+TAAl)/(1+TAAlo)]",null,null,"TA / TAo","Ponderadores",null,"Tasa arancelaria por partida arancelaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",2.7879999999999998,193.59641400000001,313.89999999999998,2060.02,"FAPC(1)",0.98,2.0000000000000018E-2]
["1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",{"$f":"+Historico!O156","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B156,C156)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B156,C156))","v":""},1,null,null,null,null,null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,"TACNX","9028.30.90.00","8535.30.00.00","9028.30.90.00","8535.30.00.00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Presupuesto de la conexión",null,null,null,"APC","BPC","CPC","DPC",null,null,"TACNX","9028.30.90.00","8535.30.00.00","9028.30.90.00","8535.30.00.00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador aplicable",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!F8","v":2.8090000000000002},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!E8","v":322.22666666666663},{"$f":"+'ALUMINIO-COBRE-TC-IPM'!D8","v":1773.3595576923074},"FAPC(2)",0.92,7.999999999999996E-2]
["Para conexiones",{"$f":"+Historico!O157","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B157,C157)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B157,C157))","v":""},1,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para conexiones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARTIDA","Valor Base","Valor actual","Codigo",null,"FAPC(3)",1,0]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O158","v":1.0266},{"$f":"ROUND(S158*AD158+T158*AE158+U158*AF158+V158*AG158,4)","v":1.0253000000000001},{"$f":"+C158/B158-1","v":-1.2663159945449642E-3},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B158,C158)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B158,C158))","v":1.0266},{"$f":"+IF(F158=B158,1,0)","v":1},null,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,{"$f":"AO158/BW158","v":1.0995842529262598},1.007532281205165,0.94886108335735675,0.86732992910685958,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU158)","v":2.8090000000000002},{"$f":"DD156*DB156*(1+DC160)","v":905.1347066666666},{"$f":"DE156*DB156*(1+DC161)","v":4981.3669975576913},null,null,{"$f":"AV158*AX158+AW158*AY158","v":0},{"$f":"DG155","v":0.98},2.0000000000000018E-2,{"$f":"DC158","v":0},{"$f":"DC159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(1)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC158)","v":2.7879999999999998},{"$f":"DD155*DB155*(1+DB160)","v":953.91698799999995},{"$f":"DE155*DB155*(1+DC161)","v":5743.3357599999999},null,null,{"$f":"CD158*CF158+CE158*CG158","v":0},{"$f":"DG155","v":0.98},2.0000000000000018E-2,{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Conexión 1","9028.30.90.00",0,{"$f":"TA_VAD!D20","v":0},9028309000,null,"FAPC(4)",0,1]
["b) Conexiones en Baja Tensión - C3/C4",{"$f":"+Historico!O159","v":1.0179},1.0153000000000001,{"$f":"+C159/B159-1","v":-2.5542784163473664E-3},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B159,C159)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B159,C159))","v":1.0179},1,null,null,null,null,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,0.31,0.42,0.21,0.06,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,1.0995842529262598,1.007532281205165,0.94886108335735675,0.86732992910685958,null,null,null,"FAPC(2)","b) Conexiones en Baja Tensión - C3/C4",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU159)","v":2.8090000000000002},{"$f":"DD156*DB156*(1+DC160)","v":905.1347066666666},{"$f":"DE156*DB156*(1+DC161)","v":4981.3669975576913},null,null,{"$f":"AV159*AX159+AW159*AY159","v":0},0.92,7.999999999999996E-2,{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC159)","v":2.7879999999999998},{"$f":"DD155*DB155*(1+DB160)","v":953.91698799999995},{"$f":"DE155*DB155*(1+DC161)","v":5743.3357599999999},null,null,{"$f":"CD159*CF159+CE159*CG159","v":0},0.92,7.999999999999996E-2,{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(11) Conexión 2","8535.30.00.00",0,{"$f":"TA_VAD!D21","v":0},8535300000,null,"FAPC(5)",0,1]
["c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",{"$f":"+Historico!O160","v":1.0230999999999999},1.0232000000000001,{"$f":"+C160/B160-1","v":9.774215619207105E-5},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B160,C160)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B160,C160))","v":1.0230999999999999},1,null,null,null,null,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,0.17,0.83,0,0,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,{"$f":"AO160/BW160","v":1.0995842529262598},{"$f":"AP160/BX160","v":1.007532281205165},0,0,null,null,null,"FAPC(3)","c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU160)","v":2.8090000000000002},0,0,null,null,{"$f":"AV160*AX160+AW160*AY160","v":0},1,0,{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC160)","v":2.7879999999999998},0,0,null,null,{"$f":"CD160*CF160+CE160*CG160","v":0},1,0,{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Cobre","7413.00.00.00",0.09,{"$f":"TA_VAD!D18","v":0},7413000000]
["d) Otros Elementos Electromecánicos en Media Tensión - C5",{"$f":"+Historico!O161","v":1.0284},1.0251999999999999,{"$f":"+C161/B161-1","v":-3.111629716063824E-3},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B161,C161)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B161,C161))","v":1.0284},1,null,null,null,null,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,0.39,0.3,0.31,0,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,{"$f":"AO161/BW161","v":1.0995842529262598},{"$f":"AP161/BX161","v":1.007532281205165},{"$f":"AQ161/BY161","v":0.94886108335735675},0,null,null,null,"FAPC(4)","d) Otros Elementos Electromecánicos en Media Tensión - C5",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU161)","v":2.8090000000000002},{"$f":"DD156*DB156*(1+DC160)","v":905.1347066666666},0,null,null,{"$f":"AV161*AX161+AW161*AY161","v":0},0,1,{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC161)","v":2.7879999999999998},{"$f":"DD155*DB155*(1+DB160)","v":953.91698799999995},0,null,null,{"$f":"CD161*CF161+CE161*CG161","v":0},0,1,{"$f":"DB158","v":0},{"$f":"DB159","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,{"$f":"TA_VAD!D19","v":0},7614900000,null,"FAPC(6)",0.98,2.0000000000000018E-2]
["e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",{"$f":"+Historico!O162","v":1.0989},1.0995999999999999,{"$f":"+C162/B162-1","v":6.3700063700067311E-4},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B162,C162)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B162,C162))","v":1.0989},1,null,null,null,null,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,1,0,0,0,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,{"$f":"AO162/BW162","v":1.0995842529262598},0,0,0,null,null,null,"FAPC(5)","e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",null,null,{"$f":"DC156","v":212.87556825739293},0,0,0,null,null,{"$f":"AV162*AX162+AW162*AY162","v":0},0,1,{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},0,0,0,null,null,{"$f":"CD162*CF162+CE162*CG162","v":0},0,1,{"$f":"DB158","v":0},{"$f":"DB159","v":0}]
["Para cambio a conexión prepago",{"$f":"+Historico!O163","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B163,C163)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B163,C163))","v":""},1,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para cambio a conexión prepago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAPC(7)",0,1]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O164","v":1.0229999999999999},1.0219,{"$f":"+C164/B164-1","v":-1.0752688172042113E-3},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B164,C164)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B164,C164))","v":1.0229999999999999},1,null,null,null,null,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.25,0.63,0.1,0.02,null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"AO164/BW164","v":1.0995842529262598},{"$f":"AP164/BX164","v":1.007532281205165},{"$f":"AQ164/BY164","v":0.94886108335735675},{"$f":"AR164/BZ164","v":0.86732992910685958},null,null,null,"FAPC(6)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU164)","v":2.8090000000000002},{"$f":"DD156*DB156*(1+DC160)","v":905.1347066666666},{"$f":"DE156*DB156*(1+DC161)","v":4981.3669975576913},null,null,{"$f":"AV164*AX164+AW164*AY164","v":0},{"$f":"DG161","v":0.98},{"$f":"DH161","v":2.0000000000000018E-2},{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC164)","v":2.7879999999999998},{"$f":"DD155*DB155*(1+DB160)","v":953.91698799999995},{"$f":"DE155*DB155*(1+DC161)","v":5743.3357599999999},null,null,{"$f":"CD164*CF164+CE164*CG164","v":0},{"$f":"DG161","v":0.98},{"$f":"DH161","v":2.0000000000000018E-2},{"$f":"DB158","v":0},{"$f":"DB159","v":0}]
["Para costos por metro de cable",{"$f":"+Historico!O165","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B165,C165)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B165,C165))","v":""},1,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para costos por metro de cable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(1)",0.93,7.0000000000000007E-2]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"+Historico!O166","v":0.99609999999999999},0.98799999999999999,{"$f":"+C166/B166-1","v":-8.1317136833650716E-3},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B166,C166)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B166,C166))","v":0.99609999999999999},1,null,null,null,null,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,0.26,0,0.74,0,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"AO166/BW166","v":1.0995842529262598},0,{"$f":"AQ166/BY166","v":0.94886108335735675},0,null,null,null,"FAPC(7)","a) Conexiones en Baja Tensión - C1/C2",null,null,{"$f":"DC156","v":212.87556825739293},0,{"$f":"DD156*DB156*(1+DC160)","v":905.1347066666666},0,null,null,{"$f":"AV166*AX166+AW166*AY166","v":0},{"$f":"DG163","v":0},{"$f":"DH163","v":1},{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},0,{"$f":"DD155*DB155*(1+DB160)","v":953.91698799999995},0,null,null,{"$f":"CD166*CF166+CE166*CG166","v":0},{"$f":"DG163","v":0},{"$f":"DH163","v":1},{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACM(2)",0.95,0.05]
["2. MANTENIMIENTO DE LA CONEXIÓN",{"$f":"+Historico!O167","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B167,C167)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B167,C167))","v":""},{"$f":"+IF(F167=B167,1,0)","v":1},null,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,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",{"$f":"+Historico!O168","v":1.0880000000000001},{"$f":"ROUND(S168*AD168+T168*AE168+U168*AF168+V168*AG168,4)","v":1.0885},{"$f":"+C168/B168-1","v":4.5955882352943789E-4},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B168,C168)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B168,C168))","v":1.0880000000000001},1,null,null,null,null,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,0.88,0.12,0,0,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,{"$f":"AO168/BW168","v":1.0995842529262598},{"$f":"AP168/BX168","v":1.007532281205165},0,0,null,null,null,"FACM(1)","a) Conexiones en Baja Tensión - C1/C2 (Conexiones Aéreas, Subterráneas, Subterráneas Múltiples y Mixtas en Baja Tensión)",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU168)","v":2.8090000000000002},0,0,null,null,{"$f":"AV168*AX168+AW168*AY168","v":0},{"$f":"DG165","v":0.93},{"$f":"DH165","v":7.0000000000000007E-2},{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC168)","v":2.7879999999999998},0,0,null,null,{"$f":"CD168*CF168+CE168*CG168","v":0},{"$f":"DG165","v":0.93},{"$f":"DH165","v":7.0000000000000007E-2},{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores Macroeconómicos de Corte y Reconexión"]
["b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5",{"$f":"+Historico!O169","v":1.0934999999999999},1.0941000000000001,{"$f":"+C169/B169-1","v":5.4869684499325722E-4},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B169,C169)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B169,C169))","v":1.0934999999999999},1,null,null,null,null,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,0.94,0.06,0,0,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,{"$f":"AO169/BW169","v":1.0995842529262598},{"$f":"AP169/BX169","v":1.007532281205165},0,0,null,null,null,"FACM(2)","b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5 (Conexiones Aéreas, Mixtas y Subterráneas en Baja Tensión Conexiones en Media Tensión (PMI y Celda))",null,null,{"$f":"DC156","v":212.87556825739293},{"$f":"DB156*(1+AU169)","v":2.8090000000000002},0,0,null,null,{"$f":"AV169*AX169+AW169*AY169","v":0},{"$f":"DG166","v":0.95},{"$f":"DH166","v":0.05},{"$f":"DC158","v":0},{"$f":"DC159","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,{"$f":"DC155","v":193.59641400000001},{"$f":"DB155*(1+CC169)","v":2.7879999999999998},0,0,null,null,{"$f":"CD169*CF169+CE169*CG169","v":0},{"$f":"DG166","v":0.95},{"$f":"DH166","v":0.05},{"$f":"DB158","v":0},{"$f":"DB159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha","IPM"]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B170,C170)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B170,C170))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Base","Resolucion Base",199.037811]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B171,C171)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B171,C171))","v":""},1,null,null,null,null,null,null,null,"Corte y Reconexión (Ponderadores)",null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (Componentes)",null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (V.actuales)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión (V.Resolución)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores Actuales","Indicador actualizado",{"$f":"+'ALUMINIO-COBRE-TC-IPM'!G8","v":212.87556825739293}]
["C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD",{"$f":"+Historico!O172","v":""},null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B172,C172)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B172,C172))","v":""},1]
["",null,null,null,null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B173,C173)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B173,C173))","v":""},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo",null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corte y Reconexión",null,null,null,"IPM / IPMo"]
["a) Corte y Reconexión",{"$f":"+Historico!O174","v":1.0689},{"$f":"+ROUND(AD174,4)","v":1.0694999999999999},{"$f":"+C174/B174-1","v":5.6132472635406216E-4},null,{"$f":"IF(IF(Resumen!$G$11=\"Ft-1\",B174,C174)=0,\"\",IF(Resumen!$G$11=\"Ft-1\",B174,C174))","v":1.0689},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"AO174/BW174","v":1.0695232588615684},null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"DB171","v":212.87556825739293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAIM(1)","a) Corte y Reconexión",null,null,{"$f":"DB170","v":199.037811}]
[]
[null,null,"Factor que motiva ajuste "]

{"sheet":"Historico","index":3,"n_rows":174,"n_cols":16,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
["HISTÓRICO DE LOS FACTORES DE ACTUALIZACIÓN TARIFARIA"]
[]
[]
[]
["Descripción",1,{"$f":"IF(OR(AND(MONTH(D5)=5,DAY(D5)=4),AND(MONTH(D5)=11,DAY(D5)=4)),DATE(YEAR(D5),MONTH(D5),DAY(D5)-3),IF(OR(AND(MONTH(D5)=5,DAY(D5)=1),AND(MONTH(D5)=11,DAY(D5)=1)),DATE(YEAR(D5),MONTH(D5)-1,DAY(D5)+3),DATE(YEAR(D5),MONTH(D5)-1,DAY(D5))))","v":"2013-06-04"},{"$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":"2013-07-04"},{"$f":"IF(OR(AND(MONTH(F5)=5,DAY(F5)=4),AND(MONTH(F5)=11,DAY(F5)=4)),DATE(YEAR(F5),MONTH(F5),DAY(F5)-3),IF(OR(AND(MONTH(F5)=5,DAY(F5)=1),AND(MONTH(F5)=11,DAY(F5)=1)),DATE(YEAR(F5),MONTH(F5)-1,DAY(F5)+3),DATE(YEAR(F5),MONTH(F5)-1,DAY(F5))))","v":"2013-08-04"},{"$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":"2013-09-04"},{"$f":"IF(OR(AND(MONTH(H5)=5,DAY(H5)=4),AND(MONTH(H5)=11,DAY(H5)=4)),DATE(YEAR(H5),MONTH(H5),DAY(H5)-3),IF(OR(AND(MONTH(H5)=5,DAY(H5)=1),AND(MONTH(H5)=11,DAY(H5)=1)),DATE(YEAR(H5),MONTH(H5)-1,DAY(H5)+3),DATE(YEAR(H5),MONTH(H5)-1,DAY(H5))))","v":"2013-10-04"},{"$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":"2013-11-01"},{"$f":"IF(OR(AND(MONTH(J5)=5,DAY(J5)=4),AND(MONTH(J5)=11,DAY(J5)=4)),DATE(YEAR(J5),MONTH(J5),DAY(J5)-3),IF(OR(AND(MONTH(J5)=5,DAY(J5)=1),AND(MONTH(J5)=11,DAY(J5)=1)),DATE(YEAR(J5),MONTH(J5)-1,DAY(J5)+3),DATE(YEAR(J5),MONTH(J5)-1,DAY(J5))))","v":"2013-11-04"},{"$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":"2013-12-04"},{"$f":"IF(OR(AND(MONTH(L5)=5,DAY(L5)=4),AND(MONTH(L5)=11,DAY(L5)=4)),DATE(YEAR(L5),MONTH(L5),DAY(L5)-3),IF(OR(AND(MONTH(L5)=5,DAY(L5)=1),AND(MONTH(L5)=11,DAY(L5)=1)),DATE(YEAR(L5),MONTH(L5)-1,DAY(L5)+3),DATE(YEAR(L5),MONTH(L5)-1,DAY(L5))))","v":"2014-01-04"},{"$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":"2014-02-04"},{"$f":"IF(OR(AND(MONTH(N5)=5,DAY(N5)=4),AND(MONTH(N5)=11,DAY(N5)=4)),DATE(YEAR(N5),MONTH(N5),DAY(N5)-3),IF(OR(AND(MONTH(N5)=5,DAY(N5)=1),AND(MONTH(N5)=11,DAY(N5)=1)),DATE(YEAR(N5),MONTH(N5)-1,DAY(N5)+3),DATE(YEAR(N5),MONTH(N5)-1,DAY(N5))))","v":"2014-03-04"},{"$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":"2014-04-04"},"2014-05-01",{"$f":"Condiciones!C3","v":"2014-05-04"}]
["A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD)","",{"$f":"IF($B6=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"IF($B6=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B6,FALSE))","v":""},{"$f":"+Factores!F6","v":""}]
["1. POTENCIA (FAPPM)","",{"$f":"IF($B7=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"IF($B7=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B7,FALSE))","v":""},{"$f":"+Factores!F7","v":""}]
["Sistema Eléctrico Interconectado Nacional (SEIN)",{"$f":"1+B5","v":2},{"$f":"IF($B8=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0422},{"$f":"IF($B8=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0733999999999999},{"$f":"IF($B8=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0733999999999999},{"$f":"IF($B8=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B8,FALSE))","v":1.0733999999999999},{"$f":"IF($B8=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B8,FALSE))","v":1},{"$f":"+Factores!F8","v":1}]
["2. ENERGÍA (FAPEM)","",{"$f":"IF($B9=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"IF($B9=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B9,FALSE))","v":""},{"$f":"+Factores!F9","v":""}]
["Sistema Eléctrico Interconectado Nacional (SEIN)",{"$f":"1+B8","v":3},{"$f":"IF($B10=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.0510999999999999},{"$f":"IF($B10=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.1613},{"$f":"IF($B10=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.1613},{"$f":"IF($B10=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B10,FALSE))","v":1.1613},{"$f":"IF($B10=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B10,FALSE))","v":1},{"$f":"+Factores!F10","v":1}]
["Sistemas Aislados","",{"$f":"IF($B11=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"IF($B11=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B11,FALSE))","v":""},{"$f":"+Factores!F11","v":""}]
["Adinelsa",{"$f":"1+B10","v":4},{"$f":"IF($B12=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0035000000000001},{"$f":"IF($B12=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0035000000000001},{"$f":"IF($B12=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0244},{"$f":"IF($B12=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0325},{"$f":"IF($B12=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0325},{"$f":"IF($B12=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0325},{"$f":"IF($B12=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0325},{"$f":"IF($B12=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0325},{"$f":"IF($B12=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0283},{"$f":"IF($B12=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0283},{"$f":"IF($B12=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0306},{"$f":"IF($B12=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B12,FALSE))","v":1.0306},{"$f":"IF($B12=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B12,FALSE))","v":1},{"$f":"+Factores!F12","v":1.0004999999999999}]
["Chavimochic",{"$f":"1+B12","v":5},{"$f":"IF($B13=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0035000000000001},{"$f":"IF($B13=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0035000000000001},{"$f":"IF($B13=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0244},{"$f":"IF($B13=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0325},{"$f":"IF($B13=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0325},{"$f":"IF($B13=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0325},{"$f":"IF($B13=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0325},{"$f":"IF($B13=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0325},{"$f":"IF($B13=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0283},{"$f":"IF($B13=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0283},{"$f":"IF($B13=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0306},{"$f":"IF($B13=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B13,FALSE))","v":1.0306},{"$f":"IF($B13=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B13,FALSE))","v":1},{"$f":"+Factores!F13","v":1.0004999999999999}]
["Edelnor",6,{"$f":"IF($B14=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0035000000000001},{"$f":"IF($B14=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0035000000000001},{"$f":"IF($B14=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0244},{"$f":"IF($B14=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0325},{"$f":"IF($B14=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0325},{"$f":"IF($B14=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0325},{"$f":"IF($B14=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0325},{"$f":"IF($B14=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0325},{"$f":"IF($B14=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0283},{"$f":"IF($B14=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0283},{"$f":"IF($B14=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0306},{"$f":"IF($B14=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B14,FALSE))","v":1.0306},{"$f":"IF($B14=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B14,FALSE))","v":1},{"$f":"+Factores!F14","v":1.0004999999999999}]
["Eilhicha",7,{"$f":"IF($B15=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0035000000000001},{"$f":"IF($B15=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0035000000000001},{"$f":"IF($B15=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0244},{"$f":"IF($B15=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0325},{"$f":"IF($B15=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0325},{"$f":"IF($B15=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0325},{"$f":"IF($B15=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0325},{"$f":"IF($B15=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0325},{"$f":"IF($B15=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0283},{"$f":"IF($B15=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0283},{"$f":"IF($B15=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0306},{"$f":"IF($B15=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B15,FALSE))","v":1.0306},{"$f":"IF($B15=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B15,FALSE))","v":1},{"$f":"+Factores!F15","v":1.0004999999999999}]
["Electro Oriente",8,{"$f":"IF($B16=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B16,FALSE))","v":0.9768},{"$f":"IF($B16=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B16,FALSE))","v":0.9768},{"$f":"IF($B16=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B16,FALSE))","v":0.98760000000000003},{"$f":"IF($B16=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0059},{"$f":"IF($B16=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0059},{"$f":"IF($B16=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0059},{"$f":"IF($B16=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0059},{"$f":"IF($B16=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0059},{"$f":"IF($B16=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0270999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0270999999999999},{"$f":"IF($B16=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0356000000000001},{"$f":"IF($B16=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B16,FALSE))","v":1.0356000000000001},{"$f":"IF($B16=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B16,FALSE))","v":1},{"$f":"+Factores!F16","v":0.99990000000000001}]
["Electro Sur Este",9,{"$f":"IF($B17=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98770000000000002},{"$f":"IF($B17=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98770000000000002},{"$f":"IF($B17=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.9758},{"$f":"IF($B17=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98809999999999998},{"$f":"IF($B17=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98809999999999998},{"$f":"IF($B17=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98809999999999998},{"$f":"IF($B17=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98809999999999998},{"$f":"IF($B17=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98809999999999998},{"$f":"IF($B17=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98619999999999997},{"$f":"IF($B17=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B17,FALSE))","v":0.98619999999999997},{"$f":"IF($B17=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B17,FALSE))","v":1.0014000000000001},{"$f":"IF($B17=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B17,FALSE))","v":1.0014000000000001},{"$f":"IF($B17=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B17,FALSE))","v":1},{"$f":"+Factores!F17","v":0.99839999999999995}]
["Electro Ucayali",10,{"$f":"IF($B18=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0035000000000001},{"$f":"IF($B18=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0035000000000001},{"$f":"IF($B18=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0244},{"$f":"IF($B18=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0325},{"$f":"IF($B18=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0325},{"$f":"IF($B18=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0325},{"$f":"IF($B18=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0325},{"$f":"IF($B18=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0325},{"$f":"IF($B18=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0283},{"$f":"IF($B18=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0283},{"$f":"IF($B18=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0306},{"$f":"IF($B18=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B18,FALSE))","v":1.0306},{"$f":"IF($B18=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B18,FALSE))","v":1},{"$f":"+Factores!F18","v":1.0004999999999999}]
["Electronorte",11,{"$f":"IF($B19=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B19,FALSE))","v":0.999},{"$f":"IF($B19=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B19,FALSE))","v":0.999},{"$f":"IF($B19=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0119},{"$f":"IF($B19=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0215000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0215000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0215000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0215000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0215000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0173000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0173000000000001},{"$f":"IF($B19=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0245},{"$f":"IF($B19=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B19,FALSE))","v":1.0245},{"$f":"IF($B19=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B19,FALSE))","v":1},{"$f":"+Factores!F19","v":0.99199999999999999}]
["Hidrandina",12,{"$f":"IF($B20=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99},{"$f":"IF($B20=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99},{"$f":"IF($B20=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.98619999999999997},{"$f":"IF($B20=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99790000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99390000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B20,FALSE))","v":0.99390000000000001},{"$f":"IF($B20=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B20,FALSE))","v":1.0065},{"$f":"IF($B20=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B20,FALSE))","v":1.0065},{"$f":"IF($B20=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B20,FALSE))","v":1},{"$f":"+Factores!F20","v":0.9819}]
["Seal",13,{"$f":"IF($B21=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B21,FALSE))","v":0.99250000000000005},{"$f":"IF($B21=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B21,FALSE))","v":0.99250000000000005},{"$f":"IF($B21=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B21,FALSE))","v":0.99319999999999997},{"$f":"IF($B21=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0043},{"$f":"IF($B21=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0043},{"$f":"IF($B21=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0043},{"$f":"IF($B21=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0043},{"$f":"IF($B21=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0043},{"$f":"IF($B21=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0003},{"$f":"IF($B21=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0003},{"$f":"IF($B21=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0108999999999999},{"$f":"IF($B21=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B21,FALSE))","v":1.0108999999999999},{"$f":"IF($B21=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B21,FALSE))","v":1},{"$f":"+Factores!F21","v":0.9849}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Factores!F22","v":""}]
["FA_PNG (Res. 085-2014-OS/CD)",{"$f":"1+B21","v":14},{"$f":"IF($B23=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0478000000000001},{"$f":"IF($B23=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.069},{"$f":"IF($B23=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0282},{"$f":"IF($B23=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0282},{"$f":"IF($B23=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0282},{"$f":"IF($B23=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0282},{"$f":"IF($B23=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B23,FALSE))","v":1},{"$f":"IF($B23=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0158},{"$f":"IF($B23=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0158},{"$f":"IF($B23=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B23,FALSE))","v":1.0662},{"$f":"IF($B23=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B23,FALSE))","v":1},{"$f":"+Factores!F23","v":1}]
["FIGV (Res.182-2009-OS/CD)",{"$f":"1+B23","v":15},{"$f":"IF($B24=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"IF($B24=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B24,FALSE))","v":1.18},{"$f":"+Factores!F24","v":1.18}]
["","",{"$f":"IF($B25=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"IF($B25=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B25,FALSE))","v":""},{"$f":"+Factores!F25","v":""}]
["B.1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. 053, 066, 077, 135, 160-2013-OS/CD, 067-2014-OS/CD)","",{"$f":"IF($B26=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"IF($B26=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B26,FALSE))","v":""},{"$f":"+Factores!F26","v":""}]
["Sistema Principal de Transmisión","",{"$f":"IF($B27=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"IF($B27=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B27,FALSE))","v":""},{"$f":"+Factores!F27","v":""}]
["SPT de REP",{"$f":"1+B24","v":16},{"$f":"IF($B28=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.056},{"$f":"IF($B28=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.0900000000000001},{"$f":"IF($B28=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.0900000000000001},{"$f":"IF($B28=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B28,FALSE))","v":1.0900000000000001},{"$f":"IF($B28=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B28,FALSE))","v":1},{"$f":"+Factores!F28","v":1}]
["SPT de San Gabán",{"$f":"1+B28","v":17},{"$f":"IF($B29=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0255000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0535000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0535000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B29,FALSE))","v":1.0535000000000001},{"$f":"IF($B29=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B29,FALSE))","v":1},{"$f":"+Factores!F29","v":1}]
["SPT de Antamina",18,{"$f":"IF($B30=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0282},{"$f":"IF($B30=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0564},{"$f":"IF($B30=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0564},{"$f":"IF($B30=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B30,FALSE))","v":1.0564},{"$f":"IF($B30=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B30,FALSE))","v":1},{"$f":"+Factores!F30","v":1}]
["SPT de Eteselva",19,{"$f":"IF($B31=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0236000000000001},{"$f":"IF($B31=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0412999999999999},{"$f":"IF($B31=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0412999999999999},{"$f":"IF($B31=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B31,FALSE))","v":1.0412999999999999},{"$f":"IF($B31=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B31,FALSE))","v":1},{"$f":"+Factores!F31","v":1}]
["SPT de Redesur",20,{"$f":"IF($B32=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.056},{"$f":"IF($B32=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.0900000000000001},{"$f":"IF($B32=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.0900000000000001},{"$f":"IF($B32=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B32,FALSE))","v":1.0900000000000001},{"$f":"IF($B32=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B32,FALSE))","v":1},{"$f":"+Factores!F32","v":1}]
["SPT de Transmantaro",{"$f":"1+B32","v":21},{"$f":"IF($B33=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.056},{"$f":"IF($B33=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.0900000000000001},{"$f":"IF($B33=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.0900000000000001},{"$f":"IF($B33=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B33,FALSE))","v":1.0900000000000001},{"$f":"IF($B33=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B33,FALSE))","v":1},{"$f":"+Factores!F33","v":1}]
["SPT de ISA",22,{"$f":"IF($B34=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.056},{"$f":"IF($B34=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.0900000000000001},{"$f":"IF($B34=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.0900000000000001},{"$f":"IF($B34=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B34,FALSE))","v":1.0900000000000001},{"$f":"IF($B34=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B34,FALSE))","v":1},{"$f":"+Factores!F34","v":1}]
["Ampliación N° 1 del SPT de ISA",{"$f":"1+B34","v":23},{"$f":"IF($B35=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B35,FALSE))","v":0},{"$f":"IF($B35=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B35,FALSE))","v":0},{"$f":"IF($B35=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B35,FALSE))","v":0},{"$f":"IF($B35=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B35,FALSE))","v":0},{"$f":"IF($B35=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0745},{"$f":"IF($B35=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0745},{"$f":"IF($B35=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0745},{"$f":"IF($B35=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0745},{"$f":"IF($B35=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0745},{"$f":"IF($B35=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0900000000000001},{"$f":"IF($B35=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0900000000000001},{"$f":"IF($B35=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B35,FALSE))","v":1.0900000000000001},{"$f":"IF($B35=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B35,FALSE))","v":1},{"$f":"+Factores!F35","v":1}]
["Ampliación N° 2 del SPT de ISA (2)",{"$f":"+B35+1","v":24},{"$f":"IF($B36=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B36,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B36,FALSE))","v":0},{"$f":"+Factores!F36","v":0}]
["Cargo por Garantía (SGT)","",{"$f":"IF($B37=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"IF($B37=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B37,FALSE))","v":""},{"$f":"+Factores!F37","v":""}]
["Línea Chilca -Zapallal (Tramos 1 y 2)",{"$f":"1+B36","v":25},{"$f":"IF($B38=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.056},{"$f":"IF($B38=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.0900000000000001},{"$f":"IF($B38=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.0900000000000001},{"$f":"IF($B38=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B38,FALSE))","v":1.0900000000000001},{"$f":"IF($B38=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B38,FALSE))","v":1},{"$f":"+Factores!F38","v":1}]
["Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Factores!F39","v":""}]
["LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",{"$f":"1+B38","v":26},{"$f":"IF($B40=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.056},{"$f":"IF($B40=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.0900000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.0900000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B40,FALSE))","v":1.0900000000000001},{"$f":"IF($B40=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B40,FALSE))","v":1},{"$f":"+Factores!F40","v":1}]
["L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",{"$f":"1+B40","v":27},{"$f":"IF($B41=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.056},{"$f":"IF($B41=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.0900000000000001},{"$f":"IF($B41=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.0900000000000001},{"$f":"IF($B41=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B41,FALSE))","v":1.0900000000000001},{"$f":"IF($B41=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B41,FALSE))","v":1},{"$f":"+Factores!F41","v":1}]
["Ampliación de la Subestación Cajamarca 220 kV – SVC",28,{"$f":"IF($B42=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.056},{"$f":"IF($B42=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.0900000000000001},{"$f":"IF($B42=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.0900000000000001},{"$f":"IF($B42=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B42,FALSE))","v":1.0900000000000001},{"$f":"IF($B42=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B42,FALSE))","v":1},{"$f":"+Factores!F42","v":1}]
["LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",29,{"$f":"IF($B43=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.056},{"$f":"IF($B43=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.0900000000000001},{"$f":"IF($B43=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.0900000000000001},{"$f":"IF($B43=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B43,FALSE))","v":1.0900000000000001},{"$f":"IF($B43=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B43,FALSE))","v":1},{"$f":"+Factores!F43","v":1}]
["LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",30,{"$f":"IF($B44=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.056},{"$f":"IF($B44=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.0900000000000001},{"$f":"IF($B44=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.0900000000000001},{"$f":"IF($B44=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B44,FALSE))","v":1.0900000000000001},{"$f":"IF($B44=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B44,FALSE))","v":1},{"$f":"+Factores!F44","v":1}]
["Línea Talara-Piura 220 kV (2do circuito)",31,{"$f":"IF($B45=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.056},{"$f":"IF($B45=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.0900000000000001},{"$f":"IF($B45=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.0900000000000001},{"$f":"IF($B45=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B45,FALSE))","v":1.0900000000000001},{"$f":"IF($B45=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B45,FALSE))","v":1},{"$f":"+Factores!F45","v":1}]
["Línea Zapallal – Trujillo 500 kV",32,{"$f":"IF($B46=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.056},{"$f":"IF($B46=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.0900000000000001},{"$f":"IF($B46=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.0900000000000001},{"$f":"IF($B46=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B46,FALSE))","v":1.0900000000000001},{"$f":"IF($B46=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B46,FALSE))","v":1},{"$f":"+Factores!F46","v":1}]
["Línea Pomacocha - Carhuamayo 220 kV",33,{"$f":"IF($B47=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B47,FALSE))","v":0},{"$f":"IF($B47=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0699000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0699000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0699000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0900000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0900000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B47,FALSE))","v":1.0900000000000001},{"$f":"IF($B47=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B47,FALSE))","v":1},{"$f":"+Factores!F47","v":1}]
["Línea Socabaya - Tintaya 220 kV",34,{"$f":"IF($B48=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"IF($B48=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B48,FALSE))","v":0},{"$f":"+Factores!F48","v":0}]
["Línea Chilca - Marcona - Montalvo 500 kV",35,{"$f":"IF($B49=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B49,FALSE))","v":0},{"$f":"IF($B49=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B49,FALSE))","v":1.0900000000000001},{"$f":"IF($B49=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B49,FALSE))","v":1.0900000000000001},{"$f":"IF($B49=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B49,FALSE))","v":1.0900000000000001},{"$f":"IF($B49=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B49,FALSE))","v":1},{"$f":"+Factores!F49","v":1}]
["SGT linea Trujillo - Chiclayo 500 KV (1)",{"$f":"+B49+1","v":36},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B50,FALSE))","v":0},{"$f":"+Factores!F50","v":0}]
["SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",{"$f":"+B50+1","v":37},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B51,FALSE))","v":0},{"$f":"+Factores!F51","v":0}]
["Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)","",{"$f":"IF($B52=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"IF($B52=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B52,FALSE))","v":""},{"$f":"+Factores!F52","v":""}]
["No RF (No Reserva Fría)",{"$f":"B51+1","v":38},{"$f":"IF($B53=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B53,FALSE))","v":1.0422},{"$f":"IF($B53=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B53,FALSE))","v":1.0422},{"$f":"IF($B53=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B53,FALSE))","v":1.0422},{"$f":"IF($B53=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B53,FALSE))","v":1.0422},{"$f":"IF($B53=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.5424000000000002},{"$f":"IF($B53=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.5424000000000002},{"$f":"IF($B53=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.5424000000000002},{"$f":"IF($B53=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.5424000000000002},{"$f":"IF($B53=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.5424000000000002},{"$f":"IF($B53=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.6185999999999998},{"$f":"IF($B53=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.6185999999999998},{"$f":"IF($B53=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B53,FALSE))","v":2.0413000000000001},{"$f":"IF($B53=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B53,FALSE))","v":1},{"$f":"+Factores!F53","v":1}]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Factores!F54","v":""}]
["Reserva Fría (RF) de Talara",{"$f":"1+B53","v":39},{"$f":"IF($B55=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B55,FALSE))","v":0},{"$f":"IF($B55=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B55,FALSE))","v":0},{"$f":"IF($B55=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.0822000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.0822000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.0822000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.0822000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.1685000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.1685000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.1685000000000001},{"$f":"IF($B55=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.2263999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.2263999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B55,FALSE))","v":1.2263999999999999},{"$f":"IF($B55=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B55,FALSE))","v":1},{"$f":"+Factores!F55","v":1}]
["Reserva Fría (RF) de Ilo",{"$f":"1+B55","v":40},{"$f":"IF($B56=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B56,FALSE))","v":0},{"$f":"IF($B56=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B56,FALSE))","v":1},{"$f":"IF($B56=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.1268},{"$f":"IF($B56=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.1268},{"$f":"IF($B56=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.1268},{"$f":"IF($B56=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.1268},{"$f":"IF($B56=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.2473000000000001},{"$f":"IF($B56=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.2473000000000001},{"$f":"IF($B56=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.2473000000000001},{"$f":"IF($B56=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.3109999999999999},{"$f":"IF($B56=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.3109999999999999},{"$f":"IF($B56=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B56,FALSE))","v":1.3109999999999999},{"$f":"IF($B56=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B56,FALSE))","v":1},{"$f":"+Factores!F56","v":1}]
["Reserva Fría (RF) de Pucallpa",{"$f":"+B56+1","v":41},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B57,FALSE))","v":0},{"$f":"+Factores!F57","v":0}]
["Reserva Fría (RF) de Puerto Maldonado",{"$f":"+B57+1","v":42},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B58,FALSE))","v":0},{"$f":"+Factores!F58","v":0}]
["","",{"$f":"IF($B59=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"IF($B59=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B59,FALSE))","v":""},{"$f":"+Factores!F59","v":""}]
["Costos Variables de Operación Adicional en Generación","",{"$f":"IF($B60=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"IF($B60=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B60,FALSE))","v":""},{"$f":"+Factores!F60","v":""}]
["Cargo Unitario por CVOA-CMg",{"$f":"1+B58","v":43},{"$f":"IF($B61=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B61,FALSE))","v":1},{"$f":"IF($B61=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B61,FALSE))","v":1},{"$f":"IF($B61=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B61,FALSE))","v":0.74070000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B61,FALSE))","v":0.74070000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B61,FALSE))","v":0.74070000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B61,FALSE))","v":0.74070000000000003},{"$f":"IF($B61=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B61,FALSE))","v":1.3823000000000001},{"$f":"IF($B61=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B61,FALSE))","v":1.3823000000000001},{"$f":"IF($B61=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B61,FALSE))","v":1.3823000000000001},{"$f":"IF($B61=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B61,FALSE))","v":9.4086999999999996},{"$f":"IF($B61=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B61,FALSE))","v":9.4086999999999996},{"$f":"IF($B61=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B61,FALSE))","v":9.4086999999999996},{"$f":"IF($B61=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B61,FALSE))","v":1},{"$f":"+Factores!F61","v":1}]
["Cargo Unitario por CVOA-RSC",{"$f":"1+B61","v":44},{"$f":"IF($B62=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B62,FALSE))","v":1},{"$f":"IF($B62=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B62,FALSE))","v":1},{"$f":"IF($B62=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B62,FALSE))","v":0},{"$f":"IF($B62=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B62,FALSE))","v":1},{"$f":"+Factores!F62","v":1}]
["Cargo por Prima","",{"$f":"IF($B63=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B63,FALSE))","v":""},{"$f":"+Factores!F63","v":""}]
["Cogeneración Paramonga",{"$f":"1+B62","v":45},{"$f":"IF($B64=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B64,FALSE))","v":1},{"$f":"IF($B64=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B64,FALSE))","v":1},{"$f":"IF($B64=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B64,FALSE))","v":1.4091},{"$f":"IF($B64=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B64,FALSE))","v":1.4091},{"$f":"IF($B64=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B64,FALSE))","v":1.4091},{"$f":"IF($B64=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B64,FALSE))","v":1.4091},{"$f":"IF($B64=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B64,FALSE))","v":0},{"$f":"IF($B64=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B64,FALSE))","v":1},{"$f":"+Factores!F64","v":1}]
["C.H. Santa Cruz II",{"$f":"1+B64","v":46},{"$f":"IF($B65=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B65,FALSE))","v":1},{"$f":"IF($B65=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B65,FALSE))","v":1},{"$f":"IF($B65=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B65,FALSE))","v":1.3864000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B65,FALSE))","v":1.3864000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B65,FALSE))","v":1.3864000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B65,FALSE))","v":1.3864000000000001},{"$f":"IF($B65=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.75},{"$f":"IF($B65=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.75},{"$f":"IF($B65=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.75},{"$f":"IF($B65=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.81820000000000004},{"$f":"IF($B65=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.81820000000000004},{"$f":"IF($B65=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B65,FALSE))","v":0.81820000000000004},{"$f":"IF($B65=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B65,FALSE))","v":1},{"$f":"+Factores!F65","v":1}]
["C.H. Santa Cruz I",47,{"$f":"IF($B66=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B66,FALSE))","v":1},{"$f":"IF($B66=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B66,FALSE))","v":1},{"$f":"IF($B66=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B66,FALSE))","v":1.4},{"$f":"IF($B66=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B66,FALSE))","v":1.4},{"$f":"IF($B66=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B66,FALSE))","v":1.4},{"$f":"IF($B66=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B66,FALSE))","v":1.4},{"$f":"IF($B66=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.75},{"$f":"IF($B66=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.75},{"$f":"IF($B66=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.75},{"$f":"IF($B66=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.82499999999999996},{"$f":"IF($B66=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.82499999999999996},{"$f":"IF($B66=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B66,FALSE))","v":0.82499999999999996},{"$f":"IF($B66=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B66,FALSE))","v":1},{"$f":"+Factores!F66","v":1}]
["C.H. Poechos 2",48,{"$f":"IF($B67=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B67,FALSE))","v":1},{"$f":"IF($B67=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B67,FALSE))","v":1},{"$f":"IF($B67=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B67,FALSE))","v":1.2985},{"$f":"IF($B67=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B67,FALSE))","v":1.2985},{"$f":"IF($B67=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B67,FALSE))","v":1.2985},{"$f":"IF($B67=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B67,FALSE))","v":1.2985},{"$f":"IF($B67=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.56720000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.56720000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.56720000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.71640000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.71640000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B67,FALSE))","v":0.71640000000000004},{"$f":"IF($B67=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B67,FALSE))","v":1},{"$f":"+Factores!F67","v":1}]
["C.H. Roncador",49,{"$f":"IF($B68=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"IF($B68=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B68,FALSE))","v":0},{"$f":"IF($B68=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B68,FALSE))","v":1},{"$f":"+Factores!F68","v":1}]
["C.H. Carhuaquero IV",50,{"$f":"IF($B69=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B69,FALSE))","v":1},{"$f":"IF($B69=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B69,FALSE))","v":1},{"$f":"IF($B69=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B69,FALSE))","v":1.2338},{"$f":"IF($B69=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B69,FALSE))","v":1.2338},{"$f":"IF($B69=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B69,FALSE))","v":1.2338},{"$f":"IF($B69=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B69,FALSE))","v":1.2338},{"$f":"IF($B69=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.97399999999999998},{"$f":"IF($B69=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.97399999999999998},{"$f":"IF($B69=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.97399999999999998},{"$f":"IF($B69=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.81820000000000004},{"$f":"IF($B69=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.81820000000000004},{"$f":"IF($B69=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B69,FALSE))","v":0.81820000000000004},{"$f":"IF($B69=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B69,FALSE))","v":1},{"$f":"+Factores!F69","v":1}]
["C.H. Caña Brava",51,{"$f":"IF($B70=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B70,FALSE))","v":1},{"$f":"IF($B70=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B70,FALSE))","v":1},{"$f":"IF($B70=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B70,FALSE))","v":1.2258},{"$f":"IF($B70=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B70,FALSE))","v":1.2258},{"$f":"IF($B70=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B70,FALSE))","v":1.2258},{"$f":"IF($B70=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B70,FALSE))","v":1.2258},{"$f":"IF($B70=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.9032},{"$f":"IF($B70=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.9032},{"$f":"IF($B70=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.9032},{"$f":"IF($B70=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.7419},{"$f":"IF($B70=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.7419},{"$f":"IF($B70=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B70,FALSE))","v":0.7419},{"$f":"IF($B70=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B70,FALSE))","v":1},{"$f":"+Factores!F70","v":1}]
["C.H. La Joya",52,{"$f":"IF($B71=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B71,FALSE))","v":1},{"$f":"IF($B71=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B71,FALSE))","v":1},{"$f":"IF($B71=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.1205000000000001},{"$f":"IF($B71=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.1205000000000001},{"$f":"IF($B71=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.1205000000000001},{"$f":"IF($B71=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.1205000000000001},{"$f":"IF($B71=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B71,FALSE))","v":0.84340000000000004},{"$f":"IF($B71=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B71,FALSE))","v":0.84340000000000004},{"$f":"IF($B71=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B71,FALSE))","v":0.84340000000000004},{"$f":"IF($B71=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.0843},{"$f":"IF($B71=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.0843},{"$f":"IF($B71=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B71,FALSE))","v":1.0843},{"$f":"IF($B71=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B71,FALSE))","v":1},{"$f":"+Factores!F71","v":1}]
["C.T. Huaycoloro",53,{"$f":"IF($B72=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"IF($B72=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"IF($B72=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.0326},{"$f":"IF($B72=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.0326},{"$f":"IF($B72=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.0326},{"$f":"IF($B72=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.0326},{"$f":"IF($B72=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"IF($B72=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"IF($B72=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"IF($B72=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.3587},{"$f":"IF($B72=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.3587},{"$f":"IF($B72=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B72,FALSE))","v":1.3587},{"$f":"IF($B72=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B72,FALSE))","v":1},{"$f":"+Factores!F72","v":1}]
["C. H. Purmacana",54,{"$f":"IF($B73=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B73,FALSE))","v":1},{"$f":"IF($B73=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B73,FALSE))","v":1},{"$f":"IF($B73=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.85709999999999997},{"$f":"IF($B73=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.85709999999999997},{"$f":"IF($B73=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.85709999999999997},{"$f":"IF($B73=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.85709999999999997},{"$f":"IF($B73=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.1429},{"$f":"IF($B73=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.1429},{"$f":"IF($B73=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B73,FALSE))","v":0.1429},{"$f":"IF($B73=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B73,FALSE))","v":0},{"$f":"IF($B73=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B73,FALSE))","v":0},{"$f":"IF($B73=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B73,FALSE))","v":0},{"$f":"IF($B73=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B73,FALSE))","v":1},{"$f":"+Factores!F73","v":1}]
["C.H. Huasahuasi I",55,{"$f":"IF($B74=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B74,FALSE))","v":1},{"$f":"IF($B74=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B74,FALSE))","v":1},{"$f":"IF($B74=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B74,FALSE))","v":1.1071},{"$f":"IF($B74=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B74,FALSE))","v":1.1071},{"$f":"IF($B74=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B74,FALSE))","v":1.1071},{"$f":"IF($B74=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B74,FALSE))","v":1.1071},{"$f":"IF($B74=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B74,FALSE))","v":0.82140000000000002},{"$f":"IF($B74=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B74,FALSE))","v":1},{"$f":"+Factores!F74","v":1}]
["C.H. Huasahuasi II",56,{"$f":"IF($B75=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B75,FALSE))","v":1},{"$f":"IF($B75=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B75,FALSE))","v":1},{"$f":"IF($B75=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B75,FALSE))","v":1.1295999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B75,FALSE))","v":1.1295999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B75,FALSE))","v":1.1295999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B75,FALSE))","v":1.1295999999999999},{"$f":"IF($B75=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.81479999999999997},{"$f":"IF($B75=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.81479999999999997},{"$f":"IF($B75=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.81479999999999997},{"$f":"IF($B75=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.88890000000000002},{"$f":"IF($B75=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.88890000000000002},{"$f":"IF($B75=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B75,FALSE))","v":0.88890000000000002},{"$f":"IF($B75=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B75,FALSE))","v":1},{"$f":"+Factores!F75","v":1}]
["C.H. Nuevo Imperial",57,{"$f":"IF($B76=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B76,FALSE))","v":1},{"$f":"IF($B76=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B76,FALSE))","v":1},{"$f":"IF($B76=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B76,FALSE))","v":1.1111},{"$f":"IF($B76=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B76,FALSE))","v":1.1111},{"$f":"IF($B76=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B76,FALSE))","v":1.1111},{"$f":"IF($B76=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B76,FALSE))","v":1.1111},{"$f":"IF($B76=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.70369999999999999},{"$f":"IF($B76=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.70369999999999999},{"$f":"IF($B76=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.70369999999999999},{"$f":"IF($B76=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.44440000000000002},{"$f":"IF($B76=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.44440000000000002},{"$f":"IF($B76=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B76,FALSE))","v":0.44440000000000002},{"$f":"IF($B76=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B76,FALSE))","v":1},{"$f":"+Factores!F76","v":1}]
["CS Repartición Solar 20T",58,{"$f":"IF($B77=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B77,FALSE))","v":1},{"$f":"IF($B77=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B77,FALSE))","v":1},{"$f":"IF($B77=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1281000000000001},{"$f":"IF($B77=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1281000000000001},{"$f":"IF($B77=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1281000000000001},{"$f":"IF($B77=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1281000000000001},{"$f":"IF($B77=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1761999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1761999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.1761999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.3134999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.3134999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B77,FALSE))","v":1.3134999999999999},{"$f":"IF($B77=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B77,FALSE))","v":1},{"$f":"+Factores!F77","v":1}]
["CS Majes Solar 20T",59,{"$f":"IF($B78=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B78,FALSE))","v":1},{"$f":"IF($B78=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B78,FALSE))","v":1},{"$f":"IF($B78=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1278999999999999},{"$f":"IF($B78=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1278999999999999},{"$f":"IF($B78=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1278999999999999},{"$f":"IF($B78=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1278999999999999},{"$f":"IF($B78=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1758},{"$f":"IF($B78=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1758},{"$f":"IF($B78=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.1758},{"$f":"IF($B78=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.3128},{"$f":"IF($B78=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.3128},{"$f":"IF($B78=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B78,FALSE))","v":1.3128},{"$f":"IF($B78=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B78,FALSE))","v":1},{"$f":"+Factores!F78","v":1}]
["CS Tacna Solar 20T",60,{"$f":"IF($B79=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B79,FALSE))","v":1},{"$f":"IF($B79=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B79,FALSE))","v":1},{"$f":"IF($B79=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1376999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1376999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1376999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1376999999999999},{"$f":"IF($B79=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1830000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1830000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.1830000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.3080000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.3080000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B79,FALSE))","v":1.3080000000000001},{"$f":"IF($B79=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B79,FALSE))","v":1},{"$f":"+Factores!F79","v":1}]
["CS Panamericana Solar 20T",61,{"$f":"IF($B80=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B80,FALSE))","v":1},{"$f":"IF($B80=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B80,FALSE))","v":1},{"$f":"IF($B80=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1447000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1447000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1447000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1447000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1722999999999999},{"$f":"IF($B80=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1722999999999999},{"$f":"IF($B80=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.1722999999999999},{"$f":"IF($B80=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.2979000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.2979000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B80,FALSE))","v":1.2979000000000001},{"$f":"IF($B80=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B80,FALSE))","v":1},{"$f":"+Factores!F80","v":1}]
["C.H. Yanapampa",62,{"$f":"IF($B81=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B81,FALSE))","v":1},{"$f":"IF($B81=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B81,FALSE))","v":1},{"$f":"IF($B81=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B81,FALSE))","v":1.3429},{"$f":"IF($B81=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B81,FALSE))","v":1.3429},{"$f":"IF($B81=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B81,FALSE))","v":1.3429},{"$f":"IF($B81=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B81,FALSE))","v":1.3429},{"$f":"IF($B81=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B81,FALSE))","v":0.57140000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B81,FALSE))","v":0.57140000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B81,FALSE))","v":0.57140000000000002},{"$f":"IF($B81=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B81,FALSE))","v":0},{"$f":"IF($B81=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B81,FALSE))","v":0},{"$f":"IF($B81=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B81,FALSE))","v":0},{"$f":"IF($B81=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B81,FALSE))","v":1},{"$f":"+Factores!F81","v":1}]
["C.H. Las Pizarras",63,{"$f":"IF($B82=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B82,FALSE))","v":1},{"$f":"IF($B82=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B82,FALSE))","v":1},{"$f":"IF($B82=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B82,FALSE))","v":1},{"$f":"IF($B82=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B82,FALSE))","v":1.1457999999999999},{"$f":"IF($B82=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B82,FALSE))","v":1.1457999999999999},{"$f":"IF($B82=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B82,FALSE))","v":1.1457999999999999},{"$f":"IF($B82=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B82,FALSE))","v":0.625},{"$f":"IF($B82=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B82,FALSE))","v":0.625},{"$f":"IF($B82=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B82,FALSE))","v":0.625},{"$f":"IF($B82=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B82,FALSE))","v":4.1700000000000001E-2},{"$f":"IF($B82=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B82,FALSE))","v":4.1700000000000001E-2},{"$f":"IF($B82=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B82,FALSE))","v":4.1700000000000001E-2},{"$f":"IF($B82=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B82,FALSE))","v":1},{"$f":"+Factores!F82","v":1}]
["C.E. Marcona",{"$f":"+B82+1","v":64},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B83,FALSE))","v":1},{"$f":"+Factores!F83","v":1}]
["Cargo Unitario por FISE",{"$f":"+B83+1","v":65},{"$f":"IF($B84=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"IF($B84=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.1175999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.1175999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.1175999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.3332999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.3332999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B84,FALSE))","v":1.3332999999999999},{"$f":"IF($B84=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B84,FALSE))","v":1},{"$f":"+Factores!F49","v":1}]
["Cargo Unitario por Generación Adicional","",{"$f":"IF($B85=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"IF($B85=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B85,FALSE))","v":""},{"$f":"+Factores!F85","v":""}]
["Usuarios Regulados",{"$f":"1+B84","v":66},{"$f":"IF($B86=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B86,FALSE))","v":1},{"$f":"IF($B86=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.60540000000000005},{"$f":"IF($B86=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.60540000000000005},{"$f":"IF($B86=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.60540000000000005},{"$f":"IF($B86=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.60540000000000005},{"$f":"IF($B86=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.38009999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.38009999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.38009999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.59179999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.59179999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B86,FALSE))","v":0.59179999999999999},{"$f":"IF($B86=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B86,FALSE))","v":1},{"$f":"+Factores!F86","v":1}]
["","",{"$f":"IF($B87=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"IF($B87=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B87,FALSE))","v":""},{"$f":"+Factores!F87","v":""}]
["","",{"$f":"IF($B88=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"IF($B88=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B88,FALSE))","v":""},{"$f":"+Factores!F88","v":""}]
["B.2. PEAJES SECUNDARIOS (Res. N° 054, 055, 068, 136, 137 y 160-2013-OS/CD)","",{"$f":"IF($B89=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"IF($B89=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B89,FALSE))","v":""},{"$f":"+Factores!F89","v":""}]
["Área de Demanda 1",{"$f":"1+B86","v":67},{"$f":"IF($B90=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0134000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0313000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0313000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0313000000000001},{"$f":"IF($B90=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B90,FALSE))","v":1.0313000000000001},{"$f":"+Factores!F90","v":1.0313000000000001}]
["Área de Demanda 2",{"$f":"1+B90","v":68},{"$f":"IF($B91=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0109999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0287999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0287999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0287999999999999},{"$f":"IF($B91=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B91,FALSE))","v":1.0287999999999999},{"$f":"+Factores!F91","v":1.0287999999999999}]
["Área de Demanda 3",{"$f":"1+B91","v":69},{"$f":"IF($B92=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0093000000000001},{"$f":"IF($B92=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0266999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0266999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0266999999999999},{"$f":"IF($B92=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B92,FALSE))","v":1.0266999999999999},{"$f":"+Factores!F92","v":1.0266999999999999}]
["Área de Demanda 4",70,{"$f":"IF($B93=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0087999999999999},{"$f":"IF($B93=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0262},{"$f":"IF($B93=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0262},{"$f":"IF($B93=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0262},{"$f":"IF($B93=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B93,FALSE))","v":1.0262},{"$f":"+Factores!F93","v":1.0262}]
["Área de Demanda 5",71,{"$f":"IF($B94=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0121},{"$f":"IF($B94=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0268999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0268999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0268999999999999},{"$f":"IF($B94=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B94,FALSE))","v":1.0268999999999999},{"$f":"+Factores!F94","v":1.0268999999999999}]
["Área de Demanda 6",72,{"$f":"IF($B95=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0175000000000001},{"$f":"IF($B95=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0363},{"$f":"IF($B95=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0363},{"$f":"IF($B95=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0363},{"$f":"IF($B95=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B95,FALSE))","v":1.0363},{"$f":"+Factores!F95","v":1.0363}]
["Área de Demanda 7",73,{"$f":"IF($B96=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.02},{"$f":"IF($B96=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.0411999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.0411999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.0411999999999999},{"$f":"IF($B96=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B96,FALSE))","v":1.0411999999999999},{"$f":"+Factores!F96","v":1.0411999999999999}]
["Área de Demanda 8",74,{"$f":"IF($B97=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0132000000000001},{"$f":"IF($B97=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0290999999999999},{"$f":"IF($B97=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0290999999999999},{"$f":"IF($B97=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0290999999999999},{"$f":"IF($B97=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B97,FALSE))","v":1.0290999999999999},{"$f":"+Factores!F97","v":1.0290999999999999}]
["Área de Demanda 9",75,{"$f":"IF($B98=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0154000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0356000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0356000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0356000000000001},{"$f":"IF($B98=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B98,FALSE))","v":1.0356000000000001},{"$f":"+Factores!F98","v":1.0356000000000001}]
["Área de Demanda 10",76,{"$f":"IF($B99=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0124},{"$f":"IF($B99=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0325},{"$f":"IF($B99=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0325},{"$f":"IF($B99=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0325},{"$f":"IF($B99=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B99,FALSE))","v":1.0325},{"$f":"+Factores!F99","v":1.0325}]
["Área de Demanda 11",77,{"$f":"IF($B100=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.0024},{"$f":"IF($B100=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.01},{"$f":"IF($B100=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.01},{"$f":"IF($B100=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.01},{"$f":"IF($B100=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B100,FALSE))","v":1.01},{"$f":"+Factores!F100","v":1.01}]
["Área de Demanda 12",78,{"$f":"IF($B101=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0265},{"$f":"IF($B101=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0481},{"$f":"IF($B101=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0481},{"$f":"IF($B101=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0481},{"$f":"IF($B101=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B101,FALSE))","v":1.0481},{"$f":"+Factores!F101","v":1.0481}]
["Área de Demanda 13",79,{"$f":"IF($B102=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.012},{"$f":"IF($B102=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.0319},{"$f":"IF($B102=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.0319},{"$f":"IF($B102=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.0319},{"$f":"IF($B102=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B102,FALSE))","v":1.0319},{"$f":"+Factores!F102","v":1.0319}]
["Área de Demanda 14",80,{"$f":"IF($B103=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0076000000000001},{"$f":"IF($B103=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0262},{"$f":"IF($B103=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0262},{"$f":"IF($B103=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0262},{"$f":"IF($B103=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B103,FALSE))","v":1.0262},{"$f":"+Factores!F103","v":1.0262}]
["Área de Demanda 15",81,{"$f":"IF($B104=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0118},{"$f":"IF($B104=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0255000000000001},{"$f":"IF($B104=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0255000000000001},{"$f":"IF($B104=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0255000000000001},{"$f":"IF($B104=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B104,FALSE))","v":1.0255000000000001},{"$f":"+Factores!F104","v":1.0255000000000001}]
["Instalaciones BOOT - Redesur",82,{"$f":"IF($B105=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.056},{"$f":"IF($B105=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.0900000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.0900000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.0900000000000001},{"$f":"IF($B105=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B105,FALSE))","v":1.0900000000000001},{"$f":"+Factores!F105","v":1.0900000000000001}]
["Instalaciones BOOT - ISA Peru",83,{"$f":"IF($B106=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.056},{"$f":"IF($B106=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.0900000000000001},{"$f":"IF($B106=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.0900000000000001},{"$f":"IF($B106=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.0900000000000001},{"$f":"IF($B106=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B106,FALSE))","v":1.0900000000000001},{"$f":"+Factores!F106","v":1.0900000000000001}]
["Peaje Unitario por Compensación","",{"$f":"IF($B107=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"IF($B107=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B107,FALSE))","v":""},{"$f":"+Factores!F107","v":""}]
["Resolucion del FA_Peaje Unitario de Compensación (FA_PUC)",{"$f":"1+B106","v":84},{"$f":"IF($B108=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B108,FALSE))","v":1},{"$f":"IF($B108=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"IF($B108=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B108,FALSE))","v":1.2327999999999999},{"$f":"+Factores!F108","v":1.2327999999999999}]
["","",{"$f":"IF($B109=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"IF($B109=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B109,FALSE))","v":""},{"$f":"+Factores!F109","v":""}]
["","",{"$f":"IF($B110=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"IF($B110=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B110,FALSE))","v":""},{"$f":"+Factores!F110","v":""}]
["C.1. DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 203-2013-OS/CD)","",{"$f":"IF($B111=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B111,FALSE))","v":""},{"$f":"+Factores!F111","v":""}]
["1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)","",{"$f":"IF($B112=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B112,FALSE))","v":""},{"$f":"+Factores!F112","v":""}]
["a) Sector 1",{"$f":"1+B108","v":85},{"$f":"IF($B113=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B113,FALSE))","v":0.97319999999999995},{"$f":"IF($B113=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B113,FALSE))","v":0.97319999999999995},{"$f":"IF($B113=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B113,FALSE))","v":0.99},{"$f":"IF($B113=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B113,FALSE))","v":0.99729999999999996},{"$f":"IF($B113=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B113,FALSE))","v":0.99729999999999996},{"$f":"IF($B113=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B113,FALSE))","v":1},{"$f":"IF($B113=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0357000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0357000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0357000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0358000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0358000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0354000000000001},{"$f":"IF($B113=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B113,FALSE))","v":1.0354000000000001},{"$f":"+Factores!F113","v":1.0354000000000001}]
["b) Sector 2",{"$f":"1+B113","v":86},{"$f":"IF($B114=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B114,FALSE))","v":0.99909999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B114,FALSE))","v":0.99909999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0165},{"$f":"IF($B114=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0243},{"$f":"IF($B114=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0243},{"$f":"IF($B114=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B114,FALSE))","v":1},{"$f":"IF($B114=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0251999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0251999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0251999999999999},{"$f":"IF($B114=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0213000000000001},{"$f":"IF($B114=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0213000000000001},{"$f":"IF($B114=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0233000000000001},{"$f":"IF($B114=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B114,FALSE))","v":1.0233000000000001},{"$f":"+Factores!F114","v":1.0233000000000001}]
["c) Sector 3",87,{"$f":"IF($B115=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0027999999999999},{"$f":"IF($B115=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0027999999999999},{"$f":"IF($B115=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0192000000000001},{"$f":"IF($B115=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0256000000000001},{"$f":"IF($B115=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0256000000000001},{"$f":"IF($B115=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B115,FALSE))","v":1},{"$f":"IF($B115=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.032},{"$f":"IF($B115=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.032},{"$f":"IF($B115=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.032},{"$f":"IF($B115=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0309999999999999},{"$f":"IF($B115=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0309999999999999},{"$f":"IF($B115=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0328999999999999},{"$f":"IF($B115=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B115,FALSE))","v":1.0328999999999999},{"$f":"+Factores!F115","v":1.0328999999999999}]
["d) Sector 4",88,{"$f":"IF($B116=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B116,FALSE))","v":0.99709999999999999},{"$f":"IF($B116=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B116,FALSE))","v":0.99709999999999999},{"$f":"IF($B116=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0146999999999999},{"$f":"IF($B116=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0225},{"$f":"IF($B116=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0225},{"$f":"IF($B116=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B116,FALSE))","v":1},{"$f":"IF($B116=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0395000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0395000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0395000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0414000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0414000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0416000000000001},{"$f":"IF($B116=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B116,FALSE))","v":1.0416000000000001},{"$f":"+Factores!F116","v":1.0416000000000001}]
["e) Sector 5",89,{"$f":"IF($B117=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0009999999999999},{"$f":"IF($B117=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0009999999999999},{"$f":"IF($B117=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0185},{"$f":"IF($B117=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0264},{"$f":"IF($B117=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0264},{"$f":"IF($B117=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B117,FALSE))","v":1},{"$f":"IF($B117=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0276000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0276000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0276000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0246},{"$f":"IF($B117=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0246},{"$f":"IF($B117=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0257000000000001},{"$f":"IF($B117=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B117,FALSE))","v":1.0257000000000001},{"$f":"+Factores!F117","v":1.0257000000000001}]
["f) Sector 6",{"$f":"+B117+1","v":90},{"$f":"IF($B118=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B118,FALSE))","v":0},{"$f":"IF($B118=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B118,FALSE))","v":0},{"$f":"IF($B118=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B118,FALSE))","v":0},{"$f":"IF($B118=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B118,FALSE))","v":0},{"$f":"IF($B118=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B118,FALSE))","v":0},{"$f":"IF($B118=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B118,FALSE))","v":1},{"$f":"IF($B118=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0382},{"$f":"IF($B118=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0382},{"$f":"IF($B118=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0382},{"$f":"IF($B118=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0392999999999999},{"$f":"IF($B118=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0392999999999999},{"$f":"IF($B118=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0385},{"$f":"IF($B118=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B118,FALSE))","v":1.0385},{"$f":"+Factores!F118","v":1.0385}]
["g) Sector Especial",{"$f":"+B118+1","v":91},{"$f":"IF($B119=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0084},{"$f":"IF($B119=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0084},{"$f":"IF($B119=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0262},{"$f":"IF($B119=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0342},{"$f":"IF($B119=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0342},{"$f":"IF($B119=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B119,FALSE))","v":1},{"$f":"IF($B119=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0304},{"$f":"IF($B119=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0304},{"$f":"IF($B119=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0304},{"$f":"IF($B119=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0285},{"$f":"IF($B119=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0285},{"$f":"IF($B119=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0296000000000001},{"$f":"IF($B119=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B119,FALSE))","v":1.0296000000000001},{"$f":"+Factores!F119","v":1.0296000000000001}]
["h) VAD SER 100 Estado Prepago",{"$f":"1+B119","v":92},{"$f":"IF($B120=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B120,FALSE))","v":0.98609999999999998},{"$f":"IF($B120=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B120,FALSE))","v":0.98609999999999998},{"$f":"IF($B120=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0033000000000001},{"$f":"IF($B120=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0109999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0109999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B120,FALSE))","v":1},{"$f":"IF($B120=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0511999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0511999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0511999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0578000000000001},{"$f":"IF($B120=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0578000000000001},{"$f":"IF($B120=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0571999999999999},{"$f":"IF($B120=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B120,FALSE))","v":1.0571999999999999},{"$f":"+Factores!F120","v":1.0571999999999999}]
["i) VAD SER 100 Estado Convencional",93,{"$f":"IF($B121=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B121,FALSE))","v":0.98709999999999998},{"$f":"IF($B121=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B121,FALSE))","v":0.98709999999999998},{"$f":"IF($B121=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0043},{"$f":"IF($B121=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.012},{"$f":"IF($B121=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.012},{"$f":"IF($B121=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B121,FALSE))","v":1},{"$f":"IF($B121=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0508999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0508999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0508999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0573999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0573999999999999},{"$f":"IF($B121=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0569},{"$f":"IF($B121=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B121,FALSE))","v":1.0569},{"$f":"+Factores!F121","v":1.0569}]
["j) VAD SER 100 Empresa Prepago",94,{"$f":"IF($B122=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B122,FALSE))","v":0.98609999999999998},{"$f":"IF($B122=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B122,FALSE))","v":0.98609999999999998},{"$f":"IF($B122=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0033000000000001},{"$f":"IF($B122=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0109999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0109999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B122,FALSE))","v":1},{"$f":"IF($B122=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0511999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0511999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0511999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0578000000000001},{"$f":"IF($B122=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0578000000000001},{"$f":"IF($B122=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0571999999999999},{"$f":"IF($B122=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B122,FALSE))","v":1.0571999999999999},{"$f":"+Factores!F122","v":1.0571999999999999}]
["k) VAD SER 100 Empresa Convencional",95,{"$f":"IF($B123=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B123,FALSE))","v":0.98709999999999998},{"$f":"IF($B123=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B123,FALSE))","v":0.98709999999999998},{"$f":"IF($B123=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0043},{"$f":"IF($B123=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.012},{"$f":"IF($B123=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.012},{"$f":"IF($B123=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B123,FALSE))","v":1},{"$f":"IF($B123=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0508999999999999},{"$f":"IF($B123=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0508999999999999},{"$f":"IF($B123=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0508999999999999},{"$f":"IF($B123=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0573999999999999},{"$f":"IF($B123=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0573999999999999},{"$f":"IF($B123=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0569},{"$f":"IF($B123=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B123,FALSE))","v":1.0569},{"$f":"+Factores!F123","v":1.0569}]
["2. VALOR AGREGADO DE DISTRIBUCIÓN EN BT (FAVADBT)",null,{"$f":"IF($B124=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"IF($B124=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B124,FALSE))","v":""},{"$f":"+Factores!F124","v":""}]
["a) Sector 1",{"$f":"1+B123","v":96},{"$f":"IF($B125=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B125,FALSE))","v":0.98040000000000005},{"$f":"IF($B125=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B125,FALSE))","v":0.98040000000000005},{"$f":"IF($B125=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B125,FALSE))","v":0.99760000000000004},{"$f":"IF($B125=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0051000000000001},{"$f":"IF($B125=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0051000000000001},{"$f":"IF($B125=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B125,FALSE))","v":1},{"$f":"IF($B125=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0381},{"$f":"IF($B125=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0381},{"$f":"IF($B125=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0381},{"$f":"IF($B125=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0389999999999999},{"$f":"IF($B125=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0389999999999999},{"$f":"IF($B125=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0376000000000001},{"$f":"IF($B125=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B125,FALSE))","v":1.0376000000000001},{"$f":"+Factores!F125","v":1.0376000000000001}]
["b) Sector 2",{"$f":"1+B125","v":97},{"$f":"IF($B126=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B126,FALSE))","v":0.99399999999999999},{"$f":"IF($B126=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B126,FALSE))","v":0.99399999999999999},{"$f":"IF($B126=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0117},{"$f":"IF($B126=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0194000000000001},{"$f":"IF($B126=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0194000000000001},{"$f":"IF($B126=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B126,FALSE))","v":1},{"$f":"IF($B126=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0264},{"$f":"IF($B126=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0264},{"$f":"IF($B126=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0264},{"$f":"IF($B126=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0228999999999999},{"$f":"IF($B126=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0228999999999999},{"$f":"IF($B126=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0245},{"$f":"IF($B126=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B126,FALSE))","v":1.0245},{"$f":"+Factores!F126","v":1.0245}]
["c) Sector 3",98,{"$f":"IF($B127=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B127,FALSE))","v":0.98250000000000004},{"$f":"IF($B127=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B127,FALSE))","v":0.98250000000000004},{"$f":"IF($B127=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B127,FALSE))","v":0.99980000000000002},{"$f":"IF($B127=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0072000000000001},{"$f":"IF($B127=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0072000000000001},{"$f":"IF($B127=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B127,FALSE))","v":1},{"$f":"IF($B127=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0359},{"$f":"IF($B127=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0359},{"$f":"IF($B127=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0359},{"$f":"IF($B127=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0356000000000001},{"$f":"IF($B127=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0356000000000001},{"$f":"IF($B127=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0329999999999999},{"$f":"IF($B127=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B127,FALSE))","v":1.0329999999999999},{"$f":"+Factores!F127","v":1.0329999999999999}]
["d) Sector 4",99,{"$f":"IF($B128=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B128,FALSE))","v":0.9798},{"$f":"IF($B128=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B128,FALSE))","v":0.9798},{"$f":"IF($B128=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B128,FALSE))","v":0.99719999999999998},{"$f":"IF($B128=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0046999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0046999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B128,FALSE))","v":1},{"$f":"IF($B128=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0367},{"$f":"IF($B128=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0367},{"$f":"IF($B128=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0367},{"$f":"IF($B128=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0369999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0369999999999999},{"$f":"IF($B128=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0359},{"$f":"IF($B128=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B128,FALSE))","v":1.0359},{"$f":"+Factores!F128","v":1.0359}]
["e) Sector 5",{"$f":"1+B128","v":100},{"$f":"IF($B129=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B129,FALSE))","v":0.97619999999999996},{"$f":"IF($B129=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B129,FALSE))","v":0.97619999999999996},{"$f":"IF($B129=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B129,FALSE))","v":0.99360000000000004},{"$f":"IF($B129=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0008999999999999},{"$f":"IF($B129=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0008999999999999},{"$f":"IF($B129=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B129,FALSE))","v":1},{"$f":"IF($B129=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0338000000000001},{"$f":"IF($B129=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0338000000000001},{"$f":"IF($B129=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0338000000000001},{"$f":"IF($B129=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0330999999999999},{"$f":"IF($B129=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0330999999999999},{"$f":"IF($B129=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0329999999999999},{"$f":"IF($B129=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B129,FALSE))","v":1.0329999999999999},{"$f":"+Factores!F129","v":1.0329999999999999}]
["f) Sector 6",101,{"$f":"IF($B130=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B130,FALSE))","v":0},{"$f":"IF($B130=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B130,FALSE))","v":0},{"$f":"IF($B130=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B130,FALSE))","v":0},{"$f":"IF($B130=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B130,FALSE))","v":0},{"$f":"IF($B130=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B130,FALSE))","v":0},{"$f":"IF($B130=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B130,FALSE))","v":1},{"$f":"IF($B130=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0359},{"$f":"IF($B130=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0359},{"$f":"IF($B130=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0359},{"$f":"IF($B130=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0362},{"$f":"IF($B130=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0362},{"$f":"IF($B130=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0366},{"$f":"IF($B130=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B130,FALSE))","v":1.0366},{"$f":"+Factores!F130","v":1.0366}]
["g) Sector Especial",102,{"$f":"IF($B131=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B131,FALSE))","v":0.99109999999999998},{"$f":"IF($B131=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B131,FALSE))","v":0.99109999999999998},{"$f":"IF($B131=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0087999999999999},{"$f":"IF($B131=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0158},{"$f":"IF($B131=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0158},{"$f":"IF($B131=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B131,FALSE))","v":1},{"$f":"IF($B131=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0284},{"$f":"IF($B131=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0284},{"$f":"IF($B131=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0284},{"$f":"IF($B131=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0256000000000001},{"$f":"IF($B131=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0256000000000001},{"$f":"IF($B131=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0261},{"$f":"IF($B131=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B131,FALSE))","v":1.0261},{"$f":"+Factores!F131","v":1.0261}]
["h) VAD SER 100 Estado Prepago",103,{"$f":"IF($B132=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B132,FALSE))","v":0.98270000000000002},{"$f":"IF($B132=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B132,FALSE))","v":0.98270000000000002},{"$f":"IF($B132=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0006999999999999},{"$f":"IF($B132=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.008},{"$f":"IF($B132=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.008},{"$f":"IF($B132=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B132,FALSE))","v":1},{"$f":"IF($B132=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0508},{"$f":"IF($B132=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0508},{"$f":"IF($B132=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0508},{"$f":"IF($B132=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0571999999999999},{"$f":"IF($B132=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0571999999999999},{"$f":"IF($B132=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0565},{"$f":"IF($B132=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B132,FALSE))","v":1.0565},{"$f":"+Factores!F132","v":1.0565}]
["i) VAD SER 100 Estado Convencional",104,{"$f":"IF($B133=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B133,FALSE))","v":0.99080000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B133,FALSE))","v":0.99080000000000001},{"$f":"IF($B133=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0086999999999999},{"$f":"IF($B133=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0161},{"$f":"IF($B133=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0161},{"$f":"IF($B133=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B133,FALSE))","v":1},{"$f":"IF($B133=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0505},{"$f":"IF($B133=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0505},{"$f":"IF($B133=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0505},{"$f":"IF($B133=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0568},{"$f":"IF($B133=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0568},{"$f":"IF($B133=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0562},{"$f":"IF($B133=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B133,FALSE))","v":1.0562},{"$f":"+Factores!F133","v":1.0562}]
["j) VAD SER 100 Empresa Prepago",105,{"$f":"IF($B134=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B134,FALSE))","v":0.98270000000000002},{"$f":"IF($B134=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B134,FALSE))","v":0.98270000000000002},{"$f":"IF($B134=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0006999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.008},{"$f":"IF($B134=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.008},{"$f":"IF($B134=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B134,FALSE))","v":1},{"$f":"IF($B134=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0508},{"$f":"IF($B134=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0508},{"$f":"IF($B134=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0508},{"$f":"IF($B134=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0571999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0571999999999999},{"$f":"IF($B134=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0565},{"$f":"IF($B134=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B134,FALSE))","v":1.0565},{"$f":"+Factores!F134","v":1.0565}]
["k) VAD SER 100 Empresa Convencional",106,{"$f":"IF($B135=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B135,FALSE))","v":0.99080000000000001},{"$f":"IF($B135=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B135,FALSE))","v":0.99080000000000001},{"$f":"IF($B135=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0086999999999999},{"$f":"IF($B135=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0161},{"$f":"IF($B135=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0161},{"$f":"IF($B135=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B135,FALSE))","v":1},{"$f":"IF($B135=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0505},{"$f":"IF($B135=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0505},{"$f":"IF($B135=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0505},{"$f":"IF($B135=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0568},{"$f":"IF($B135=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0568},{"$f":"IF($B135=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0562},{"$f":"IF($B135=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B135,FALSE))","v":1.0562},{"$f":"+Factores!F135","v":1.0562}]
["3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)","",{"$f":"IF($B136=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"IF($B136=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B136,FALSE))","v":""},{"$f":"+Factores!F136","v":""}]
["a) Sector 1",{"$f":"1+B135","v":107},{"$f":"IF($B137=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0003},{"$f":"IF($B137=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0003},{"$f":"IF($B137=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0184},{"$f":"IF($B137=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0257000000000001},{"$f":"IF($B137=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0257000000000001},{"$f":"IF($B137=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B137,FALSE))","v":1},{"$f":"IF($B137=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.056},{"$f":"IF($B137=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.056},{"$f":"IF($B137=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.056},{"$f":"IF($B137=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0646},{"$f":"IF($B137=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0646},{"$f":"IF($B137=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0633999999999999},{"$f":"IF($B137=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B137,FALSE))","v":1.0633999999999999},{"$f":"+Factores!F137","v":1.0633999999999999}]
["b) Sector 2",{"$f":"1+B137","v":108},{"$f":"IF($B138=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B138,FALSE))","v":0.98660000000000003},{"$f":"IF($B138=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B138,FALSE))","v":0.98660000000000003},{"$f":"IF($B138=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0044},{"$f":"IF($B138=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0111000000000001},{"$f":"IF($B138=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0111000000000001},{"$f":"IF($B138=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B138,FALSE))","v":1},{"$f":"IF($B138=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0303},{"$f":"IF($B138=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0303},{"$f":"IF($B138=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0303},{"$f":"IF($B138=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0286999999999999},{"$f":"IF($B138=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0286999999999999},{"$f":"IF($B138=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0310999999999999},{"$f":"IF($B138=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B138,FALSE))","v":1.0310999999999999},{"$f":"+Factores!F138","v":1.0310999999999999}]
["c) Sector 3",109,{"$f":"IF($B139=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B139,FALSE))","v":0.98929999999999996},{"$f":"IF($B139=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B139,FALSE))","v":0.98929999999999996},{"$f":"IF($B139=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0071000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0139},{"$f":"IF($B139=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0139},{"$f":"IF($B139=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B139,FALSE))","v":1},{"$f":"IF($B139=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0552999999999999},{"$f":"IF($B139=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0552999999999999},{"$f":"IF($B139=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0552999999999999},{"$f":"IF($B139=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0637000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0637000000000001},{"$f":"IF($B139=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0632999999999999},{"$f":"IF($B139=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B139,FALSE))","v":1.0632999999999999},{"$f":"+Factores!F139","v":1.0632999999999999}]
["d) Sector 4",110,{"$f":"IF($B140=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B140,FALSE))","v":0.97970000000000002},{"$f":"IF($B140=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B140,FALSE))","v":0.97970000000000002},{"$f":"IF($B140=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B140,FALSE))","v":0.99839999999999995},{"$f":"IF($B140=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0057},{"$f":"IF($B140=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0057},{"$f":"IF($B140=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B140,FALSE))","v":1},{"$f":"IF($B140=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0495000000000001},{"$f":"IF($B140=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0495000000000001},{"$f":"IF($B140=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0495000000000001},{"$f":"IF($B140=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0557000000000001},{"$f":"IF($B140=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0557000000000001},{"$f":"IF($B140=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0566},{"$f":"IF($B140=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B140,FALSE))","v":1.0566},{"$f":"+Factores!F140","v":1.0566}]
["e) Sector 5",{"$f":"1+B140","v":111},{"$f":"IF($B141=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B141,FALSE))","v":0.97619999999999996},{"$f":"IF($B141=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B141,FALSE))","v":0.97619999999999996},{"$f":"IF($B141=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B141,FALSE))","v":0.99490000000000001},{"$f":"IF($B141=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0021},{"$f":"IF($B141=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0021},{"$f":"IF($B141=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B141,FALSE))","v":1},{"$f":"IF($B141=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0425},{"$f":"IF($B141=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0425},{"$f":"IF($B141=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0425},{"$f":"IF($B141=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.046},{"$f":"IF($B141=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.046},{"$f":"IF($B141=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0477000000000001},{"$f":"IF($B141=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B141,FALSE))","v":1.0477000000000001},{"$f":"+Factores!F141","v":1.0477000000000001}]
["f) Sector 6",112,{"$f":"IF($B142=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B142,FALSE))","v":0},{"$f":"IF($B142=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B142,FALSE))","v":0},{"$f":"IF($B142=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B142,FALSE))","v":0},{"$f":"IF($B142=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B142,FALSE))","v":0},{"$f":"IF($B142=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B142,FALSE))","v":0},{"$f":"IF($B142=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B142,FALSE))","v":1},{"$f":"IF($B142=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0465},{"$f":"IF($B142=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0465},{"$f":"IF($B142=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0465},{"$f":"IF($B142=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0516000000000001},{"$f":"IF($B142=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0516000000000001},{"$f":"IF($B142=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0529999999999999},{"$f":"IF($B142=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B142,FALSE))","v":1.0529999999999999},{"$f":"+Factores!F142","v":1.0529999999999999}]
["g) Sector Especial",113,{"$f":"IF($B143=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B143,FALSE))","v":0.97250000000000003},{"$f":"IF($B143=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B143,FALSE))","v":0.97250000000000003},{"$f":"IF($B143=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B143,FALSE))","v":0.9899},{"$f":"IF($B143=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B143,FALSE))","v":0.99609999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B143,FALSE))","v":0.99609999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B143,FALSE))","v":1},{"$f":"IF($B143=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0347999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0347999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0347999999999999},{"$f":"IF($B143=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0353000000000001},{"$f":"IF($B143=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0353000000000001},{"$f":"IF($B143=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0384},{"$f":"IF($B143=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B143,FALSE))","v":1.0384},{"$f":"+Factores!F143","v":1.0384}]
["h) VAD SER 100 Estado Prepago",114,{"$f":"IF($B144=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B144,FALSE))","v":0.97760000000000002},{"$f":"IF($B144=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B144,FALSE))","v":0.97760000000000002},{"$f":"IF($B144=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B144,FALSE))","v":0.99629999999999996},{"$f":"IF($B144=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0036},{"$f":"IF($B144=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0036},{"$f":"IF($B144=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B144,FALSE))","v":1},{"$f":"IF($B144=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0363},{"$f":"IF($B144=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0363},{"$f":"IF($B144=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0363},{"$f":"IF($B144=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0373000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0373000000000001},{"$f":"IF($B144=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0407},{"$f":"IF($B144=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B144,FALSE))","v":1.0407},{"$f":"+Factores!F144","v":1.0407}]
["i) VAD SER 100 Estado Convencional",115,{"$f":"IF($B145=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B145,FALSE))","v":0.97919999999999996},{"$f":"IF($B145=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B145,FALSE))","v":0.97919999999999996},{"$f":"IF($B145=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B145,FALSE))","v":0.998},{"$f":"IF($B145=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0052000000000001},{"$f":"IF($B145=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0052000000000001},{"$f":"IF($B145=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B145,FALSE))","v":1},{"$f":"IF($B145=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0359},{"$f":"IF($B145=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0359},{"$f":"IF($B145=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0359},{"$f":"IF($B145=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0368999999999999},{"$f":"IF($B145=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0368999999999999},{"$f":"IF($B145=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0403},{"$f":"IF($B145=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B145,FALSE))","v":1.0403},{"$f":"+Factores!F145","v":1.0403}]
["j) VAD SER 100 Empresa Prepago",116,{"$f":"IF($B146=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B146,FALSE))","v":0.97760000000000002},{"$f":"IF($B146=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B146,FALSE))","v":0.97760000000000002},{"$f":"IF($B146=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B146,FALSE))","v":0.99629999999999996},{"$f":"IF($B146=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0036},{"$f":"IF($B146=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0036},{"$f":"IF($B146=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B146,FALSE))","v":1},{"$f":"IF($B146=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0363},{"$f":"IF($B146=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0363},{"$f":"IF($B146=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0363},{"$f":"IF($B146=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0373000000000001},{"$f":"IF($B146=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0373000000000001},{"$f":"IF($B146=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0407},{"$f":"IF($B146=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B146,FALSE))","v":1.0407},{"$f":"+Factores!F146","v":1.0407}]
["k) VAD SER 100 Empresa Convencional",117,{"$f":"IF($B147=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B147,FALSE))","v":0.97919999999999996},{"$f":"IF($B147=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B147,FALSE))","v":0.97919999999999996},{"$f":"IF($B147=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B147,FALSE))","v":0.998},{"$f":"IF($B147=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0052000000000001},{"$f":"IF($B147=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0052000000000001},{"$f":"IF($B147=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B147,FALSE))","v":1},{"$f":"IF($B147=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0359},{"$f":"IF($B147=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0359},{"$f":"IF($B147=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0359},{"$f":"IF($B147=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0368999999999999},{"$f":"IF($B147=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0368999999999999},{"$f":"IF($B147=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0403},{"$f":"IF($B147=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B147,FALSE))","v":1.0403},{"$f":"+Factores!F147","v":1.0403}]
["","",{"$f":"IF($B148=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"IF($B148=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B148,FALSE))","v":""},{"$f":"+Factores!F148","v":""}]
["4. CARGOS FIJOS ",{"$f":"1+B147","v":118},{"$f":"IF($B149=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0418000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0418000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0605},{"$f":"IF($B149=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0693999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0693999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B149,FALSE))","v":1},{"$f":"IF($B149=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0206999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0206999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0206999999999999},{"$f":"IF($B149=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0158},{"$f":"IF($B149=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0158},{"$f":"IF($B149=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0217000000000001},{"$f":"IF($B149=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B149,FALSE))","v":1.0217000000000001},{"$f":"+Factores!F149","v":1.0217000000000001}]
["","",{"$f":"IF($B150=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"IF($B150=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B150,FALSE))","v":""},{"$f":"+Factores!F150","v":""}]
["5. ENERGÍA REACTIVA (FACER)",{"$f":"1+B149","v":119},{"$f":"IF($B151=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B151,FALSE))","v":0.87009999999999998},{"$f":"IF($B151=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B151,FALSE))","v":0.87009999999999998},{"$f":"IF($B151=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B151,FALSE))","v":0.88919999999999999},{"$f":"IF($B151=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B151,FALSE))","v":0.89370000000000005},{"$f":"IF($B151=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B151,FALSE))","v":0.89370000000000005},{"$f":"IF($B151=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B151,FALSE))","v":1},{"$f":"IF($B151=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.0858000000000001},{"$f":"IF($B151=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.0858000000000001},{"$f":"IF($B151=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.0858000000000001},{"$f":"IF($B151=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.1062000000000001},{"$f":"IF($B151=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.1062000000000001},{"$f":"IF($B151=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.1011},{"$f":"IF($B151=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B151,FALSE))","v":1.1011},{"$f":"+Factores!F151","v":1.1011}]
["","",{"$f":"IF($B152=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"IF($B152=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B152,FALSE))","v":""},{"$f":"+Factores!F152","v":""}]
["FACCSP (Cargo Comercial del Servicio Prepago) Res. N° 442-2006-OS/CD",{"$f":"1+B151","v":120},{"$f":"IF($B153=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.204},{"$f":"IF($B153=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.204},{"$f":"IF($B153=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.2101999999999999},{"$f":"IF($B153=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.222},{"$f":"IF($B153=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.222},{"$f":"IF($B153=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B153,FALSE))","v":1},{"$f":"IF($B153=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0206999999999999},{"$f":"IF($B153=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0206999999999999},{"$f":"IF($B153=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0206999999999999},{"$f":"IF($B153=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0158},{"$f":"IF($B153=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0158},{"$f":"IF($B153=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0217000000000001},{"$f":"IF($B153=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B153,FALSE))","v":1.0217000000000001},{"$f":"+Factores!F153","v":1.0217000000000001}]
["","",{"$f":"IF($B154=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"IF($B154=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B154,FALSE))","v":""},{"$f":"+Factores!F154","v":""}]
["C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD","",{"$f":"IF($B155=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"IF($B155=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B155,FALSE))","v":""},{"$f":"+Factores!F155","v":""}]
["1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN","",{"$f":"IF($B156=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"IF($B156=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B156,FALSE))","v":""},{"$f":"+Factores!F156","v":""}]
["Para conexiones","",{"$f":"IF($B157=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"IF($B157=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B157,FALSE))","v":""},{"$f":"+Factores!F157","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"1+B153","v":121},{"$f":"IF($B158=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0095000000000001},{"$f":"IF($B158=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0095000000000001},{"$f":"IF($B158=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0286999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0339},{"$f":"IF($B158=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0339},{"$f":"IF($B158=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0339},{"$f":"IF($B158=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0228999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0228999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0228999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0306999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0306999999999999},{"$f":"IF($B158=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0266},{"$f":"IF($B158=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B158,FALSE))","v":1.0266},{"$f":"+Factores!F158","v":1.0266}]
["b) Conexiones en Baja Tensión - C3/C4",{"$f":"1+B158","v":122},{"$f":"IF($B159=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0111000000000001},{"$f":"IF($B159=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0111000000000001},{"$f":"IF($B159=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0286999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0330999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0330999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0330999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0205},{"$f":"IF($B159=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0205},{"$f":"IF($B159=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0205},{"$f":"IF($B159=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0246999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0246999999999999},{"$f":"IF($B159=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0179},{"$f":"IF($B159=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B159,FALSE))","v":1.0179},{"$f":"+Factores!F159","v":1.0179}]
["c) Conexiones Básicas en Media Tensión (PMI y Celda) - C5",123,{"$f":"IF($B160=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B160,FALSE))","v":0.99550000000000005},{"$f":"IF($B160=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B160,FALSE))","v":0.99550000000000005},{"$f":"IF($B160=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0166999999999999},{"$f":"IF($B160=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0224},{"$f":"IF($B160=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0224},{"$f":"IF($B160=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0224},{"$f":"IF($B160=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0113000000000001},{"$f":"IF($B160=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0113000000000001},{"$f":"IF($B160=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0113000000000001},{"$f":"IF($B160=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0259},{"$f":"IF($B160=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0259},{"$f":"IF($B160=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0230999999999999},{"$f":"IF($B160=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B160,FALSE))","v":1.0230999999999999},{"$f":"+Factores!F160","v":1.0230999999999999}]
["d) Otros Elementos Electromecánicos en Media Tensión - C5",124,{"$f":"IF($B161=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0239},{"$f":"IF($B161=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0239},{"$f":"IF($B161=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0407999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0450999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0450999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0450999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0329999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0329999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0329999999999999},{"$f":"IF($B161=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0345},{"$f":"IF($B161=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0345},{"$f":"IF($B161=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0284},{"$f":"IF($B161=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B161,FALSE))","v":1.0284},{"$f":"+Factores!F161","v":1.0284}]
["e) Vereda, Murete, Mástil y Protección de Estructuras - C1/C2/C3/C4/C5",125,{"$f":"IF($B162=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0684},{"$f":"IF($B162=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0684},{"$f":"IF($B162=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0874999999999999},{"$f":"IF($B162=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0967},{"$f":"IF($B162=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0967},{"$f":"IF($B162=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0967},{"$f":"IF($B162=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0979000000000001},{"$f":"IF($B162=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0979000000000001},{"$f":"IF($B162=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0979000000000001},{"$f":"IF($B162=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0925},{"$f":"IF($B162=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0925},{"$f":"IF($B162=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0989},{"$f":"IF($B162=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B162,FALSE))","v":1.0989},{"$f":"+Factores!F162","v":1.0989}]
["Para cambio a conexión prepago","",{"$f":"IF($B163=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"IF($B163=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B163,FALSE))","v":""},{"$f":"+Factores!F163","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"1+B162","v":126},{"$f":"IF($B164=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0044999999999999},{"$f":"IF($B164=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0044999999999999},{"$f":"IF($B164=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.024},{"$f":"IF($B164=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0293000000000001},{"$f":"IF($B164=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0293000000000001},{"$f":"IF($B164=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0293000000000001},{"$f":"IF($B164=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0177},{"$f":"IF($B164=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0177},{"$f":"IF($B164=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0177},{"$f":"IF($B164=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0273000000000001},{"$f":"IF($B164=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0273000000000001},{"$f":"IF($B164=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0229999999999999},{"$f":"IF($B164=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B164,FALSE))","v":1.0229999999999999},{"$f":"+Factores!F164","v":1.0229999999999999}]
["Para costos por metro de cable","",{"$f":"IF($B165=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"IF($B165=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B165,FALSE))","v":""},{"$f":"+Factores!F165","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"1+B164","v":127},{"$f":"IF($B166=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0249999999999999},{"$f":"IF($B166=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0249999999999999},{"$f":"IF($B166=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0371999999999999},{"$f":"IF($B166=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0376000000000001},{"$f":"IF($B166=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0376000000000001},{"$f":"IF($B166=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0376000000000001},{"$f":"IF($B166=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0178},{"$f":"IF($B166=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0178},{"$f":"IF($B166=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0178},{"$f":"IF($B166=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0115000000000001},{"$f":"IF($B166=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B166,FALSE))","v":1.0115000000000001},{"$f":"IF($B166=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B166,FALSE))","v":0.99609999999999999},{"$f":"IF($B166=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B166,FALSE))","v":0.99609999999999999},{"$f":"+Factores!F166","v":0.99609999999999999}]
["2. MANTENIMIENTO DE LA CONEXIÓN","",{"$f":"IF($B167=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"IF($B167=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B167,FALSE))","v":""},{"$f":"+Factores!F167","v":""}]
["a) Conexiones en Baja Tensión - C1/C2",{"$f":"1+B166","v":128},{"$f":"IF($B168=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0578000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0578000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0772999999999999},{"$f":"IF($B168=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0860000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0860000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0860000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0852999999999999},{"$f":"IF($B168=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0852999999999999},{"$f":"IF($B168=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0852999999999999},{"$f":"IF($B168=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0829},{"$f":"IF($B168=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0829},{"$f":"IF($B168=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0880000000000001},{"$f":"IF($B168=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B168,FALSE))","v":1.0880000000000001},{"$f":"+Factores!F168","v":1.0880000000000001}]
["b) Conexiones en Baja y Media Tensión  (PMI y Celda) - C3/C4/C5",{"$f":"1+B168","v":129},{"$f":"IF($B169=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0630999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0630999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0824},{"$f":"IF($B169=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0913999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0913999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0913999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0915999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0915999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0915999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0876999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0876999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0934999999999999},{"$f":"IF($B169=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B169,FALSE))","v":1.0934999999999999},{"$f":"+Factores!F169","v":1.0934999999999999}]
["","",{"$f":"IF($B170=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"IF($B170=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B170,FALSE))","v":""},{"$f":"+Factores!F170","v":""}]
["","",{"$f":"IF($B171=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"IF($B171=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B171,FALSE))","v":""},{"$f":"+Factores!F171","v":""}]
["C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD","",{"$f":"IF($B172=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"IF($B172=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B172,FALSE))","v":""},{"$f":"+Factores!F172","v":""}]
["","",{"$f":"IF($B173=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"IF($B173=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B173,FALSE))","v":""},{"$f":"+Factores!F173","v":""}]
["a) Corte y Reconexión",{"$f":"1+B169","v":130},{"$f":"IF($B174=\"\",\"\",VLOOKUP(C$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0391999999999999},{"$f":"IF($B174=\"\",\"\",VLOOKUP(D$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0391999999999999},{"$f":"IF($B174=\"\",\"\",VLOOKUP(E$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0578000000000001},{"$f":"IF($B174=\"\",\"\",VLOOKUP(F$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0667},{"$f":"IF($B174=\"\",\"\",VLOOKUP(G$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0667},{"$f":"IF($B174=\"\",\"\",VLOOKUP(H$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0667},{"$f":"IF($B174=\"\",\"\",VLOOKUP(I$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0678000000000001},{"$f":"IF($B174=\"\",\"\",VLOOKUP(J$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0678000000000001},{"$f":"IF($B174=\"\",\"\",VLOOKUP(K$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0678000000000001},{"$f":"IF($B174=\"\",\"\",VLOOKUP(L$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0627},{"$f":"IF($B174=\"\",\"\",VLOOKUP(M$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0627},{"$f":"IF($B174=\"\",\"\",VLOOKUP(N$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0689},{"$f":"IF($B174=\"\",\"\",VLOOKUP(O$5,BBDD!$8:$1048576,$B174,FALSE))","v":1.0689},{"$f":"+Factores!F174","v":1.0689}]

{"sheet":"PCSPT","index":4,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,0,8,1],[9,0,9,1],[13,0,13,1],[6,2,6,4],[10,0,10,1],[11,0,11,1],[12,0,12,1],[35,0,35,1],[14,0,14,1],[62,0,62,4],[63,0,63,4],[60,0,60,4],[61,0,61,4],[36,0,36,1],[18,0,22,0],[30,0,34,0]]}
["PEAJES DE CONEXIÓN AL SISTEMA PRINCIPAL DE TRANSMISIÓN (PCSPT)"]
[]
[{"$f":"CONCATENATE(\"VALORES BASE DE LOS PEAJES \",MID(Historico!A26,36,100))","v":"VALORES BASE DE LOS PEAJES  (Res. 053, 066, 077, 135, 160-2013-OS/CD, 067-2014-OS/CD)"}]
[null,null,null,null,null,null,"Nota"]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/mayo/2014 con redondeo"},null,null,null,null,null,"No se deben considerar las lineas que no ingresaron en operación comercial"]
[]
["Sistema de Transmisión",null,"PCSPT + PTSGT (S/./kW-mes)"]
[null,null,"Valor Base (Res. Barra)","FAPCSPT","Actualizado"]
["SPT de REP",null,0.90200000000000002,{"$f":"Factores!F28","v":1},{"$f":"ROUND(C9*D9,3)","v":0.90200000000000002}]
["SPT de San Gabán",null,4.0000000000000001E-3,{"$f":"Factores!F29","v":1},{"$f":"ROUND(C10*D10,3)","v":4.0000000000000001E-3}]
["SPT de Antamina",null,5.0000000000000001E-3,{"$f":"Factores!F30","v":1},5.0000000000000001E-3]
["SPT de Eteselva",null,0.13400000000000001,{"$f":"Factores!F31","v":1},0.13400000000000001]
["SPT de Redesur",null,0.58599999999999997,{"$f":"Factores!F32","v":1},0.58599999999999997]
["SPT de Transmantaro",null,{"$f":"1.555+0.497","v":2.052},{"$f":"Factores!F33","v":1},2.052]
["SPT de ISA",null,0.44900000000000001,{"$f":"Factores!F34","v":1},0.44900000000000001]
["Ampliación N° 1 del SPT de ISA",null,1E-3,{"$f":"Factores!F35","v":1},{"$f":"ROUND(C16*D16,3)","v":1E-3}]
["Ampliación N° 2 del SPT de ISA (2)",null,7.0000000000000001E-3,{"$f":"Factores!F36","v":0},{"$f":"ROUND(C17*D17,3)","v":0}]
["SGT Línea Chilca -Zapallal (Tramos 1 y 2)",null,0.43,{"$f":"Factores!F38","v":1},0.43]
["SGT Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ","LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1",6.7000000000000004E-2,{"$f":"Factores!F40","v":1},6.7000000000000004E-2]
[null,"L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2",9.4E-2,{"$f":"Factores!F41","v":1},9.4E-2]
[null,"Ampliación de la Subestación Cajamarca 220 kV – SVC",7.5999999999999998E-2,{"$f":"Factores!F42","v":1},7.5999999999999998E-2]
[null,"LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3",0.17499999999999999,{"$f":"Factores!F43","v":1},0.17499999999999999]
[null,"LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",0.32500000000000001,{"$f":"Factores!F44","v":1},0.32500000000000001]
["SGT Línea Talara Piura 220 kV (2do circuito)",null,0.10199999999999999,{"$f":"Factores!F45","v":1},0.10199999999999999]
["SGT Línea Zapallal – Trujillo 500 kV",null,1.0609999999999999,{"$f":"Factores!F46","v":1},1.0609999999999999]
["SGT Línea Pomacocha - Carhuamayo 220 kV",null,0.112,{"$f":"Factores!F47","v":1},0.112]
["SGT Línea Socabaya - Tintaya 220 kV  (1)",null,0.26900000000000002,{"$f":"Factores!F48","v":0},0]
["SGT Linea Chilca – Marcona –Montalvo 500 kV",null,1.9890000000000001,{"$f":"Factores!F49","v":1},1.9890000000000001]
["SGT linea Trujillo - Chiclayo 500 KV (1)",null,0.61,{"$f":"Factores!F50","v":0},0]
["SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)",null,0.45,{"$f":"Factores!F51","v":0},0]
["Cargo Unitario por Compensación por Seguridad de Suministro (3)","No RF",0.151,{"$f":"Factores!F53","v":1},0.151]
[null,"RF de Talara",0.745,{"$f":"Factores!F55","v":1},0.745]
[null,"RF de Ilo",1.6890000000000001,{"$f":"Factores!F56","v":1},1.6890000000000001]
[null,"RF de Pucallpa",0.186,{"$f":"Factores!F57","v":0},0]
[null,"RF de Puerto Maldonado",0.107,{"$f":"Factores!F58","v":0},0]
["Cargo Unitario por CVOA-CMg (***)",null,4.2569999999999997,{"$f":"Factores!F61","v":1},4.2569999999999997]
["Cargo Unitario por CVOA-RSC (***)",null,0,{"$f":"Factores!F62","v":1},0]
["Cargo por Prima (***)","Cogeneración Paramonga",4.4999999999999998E-2,{"$f":"+Factores!F64","v":1},4.4999999999999998E-2]
[null,"C.H. Santa Cruz II",4.7E-2,{"$f":"+Factores!F65","v":1},4.7E-2]
[null,"C.H. Santa Cruz I",4.2000000000000003E-2,{"$f":"+Factores!F66","v":1},4.2000000000000003E-2]
[null,"C.H. Poechos 2",4.5999999999999999E-2,{"$f":"+Factores!F67","v":1},4.5999999999999999E-2]
[null,"C.H. Roncador",0.03,{"$f":"+Factores!F68","v":1},0.03]
[null,"C.H. Carhuaquero IV",0.152,{"$f":"+Factores!F69","v":1},0.152]
[null,"C.H. Caña Brava",3.6999999999999998E-2,{"$f":"+Factores!F70","v":1},3.6999999999999998E-2]
[null,"C.H. La Joya",8.1000000000000003E-2,{"$f":"+Factores!F71","v":1},8.1000000000000003E-2]
[null,"C.T. Huaycoloro",9.4E-2,{"$f":"+Factores!F72","v":1},9.4E-2]
[null,"C. H. Purmacana",8.0000000000000002E-3,{"$f":"+Factores!F73","v":1},8.0000000000000002E-3]
[null,"C.H. Huasahuasi I",5.8000000000000003E-2,{"$f":"+Factores!F74","v":1},5.8000000000000003E-2]
[null,"C.H. Huasahuasi II",5.5E-2,{"$f":"+Factores!F75","v":1},5.5E-2]
[null,"C.H. Nuevo Imperial",0.03,{"$f":"+Factores!F76","v":1},0.03]
[null,"CS Repartición Solar 20T",0.315,{"$f":"+Factores!F77","v":1},0.315]
[null,"CS Majes Solar 20T",0.316,{"$f":"+Factores!F78","v":1},0.316]
[null,"CS Tacna Solar 20T",0.40400000000000003,{"$f":"+Factores!F79","v":1},0.40400000000000003]
[null,"CS Panamericana Solar 20T",0.40799999999999997,{"$f":"+Factores!F80","v":1},0.40799999999999997]
[null,"C.H. Yanapampa",3.1E-2,{"$f":"+Factores!F81","v":1},3.1E-2]
[null,"C.H. Las Pizarras",0.13300000000000001,{"$f":"+Factores!F82","v":1},0.13300000000000001]
[null,"C.E Marcona",0.248,{"$f":"+Factores!F83","v":1},0.248]
["Cargo Unitario por FISE",null,0.39800000000000002,{"$f":"Factores!F84","v":1},0.39800000000000002]
["Cargo Unitario por Generación Adicional","Usuarios Regulados",0.20499999999999999,{"$f":"Factores!F86","v":1},0.20499999999999999]
[null,null,null,"PCSPT =",{"$f":"SUM(E9:E59)","v":18.588999999999995}]
["Nota: Valores Base del Peaje de Conexión al Sistema Principal de Transmisión (PCSPT) modificados por la Resolución 067-2014-OS/CD debido a Recursos de Reconsideración"]
["(2) Estos cargos se aplicaran debidamente actualizado, según lo establecido en el Artículo 15° de la Resolución de Barra."]
["(3) El cargo que corresponde a las unidades de Reserva Fría (RF) se aplicará cuando las unidades ingresen en operación comercial, y las actualizaciones de los mismos se realizarán en los periodos y formas establecidos en sus respectivos contratos"]
["(***) Valores que dependen de la variable \"p\" la cual se actualiza trimestralmente."]

{"sheet":"PCSST","index":5,"n_rows":101,"n_cols":7,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["PEAJES DE CONEXIÓN A LOS SISTEMAS SECUNDARIOS DE TRANSMISIÓN (SST)"]
[]
["Base Normativa"]
["VALOR BASE DE PEAJES SECUNDARIOS (Anexo 5 de la Resolución de Peajes Secundarios)"]
["CARGOS UNITARIOS DE LIQUIDACIÓN (Resolución de Liquidación de Ingresos de los Sistemas Secundarios)"]
[]
[null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/mayo/2014 con redondeo"}]
[]
[null,"PEAJE ACUMULADO EN MT POR ÁREA DE DEMANDA (ctm. S/./kWh)"]
[]
[null,"Área Demanda","GENERADORAS","DISTRIBUIDORAS","Actualizado"]
[null,1,"ELP, REP","ADIL, ELNO",{"$f":"+PCSST!G36","v":1.3063}]
[null,2,"REP, DEPO","ADIL, ELN",{"$f":"+PCSST!G41","v":1.8364}]
[null,3,"ETEN, REP","CHAV, ELNM",{"$f":"+PCSST!G47","v":1.1790999999999998}]
[null,4,"GSMA","ELOR",{"$f":"+PCSST!G50","v":3.1154000000000002}]
[null,5,"REP, CAND, CONE, ELAN","ADIL, ELC, ELP",{"$f":"+PCSST!G58","v":2.4242999999999997}]
[null,6,"REP, CAHU ","ADIL, EDLN, ELNM",{"$f":"+PCSST!G65","v":1.2784999999999997}]
[null,7,"REP","EDCA, LDS",{"$f":"+PCSST!G69","v":1.2282999999999999}]
[null,8,"ISA, REP","ADIL, COEL, ELSM, SEAL",{"$f":"+PCSST!G77","v":2.4868999999999999}]
[null,9,"CONE, EGAS, REP","ELS, SEAL",{"$f":"+PCSST!G83","v":1.1880000000000002}]
[null,10,"EGEM, REP","ELSE",{"$f":"+PCSST!G87","v":1.7119000000000002}]
[null,11,"REP","ELPU",{"$f":"+PCSST!G90","v":1.9782}]
[null,12,"ENER, SOUT","ELS",{"$f":"+PCSST!G94","v":1.9127999999999998}]
[null,13,"EGES","ELS",{"$f":"+PCSST!G97","v":0.59750000000000014}]
[null,14,null,"ELUC",{"$f":"+PCSST!G99","v":0.62890000000000001}]
[null,15,"REP",null,{"$f":"+PCSST!G101","v":8.8999999999999996E-2}]
[]
["PEAJE EN MT POR ÁREA DE DEMANDA (ctm. S/./kWh)",null,null,null,"Valor Actualizado","Liquidación","Peaje"]
[null,null,"Valor Base",null,"(Art. 1ro.)","(Art. 2do.)","(Art. 1ro +2do.)"]
["Área de","Titular","Acumulado en MT","Factor","Acumulado MT","Acumulado MT","Acumulado MT"]
["Demanda",null,"Ctm. S/./kWh","de Actualización","Actualizado","Actualizado","Actualizado"]
[1,"ADINELSA",8.3900000000000002E-2,{"$f":"Factores!F90","v":1.0313000000000001},{"$f":"+ROUND(C32*D32,4)","v":8.6499999999999994E-2},-2.5999999999999999E-3,{"$f":"+F32+E32","v":8.3899999999999988E-2}]
["","ELECTRONOROESTE",0.80149999999999999,{"$f":"D32","v":1.0313000000000001},{"$f":"+ROUND(C33*D33,4)","v":0.8266},5.0700000000000002E-2,{"$f":"+F33+E33","v":0.87729999999999997}]
["","ELECTROPERÚ",1.11E-2,{"$f":"D33","v":1.0313000000000001},{"$f":"+ROUND(C34*D34,4)","v":1.14E-2},-4.0000000000000002E-4,{"$f":"+F34+E34","v":1.1000000000000001E-2}]
["","REP",0.24759999999999999,1.0313000000000001,{"$f":"+ROUND(C35*D35,4)","v":0.25530000000000003},7.8799999999999995E-2,{"$f":"+F35+E35","v":0.33410000000000001}]
["","TOTAL ÁREA",{"$f":"SUM(C32:C35)","v":1.1440999999999999},null,{"$f":"SUM(E32:E35)","v":1.1798},{"$f":"SUM(F32:F35)","v":0.1265},{"$f":"SUM(G32:G35)","v":1.3063}]
[2,"ADINELSA",0.21709999999999999,{"$f":"Factores!F91","v":1.0287999999999999},{"$f":"+ROUND(C37*D37,4)","v":0.22339999999999999},-1.5E-3,{"$f":"+F37+E37","v":0.22189999999999999}]
["","DEPOLTI",0.26619999999999999,{"$f":"D37","v":1.0287999999999999},{"$f":"+ROUND(C38*D38,4)","v":0.27389999999999998},-3.3999999999999998E-3,0.27049999999999996]
["","ELECTRONORTE",0.88170000000000004,1.0287999999999999,{"$f":"+ROUND(C39*D39,4)","v":0.90710000000000002},0.1149,1.022]
["","REP",0.1913,1.0287999999999999,{"$f":"+ROUND(C40*D40,4)","v":0.1968},0.12520000000000001,0.32200000000000001]
["","TOTAL ÁREA",{"$f":"SUM(C37:C40)","v":1.5563},null,{"$f":"SUM(E37:E40)","v":1.6012},{"$f":"SUM(F37:F40)","v":0.23520000000000002},{"$f":"SUM(G37:G40)","v":1.8364}]
[3,"CHAVIMOCHIC",6.1000000000000004E-3,{"$f":"Factores!F92","v":1.0266999999999999},{"$f":"+ROUND(C42*D42,4)","v":6.3E-3},-2.0000000000000001E-4,{"$f":"+F42+E42","v":6.1000000000000004E-3}]
[null,"CONENHUA",1.1900000000000001E-2,{"$f":"D42","v":1.0266999999999999},1.2200000000000001E-2,-1.1999999999999999E-3,1.1000000000000001E-2]
["","ETENORTE",3.5900000000000001E-2,1.0266999999999999,{"$f":"+ROUND(C44*D44,4)","v":3.6900000000000002E-2},-1.1999999999999999E-3,3.5700000000000003E-2]
["","HIDRANDINA",0.84389999999999998,1.0266999999999999,{"$f":"+ROUND(C45*D45,4)","v":0.86639999999999995},1.9199999999999998E-2,{"$f":"+F45+E45","v":0.88559999999999994}]
["","REP",0.1608,1.0266999999999999,{"$f":"+ROUND(C46*D46,4)","v":0.1651},7.5600000000000001E-2,{"$f":"+F46+E46","v":0.2407}]
["","TOTAL ÁREA",{"$f":"SUM(C42:C46)","v":1.0586},null,{"$f":"SUM(E42:E46)","v":1.0869},{"$f":"SUM(F42:F46)","v":9.2200000000000004E-2},{"$f":"SUM(G42:G46)","v":1.1790999999999998}]
[4,"ELECTRO ORIENTE",2.9232,{"$f":"Factores!F93","v":1.0262},{"$f":"+ROUND(C48*D48,4)","v":2.9998},0.11559999999999999,{"$f":"+F48+E48","v":3.1154000000000002}]
[null,"GOB. REG. SAN MARTIN",0,{"$f":"+D48","v":1.0262},{"$f":"+ROUND(C49*D49,4)","v":0},0,{"$f":"+F49+E49","v":0}]
["","TOTAL ÁREA",{"$f":"SUM(C48:C49)","v":2.9232},null,{"$f":"SUM(E48:E49)","v":2.9998},{"$f":"SUM(F48:F49)","v":0.11559999999999999},{"$f":"SUM(G48:G49)","v":3.1154000000000002}]
[5,"ADINELSA",6.9000000000000006E-2,{"$f":"Factores!F94","v":1.0268999999999999},{"$f":"+ROUND(C51*D51,4)","v":7.0900000000000005E-2},0,7.0900000000000005E-2]
["","CEMENTO ANDINO",9.7999999999999997E-3,{"$f":"D51","v":1.0268999999999999},1.01E-2,-2.0000000000000001E-4,{"$f":"+F52+E52","v":9.8999999999999991E-3}]
["","CONENHUA",2.9000000000000001E-2,1.0268999999999999,{"$f":"+ROUND(C53*D53,4)","v":2.98E-2},4.0000000000000002E-4,3.0200000000000001E-2]
["","ELECTROCENTRO",1.1351,1.0268999999999999,1.1656,0.20519999999999999,1.3708]
["","ELECTROPERÚ",7.1999999999999998E-3,1.0268999999999999,7.4000000000000003E-3,-4.0000000000000002E-4,7.0000000000000001E-3]
["","REP",6.3500000000000001E-2,1.0268999999999999,6.5199999999999994E-2,-4.8999999999999998E-3,6.0299999999999992E-2]
[null,"SN POWER",0.84150000000000003,1.0268999999999999,{"$f":"+ROUND(C57*D57,4)","v":0.86409999999999998},1.11E-2,{"$f":"+F57+E57","v":0.87519999999999998}]
["","TOTAL ÁREA",{"$f":"SUM(C51:C57)","v":2.1551},null,{"$f":"SUM(E51:E57)","v":2.2130999999999998},{"$f":"SUM(F51:F57)","v":0.2112},{"$f":"SUM(G51:G57)","v":2.4242999999999997}]
[6,"ADINELSA",1E-3,{"$f":"Factores!F95","v":1.0363},{"$f":"+ROUND(C59*D59,4)","v":1E-3},0,1E-3]
["","EDELNOR",1.0659000000000001,{"$f":"D59","v":1.0363},{"$f":"+ROUND(C60*D60,4)","v":1.1046},8.2600000000000007E-2,1.1872]
["","HIDRANDINA",2.5000000000000001E-3,{"$f":"D60","v":1.0363},{"$f":"+ROUND(C61*D61,4)","v":2.5999999999999999E-3},2.0000000000000001E-4,2.8E-3]
["","REP",4.5699999999999998E-2,{"$f":"D61","v":1.0363},4.7399999999999998E-2,3.4200000000000001E-2,8.1600000000000006E-2]
["","REP_AdicRAG",6.4999999999999997E-3,{"$f":"D62","v":1.0363},6.7000000000000002E-3,-7.4999999999999997E-3,{"$f":"+F63+E63","v":-7.999999999999995E-4}]
[null,"SN POWER",9.1999999999999998E-3,{"$f":"D63","v":1.0363},{"$f":"+ROUND(C64*D64,4)","v":9.4999999999999998E-3},-2.8E-3,{"$f":"+F64+E64","v":6.6999999999999994E-3}]
["","TOTAL ÁREA",{"$f":"SUM(C59:C64)","v":1.1308},null,{"$f":"SUM(E59:E64)","v":1.1717999999999997},{"$f":"SUM(F59:F64)","v":0.10670000000000002},{"$f":"SUM(G59:G64)","v":1.2784999999999997}]
[7,"EDECAÑETE",1.84E-2,{"$f":"Factores!F96","v":1.0411999999999999},{"$f":"+ROUND(C66*D66,4)","v":1.9199999999999998E-2},-5.0000000000000001E-4,1.8699999999999998E-2]
["","LUZ DEL SUR",0.97,{"$f":"D66","v":1.0411999999999999},{"$f":"+ROUND(C67*D67,4)","v":1.01},0.1532,1.1632]
["","REP",2.41E-2,1.0411999999999999,{"$f":"+ROUND(C68*D68,4)","v":2.5100000000000001E-2},2.1299999999999999E-2,4.6399999999999997E-2]
["","TOTAL ÁREA",{"$f":"SUM(C66:C68)","v":1.0125},null,{"$f":"SUM(E66:E68)","v":1.0543},{"$f":"SUM(F66:F68)","v":0.17399999999999999},{"$f":"SUM(G66:G68)","v":1.2282999999999999}]
[8,"ADINELSA",2.3999999999999998E-3,{"$f":"Factores!F97","v":1.0290999999999999},{"$f":"+ROUND(C70*D70,4)","v":2.5000000000000001E-3},1E-4,2.5999999999999999E-3]
["","COELVISAC",9.3799999999999994E-2,{"$f":"D70","v":1.0290999999999999},9.6500000000000002E-2,6.1999999999999998E-3,0.1027]
["","ELECTRO SUR MEDIO",0.87339999999999995,{"$f":"D71","v":1.0290999999999999},0.89880000000000004,2.3E-2,0.92180000000000006]
["","REP",0.5504,{"$f":"+D72","v":1.0290999999999999},0.56640000000000001,0.24049999999999999,0.80689999999999995]
[null,"REP_AdicRAG",0.3911,{"$f":"D73","v":1.0290999999999999},{"$f":"+ROUND(C74*D74,4)","v":0.40250000000000002},-4.1000000000000003E-3,{"$f":"+F74+E74","v":0.39840000000000003}]
["","SEAL",1.89E-2,1.0290999999999999,1.9400000000000001E-2,4.3E-3,2.3699999999999999E-2]
[null,"SCT de Transmantaro (Linea Independencia - Ica) (*)",0.16839999999999999,{"$f":"+D75","v":1.0290999999999999},{"$f":"+ROUND(C76*D76,4)","v":0.17330000000000001},5.7500000000000002E-2,{"$f":"+F76+E76","v":0.23080000000000001}]
["","TOTAL ÁREA",{"$f":"SUM(C70:C76)","v":2.0983999999999998},null,{"$f":"SUM(E70:E76)","v":2.1594000000000002},{"$f":"SUM(F70:F76)","v":0.32750000000000001},{"$f":"SUM(G70:G76)","v":2.4868999999999999}]
[9,"CONENHUA",3.5799999999999998E-2,{"$f":"Factores!F98","v":1.0356000000000001},{"$f":"+ROUND(C78*D78,4)","v":3.7100000000000001E-2},8.9999999999999998E-4,3.7999999999999999E-2]
["","EGASA",5.9900000000000002E-2,{"$f":"D78","v":1.0356000000000001},{"$f":"+ROUND(C79*D79,4)","v":6.2E-2},4.1000000000000003E-3,6.6100000000000006E-2]
["","ELECTROSUR",5.7000000000000002E-3,1.0356000000000001,{"$f":"+ROUND(C80*D80,4)","v":5.8999999999999999E-3},8.9999999999999998E-4,6.7999999999999996E-3]
["","REP",1.6400000000000001E-2,1.0356000000000001,{"$f":"+ROUND(C81*D81,4)","v":1.7000000000000001E-2},8.0999999999999996E-3,2.5100000000000001E-2]
["","SEAL",0.93710000000000004,1.0356000000000001,{"$f":"+ROUND(C82*D82,4)","v":0.97050000000000003},8.1500000000000003E-2,1.052]
["","TOTAL ÁREA",{"$f":"SUM(C78:C82)","v":1.0548999999999999},null,{"$f":"SUM(E78:E82)","v":1.0925},{"$f":"SUM(F78:F82)","v":9.5500000000000002E-2},{"$f":"SUM(G78:G82)","v":1.1880000000000002}]
[10,"EGEMSA",0.23380000000000001,{"$f":"Factores!F99","v":1.0325},{"$f":"+ROUND(C84*D84,4)","v":0.2414},3.0200000000000001E-2,0.27160000000000001]
["","ELECTRO SUR ESTE",1.2156,{"$f":"D84","v":1.0325},{"$f":"+ROUND(C85*D85,4)","v":1.2551000000000001},-0.26,0.9951000000000001]
["","REP",0.30320000000000003,1.0325,{"$f":"+ROUND(C86*D86,4)","v":0.31309999999999999},0.1321,0.44519999999999998]
["","TOTAL ÁREA",{"$f":"SUM(C84:C86)","v":1.7526000000000002},null,{"$f":"SUM(E84:E86)","v":1.8096000000000001},{"$f":"SUM(F84:F86)","v":-9.7700000000000009E-2},{"$f":"SUM(G84:G86)","v":1.7119000000000002}]
[11,"ELECTRO PUNO",1.0101,{"$f":"Factores!F100","v":1.01},{"$f":"+ROUND(C88*D88,4)","v":1.0202},-2.6599999999999999E-2,0.99360000000000004]
["","REP",0.76990000000000003,{"$f":"D88","v":1.01},{"$f":"+ROUND(C89*D89,4)","v":0.77759999999999996},0.20699999999999999,0.98459999999999992]
["","TOTAL ÁREA",{"$f":"SUM(C88:C89)","v":1.78},null,{"$f":"SUM(E88:E89)","v":1.7978000000000001},{"$f":"SUM(F88:F89)","v":0.1804},{"$f":"SUM(G88:G89)","v":1.9782}]
[12,"ELECTROSUR",1.0968,{"$f":"Factores!F101","v":1.0481},{"$f":"+ROUND(C91*D91,4)","v":1.1496},0.31540000000000001,{"$f":"+F91+E91","v":1.4649999999999999}]
["","ENERSUR",0.41370000000000001,{"$f":"D91","v":1.0481},{"$f":"+ROUND(C92*D92,4)","v":0.43359999999999999},1.4200000000000001E-2,0.44779999999999998]
["","SOUTHERN PERÚ",0,1.0481,{"$f":"+ROUND(C93*D93,4)","v":0},0,0]
["","TOTAL ÁREA",{"$f":"SUM(C91:C93)","v":1.5105},null,{"$f":"SUM(E91:E93)","v":1.5831999999999999},{"$f":"SUM(F91:F93)","v":0.3296},{"$f":"SUM(G91:G93)","v":1.9127999999999998}]
[13,"EGESUR",6.7000000000000002E-3,{"$f":"Factores!F102","v":1.0319},{"$f":"+ROUND(C95*D95,4)","v":6.8999999999999999E-3},6.9999999999999999E-4,{"$f":"+F95+E95","v":7.6E-3}]
["","ELECTROSUR",0.64139999999999997,{"$f":"D95","v":1.0319},{"$f":"+ROUND(C96*D96,4)","v":0.66190000000000004},-7.1999999999999995E-2,0.58990000000000009]
["","TOTAL ÁREA",{"$f":"SUM(C95:C96)","v":0.64810000000000001},null,{"$f":"SUM(E95:E96)","v":0.66880000000000006},{"$f":"SUM(F95:F96)","v":-7.1299999999999988E-2},{"$f":"SUM(G95:G96)","v":0.59750000000000014}]
[14,"ELECTRO UCAYALI",0.66169999999999995,{"$f":"Factores!F103","v":1.0262},{"$f":"+ROUND(C98*D98,4)","v":0.67900000000000005},-5.0099999999999999E-2,0.62890000000000001]
["","TOTAL ÁREA",{"$f":"SUM(C98)","v":0.66169999999999995},null,{"$f":"SUM(E98)","v":0.67900000000000005},{"$f":"SUM(F98)","v":-5.0099999999999999E-2},{"$f":"SUM(G98)","v":0.62890000000000001}]
[15,"REP",6.3399999999999998E-2,{"$f":"Factores!F104","v":1.0255000000000001},{"$f":"+ROUND(C100*D100,4)","v":6.5000000000000002E-2},2.4E-2,8.8999999999999996E-2]
["","TOTAL ÁREA",{"$f":"SUM(C100)","v":6.3399999999999998E-2},null,{"$f":"SUM(E100)","v":6.5000000000000002E-2},{"$f":"SUM(F100)","v":2.4E-2},{"$f":"SUM(G100)","v":8.8999999999999996E-2}]

{"sheet":"CPSEE","index":6,"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"]
[]
[]
["VALORES BASE DEL CPSSE\n(Anexo 10 de la Resolución de Peajes Secundarios)"]
[]
[]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"),\" con redondeo\")","v":"Actualizado al 04/mayo/2014 con redondeo"}]
[]
["Sistemas Eléctricos a los que se aplica el cargo   ","Titular de Transmisión/ Barra-Tensión/ Sistemas Eléctricos[1]/ Instalaciones","Base (Última Resolución)","FA","Actualizado"]
["Tacna, Tomasiri, Yarada y Tarata","SST Tacna (Los Héroes) - Transf. 220/66/10 kV; 50 MVA [2]",0.34689999999999999,{"$f":"+Factores!F105","v":1.0900000000000001},{"$f":"ROUND(D10*C10,4)","v":0.37809999999999999}]
["Pucallpa, Campo Verde","SST Aguaytía-Pucallpa, S.E. Aguaytía 220/138/22,9 kV, S.E. Pucallpa 138/60/10 kV, Reactor 8 MVAR ",1.2975000000000001,{"$f":"+Factores!F105","v":1.0900000000000001},{"$f":"ROUND(D11*C11,4)","v":1.4142999999999999}]
[]
["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 de los respectivos contratos BOOT."]

{"sheet":"ALUMINIO-COBRE-TC-IPM","index":7,"n_rows":168,"n_cols":10,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
["INDICADORES (1): ALUMINIO, COBRE, IPM, TIPO DE CAMBIO"]
[]
[null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/mayo/2014"}]
[]
[null,null,null,"Mes t-2","Mes t-2","Mes t-1","Mes t-1","Mes t-2"]
[null,null,"Fecha del indicador  === >",{"$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":"2014-03-01"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3))","v":"2014-03-01"},{"$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":"2014-04-01"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)-3))","v":"2014-04-01"},{"$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":"2014-03-01"}]
[null,"Ajuste","Al","IPAl","IPCu","TC (S/./US$)","IPM","IPM Pre Pago"]
[null,{"$f":"+Historico!P5","v":"2014-05-04"},{"$f":"IF(B8<=TODAY(),B8,TODAY())","v":"2014-05-04"},{"$f":"+J13","v":1773.3595576923074},{"$f":"+J80","v":322.22666666666663},{"$f":"F99","v":2.8090000000000002},{"$f":"D136","v":212.87556825739293},{"$f":"J136","v":212.75022689124867}]
[]
[]
["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":"2014-03-01"},{"$f":"AVERAGE(J16:J67)","v":1773.3595576923074}]
[]
[null,null,null,null,null,null,null,null,"Día Viernes de la Semana","Week Avg (US$/tn)"]
[null,null,null,null,null,null,null,null,{"$f":"+I17-7","v":"2013-04-05"},{"$f":"IF(ISNA(VLOOKUP(I16,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I16,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1846.1880000000001}]
[null,null,null,null,null,null,null,null,"2013-04-12",{"$f":"IF(ISNA(VLOOKUP(I17,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I17,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1859.45}]
[null,null,null,null,null,null,null,null,"2013-04-19",{"$f":"IF(ISNA(VLOOKUP(I18,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I18,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1852.85}]
[null,null,null,null,null,null,null,null,"2013-04-26",{"$f":"IF(ISNA(VLOOKUP(I19,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I19,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1868.45}]
[null,null,null,null,null,null,null,null,"2013-05-03",{"$f":"IF(ISNA(VLOOKUP(I20,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I20,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1822.15}]
[null,null,null,null,null,null,null,null,"2013-05-10",{"$f":"IF(ISNA(VLOOKUP(I21,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I21,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1859.75}]
[null,null,null,null,null,null,null,null,"2013-05-17",{"$f":"IF(ISNA(VLOOKUP(I22,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I22,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1819.05}]
[null,null,null,null,null,null,null,null,"2013-05-24",{"$f":"IF(ISNA(VLOOKUP(I23,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I23,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1824.55}]
[null,null,null,null,null,null,null,null,"2013-05-31",{"$f":"IF(ISNA(VLOOKUP(I24,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I24,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1840.0630000000001}]
[null,null,null,null,null,null,null,null,"2013-06-07",{"$f":"IF(ISNA(VLOOKUP(I25,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I25,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1917.95}]
[null,null,null,null,null,null,null,null,"2013-06-14",{"$f":"IF(ISNA(VLOOKUP(I26,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I26,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1840.45}]
[null,null,null,null,null,null,null,null,"2013-06-21",{"$f":"IF(ISNA(VLOOKUP(I27,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I27,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1774.45}]
[null,null,null,null,null,null,null,null,"2013-06-28",{"$f":"IF(ISNA(VLOOKUP(I28,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I28,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1731.15}]
[null,null,null,null,null,null,null,null,"2013-07-05",{"$f":"IF(ISNA(VLOOKUP(I29,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I29,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1766.05}]
[null,null,null,null,null,null,null,null,"2013-07-12",{"$f":"IF(ISNA(VLOOKUP(I30,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I30,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1765.5}]
[null,null,null,null,null,null,null,null,"2013-07-19",{"$f":"IF(ISNA(VLOOKUP(I31,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I31,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1762.2}]
[null,null,null,null,null,null,null,null,"2013-07-26",{"$f":"IF(ISNA(VLOOKUP(I32,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I32,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1789.55}]
[null,null,null,null,null,null,null,null,"2013-08-02",{"$f":"IF(ISNA(VLOOKUP(I33,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I33,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1755.7}]
[null,null,null,null,null,null,null,null,"2013-08-09",{"$f":"IF(ISNA(VLOOKUP(I34,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I34,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1768.3}]
[null,null,null,null,null,null,null,null,"2013-08-16",{"$f":"IF(ISNA(VLOOKUP(I35,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I35,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1844.95}]
[null,null,null,null,null,null,null,null,"2013-08-23",{"$f":"IF(ISNA(VLOOKUP(I36,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I36,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1852.95}]
[null,null,null,null,null,null,null,null,"2013-08-30",{"$f":"IF(ISNA(VLOOKUP(I37,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I37,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1806.6880000000001}]
[null,null,null,null,null,null,null,null,"2013-09-06",{"$f":"IF(ISNA(VLOOKUP(I38,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I38,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1762.95}]
[null,null,null,null,null,null,null,null,"2013-09-13",{"$f":"IF(ISNA(VLOOKUP(I39,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I39,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1754.95}]
[null,null,null,null,null,null,null,null,"2013-09-20",{"$f":"IF(ISNA(VLOOKUP(I40,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I40,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1752.05}]
[null,null,null,null,null,null,null,null,"2013-09-27",{"$f":"IF(ISNA(VLOOKUP(I41,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I41,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1761.9}]
[null,null,null,null,null,null,null,null,"2013-10-04",{"$f":"IF(ISNA(VLOOKUP(I42,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I42,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1787.2}]
[null,null,null,null,null,null,null,null,"2013-10-11",{"$f":"IF(ISNA(VLOOKUP(I43,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I43,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1819.15}]
[null,null,null,null,null,null,null,null,"2013-10-18",{"$f":"IF(ISNA(VLOOKUP(I44,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I44,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1803.45}]
[null,null,null,null,null,null,null,null,"2013-10-25",{"$f":"IF(ISNA(VLOOKUP(I45,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I45,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1813.25}]
[null,null,null,null,null,null,null,null,"2013-11-01",{"$f":"IF(ISNA(VLOOKUP(I46,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I46,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1836.15}]
[null,null,null,null,null,null,null,null,"2013-11-08",{"$f":"IF(ISNA(VLOOKUP(I47,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I47,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1775.95}]
[null,null,null,null,null,null,null,null,"2013-11-15",{"$f":"IF(ISNA(VLOOKUP(I48,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I48,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1747.75}]
[null,null,null,null,null,null,null,null,"2013-11-22",{"$f":"IF(ISNA(VLOOKUP(I49,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I49,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1738.3}]
[null,null,null,null,null,null,null,null,"2013-11-29",{"$f":"IF(ISNA(VLOOKUP(I50,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I50,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1720}]
[null,null,null,null,null,null,null,null,"2013-12-06",{"$f":"IF(ISNA(VLOOKUP(I51,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I51,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1710.25}]
[null,null,null,null,null,null,null,null,"2013-12-13",{"$f":"IF(ISNA(VLOOKUP(I52,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I52,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1757.85}]
[null,null,null,null,null,null,null,null,"2013-12-20",{"$f":"IF(ISNA(VLOOKUP(I53,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I53,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1742.7}]
[null,null,null,null,null,null,null,null,"2013-12-27",{"$f":"IF(ISNA(VLOOKUP(I54,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I54,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1726.8330000000001}]
[null,null,null,null,null,null,null,null,"2014-01-03",{"$f":"IF(ISNA(VLOOKUP(I55,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I55,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1757.125}]
[null,null,null,null,null,null,null,null,"2014-01-10",{"$f":"IF(ISNA(VLOOKUP(I56,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I56,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1722.95}]
[null,null,null,null,null,null,null,null,"2014-01-17",{"$f":"IF(ISNA(VLOOKUP(I57,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I57,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1734.55}]
[null,null,null,null,null,null,null,null,"2014-01-24",{"$f":"IF(ISNA(VLOOKUP(I58,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I58,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1742.75}]
[null,null,null,null,null,null,null,null,"2014-01-31",{"$f":"IF(ISNA(VLOOKUP(I59,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I59,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1696.35}]
[null,null,null,null,null,null,null,null,"2014-02-07",{"$f":"IF(ISNA(VLOOKUP(I60,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I60,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1658.85}]
[null,null,null,null,null,null,null,null,"2014-02-14",{"$f":"IF(ISNA(VLOOKUP(I61,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I61,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1685}]
[null,"COBRE",null,null,null,null,null,null,"2014-02-21",{"$f":"IF(ISNA(VLOOKUP(I62,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I62,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1714.15}]
["Promedio del Precio del Cobre de los últimos doce meses hasta dos meses antes de la aplicación (c.US$/lb)",null,null,null,null,null,null,null,"2014-02-28",{"$f":"IF(ISNA(VLOOKUP(I63,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I63,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1716.35}]
[null,"www.bcrp.gob.pe/docs/Estadisticas/Cuadros-Estadisticos/NC_058.xls",null,null,null,null,null,null,{"$f":"D6+IF(TEXT(D6,\"dddd\")={\"sábado\",\"domingo\"},IF(TEXT(D6,\"dddd\")=\"sábado\",6,5),5-WEEKDAY(D6)+1)","v":"2014-03-07"},{"$f":"IF(ISNA(VLOOKUP(I64,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I64,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1712.65}]
[null,"Fuente BCRP (Nota Semanal - Cuadro 58)",null,null,null,null,null,null,{"$f":"+I64+7","v":"2014-03-14"},{"$f":"IF(ISNA(VLOOKUP(I65,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I65,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1715.45}]
[null,null,null,null,null,null,null,null,{"$f":"+I65+7","v":"2014-03-21"},{"$f":"IF(ISNA(VLOOKUP(I66,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I66,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1679.2}]
[null,null,null,null,null,null,null,null,{"$f":"+I66+7","v":"2014-03-28"},{"$f":"IF(ISNA(VLOOKUP(I67,Cálculo_Aluminio!$D$2:$E$53,2,FALSE)),0,VLOOKUP(I67,Cálculo_Aluminio!$D$2:$E$53,2,FALSE))","v":1700.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Promedio del Cobre hasta"]
[null,null,null,null,null,null,null,null,{"$f":"E6","v":"2014-03-01"},{"$f":"AVERAGE(J83:J94)","v":322.22666666666663}]
[]
[null,null,null,null,null,null,null,null,"Mes","IPCu - Tarifas (c.US$/lb.)"]
[null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(I84),MONTH(I84)-1,DAY(I84))","v":"2013-04-01"},{"$f":"VLOOKUP(I83,Calculo_Cobre!D:E,2,FALSE)","v":326.74}]
[null,null,null,null,null,null,null,null,"2013-05-01",{"$f":"VLOOKUP(I84,Calculo_Cobre!D:E,2,FALSE)","v":327.91}]
[null,null,null,null,null,null,null,null,"2013-06-01",{"$f":"VLOOKUP(I85,Calculo_Cobre!D:E,2,FALSE)","v":317.7}]
[null,null,null,null,null,null,null,null,"2013-07-01",{"$f":"VLOOKUP(I86,Calculo_Cobre!D:E,2,FALSE)","v":312.66000000000003}]
[null,null,null,null,null,null,null,null,"2013-08-01",{"$f":"VLOOKUP(I87,Calculo_Cobre!D:E,2,FALSE)","v":325.77999999999997}]
[null,null,null,null,null,null,null,null,"2013-09-01",{"$f":"VLOOKUP(I88,Calculo_Cobre!D:E,2,FALSE)","v":324.83999999999997}]
[null,null,null,null,null,null,null,null,"2013-10-01",{"$f":"VLOOKUP(I89,Calculo_Cobre!D:E,2,FALSE)","v":326.08}]
[null,null,null,null,null,null,null,null,"2013-11-01",{"$f":"VLOOKUP(I90,Calculo_Cobre!D:E,2,FALSE)","v":320.52999999999997}]
[null,null,null,null,null,null,null,null,"2013-12-01",{"$f":"VLOOKUP(I91,Calculo_Cobre!D:E,2,FALSE)","v":326.72000000000003}]
[null,null,null,null,null,null,null,null,"2014-01-01",{"$f":"VLOOKUP(I92,Calculo_Cobre!D:E,2,FALSE)","v":330.89}]
[null,null,null,null,null,null,null,null,"2014-02-01",{"$f":"VLOOKUP(I93,Calculo_Cobre!D:E,2,FALSE)","v":324.42}]
[null,null,null,null,null,null,null,null,{"$f":"E6","v":"2014-03-01"},{"$f":"VLOOKUP(I94,Calculo_Cobre!D:E,2,FALSE)","v":302.45}]
[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":"2014-04-01"},{"$f":"VLOOKUP(E99,Calculo_Tipo_de_Cambio!D:E,2)","v":2.8090000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ÍNDICE DE PRECIOS AL POR MAYOR (IPM)"]
[null,null,"Último Índice de Precios al por Mayor (IPM) publicado el primer día del mes en el Diario El Peruano"]
[null,null,"http://www.elperuano.pe/PublicacionNLB/normaslegales/wfrmNormasBuscar.aspx"]
[]
["IPM",null,null,null,null,null,null,null,null,"IPM (t-1)"]
[{"$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 01/05/2014"},null,null,{"$f":"VLOOKUP(G6,Calculo_IPM!D:E,2,FALSE)","v":212.87556825739293},null,{"$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 01/04/2014"},null,null,null,{"$f":"VLOOKUP(H6,Calculo_IPM!D:E,2,FALSE)","v":212.75022689124867}]
[]
[]
[{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR(G6),MONTH(G6),DAY(G6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a abril-2014"},null,null,null,null,{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR(H6),MONTH(H6),DAY(H6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a marzo-2014"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Aplicable",null,null,null,null,"Aplicable"]
["Mes","Índice Base \nAño 1994","Índice Base\nDic-2013",null,null,"Mes","Índice Base \nAño 1994",null,"Índice Base\nDic-2013"]
[{"$f":"RIGHT(C159,8)+0","v":"2013-12-01"},{"$f":"VLOOKUP(A160,Calculo_IPM!D:E,2,FALSE)","v":211.45738700000001},{"$f":"VLOOKUP(A160,IPM!$A:$D,4)","v":100},null,null,{"$f":"RIGHT(I159,8)+0","v":"2013-12-01"},{"$f":"VLOOKUP(F160,Calculo_IPM!D:E,2,FALSE)","v":211.45738700000001},null,{"$f":"VLOOKUP(F160,IPM!$A:$D,4)","v":100}]
[{"$f":"DATE(YEAR(G6),MONTH(G6),DAY(G6))+0","v":"2014-04-01"},{"$f":"VLOOKUP(A161,Calculo_IPM!D:E,2,FALSE)","v":212.87556825739293},{"$f":"C160*B161/B160","v":100.67067},null,null,{"$f":"DATE(YEAR(H6),MONTH(H6),DAY(H6))+0","v":"2014-03-01"},{"$f":"VLOOKUP(F161,Calculo_IPM!D:E,2,FALSE)","v":212.75022689124867},null,{"$f":"I160*G161/G160","v":100.611395}]
[]
[]
["IPC (t)",null,null,null,null,null,null,null,null,"IPC (t-1)"]
[{"$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 01/05/2014"},null,null,114.63,null,{"$f":"CONCATENATE(\"Publicado en el Diario El Peruano el día \",TEXT(DATE(YEAR(H6),MONTH(H6)+1,DAY(H6)),\"dd/mm/yyyy\"))","v":"Publicado en el Diario El Peruano el día 01/04/2014"},null,null,null,114.04]
[]
[]
[{"$f":"CONCATENATE(\"IPC correspondiente a \",TEXT(DATE(YEAR(G6),MONTH(G6),DAY(G6)),\"mmmm-yyyy\"))","v":"IPC correspondiente a abril-2014"},null,null,null,null,{"$f":"CONCATENATE(\"IPC correspondiente a \",TEXT(DATE(YEAR(H6),MONTH(H6),DAY(H6)),\"mmmm-yyyy\"))","v":"IPC correspondiente a marzo-2014"}]

{"sheet":"TA_VAD","index":8,"n_rows":97,"n_cols":7,"rows_kept":97,"cut":false,"hidden":true,"merged":[]}
["INDICADORES (3): TASAS ARANCELARIAS DEL VAD Y LA CONEXIÓN"]
[]
[{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/mayo/2014"}]
[]
[]
[null,"TASAS ARANCELARIAS"]
[]
[null,"http://www.aduanet.gob.pe/itarancel/arancelS01Alias"]
[]
[null,null,"PARTIDA","Valor actual","Codigo"]
[null,"(1) VAD","8471.30.00.00",0,8471300000]
[null,"(2) VAD","8504.21.90.00",0,8504219000]
[null,"(3) VAD","8517.11.00.00",0,8517110000]
[null,"(4) VAD","8535.30.00.00",0,8535300000]
[null,"(5) VAD","8539.32.00.00",0.06,8539320000]
[null,"(6) VAD","8704.21.10.10",0,8704211010]
[null,"(7) VAD","9028.30.10.00",0,9028301000]
[null,"(8) Cobre","7413.00.00.00",0,7413000000]
[null,"(9) Aluminio","7614.90.00.00",0,7614900000]
[null,"(10) Conexión 1","9028.30.90.00",0,9028309000]
[null,"(11) Conexión 2","8535.30.00.00",{"$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":9,"n_rows":182,"n_cols":2,"rows_kept":182,"cut":false,"hidden":false,"merged":[[47,7,47,8],[53,7,53,8]]}
["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]
["2013-03-01",1964]
["2013-03-08",1926.8]
["2013-03-15",1932.1]
["2013-03-22",1901.95]
["2013-03-29",1884.25]
["2013-04-05",1846.1880000000001]
["2013-04-12",1859.45]
["2013-04-19",1852.85]
["2013-04-26",1868.45]
["2013-05-03",1822.15]
["2013-05-10",1859.75]
["2013-05-17",1819.05]
["2013-05-24",1824.55]
["2013-05-31",1840.0630000000001]
["2013-06-07",1917.95]
["2013-06-14",1840.45]
["2013-06-21",1774.45]
["2013-06-28",1731.15]
["2013-07-05",1766.05]
["2013-07-12",1765.5]
["2013-07-19",1762.2]
["2013-07-26",1789.55]
["2013-08-02",1755.7]
["2013-08-09",1768.3]
["2013-08-16",1844.95]
["2013-08-23",1852.95]
["2013-08-30",1806.6880000000001]
["2013-09-06",1762.95]
["2013-09-13",1754.95]
["2013-09-20",1752.05]
["2013-09-27",1761.9]
["2013-10-04",1787.2]
["2013-10-11",1819.15]
["2013-10-18",1803.45]
["2013-10-25",1813.25]
["2013-11-01",1836.15]
["2013-11-08",1775.95]
["2013-11-15",1747.75]
["2013-11-22",1738.3]
["2013-11-29",1720]
["2013-12-06",1710.25]
["2013-12-13",1757.85]
["2013-12-20",1742.7]
["2013-12-27",1726.8330000000001]
["2014-01-03",1757.125]
["2014-01-10",1722.95]
["2014-01-17",1734.55]
["2014-01-24",1742.75]
["2014-01-31",1696.35]
["2014-02-07",1658.85]
["2014-02-14",1685]
["2014-02-21",1714.15]
["2014-02-28",1716.35]
["2014-03-07",1712.65]
["2014-03-14",1715.45]
["2014-03-21",1679.2]
["2014-03-28",1700.25]

{"sheet":"COMBUSTIBLES","index":10,"n_rows":395,"n_cols":12,"rows_kept":395,"cut":false,"hidden":false,"merged":[]}
["INDICADORES (2): COMBUSTIBLES"]
[null,null,{"$f":"+CONCATENATE(\"Actualizado al \",TEXT(Historico!P5,\"dd/mmmm/yyyy\"))","v":"Actualizado al 04/mayo/2014"}]
[]
["Mes t-1",{"$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":"2014-04-01"},"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)",{"$f":"F101","v":9.5},{"$f":"F60","v":6.72},{"$f":"F244","v":9.01},6.44,{"$f":"MIN(E6,C6)","v":9.01},{"$f":"MIN(F6,D6)","v":6.44},{"$f":"J101","v":1.01},{"$f":"J60","v":0.39},{"$f":"+G6+I6","v":10.02},{"$f":"+H6+J6","v":6.83}]
["Electronorte","Callao",{"$f":"F147","v":9.25},null,null,null,{"$f":"C7","v":9.25},null,{"$f":"J147","v":1.2},null,{"$f":"+G7+I7","v":10.45}]
["Electro Oriente","Iquitos",{"$f":"F149","v":9.77},{"$f":"F150","v":7.68},null,null,{"$f":"C8","v":9.77},{"$f":"D8","v":7.68},null,null,9.77,7.68]
["Hidrandina, Seal","Callao",{"$f":"F147","v":9.25},null,null,null,{"$f":"C9","v":9.25},null,{"$f":"J147","v":1.2},null,10.45]
["Electro Sur Este","Cusco",{"$f":"F148","v":10.029999999999999},null,null,null,{"$f":"C10","v":10.029999999999999},null,{"$f":"J148","v":1.01},null,11.04]
[]
[null,null,null,null,"Precios OSINERGMIN"]
[null,null,null,"Punto de venta","Carbón (US$/tn)","Gas Natural (US$/MMBtu)","TC (S/./US$)","Carbón (S/./tn)","Gas Natural (S/./MMBtu)","DP (Potencia Dual)"]
[null,null,null,"Lima (Callao)",{"$f":"G294","v":93.03},{"$f":"G345","v":2.7860999999999998},{"$f":"'ALUMINIO-COBRE-TC-IPM'!F99","v":2.8090000000000002},{"$f":"ROUND(E14*G14,3)","v":261.32100000000003},{"$f":"ROUND(F14*G14,3)","v":7.8259999999999996},{"$f":"G395","v":428.904}]
[]
[null,null,null,null,"PRECIOS DE PETROPERÚ"]
[null,null,null,{"$f":"CONCATENATE(\"Última Lista de Precios del mes anterior y disponible al día \",TEXT(IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-1,DAY(Historico!P5)+1),Historico!P5-2),\"dd/mm/yyyy\"))","v":"Última Lista de Precios del mes anterior y disponible al día 02/05/2014"}]
[null,null,null,null,"http://www.petroperu.com.pe/portalweb/Main.asp?Seccion=4"]
[]
[null,null,null,"Lista de Precios de Combustibles ==>",null,null,"2014-02-27"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Precios Netos Petroperú",null,null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)","Precio t-1 (Soles/Galón)","Var.% \n(P/Pt-1)",null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Petróleo Industrial N° 6 ",6.72,6.62,{"$f":"F60/G60-1","v":1.5105740181268867E-2},"Petróleo Industrial N° 6 ",0.39]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Addendum 1",null,null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)","Precio t-1 (Soles/Galón)","Var.% \n(P/Pt-1)",null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Diesel B5 \nS-50",9.5,9.65,{"$f":"F101/G101-1","v":-1.5544041450777257E-2},"Diesel B5 \nS-50",1.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Addendum 4",null,null,null,null,null,"Impuesto aplicable (ISC)"]
[null,null,null,"Plantas","Combustible","Precio (Soles/Galón)","Precio t-1 (Soles/Galón)","Var.% \n(P/Pt-1)",null,"ISC (Soles/Galón)"]
[null,null,20,"Callao","Diesel B5 G.E.",9.25,9.2899999999999991,{"$f":"F147/G147-1","v":-4.3057050592033574E-3},"Diesel B5 G.E.",1.2]
[null,null,49,"Cusco","Diesel B5 \nS-50 G.E.",10.029999999999999,10.050000000000001,{"$f":"F148/G148-1","v":-1.9900497512439497E-3},"Diesel B5 \nS-50 G.E.",1.01]
[null,null,63,"Iquitos","Diesel B5 G.E.",9.77,9.7899999999999991,{"$f":"F149/G149-1","v":-2.0429009193053682E-3}]
[null,null,63,"Iquitos","Petróleo Industrial 6 G.E.",7.68,7.68,{"$f":"F150/G150-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"PRECIOS DE OSINERGMIN"]
[null,null,null,"Última lista de precios del mes anterior"]
[null,null,null,"http://www2.osinerg.gob.pe/PubPreciosReferencia/Modulos/PreciosReferencia/Panel.aspx"]
[]
[null,null,null,"Precios de Referencia para Tarifas en Barra ==>",null,null,null,"2013-04-01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Precio de Referencia Ponderado de Combustible (Soles/galón)"]
[null,null,null,null,"Plantas","Diesel B5 (Soles/Galón)","Residual 6 (Soles/Galón)","Diesel B5 t-1 (Soles/Galón)","Residual 6 t-1 (Soles/Galón)","Var.% \n(P/Pt-1)","Var.% \n(P/Pt-1)"]
[null,null,null,null,"Callao",9.01,6.44,9.1,6.49,{"$f":"F244/H244-1","v":-9.890109890109855E-3},-7.7041602465330872E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Precio de Referencia de carbón"]
[null,null,null,null,null,null,"Promedio (US$/tn)","Promedio t-1 (US$/tn)","Var.% \n(P/Pt-1)"]
[null,null,null,null,"PPI Eq. PCI Estándar",null,93.03,93.53,{"$f":"G294/H294-1","v":-5.3458783278093058E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Precio de Gas Natural"]
[null,null,null,null,null,null,"Valor (US$/MMBtu)","Valor t-1 (US$/MMBtu)"]
[null,null,null,null,"PGN",null,2.7860999999999998,2.7905000000000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Potencia Efectiva de Unidades Duales (DP)",null,null,null,428.52199999999999]
[null,null,null,null,null,null,"Valor (MW)"]
[null,null,null,null,"DP",null,428.904]

{"sheet":"COBRE","index":11,"n_rows":215,"n_cols":4,"rows_kept":215,"cut":false,"hidden":false,"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]
["2013-03-01",347.58]
["2013-04-01",326.74]
["2013-05-01",327.91]
["2013-06-01",317.7]
["2013-07-01",312.66000000000003]
["2013-08-01",325.77999999999997]
["2013-09-01",324.83999999999997]
["2013-10-01",326.08]
["2013-11-01",320.52999999999997]
["2013-12-01",326.72000000000003]
["2014-01-01",330.89]
["2014-02-01",324.42]
["2014-03-01",302.45]

{"sheet":"TIPO DE CAMBIO","index":12,"n_rows":217,"n_cols":4,"rows_kept":217,"cut":false,"hidden":false,"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]
["2013-04-30",2.6459999999999999]
["2013-05-31",2.734]
["2013-06-27",2.7829999999999999]
["2013-07-31",2.794]
["2013-08-29",2.8079999999999998]
["2013-09-30",2.782]
["2013-10-27",2.7650000000000001]
["2013-10-31",2.77]
["2013-11-29",2.802]
["2013-12-30",2.7959999999999998]
["2014-01-31",2.8220000000000001]
["2014-02-28",2.8010000000000002]
["2014-03-31",2.8090000000000002]
["2014-04-30",2.8090000000000002]

{"sheet":"IPM","index":13,"n_rows":288,"n_cols":9,"rows_kept":288,"cut":false,"hidden":false,"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,{"$f":"CONCATENATE(\"IPM correspondiente a \",TEXT(DATE(YEAR('ALUMINIO-COBRE-TC-IPM'!G6),MONTH('ALUMINIO-COBRE-TC-IPM'!G6),DAY('ALUMINIO-COBRE-TC-IPM'!G6)),\"mmmm-yyyy\"))","v":"IPM correspondiente a abril-2014"},null,null,null,null,{"$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 marzo-2014"}]
["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]
["2013-04-01",207.444568]
["2013-05-01",206.83194499999999]
["2013-06-01",208.522389]
["2013-07-01",210.543665]
["2013-08-01",212.32282900000001]
["2013-09-01",213.425791]
["2013-10-01",212.54072600000001]
["2013-11-01",211.68347700000001,null,"Índice Base Dic 2013"]
["2013-12-01",211.45738700000001,null,100]
["2014-01-01",{"$f":"B284*D285/100","v":211.51058333484758},null,100.02515699999999]
["2014-02-01",{"$f":"$B$284*D286/$D$284","v":211.94234337134583},null,100.22933999999999]
["2014-03-01",{"$f":"$B$284*D287/$D$284","v":212.75022689124867},null,100.611395]
["2014-04-01",{"$f":"$B$284*D288/$D$284","v":212.87556825739293},null,100.67067]

{"sheet":"PBARRA","index":14,"n_rows":163,"n_cols":19,"rows_kept":163,"cut":false,"hidden":false,"merged":[[0,0,0,18],[2,0,2,4],[2,6,2,18],[1,0,1,4]]}
["PRECIOS EN BARRA DEL SEIN, PRECIOS EN BARRA Y PRECIOS EFECTIVOS DE SISTEMAS AISLADOS"]
[{"$f":"MID(Historico!A6,17,100)","v":"TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD)"}]
["Fijación al 01/mayo/2014",null,null,null,null,null,{"$f":"CONCATENATE(\"ACTUALIZADO AL \",TEXT(Historico!P5,\"DD/MMMM/YYYY\"),\" CON REDONDEO\")","v":"ACTUALIZADO AL 04/mayo/2014 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",220,17.690000000000001,12.63,11.43,null,"Zorritos",220,{"$f":"ROUND(C8*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D8*Factores!F10,2)","v":12.63},{"$f":"ROUND(E8*Factores!F10,2)","v":11.43},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C8*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(ROUND(D8*Factores!$F$10,2),2)","v":12.63},{"$f":"ROUND(E8*Factores!F10,2)","v":11.43},{"$f":"S8-R8","v":6.3182694186246398},{"$f":"+O8*0.19906178071275+P8*0.80093821928725","v":11.668874136855299},{"$f":"+N8/720/0.79751092507001*100+O8*0.19906178071275+P8*0.80093821928725","v":17.987143555479939}]
["Talara",220,17.690000000000001,12.57,11.4,null,"Talara",220,{"$f":"ROUND(C9*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D9*Factores!F10,2)","v":12.57},{"$f":"ROUND(E9*Factores!F10,2)","v":11.4},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C9*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D9*Factores!F10,2)","v":12.57},{"$f":"ROUND(E9*Factores!F10,2)","v":11.4},6.318269418624638,11.632902283433918,17.951171702058556]
["Piura Oeste",220,17.690000000000001,12.61,11.42,null,"Piura Oeste",220,{"$f":"ROUND(C10*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D10*Factores!F10,2)","v":12.61},{"$f":"ROUND(E10*Factores!F10,2)","v":11.42},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C10*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D10*Factores!F10,2)","v":12.61},{"$f":"ROUND(E10*Factores!F10,2)","v":11.42},6.318269418624638,11.656883519048172,17.97515293767281]
["Chiclayo Oeste",220,17.690000000000001,12.36,11.24,null,"Chiclayo Oeste",220,{"$f":"ROUND(C11*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D11*Factores!F10,2)","v":12.36},{"$f":"ROUND(E11*Factores!F10,2)","v":11.24},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C11*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D11*Factores!F10,2)","v":12.36},{"$f":"ROUND(E11*Factores!F10,2)","v":11.24},6.3182694186246344,11.462949194398281,17.781218613022915]
["Carhuaquero",220,17.690000000000001,12.15,11.09,null,"Carhuaquero",220,{"$f":"ROUND(C12*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D12*Factores!F10,2)","v":12.15},{"$f":"ROUND(E12*Factores!F10,2)","v":11.09},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C12*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D12*Factores!F10,2)","v":12.15},{"$f":"ROUND(E12*Factores!F10,2)","v":11.09},6.318269418624638,11.301005487555514,17.619274906180152]
["Carhuaquero",138,17.690000000000001,12.15,11.09,null,"Carhuaquero",138,{"$f":"ROUND(C13*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D13*Factores!F10,2)","v":12.15},{"$f":"ROUND(E13*Factores!F10,2)","v":11.09},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C13*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D13*Factores!F10,2)","v":12.15},{"$f":"ROUND(E13*Factores!F10,2)","v":11.09},6.318269418624638,11.301005487555514,17.619274906180152]
["Cutervo",138,17.690000000000001,12.16,11.1,null,"Cutervo",138,{"$f":"ROUND(C14*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D14*Factores!F10,2)","v":12.16},{"$f":"ROUND(E14*Factores!F10,2)","v":11.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C14*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D14*Factores!F10,2)","v":12.16},{"$f":"ROUND(E14*Factores!F10,2)","v":11.1},6.3182694186246362,11.311005487555514,17.62927490618015]
["Jaen",138,17.690000000000001,12.16,11.1,null,"Jaen",138,{"$f":"ROUND(C15*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D15*Factores!F10,2)","v":12.16},{"$f":"ROUND(E15*Factores!F10,2)","v":11.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C15*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D15*Factores!F10,2)","v":12.16},{"$f":"ROUND(E15*Factores!F10,2)","v":11.1},6.3182694186246362,11.311005487555514,17.62927490618015]
["Guadalupe",220,17.690000000000001,12.29,11.18,null,"Guadalupe",220,{"$f":"ROUND(C16*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D16*Factores!F10,2)","v":12.29},{"$f":"ROUND(E16*Factores!F10,2)","v":11.18},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C16*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D16*Factores!F10,2)","v":12.29},{"$f":"ROUND(E16*Factores!F10,2)","v":11.18},6.318269418624638,11.400958576591151,17.719227995215789]
["Guadalupe",60,17.690000000000001,12.3,11.19,null,"Guadalupe",60,{"$f":"ROUND(C17*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D17*Factores!F10,2)","v":12.3},{"$f":"ROUND(E17*Factores!F10,2)","v":11.19},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C17*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D17*Factores!F10,2)","v":12.3},{"$f":"ROUND(E17*Factores!F10,2)","v":11.19},6.3182694186246362,11.410958576591151,17.729227995215787]
["Cajamarca",220,17.690000000000001,12.14,11.05,null,"Cajamarca",220,{"$f":"ROUND(C18*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D18*Factores!F10,2)","v":12.14},{"$f":"ROUND(E18*Factores!F10,2)","v":11.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C18*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D18*Factores!F10,2)","v":12.14},{"$f":"ROUND(E18*Factores!F10,2)","v":11.05},6.318269418624638,11.266977340976897,17.585246759601535]
["Trujillo Norte",220,17.690000000000001,12.17,11.07,null,"Trujillo Norte",220,{"$f":"ROUND(C19*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D19*Factores!F10,2)","v":12.17},{"$f":"ROUND(E19*Factores!F10,2)","v":11.07},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C19*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D19*Factores!F10,2)","v":12.17},{"$f":"ROUND(E19*Factores!F10,2)","v":11.07},6.3182694186246415,11.288967958784024,17.607237377408666]
["Chimbote 1",220,17.690000000000001,12.12,11.03,null,"Chimbote 1",220,{"$f":"ROUND(C20*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D20*Factores!F10,2)","v":12.12},{"$f":"ROUND(E20*Factores!F10,2)","v":11.03},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C20*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D20*Factores!F10,2)","v":12.12},{"$f":"ROUND(E20*Factores!F10,2)","v":11.03},6.3182694186246398,11.246977340976896,17.565246759601536]
["Chimbote 1",138,17.690000000000001,12.14,11.05,null,"Chimbote 1",138,{"$f":"ROUND(C21*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D21*Factores!F10,2)","v":12.14},{"$f":"ROUND(E21*Factores!F10,2)","v":11.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C21*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D21*Factores!F10,2)","v":12.14},{"$f":"ROUND(E21*Factores!F10,2)","v":11.05},6.318269418624638,11.266977340976897,17.585246759601535]
["Paramonga Nueva",220,17.690000000000001,12.05,10.98,null,"Paramonga Nueva",220,{"$f":"ROUND(C22*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D22*Factores!F10,2)","v":12.05},{"$f":"ROUND(E22*Factores!F10,2)","v":10.98},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C22*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D22*Factores!F10,2)","v":12.05},{"$f":"ROUND(E22*Factores!F10,2)","v":10.98},6.318269418624638,11.192996105362642,17.51126552398728]
["Paramonga Nueva",138,17.690000000000001,12.05,10.98,null,"Paramonga Nueva",138,{"$f":"ROUND(C23*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D23*Factores!F10,2)","v":12.05},{"$f":"ROUND(E23*Factores!F10,2)","v":10.98},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C23*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D23*Factores!F10,2)","v":12.05},{"$f":"ROUND(E23*Factores!F10,2)","v":10.98},6.318269418624638,11.192996105362642,17.51126552398728]
["Paramonga Existente",138,17.690000000000001,12.03,10.99,null,"Paramonga Existente",138,{"$f":"ROUND(C24*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D24*Factores!F10,2)","v":12.03},{"$f":"ROUND(E24*Factores!F10,2)","v":10.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C24*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D24*Factores!F10,2)","v":12.03},{"$f":"ROUND(E24*Factores!F10,2)","v":10.99},6.318269418624638,11.197024251941258,17.515293670565896]
["Huacho",220,17.690000000000001,12.02,10.96,null,"Huacho",220,{"$f":"ROUND(C25*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D25*Factores!F10,2)","v":12.02},{"$f":"ROUND(E25*Factores!F10,2)","v":10.96},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C25*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D25*Factores!F10,2)","v":12.02},{"$f":"ROUND(E25*Factores!F10,2)","v":10.96},6.3182694186246344,11.171005487555515,17.48927490618015]
["Zapallal",220,17.690000000000001,11.97,10.91,null,"Zapallal",220,{"$f":"ROUND(C26*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D26*Factores!F10,2)","v":11.97},{"$f":"ROUND(E26*Factores!F10,2)","v":10.91},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C26*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D26*Factores!F10,2)","v":11.97},{"$f":"ROUND(E26*Factores!F10,2)","v":10.91},6.318269418624638,11.121005487555514,17.439274906180152]
["Ventanilla",220,17.690000000000001,11.99,10.93,null,"Ventanilla",220,{"$f":"ROUND(C27*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D27*Factores!F10,2)","v":11.99},{"$f":"ROUND(E27*Factores!F10,2)","v":10.93},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C27*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D27*Factores!F10,2)","v":11.99},{"$f":"ROUND(E27*Factores!F10,2)","v":10.93},6.318269418624638,11.141005487555514,17.459274906180152]
["Lima",220,17.690000000000001,12.11,10.96,null,"Lima",220,{"$f":"ROUND(C28*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D28*Factores!F10,2)","v":12.11},{"$f":"ROUND(E28*Factores!F10,2)","v":10.96},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C28*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D28*Factores!F10,2)","v":12.11},{"$f":"ROUND(E28*Factores!F10,2)","v":10.96},6.318269418624638,11.188921047819662,17.5071904664443]
["Cantera",220,17.690000000000001,11.97,10.9,null,"Cantera",220,{"$f":"ROUND(C29*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D29*Factores!F10,2)","v":11.97},{"$f":"ROUND(E29*Factores!F10,2)","v":10.9},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C29*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D29*Factores!F10,2)","v":11.97},{"$f":"ROUND(E29*Factores!F10,2)","v":10.9},6.3182694186246362,11.112996105362642,17.431265523987278]
["Chilca",220,17.690000000000001,11.89,10.81,null,"Chilca",220,{"$f":"ROUND(C30*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D30*Factores!F10,2)","v":11.89},{"$f":"ROUND(E30*Factores!F10,2)","v":10.81},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C30*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D30*Factores!F10,2)","v":11.89},{"$f":"ROUND(E30*Factores!F10,2)","v":10.81},6.3182694186246362,11.02498672316977,17.343256141794406]
["Independencia",220,17.690000000000001,12,10.95,null,"Independencia",220,{"$f":"ROUND(C31*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D31*Factores!F10,2)","v":12},{"$f":"ROUND(E31*Factores!F10,2)","v":10.95},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C31*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D31*Factores!F10,2)","v":12},{"$f":"ROUND(E31*Factores!F10,2)","v":10.95},6.318269418624638,11.159014869748386,17.477284288373024]
["Ica",220,17.690000000000001,12.07,11,null,"Ica",220,{"$f":"ROUND(C32*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D32*Factores!F10,2)","v":12.07},{"$f":"ROUND(E32*Factores!F10,2)","v":11},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C32*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D32*Factores!F10,2)","v":12.07},{"$f":"ROUND(E32*Factores!F10,2)","v":11},6.318269418624638,11.212996105362642,17.53126552398728]
["Marcona",220,17.690000000000001,12.24,11.14,null,"Marcona",220,{"$f":"ROUND(C33*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D33*Factores!F10,2)","v":12.24},{"$f":"ROUND(E33*Factores!F10,2)","v":11.14},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C33*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D33*Factores!F10,2)","v":12.24},{"$f":"ROUND(E33*Factores!F10,2)","v":11.14},6.318269418624638,11.358967958784024,17.677237377408662]
["Mantaro",220,17.690000000000001,11.71,10.65,null,"Mantaro",220,{"$f":"ROUND(C34*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D34*Factores!F10,2)","v":11.71},{"$f":"ROUND(E34*Factores!F10,2)","v":10.65},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C34*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D34*Factores!F10,2)","v":11.71},{"$f":"ROUND(E34*Factores!F10,2)","v":10.65},6.3182694186246398,10.861005487555515,17.179274906180154]
["Huayucachi",220,17.690000000000001,11.78,10.72,null,"Huayucachi",220,{"$f":"ROUND(C35*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D35*Factores!F10,2)","v":11.78},{"$f":"ROUND(E35*Factores!F10,2)","v":10.72},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C35*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D35*Factores!F10,2)","v":11.78},{"$f":"ROUND(E35*Factores!F10,2)","v":10.72},6.3182694186246398,10.931005487555515,17.249274906180155]
["Pachachaca",220,17.690000000000001,11.87,10.8,null,"Pachachaca",220,{"$f":"ROUND(C36*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D36*Factores!F10,2)","v":11.87},{"$f":"ROUND(E36*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C36*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D36*Factores!F10,2)","v":11.87},{"$f":"ROUND(E36*Factores!F10,2)","v":10.8},6.318269418624638,11.012996105362642,17.33126552398728]
["Pomacocha",220,17.690000000000001,11.9,10.82,null,"Pomacocha",220,{"$f":"ROUND(C37*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D37*Factores!F10,2)","v":11.9},{"$f":"ROUND(E37*Factores!F10,2)","v":10.82},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C37*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D37*Factores!F10,2)","v":11.9},{"$f":"ROUND(E37*Factores!F10,2)","v":10.82},6.318269418624638,11.034986723169769,17.353256141794407]
["Huancavelica",220,17.690000000000001,11.8,10.74,null,"Huancavelica",220,{"$f":"ROUND(C38*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D38*Factores!F10,2)","v":11.8},{"$f":"ROUND(E38*Factores!F10,2)","v":10.74},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C38*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D38*Factores!F10,2)","v":11.8},{"$f":"ROUND(E38*Factores!F10,2)","v":10.74},6.3182694186246362,10.951005487555515,17.269274906180151]
["Callahuanca",220,17.690000000000001,11.91,10.86,null,"Callahuanca",220,{"$f":"ROUND(C39*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D39*Factores!F10,2)","v":11.91},{"$f":"ROUND(E39*Factores!F10,2)","v":10.86},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C39*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D39*Factores!F10,2)","v":11.91},{"$f":"ROUND(E39*Factores!F10,2)","v":10.86},6.318269418624638,11.069014869748386,17.387284288373024]
["Cajamarquilla",220,17.690000000000001,11.99,10.94,null,"Cajamarquilla",220,{"$f":"ROUND(C40*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D40*Factores!F10,2)","v":11.99},{"$f":"ROUND(E40*Factores!F10,2)","v":10.94},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C40*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D40*Factores!F10,2)","v":11.99},{"$f":"ROUND(E40*Factores!F10,2)","v":10.94},{"$f":"S40-R40","v":6.3182694186246362},{"$f":"+O40*0.19906178071275+P40*0.80093821928725","v":11.149014869748386},{"$f":"+N40/720/0.79751092507001*100+O40*0.19906178071275+P40*0.80093821928725","v":17.467284288373023}]
["Huallanca",138,17.690000000000001,11.87,10.85,null,"Huallanca",138,{"$f":"ROUND(C41*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D41*Factores!F10,2)","v":11.87},{"$f":"ROUND(E41*Factores!F10,2)","v":10.85},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C41*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D41*Factores!F10,2)","v":11.87},{"$f":"ROUND(E41*Factores!F10,2)","v":10.85},6.318269418624638,11.053043016327003,17.371312434951641]
["Vizcarra",220,17.690000000000001,12.11,11.02,null,"Vizcarra",220,{"$f":"ROUND(C42*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D42*Factores!F10,2)","v":12.11},{"$f":"ROUND(E42*Factores!F10,2)","v":11.02},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C42*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D42*Factores!F10,2)","v":12.11},{"$f":"ROUND(E42*Factores!F10,2)","v":11.02},6.318269418624638,11.236977340976896,17.555246759601534]
["Tingo María",220,17.690000000000001,12.36,11.18,null,"Tingo María",220,{"$f":"ROUND(C43*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D43*Factores!F10,2)","v":12.36},{"$f":"ROUND(E43*Factores!F10,2)","v":11.18},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C43*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D43*Factores!F10,2)","v":12.36},{"$f":"ROUND(E43*Factores!F10,2)","v":11.18},6.318269418624638,11.414892901241043,17.733162319865681]
["Aguaytía",220,17.690000000000001,12.37,11.2,null,"Aguaytía",220,{"$f":"ROUND(C44*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D44*Factores!F10,2)","v":12.37},{"$f":"ROUND(E44*Factores!F10,2)","v":11.2},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C44*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D44*Factores!F10,2)","v":12.37},{"$f":"ROUND(E44*Factores!F10,2)","v":11.2},6.318269418624638,11.432902283433915,17.751171702058553]
["Aguaytía",138,17.690000000000001,12.41,11.22,null,"Aguaytía",138,{"$f":"ROUND(C45*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D45*Factores!F10,2)","v":12.41},{"$f":"ROUND(E45*Factores!F10,2)","v":11.22},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C45*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D45*Factores!F10,2)","v":12.41},{"$f":"ROUND(E45*Factores!F10,2)","v":11.22},6.318269418624638,11.456883519048173,17.775152937672811]
["Aguaytía",22.9,17.690000000000001,12.39,11.21,null,"Aguaytía",22.9,{"$f":"ROUND(C46*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D46*Factores!F10,2)","v":12.39},{"$f":"ROUND(E46*Factores!F10,2)","v":11.21},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C46*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D46*Factores!F10,2)","v":12.39},{"$f":"ROUND(E46*Factores!F10,2)","v":11.21},6.3182694186246398,11.444892901241046,17.763162319865685]
["Pucallpa",138,17.690000000000001,12.78,11.48,null,"Pucallpa",138,{"$f":"ROUND(C47*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D47*Factores!F10,2)","v":12.78},{"$f":"ROUND(E47*Factores!F10,2)","v":11.48},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C47*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D47*Factores!F10,2)","v":12.78},{"$f":"ROUND(E47*Factores!F10,2)","v":11.48},6.3182694186246362,11.738780314926574,18.05704973355121]
["Pucallpa",60,17.690000000000001,12.8,11.5,null,"Pucallpa",60,{"$f":"ROUND(C48*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D48*Factores!F10,2)","v":12.8},{"$f":"ROUND(E48*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E11","v":1.4142999999999999},{"$f":"ROUND(ROUND(C48*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(ROUND(D48*Factores!F10,2)+CPSEE!E11,2)","v":14.21},{"$f":"ROUND(ROUND(E48*Factores!F10,2)+CPSEE!E11,2)","v":12.91},6.318269418624638,13.168780314926575,19.487049733551213]
["Aucayacu",138,17.690000000000001,12.69,11.37,null,"Aucayacu",138,{"$f":"ROUND(C49*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D49*Factores!F10,2)","v":12.69},{"$f":"ROUND(E49*Factores!F10,2)","v":11.37},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C49*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D49*Factores!F10,2)","v":12.69},{"$f":"ROUND(E49*Factores!F10,2)","v":11.37},6.318269418624638,11.632761550540827,17.951030969165465]
["Tocache",138,17.690000000000001,13.26,11.7,null,"Tocache",138,{"$f":"ROUND(C50*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D50*Factores!F10,2)","v":13.26},{"$f":"ROUND(E50*Factores!F10,2)","v":11.7},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C50*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D50*Factores!F10,2)","v":13.26},{"$f":"ROUND(E50*Factores!F10,2)","v":11.7},6.3182694186246398,12.010536377911889,18.328805796536528]
["Tingo María",138,17.690000000000001,12.44,11.23,null,"Tingo María",138,{"$f":"ROUND(C51*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D51*Factores!F10,2)","v":12.44},{"$f":"ROUND(E51*Factores!F10,2)","v":11.23},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C51*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D51*Factores!F10,2)","v":12.44},{"$f":"ROUND(E51*Factores!F10,2)","v":11.23},6.3182694186246398,11.470864754662427,{"$f":"+N51/720/0.79751092507001*100+O51*0.19906178071275+P51*0.80093821928725","v":17.789134173287067}]
["Huánuco",138,17.690000000000001,12.2,11.05,null,"Huánuco",138,{"$f":"ROUND(C52*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D52*Factores!F10,2)","v":12.2},{"$f":"ROUND(E52*Factores!F10,2)","v":11.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C52*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D52*Factores!F10,2)","v":12.2},{"$f":"ROUND(E52*Factores!F10,2)","v":11.05},6.3182694186246415,11.278921047819662,17.597190466444303]
["Paragsha II",138,17.690000000000001,11.89,10.84,null,"Paragsha II",138,{"$f":"ROUND(C53*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D53*Factores!F10,2)","v":11.89},{"$f":"ROUND(E53*Factores!F10,2)","v":10.84},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C53*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D53*Factores!F10,2)","v":11.89},{"$f":"ROUND(E53*Factores!F10,2)","v":10.84},6.318269418624638,11.049014869748387,17.367284288373025]
["Paragsha",220,17.690000000000001,11.91,10.85,null,"Paragsha",220,{"$f":"ROUND(C54*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D54*Factores!F10,2)","v":11.91},{"$f":"ROUND(E54*Factores!F10,2)","v":10.85},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C54*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D54*Factores!F10,2)","v":11.91},{"$f":"ROUND(E54*Factores!F10,2)","v":10.85},6.3182694186246362,11.061005487555514,17.37927490618015]
["Yaupi",138,17.690000000000001,11.65,10.64,null,"Yaupi",138,{"$f":"ROUND(C55*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D55*Factores!F10,2)","v":11.65},{"$f":"ROUND(E55*Factores!F10,2)","v":10.64},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C55*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D55*Factores!F10,2)","v":11.65},{"$f":"ROUND(E55*Factores!F10,2)","v":10.64},6.3182694186246398,10.841052398519876,17.159321817144516]
["Yuncan",138,17.690000000000001,11.75,10.72,null,"Yuncan",138,{"$f":"ROUND(C56*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D56*Factores!F10,2)","v":11.75},{"$f":"ROUND(E56*Factores!F10,2)","v":10.72},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C56*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D56*Factores!F10,2)","v":11.75},{"$f":"ROUND(E56*Factores!F10,2)","v":10.72},6.3182694186246362,10.925033634134133,17.243303052758769]
["Yuncan",220,17.690000000000001,11.79,10.76,null,"Yuncan",220,{"$f":"ROUND(C57*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D57*Factores!F10,2)","v":11.79},{"$f":"ROUND(E57*Factores!F10,2)","v":10.76},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C57*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D57*Factores!F10,2)","v":11.79},{"$f":"ROUND(E57*Factores!F10,2)","v":10.76},6.3182694186246362,10.965033634134132,17.283303052758768]
["Oroya Nueva",220,17.690000000000001,11.87,10.82,null,"Oroya Nueva",220,{"$f":"ROUND(C58*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D58*Factores!F10,2)","v":11.87},{"$f":"ROUND(E58*Factores!F10,2)","v":10.82},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C58*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D58*Factores!F10,2)","v":11.87},{"$f":"ROUND(E58*Factores!F10,2)","v":10.82},6.318269418624638,11.029014869748387,17.347284288373025]
["Oroya Nueva",138,17.690000000000001,11.84,10.83,null,"Oroya Nueva",138,{"$f":"ROUND(C59*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D59*Factores!F10,2)","v":11.84},{"$f":"ROUND(E59*Factores!F10,2)","v":10.83},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C59*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D59*Factores!F10,2)","v":11.84},{"$f":"ROUND(E59*Factores!F10,2)","v":10.83},6.318269418624638,11.031052398519876,17.349321817144514]
["Oroya Nueva",50,17.690000000000001,11.88,10.86,null,"Oroya Nueva",50,{"$f":"ROUND(C60*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D60*Factores!F10,2)","v":11.88},{"$f":"ROUND(E60*Factores!F10,2)","v":10.86},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C60*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D60*Factores!F10,2)","v":11.88},{"$f":"ROUND(E60*Factores!F10,2)","v":10.86},6.318269418624638,11.063043016327004,17.381312434951642]
["Carhuamayo",138,17.690000000000001,11.89,10.8,null,"Carhuamayo",138,{"$f":"ROUND(C61*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D61*Factores!F10,2)","v":11.89},{"$f":"ROUND(E61*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C61*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D61*Factores!F10,2)","v":11.89},{"$f":"ROUND(E61*Factores!F10,2)","v":10.8},6.318269418624638,11.016977340976897,17.335246759601535]
["Carhuamayo Nueva",220,17.690000000000001,11.87,10.82,null,"Carhuamayo Nueva",220,{"$f":"ROUND(C62*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D62*Factores!F10,2)","v":11.87},{"$f":"ROUND(E62*Factores!F10,2)","v":10.82},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C62*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D62*Factores!F10,2)","v":11.87},{"$f":"ROUND(E62*Factores!F10,2)","v":10.82},6.318269418624638,11.029014869748387,17.347284288373025]
["Caripa",138,17.690000000000001,11.84,10.8,null,"Caripa",138,{"$f":"ROUND(C63*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D63*Factores!F10,2)","v":11.84},{"$f":"ROUND(E63*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C63*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D63*Factores!F10,2)","v":11.84},{"$f":"ROUND(E63*Factores!F10,2)","v":10.8},6.318269418624638,11.00702425194126,17.325293670565898]
["Desierto",220,17.690000000000001,11.97,10.9,null,"Desierto",220,{"$f":"ROUND(C64*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D64*Factores!F10,2)","v":11.97},{"$f":"ROUND(E64*Factores!F10,2)","v":10.9},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C64*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D64*Factores!F10,2)","v":11.97},{"$f":"ROUND(E64*Factores!F10,2)","v":10.9},6.3182694186246362,11.112996105362642,17.431265523987278]
["Condorcocha",138,17.690000000000001,11.83,10.8,null,"Condorcocha",138,{"$f":"ROUND(C65*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D65*Factores!F10,2)","v":11.83},{"$f":"ROUND(E65*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C65*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D65*Factores!F10,2)","v":11.83},{"$f":"ROUND(E65*Factores!F10,2)","v":10.8},6.3182694186246362,11.005033634134131,17.323303052758767]
["Condorcocha",44,17.690000000000001,11.83,10.8,null,"Condorcocha",44,{"$f":"ROUND(C66*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D66*Factores!F10,2)","v":11.83},{"$f":"ROUND(E66*Factores!F10,2)","v":10.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C66*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D66*Factores!F10,2)","v":11.83},{"$f":"ROUND(E66*Factores!F10,2)","v":10.8},6.3182694186246362,11.005033634134131,17.323303052758767]
["Machupicchu",138,17.690000000000001,12.89,11.48,null,"Machupicchu",138,{"$f":"ROUND(C67*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D67*Factores!F10,2)","v":12.89},{"$f":"ROUND(E67*Factores!F10,2)","v":11.48},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C67*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D67*Factores!F10,2)","v":12.89},{"$f":"ROUND(E67*Factores!F10,2)","v":11.48},6.318269418624638,11.760677110804977,18.078946529429615]
["Cachimayo",138,17.690000000000001,13.16,11.72,null,"Cachimayo",138,{"$f":"ROUND(C68*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D68*Factores!F10,2)","v":13.16},{"$f":"ROUND(E68*Factores!F10,2)","v":11.72},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C68*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D68*Factores!F10,2)","v":13.16},{"$f":"ROUND(E68*Factores!F10,2)","v":11.72},6.318269418624638,12.006648964226361,18.324918382850999]
["Cusco",138,17.690000000000001,13.21,11.76,null,"Cusco",138,{"$f":"ROUND(C69*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D69*Factores!F10,2)","v":13.21},{"$f":"ROUND(E69*Factores!F10,2)","v":11.76},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C69*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D69*Factores!F10,2)","v":13.21},{"$f":"ROUND(E69*Factores!F10,2)","v":11.76},6.318269418624638,12.048639582033488,18.366909000658126]
["Combapata",138,17.690000000000001,13.24,11.85,null,"Combapata",138,{"$f":"ROUND(C70*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D70*Factores!F10,2)","v":13.24},{"$f":"ROUND(E70*Factores!F10,2)","v":11.85},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C70*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D70*Factores!F10,2)","v":13.24},{"$f":"ROUND(E70*Factores!F10,2)","v":11.85},6.3182694186246362,12.126695875190721,18.444965293815358]
["Tintaya",138,17.690000000000001,13.26,11.95,null,"Tintaya",138,{"$f":"ROUND(C71*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D71*Factores!F10,2)","v":13.26},{"$f":"ROUND(E71*Factores!F10,2)","v":11.95},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C71*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D71*Factores!F10,2)","v":13.26},{"$f":"ROUND(E71*Factores!F10,2)","v":11.95},6.318269418624638,12.210770932733702,18.52904035135834]
["Ayaviri",138,17.690000000000001,13.08,11.79,null,"Ayaviri",138,{"$f":"ROUND(C72*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D72*Factores!F10,2)","v":13.08},{"$f":"ROUND(E72*Factores!F10,2)","v":11.79},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C72*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D72*Factores!F10,2)","v":13.08},{"$f":"ROUND(E72*Factores!F10,2)","v":11.79},{"$f":"S72-R72","v":6.318269418624638},{"$f":"+O72*0.19906178071275+P72*0.80093821928725","v":12.046789697119447},{"$f":"+N72/720/0.79751092507001*100+O72*0.19906178071275+P72*0.80093821928725","v":18.365059115744085}]
["Azángaro",138,17.690000000000001,12.97,11.69,null,"Azángaro",138,{"$f":"ROUND(C73*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D73*Factores!F10,2)","v":12.97},{"$f":"ROUND(E73*Factores!F10,2)","v":11.69},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C73*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D73*Factores!F10,2)","v":12.97},{"$f":"ROUND(E73*Factores!F10,2)","v":11.69},6.318269418624638,11.944799079312318,18.263068497936956]
["San Gaban",138,17.690000000000001,12.45,11.26,null,"San Gaban",138,{"$f":"ROUND(C74*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D74*Factores!F10,2)","v":12.45},{"$f":"ROUND(E74*Factores!F10,2)","v":11.26},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C74*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D74*Factores!F10,2)","v":12.45},{"$f":"ROUND(E74*Factores!F10,2)","v":11.26},6.318269418624638,11.496883519048172,17.81515293767281]
["Mazuco",138,17.690000000000001,12.56,11.33,null,"Mazuco",138,{"$f":"ROUND(C75*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D75*Factores!F10,2)","v":12.56},{"$f":"ROUND(E75*Factores!F10,2)","v":11.33},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C75*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D75*Factores!F10,2)","v":12.56},{"$f":"ROUND(E75*Factores!F10,2)","v":11.33},6.318269418624638,11.574845990276682,17.89311540890132]
["Puerto Maldonado",138,17.690000000000001,12.85,11.5,null,"Puerto Maldonado",138,{"$f":"ROUND(C76*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D76*Factores!F10,2)","v":12.85},{"$f":"ROUND(E76*Factores!F10,2)","v":11.5},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C76*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D76*Factores!F10,2)","v":12.85},{"$f":"ROUND(E76*Factores!F10,2)","v":11.5},6.318269418624638,11.768733403962212,18.08700282258685]
["Juliaca",138,17.690000000000001,13.13,11.82,null,"Juliaca",138,{"$f":"ROUND(C77*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D77*Factores!F10,2)","v":13.13},{"$f":"ROUND(E77*Factores!F10,2)","v":11.82},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C77*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D77*Factores!F10,2)","v":13.13},{"$f":"ROUND(E77*Factores!F10,2)","v":11.82},6.3182694186246362,12.080770932733701,18.399040351358337]
["Puno",138,17.690000000000001,13.09,11.8,null,"Puno",138,{"$f":"ROUND(C78*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D78*Factores!F10,2)","v":13.09},{"$f":"ROUND(E78*Factores!F10,2)","v":11.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C78*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D78*Factores!F10,2)","v":13.09},{"$f":"ROUND(E78*Factores!F10,2)","v":11.8},6.3182694186246398,12.056789697119447,18.375059115744087]
["Puno",220,17.690000000000001,13.06,11.77,null,"Puno",220,{"$f":"ROUND(C79*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D79*Factores!F10,2)","v":13.06},{"$f":"ROUND(E79*Factores!F10,2)","v":11.77},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C79*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D79*Factores!F10,2)","v":13.06},{"$f":"ROUND(E79*Factores!F10,2)","v":11.77},6.318269418624638,12.026789697119447,18.345059115744085]
["Callalli",138,17.690000000000001,13.12,11.89,null,"Callalli",138,{"$f":"ROUND(C80*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D80*Factores!F10,2)","v":13.12},{"$f":"ROUND(E80*Factores!F10,2)","v":11.89},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C80*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D80*Factores!F10,2)","v":13.12},{"$f":"ROUND(E80*Factores!F10,2)","v":11.89},6.3182694186246362,12.134845990276682,18.453115408901319]
["Santuario",138,17.690000000000001,12.88,11.71,null,"Santuario",138,{"$f":"ROUND(C81*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D81*Factores!F10,2)","v":12.88},{"$f":"ROUND(E81*Factores!F10,2)","v":11.71},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C81*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D81*Factores!F10,2)","v":12.88},{"$f":"ROUND(E81*Factores!F10,2)","v":11.71},6.3182694186246362,11.942902283433918,18.261171702058554]
["Arequipa",138,17.690000000000001,12.92,11.7,null,"Arequipa",138,{"$f":"ROUND(C82*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D82*Factores!F10,2)","v":12.92},{"$f":"ROUND(E82*Factores!F10,2)","v":11.7},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C82*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D82*Factores!F10,2)","v":12.92},{"$f":"ROUND(E82*Factores!F10,2)","v":11.7},6.3182694186246362,11.942855372469554,18.26112479109419]
["Socabaya",220,17.690000000000001,12.91,11.68,null,"Socabaya",220,{"$f":"ROUND(C83*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D83*Factores!F10,2)","v":12.91},{"$f":"ROUND(E83*Factores!F10,2)","v":11.68},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C83*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D83*Factores!F10,2)","v":12.91},{"$f":"ROUND(E83*Factores!F10,2)","v":11.68},6.3182694186246362,11.924845990276681,18.243115408901318]
["Cerro Verde",138,17.690000000000001,12.95,11.72,null,"Cerro Verde",138,{"$f":"ROUND(C84*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D84*Factores!F10,2)","v":12.95},{"$f":"ROUND(E84*Factores!F10,2)","v":11.72},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C84*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D84*Factores!F10,2)","v":12.95},{"$f":"ROUND(E84*Factores!F10,2)","v":11.72},6.318269418624638,11.964845990276682,18.28311540890132]
["Repartición",138,17.690000000000001,12.97,11.72,null,"Repartición",138,{"$f":"ROUND(C85*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D85*Factores!F10,2)","v":12.97},{"$f":"ROUND(E85*Factores!F10,2)","v":11.72},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C85*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D85*Factores!F10,2)","v":12.97},{"$f":"ROUND(E85*Factores!F10,2)","v":11.72},6.318269418624638,11.968827225890937,18.287096644515575]
["Mollendo",138,17.690000000000001,13.03,11.76,null,"Mollendo",138,{"$f":"ROUND(C86*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D86*Factores!F10,2)","v":13.03},{"$f":"ROUND(E86*Factores!F10,2)","v":11.76},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C86*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D86*Factores!F10,2)","v":13.03},{"$f":"ROUND(E86*Factores!F10,2)","v":11.76},6.318269418624638,12.012808461505191,18.331077880129829]
["Montalvo",220,17.690000000000001,12.93,11.7,null,"Montalvo",220,{"$f":"ROUND(C87*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D87*Factores!F10,2)","v":12.93},{"$f":"ROUND(E87*Factores!F10,2)","v":11.7},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C87*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D87*Factores!F10,2)","v":12.93},{"$f":"ROUND(E87*Factores!F10,2)","v":11.7},6.3182694186246398,11.944845990276681,18.263115408901321]
["Montalvo",138,17.690000000000001,12.94,11.71,null,"Montalvo",138,{"$f":"ROUND(C88*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D88*Factores!F10,2)","v":12.94},{"$f":"ROUND(E88*Factores!F10,2)","v":11.71},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C88*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D88*Factores!F10,2)","v":12.94},{"$f":"ROUND(E88*Factores!F10,2)","v":11.71},6.3182694186246362,11.954845990276683,18.273115408901319]
["Ilo ELP",138,17.690000000000001,13.1,11.85,null,"Ilo ELP",138,{"$f":"ROUND(C89*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D89*Factores!F10,2)","v":13.1},{"$f":"ROUND(E89*Factores!F10,2)","v":11.85},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C89*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D89*Factores!F10,2)","v":13.1},{"$f":"ROUND(E89*Factores!F10,2)","v":11.85},6.318269418624638,12.098827225890936,18.417096644515574]
["Botiflaca",138,17.690000000000001,13.03,11.8,null,"Botiflaca",138,{"$f":"ROUND(C90*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D90*Factores!F10,2)","v":13.03},{"$f":"ROUND(E90*Factores!F10,2)","v":11.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C90*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D90*Factores!F10,2)","v":13.03},{"$f":"ROUND(E90*Factores!F10,2)","v":11.8},6.318269418624638,12.044845990276681,18.363115408901319]
["Toquepala",138,17.690000000000001,13.02,11.8,null,"Toquepala",138,{"$f":"ROUND(C91*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D91*Factores!F10,2)","v":13.02},{"$f":"ROUND(E91*Factores!F10,2)","v":11.8},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C91*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D91*Factores!F10,2)","v":13.02},{"$f":"ROUND(E91*Factores!F10,2)","v":11.8},6.318269418624638,12.042855372469553,18.361124791094191]
["Aricota",138,17.690000000000001,12.94,11.77,null,"Aricota",138,{"$f":"ROUND(C92*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D92*Factores!F10,2)","v":12.94},{"$f":"ROUND(E92*Factores!F10,2)","v":11.77},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C92*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D92*Factores!F10,2)","v":12.94},{"$f":"ROUND(E92*Factores!F10,2)","v":11.77},6.3182694186246398,12.002902283433917,18.321171702058557]
["Aricota",66,17.690000000000001,12.89,11.76,null,"Aricota",66,{"$f":"ROUND(C93*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D93*Factores!F10,2)","v":12.89},{"$f":"ROUND(E93*Factores!F10,2)","v":11.76},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E10","v":0.37809999999999999},{"$f":"ROUND(ROUND(C93*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(ROUND(D93*Factores!F10,2)+CPSEE!E10,4)","v":13.2681},{"$f":"ROUND(ROUND(E93*Factores!F10,2)+CPSEE!E10,2)","v":12.14},6.318269418624638,12.364561594822053,18.682831013446691]
["Tacna (Los Héroes)",220,17.690000000000001,13.03,11.77,null,"Tacna (Los Héroes)",220,{"$f":"ROUND(C94*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D94*Factores!F10,2)","v":13.03},{"$f":"ROUND(E94*Factores!F10,2)","v":11.77},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C94*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D94*Factores!F10,2)","v":13.03},{"$f":"ROUND(E94*Factores!F10,2)","v":11.77},6.3182694186246344,12.020817843698065,18.3390872623227]
["Tacna (Los Héroes)",66,17.690000000000001,13.14,11.83,null,"Tacna (Los Héroes)",66,{"$f":"ROUND(C95*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D95*Factores!F10,2)","v":13.14},{"$f":"ROUND(E95*Factores!F10,2)","v":11.83},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E10","v":0.37809999999999999},{"$f":"ROUND(ROUND(C95*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(ROUND(D95*Factores!F10,2)+CPSEE!E10,2)","v":13.52},{"$f":"ROUND(ROUND(E95*Factores!F10,2)+CPSEE!E10,2)","v":12.21},6.318269418624638,12.470770932733704,18.789040351358341]
["La Nina",220,17.690000000000001,12.41,11.27,null,"La Nina",220,{"$f":"ROUND(C96*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D96*Factores!F10,2)","v":12.41},{"$f":"ROUND(E96*Factores!F10,2)","v":11.27},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C96*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D96*Factores!F10,2)","v":12.41},{"$f":"ROUND(E96*Factores!F10,2)","v":11.27},{"$f":"S96-R96","v":6.3182694186246362},{"$f":"+O96*0.19906178071275+P96*0.80093821928725","v":11.496930430012535},{"$f":"+N96/720/0.79751092507001*100+O96*0.19906178071275+P96*0.80093821928725","v":17.815199848637171}]
["Cotaruse",220,17.690000000000001,12.27,11.13,null,"Cotaruse",220,{"$f":"ROUND(C97*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D97*Factores!F10,2)","v":12.27},{"$f":"ROUND(E97*Factores!F10,2)","v":11.13},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C97*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D97*Factores!F10,2)","v":12.27},{"$f":"ROUND(E97*Factores!F10,2)","v":11.13},{"$f":"S97-R97","v":6.3182694186246362},{"$f":"+O97*0.19906178071275+P97*0.80093821928725","v":11.356930430012534},{"$f":"+N97/720/0.79751092507001*100+O97*0.19906178071275+P97*0.80093821928725","v":17.67519984863717}]
["Carabayllo",220,17.690000000000001,11.96,10.9,null,"Carabayllo",220,{"$f":"ROUND(C98*Factores!F8,2)","v":17.690000000000001},{"$f":"ROUND(D98*Factores!F10,2)","v":11.96},{"$f":"ROUND(E98*Factores!F10,2)","v":10.9},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(ROUND(C98*Factores!F8,2)+PCSPT!E60,2)","v":36.28},{"$f":"ROUND(D98*Factores!F10,2)","v":11.96},{"$f":"ROUND(E98*Factores!F10,2)","v":10.9},{"$f":"S98-R98","v":6.3182694186246398},{"$f":"+O98*0.19906178071275+P98*0.80093821928725","v":11.111005487555515},{"$f":"+N98/720/0.79751092507001*100+O98*0.19906178071275+P98*0.80093821928725","v":17.429274906180154}]
["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",21.71,27.87,27.87,null,"Adinelsa","MT",{"$f":"ROUND(C100*Factores!F12,2)","v":21.72},{"$f":"ROUND(D100*Factores!F12,2)","v":27.88},{"$f":"ROUND(E100*Factores!F12,2)","v":27.88},null,null,{"$f":"ROUND(C100*Factores!F12,2)","v":21.72},{"$f":"ROUND(D100*Factores!F12,2)","v":27.88},{"$f":"ROUND(E100*Factores!F12,2)","v":27.88},5.4848484848484809,{"$f":"+O100*0.35+P100*0.65","v":27.88},{"$f":"+N100/720/0.55*100+O100*0.35+P100*0.65","v":33.36484848484848}]
["Chavimochic","MT",21.71,27.87,27.87,null,"Chavimochic","MT",{"$f":"ROUND(C101*Factores!F13,2)","v":21.72},{"$f":"ROUND(D101*Factores!F13,2)","v":27.88},{"$f":"ROUND(E101*Factores!F13,2)","v":27.88},null,null,{"$f":"ROUND(C101*Factores!F13,2)","v":21.72},{"$f":"ROUND(D101*Factores!F13,2)","v":27.88},{"$f":"ROUND(E101*Factores!F13,2)","v":27.88},5.4848484848484809,27.88,33.36484848484848]
["Edelnor","MT",21.71,27.87,27.87,null,"Edelnor","MT",{"$f":"ROUND(C102*Factores!F14,2)","v":21.72},{"$f":"ROUND(D102*Factores!F14,2)","v":27.88},{"$f":"ROUND(E102*Factores!F14,2)","v":27.88},null,null,{"$f":"ROUND(C102*Factores!F14,2)","v":21.72},{"$f":"ROUND(D102*Factores!F14,2)","v":27.88},{"$f":"ROUND(E102*Factores!F14,2)","v":27.88},5.4848484848484809,27.88,33.36484848484848]
["Eilhicha","MT",21.71,27.87,27.87,null,"Eilhicha","MT",{"$f":"ROUND(C103*Factores!F15,2)","v":21.72},{"$f":"ROUND(D103*Factores!F15,2)","v":27.88},{"$f":"ROUND(E103*Factores!F15,2)","v":27.88},null,null,{"$f":"ROUND(C103*Factores!F15,2)","v":21.72},{"$f":"ROUND(D103*Factores!F15,2)","v":27.88},{"$f":"ROUND(E103*Factores!F15,2)","v":27.88},5.4848484848484809,27.88,33.36484848484848]
["Electro Oriente","MT",21.71,63.48,63.48,null,"Electro Oriente","MT",{"$f":"ROUND(C104*Factores!F16,2)","v":21.71},{"$f":"ROUND(D104*Factores!F16,2)","v":63.47},{"$f":"ROUND(E104*Factores!F16,2)","v":63.47},null,null,{"$f":"ROUND(C104*Factores!F16,2)","v":21.71},{"$f":"ROUND(D104*Factores!F16,2)","v":63.47},{"$f":"ROUND(E104*Factores!F16,2)","v":63.47},5.4823232323232247,63.47,68.952323232323224]
["Electro Sur Este","MT",21.71,85.98,85.98,null,"Electro Sur Este","MT",{"$f":"ROUND(C105*Factores!F17,2)","v":21.68},{"$f":"ROUND(D105*Factores!F17,2)","v":85.84},{"$f":"ROUND(E105*Factores!F17,2)","v":85.84},null,null,{"$f":"ROUND(C105*Factores!F17,2)","v":21.68},{"$f":"ROUND(D105*Factores!F17,2)","v":85.84},{"$f":"ROUND(E105*Factores!F17,2)","v":85.84},5.474747474747474,85.84,91.314747474747477]
["Electro Ucayali","MT",21.71,27.87,27.87,null,"Electro Ucayali","MT",{"$f":"ROUND(C106*Factores!F18,2)","v":21.72},{"$f":"ROUND(D106*Factores!F18,2)","v":27.88},{"$f":"ROUND(E106*Factores!F18,2)","v":27.88},null,null,{"$f":"ROUND(C106*Factores!F18,2)","v":21.72},{"$f":"ROUND(D106*Factores!F18,2)","v":27.88},{"$f":"ROUND(E106*Factores!F18,2)","v":27.88},5.4848484848484809,27.88,33.36484848484848]
["Electronorte","MT",21.71,45.79,45.79,null,"Electronorte","MT",{"$f":"ROUND(C107*Factores!F19,2)","v":21.54},{"$f":"ROUND(D107*Factores!F19,2)","v":45.42},{"$f":"ROUND(E107*Factores!F19,2)","v":45.42},null,null,{"$f":"ROUND(C107*Factores!F19,2)","v":21.54},{"$f":"ROUND(D107*Factores!F19,2)","v":45.42},{"$f":"ROUND(E107*Factores!F19,2)","v":45.42},5.4393939393939377,45.42,50.859393939393939]
["Hidrandina","MT",21.71,66.94,66.94,null,"Hidrandina","MT",{"$f":"ROUND(C108*Factores!F20,2)","v":21.32},{"$f":"ROUND(D108*Factores!F20,2)","v":65.73},{"$f":"ROUND(E108*Factores!F20,2)","v":65.73},null,null,{"$f":"ROUND(C108*Factores!F20,2)","v":21.32},{"$f":"ROUND(D108*Factores!F20,2)","v":65.73},{"$f":"ROUND(E108*Factores!F20,2)","v":65.73},5.3838383838383805,65.73,71.113838383838385]
["Seal","MT",21.71,60.65,60.65,null,"Seal","MT",{"$f":"ROUND(C109*Factores!F21,2)","v":21.38},{"$f":"ROUND(D109*Factores!F21,2)","v":59.73},{"$f":"ROUND(E109*Factores!F21,2)","v":59.73},null,null,{"$f":"ROUND(C109*Factores!F21,2)","v":21.38},{"$f":"ROUND(D109*Factores!F21,2)","v":59.73},{"$f":"ROUND(E109*Factores!F21,2)","v":59.73},5.3989898989899032,59.73,65.1289898989899]
["Sistemas Aislados - Res. Barra (Cuadro 10) - Precios Efectivos",null,null,null,null,null,"Sistemas Aislados - Res. Barra (Cuadro 10) - Precios Efectivos"]
["Adinelsa","MT",21.71,17.22,17.22,{"$f":"CONCATENATE(A111,\"-\",B111)","v":"Adinelsa-MT"},"Adinelsa","MT",{"$f":"ROUND(C111+C100*(Factores!F12-1),2)","v":21.72},{"$f":"ROUND(D111+D100*(Factores!F12-1),2)","v":17.23},{"$f":"ROUND(E111+E100*(Factores!F12-1),2)","v":17.23},null,null,{"$f":"ROUND(C111+C100*(Factores!F12-1),2)","v":21.72},{"$f":"ROUND(D111+D100*(Factores!F12-1),2)","v":17.23},{"$f":"ROUND(E111+E100*(Factores!F12-1),2)","v":17.23},5.4848484848484844,{"$f":"+O111*0.35+P111*0.65","v":17.23},{"$f":"+N111/720/0.55*100+O111*0.35+P111*0.65","v":22.714848484848485}]
["Chavimochic","MT",21.71,17.22,17.22,"Chavimochic-MT","Chavimochic","MT",{"$f":"ROUND(C112+C101*(Factores!F13-1),2)","v":21.72},{"$f":"ROUND(D112+D101*(Factores!F13-1),2)","v":17.23},{"$f":"ROUND(E112+E101*(Factores!F13-1),2)","v":17.23},null,null,{"$f":"ROUND(C112+C101*(Factores!F13-1),2)","v":21.72},{"$f":"ROUND(D112+D101*(Factores!F13-1),2)","v":17.23},{"$f":"ROUND(E112+E101*(Factores!F13-1),2)","v":17.23},5.4848484848484844,17.23,22.714848484848485]
["Edelnor","MT",21.71,17.22,17.22,"Edelnor-MT","Edelnor","MT",{"$f":"ROUND(C113+C102*(Factores!F14-1),2)","v":21.72},{"$f":"ROUND(D113+D102*(Factores!F14-1),2)","v":17.23},{"$f":"ROUND(E113+E102*(Factores!F14-1),2)","v":17.23},null,null,{"$f":"ROUND(C113+C102*(Factores!F14-1),2)","v":21.72},{"$f":"ROUND(D113+D102*(Factores!F14-1),2)","v":17.23},{"$f":"ROUND(E113+E102*(Factores!F14-1),2)","v":17.23},5.4848484848484844,17.23,22.714848484848485]
["Eilhicha","MT",21.71,17.22,17.22,"Eilhicha-MT","Eilhicha","MT",{"$f":"ROUND(C114+C103*(Factores!F15-1),2)","v":21.72},{"$f":"ROUND(D114+D103*(Factores!F15-1),2)","v":17.23},{"$f":"ROUND(E114+E103*(Factores!F15-1),2)","v":17.23},null,null,{"$f":"ROUND(C114+C103*(Factores!F15-1),2)","v":21.72},{"$f":"ROUND(D114+D103*(Factores!F15-1),2)","v":17.23},{"$f":"ROUND(E114+E103*(Factores!F15-1),2)","v":17.23},5.4848484848484844,17.23,22.714848484848485]
["Electro Oriente","MT",21.71,28.33,28.33,"Electro Oriente-MT","Electro Oriente","MT",{"$f":"ROUND(C115+C104*(Factores!F16-1),2)","v":21.71},{"$f":"ROUND(D115+D104*(Factores!F16-1),2)","v":28.32},{"$f":"ROUND(E115+E104*(Factores!F16-1),2)","v":28.32},null,null,{"$f":"ROUND(C115+C104*(Factores!F16-1),2)","v":21.71},{"$f":"ROUND(D115+D104*(Factores!F16-1),2)","v":28.32},{"$f":"ROUND(E115+E104*(Factores!F16-1),2)","v":28.32},5.4823232323232318,28.32,33.802323232323232]
["Electro Sur Este","MT",21.71,27.9,27.9,"Electro Sur Este-MT","Electro Sur Este","MT",{"$f":"ROUND(C116+C105*(Factores!F17-1),2)","v":21.68},{"$f":"ROUND(D116+D105*(Factores!F17-1),2)","v":27.76},{"$f":"ROUND(E116+E105*(Factores!F17-1),2)","v":27.76},null,null,{"$f":"ROUND(C116+C105*(Factores!F17-1),2)","v":21.68},{"$f":"ROUND(D116+D105*(Factores!F17-1),2)","v":27.76},{"$f":"ROUND(E116+E105*(Factores!F17-1),2)","v":27.76},5.474747474747474,27.759999999999998,33.234747474747472]
["Electro Ucayali","MT",21.71,17.22,17.22,"Electro Ucayali-MT","Electro Ucayali","MT",{"$f":"ROUND(C117+C106*(Factores!F18-1),2)","v":21.72},{"$f":"ROUND(D117+D106*(Factores!F18-1),2)","v":17.23},{"$f":"ROUND(E117+E106*(Factores!F18-1),2)","v":17.23},null,null,{"$f":"ROUND(C117+C106*(Factores!F18-1),2)","v":21.72},{"$f":"ROUND(D117+D106*(Factores!F18-1),2)","v":17.23},{"$f":"ROUND(E117+E106*(Factores!F18-1),2)","v":17.23},5.4848484848484844,17.23,22.714848484848485]
["Electronorte","MT",21.71,17.38,17.38,"Electronorte-MT","Electronorte","MT",{"$f":"ROUND(C118+C107*(Factores!F19-1),2)","v":21.54},{"$f":"ROUND(D118+D107*(Factores!F19-1),2)","v":17.010000000000002},{"$f":"ROUND(E118+E107*(Factores!F19-1),2)","v":17.010000000000002},null,null,{"$f":"ROUND(C118+C107*(Factores!F19-1),2)","v":21.54},{"$f":"ROUND(D118+D107*(Factores!F19-1),2)","v":17.010000000000002},{"$f":"ROUND(E118+E107*(Factores!F19-1),2)","v":17.010000000000002},5.4393939393939412,17.010000000000002,22.449393939393943]
["Hidrandina","MT",21.71,16.88,16.88,"Hidrandina-MT","Hidrandina","MT",{"$f":"ROUND(C119+C108*(Factores!F20-1),2)","v":21.32},{"$f":"ROUND(D119+D108*(Factores!F20-1),2)","v":15.67},{"$f":"ROUND(E119+E108*(Factores!F20-1),2)","v":15.67},null,null,{"$f":"ROUND(C119+C108*(Factores!F20-1),2)","v":21.32},{"$f":"ROUND(D119+D108*(Factores!F20-1),2)","v":15.67},{"$f":"ROUND(E119+E108*(Factores!F20-1),2)","v":15.67},5.3838383838383841,15.670000000000002,21.053838383838386]
["Seal","MT",21.71,22.05,22.05,"Seal-MT","Seal","MT",{"$f":"ROUND(C120+C109*(Factores!F21-1),2)","v":21.38},{"$f":"ROUND(D120+D109*(Factores!F21-1),2)","v":21.13},{"$f":"ROUND(E120+E109*(Factores!F21-1),2)","v":21.13},null,null,{"$f":"ROUND(C120+C109*(Factores!F21-1),2)","v":21.38},{"$f":"ROUND(D120+D109*(Factores!F21-1),2)","v":21.13},{"$f":"ROUND(E120+E109*(Factores!F21-1),2)","v":21.13},5.3989898989898997,21.13,26.528989898989899]
[]
["Variables para actualizar los Precios en Barra (P.Barra) del SEIN",null,null,null,null,null,null,null,null,"Variables para actualizar Precios en Barra (P.Barra) y Precios Efectivos (P.Efectivos) de los Sistemas Aislados"]
[]
["Sistema Interconectado",null,null,null,null,null,null,null,null,null,"Sistemas Aislados: FAPEMt (FA_PBarraAisladost)"]
[null,null,null,null,null,null,"Peaje de Conexión al Sistema Principal de Transmisión - PCSPTt (S/./kW-mes) =",{"$f":"PCSPT!E60","v":18.588999999999995}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de la Barra Pucallpa 60 kV - CPSEEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E11","v":1.4142999999999999},null,null,null,"Adinelsa =",{"$f":"Factores!F12","v":1.0004999999999999},null,"Electro Oriente =",{"$f":"Factores!F16","v":0.99990000000000001},null,"Electronorte =",{"$f":"Factores!F19","v":0.99199999999999999}]
[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) =",{"$f":"CPSEE!E10","v":0.37809999999999999},null,null,null,"Chavimochic =",{"$f":"Factores!F13","v":1.0004999999999999},null,"Electro Sur Este =",{"$f":"Factores!F17","v":0.99839999999999995},null,"Hidrandina =",{"$f":"Factores!F20","v":0.9819}]
[null,null,null,null,null,null,"Factor de Actualización del Precio de Potencia en Barra del SEIN - FAPPMt (FA_PP_PBarraSEINt) =",{"$f":"Factores!F8","v":1},null,null,null,"Edelnor =",{"$f":"Factores!F14","v":1.0004999999999999},null,"Electro Ucayali =",{"$f":"Factores!F18","v":1.0004999999999999},null,"Seal =",{"$f":"Factores!F21","v":0.9849}]
[null,null,null,null,null,null,"Factor de Actualización del Precio de Energía en Barra del SEIN - FAPEMt (FA_PE_PBarraSEINt) =",{"$f":"Factores!F10","v":1},null,null,null,"Eilhicha =",{"$f":"Factores!F15","v":1.0004999999999999}]
[]
[]
["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"]
[]
[]
[]
[null,null,null,null,null,null,null,null,20.83,17.93,17.93]
[null,null,null,null,null,null,null,null,20.83,17.93,17.93]
[null,null,null,null,null,null,null,null,20.83,17.93,17.93]
[null,null,null,null,null,null,null,null,20.83,17.93,17.93]
[null,null,null,null,null,null,null,null,20.96,26.28,26.28]
[null,null,null,null,null,null,null,null,20.27,28.93,28.93]
[null,null,null,null,null,null,null,null,20.83,17.93,17.93]
[null,null,null,null,null,null,null,null,20.72,18.11,18.11]
[null,null,null,null,null,null,null,null,20.36,17.73,17.73]
[null,null,null,null,null,null,null,null,20.45,22.72,22.72]
[]
[null,null,null,null,null,null,null,null,{"$f":"I111-I144","v":0.89000000000000057},-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,null,null,0.89000000000000057,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,null,null,0.89000000000000057,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,null,null,0.89000000000000057,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,null,null,0.75,2.0399999999999991,2.0399999999999991]
[null,null,null,null,null,null,null,null,1.4100000000000001,-1.1699999999999982,-1.1699999999999982]
[null,null,null,null,null,null,null,null,0.89000000000000057,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,null,null,0.82000000000000028,-1.0999999999999979,-1.0999999999999979]
[null,null,null,null,null,null,null,null,0.96000000000000085,-2.0600000000000005,-2.0600000000000005]

{"sheet":"PNG","index":15,"n_rows":105,"n_cols":19,"rows_kept":105,"cut":false,"hidden":false,"merged":[[0,0,0,18],[2,0,2,4],[2,6,2,18],[1,0,1,4]]}
["PRECIO A NIVEL DE GENERACIÓN"]
[{"$f":"CONCATENATE(\"VALORES BASE DEL PNG \",MID(Historico!A23,8,100))","v":"VALORES BASE DEL PNG (Res. 085-2014-OS/CD)"}]
["FIJACIÓN AL 01/Mayo/2014",null,null,null,null,null,{"$f":"CONCATENATE(\"ACTUALIZADO AL \",TEXT(Historico!P5,\"DD/MMMM/YYYY\"),\" CON REDONDEO\")","v":"ACTUALIZADO AL 04/mayo/2014 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",220,18.02,16.64,13.67,{"$f":"CONCATENATE(A8,\"-\",B8)","v":"Zorritos-220"},"Zorritos",220,{"$f":"ROUND(C8*Factores!F23,2)","v":18.02},{"$f":"ROUND(D8*Factores!F23,2)","v":16.64},{"$f":"ROUND(E8*Factores!F23,2)","v":13.67},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C8*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D8*Factores!F23,2)","v":16.64},{"$f":"ROUND(E8*Factores!F23,2)","v":13.67},{"$f":"S8-R8","v":6.3755657427350982},{"$f":"+O8*0.19906178071275+P8*0.80093821928725","v":14.261213488716866},{"$f":"+N8/720/0.79751092507001*100+O8*0.19906178071275+P8*0.80093821928725","v":20.636779231451964}]
["Talara",220,18.02,16.57,13.63,"Talara-220","Talara",220,{"$f":"ROUND(C9*Factores!F23,2)","v":18.02},{"$f":"ROUND(D9*Factores!F23,2)","v":16.57},{"$f":"ROUND(E9*Factores!F23,2)","v":13.63},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C9*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D9*Factores!F23,2)","v":16.57},{"$f":"ROUND(E9*Factores!F23,2)","v":13.63},6.3755657427350982,14.215241635295484,20.590807378030583]
["Piura Oeste",220,18.02,16.61,13.66,"Piura Oeste-220","Piura Oeste",220,{"$f":"ROUND(C10*Factores!F23,2)","v":18.02},{"$f":"ROUND(D10*Factores!F23,2)","v":16.61},{"$f":"ROUND(E10*Factores!F23,2)","v":13.66},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C10*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D10*Factores!F23,2)","v":16.61},{"$f":"ROUND(E10*Factores!F23,2)","v":13.66},6.3755657427350965,14.247232253102611,20.622797995837708]
["Chiclayo Oeste",220,18.02,16.3,13.45,"Chiclayo Oeste-220","Chiclayo Oeste",220,{"$f":"ROUND(C11*Factores!F23,2)","v":18.02},{"$f":"ROUND(D11*Factores!F23,2)","v":16.3},{"$f":"ROUND(E11*Factores!F23,2)","v":13.45},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C11*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D11*Factores!F23,2)","v":16.3},{"$f":"ROUND(E11*Factores!F23,2)","v":13.45},6.3755657427350947,14.017326075031338,20.392891817766433]
["Carhuaquero",220,18.02,16.03,13.28,"Carhuaquero-220","Carhuaquero",220,{"$f":"ROUND(C12*Factores!F23,2)","v":18.02},{"$f":"ROUND(D12*Factores!F23,2)","v":16.03},{"$f":"ROUND(E12*Factores!F23,2)","v":13.28},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C12*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D12*Factores!F23,2)","v":16.03},{"$f":"ROUND(E12*Factores!F23,2)","v":13.28},6.3755657427350947,13.827419896960063,20.202985639695157]
["Carhuaquero",138,18.02,16.03,13.28,"Carhuaquero-138","Carhuaquero",138,{"$f":"ROUND(C13*Factores!F23,2)","v":18.02},{"$f":"ROUND(D13*Factores!F23,2)","v":16.03},{"$f":"ROUND(E13*Factores!F23,2)","v":13.28},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C13*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D13*Factores!F23,2)","v":16.03},{"$f":"ROUND(E13*Factores!F23,2)","v":13.28},6.3755657427350947,13.827419896960063,20.202985639695157]
["Cutervo",138,18.02,16.04,13.28,"Cutervo-138","Cutervo",138,{"$f":"ROUND(C14*Factores!F23,2)","v":18.02},{"$f":"ROUND(D14*Factores!F23,2)","v":16.04},{"$f":"ROUND(E14*Factores!F23,2)","v":13.28},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C14*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D14*Factores!F23,2)","v":16.04},{"$f":"ROUND(E14*Factores!F23,2)","v":13.28},6.3755657427350982,13.82941051476719,20.204976257502288]
["Jaen",138,18.02,16.04,13.28,"Jaen-138","Jaen",138,{"$f":"ROUND(C15*Factores!F23,2)","v":18.02},{"$f":"ROUND(D15*Factores!F23,2)","v":16.04},{"$f":"ROUND(E15*Factores!F23,2)","v":13.28},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C15*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D15*Factores!F23,2)","v":16.04},{"$f":"ROUND(E15*Factores!F23,2)","v":13.28},6.3755657427350982,13.82941051476719,20.204976257502288]
["Guadalupe",220,18.02,16.2,13.38,"Guadalupe-220","Guadalupe",220,{"$f":"ROUND(C16*Factores!F23,2)","v":18.02},{"$f":"ROUND(D16*Factores!F23,2)","v":16.2},{"$f":"ROUND(E16*Factores!F23,2)","v":13.38},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C16*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D16*Factores!F23,2)","v":16.2},{"$f":"ROUND(E16*Factores!F23,2)","v":13.38},6.3755657427350982,13.941354221609956,20.316919964345054]
["Guadalupe",60,18.02,16.21,13.39,"Guadalupe-60","Guadalupe",60,{"$f":"ROUND(C17*Factores!F23,2)","v":18.02},{"$f":"ROUND(D17*Factores!F23,2)","v":16.21},{"$f":"ROUND(E17*Factores!F23,2)","v":13.39},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C17*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D17*Factores!F23,2)","v":16.21},{"$f":"ROUND(E17*Factores!F23,2)","v":13.39},6.3755657427350965,13.951354221609956,20.326919964345052]
["Cajamarca",220,18.02,16.010000000000002,13.23,"Cajamarca-220","Cajamarca",220,{"$f":"ROUND(C18*Factores!F23,2)","v":18.02},{"$f":"ROUND(D18*Factores!F23,2)","v":16.010000000000002},{"$f":"ROUND(E18*Factores!F23,2)","v":13.23},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C18*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D18*Factores!F23,2)","v":16.010000000000002},{"$f":"ROUND(E18*Factores!F23,2)","v":13.23},6.3755657427350965,13.783391750381446,20.158957493116542]
["Trujillo Norte",220,18.02,16.05,13.25,"Trujillo Norte-220","Trujillo Norte",220,{"$f":"ROUND(C19*Factores!F23,2)","v":18.02},{"$f":"ROUND(D19*Factores!F23,2)","v":16.05},{"$f":"ROUND(E19*Factores!F23,2)","v":13.25},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C19*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D19*Factores!F23,2)","v":16.05},{"$f":"ROUND(E19*Factores!F23,2)","v":13.25},6.3755657427350965,13.8073729859957,20.182938728730797]
["Chimbote 1",220,18.02,15.98,13.2,"Chimbote 1-220","Chimbote 1",220,{"$f":"ROUND(C20*Factores!F23,2)","v":18.02},{"$f":"ROUND(D20*Factores!F23,2)","v":15.98},{"$f":"ROUND(E20*Factores!F23,2)","v":13.2},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C20*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D20*Factores!F23,2)","v":15.98},{"$f":"ROUND(E20*Factores!F23,2)","v":13.2},6.3755657427350982,13.753391750381443,20.128957493116541]
["Chimbote 1",138,18.02,16.010000000000002,13.23,"Chimbote 1-138","Chimbote 1",138,{"$f":"ROUND(C21*Factores!F23,2)","v":18.02},{"$f":"ROUND(D21*Factores!F23,2)","v":16.010000000000002},{"$f":"ROUND(E21*Factores!F23,2)","v":13.23},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C21*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D21*Factores!F23,2)","v":16.010000000000002},{"$f":"ROUND(E21*Factores!F23,2)","v":13.23},6.3755657427350965,13.783391750381446,20.158957493116542]
["Paramonga Nueva",220,18.02,15.9,13.15,"Paramonga Nueva-220","Paramonga Nueva",220,{"$f":"ROUND(C22*Factores!F23,2)","v":18.02},{"$f":"ROUND(D22*Factores!F23,2)","v":15.9},{"$f":"ROUND(E22*Factores!F23,2)","v":13.15},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C22*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D22*Factores!F23,2)","v":15.9},{"$f":"ROUND(E22*Factores!F23,2)","v":13.15},6.3755657427350965,13.697419896960062,20.072985639695158]
["Paramonga Nueva",138,18.02,15.89,13.15,"Paramonga Nueva-138","Paramonga Nueva",138,{"$f":"ROUND(C23*Factores!F23,2)","v":18.02},{"$f":"ROUND(D23*Factores!F23,2)","v":15.89},{"$f":"ROUND(E23*Factores!F23,2)","v":13.15},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C23*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D23*Factores!F23,2)","v":15.89},{"$f":"ROUND(E23*Factores!F23,2)","v":13.15},6.3755657427350965,13.695429279152934,20.070995021888031]
["Paramonga Existente",138,18.02,15.87,13.15,"Paramonga Existente-138","Paramonga Existente",138,{"$f":"ROUND(C24*Factores!F23,2)","v":18.02},{"$f":"ROUND(D24*Factores!F23,2)","v":15.87},{"$f":"ROUND(E24*Factores!F23,2)","v":13.15},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C24*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D24*Factores!F23,2)","v":15.87},{"$f":"ROUND(E24*Factores!F23,2)","v":13.15},6.3755657427350965,13.69144804353868,20.067013786273776]
["Huacho",220,18.02,15.85,13.12,"Huacho-220","Huacho",220,{"$f":"ROUND(C25*Factores!F23,2)","v":18.02},{"$f":"ROUND(D25*Factores!F23,2)","v":15.85},{"$f":"ROUND(E25*Factores!F23,2)","v":13.12},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C25*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D25*Factores!F23,2)","v":15.85},{"$f":"ROUND(E25*Factores!F23,2)","v":13.12},6.3755657427350947,13.663438661345808,20.039004404080902]
["Zapallal",220,18.02,15.79,13.06,"Zapallal-220","Zapallal",220,{"$f":"ROUND(C26*Factores!F23,2)","v":18.02},{"$f":"ROUND(D26*Factores!F23,2)","v":15.79},{"$f":"ROUND(E26*Factores!F23,2)","v":13.06},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C26*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D26*Factores!F23,2)","v":15.79},{"$f":"ROUND(E26*Factores!F23,2)","v":13.06},6.3755657427350965,13.603438661345807,19.979004404080904]
["Ventanilla",220,18.02,15.82,13.09,"Ventanilla-220","Ventanilla",220,{"$f":"ROUND(C27*Factores!F23,2)","v":18.02},{"$f":"ROUND(D27*Factores!F23,2)","v":15.82},{"$f":"ROUND(E27*Factores!F23,2)","v":13.09},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C27*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D27*Factores!F23,2)","v":15.82},{"$f":"ROUND(E27*Factores!F23,2)","v":13.09},6.3755657427350982,13.633438661345807,20.009004404080905]
["Lima",220,18.02,15.98,13.13,"Lima-220","Lima",220,{"$f":"ROUND(C28*Factores!F23,2)","v":18.02},{"$f":"ROUND(D28*Factores!F23,2)","v":15.98},{"$f":"ROUND(E28*Factores!F23,2)","v":13.13},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C28*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D28*Factores!F23,2)","v":15.98},{"$f":"ROUND(E28*Factores!F23,2)","v":13.13},6.3755657427350947,13.697326075031338,20.072891817766433]
["Cantera",220,18.02,15.79,13.05,"Cantera-220","Cantera",220,{"$f":"ROUND(C29*Factores!F23,2)","v":18.02},{"$f":"ROUND(D29*Factores!F23,2)","v":15.79},{"$f":"ROUND(E29*Factores!F23,2)","v":13.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C29*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D29*Factores!F23,2)","v":15.79},{"$f":"ROUND(E29*Factores!F23,2)","v":13.05},6.3755657427350947,13.595429279152935,19.970995021888029]
["Chilca",220,18.02,15.69,12.94,"Chilca-220","Chilca",220,{"$f":"ROUND(C30*Factores!F23,2)","v":18.02},{"$f":"ROUND(D30*Factores!F23,2)","v":15.69},{"$f":"ROUND(E30*Factores!F23,2)","v":12.94},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C30*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D30*Factores!F23,2)","v":15.69},{"$f":"ROUND(E30*Factores!F23,2)","v":12.94},6.3755657427350982,13.487419896960063,19.862985639695161]
["Independencia",220,18.02,15.83,13.11,"Independencia-220","Independencia",220,{"$f":"ROUND(C31*Factores!F23,2)","v":18.02},{"$f":"ROUND(D31*Factores!F23,2)","v":15.83},{"$f":"ROUND(E31*Factores!F23,2)","v":13.11},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C31*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D31*Factores!F23,2)","v":15.83},{"$f":"ROUND(E31*Factores!F23,2)","v":13.11},6.3755657427350982,13.651448043538679,20.027013786273777]
["Ica",220,18.02,15.91,13.17,"Ica-220","Ica",220,{"$f":"ROUND(C32*Factores!F23,2)","v":18.02},{"$f":"ROUND(D32*Factores!F23,2)","v":15.91},{"$f":"ROUND(E32*Factores!F23,2)","v":13.17},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C32*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D32*Factores!F23,2)","v":15.91},{"$f":"ROUND(E32*Factores!F23,2)","v":13.17},6.3755657427350965,13.715429279152934,20.09099502188803]
["Marcona",220,18.02,16.13,13.33,"Marcona-220","Marcona",220,{"$f":"ROUND(C33*Factores!F23,2)","v":18.02},{"$f":"ROUND(D33*Factores!F23,2)","v":16.13},{"$f":"ROUND(E33*Factores!F23,2)","v":13.33},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C33*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D33*Factores!F23,2)","v":16.13},{"$f":"ROUND(E33*Factores!F23,2)","v":13.33},6.3755657427350965,13.887372985995698,20.262938728730795]
["Mantaro",220,18.02,15.46,12.76,"Mantaro-220","Mantaro",220,{"$f":"ROUND(C34*Factores!F23,2)","v":18.02},{"$f":"ROUND(D34*Factores!F23,2)","v":15.46},{"$f":"ROUND(E34*Factores!F23,2)","v":12.76},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C34*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D34*Factores!F23,2)","v":15.46},{"$f":"ROUND(E34*Factores!F23,2)","v":12.76},6.3755657427350965,13.297466807924424,19.673032550659521]
["Huayucachi",220,18.02,15.55,12.84,"Huayucachi-220","Huayucachi",220,{"$f":"ROUND(C35*Factores!F23,2)","v":18.02},{"$f":"ROUND(D35*Factores!F23,2)","v":15.55},{"$f":"ROUND(E35*Factores!F23,2)","v":12.84},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C35*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D35*Factores!F23,2)","v":15.55},{"$f":"ROUND(E35*Factores!F23,2)","v":12.84},6.3755657427350982,13.379457425731552,19.75502316846665]
["Pachachaca",220,18.02,15.66,12.93,"Pachachaca-220","Pachachaca",220,{"$f":"ROUND(C36*Factores!F23,2)","v":18.02},{"$f":"ROUND(D36*Factores!F23,2)","v":15.66},{"$f":"ROUND(E36*Factores!F23,2)","v":12.93},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C36*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D36*Factores!F23,2)","v":15.66},{"$f":"ROUND(E36*Factores!F23,2)","v":12.93},6.3755657427350982,13.473438661345806,19.849004404080905]
["Pomacocha",220,18.02,15.69,12.95,"Pomacocha-220","Pomacocha",220,{"$f":"ROUND(C37*Factores!F23,2)","v":18.02},{"$f":"ROUND(D37*Factores!F23,2)","v":15.69},{"$f":"ROUND(E37*Factores!F23,2)","v":12.95},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C37*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D37*Factores!F23,2)","v":15.69},{"$f":"ROUND(E37*Factores!F23,2)","v":12.95},6.3755657427350982,13.495429279152933,19.870995021888032]
["Huancavelica",220,18.02,15.57,12.86,"Huancavelica-220","Huancavelica",220,{"$f":"ROUND(C38*Factores!F23,2)","v":18.02},{"$f":"ROUND(D38*Factores!F23,2)","v":15.57},{"$f":"ROUND(E38*Factores!F23,2)","v":12.86},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C38*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D38*Factores!F23,2)","v":15.57},{"$f":"ROUND(E38*Factores!F23,2)","v":12.86},6.3755657427350947,13.399457425731551,19.775023168466646]
["Callahuanca",220,18.02,15.72,13,"Callahuanca-220","Callahuanca",220,{"$f":"ROUND(C39*Factores!F23,2)","v":18.02},{"$f":"ROUND(D39*Factores!F23,2)","v":15.72},{"$f":"ROUND(E39*Factores!F23,2)","v":13},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C39*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D39*Factores!F23,2)","v":15.72},{"$f":"ROUND(E39*Factores!F23,2)","v":13},6.3755657427350982,13.541448043538679,19.917013786273777]
["Cajamarquilla",220,18.02,15.81,13.1,{"$f":"CONCATENATE(A40,\"-\",B40)","v":"Cajamarquilla-220"},"Cajamarquilla",220,{"$f":"ROUND(C40*Factores!F23,2)","v":18.02},{"$f":"ROUND(D40*Factores!F23,2)","v":15.81},{"$f":"ROUND(E40*Factores!F23,2)","v":13.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C40*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D40*Factores!F23,2)","v":15.81},{"$f":"ROUND(E40*Factores!F23,2)","v":13.1},6.3755657427350947,13.639457425731553,20.015023168466648]
["Huallanca",138,18.02,15.66,12.99,"Huallanca-138","Huallanca",138,{"$f":"ROUND(C41*Factores!F23,2)","v":18.02},{"$f":"ROUND(D41*Factores!F23,2)","v":15.66},{"$f":"ROUND(E41*Factores!F23,2)","v":12.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C41*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D41*Factores!F23,2)","v":15.66},{"$f":"ROUND(E41*Factores!F23,2)","v":12.99},6.3755657427350982,13.521494954503041,19.897060697238139]
["Vizcarra",220,18.02,15.97,13.19,"Vizcarra-220","Vizcarra",220,{"$f":"ROUND(C42*Factores!F23,2)","v":18.02},{"$f":"ROUND(D42*Factores!F23,2)","v":15.97},{"$f":"ROUND(E42*Factores!F23,2)","v":13.19},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C42*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D42*Factores!F23,2)","v":15.97},{"$f":"ROUND(E42*Factores!F23,2)","v":13.19},6.3755657427350947,13.743391750381445,20.11895749311654]
["Tingo María",220,18.02,16.29,13.37,"Tingo María-220","Tingo María",220,{"$f":"ROUND(C43*Factores!F23,2)","v":18.02},{"$f":"ROUND(D43*Factores!F23,2)","v":16.29},{"$f":"ROUND(E43*Factores!F23,2)","v":13.37},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C43*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D43*Factores!F23,2)","v":16.29},{"$f":"ROUND(E43*Factores!F23,2)","v":13.37},6.3755657427350947,13.951260399681228,20.326826142416323]
["Aguaytía",220,18.02,16.309999999999999,13.4,"Aguaytía-220","Aguaytía",220,{"$f":"ROUND(C44*Factores!F23,2)","v":18.02},{"$f":"ROUND(D44*Factores!F23,2)","v":16.309999999999999},{"$f":"ROUND(E44*Factores!F23,2)","v":13.4},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C44*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D44*Factores!F23,2)","v":16.309999999999999},{"$f":"ROUND(E44*Factores!F23,2)","v":13.4},6.3755657427350982,13.979269781874102,20.3548355246092]
["Aguaytía",138,18.02,16.36,13.43,"Aguaytía-138","Aguaytía",138,{"$f":"ROUND(C45*Factores!F23,2)","v":18.02},{"$f":"ROUND(D45*Factores!F23,2)","v":16.36},{"$f":"ROUND(E45*Factores!F23,2)","v":13.43},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C45*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D45*Factores!F23,2)","v":16.36},{"$f":"ROUND(E45*Factores!F23,2)","v":13.43},6.3755657427350982,14.013251017488358,20.388816760223456]
["Aguaytía",22.9,18.02,16.34,13.42,"Aguaytía-22.9","Aguaytía",22.9,{"$f":"ROUND(C46*Factores!F23,2)","v":18.02},{"$f":"ROUND(D46*Factores!F23,2)","v":16.34},{"$f":"ROUND(E46*Factores!F23,2)","v":13.42},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C46*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D46*Factores!F23,2)","v":16.34},{"$f":"ROUND(E46*Factores!F23,2)","v":13.42},6.3755657427350982,14.001260399681229,20.376826142416327]
["Pucallpa",138,18.02,16.829999999999998,13.73,"Pucallpa-138","Pucallpa",138,{"$f":"ROUND(C47*Factores!F23,2)","v":18.02},{"$f":"ROUND(D47*Factores!F23,2)","v":16.829999999999998},{"$f":"ROUND(E47*Factores!F23,2)","v":13.73},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C47*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D47*Factores!F23,2)","v":16.829999999999998},{"$f":"ROUND(E47*Factores!F23,2)","v":13.73},6.3755657427350982,14.347091520209524,20.722657262944622]
["Pucallpa",60,18.02,16.86,13.75,"Pucallpa-60","Pucallpa",60,{"$f":"ROUND(C48*Factores!F23,2)","v":18.02},{"$f":"ROUND(D48*Factores!F23,2)","v":16.86},{"$f":"ROUND(E48*Factores!F23,2)","v":13.75},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E11","v":1.4142999999999999},{"$f":"ROUND(C48*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D48*Factores!F23,2)+CPSEE!E11","v":18.2743},{"$f":"ROUND(E48*Factores!F23,2)+CPSEE!E11","v":15.164300000000001},6.3755657427350947,15.783382138016652,22.158947880751747]
["Aucayacu",138,18.02,16.72,13.6,"Aucayacu-138","Aucayacu",138,{"$f":"ROUND(C49*Factores!F23,2)","v":18.02},{"$f":"ROUND(D49*Factores!F23,2)","v":16.72},{"$f":"ROUND(E49*Factores!F23,2)","v":13.6},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C49*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D49*Factores!F23,2)","v":16.72},{"$f":"ROUND(E49*Factores!F23,2)","v":13.6},6.3755657427350947,14.22107275582378,20.596638498558875]
["Tocache",138,18.02,17.46,13.99,"Tocache-138","Tocache",138,{"$f":"ROUND(C50*Factores!F23,2)","v":18.02},{"$f":"ROUND(D50*Factores!F23,2)","v":17.46},{"$f":"ROUND(E50*Factores!F23,2)","v":13.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C50*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D50*Factores!F23,2)","v":17.46},{"$f":"ROUND(E50*Factores!F23,2)","v":13.99},6.3755657427350947,14.680744379073243,21.056310121808337]
["Tingo María",138,18.02,16.399999999999999,13.43,"Tingo María-138","Tingo María",138,{"$f":"ROUND(C51*Factores!F23,2)","v":18.02},{"$f":"ROUND(D51*Factores!F23,2)","v":16.399999999999999},{"$f":"ROUND(E51*Factores!F23,2)","v":13.43},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C51*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D51*Factores!F23,2)","v":16.399999999999999},{"$f":"ROUND(E51*Factores!F23,2)","v":13.43},6.3755657427350982,14.021213488716867,20.396779231451966]
["Huánuco",138,18.02,16.09,13.22,"Huánuco-138","Huánuco",138,{"$f":"ROUND(C52*Factores!F23,2)","v":18.02},{"$f":"ROUND(D52*Factores!F23,2)","v":16.09},{"$f":"ROUND(E52*Factores!F23,2)","v":13.22},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C52*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D52*Factores!F23,2)","v":16.09},{"$f":"ROUND(E52*Factores!F23,2)","v":13.22},6.3755657427350982,13.791307310645593,20.166873053380691]
["Paragsha II",138,18.02,15.69,12.99,"Paragsha II-138","Paragsha II",138,{"$f":"ROUND(C53*Factores!F23,2)","v":18.02},{"$f":"ROUND(D53*Factores!F23,2)","v":15.69},{"$f":"ROUND(E53*Factores!F23,2)","v":12.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C53*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D53*Factores!F23,2)","v":15.69},{"$f":"ROUND(E53*Factores!F23,2)","v":12.99},6.3755657427350982,13.527466807924423,19.903032550659521]
["Paragsha",220,18.02,15.71,13,"Paragsha-220","Paragsha",220,{"$f":"ROUND(C54*Factores!F23,2)","v":18.02},{"$f":"ROUND(D54*Factores!F23,2)","v":15.71},{"$f":"ROUND(E54*Factores!F23,2)","v":13},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C54*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D54*Factores!F23,2)","v":15.71},{"$f":"ROUND(E54*Factores!F23,2)","v":13},6.3755657427350947,13.539457425731552,19.915023168466647]
["Yaupi",138,18.02,15.38,12.75,"Yaupi-138","Yaupi",138,{"$f":"ROUND(C55*Factores!F23,2)","v":18.02},{"$f":"ROUND(D55*Factores!F23,2)","v":15.38},{"$f":"ROUND(E55*Factores!F23,2)","v":12.75},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C55*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D55*Factores!F23,2)","v":15.38},{"$f":"ROUND(E55*Factores!F23,2)","v":12.75},6.3755657427350947,13.273532483274533,19.649098226009627]
["Yuncan",138,18.02,15.51,12.84,"Yuncan-138","Yuncan",138,{"$f":"ROUND(C56*Factores!F23,2)","v":18.02},{"$f":"ROUND(D56*Factores!F23,2)","v":15.51},{"$f":"ROUND(E56*Factores!F23,2)","v":12.84},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C56*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D56*Factores!F23,2)","v":15.51},{"$f":"ROUND(E56*Factores!F23,2)","v":12.84},6.3755657427350947,13.371494954503042,19.747060697238137]
["Yuncan",220,18.02,15.56,12.88,"Yuncan-220","Yuncan",220,{"$f":"ROUND(C57*Factores!F23,2)","v":18.02},{"$f":"ROUND(D57*Factores!F23,2)","v":15.56},{"$f":"ROUND(E57*Factores!F23,2)","v":12.88},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C57*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D57*Factores!F23,2)","v":15.56},{"$f":"ROUND(E57*Factores!F23,2)","v":12.88},6.3755657427350965,13.41348557231017,19.789051315045267]
["Oroya Nueva",220,18.02,15.66,12.96,"Oroya Nueva-220","Oroya Nueva",220,{"$f":"ROUND(C58*Factores!F23,2)","v":18.02},{"$f":"ROUND(D58*Factores!F23,2)","v":15.66},{"$f":"ROUND(E58*Factores!F23,2)","v":12.96},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C58*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D58*Factores!F23,2)","v":15.66},{"$f":"ROUND(E58*Factores!F23,2)","v":12.96},6.3755657427350982,13.497466807924425,19.873032550659524]
["Oroya Nueva",138,18.02,15.63,12.97,"Oroya Nueva-138","Oroya Nueva",138,{"$f":"ROUND(C59*Factores!F23,2)","v":18.02},{"$f":"ROUND(D59*Factores!F23,2)","v":15.63},{"$f":"ROUND(E59*Factores!F23,2)","v":12.97},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C59*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D59*Factores!F23,2)","v":15.63},{"$f":"ROUND(E59*Factores!F23,2)","v":12.97},6.3755657427350982,13.499504336695914,19.875070079431012]
["Oroya Nueva",50,18.02,15.67,13,"Oroya Nueva-50","Oroya Nueva",50,{"$f":"ROUND(C60*Factores!F23,2)","v":18.02},{"$f":"ROUND(D60*Factores!F23,2)","v":15.67},{"$f":"ROUND(E60*Factores!F23,2)","v":13},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C60*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D60*Factores!F23,2)","v":15.67},{"$f":"ROUND(E60*Factores!F23,2)","v":13},6.3755657427350947,13.531494954503042,19.907060697238137]
["Carhuamayo",138,18.02,15.68,12.94,"Carhuamayo-138","Carhuamayo",138,{"$f":"ROUND(C61*Factores!F23,2)","v":18.02},{"$f":"ROUND(D61*Factores!F23,2)","v":15.68},{"$f":"ROUND(E61*Factores!F23,2)","v":12.94},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C61*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D61*Factores!F23,2)","v":15.68},{"$f":"ROUND(E61*Factores!F23,2)","v":12.94},6.3755657427350947,13.485429279152935,19.86099502188803]
["Carhuamayo Nueva",220,18.02,15.66,12.96,"Carhuamayo Nueva-220","Carhuamayo Nueva",220,{"$f":"ROUND(C62*Factores!F23,2)","v":18.02},{"$f":"ROUND(D62*Factores!F23,2)","v":15.66},{"$f":"ROUND(E62*Factores!F23,2)","v":12.96},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C62*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D62*Factores!F23,2)","v":15.66},{"$f":"ROUND(E62*Factores!F23,2)","v":12.96},6.3755657427350982,13.497466807924425,19.873032550659524]
["Caripa",138,18.02,15.62,12.94,"Caripa-138","Caripa",138,{"$f":"ROUND(C63*Factores!F23,2)","v":18.02},{"$f":"ROUND(D63*Factores!F23,2)","v":15.62},{"$f":"ROUND(E63*Factores!F23,2)","v":12.94},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C63*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D63*Factores!F23,2)","v":15.62},{"$f":"ROUND(E63*Factores!F23,2)","v":12.94},6.3755657427350965,13.473485572310169,19.849051315045266]
["Desierto",220,18.02,15.79,13.05,"Desierto-220","Desierto",220,{"$f":"ROUND(C64*Factores!F23,2)","v":18.02},{"$f":"ROUND(D64*Factores!F23,2)","v":15.79},{"$f":"ROUND(E64*Factores!F23,2)","v":13.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C64*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D64*Factores!F23,2)","v":15.79},{"$f":"ROUND(E64*Factores!F23,2)","v":13.05},6.3755657427350947,13.595429279152935,19.970995021888029]
["Condorcocha",138,18.02,15.62,12.93,"Condorcocha-138","Condorcocha",138,{"$f":"ROUND(C65*Factores!F23,2)","v":18.02},{"$f":"ROUND(D65*Factores!F23,2)","v":15.62},{"$f":"ROUND(E65*Factores!F23,2)","v":12.93},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C65*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D65*Factores!F23,2)","v":15.62},{"$f":"ROUND(E65*Factores!F23,2)","v":12.93},6.3755657427350947,13.465476190117297,19.841041932852391]
["Condorcocha",44,18.02,15.62,12.93,"Condorcocha-44","Condorcocha",44,{"$f":"ROUND(C66*Factores!F23,2)","v":18.02},{"$f":"ROUND(D66*Factores!F23,2)","v":15.62},{"$f":"ROUND(E66*Factores!F23,2)","v":12.93},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C66*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D66*Factores!F23,2)","v":15.62},{"$f":"ROUND(E66*Factores!F23,2)","v":12.93},6.3755657427350947,13.465476190117297,19.841041932852391]
["Machupicchu",138,18.02,16.98,13.73,"Machupicchu-138","Machupicchu",138,{"$f":"ROUND(C67*Factores!F23,2)","v":18.02},{"$f":"ROUND(D67*Factores!F23,2)","v":16.98},{"$f":"ROUND(E67*Factores!F23,2)","v":13.73},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C67*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D67*Factores!F23,2)","v":16.98},{"$f":"ROUND(E67*Factores!F23,2)","v":13.73},6.3755657427350982,14.376950787316439,20.752516530051537]
["Cachimayo",138,18.02,17.329999999999998,14.01,"Cachimayo-138","Cachimayo",138,{"$f":"ROUND(C68*Factores!F23,2)","v":18.02},{"$f":"ROUND(D68*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(E68*Factores!F23,2)","v":14.01},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C68*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D68*Factores!F23,2)","v":17.329999999999998},{"$f":"ROUND(E68*Factores!F23,2)","v":14.01},6.3755657427350982,14.670885111966328,21.046450854701426]
["Cusco",138,18.02,17.38,14.05,"Cusco-138","Cusco",138,{"$f":"ROUND(C69*Factores!F23,2)","v":18.02},{"$f":"ROUND(D69*Factores!F23,2)","v":17.38},{"$f":"ROUND(E69*Factores!F23,2)","v":14.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C69*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D69*Factores!F23,2)","v":17.38},{"$f":"ROUND(E69*Factores!F23,2)","v":14.05},6.3755657427350982,14.712875729773458,21.088441472508556]
["Combapata",138,18.02,17.420000000000002,14.16,"Combapata-138","Combapata",138,{"$f":"ROUND(C70*Factores!F23,2)","v":18.02},{"$f":"ROUND(D70*Factores!F23,2)","v":17.420000000000002},{"$f":"ROUND(E70*Factores!F23,2)","v":14.16},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C70*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D70*Factores!F23,2)","v":17.420000000000002},{"$f":"ROUND(E70*Factores!F23,2)","v":14.16},6.3755657427350965,14.808941405123564,21.18450714785866]
["Tintaya",138,18.02,17.45,14.27,"Tintaya-138","Tintaya",138,{"$f":"ROUND(C71*Factores!F23,2)","v":18.02},{"$f":"ROUND(D71*Factores!F23,2)","v":17.45},{"$f":"ROUND(E71*Factores!F23,2)","v":14.27},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C71*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D71*Factores!F23,2)","v":17.45},{"$f":"ROUND(E71*Factores!F23,2)","v":14.27},6.3755657427350965,14.903016462666544,21.278582205401641]
["Ayaviri",138,18.02,17.22,14.09,{"$f":"CONCATENATE(A72,\"-\",B72)","v":"Ayaviri-138"},"Ayaviri",138,{"$f":"ROUND(C72*Factores!F23,2)","v":18.02},{"$f":"ROUND(D72*Factores!F23,2)","v":17.22},{"$f":"ROUND(E72*Factores!F23,2)","v":14.09},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C72*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D72*Factores!F23,2)","v":17.22},{"$f":"ROUND(E72*Factores!F23,2)","v":14.09},{"$f":"S72-R72","v":6.3755657427350965},{"$f":"+O72*0.19906178071275+P72*0.80093821928725","v":14.713063373630908},{"$f":"+N72/720/0.79751092507001*100+O72*0.19906178071275+P72*0.80093821928725","v":21.088629116366004}]
["Azángaro",138,18.02,17.079999999999998,13.97,"Azángaro-138","Azángaro",138,{"$f":"ROUND(C73*Factores!F23,2)","v":18.02},{"$f":"ROUND(D73*Factores!F23,2)","v":17.079999999999998},{"$f":"ROUND(E73*Factores!F23,2)","v":13.97},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C73*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D73*Factores!F23,2)","v":17.079999999999998},{"$f":"ROUND(E73*Factores!F23,2)","v":13.97},6.3755657427350965,14.589082138016652,20.964647880751748]
["San Gaban",138,18.02,16.41,13.47,"San Gaban-138","San Gaban",138,{"$f":"ROUND(C74*Factores!F23,2)","v":18.02},{"$f":"ROUND(D74*Factores!F23,2)","v":16.41},{"$f":"ROUND(E74*Factores!F23,2)","v":13.47},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C74*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D74*Factores!F23,2)","v":16.41},{"$f":"ROUND(E74*Factores!F23,2)","v":13.47},6.3755657427350947,14.055241635295484,20.430807378030579]
["Mazuco",138,18.02,16.55,13.55,"Mazuco-138","Mazuco",138,{"$f":"ROUND(C75*Factores!F23,2)","v":18.02},{"$f":"ROUND(D75*Factores!F23,2)","v":16.55},{"$f":"ROUND(E75*Factores!F23,2)","v":13.55},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C75*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D75*Factores!F23,2)","v":16.55},{"$f":"ROUND(E75*Factores!F23,2)","v":13.55},6.3755657427350982,14.147185342138251,20.522751084873349]
["Puerto Maldonado",138,18.02,16.93,13.75,"Puerto Maldonado-138","Puerto Maldonado",138,{"$f":"ROUND(C76*Factores!F23,2)","v":18.02},{"$f":"ROUND(D76*Factores!F23,2)","v":16.93},{"$f":"ROUND(E76*Factores!F23,2)","v":13.75},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C76*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D76*Factores!F23,2)","v":16.93},{"$f":"ROUND(E76*Factores!F23,2)","v":13.75},6.3755657427350965,14.383016462666545,20.758582205401641]
["Juliaca",138,18.02,17.28,14.12,"Juliaca-138","Juliaca",138,{"$f":"ROUND(C77*Factores!F23,2)","v":18.02},{"$f":"ROUND(D77*Factores!F23,2)","v":17.28},{"$f":"ROUND(E77*Factores!F23,2)","v":14.12},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C77*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D77*Factores!F23,2)","v":17.28},{"$f":"ROUND(E77*Factores!F23,2)","v":14.12},6.3755657427350965,14.749035227052287,21.124600969787384]
["Puno",138,18.02,17.239999999999998,14.1,"Puno-138","Puno",138,{"$f":"ROUND(C78*Factores!F23,2)","v":18.02},{"$f":"ROUND(D78*Factores!F23,2)","v":17.239999999999998},{"$f":"ROUND(E78*Factores!F23,2)","v":14.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C78*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D78*Factores!F23,2)","v":17.239999999999998},{"$f":"ROUND(E78*Factores!F23,2)","v":14.1},6.3755657427350947,14.725053991438035,21.100619734173129]
["Puno",220,18.02,17.2,14.06,"Puno-220","Puno",220,{"$f":"ROUND(C79*Factores!F23,2)","v":18.02},{"$f":"ROUND(D79*Factores!F23,2)","v":17.2},{"$f":"ROUND(E79*Factores!F23,2)","v":14.06},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C79*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D79*Factores!F23,2)","v":17.2},{"$f":"ROUND(E79*Factores!F23,2)","v":14.06},6.3755657427350947,14.685053991438036,21.06061973417313]
["Callalli",138,18.02,17.28,14.21,"Callalli-138","Callalli",138,{"$f":"ROUND(C80*Factores!F23,2)","v":18.02},{"$f":"ROUND(D80*Factores!F23,2)","v":17.28},{"$f":"ROUND(E80*Factores!F23,2)","v":14.21},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C80*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D80*Factores!F23,2)","v":17.28},{"$f":"ROUND(E80*Factores!F23,2)","v":14.21},6.3755657427350982,14.821119666788142,21.196685409523241]
["Santuario",138,18.02,16.97,13.99,"Santuario-138","Santuario",138,{"$f":"ROUND(C81*Factores!F23,2)","v":18.02},{"$f":"ROUND(D81*Factores!F23,2)","v":16.97},{"$f":"ROUND(E81*Factores!F23,2)","v":13.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C81*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D81*Factores!F23,2)","v":16.97},{"$f":"ROUND(E81*Factores!F23,2)","v":13.99},6.3755657427350982,14.583204106523993,20.958769849259092]
["Arequipa",138,18.02,17.02,13.98,"Arequipa-138","Arequipa",138,{"$f":"ROUND(C82*Factores!F23,2)","v":18.02},{"$f":"ROUND(D82*Factores!F23,2)","v":17.02},{"$f":"ROUND(E82*Factores!F23,2)","v":13.98},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C82*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D82*Factores!F23,2)","v":17.02},{"$f":"ROUND(E82*Factores!F23,2)","v":13.98},6.3755657427350982,14.58514781336676,20.960713556101858]
["Socabaya",220,18.02,17.010000000000002,13.97,"Socabaya-220","Socabaya",220,{"$f":"ROUND(C83*Factores!F23,2)","v":18.02},{"$f":"ROUND(D83*Factores!F23,2)","v":17.010000000000002},{"$f":"ROUND(E83*Factores!F23,2)","v":13.97},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C83*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D83*Factores!F23,2)","v":17.010000000000002},{"$f":"ROUND(E83*Factores!F23,2)","v":13.97},6.3755657427350965,14.57514781336676,20.950713556101856]
["Cerro Verde",138,18.02,17.05,14,"Cerro Verde-138","Cerro Verde",138,{"$f":"ROUND(C84*Factores!F23,2)","v":18.02},{"$f":"ROUND(D84*Factores!F23,2)","v":17.05},{"$f":"ROUND(E84*Factores!F23,2)","v":14},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C84*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D84*Factores!F23,2)","v":17.05},{"$f":"ROUND(E84*Factores!F23,2)","v":14},6.3755657427350982,14.607138431173887,20.982704173908985]
["Repartición",138,18.02,17.079999999999998,14.01,"Repartición-138","Repartición",138,{"$f":"ROUND(C85*Factores!F23,2)","v":18.02},{"$f":"ROUND(D85*Factores!F23,2)","v":17.079999999999998},{"$f":"ROUND(E85*Factores!F23,2)","v":14.01},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C85*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D85*Factores!F23,2)","v":17.079999999999998},{"$f":"ROUND(E85*Factores!F23,2)","v":14.01},6.3755657427350965,14.621119666788141,20.996685409523238]
["Mollendo",138,18.02,17.16,14.06,"Mollendo-138","Mollendo",138,{"$f":"ROUND(C86*Factores!F23,2)","v":18.02},{"$f":"ROUND(D86*Factores!F23,2)","v":17.16},{"$f":"ROUND(E86*Factores!F23,2)","v":14.06},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C86*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D86*Factores!F23,2)","v":17.16},{"$f":"ROUND(E86*Factores!F23,2)","v":14.06},6.3755657427350947,14.677091520209526,21.052657262944621]
["Montalvo",220,18.02,17.03,13.98,"Montalvo-220","Montalvo",220,{"$f":"ROUND(C87*Factores!F23,2)","v":18.02},{"$f":"ROUND(D87*Factores!F23,2)","v":17.03},{"$f":"ROUND(E87*Factores!F23,2)","v":13.98},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C87*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D87*Factores!F23,2)","v":17.03},{"$f":"ROUND(E87*Factores!F23,2)","v":13.98},6.3755657427350947,14.587138431173887,20.962704173908982]
["Montalvo",138,18.02,17.04,13.99,"Montalvo-138","Montalvo",138,{"$f":"ROUND(C88*Factores!F23,2)","v":18.02},{"$f":"ROUND(D88*Factores!F23,2)","v":17.04},{"$f":"ROUND(E88*Factores!F23,2)","v":13.99},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C88*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D88*Factores!F23,2)","v":17.04},{"$f":"ROUND(E88*Factores!F23,2)","v":13.99},6.3755657427350965,14.597138431173887,20.972704173908983]
["Ilo ELP",138,18.02,17.25,14.16,"Ilo ELP-138","Ilo ELP",138,{"$f":"ROUND(C89*Factores!F23,2)","v":18.02},{"$f":"ROUND(D89*Factores!F23,2)","v":17.25},{"$f":"ROUND(E89*Factores!F23,2)","v":14.16},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C89*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D89*Factores!F23,2)","v":17.25},{"$f":"ROUND(E89*Factores!F23,2)","v":14.16},6.3755657427350947,14.775100902402396,21.150666645137491]
["Botiflaca",138,18.02,17.16,14.1,"Botiflaca-138","Botiflaca",138,{"$f":"ROUND(C90*Factores!F23,2)","v":18.02},{"$f":"ROUND(D90*Factores!F23,2)","v":17.16},{"$f":"ROUND(E90*Factores!F23,2)","v":14.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C90*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D90*Factores!F23,2)","v":17.16},{"$f":"ROUND(E90*Factores!F23,2)","v":14.1},6.3755657427350947,14.709129048981016,21.08469479171611]
["Toquepala",138,18.02,17.149999999999999,14.1,"Toquepala-138","Toquepala",138,{"$f":"ROUND(C91*Factores!F23,2)","v":18.02},{"$f":"ROUND(D91*Factores!F23,2)","v":17.149999999999999},{"$f":"ROUND(E91*Factores!F23,2)","v":14.1},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C91*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D91*Factores!F23,2)","v":17.149999999999999},{"$f":"ROUND(E91*Factores!F23,2)","v":14.1},6.3755657427350965,14.707138431173886,21.082704173908983]
["Aricota",138,18.02,17.04,14.07,"Aricota-138","Aricota",138,{"$f":"ROUND(C92*Factores!F23,2)","v":18.02},{"$f":"ROUND(D92*Factores!F23,2)","v":17.04},{"$f":"ROUND(E92*Factores!F23,2)","v":14.07},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C92*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D92*Factores!F23,2)","v":17.04},{"$f":"ROUND(E92*Factores!F23,2)","v":14.07},6.3755657427350982,14.661213488716868,21.036779231451966]
["Aricota",66,18.02,16.97,14.05,"Aricota-66","Aricota",66,{"$f":"ROUND(C93*Factores!F23,2)","v":18.02},{"$f":"ROUND(D93*Factores!F23,2)","v":16.97},{"$f":"ROUND(E93*Factores!F23,2)","v":14.05},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E10","v":0.37809999999999999},{"$f":"ROUND(C93*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D93*Factores!F23,2)+CPSEE!E10","v":17.348099999999999},{"$f":"ROUND(E93*Factores!F23,2)+CPSEE!E10","v":14.428100000000001},6.3755657427350965,15.009360399681229,21.384926142416326]
["Tacna (Los Héroes)",220,18.02,17.16,14.06,"Tacna (Los Héroes)-220","Tacna (Los Héroes)",220,{"$f":"ROUND(C94*Factores!F23,2)","v":18.02},{"$f":"ROUND(D94*Factores!F23,2)","v":17.16},{"$f":"ROUND(E94*Factores!F23,2)","v":14.06},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C94*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D94*Factores!F23,2)","v":17.16},{"$f":"ROUND(E94*Factores!F23,2)","v":14.06},6.3755657427350947,14.677091520209526,21.052657262944621]
["Tacna (Los Héroes)",66,18.02,17.3,14.13,"Tacna (Los Héroes)-66","Tacna (Los Héroes)",66,{"$f":"ROUND(C95*Factores!F23,2)","v":18.02},{"$f":"ROUND(D95*Factores!F23,2)","v":17.3},{"$f":"ROUND(E95*Factores!F23,2)","v":14.13},{"$f":"PCSPT!E60","v":18.588999999999995},{"$f":"CPSEE!E10","v":0.37809999999999999},{"$f":"ROUND(C95*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D95*Factores!F23,2)+CPSEE!E10","v":17.678100000000001},{"$f":"ROUND(E95*Factores!F23,2)+CPSEE!E10","v":14.508100000000001},6.3755657427350965,15.139125844859416,21.514691587594513]
["La Nina",220,18.02,16.350000000000001,13.48,"La Nina-220","La Nina",220,{"$f":"ROUND(C96*Factores!F23,2)","v":18.02},{"$f":"ROUND(D96*Factores!F23,2)","v":16.350000000000001},{"$f":"ROUND(E96*Factores!F23,2)","v":13.48},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C96*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D96*Factores!F23,2)","v":16.350000000000001},{"$f":"ROUND(E96*Factores!F23,2)","v":13.48},6.3755657427350965,14.051307310645592,20.426873053380689]
["Cotaruse",220,18.02,16.18,13.33,"Cotaruse-220","Cotaruse",220,{"$f":"ROUND(C97*Factores!F23,2)","v":18.02},{"$f":"ROUND(D97*Factores!F23,2)","v":16.18},{"$f":"ROUND(E97*Factores!F23,2)","v":13.33},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C97*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D97*Factores!F23,2)","v":16.18},{"$f":"ROUND(E97*Factores!F23,2)","v":13.33},6.3755657427350947,13.897326075031337,20.272891817766432]
["Carabayllo",220,18.02,15.78,13.05,{"$f":"CONCATENATE(A98,\"-\",B98)","v":"Carabayllo-220"},"Carabayllo",220,{"$f":"ROUND(C98*Factores!F23,2)","v":18.02},{"$f":"ROUND(D98*Factores!F23,2)","v":15.78},{"$f":"ROUND(E98*Factores!F23,2)","v":13.05},{"$f":"PCSPT!E60","v":18.588999999999995},null,{"$f":"ROUND(C98*Factores!F23,2)+PCSPT!E60","v":36.608999999999995},{"$f":"ROUND(D98*Factores!F23,2)","v":15.78},{"$f":"ROUND(E98*Factores!F23,2)","v":13.05},{"$f":"S98-R98","v":6.3755657427350982},{"$f":"+O98*0.19906178071275+P98*0.80093821928725","v":13.593438661345807},{"$f":"+N98/720/0.79751092507001*100+O98*0.19906178071275+P98*0.80093821928725","v":19.969004404080906}]
[]
["Variables para actualizar los Precio a Nivel de Generación (PNG) del SEIN",null,null,null,null,null,null,null," Fórmulas de Actualización del Precio a Nivel de Generación del SEIN"]
[]
[null,null,null,null,null,null,"Peaje de Conexión al Sistema Principal de Transmisión - PCSPTt (S/./kW-mes) =",{"$f":"PCSPT!E60","v":18.588999999999995}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de la Barra Pucallpa 60 kV - CPSEEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E11","v":1.4142999999999999}]
[null,null,null,null,null,null,"Cargo de Peaje Secundario de las Barras Aricota 66 kV y Tacna Los Héroes 66 kV - CPSSEt (ctm. S/./kW.h) =",{"$f":"CPSEE!E10","v":0.37809999999999999}]
[null,null,null,null,null,null,"Factor de Actualización del Precio a Nivel de Generación (FA_PNGt) =",{"$f":"Factores!F23","v":1}]

{"sheet":"FEPMMT","index":16,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,1,4,8],[25,1,25,8]]}
["Factores de Expansión de Pérdidas Medias Media Tension (Potencia y Energía)"]
[]
["Factores de Pérdidas en los Sistemas Secundarios de Transmisión por Áreas de Demanda según nivel de Tensión"]
[]
[null,"Factor de Expansión de Pérdidas \n(Establecido en la Resolución de Peajes Secundarios)"]
[]
[null,"FPMdP",null,null,null,"FPMdE"]
[]
["Área de Demanda  ","MAT","MAT/AT  ","AT ","AT/MT","MAT","MAT/AT  ","AT ","AT/MT"]
[1,1,1.0021,1.0193000000000001,1.0022,1,1.0019,1.0212000000000001,1.0016]
[2,1,1.0017,1.0257000000000001,1.0032000000000001,1,1.0013000000000001,1.0229999999999999,1.0024]
[3,1.0046999999999999,1.0021,1.0107999999999999,1.0042,1.0038,1.0015000000000001,1.0115000000000001,1.0036]
[4,1.028,1.0006999999999999,1.0145,1.0041,1.0197000000000001,1.0004999999999999,1.0114000000000001,1.0024999999999999]
[5,1.0007999999999999,1.0024,1.0357000000000001,1.0044999999999999,1.0009999999999999,1.0034000000000001,1.0397000000000001,1.0106999999999999]
[6,1.0009999999999999,1.006,1.0085999999999999,1.0073000000000001,1.0008999999999999,1.0051000000000001,1.0069999999999999,1.0062]
[7,1.0025999999999999,1.0079,1.0124,1.0057,1.0023,1.0066999999999999,1.0105,1.0049999999999999]
[8,1.0004,1.0046999999999999,1.0469999999999999,1.0049999999999999,1.0002,1.0031000000000001,1.0408999999999999,1.0033000000000001]
[9,1.0032000000000001,1.0072000000000001,1.0071000000000001,1.0053000000000001,1.0034000000000001,1.0072000000000001,1.0093000000000001,1.0056]
[10,1.0077,1.0023,1.0102,1.0044999999999999,1.0043,1.0015000000000001,1.0069999999999999,1.0039]
[11,1,1.0025999999999999,1.0112000000000001,1.0091000000000001,1,1.0017,1.0084,1.0067999999999999]
[12,1,1,1,1.0052000000000001,1,1,1,1.0043]
[13,1,1,1.0178,1.0052000000000001,1,1,1.0127999999999999,1.0039]
[14,1,1,1.006,1.0082,1,1,1.0044999999999999,1.0058]
["Nota: Factores de Pérdidas del área de Demanda 7 modificados con la Res. 136-2013-OS/CD"]
[]
[null,"Factor de expansión de Pérdidas aplicable para expandir hasta MT\n(acumulados calculados) (1/)"]
[]
[null,"FPMdP",null,null,null,"FPMdE"]
[]
["Área de Demanda  ","Desde MAT","Desde AT (1/)","Desde MT",null,"Desde MAT","Desde AT (1/)","Desde MT"]
[1,{"$f":"ROUND(B10*C10*D10*E10,4)","v":1.0237000000000001},{"$f":"ROUND(D10*E10,4)","v":1.0215000000000001},1,null,{"$f":"ROUND(F10*G10*H10*I10,4)","v":1.0247999999999999},{"$f":"ROUND(H10*I10,4)","v":1.0227999999999999},1]
[2,{"$f":"ROUND(B11*C11*D11*E11,4)","v":1.0306999999999999},1.0289999999999999,1,null,1.0267999999999999,1.0255000000000001,1]
[3,1.022,1.0149999999999999,1,null,1.0205,1.0150999999999999,1]
[4,1.0479000000000001,1.0186999999999999,1,null,1.0344,1.0139,1]
[5,1.0437000000000001,1.0404,1,null,1.0555000000000001,1.0508,1]
[6,1.0230999999999999,1.016,1,null,1.0193000000000001,1.0132000000000001,1]
[7,1.0288999999999999,1.0182,1,null,1.0246999999999999,1.0156000000000001,1]
[8,1.0576000000000001,1.0522,1,null,1.0478000000000001,1.0443,1]
[9,1.0229999999999999,1.0124,1,null,1.0257000000000001,1.0149999999999999,1]
[10,1.0248999999999999,1.0146999999999999,1,null,1.0167999999999999,1.0108999999999999,1]
[11,1.0230999999999999,1.0204,1,null,1.0169999999999999,1.0153000000000001,1]
[12,1.0052000000000001,1.0052000000000001,1,null,1.0043,1.0043,1]
[13,1.0230999999999999,1.0230999999999999,1,null,1.0166999999999999,1.0166999999999999,1]
[14,1.0142,1.0142,1,null,1.0103,1.0103,1]
[]
["(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."]
[]
["Nota (Modelo de Sistema Equivalente)"]
["Para Barras en MAT, factores de expansión de pérdidas hasta MT calculados como el producto acumulado desde MAT."]
["Para Barras en AT, factores de expansión de pérdidas hasta MT calculados como el producto acumulado desde AT."]

{"sheet":"BBDD","index":17,"n_rows":41,"n_cols":291,"rows_kept":41,"cut":false,"hidden":false,"merged":[[5,63,6,63],[5,35,6,35],[5,36,6,36],[5,89,6,89],[5,100,6,100],[5,111,6,111],[5,92,6,92],[5,93,6,93],[5,94,6,94],[5,107,6,107],[5,108,6,108],[5,109,6,109],[5,110,6,110],[4,247,6,247],[4,64,6,64],[3,15,3,65],[4,213,4,223],[5,179,6,179],[5,180,6,180],[5,181,6,181],[5,182,6,182],[5,183,6,183],[5,184,6,184],[5,185,6,185],[5,186,6,186],[5,187,6,187],[5,188,6,188],[5,45,6,45],[5,37,6,37],[5,38,6,38],[5,39,6,39],[4,15,4,22],[5,15,6,15],[5,22,6,22],[5,40,6,40],[5,41,6,41],[4,37,4,41],[5,33,6,33],[5,34,6,34],[5,23,6,23],[4,224,4,234],[4,235,4,245],[4,246,6,246],[5,84,6,84],[5,85,6,85],[5,86,6,86],[5,87,6,87],[5,88,6,88],[5,81,6,81],[5,82,6,82],[4,81,4,82],[5,95,6,95],[5,96,6,96],[5,97,6,97],[5,98,6,98],[5,99,6,99],[5,90,6,90],[5,91,6,91],[5,218,6,218],[5,229,6,229],[5,240,6,240],[4,42,4,43],[5,42,6,42],[5,43,6,43],[5,21,6,21],[5,78,6,78],[5,79,6,79],[5,80,6,80],[5,61,6,61],[4,44,4,62],[5,62,6,62],[5,65,6,65],[5,56,6,56],[5,57,6,57],[5,58,6,58],[5,59,6,59],[5,60,6,60],[5,51,6,51],[5,52,6,52],[5,53,6,53],[5,54,6,54],[5,55,6,55],[4,24,4,34],[5,31,6,31],[5,32,6,32],[5,12,6,12],[4,3,4,12],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[4,13,6,13],[4,14,6,14],[3,1,3,14],[3,66,3,83],[5,83,6,83],[4,66,4,80],[5,66,6,66],[5,67,6,67],[5,68,6,68],[5,69,6,69],[5,70,6,70],[5,71,6,71],[5,72,6,72],[5,73,6,73],[5,74,6,74],[5,75,6,75],[5,76,6,76],[5,77,6,77],[5,44,6,44],[5,46,6,46],[5,47,6,47],[5,48,6,48],[5,49,6,49],[5,50,6,50],[5,10,6,10],[5,11,6,11],[5,112,6,112],[5,113,6,113],[5,114,6,114],[5,115,6,115],[5,101,6,101],[5,102,6,102],[5,103,6,103],[5,104,6,104],[5,105,6,105],[3,130,3,143],[3,144,3,194],[3,195,3,212],[3,213,3,248],[3,249,3,257],[4,129,6,129],[3,120,3,128],[4,0,6,0],[4,127,5,128],[5,25,5,29],[5,24,6,24],[5,30,6,30],[5,116,6,116],[5,120,5,124],[4,120,4,126],[4,95,4,105],[4,84,4,94],[3,84,3,119],[4,117,6,117],[4,118,6,118],[4,119,6,119],[4,106,4,116],[5,106,6,106],[4,144,4,151],[4,153,4,163],[5,144,6,144],[5,145,6,145],[5,146,6,146],[5,147,6,147],[5,148,6,148],[5,149,6,149],[5,150,6,150],[5,151,6,151],[5,153,6,153],[5,160,6,160],[5,154,5,158],[5,152,6,152],[4,248,6,248],[4,249,4,255],[4,256,5,257],[4,258,6,258],[5,130,6,130],[5,131,6,131],[5,132,6,132],[5,133,6,133],[5,134,6,134],[5,135,6,135],[5,136,6,136],[5,137,6,137],[5,138,6,138],[5,139,6,139],[5,140,6,140],[5,141,6,141],[4,166,4,168],[4,171,4,172],[4,195,4,209],[4,210,4,211],[4,132,4,141],[4,142,6,142],[4,143,6,143],[5,167,6,167],[5,168,6,168],[5,171,6,171],[5,172,6,172],[5,173,6,173],[5,159,6,159],[5,161,6,161],[5,162,6,162],[5,163,6,163],[5,166,6,166],[5,164,6,164],[5,165,6,165],[5,169,6,169],[5,170,6,170],[5,189,6,189],[5,190,6,190],[5,191,6,191],[5,194,6,194],[5,195,6,195],[5,174,6,174],[5,175,6,175],[5,176,6,176],[5,177,6,177],[5,178,6,178],[5,192,6,192],[5,201,6,201],[5,202,6,202],[5,203,6,203],[5,204,6,204],[5,205,6,205],[5,196,6,196],[5,197,6,197],[5,198,6,198],[5,199,6,199],[5,200,6,200],[5,211,6,211],[5,212,6,212],[5,213,6,213],[5,214,6,214],[5,215,6,215],[5,206,6,206],[5,207,6,207],[5,208,6,208],[5,209,6,209],[5,210,6,210],[5,222,6,222],[5,223,6,223],[5,224,6,224],[5,225,6,225],[5,226,6,226],[5,216,6,216],[5,217,6,217],[5,219,6,219],[5,220,6,220],[5,221,6,221],[5,233,6,233],[5,234,6,234],[5,235,6,235],[5,236,6,236],[5,237,6,237],[5,227,6,227],[5,228,6,228],[5,230,6,230],[5,231,6,231],[5,232,6,232],[2,1,2,129],[3,259,3,289],[5,286,5,287],[5,288,5,289],[2,130,2,258],[2,259,2,289],[4,193,6,193],[5,261,5,262],[5,263,5,268],[4,274,4,285],[4,272,4,273],[4,269,4,270],[4,259,4,260],[4,261,4,268],[5,274,5,285],[4,286,4,289],[5,244,6,244],[5,245,6,245],[5,249,5,253],[5,238,6,238],[5,239,6,239],[5,241,6,241],[5,242,6,242],[5,243,6,243]]}
[{"$f":"Condiciones!C3","v":"2014-05-04"},{"$f":"Factores!F8","v":1},{"$f":"Factores!F10","v":1},{"$f":"Factores!F12","v":1.0004999999999999},{"$f":"Factores!F13","v":1.0004999999999999},{"$f":"Factores!F14","v":1.0004999999999999},{"$f":"Factores!F15","v":1.0004999999999999},{"$f":"Factores!F16","v":0.99990000000000001},{"$f":"Factores!F17","v":0.99839999999999995},{"$f":"Factores!F18","v":1.0004999999999999},{"$f":"Factores!F19","v":0.99199999999999999},{"$f":"Factores!F20","v":0.9819},{"$f":"Factores!F21","v":0.9849},{"$f":"Factores!F23","v":1},{"$f":"Factores!F24","v":1.18},{"$f":"Factores!F28","v":1},{"$f":"Factores!F29","v":1},{"$f":"Factores!F30","v":1},{"$f":"Factores!F31","v":1},{"$f":"Factores!F32","v":1},{"$f":"Factores!F33","v":1},{"$f":"Factores!F34","v":1},{"$f":"Factores!F35","v":1},{"$f":"+Factores!F36","v":0},{"$f":"Factores!F38","v":1},{"$f":"Factores!F40","v":1},{"$f":"Factores!F41","v":1},{"$f":"Factores!F42","v":1},{"$f":"Factores!F43","v":1},{"$f":"Factores!F44","v":1},{"$f":"Factores!F45","v":1},{"$f":"Factores!F46","v":1},{"$f":"Factores!F47","v":1},{"$f":"Factores!F48","v":0},{"$f":"Factores!F49","v":1},{"$f":"+Factores!F50","v":0},{"$f":"+Factores!F51","v":0},{"$f":"Factores!F53","v":1},{"$f":"Factores!F55","v":1},{"$f":"Factores!F56","v":1},{"$f":"+Factores!F57","v":0},{"$f":"+Factores!F58","v":0},{"$f":"Factores!F61","v":1},{"$f":"Factores!F62","v":1},{"$f":"Factores!F64","v":1},{"$f":"Factores!F65","v":1},{"$f":"Factores!F66","v":1},{"$f":"Factores!F67","v":1},{"$f":"Factores!F68","v":1},{"$f":"Factores!F69","v":1},{"$f":"Factores!F70","v":1},{"$f":"Factores!F71","v":1},{"$f":"Factores!F72","v":1},{"$f":"Factores!F73","v":1},{"$f":"Factores!F74","v":1},{"$f":"Factores!F75","v":1},{"$f":"Factores!F76","v":1},{"$f":"Factores!F77","v":1},{"$f":"Factores!F78","v":1},{"$f":"Factores!F79","v":1},{"$f":"Factores!F80","v":1},{"$f":"Factores!F81","v":1},{"$f":"Factores!F82","v":1},{"$f":"+Factores!F83","v":1},{"$f":"Factores!F84","v":1},{"$f":"Factores!F86","v":1},{"$f":"Factores!F90","v":1.0313000000000001},{"$f":"Factores!F91","v":1.0287999999999999},{"$f":"Factores!F92","v":1.0266999999999999},{"$f":"Factores!F93","v":1.0262},{"$f":"Factores!F94","v":1.0268999999999999},{"$f":"Factores!F95","v":1.0363},{"$f":"Factores!F96","v":1.0411999999999999},{"$f":"Factores!F97","v":1.0290999999999999},{"$f":"Factores!F98","v":1.0356000000000001},{"$f":"Factores!F99","v":1.0325},{"$f":"Factores!F100","v":1.01},{"$f":"Factores!F101","v":1.0481},{"$f":"Factores!F102","v":1.0319},{"$f":"Factores!F103","v":1.0262},{"$f":"Factores!F104","v":1.0255000000000001},{"$f":"Factores!F105","v":1.0900000000000001},{"$f":"Factores!F106","v":1.0900000000000001},{"$f":"Factores!F108","v":1.2327999999999999},{"$f":"Factores!F113","v":1.0354000000000001},{"$f":"Factores!F114","v":1.0233000000000001},{"$f":"Factores!F115","v":1.0328999999999999},{"$f":"Factores!F116","v":1.0416000000000001},{"$f":"Factores!F117","v":1.0257000000000001},{"$f":"Factores!F118","v":1.0385},{"$f":"Factores!F119","v":1.0296000000000001},{"$f":"Factores!F120","v":1.0571999999999999},{"$f":"Factores!F121","v":1.0569},{"$f":"Factores!F122","v":1.0571999999999999},{"$f":"Factores!F123","v":1.0569},{"$f":"Factores!F125","v":1.0376000000000001},{"$f":"Factores!F126","v":1.0245},{"$f":"Factores!F127","v":1.0329999999999999},{"$f":"Factores!F128","v":1.0359},{"$f":"Factores!F129","v":1.0329999999999999},{"$f":"Factores!F130","v":1.0366},{"$f":"Factores!F131","v":1.0261},{"$f":"Factores!F132","v":1.0565},{"$f":"Factores!F133","v":1.0562},{"$f":"Factores!F134","v":1.0565},{"$f":"Factores!F135","v":1.0562},{"$f":"Factores!F137","v":1.0633999999999999},{"$f":"Factores!F138","v":1.0310999999999999},{"$f":"Factores!F139","v":1.0632999999999999},{"$f":"Factores!F140","v":1.0566},{"$f":"Factores!F141","v":1.0477000000000001},{"$f":"Factores!F142","v":1.0529999999999999},{"$f":"Factores!F143","v":1.0384},{"$f":"Factores!F144","v":1.0407},{"$f":"Factores!F145","v":1.0403},{"$f":"Factores!F146","v":1.0407},{"$f":"Factores!F147","v":1.0403},{"$f":"Factores!F149","v":1.0217000000000001},{"$f":"Factores!F151","v":1.1011},{"$f":"Factores!F153","v":1.0217000000000001},{"$f":"Factores!F158","v":1.0266},{"$f":"Factores!F159","v":1.0179},{"$f":"Factores!F160","v":1.0230999999999999},{"$f":"Factores!F161","v":1.0284},{"$f":"Factores!F162","v":1.0989},{"$f":"Factores!F164","v":1.0229999999999999},{"$f":"Factores!F166","v":0.99609999999999999},{"$f":"Factores!F168","v":1.0880000000000001},{"$f":"Factores!F169","v":1.0934999999999999},{"$f":"Factores!F174","v":1.0689},{"$f":"Factores!C8","v":1.0001},{"$f":"Factores!C10","v":1},{"$f":"Factores!C12","v":1.0004999999999999},{"$f":"Factores!C13","v":1.0004999999999999},{"$f":"Factores!C14","v":1.0004999999999999},{"$f":"Factores!C15","v":1.0004999999999999},{"$f":"Factores!C16","v":0.99990000000000001},{"$f":"Factores!C17","v":0.99839999999999995},{"$f":"Factores!C18","v":1.0004999999999999},{"$f":"Factores!C19","v":0.99199999999999999},{"$f":"Factores!C20","v":0.9819},{"$f":"Factores!C21","v":0.9849},{"$f":"Factores!C23","v":1},{"$f":"Factores!C24","v":1.18},{"$f":"Factores!C28","v":1},{"$f":"Factores!C29","v":1.0002},{"$f":"Factores!C30","v":0.99970000000000003},{"$f":"Factores!C31","v":0.98460000000000003},{"$f":"Factores!C32","v":1},{"$f":"Factores!C33","v":1},{"$f":"Factores!C34","v":1},{"$f":"Factores!C35","v":1},{"$f":"+Factores!C36","v":0},{"$f":"Factores!C38","v":1},{"$f":"Factores!C40","v":1},{"$f":"Factores!C41","v":1},{"$f":"Factores!C42","v":1},{"$f":"Factores!C43","v":1},{"$f":"Factores!C44","v":1},{"$f":"Factores!C45","v":1},{"$f":"Factores!C46","v":1},{"$f":"Factores!C47","v":1},{"$f":"Factores!C48","v":0},{"$f":"Factores!C49","v":1},{"$f":"+Factores!C50","v":0},{"$f":"+Factores!C51","v":0},{"$f":"Factores!C53","v":1},{"$f":"Factores!C55","v":1},{"$f":"Factores!C56","v":1},{"$f":"+Factores!C57","v":0},{"$f":"+Factores!C58","v":0},{"$f":"Factores!C61","v":1},{"$f":"Factores!C62","v":1},{"$f":"Factores!C64","v":1},{"$f":"Factores!C65","v":1},{"$f":"Factores!C66","v":1},{"$f":"Factores!C67","v":1},{"$f":"Factores!C68","v":1},{"$f":"Factores!C69","v":1},{"$f":"Factores!C70","v":1},{"$f":"Factores!C71","v":1},{"$f":"Factores!C72","v":1},{"$f":"Factores!C73","v":1},{"$f":"Factores!C74","v":1},{"$f":"Factores!C75","v":1},{"$f":"Factores!C76","v":1},{"$f":"Factores!C77","v":1},{"$f":"Factores!C78","v":1},{"$f":"Factores!C79","v":1},{"$f":"Factores!C80","v":1},{"$f":"Factores!C81","v":1},{"$f":"Factores!C82","v":1},{"$f":"+Factores!C83","v":1},{"$f":"Factores!C84","v":1},{"$f":"Factores!C86","v":1},{"$f":"Factores!C90","v":1.0302},{"$f":"Factores!C91","v":1.0286999999999999},{"$f":"Factores!C92","v":1.0266999999999999},{"$f":"Factores!C93","v":1.0262},{"$f":"Factores!C94","v":1.0247999999999999},{"$f":"Factores!C95","v":1.0347999999999999},{"$f":"Factores!C96","v":1.0402},{"$f":"Factores!C97","v":1.0267999999999999},{"$f":"Factores!C98","v":1.0350999999999999},{"$f":"Factores!C99","v":1.0327999999999999},{"$f":"Factores!C100","v":1.0072000000000001},{"$f":"Factores!C101","v":1.0450999999999999},{"$f":"Factores!C102","v":1.0323},{"$f":"Factores!C103","v":1.0276000000000001},{"$f":"Factores!C104","v":1.0218},{"$f":"Factores!C105","v":1.085},{"$f":"Factores!C106","v":1.085},{"$f":"Factores!C108","v":1.2327999999999999},{"$f":"Factores!C113","v":1.0347999999999999},{"$f":"Factores!C114","v":1.0230999999999999},{"$f":"Factores!C115","v":1.0328999999999999},{"$f":"Factores!C116","v":1.0412999999999999},{"$f":"Factores!C117","v":1.0253000000000001},{"$f":"Factores!C118","v":1.0381},{"$f":"Factores!C119","v":1.0293000000000001},{"$f":"Factores!C120","v":1.0571999999999999},{"$f":"Factores!C121","v":1.0569},{"$f":"Factores!C122","v":1.0571999999999999},{"$f":"Factores!C123","v":1.0569},{"$f":"Factores!C125","v":1.0369999999999999},{"$f":"Factores!C126","v":1.0243},{"$f":"Factores!C127","v":1.0319},{"$f":"Factores!C128","v":1.0353000000000001},{"$f":"Factores!C129","v":1.0326},{"$f":"Factores!C130","v":1.0364},{"$f":"Factores!C131","v":1.0256000000000001},{"$f":"Factores!C132","v":1.0565},{"$f":"Factores!C133","v":1.0562},{"$f":"Factores!C134","v":1.0565},{"$f":"Factores!C135","v":1.0562},{"$f":"Factores!C137","v":1.0632999999999999},{"$f":"Factores!C138","v":1.0307999999999999},{"$f":"Factores!C139","v":1.0632999999999999},{"$f":"Factores!C140","v":1.0569},{"$f":"Factores!C141","v":1.0478000000000001},{"$f":"Factores!C142","v":1.0532999999999999},{"$f":"Factores!C143","v":1.0387999999999999},{"$f":"Factores!C144","v":1.0410999999999999},{"$f":"Factores!C145","v":1.0407},{"$f":"Factores!C146","v":1.0410999999999999},{"$f":"Factores!C147","v":1.0407},{"$f":"Factores!C149","v":1.0224},{"$f":"Factores!C151","v":1.1011},{"$f":"Factores!C153","v":1.0224},{"$f":"Factores!C158","v":1.0253000000000001},{"$f":"Factores!C159","v":1.0153000000000001},{"$f":"Factores!C160","v":1.0232000000000001},{"$f":"Factores!C161","v":1.0251999999999999},{"$f":"Factores!C162","v":1.0995999999999999},{"$f":"Factores!C164","v":1.0219},{"$f":"Factores!C166","v":0.98799999999999999},{"$f":"Factores!C168","v":1.0885},{"$f":"Factores!C169","v":1.0941000000000001},{"$f":"Factores!C174","v":1.0694999999999999},{"$f":"Resumen!D17","v":212.87556825739293},{"$f":"Resumen!D18","v":2.8090000000000002},{"$f":"Resumen!D19","v":2.7860999999999998},{"$f":"Resumen!D20","v":93.03},{"$f":"Resumen!D21","v":10.02},{"$f":"Resumen!D22","v":6.83},{"$f":"Resumen!D23","v":10.45},{"$f":"Resumen!D24","v":9.77},{"$f":"Resumen!D25","v":7.68},{"$f":"Resumen!D26","v":11.04},{"$f":"Resumen!D27","v":322.22666666666663},{"$f":"Resumen!D28","v":1773.3595576923074},{"$f":"Resumen!D29","v":212.75022689124867},{"$f":"Resumen!D30","v":7.8259999999999996},{"$f":"Resumen!D31","v":261.32100000000003},{"$f":"Resumen!D32","v":0},{"$f":"Resumen!D33","v":0},{"$f":"Resumen!D34","v":0},{"$f":"Resumen!D35","v":0},{"$f":"Resumen!D36","v":0},{"$f":"Resumen!D37","v":0},{"$f":"Resumen!D38","v":0},{"$f":"Resumen!D39","v":0},{"$f":"Resumen!D40","v":0},{"$f":"Resumen!D41","v":0},{"$f":"Resumen!D42","v":0},{"$f":"Resumen!D43","v":0},{"$f":"COMBUSTIBLES!C6","v":9.5},{"$f":"COMBUSTIBLES!D6","v":6.72},{"$f":"COMBUSTIBLES!E6","v":9.01},{"$f":"COMBUSTIBLES!F6","v":6.44}]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,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 TARIFARIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,{"$f":"CONCATENATE(Historico!A6,\", \",Historico!A23,\" y \",Historico!A24,\" aplicable al PNG para Sistemas en SEIN con VAD Selva\")","v":"A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD), FA_PNG (Res. 085-2014-OS/CD) y FIGV (Res.182-2009-OS/CD) aplicable al PNG para Sistemas en SEIN con VAD Selva"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A26","v":"B.1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. 053, 066, 077, 135, 160-2013-OS/CD, 067-2014-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A89","v":"B.2. PEAJES SECUNDARIOS (Res. N° 054, 055, 068, 136, 137 y 160-2013-OS/CD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A111","v":"C.1. DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 203-2013-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,null,null,null,{"$f":"Historico!A155","v":"C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD"},null,null,null,null,null,null,null,null,{"$f":"Historico!A172","v":"C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD"},{"$f":"CONCATENATE(Historico!A6,\", \",Historico!A23,\" y \",Historico!A24,\" aplicable al PNG para Sistemas en SEIN con VAD Selva\")","v":"A. GENERACIÓN - TARIFAS EN BARRA (Res. N° 053, 066, 077, 135-2013-OS/CD, 067-2014-OS/CD), FA_PNG (Res. 085-2014-OS/CD) y FIGV (Res.182-2009-OS/CD) aplicable al PNG para Sistemas en SEIN con VAD Selva"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A26","v":"B.1. TRANSMISIÓN PRINCIPAL - PEAJES (Res. 053, 066, 077, 135, 160-2013-OS/CD, 067-2014-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A89","v":"B.2. PEAJES SECUNDARIOS (Res. N° 054, 055, 068, 136, 137 y 160-2013-OS/CD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Historico!A111","v":"C.1. DISTRIBUCIÓN - VAD Y CARGOS FIJOS (Res. N° 203-2013-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,null,null,null,{"$f":"Historico!A155","v":"C.2 DISTRIBUCIÓN - PRESUPUESTOS DE CONEXIÓN - Res. Nº 153-2011-OS/CD"},null,null,null,null,null,null,null,null,{"$f":"Historico!A172","v":"C.3. DISTRIBUCIÓN - CORTE Y RECONEXIÓN (FAIM) - Res. Nº 159-2011-OS/CD"},"INDICADORES DEL MES PARA LA EVALUACIÓN DEL REAJUSTE TARIFARIO (para los Factores de Actualización calculados) "]
["Fecha","1. POTENCIA (FAPPM)","2. ENERGÍA (FAPEM)","Sistemas Aislados",null,null,null,null,null,null,null,null,null,{"$f":"Historico!A23","v":"FA_PNG (Res. 085-2014-OS/CD)"},{"$f":"Historico!A24","v":"FIGV (Res.182-2009-OS/CD)"},"Sistema Principal de Transmisión",null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)",null,null,null,null,"Costos Variables de Operación Adicional en Generación",null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por FISE","Cargo Unitario por Generación Adicional","Áreas de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalaciones BOOT",null,"Peaje Unitario por Compensación","1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",null,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,null,"3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",null,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","1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",null,null,null,null,null,null,"2. MANTENIMIENTO DE LA CONEXIÓN",null,"a) Corte y Reconexión","1. POTENCIA (FAPPM)","2. ENERGÍA (FAPEM)","Sistemas Aislados",null,null,null,null,null,null,null,null,null,{"$f":"Historico!A23","v":"FA_PNG (Res. 085-2014-OS/CD)"},{"$f":"Historico!A24","v":"FIGV (Res.182-2009-OS/CD)"},"Sistema Principal de Transmisión",null,null,null,null,null,null,null,null,"Cargo por Garantía (SGT)",null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por Compensación por Seguridad de Suministro (CUCSS)",null,null,null,null,"Costos Variables de Operación Adicional en Generación",null,"Cargo por Prima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Unitario por FISE","Cargo Unitario por Generación Adicional","Áreas de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalaciones BOOT",null,"Peaje Unitario por Compensación","1. VALOR AGREGADO DE DISTRIBUCIÓN EN MT (FAVADMT)",null,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,null,"3. VALOR AGREGADO DE DISTRIBUCIÓN EN SUBESTACIONES MT/BT (FASED)",null,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","1. PRESUPUESTOS Y CARGOS DE REPOSICIÓN DE LA CONEXIÓN",null,null,null,null,null,null,"2. MANTENIMIENTO DE LA CONEXIÓN",null,"a) Corte y Reconexión","INDICADORES MACROECONÓMICOS",null,"PRECIO DE COMBUSTIBLES PUBLICADOS POR OSINERGMIN Y PETROPERÚ",null,null,null,null,null,null,null,"ÍNDICE DE PRECIOS DE LOS METALES",null,"INDICADORES MACROECONÓMICOS","CÁLCULOS PROPIOS",null,"TASAS ARANCELARIAS PARA EL VAD, VERIFICADAS EN PÁG. WEB DE ADUANAS",null,null,null,null,null,null,null,null,null,null,null,"PRECIOS DE COMBUSTIBLES RECOGIDOS DE LA WEB"]
[null,"Sistema Eléctrico Interconectado Nacional (SEIN)","Sistema Eléctrico Interconectado Nacional (SEIN)","Adinelsa","Chavimochic","Edelnor","Eilhicha","Electro Oriente","Electro Sur Este","Electro Ucayali","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","Ampliación N° 1 del SPT de ISA","Ampliación N° 2 del SPT de ISA (2)","Línea Chilca -Zapallal (Tramos 1 y 2)","Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,"Línea Talara-Piura 220 kV (2do circuito)","Línea Zapallal – Trujillo 500 kV","Línea Pomacocha - Carhuamayo 220 kV","Línea Socabaya - Tintaya 220 kV","Línea Chilca - Marcona - Montalvo 500 kV","SGT Linea Trujillo - Chiclayo 500 KV (1)","SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)","No RF (No Reserva Fría)","Reserva Fría (RF) de Talara","Reserva Fría (RF) de Ilo","Reserva Fría (RF) de Pucallpa","Reserva Fría (RF) de Puerto Maldonado","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","CS Repartición Solar 20T","CS Majes Solar 20T","CS Tacna Solar 20T","CS Panamericana Solar 20T","C.H. Yanapampa","C.H. Las Pizarras","C.E. Marcona",null,"Usuarios Regulados","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","Resolucion del FA_Peaje Unitario de Compensación (FA_PUC)","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional",null,null,null,"Para conexiones",null,null,null,null,"Para cambio a conexión prepago","Para costos por metro de cable",null,null,null,"Sistema Eléctrico Interconectado Nacional (SEIN)","Sistema Eléctrico Interconectado Nacional (SEIN)","Adinelsa","Chavimochic","Edelnor","Eilhicha","Electro Oriente","Electro Sur Este","Electro Ucayali","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","Ampliación N° 1 del SPT de ISA","Ampliación N° 2 del SPT de ISA (2)","Línea Chilca -Zapallal (Tramos 1 y 2)","Líneas Carhuamayo - Cajamarca 220 kV (Tramos 1, 2, 3 y4) y SVC-Cajamarca ",null,null,null,null,"Línea Talara-Piura 220 kV (2do circuito)","Línea Zapallal – Trujillo 500 kV","Línea Pomacocha - Carhuamayo 220 kV","Línea Socabaya - Tintaya 220 kV","Línea Chilca - Marcona - Montalvo 500 kV","SGT linea Trujillo - Chiclayo 500 KV (1)","SGT Linea Machupicchu - Abancay - Cotaruse 220 kV (1)","No RF (No Reserva Fría)","Reserva Fría (RF) de Talara","Reserva Fría (RF) de Ilo","Reserva Fría (RF) de Pucallpa","Reserva Fría (RF) de Puerto Maldonado","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","CS Repartición Solar 20T","CS Majes Solar 20T","CS Tacna Solar 20T","CS Panamericana Solar 20T","C.H. Yanapampa","C.H. Las Pizarras","C.E. Marcona",null,"Usuarios Regulados","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","Resolucion del FA_Peaje Unitario de Compensación (FA_PUC)","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional","a) Sector 1","b) Sector 2","c) Sector 3","d) Sector 4","e) Sector 5","f) Sector 6","g) Sector Especial","h) VAD SER 100 Estado Prepago","i) VAD SER 100 Estado Convencional","j) VAD SER 100 Empresa Prepago","k) VAD SER 100 Empresa Convencional",null,null,null,"Para conexiones",null,null,null,null,"Para cambio a conexión prepago","Para costos por metro de cable",null,null,null,"Diario El Peruano + INEI","Pág. Web de SBS","Pág. Web de OSINERGMIN",null,"PRECIO DE COMBUSTIBLES RESULTANTES DE LA COMPARACIÓN OSINERGMIN Y PETROPERÚ",null,null,null,null,null,"Nota Semanal BCRP","Revista PLATTS","Diario El Peruano + INEI","PGN($) x TC = PGN (S/.)","FOBCB($) x TC = FOBCB (S/.)","ADUANAS",null,null,null,null,null,null,null,null,null,null,null,"PETROPERÚ",null,"OSINERGMIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1","L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2","Ampliación de la Subestación Cajamarca 220 kV – SVC","LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3","LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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) 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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LT 220 kV Carhuaquero-Paragsha y subestaciones asociadas – Tramo 1","L.T. Paragsha-Conococha y subestaciones asociadas – Tramo 2","Ampliación de la Subestación Cajamarca 220 kV – SVC","LT 220 kV Conococha-Huallanca y subestaciones asociadas – Tramo 3","LT 220 kV Huallanca-Cajamarca y subestaciones asociadas  - Tramo 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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) 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",null,"IPM","TC (S/./US$)","PGN (US$/MMBtu)","FOBCB (US$/tn)","min(Diesel)+ISC (S/./gl) - Callao (SEIN)","min(Residual)+ISC (S/./gl.) - Callao (SEIN)","Diesel+ISC (S/./gl) - Callao (Aislados)","Diesel (S/./gl) - Iquitos (Aislados)","Residual (S/./gl.) - Iquitos (Aislados)","Diesel+ISC (S/./gl) - Cusco (Aislados)","IPCu (ctv.US$/lb)","IPAl (US$/tn)","IPM Pre Pago","PGN (S/./MMBtu)","FOBCB (S/./tn)","TA Cobre","TA Aluminio","TA Prod. Import. - Sector 1","TA Prod. Import. - Sector 2","TA Prod. Import. - Sector 3","TA Prod. Import. - Sector 4","TA Prod. Import. - Sector 5","TA Prod. Import. - Sector Especial","TA Prod. Import. - SER 100% Estado Prepago","TA Prod. Import. - SER 100% Estado Convencional","TA Prod. Import. - SER 100% Privado Prepago","TA Prod. Import. - SER 100% Privado Convencional","Diesel Petroperú (S/./gl) - Callao (SEIN)","Residual Petroperú (S/./gl.) - Callao (SEIN)","Diesel Osinergmin (S/./gl) - Callao (SEIN)","Residual Osinergmin (S/./gl.) - Callao (SEIN)"]
[1,{"$f":"1+A8","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"+W8+1","v":24},{"$f":"1+X8","v":25},26,27,28,29,30,31,32,33,34,35,{"$f":"+AI8+1","v":36},{"$f":"+AJ8+1","v":37},{"$f":"1+AK8","v":38},39,40,{"$f":"+AN8+1","v":41},{"$f":"+AO8+1","v":42},{"$f":"1+AP8","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"+BK8+1","v":64},{"$f":"1+BL8","v":65},66,67,68,69,70,71,{"$f":"1+BS8","v":72},73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"1+CJ8","v":89},90,91,92,93,94,95,96,97,98,99,{"$f":"1+CU8","v":100},101,102,103,104,105,106,107,108,109,110,{"$f":"1+DF8","v":111},112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,{"$f":"1+EH8","v":139},140,141,142,143,144,145,146,147,148,149,150,151,152,{"$f":"+EV8+1","v":153},{"$f":"1+EW8","v":154},155,156,157,158,159,160,161,162,163,164,{"$f":"+FH8+1","v":165},{"$f":"+FI8+1","v":166},{"$f":"1+FJ8","v":167},168,169,{"$f":"+FM8+1","v":170},{"$f":"+FN8+1","v":171},{"$f":"1+FO8","v":172},173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"+GJ8+1","v":193},{"$f":"1+GK8","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,{"$f":"1+GZ8","v":209},210,211,212,213,214,215,216,217,{"$f":"1+HI8","v":218},219,220,221,222,223,224,{"$f":"1+HP8","v":225},226,227,228,229,{"$f":"1+HU8","v":230},{"$f":"1+HV8","v":231},232,233,234,235,236,237,238,239,240,241,{"$f":"1+IG8","v":242},243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,{"$f":"1+JO8","v":276},277,278,279,280,281,282,283,284,285,286,287,288,289,290]
["2012-01-04",1.0069999999999999,1.0077,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0168999999999999,1.0685,1.02,1.18,1.0057,1.0091000000000001,1.0092000000000001,1.036,1.0057,1.0057,1.0057,0,null,1.0057,1.0057,1.0057,1.0057,1.0057,1.0057,0,0,0,0,0,null,null,1.0069999999999999,0,0,null,null,1.5277000000000001,0,0,1,1.3332999999999999,1.6667000000000001,1,1.0769,0.66669999999999996,1,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0277000000000001,1.0355000000000001,1.0269999999999999,1.0225,1.0150999999999999,1.0078,1.0087999999999999,1.0244,1.0212000000000001,1.0203,1.0313000000000001,0.98850000000000005,1.0266999999999999,1.0455000000000001,1.0025999999999999,0.89239999999999997,0.89239999999999997,1.0546,0.99680000000000002,1.0152000000000001,1.0307999999999999,1.0111000000000001,1.0154000000000001,0,1.0198,1.0051000000000001,1.0057,1.0051000000000001,1.0057,0.99880000000000002,1.0076000000000001,1.0007999999999999,0.99550000000000005,0.99390000000000001,0,1.0039,0.99139999999999995,1.0016,0.99139999999999995,1.0016,1.0087999999999999,0.99839999999999995,1.0012000000000001,0.97929999999999995,0.97599999999999998,0,0.98950000000000005,0.97729999999999995,0.97899999999999998,0.97729999999999995,0.97899999999999998,1.0409999999999999,0.8679,1.1995,1.0297000000000001,1.0533999999999999,0.99329999999999996,1.0681,1.0676000000000001,1.0217000000000001,1.133,1.0569,1.0622,1.0384,0.97940000000000005,0.96230000000000004,1.0259,1.0259,1.0259,0,1.1165,1.1184000000000001,1.0259,1.0259,1.0266999999999999,1.0818000000000001,1.02,1.18,0.96150000000000002,1.0014000000000001,0.99990000000000001,1.0434000000000001,0.96150000000000002,0.96150000000000002,0.96150000000000002,0,null,0.96150000000000002,0.96150000000000002,0.96150000000000002,0.96150000000000002,0.96150000000000002,0.96150000000000002,0,0,0,0,0,null,null,1.0069999999999999,0,0,null,null,1.5277000000000001,0,0,1,1.3332999999999999,1.6667000000000001,1,1.0769,0.66669999999999996,1,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0463,1.0545,1.0442,1.0388999999999999,1.0267999999999999,1.0146999999999999,1.016,1.0421,1.0355000000000001,1.0358000000000001,1.0488999999999999,0.9889,1.0436000000000001,1.0679000000000001,1.0170999999999999,0.85319999999999996,0.85319999999999996,1.0546,1.0061,1.0264,1.0397000000000001,1.0217000000000001,1.0266,0,1.0313000000000001,1.0156000000000001,1.0162,1.0156000000000001,1.0162,1.0084,1.0177,1.0104,1.0044999999999999,1.0026999999999999,0,1.0116000000000001,0.99870000000000003,1.0103,0.99870000000000003,1.0103,1.0170999999999999,1.0047999999999999,1.008,0.98480000000000001,0.98099999999999998,0,0.99399999999999999,0.98250000000000004,0.98440000000000005,0.98250000000000004,0.98440000000000005,1.0549999999999999,0.85840000000000005,1.2157,1.0269999999999999,1.0513999999999999,0.98680000000000001,1.0682,1.0819000000000001,1.0176000000000001,1.1312,1.0682,1.0750999999999999,1.0524,209.460556,2.6970000000000001,2.3437152391546161,129.87,9.91,7.01,10.08,9.32,7.81,10.459999999999999,406.24499999999995,2430.2211153846156,209.460556,6.3209999999999997,350.25939,0,0,1.0469999999999998E-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-3,8.82,6.69,8.7100000000000009,6.62]
["2012-02-04",1.0069999999999999,1.0077,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,1.0057,1.0091000000000001,1.0092000000000001,1.036,1.0057,1.0057,1.0057,0,null,1.0057,1.0057,1.0057,1.0057,1.0057,1.0057,0,0,0,0,0,null,null,1.0069999999999999,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0277000000000001,1.0355000000000001,1.0269999999999999,1.0225,1.0150999999999999,1.0078,1.0087999999999999,1.0244,1.0212000000000001,1.0203,1.0313000000000001,0.98850000000000005,1.0266999999999999,1.0455000000000001,1.0025999999999999,0.89239999999999997,0.89239999999999997,1.1357999999999999,0.99680000000000002,1.0152000000000001,1.0307999999999999,1.0111000000000001,1.0154000000000001,0,1.0198,1.0051000000000001,1.0057,1.0051000000000001,1.0057,0.99880000000000002,1.0076000000000001,1.0007999999999999,0.99550000000000005,0.99390000000000001,0,1.0039,0.99139999999999995,1.0016,0.99139999999999995,1.0016,1.0087999999999999,0.99839999999999995,1.0012000000000001,0.97929999999999995,0.97599999999999998,0,0.98950000000000005,0.97729999999999995,0.97899999999999998,0.97729999999999995,0.97899999999999998,1.0409999999999999,0.8679,1.1995,1.0297000000000001,1.0533999999999999,0.99329999999999996,1.0681,1.0676000000000001,1.0217000000000001,1.133,1.0569,1.0622,1.0384,0.97650000000000003,0.98670000000000002,1.0210999999999999,1.0210999999999999,1.0210999999999999,0,1.1146,1.1178999999999999,1.0210999999999999,1.0210999999999999,1.0219,1.0795999999999999,1.0235000000000001,1.18,0.95940000000000003,0.99760000000000004,0.99609999999999999,1.0383,0.95940000000000003,0.95940000000000003,0.95940000000000003,0,null,0.95940000000000003,0.95940000000000003,0.95940000000000003,0.95940000000000003,0.95940000000000003,0.95940000000000003,0,0,0,0,0,null,null,1.0069999999999999,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0407,1.0489999999999999,1.0387999999999999,1.0336000000000001,1.0217000000000001,1.0097,1.0109999999999999,1.0366,1.0302,1.0305,1.0435000000000001,0.98419999999999996,1.0382,1.0620000000000001,1.0119,0.85129999999999995,0.85129999999999995,1.1357999999999999,1,1.0203,1.0318000000000001,1.0159,1.0206999999999999,0,1.0255000000000001,1.0097,1.0104,1.0097,1.0104,1.0025999999999999,1.012,1.0045999999999999,0.999,0.99709999999999999,0,1.0056,0.99360000000000004,1.0047999999999999,0.99360000000000004,1.0047999999999999,1.0114000000000001,0.999,1.0022,0.98050000000000004,0.97670000000000001,0,0.9879,0.97829999999999995,0.98009999999999997,0.97829999999999995,0.98009999999999997,1.0495000000000001,0.85650000000000004,1.2094,1.0214000000000001,1.0438000000000001,0.98409999999999997,1.0592999999999999,1.0763,1.0125999999999999,1.1153,1.0629999999999999,1.0697000000000001,1.0468999999999999,208.374177,2.6909999999999998,2.4180602006688963,128.75,10.02,7.29,10.08,9.32,7.8,10.459999999999999,400.19833333333332,2407.0605384615383,{"$f":"IZ10","v":208.374177},6.5069999999999997,346.46625,0,0,1.0469999999999998E-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-3,8.82,7.18,8.86,6.9]
["2012-03-04",0.97330000000000005,0.98199999999999998,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,null,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,0,0,0,0,null,null,0.97329999999999994,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,0,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,0,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,0.97330000000000005,0.98199999999999998,1.0214000000000001,1.0214000000000001,1.0214000000000001,0,1.1152,1.1384000000000001,1.0214000000000001,1.0214000000000001,1.0224,1.0923,1.0150999999999999,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,null,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,0,0,0,0,null,null,0.97329999999999994,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,0,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,0,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,208.64102199999999,2.6779999999999999,2.4182225541448843,127.58,10.389999999999999,7.72,10.29,9.5299999999999994,7.8,10.67,394.36500000000007,2374.0686153846154,208.64102199999999,6.476,341.65924000000001,0,0,1.0469999999999998E-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-3,9.3699999999999992,7.61,9.19,7.33]
["2012-04-04",0.97330000000000005,0.98199999999999998,1.0162,1.0162,1.0162,0,1.0820000000000001,1.1009,1.0162,1.0162,1.0168999999999999,1.0685,1.0235000000000001,1.18,0.95469999999999999,0.996,0.99429999999999996,1.0347999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,null,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0.95469999999999999,0,0,0,0,0,null,null,0.97329999999999994,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0387999999999999,1.0479000000000001,1.0373000000000001,1.0323,1.0202,1.0074000000000001,1.0087999999999999,1.0346,1.0284,1.0290999999999999,1.0424,0.98080000000000001,1.0367999999999999,1.0607,1.0094000000000001,0.84719999999999995,0.84719999999999995,1.1357999999999999,0.99829999999999997,1.0196000000000001,1.0284,1.0152000000000001,1.0201,0,1.0251999999999999,1.0085999999999999,1.0094000000000001,1.0085999999999999,1.0094000000000001,1.0014000000000001,1.0113000000000001,1.0033000000000001,0.99780000000000002,0.99570000000000003,0,1.0039,0.99239999999999995,1.0038,0.99239999999999995,1.0038,1.0103,0.997,1.0003,0.9798,0.9758,0,0.98480000000000001,0.97740000000000005,0.97929999999999995,0.97740000000000005,0.97929999999999995,1.0508999999999999,0.85229999999999995,1.2109000000000001,1.0162,1.0364,0.98050000000000004,1.0517000000000001,1.0777000000000001,1.0074000000000001,1.0994999999999999,1.0637000000000001,1.0707,1.0482,0.97199999999999998,0.98570000000000002,1.026,1.026,1.026,0,1.1153999999999999,1.1389,1.026,1.026,1.0269999999999999,1.0944,1.0150999999999999,1.18,0.95120000000000005,0.99729999999999996,0.99539999999999995,1.0345,0.95120000000000005,0.95120000000000005,0.95120000000000005,0,null,0.95120000000000005,0.95120000000000005,0.95120000000000005,0.95120000000000005,0.95120000000000005,0.95120000000000005,0,0,0,0,0,null,null,0.97329999999999994,0,0,null,null,2.9169,0,0,1.25,1.6667000000000001,3.3332999999999999,0,1.4615,1.3332999999999999,1.3332999999999999,0,2,0,0,0,0,0,0,0,0,0,null,0,3.5750000000000002,1.0407999999999999,1.0508999999999999,1.0398000000000001,1.0350999999999999,1.0224,1.0083,1.0099,1.0365,1.0305,1.0315000000000001,1.0452999999999999,0.98019999999999996,1.0395000000000001,1.0636000000000001,1.0106999999999999,0.84399999999999997,0.84399999999999997,1.1357999999999999,1.0011000000000001,1.0236000000000001,1.0294000000000001,1.0190999999999999,1.0242,0,1.0297000000000001,1.0123,1.0130999999999999,1.0123,1.0130999999999999,1.0046999999999999,1.0150999999999999,1.0065999999999999,1.0011000000000001,0.99880000000000002,0,1.0062,0.99529999999999996,1.0069999999999999,0.99529999999999996,1.0069999999999999,1.0132000000000001,0.99880000000000002,1.0022,0.98260000000000003,0.97840000000000005,0,0.98519999999999996,0.98009999999999997,0.98209999999999997,0.98009999999999997,0.98209999999999997,1.0572999999999999,0.84909999999999997,1.2182999999999999,1.0135000000000001,1.032,0.97860000000000003,1.0470999999999999,1.0843,1.0045999999999999,1.0868,1.069,1.0766,1.0546,209.909211,2.6680000000000001,2.4392803598200898,125.89,10.569999999999999,7.96,10.29,9.5299999999999994,7.8,10.67,388.90333333333336,2350.0695769230765,209.909211,6.508,335.87452000000002,0,0,1.0469999999999998E-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-3,9.3699999999999992,7.77,9.43,7.57]
["2012-05-01",1,1,1,1,1,1,1,1,1,1,1,1,1,1.18,1,1,1,1,1,1,1,0,null,1,1,1,1,1,1,0,0,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0369999999999999,1.048,1.0364,1.0318000000000001,1.0187999999999999,1.0038,1.0055000000000001,1.0327,1.0266999999999999,1.0281,1.0424,0.97430000000000005,1.0362,1.0608,1.0059,0.83550000000000002,0.83550000000000002,1,0.99739999999999995,1.0210999999999999,1.0247999999999999,1.0166999999999999,1.022,0,1.0278,1.0094000000000001,1.0102,1.0094000000000001,1.0102,1.0016,1.0125,1.0035000000000001,0.99790000000000001,0.99539999999999995,0,1.0026999999999999,0.99199999999999999,1.0041,0.99199999999999999,1.0041,1.0103,0.99480000000000002,0.99839999999999995,0.97940000000000005,0.97509999999999997,0,0.98009999999999997,0.9768,0.97889999999999999,0.9768,0.97889999999999999,1.0572999999999999,0.84050000000000002,1.2182999999999999,1.0048999999999999,1.0216000000000001,0.97060000000000002,1.0373000000000001,1.0843,0.99570000000000003,1.0704,1.0678000000000001,1.0760000000000001,1.0546,1,1,1,1,1,1,1,1,1,1,1,1,1.0150999999999999,1.18,1,1.0013000000000001,0.99980000000000002,1.0042,1,1,1,0,null,1,1,1,1,1,1,0,0,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0369999999999999,1.048,1.0364,1.0318000000000001,1.0187999999999999,1.0038,1.0055000000000001,1.0327,1.0266999999999999,1.0281,1.0424,0.97430000000000005,1.0362,1.0608,1.0059,0.83550000000000002,0.83550000000000002,1,0.99739999999999995,1.0210999999999999,1.0247999999999999,1.0166999999999999,1.022,0,1.0278,1.0094000000000001,1.0102,1.0094000000000001,1.0102,1.0016,1.0125,1.0035000000000001,0.99790000000000001,0.99539999999999995,0,1.0026999999999999,0.99199999999999999,1.0041,0.99199999999999999,1.0041,1.0103,0.99480000000000002,0.99839999999999995,0.97940000000000005,0.97509999999999997,0,0.98009999999999997,0.9768,0.97889999999999999,0.9768,0.97889999999999999,1.0572999999999999,0.84050000000000002,1.2182999999999999,1.0048999999999999,1.0216000000000001,0.97060000000000002,1.0373000000000001,1.0843,0.99570000000000003,1.0704,1.0678000000000001,1.0760000000000001,1.0546,209.909211,2.641,2.4392275653161684,125.89,10.569999999999999,7.96,10.229999999999999,9.5299999999999994,7.8,10.67,384.8458333333333,2315.7311153846149,209.909211,6.4420000000000002,332.47548999999998,0,0,1.0469999999999998E-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-3,9.3699999999999992,7.77,9.43,7.57]
["2012-05-04",0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,1.0004999999999999,1.0003,1.0081,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,0,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,0,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,1.0004999999999999,1.0003,1.0081,0.99529999999999996,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,0,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,0,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,210.15797499999999,2.641,2.4392275653161684,124.16,10.459999999999999,7.8199999999999994,10.389999999999999,9.69,8.0500000000000007,10.83,384.8458333333333,2315.7311153846149,209.909211,6.4420000000000002,327.90656000000001,0,0,1.0469999999999998E-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-3,9.4499999999999993,7.49,9.26,7.43]
["2012-06-04",0.99260000000000004,0.98699999999999999,0.99939999999999996,0.99939999999999996,0.99939999999999996,0.99939999999999996,1.0251999999999999,1.0139,0.99939999999999996,1.0004999999999999,1.0003,1.0081,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1,0.99829999999999997,1.0222,1.0258,1.0177,1.0229999999999999,0,1.0288999999999999,1.0104,1.0113000000000001,1.0104,1.0113000000000001,1.0025999999999999,1.0135000000000001,1.0044,0.99890000000000001,0.99629999999999996,0,1.0035000000000001,0.9929,1.0051000000000001,0.9929,1.0051000000000001,1.0112000000000001,0.99570000000000003,0.99919999999999998,0.98019999999999996,0.9758,0,0.98080000000000001,0.97760000000000002,0.97960000000000003,0.97760000000000002,0.97960000000000003,1.0585,0.84050000000000002,1.2182999999999999,1.0053000000000001,1.022,0.9708,1.0378000000000001,1.0854999999999999,0.996,1.0707,1.069,1.0772999999999999,1.0559000000000001,1.0115000000000001,1.0127999999999999,1.0006999999999999,1.0006999999999999,1.0006999999999999,1.0006999999999999,1.0273000000000001,1.014,1.0006999999999999,1.0017,1.0015000000000001,1.0088999999999999,0.99529999999999996,1.18,1.0157,1.0073000000000001,1.0081,1.0992,1.0157,1.0157,1.0157,0,null,1.0157,1.0157,1.0157,1.0157,1.0157,1.0157,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0390999999999999,1.05,1.0387999999999999,1.0343,1.0230999999999999,1.0104,1.012,1.0349999999999999,1.0303,1.0308999999999999,1.0447,0.98329999999999995,1.0387,1.0619000000000001,1.0085999999999999,0.85729999999999995,0.85729999999999995,1,0.99790000000000001,1.0204,1.0265,1.0166999999999999,1.0213000000000001,0,1.0270999999999999,1.0091000000000001,1.0098,1.0091000000000001,1.0098,1.0022,1.0129999999999999,1.0041,0.99929999999999997,0.99680000000000002,0,1.0062,0.99590000000000001,1.0064,0.99590000000000001,1.0064,1.0134000000000001,0.99980000000000002,1.0028999999999999,0.98580000000000001,0.98199999999999998,0,0.98670000000000002,0.98350000000000004,0.98529999999999995,0.98350000000000004,0.98529999999999995,1.0549999999999999,0.86250000000000004,1.2197,1.0199,1.0347,0.99070000000000003,1.0484,1.0819000000000001,1.0123,1.0807,1.0687,1.0752999999999999,1.0523,209.45281900000001,2.71,2.4468634686346866,121.6,9.8999999999999986,7.1999999999999993,10.389999999999999,9.69,8.0500000000000007,10.83,380.25916666666666,2267.3877692307688,210.15797499999999,6.6310000000000002,329.536,0,0,1.0469999999999998E-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-3,9.4499999999999993,6.81,8.6999999999999993,6.9]
["2012-07-04",0.99260000000000004,0.98699999999999999,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,0,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,0,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,1.0002,1.0123,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,0.99529999999999996,1.18,1.0011000000000001,0.99939999999999996,1.0002,1.0847,1.0011000000000001,1.0011000000000001,1.0011000000000001,0,null,1.0011000000000001,1.0011000000000001,1.0011000000000001,1.0011000000000001,1.0011000000000001,1.0011000000000001,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,null,0,1,1.0336000000000001,1.0457000000000001,1.0338000000000001,1.0293000000000001,1.0176000000000001,1.0038,1.0056,1.0294000000000001,1.0247999999999999,1.0256000000000001,1.0403,0.97499999999999998,1.0338000000000001,1.0577000000000001,1.0016,0.84499999999999997,0.84499999999999997,1,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,0,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,0,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,209.308784,2.6709999999999998,2.4919505803070012,118.81,9.16,6.56,10.229999999999999,9.5299999999999994,7.78,10.67,376.47333333333336,2222.3572307692298,209.45281900000001,6.6559999999999997,317.34150999999997,0,0,1.0469999999999998E-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-3,8.8699999999999992,6.17,7.96,6.25]
["2012-08-04",0.99260000000000004,0.98699999999999999,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99780000000000002,0.99790000000000001,0.99980000000000002,0.99780000000000002,0.99790000000000001,0.99790000000000001,0.999,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1015999999999999,0.99229999999999996,1.0165999999999999,1.0205,1.0127999999999999,1.0177,0,1.0239,1.0045999999999999,1.0054000000000001,1.0045999999999999,1.0054000000000001,0.99729999999999996,1.0088999999999999,0.99929999999999997,0.99439999999999995,0.99170000000000003,0,1.0009999999999999,0.9909,1.0019,0.9909,1.0019,1.0089999999999999,0.99409999999999998,0.99739999999999995,0.98080000000000001,0.97670000000000001,0,0.97960000000000003,0.97829999999999995,0.98029999999999995,0.97829999999999995,0.98029999999999995,1.0542,0.85009999999999997,1.2156,1.008,1.0208999999999999,0.97899999999999998,1.0358000000000001,1.0811999999999999,0.99990000000000001,1.0611999999999999,1.0664,1.0738000000000001,1.0516000000000001,0.98619999999999997,0.99619999999999997,0.98819999999999997,0.98819999999999997,0.98819999999999997,0.98819999999999997,0.99580000000000002,1.0044,0.98819999999999997,0.98899999999999999,0.9889,0.99460000000000004,0.99919999999999998,1.18,0.98540000000000005,0.98719999999999997,0.98799999999999999,1.0663,0.98540000000000005,0.98540000000000005,0.98540000000000005,0,null,0.98540000000000005,0.98540000000000005,0.98540000000000005,0.98540000000000005,0.98540000000000005,0.98540000000000005,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.022,1.0347999999999999,1.0225,1.0181,1.0063,0.99199999999999999,0.99390000000000001,1.0177,1.0134000000000001,1.0143,1.0293000000000001,0.96240000000000003,1.0226,1.0467,0.98939999999999995,0.83169999999999999,0.83169999999999999,1.1015999999999999,0.98009999999999997,1.0054000000000001,1.0069999999999999,1.0017,1.0066999999999999,0,1.0133000000000001,0.99299999999999999,0.99390000000000001,0.99299999999999999,0.99390000000000001,0.98560000000000003,0.99780000000000002,0.98760000000000003,0.9829,0.97989999999999999,0,0.98919999999999997,0.97960000000000003,0.99070000000000003,0.97960000000000003,0.99070000000000003,0.99780000000000002,0.98209999999999997,0.98550000000000004,0.97019999999999995,0.96599999999999997,0,0.96660000000000001,0.9677,0.96960000000000002,0.9677,0.96960000000000002,1.0454000000000001,0.8367,1.2148000000000001,0.99199999999999999,1.0024,0.96489999999999998,1.0174000000000001,1.0721000000000001,0.98399999999999999,1.034,1.0566,1.0643,1.0427999999999999,207.550522,2.629,2.491821985545835,115.96,9.11,6.4399999999999995,10.229999999999999,9.5299999999999994,7.78,10.73,370.31000000000012,2172.0851153846152,209.308784,6.5510000000000002,304.85883999999999,0,0,1.0469999999999998E-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-3,9.1199999999999992,6.31,8.1,6.05]
["2012-09-04",0.99260000000000004,0.98699999999999999,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9899,0.99560000000000004,0.99650000000000005,1.1040000000000001,0.9899,0.9899,0.9899,0,null,0.9899,0.9899,0.9899,0.9899,0.9899,0.9899,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1015999999999999,0.97750000000000004,1.0044999999999999,1.0032000000000001,1.0008999999999999,1.006,0,1.0132000000000001,0.99150000000000005,0.99250000000000005,0.99150000000000005,0.99250000000000005,0.9839,0.997,0.9859,0.98140000000000005,0.97799999999999998,0,0.98729999999999996,0.97829999999999995,0.98970000000000002,0.97829999999999995,0.98970000000000002,0.99680000000000002,0.97989999999999999,0.98329999999999995,0.96940000000000004,0.96499999999999997,0,0.96279999999999999,0.96679999999999999,0.96889999999999998,0.96679999999999999,0.96889999999999998,1.0479000000000001,0.83069999999999999,1.2045999999999999,0.9849,0.99219999999999997,0.9597,1.0075000000000001,1.0746,0.9768,1.0136000000000001,1.0580000000000001,1.0663,1.0452999999999999,0.98129999999999995,0.99060000000000004,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,0.99909999999999999,1.18,0.97829999999999995,0.98470000000000002,0.98550000000000004,1.0508999999999999,0.97829999999999995,0.97829999999999995,0.97829999999999995,0,null,0.97829999999999995,0.97829999999999995,0.97829999999999995,0.97829999999999995,0.97829999999999995,0.97829999999999995,0,0,0,0,0,null,null,0.99259999999999993,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0193000000000001,1.0335000000000001,1.0205,1.0163,1.0043,0.98899999999999999,0.99099999999999999,1.0148999999999999,1.0111000000000001,1.0123,1.028,0.9577,1.0207999999999999,1.0452999999999999,0.98519999999999996,0.82569999999999999,0.82569999999999999,1.1015999999999999,0.97750000000000004,1.0044999999999999,1.0032000000000001,1.0008999999999999,1.006,0,1.0132000000000001,0.99150000000000005,0.99250000000000005,0.99150000000000005,0.99250000000000005,0.9839,0.997,0.9859,0.98140000000000005,0.97799999999999998,0,0.98729999999999996,0.97829999999999995,0.98970000000000002,0.97829999999999995,0.98970000000000002,0.99680000000000002,0.97989999999999999,0.98329999999999995,0.96940000000000004,0.96499999999999997,0,0.96279999999999999,0.96679999999999999,0.96889999999999998,0.96679999999999999,0.96889999999999998,1.0479000000000001,0.83069999999999999,1.2045999999999999,0.9849,0.99219999999999997,0.9597,1.0075000000000001,1.0746,0.9768,1.0136000000000001,1.0580000000000001,1.0663,1.0452999999999999,208.04809,2.61,2.4919540229885055,113.45,9.7999999999999989,6.89,10.389999999999999,9.69,7.81,10.89,362.63749999999999,2110.2591538461538,207.550522,6.5039999999999996,296.10449999999997,0,0,1.0469999999999998E-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-3,9.44,6.87,8.7899999999999991,6.5]
["2012-10-04",0.9788,0.9869,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0,null,0.9738,0.9738,0.9738,0.9738,0.9738,0.9738,0,0,0,0,0,null,null,0.9788,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,0,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,0.9788,0.9869,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99919999999999998,1.0185999999999999,0.99170000000000003,0.99329999999999996,0.99299999999999999,1.0044999999999999,0.99760000000000004,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0,null,0.9738,0.9738,0.9738,0.9738,0.9738,0.9738,0,0,0,0,0,null,null,0.9788,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0189999999999999,1.0345,1.0207999999999999,1.0168999999999999,1.0045999999999999,0.98829999999999996,0.99050000000000005,1.0145999999999999,1.0111000000000001,1.0125999999999999,1.0288999999999999,0.95550000000000002,1.0213000000000001,1.0461,0.9839,0.82189999999999996,0.82189999999999996,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,0,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,208.88333900000001,2.5979999999999999,2.4919168591224019,110.97,10.18,7.12,10.389999999999999,9.69,7.81,10.89,356.79333333333335,2067.2101153846156,208.04809,6.4740000000000002,288.30005999999997,0,0,1.0469999999999998E-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-3,9.4499999999999993,6.89,9.17,6.73]
["2012-11-01",0.9788,0.9869,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.98909999999999998,0.99929999999999997,1.0184,0.98909999999999998,0.9909,0.99050000000000005,1.0033000000000001,1,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0,null,0.9738,0.9738,0.9738,0.9738,0.9738,0.9738,0,0,0,0,0,null,null,0.97879999999999989,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,0,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,0.9788,0.9869,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99170000000000003,0.99919999999999998,1.0185999999999999,0.99170000000000003,0.99329999999999996,0.99299999999999999,1.0044999999999999,0.99760000000000004,1.18,0.9738,0.98429999999999995,0.98499999999999999,1.0409999999999999,0.9738,0.9738,0.9738,0,null,0.9738,0.9738,0.9738,0.9738,0.9738,0.9738,0,0,0,0,0,null,null,0.97879999999999989,0,0,null,null,1.0972,0,0,1,1,1.25,0,1,1,2.3332999999999999,0.92859999999999998,0,0.8,0.8,0.66669999999999996,0,0,0,0,0,0,null,0,0.97240000000000004,1.0189999999999999,1.0345,1.0207999999999999,1.0168999999999999,1.0045999999999999,0.98829999999999996,0.99050000000000005,1.0145999999999999,1.0111000000000001,1.0125999999999999,1.0288999999999999,0.95550000000000002,1.0213000000000001,1.0461,0.9839,0.82189999999999996,0.82189999999999996,1.1015999999999999,0.97770000000000001,1.006,1.0022,1.0024999999999999,1.0077,0,1.0153000000000001,0.99260000000000004,0.99360000000000004,0.99260000000000004,0.99360000000000004,0.98480000000000001,0.99839999999999995,0.98670000000000002,0.98219999999999996,0.97870000000000001,0,0.98770000000000002,0.97919999999999996,0.99080000000000001,0.97919999999999996,0.99080000000000001,0.998,0.98,0.98360000000000003,0.97060000000000002,0.96599999999999997,0,0.9617,0.96789999999999998,0.97,0.96789999999999998,0.97,1.0521,0.82689999999999997,1.2075,0.98080000000000001,0.98599999999999999,0.95689999999999997,1.0016,1.079,0.97270000000000001,0.99960000000000004,1.0612999999999999,1.0701000000000001,1.0495000000000001,208.88333900000001,2.5979999999999999,2.4919168591224019,110.97,10.18,7.12,10.389999999999999,9.69,7.81,10.89,356.79333333333335,2067.2101153846156,208.04809,6.4740000000000002,288.30005999999997,0,0,1.0469999999999998E-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-3,9.4499999999999993,6.89,9.17,6.73]
["2012-11-04",0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,1,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,null,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,0,0,0,0,null,null,0.97720000000000007,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,0,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,0.99139999999999995,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,null,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,0,0,0,0,null,null,0.97720000000000007,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0178,1.0338000000000001,1.0198,1.0158,1.0036,0.98719999999999997,0.98950000000000005,1.0132000000000001,1.01,1.0114000000000001,1.0282,0.95389999999999997,1.0203,1.0455000000000001,0.98170000000000002,0.82,0.82,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,0,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,208.93420599999999,2.5920000000000001,2.4918981481481479,108.13,9.98,6.8199999999999994,10.389999999999999,9.69,7.54,10.89,355.86250000000001,2039.2735769230769,{"$f":"IZ20","v":208.88333900000001},6.4589999999999996,280.27296000000001,0,0,1.0469999999999998E-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-3,9.44,6.46,8.9700000000000006,6.43]
["2012-12-04",0.97719999999999996,0.98360000000000003,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.99150000000000005,0.97189999999999999,1.0185,0.99150000000000005,0.99319999999999997,0.99280000000000002,1.0044,0.98160000000000003,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,null,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,0,0,0,0,null,null,0.97720000000000007,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1667000000000001,0.97619999999999996,1.0052000000000001,1.0014000000000001,1.0017,1.0068999999999999,0,1.0147999999999999,0.99139999999999995,0.99250000000000005,0.99139999999999995,0.99250000000000005,0.98350000000000004,0.99760000000000004,0.98550000000000004,0.98109999999999997,0.97740000000000005,0,0.98699999999999999,0.97840000000000005,0.99009999999999998,0.97840000000000005,0.99009999999999998,0.99750000000000005,0.97929999999999995,0.9829,0.97009999999999996,0.96550000000000002,0,0.9607,0.96730000000000005,0.96950000000000003,0.96730000000000005,0.96950000000000003,1.0523,0.82499999999999996,1.2122999999999999,0.9788,0.98329999999999995,0.95509999999999995,0.99960000000000004,1.0791999999999999,0.97060000000000002,0.99609999999999999,1.0612999999999999,1.0703,1.0497000000000001,0.97289999999999999,0.9778,0.9889,0.9889,0.9889,0.9889,0.97130000000000005,1.0184,0.9889,0.99070000000000003,0.99029999999999996,1.0032000000000001,0.98160000000000003,1.18,0.96660000000000001,0.97970000000000002,0.98040000000000005,1.0289999999999999,0.96660000000000001,0.96660000000000001,0.96660000000000001,0,null,0.96660000000000001,0.96660000000000001,0.96660000000000001,0.96660000000000001,0.96660000000000001,0.96660000000000001,0,0,0,0,0,null,null,0.97289999999999999,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0150999999999999,1.0313000000000001,1.0170999999999999,1.0128999999999999,1.0007999999999999,0.98460000000000003,0.9869,1.0105,1.0073000000000001,1.0085999999999999,1.0256000000000001,0.95109999999999995,1.0176000000000001,1.0432999999999999,0.97829999999999995,0.81589999999999996,0.81589999999999996,1.1667000000000001,0.97309999999999997,1.0024,1,0.99880000000000002,1.0042,0,1.0121,0.98829999999999996,0.98939999999999995,0.98829999999999996,0.98939999999999995,0.98040000000000005,0.99470000000000003,0.98250000000000004,0.97799999999999998,0.97430000000000005,0,0.98460000000000003,0.97560000000000002,0.98729999999999996,0.97560000000000002,0.98729999999999996,0.99509999999999998,0.97689999999999999,0.98060000000000003,0.96709999999999996,0.96250000000000002,0,0.95850000000000002,0.96430000000000005,0.96650000000000003,0.96430000000000005,0.96650000000000003,1.05,0.82079999999999997,1.2125999999999999,0.97560000000000002,0.98050000000000004,0.95079999999999998,0.998,1.0768,0.96709999999999996,0.99739999999999995,1.0586,1.0677000000000001,1.0474000000000001,208.463032,2.5790000000000002,2.4918,106.15,9.629999999999999,6.55,10.389999999999999,9.69,7.54,10.89,358.5916666666667,2025.2735769230769,208.93420599999999,6.4260000000000002,273.76100000000002,0,0,1.0469999999999998E-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-3,9.44,6.34,8.6199999999999992,6.16]
["2013-01-04",0.97719999999999996,0.98360000000000003,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,0.99260000000000004,1.18,0.97150000000000003,0.98319999999999996,0.98399999999999999,1.0341,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,null,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0.97150000000000003,0,0,0,0,0,null,null,0.97720000000000007,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1667000000000001,0.9698,0.99990000000000001,0.997,0.99619999999999997,1.0017,0,1.0098,0.98550000000000004,0.98660000000000003,0.98550000000000004,0.98660000000000003,0.97729999999999995,0.9919,0.97940000000000005,0.9748,0.97099999999999997,0,0.98129999999999995,0.97199999999999998,0.98419999999999996,0.97199999999999998,0.98419999999999996,0.99209999999999998,0.97319999999999995,0.97699999999999998,0.96309999999999996,0.95830000000000004,0,0.95420000000000005,0.96020000000000005,0.96250000000000002,0.96020000000000005,0.96250000000000002,1.0488,0.81189999999999996,1.2099,0.96819999999999995,0.97299999999999998,0.94230000000000003,0.99170000000000003,1.0754999999999999,0.95920000000000005,0.99029999999999996,1.0563,1.0659000000000001,1.0461,0.96460000000000001,0.95220000000000005,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,0.99260000000000004,1.18,0.95609999999999995,0.97370000000000001,0.97450000000000003,1.0226999999999999,0.95609999999999995,0.95609999999999995,0.95609999999999995,0,null,0.95609999999999995,0.95609999999999995,0.95609999999999995,0.95609999999999995,0.95609999999999995,0.95609999999999995,0,0,0,0,0,null,null,0.96460000000000001,0,0,null,null,1.7132000000000001,0,0,1,1,1.25,0.5,1,1,1.6667000000000001,0.92859999999999998,0,1,1,0.33329999999999999,0,0,0,0,0,0,null,0,0.98619999999999997,1.0117,1.0284,1.0138,1.0095000000000001,0.997,0.98029999999999995,0.98260000000000003,1.0069999999999999,1.0037,1.0049999999999999,1.0224,0.94579999999999997,1.0143,1.0405,0.97399999999999998,0.80700000000000005,0.80700000000000005,1.1667000000000001,0.9698,0.99990000000000001,0.997,0.99619999999999997,1.0017,0,1.0098,0.98550000000000004,0.98660000000000003,0.98550000000000004,0.98660000000000003,0.97729999999999995,0.9919,0.97940000000000005,0.9748,0.97099999999999997,0,0.98129999999999995,0.97199999999999998,0.98419999999999996,0.97199999999999998,0.98419999999999996,0.99209999999999998,0.97319999999999995,0.97699999999999998,0.96309999999999996,0.95830000000000004,0,0.95420000000000005,0.96020000000000005,0.96250000000000002,0.96020000000000005,0.96250000000000002,1.0488,0.81189999999999996,1.2099,0.96819999999999995,0.97299999999999998,0.94230000000000003,0.99170000000000003,1.0754999999999999,0.95920000000000005,0.99029999999999996,1.0563,1.0659000000000001,1.0461,208.22171800000001,2.5510000000000002,2.4460999999999999,104.54,9.4599999999999991,6.55,10.45,9.75,7.38,10.98,359.13000000000005,2011.6678076923074,208.463032,6.24,266.68200000000002,0,0,1.0469999999999998E-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-3,8.8699999999999992,6.29,8.4499999999999993,6.16]
["2013-02-04",0.97050000000000003,0.99119999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,null,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,0.96630000000000005,0,0,0,null,null,0.39779999999999999,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1399999999999999,0.96550000000000002,0.99419999999999997,0.99380000000000002,0.99080000000000001,0.99590000000000001,0,1.0037,0.98029999999999995,0.98129999999999995,0.98029999999999995,0.98129999999999995,0.97270000000000001,0.9869,0.97489999999999999,0.97060000000000002,0.96689999999999998,0,0.97819999999999996,0.96889999999999998,0.98019999999999996,0.96889999999999998,0.98019999999999996,0.98839999999999995,0.97109999999999996,0.97460000000000002,0.96109999999999995,0.95660000000000001,0,0.9536,0.95840000000000003,0.96050000000000002,0.95840000000000003,0.96050000000000002,1.0406,0.82050000000000001,1.2084999999999999,0.97299999999999998,0.97809999999999997,0.94889999999999997,0.99570000000000003,1.0671999999999999,0.96489999999999998,0.99850000000000005,1.0501,1.0586,1.038,0.97050000000000003,0.99119999999999997,0.98140000000000005,0.98140000000000005,0.98140000000000005,0.98140000000000005,0.95489999999999997,1.0257000000000001,0.98140000000000005,0.98409999999999997,0.98360000000000003,1.0028999999999999,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,null,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,0.96630000000000005,0,0,0,null,null,0.39779999999999999,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0087999999999999,1.0245,1.0106999999999999,1.0062,0.99480000000000002,0.97970000000000002,0.9819,1.0043,1.0013000000000001,1.0021,1.0187999999999999,0.94750000000000001,1.0111000000000001,1.0364,0.97230000000000005,0.81559999999999999,0.81559999999999999,1.1399999999999999,0.96550000000000002,0.99419999999999997,0.99380000000000002,0.99080000000000001,0.99590000000000001,0,1.0037,0.98029999999999995,0.98129999999999995,0.98029999999999995,0.98129999999999995,0.97270000000000001,0.9869,0.97489999999999999,0.97060000000000002,0.96689999999999998,0,0.97819999999999996,0.96889999999999998,0.98019999999999996,0.96889999999999998,0.98019999999999996,0.98839999999999995,0.97109999999999996,0.97460000000000002,0.96109999999999995,0.95660000000000001,0,0.9536,0.95840000000000003,0.96050000000000002,0.95840000000000003,0.96050000000000002,1.0406,0.82050000000000001,1.2084999999999999,0.97299999999999998,0.97809999999999997,0.94889999999999997,0.99570000000000003,1.0671999999999999,0.96489999999999998,0.99850000000000005,1.0501,1.0586,1.038,206.60590300000001,2.5779999999999998,2.5316999999999998,103.21,9.49,6.63,10.45,9.75,7.38,10.98,360.55333333333334,2017.1585192307689,208.22171800000001,6.5270000000000001,266.07499999999999,0,0,1.0469999999999998E-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-3,8.8800000000000008,6.39,8.48,6.24]
["2013-03-04",0.97050000000000003,0.99119999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,null,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,0.96630000000000005,0,0,0,null,null,0.39779999999999999,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1399999999999999,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,0,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,0.97330000000000005,0.99539999999999995,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.9597,1.0336000000000001,0.98250000000000004,0.98580000000000001,0.98519999999999996,1.0082,1.0204,1.18,0.96960000000000002,0.97729999999999995,0.97799999999999998,1.0242,0.96960000000000002,0.96960000000000002,0.96960000000000002,0,null,0.96960000000000002,0.96960000000000002,0.96960000000000002,0.96960000000000002,0.96960000000000002,0.96960000000000002,0,0.96960000000000002,0,0,0,null,null,0.39900000000000002,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0099,1.0257000000000001,1.0118,1.0073000000000001,0.99609999999999999,0.98129999999999995,0.98350000000000004,1.0054000000000001,1.0025999999999999,1.0032000000000001,1.02,0.94930000000000003,1.0122,1.0375000000000001,0.97330000000000005,0.81840000000000002,0.81840000000000002,1.1399999999999999,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,0,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,206.762562,2.5870000000000002,2.5316999999999998,102.37,10.029999999999999,6.88,10.54,9.84,7.42,11.07,360.65916666666664,2010.4179038461536,206.60590300000001,6.55,264.83100000000002,0,0,1.0469999999999998E-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-3,9.59,6.72,9.02,6.49]
["2013-04-04",0.97050000000000003,0.99119999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.95450000000000002,1.026,0.98619999999999997,0.98860000000000003,0.98809999999999998,1.0051000000000001,1.0277000000000001,1.18,0.96630000000000005,0.97519999999999996,0.97599999999999998,1.0245,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,null,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0.96630000000000005,0,0.96630000000000005,0,0,0,null,null,0.39779999999999999,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0378000000000001,1.0489999999999999,1.0371999999999999,1.0327,1.0196000000000001,1.0044,1.0062,1.0335000000000001,1.0275000000000001,1.0288999999999999,1.0432999999999999,0.9748,1.0370999999999999,1.0617000000000001,1.0065999999999999,0.83550000000000002,0.83550000000000002,1.1399999999999999,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,0,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,0.97450000000000003,0.99580000000000002,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.96,1.0338000000000001,0.98499999999999999,0.98809999999999998,0.98750000000000004,1.0093000000000001,1.0204,1.18,0.97040000000000004,0.97899999999999998,0.9798,1.0229999999999999,0.97040000000000004,0.97040000000000004,0.97040000000000004,0,null,0.97040000000000004,0.97040000000000004,0.97040000000000004,0.97040000000000004,0.97040000000000004,0.97040000000000004,0,0.97040000000000004,0,0,0,null,null,0.39950000000000002,0,0,null,null,2.1572,0,1.5,0.66669999999999996,1,2.25,0,0.83330000000000004,1.6667000000000001,4.3333000000000004,1,0,1.8,1.4,1.3332999999999999,0,0,0,0,0,0,null,0,0.88970000000000005,1.0116000000000001,1.0277000000000001,1.0136000000000001,1.0092000000000001,0.99790000000000001,0.98280000000000001,0.98499999999999999,1.0069999999999999,1.0043,1.0049999999999999,1.022,0.95030000000000003,1.0141,1.0395000000000001,0.97460000000000002,0.81899999999999995,0.81899999999999995,1.1399999999999999,0.96830000000000005,0.99729999999999996,0.99690000000000001,0.99399999999999999,0.99909999999999999,0,1.0069999999999999,0.98319999999999996,0.98429999999999995,0.98319999999999996,0.98429999999999995,0.97560000000000002,0.99,0.9778,0.97360000000000002,0.96989999999999998,0,0.98150000000000004,0.97230000000000005,0.98350000000000004,0.97230000000000005,0.98350000000000004,0.9919,0.97440000000000004,0.97799999999999998,0.9647,0.96020000000000005,0,0.95679999999999998,0.96199999999999997,0.96409999999999996,0.96199999999999997,0.96409999999999996,1.0443,0.82399999999999995,1.2,0.97640000000000005,0.98089999999999999,0.95279999999999998,0.99860000000000004,1.071,0.96830000000000005,1.0001,1.0539000000000001,1.0625,1.0417000000000001,207.34534099999999,2.589,2.5316999999999998,101.41,9.77,6.77,10.54,9.84,7.42,11.07,359.32749999999993,2000.4717499999995,206.762562,6.5549999999999997,262.55,0,0,1.0469999999999998E-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-3,9.42,6.54,8.76,6.38]
["2013-05-01",1,1,1,1,1,1,1,1,1,1,1,1,1,1.18,1,1,1,1,1,1,1,0,null,1,1,1,1,1,1,0,1,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.96640000000000004,0.995,0.99519999999999997,0.99170000000000003,0.99680000000000002,0,1.0045999999999999,0.98109999999999997,0.98219999999999996,0.98109999999999997,0.98219999999999996,0.97360000000000002,0.98780000000000001,0.9758,0.97160000000000002,0.96789999999999998,0,0.97960000000000003,0.97019999999999995,0.98129999999999995,0.97019999999999995,0.98129999999999995,0.98970000000000002,0.97260000000000002,0.97609999999999997,0.96260000000000001,0.95820000000000005,0,0.95530000000000004,0.96,0.96199999999999997,0.96,0.96199999999999997,1.0414000000000001,0.82340000000000002,1.1991000000000001,0.97550000000000003,0.98050000000000004,0.95169999999999999,0.99809999999999999,1.0680000000000001,0.96750000000000003,1.0015000000000001,1.0511999999999999,1.0596000000000001,1.0387999999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,1.18,1,1,1,1,1,1,1,0,null,1,1,1,1,1,1,0,1,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.96830000000000005,0.99729999999999996,0.99690000000000001,0.99399999999999999,0.99909999999999999,0,1.0069999999999999,0.98319999999999996,0.98429999999999995,0.98319999999999996,0.98429999999999995,0.97560000000000002,0.99,0.9778,0.97360000000000002,0.96989999999999998,0,0.98150000000000004,0.97230000000000005,0.98350000000000004,0.97230000000000005,0.98350000000000004,0.9919,0.97440000000000004,0.97799999999999998,0.9647,0.96020000000000005,0,0.95679999999999998,0.96199999999999997,0.96409999999999996,0.96199999999999997,0.96409999999999996,1.0443,0.82399999999999995,1.2,0.97640000000000005,0.98089999999999999,0.95279999999999998,0.99860000000000004,1.071,0.96830000000000005,1.0001,1.0539000000000001,1.0625,1.0417000000000001,207.34534099999999,2.589,2.5316999999999998,101.41,9.77,6.77,10.54,9.84,7.42,11.07,359.32749999999993,2000.4717499999995,206.762562,6.5549999999999997,262.55,0,0,1.0469999999999998E-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-3,9.42,6.54,8.76,6.38]
["2013-05-04",1,1,1.0035000000000001,1.0035000000000001,1.0035000000000001,1.0035000000000001,0.9768,0.98770000000000002,1.0035000000000001,0.999,0.99,0.99250000000000005,1,1.18,1,1,1,1,1,1,1,0,null,1,1,1,1,1,1,0,1,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.97109999999999996,0.99909999999999999,1.0002,0.99629999999999996,1.0009999999999999,0,1.0087999999999999,0.98540000000000005,0.98640000000000005,0.98540000000000005,0.98640000000000005,0.97850000000000004,0.99270000000000003,0.98070000000000002,0.97699999999999998,0.97330000000000005,0,0.98629999999999995,0.97729999999999995,0.98740000000000006,0.97729999999999995,0.98740000000000006,0.99629999999999996,0.98019999999999996,0.98340000000000005,0.97160000000000002,0.96740000000000004,0,0.96379999999999999,0.96909999999999996,0.97099999999999997,0.96909999999999996,0.97099999999999997,1.0448,0.84209999999999996,1.2034,0.98980000000000001,0.99299999999999999,0.96989999999999998,1.0089999999999999,1.0714999999999999,0.9829,1.01,1.0568,1.0642,1.0422,1.0168999999999999,1.0105999999999999,1.0035000000000001,1.0035000000000001,1.0035000000000001,1.0035000000000001,0.9768,0.98770000000000002,1.0035000000000001,0.999,0.99,0.99250000000000005,1,1.18,1.022,1.0107999999999999,1.0118,1.0091000000000001,1.022,1.022,1.022,0,null,1.022,1.022,1.022,1.022,1.022,1.022,0,1.022,0,0,0,null,null,1,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1.0056,1.0048999999999999,1.0042,1.004,1.0051000000000001,1.0073000000000001,1.0083,1.0054000000000001,1.0065,1.0055000000000001,1.0012000000000001,1.0105999999999999,1.0053000000000001,1.0037,1.0044999999999999,1.022,1.022,1,0.97109999999999996,0.99909999999999999,1.0002,0.99629999999999996,1.0009999999999999,0,1.0087999999999999,0.98540000000000005,0.98640000000000005,0.98540000000000005,0.98640000000000005,0.97850000000000004,0.99270000000000003,0.98070000000000002,0.97699999999999998,0.97330000000000005,0,0.98629999999999995,0.97729999999999995,0.98740000000000006,0.97729999999999995,0.98740000000000006,0.99629999999999996,0.98019999999999996,0.98340000000000005,0.97160000000000002,0.96740000000000004,0,0.96379999999999999,0.96909999999999996,0.97099999999999997,0.96909999999999996,0.97099999999999997,1.0448,0.84209999999999996,1.2034,0.98980000000000001,0.99299999999999999,0.96989999999999998,1.0089999999999999,1.0714999999999999,0.9829,1.01,1.0568,1.0642,1.0422,207.444568,2.6459999999999999,2.5316999999999998,100.18,9.43,6.55,10.37,9.67,7.18,10.92,356.32500000000005,1978.7179038461541,207.34534099999999,6.6989999999999998,265.07600000000002,0,0,1.0469999999999998E-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-3,8.85,6.2,8.42,6.16]
["2013-06-04",1.0422,1.0510999999999999,1.0035000000000001,1.0035000000000001,1.0035000000000001,1.0035000000000001,0.9768,0.98770000000000002,1.0035000000000001,0.999,0.99,0.99250000000000005,1.0478000000000001,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,0,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,1.0422,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.97319999999999995,0.99909999999999999,1.0027999999999999,0.99709999999999999,1.0009999999999999,0,1.0084,0.98609999999999998,0.98709999999999998,0.98609999999999998,0.98709999999999998,0.98040000000000005,0.99399999999999999,0.98250000000000004,0.9798,0.97619999999999996,0,0.99109999999999998,0.98270000000000002,0.99080000000000001,0.98270000000000002,0.99080000000000001,1.0003,0.98660000000000003,0.98929999999999996,0.97970000000000002,0.97619999999999996,0,0.97250000000000003,0.97760000000000002,0.97919999999999996,0.97760000000000002,0.97919999999999996,1.0418000000000001,0.87009999999999998,1.204,1.0095000000000001,1.0111000000000001,0.99550000000000005,1.0239,1.0684,1.0044999999999999,1.0249999999999999,1.0578000000000001,1.0630999999999999,1.0391999999999999,1.0422,1.0510999999999999,1.0058,1.0058,1.0058,1.0058,0.97950000000000004,0.98780000000000001,1.0058,1.0041,0.99099999999999999,0.99370000000000003,1.0478000000000001,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,0,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,1.0422,0,0,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.97319999999999995,0.99909999999999999,1.0027999999999999,0.99709999999999999,1.0009999999999999,0,1.0084,0.98609999999999998,0.98709999999999998,0.98609999999999998,0.98709999999999998,0.98040000000000005,0.99399999999999999,0.98250000000000004,0.9798,0.97619999999999996,0,0.99109999999999998,0.98270000000000002,0.99080000000000001,0.98270000000000002,0.99080000000000001,1.0003,0.98660000000000003,0.98929999999999996,0.97970000000000002,0.97619999999999996,0,0.97250000000000003,0.97760000000000002,0.97919999999999996,0.97760000000000002,0.97919999999999996,1.0418000000000001,0.87009999999999998,1.204,1.0095000000000001,1.0111000000000001,0.99550000000000005,1.0239,1.0684,1.0044999999999999,1.0249999999999999,1.0578000000000001,1.0630999999999999,1.0391999999999999,206.83194499999999,2.734,2.5579000000000001,99.62,9.27,6.5299999999999994,10.37,9.67,7.18,10.92,352.29416666666663,1959.4948269230767,207.444568,6.9930000000000003,272.36099999999999,0,0,1.0469999999999998E-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-3,8.85,6.32,8.26,6.14]
["2013-07-04",1.0422,1.0510999999999999,1.0035000000000001,1.0035000000000001,1.0035000000000001,1.0035000000000001,0.9768,0.98770000000000002,1.0035000000000001,0.999,0.99,0.99250000000000005,1.069,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,0,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,1.0422,0,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.97319999999999995,0.99909999999999999,1.0027999999999999,0.99709999999999999,1.0009999999999999,0,1.0084,0.98609999999999998,0.98709999999999998,0.98609999999999998,0.98709999999999998,0.98040000000000005,0.99399999999999999,0.98250000000000004,0.9798,0.97619999999999996,0,0.99109999999999998,0.98270000000000002,0.99080000000000001,0.98270000000000002,0.99080000000000001,1.0003,0.98660000000000003,0.98929999999999996,0.97970000000000002,0.97619999999999996,0,0.97250000000000003,0.97760000000000002,0.97919999999999996,0.97760000000000002,0.97919999999999996,1.0418000000000001,0.87009999999999998,1.204,1.0095000000000001,1.0111000000000001,0.99550000000000005,1.0239,1.0684,1.0044999999999999,1.0249999999999999,1.0578000000000001,1.0630999999999999,1.0391999999999999,1.0585,1.07,1.0154000000000001,1.0154000000000001,1.0154000000000001,1.0154000000000001,0.98619999999999997,0.97519999999999996,1.0154000000000001,1.0065,0.98350000000000004,0.98939999999999995,1.069,1.18,1.0749,1.0387999999999999,1.042,1.0350999999999999,1.0749,1.0749,1.0749,0,null,1.0749,1.0749,1.0749,1.0749,1.0749,1.0749,1.0749,1.0749,0,0,0,null,null,1.0422,0,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1.0233000000000001,1.0205,1.0184,1.0179,1.0213000000000001,1.0281,1.0313000000000001,1.0227999999999999,1.0259,1.0225,1.0088999999999999,1.0389999999999999,1.022,1.0166999999999999,1.0208999999999999,1.0749,1.0749,1,0.98199999999999998,1.0077,1.0116000000000001,1.006,1.0096000000000001,0,1.0170999999999999,0.99480000000000002,0.99570000000000003,0.99480000000000002,0.99570000000000003,0.98929999999999996,1.0031000000000001,0.99150000000000005,0.98899999999999999,0.98550000000000004,0,1.0008999999999999,0.99280000000000002,1.0004,0.99280000000000002,1.0004,1.0101,0.99680000000000002,0.99939999999999996,0.99070000000000003,0.98729999999999996,0,0.98309999999999997,0.98870000000000002,0.99029999999999996,0.98870000000000002,0.99029999999999996,1.0503,0.88570000000000004,1.2003999999999999,1.0234000000000001,1.0239,1.0116000000000001,1.0357000000000001,1.0770999999999999,1.0189999999999999,1.0347999999999999,1.0676000000000001,1.0724,1.0477000000000001,208.522389,2.7829999999999999,2.5579000000000001,99.06,9.65,6.67,10.209999999999999,9.51,7.23,10.76,349.62166666666667,1945.858769230769,206.83194499999999,7.1189999999999998,275.68400000000003,0,0,1.0469999999999998E-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-3,9.26,6.55,8.64,6.28]
["2013-08-04",1.0422,1.0510999999999999,1.0244,1.0244,1.0244,1.0244,0.98760000000000003,0.9758,1.0244,1.0119,0.98619999999999997,0.99319999999999997,1.0282,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,0,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,1.0422,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1,null,1,0.60540000000000005,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.99,1.0165,1.0192000000000001,1.0146999999999999,1.0185,0,1.0262,1.0033000000000001,1.0043,1.0033000000000001,1.0043,0.99760000000000004,1.0117,0.99980000000000002,0.99719999999999998,0.99360000000000004,0,1.0087999999999999,1.0006999999999999,1.0086999999999999,1.0006999999999999,1.0086999999999999,1.0184,1.0044,1.0071000000000001,0.99839999999999995,0.99490000000000001,0,0.9899,0.99629999999999996,0.998,0.99629999999999996,0.998,1.0605,0.88919999999999999,1.2101999999999999,1.0286999999999999,1.0286999999999999,1.0166999999999999,1.0407999999999999,1.0874999999999999,1.024,1.0371999999999999,1.0772999999999999,1.0824,1.0578000000000001,1.0641,1.0748,1.0244,1.0244,1.0244,1.0244,0.98760000000000003,0.9758,1.0244,1.0119,0.98619999999999997,0.99319999999999997,1.0282,1.18,1.0791999999999999,1.0459000000000001,1.0488,1.0403,1.0791999999999999,1.0791999999999999,1.0791999999999999,0,null,1.0791999999999999,1.0791999999999999,1.0791999999999999,1.0791999999999999,1.0791999999999999,1.0791999999999999,1.0791999999999999,1.0791999999999999,0,0,0,null,null,1.0422,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0299,1.0274000000000001,1.0255000000000001,1.0249999999999999,1.0274000000000001,1.0343,1.0377000000000001,1.0289999999999999,1.0327,1.0297000000000001,1.0147999999999999,1.0446,1.0291999999999999,1.0242,1.0267999999999999,1.0791999999999999,1.0791999999999999,1,0.99,1.0165,1.0192000000000001,1.0146999999999999,1.0185,0,1.0262,1.0033000000000001,1.0043,1.0033000000000001,1.0043,0.99760000000000004,1.0117,0.99980000000000002,0.99719999999999998,0.99360000000000004,0,1.0087999999999999,1.0006999999999999,1.0086999999999999,1.0006999999999999,1.0086999999999999,1.0184,1.0044,1.0071000000000001,0.99839999999999995,0.99490000000000001,0,0.9899,0.99629999999999996,0.998,0.99629999999999996,0.998,1.0605,0.88919999999999999,1.2101999999999999,1.0286999999999999,1.0286999999999999,1.0166999999999999,1.0407999999999999,1.0874999999999999,1.024,1.0371999999999999,1.0772999999999999,1.0824,1.0578000000000001,210.543665,2.794,2.5579000000000001,98.26,10.09,6.81,10.209999999999999,9.51,7.23,10.76,348.06916666666666,1937.9292115384612,208.522389,7.1470000000000002,274.53800000000001,0,0,1.0469999999999998E-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-3,9.61,6.69,9.08,6.42]
["2013-09-04",1.0422,1.0510999999999999,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1.0282,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,0,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,1.0422,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.99729999999999996,1.0243,1.0256000000000001,1.0225,1.0264,0,1.0342,1.0109999999999999,1.012,1.0109999999999999,1.012,1.0051000000000001,1.0194000000000001,1.0072000000000001,1.0046999999999999,1.0008999999999999,0,1.0158,1.008,1.0161,1.008,1.0161,1.0257000000000001,1.0111000000000001,1.0139,1.0057,1.0021,0,0.99609999999999999,1.0036,1.0052000000000001,1.0036,1.0052000000000001,1.0693999999999999,0.89370000000000005,1.222,1.0339,1.0330999999999999,1.0224,1.0450999999999999,1.0967,1.0293000000000001,1.0376000000000001,1.0860000000000001,1.0913999999999999,1.0667,1.0702,1.081,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1.0279,1.18,1.0846,1.0528999999999999,1.0556000000000001,1.0456000000000001,1.0846,1.0846,1.0846,0,null,1.0846,1.0846,1.0846,1.0846,1.0846,1.0846,1.0846,1.0846,0,0,0,null,null,1.0422,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.036,1.0336000000000001,1.0318000000000001,1.0315000000000001,1.0327999999999999,1.0401,1.0438000000000001,1.0347999999999999,1.0391999999999999,1.0364,1.0195000000000001,1.0502,1.0359,1.0308999999999999,1.0324,1.0846,1.0846,1,0.99729999999999996,1.0243,1.0256000000000001,1.0225,1.0264,0,1.0342,1.0109999999999999,1.012,1.0109999999999999,1.012,1.0051000000000001,1.0194000000000001,1.0072000000000001,1.0046999999999999,1.0008999999999999,0,1.0158,1.008,1.0161,1.008,1.0161,1.0257000000000001,1.0111000000000001,1.0139,1.0057,1.0021,0,0.99609999999999999,1.0036,1.0052000000000001,1.0036,1.0052000000000001,1.0693999999999999,0.89370000000000005,1.222,1.0339,1.0330999999999999,1.0224,1.0450999999999999,1.0967,1.0293000000000001,1.0376000000000001,1.0860000000000001,1.0913999999999999,1.0667,212.32282900000001,2.8079999999999998,2.5579000000000001,97.43,10.39,6.9899999999999993,10.35,9.65,7.39,10.9,345.43666666666667,1929.8744038461534,210.543665,7.1829999999999998,273.58300000000003,0,0,1.0469999999999998E-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-3,9.85,6.86,9.3800000000000008,6.6]
["2013-10-04",1.0422,1.0510999999999999,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1.0282,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,1.0745,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,2.5424000000000002,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,0.99729999999999996,1.0243,1.0256000000000001,1.0225,1.0264,0,1.0342,1.0109999999999999,1.012,1.0109999999999999,1.012,1.0051000000000001,1.0194000000000001,1.0072000000000001,1.0046999999999999,1.0008999999999999,0,1.0158,1.008,1.0161,1.008,1.0161,1.0257000000000001,1.0111000000000001,1.0139,1.0057,1.0021,0,0.99609999999999999,1.0036,1.0052000000000001,1.0036,1.0052000000000001,1.0693999999999999,0.89370000000000005,1.222,1.0339,1.0330999999999999,1.0224,1.0450999999999999,1.0967,1.0293000000000001,1.0376000000000001,1.0860000000000001,1.0913999999999999,1.0667,1.0638000000000001,1.0721000000000001,1.0357000000000001,1.0357000000000001,1.0357000000000001,1.0357000000000001,1.0055000000000001,0.98839999999999995,1.0357000000000001,1.0221,0.99870000000000003,1.0055000000000001,1.0282,1.18,1.0745,1.0508999999999999,1.0528,1.0424,1.0745,1.0745,1.0745,1.0745,null,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,0,0,0,null,null,2.5424000000000002,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0358000000000001,1.034,1.0327,1.0325,1.0324,1.0387999999999999,1.0422,1.0343,1.0387,1.0368999999999999,1.0206,1.0467,1.0364,1.0325,1.0321,1.0745,1.0745,1,0.99980000000000002,1.0279,1.0270999999999999,1.0258,1.0301,0,1.0382,1.0142,1.0153000000000001,1.0142,1.0153000000000001,1.0079,1.0225,1.01,1.0071000000000001,1.0032000000000001,0,1.0172000000000001,1.0094000000000001,1.0183,1.0094000000000001,1.0183,1.0276000000000001,1.0118,1.0147999999999999,1.0062,1.0023,0,0.99539999999999995,1.0039,1.0057,1.0039,1.0057,1.075,0.88539999999999996,1.2323,1.0286999999999999,1.0277000000000001,1.0156000000000001,1.0405,1.1024,1.0233000000000001,1.0296000000000001,1.0899000000000001,1.0962000000000001,1.0723,213.425791,2.782,2.5579000000000001,96.64,10.47,7.13,10.35,9.65,7.39,10.9,344.24583333333334,1927.710942307692,212.32282900000001,7.1159999999999997,268.85199999999998,0,0,1.0469999999999998E-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-3,9.82,6.87,9.4600000000000009,6.74]
["2013-11-01",1.0422,1.0510999999999999,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1.0282,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,1.0745,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,0,0,0,null,null,2.5424000000000002,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0339,1.0330999999999999,1.0224,1.0450999999999999,1.0967,1.0293000000000001,1.0376000000000001,1.0860000000000001,1.0913999999999999,1.0667,1.0638000000000001,1.0721000000000001,1.0357000000000001,1.0357000000000001,1.0357000000000001,1.0357000000000001,1.0055000000000001,0.98839999999999995,1.0357000000000001,1.0221,0.99870000000000003,1.0055000000000001,1.0282,1.18,1.0745,1.0508999999999999,1.0528,1.0424,1.0745,1.0745,1.0745,1.0745,null,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,1.0745,0,0,0,null,null,2.5424000000000002,1.0822000000000001,1.1268,null,null,0.74070000000000003,0,1.4091,1.3864000000000001,1.4,1.2985,1,1.2338,1.2258,1.1205000000000001,1.0326,0.85709999999999997,1.1071,1.1295999999999999,1.1111,1.1281000000000001,1.1278999999999999,1.1376999999999999,1.1447000000000001,1.3429,1.1457999999999999,null,1,0.60540000000000005,1.0358000000000001,1.034,1.0327,1.0325,1.0324,1.0387999999999999,1.0422,1.0343,1.0387,1.0368999999999999,1.0206,1.0467,1.0364,1.0325,1.0321,1.0745,1.0745,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0286999999999999,1.0277000000000001,1.0156000000000001,1.0405,1.1024,1.0233000000000001,1.0296000000000001,1.0899000000000001,1.0962000000000001,1.0723,213.425791,2.782,2.5579000000000001,96.64,10.47,7.13,10.35,9.65,7.39,10.9,344.24583333333334,1927.710942307692,212.32282900000001,7.1159999999999997,268.85199999999998,0,0,1.0469999999999998E-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-3,9.82,6.87,9.4600000000000009,6.74]
["2013-11-04",1.0422,1.0510999999999999,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,1.0745,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.0699000000000001,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1.2327999999999999,1.0357000000000001,1.0251999999999999,1.032,1.0395000000000001,1.0276000000000001,1.0382,1.0304,1.0511999999999999,1.0508999999999999,1.0511999999999999,1.0508999999999999,1.0381,1.0264,1.0359,1.0367,1.0338000000000001,1.0359,1.0284,1.0508,1.0505,1.0508,1.0505,1.056,1.0303,1.0552999999999999,1.0495000000000001,1.0425,1.0465,1.0347999999999999,1.0363,1.0359,1.0363,1.0359,1.0206999999999999,1.0858000000000001,1.0206999999999999,1.0228999999999999,1.0205,1.0113000000000001,1.0329999999999999,1.0979000000000001,1.0177,1.0178,1.0852999999999999,1.0915999999999999,1.0678000000000001,1.0592999999999999,1.0662,1.0314000000000001,1.0314000000000001,1.0314000000000001,1.0314000000000001,1.0185999999999999,0.98560000000000003,1.0314000000000001,1.0176000000000001,0.99409999999999998,1.0009999999999999,0.99970000000000003,1.18,1.0699000000000001,1.0464,1.0483,1.0369999999999999,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,null,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,1.0699000000000001,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0306999999999999,1.0290999999999999,1.0277000000000001,1.0275000000000001,1.0271999999999999,1.0338000000000001,1.0373000000000001,1.0289999999999999,1.0338000000000001,1.032,1.0150999999999999,1.0416000000000001,1.0315000000000001,1.0277000000000001,1.0265,1.0699000000000001,1.0699000000000001,1.2327999999999999,1.0357000000000001,1.0251999999999999,1.032,1.0395000000000001,1.0276000000000001,1.0382,1.0304,1.0511999999999999,1.0508999999999999,1.0511999999999999,1.0508999999999999,1.0381,1.0264,1.0359,1.0367,1.0338000000000001,1.0359,1.0284,1.0508,1.0505,1.0508,1.0505,1.056,1.0303,1.0552999999999999,1.0495000000000001,1.0425,1.0465,1.0347999999999999,1.0363,1.0359,1.0363,1.0359,1.0206999999999999,1.0858000000000001,1.0206999999999999,1.0228999999999999,1.0205,1.0113000000000001,1.0329999999999999,1.0979000000000001,1.0177,1.0178,1.0852999999999999,1.0915999999999999,1.0678000000000001,212.54072600000001,2.77,2.5579000000000001,96.09,10.1,6.9399999999999995,10.299999999999999,9.6,7.53,10.87,340.81749999999994,1903.8027692307685,213.425791,7.085,266.16899999999998,0,0,0,0,0,0,0,0,0,0,0,0,9.4499999999999993,6.66,9.09,6.55]
["2013-12-04",1.0422,1.0510999999999999,1.0325,1.0325,1.0325,1.0325,1.0059,0.98809999999999998,1.0325,1.0215000000000001,0.99790000000000001,1.0043,1,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,1.0745,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.0699000000000001,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1.2327999999999999,1.0357000000000001,1.0251999999999999,1.032,1.0395000000000001,1.0276000000000001,1.0382,1.0304,1.0511999999999999,1.0508999999999999,1.0511999999999999,1.0508999999999999,1.0381,1.0264,1.0359,1.0367,1.0338000000000001,1.0359,1.0284,1.0508,1.0505,1.0508,1.0505,1.056,1.0303,1.0552999999999999,1.0495000000000001,1.0425,1.0465,1.0347999999999999,1.0363,1.0359,1.0363,1.0359,1.0206999999999999,1.0858000000000001,1.0206999999999999,1.0228999999999999,1.0205,1.0113000000000001,1.0329999999999999,1.0979000000000001,1.0177,1.0178,1.0852999999999999,1.0915999999999999,1.0678000000000001,1.0677000000000001,1.0768,1.0296000000000001,1.0296000000000001,1.0296000000000001,1.0296000000000001,1.0193000000000001,0.98540000000000005,1.0296000000000001,1.018,0.99370000000000003,1.0003,0.99970000000000003,1.18,1.0823,1.0502,1.0528,1.0407,1.0823,1.0823,1.0823,1.0823,null,1.0823,1.0823,1.0823,1.0823,1.0823,1.0823,1.0823,1.0823,1.0823,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0313000000000001,1.0288999999999999,1.0270999999999999,1.0267999999999999,1.0273000000000001,1.0354000000000001,1.0396000000000001,1.0296000000000001,1.0348999999999999,1.0323,1.0125,1.0458000000000001,1.0317000000000001,1.0265,1.0268999999999999,1.0823,1.0823,1.2327999999999999,1.0361,1.0227999999999999,1.0311999999999999,1.0407,1.0259,1.0391999999999999,1.0293000000000001,1.0550999999999999,1.0547,1.0550999999999999,1.0547,1.0391999999999999,1.0243,1.0367,1.0374000000000001,1.0338000000000001,1.0362,1.0269999999999999,1.0546,1.0542,1.0546,1.0542,1.0610999999999999,1.0288999999999999,1.0601,1.0527,1.0441,1.0489999999999999,1.0344,1.0361,1.0357000000000001,1.0361,1.0357000000000001,1.0165999999999999,1.0984,1.0165999999999999,1.0282,1.0246,1.0201,1.0353000000000001,1.0933999999999999,1.0241,1.0179,1.0828,1.0881000000000001,1.0634999999999999,211.68347700000001,2.802,2.5579000000000001,96,9.84,6.7799999999999994,10.299999999999999,9.6,7.53,10.87,337.48833333333329,1889.6989230769225,212.54072600000001,7.1669999999999998,268.99200000000002,0,0,0,0,0,0,0,0,0,0,0,0,9.4499999999999993,6.6,8.83,6.39]
["2014-01-04",1.0422,1.0510999999999999,1.0283,1.0283,1.0283,1.0283,1.0270999999999999,0.98619999999999997,1.0283,1.0173000000000001,0.99390000000000001,1.0003,1,1.18,1.056,1.0255000000000001,1.0282,1.0236000000000001,1.056,1.056,1.056,1.0745,null,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.056,1.0699000000000001,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0134000000000001,1.0109999999999999,1.0093000000000001,1.0087999999999999,1.0121,1.0175000000000001,1.02,1.0132000000000001,1.0154000000000001,1.0124,1.0024,1.0265,1.012,1.0076000000000001,1.0118,1.056,1.056,1.2327999999999999,1.0357000000000001,1.0251999999999999,1.032,1.0395000000000001,1.0276000000000001,1.0382,1.0304,1.0511999999999999,1.0508999999999999,1.0511999999999999,1.0508999999999999,1.0381,1.0264,1.0359,1.0367,1.0338000000000001,1.0359,1.0284,1.0508,1.0505,1.0508,1.0505,1.056,1.0303,1.0552999999999999,1.0495000000000001,1.0425,1.0465,1.0347999999999999,1.0363,1.0359,1.0363,1.0359,1.0206999999999999,1.0858000000000001,1.0206999999999999,1.0228999999999999,1.0205,1.0113000000000001,1.0329999999999999,1.0979000000000001,1.0177,1.0178,1.0852999999999999,1.0915999999999999,1.0678000000000001,1.0657000000000001,1.0753999999999999,1.0283,1.0283,1.0283,1.0283,1.0270999999999999,0.98619999999999997,1.0283,1.0173000000000001,0.99390000000000001,1.0003,0.99670000000000003,1.18,1.08,1.0485,1.0509999999999999,1.0384,1.08,1.08,1.08,1.08,null,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,0,0,null,null,2.5424000000000002,1.1685000000000001,1.2473000000000001,null,null,1.3823000000000001,0,0,0.75,0.75,0.56720000000000004,0,0.97399999999999998,0.9032,0.84340000000000004,1,0.1429,0.82140000000000002,0.81479999999999997,0.70369999999999999,1.1761999999999999,1.1758,1.1830000000000001,1.1722999999999999,0.57140000000000002,0.625,null,1.1175999999999999,0.38009999999999999,1.0293000000000001,1.0269999999999999,1.0251999999999999,1.0248999999999999,1.0250999999999999,1.0333000000000001,1.0376000000000001,1.0275000000000001,1.0329999999999999,1.0305,1.0101,1.0436000000000001,1.0299,1.0247999999999999,1.0247999999999999,1.08,1.08,1.2327999999999999,1.034,1.0209999999999999,1.0295000000000001,1.0387,1.024,1.0371999999999999,1.0274000000000001,1.0531999999999999,1.0528,1.0531999999999999,1.0528,1.0369999999999999,1.0226,1.0343,1.0351999999999999,1.0317000000000001,1.0343,1.0249999999999999,1.0527,1.0523,1.0527,1.0523,1.0589999999999999,1.0269999999999999,1.0582,1.0509999999999999,1.0424,1.0474000000000001,1.0329999999999999,1.0347,1.0343,1.0347,1.0343,1.0155000000000001,1.0960000000000001,1.0155000000000001,1.0254000000000001,1.0209999999999999,1.0181,1.0313000000000001,1.0923,1.0214000000000001,1.0108999999999999,1.0814999999999999,1.0869,1.0624,211.45738700000001,2.7959999999999998,2.5579000000000001,95.27,10.07,6.9099999999999993,10.309999999999999,9.61,7.61,10.879999999999999,335.11583333333328,1878.9527692307686,211.68347700000001,7.1520000000000001,266.375,0,0,0,0,0,0,0,0,0,0,0,0,9.4499999999999993,6.8,9.06,6.52]
["2014-02-04",1.0733999999999999,1.1613,1.0283,1.0283,1.0283,1.0283,1.0270999999999999,0.98619999999999997,1.0283,1.0173000000000001,0.99390000000000001,1.0003,1.0158,1.18,1.0900000000000001,1.0535000000000001,1.0564,1.0412999999999999,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,null,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,0,1.0900000000000001,null,null,2.6185999999999998,1.2263999999999999,1.3109999999999999,null,null,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,null,1.3332999999999999,0.59179999999999999,1.0313000000000001,1.0287999999999999,1.0266999999999999,1.0262,1.0268999999999999,1.0363,1.0411999999999999,1.0290999999999999,1.0356000000000001,1.0325,1.01,1.0481,1.0319,1.0262,1.0255000000000001,1.0900000000000001,1.0900000000000001,1.2327999999999999,1.0358000000000001,1.0213000000000001,1.0309999999999999,1.0414000000000001,1.0246,1.0392999999999999,1.0285,1.0578000000000001,1.0573999999999999,1.0578000000000001,1.0573999999999999,1.0389999999999999,1.0228999999999999,1.0356000000000001,1.0369999999999999,1.0330999999999999,1.0362,1.0256000000000001,1.0571999999999999,1.0568,1.0571999999999999,1.0568,1.0646,1.0286999999999999,1.0637000000000001,1.0557000000000001,1.046,1.0516000000000001,1.0353000000000001,1.0373000000000001,1.0368999999999999,1.0373000000000001,1.0368999999999999,1.0158,1.1062000000000001,1.0158,1.0306999999999999,1.0246999999999999,1.0259,1.0345,1.0925,1.0273000000000001,1.0115000000000001,1.0829,1.0876999999999999,1.0627,1.0733999999999999,1.1613,1.0299,1.0299,1.0299,1.0299,1.028,0.98629999999999995,1.0299,1.0194000000000001,0.99450000000000005,1.0009999999999999,1.0158,1.18,1.0900000000000001,1.0535000000000001,1.0564,1.0412999999999999,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,null,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,0,1.0900000000000001,null,null,2.6185999999999998,1.2263999999999999,1.3109999999999999,null,null,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,null,1.3332999999999999,0.59179999999999999,1.0313000000000001,1.0287999999999999,1.0266999999999999,1.0262,1.0268999999999999,1.0363,1.0411999999999999,1.0290999999999999,1.0356000000000001,1.0325,1.01,1.0481,1.0319,1.0262,1.0255000000000001,1.0900000000000001,1.0900000000000001,1.2327999999999999,1.0358000000000001,1.0213000000000001,1.0309999999999999,1.0414000000000001,1.0246,1.0392999999999999,1.0285,1.0578000000000001,1.0573999999999999,1.0578000000000001,1.0573999999999999,1.0389999999999999,1.0228999999999999,1.0356000000000001,1.0369999999999999,1.0330999999999999,1.0362,1.0256000000000001,1.0571999999999999,1.0568,1.0571999999999999,1.0568,1.0646,1.0286999999999999,1.0637000000000001,1.0557000000000001,1.046,1.0516000000000001,1.0353000000000001,1.0373000000000001,1.0368999999999999,1.0373000000000001,1.0368999999999999,1.0158,1.1062000000000001,1.0158,1.0306999999999999,1.0246999999999999,1.0259,1.0345,1.0925,1.0273000000000001,1.0115000000000001,1.0829,1.0876999999999999,1.0627,211.51058333484758,2.8220000000000001,2.7774000000000001,94.95,10.049999999999999,6.93,10.309999999999999,9.61,7.61,10.879999999999999,332.31,1846.3126923076916,211.45738700000001,7.8380000000000001,267.94900000000001,0,0,0,0,0,0,0,0,0,0,0,0,9.4499999999999993,6.71,9.0399999999999991,6.54]
["2014-03-04",1.0733999999999999,1.1613,1.0306,1.0306,1.0306,1.0306,1.0356000000000001,1.0014000000000001,1.0306,1.0245,1.0065,1.0108999999999999,1.0158,1.18,1.0900000000000001,1.0535000000000001,1.0564,1.0412999999999999,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,null,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,0,1.0900000000000001,null,null,2.6185999999999998,1.2263999999999999,1.3109999999999999,null,null,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,null,1.3332999999999999,0.59179999999999999,1.0313000000000001,1.0287999999999999,1.0266999999999999,1.0262,1.0268999999999999,1.0363,1.0411999999999999,1.0290999999999999,1.0356000000000001,1.0325,1.01,1.0481,1.0319,1.0262,1.0255000000000001,1.0900000000000001,1.0900000000000001,1.2327999999999999,1.0358000000000001,1.0213000000000001,1.0309999999999999,1.0414000000000001,1.0246,1.0392999999999999,1.0285,1.0578000000000001,1.0573999999999999,1.0578000000000001,1.0573999999999999,1.0389999999999999,1.0228999999999999,1.0356000000000001,1.0369999999999999,1.0330999999999999,1.0362,1.0256000000000001,1.0571999999999999,1.0568,1.0571999999999999,1.0568,1.0646,1.0286999999999999,1.0637000000000001,1.0557000000000001,1.046,1.0516000000000001,1.0353000000000001,1.0373000000000001,1.0368999999999999,1.0373000000000001,1.0368999999999999,1.0158,1.1062000000000001,1.0158,1.0306999999999999,1.0246999999999999,1.0259,1.0345,1.0925,1.0273000000000001,1.0115000000000001,1.0829,1.0876999999999999,1.0627,1.0677000000000001,1.1533,1.0306,1.0306,1.0306,1.0306,1.0356000000000001,1.0014000000000001,1.0306,1.0245,1.0065,1.0108999999999999,1.0158,1.18,1.0819000000000001,1.0506,1.0530999999999999,1.0365,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,null,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,1.0819000000000001,0,1.0819000000000001,null,null,2.6185999999999998,1.2263999999999999,1.3109999999999999,null,null,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,null,1.3332999999999999,0.59179999999999999,1.0289999999999999,1.0270999999999999,1.0251999999999999,1.0246999999999999,1.0244,1.0334000000000001,1.0382,1.0263,1.0333000000000001,1.0307999999999999,1.0083,1.0437000000000001,1.0302,1.0254000000000001,1.0223,1.0819000000000001,1.0819000000000001,1.2327999999999999,1.0334000000000001,1.0209999999999999,1.0302,1.0390999999999999,1.0236000000000001,1.0366,1.0273000000000001,1.0543,1.054,1.0543,1.054,1.036,1.0223,1.0321,1.0342,1.0310999999999999,1.0343,1.0242,1.0537000000000001,1.0532999999999999,1.0537000000000001,1.0532999999999999,1.0604,1.0281,1.06,1.0530999999999999,1.0443,1.0495000000000001,1.0348999999999999,1.0369999999999999,1.0366,1.0369999999999999,1.0366,1.0179,1.0980000000000001,1.0179,1.0248999999999999,1.0178,1.02,1.0282,1.0948,1.0212000000000001,1.0004999999999999,1.0840000000000001,1.0893999999999999,1.0648,211.94234337134583,2.8010000000000002,2.7774000000000001,94.53,10.17,7.01,10.489999999999998,9.7899999999999991,7.68,11.06,329.45833333333337,1823.1076346153843,211.51058333484758,7.7789999999999999,264.779,0,0,0,0,0,0,0,0,0,0,0,0,9.65,6.81,9.16,6.62]
["2014-04-04",1.0733999999999999,1.1613,1.0306,1.0306,1.0306,1.0306,1.0356000000000001,1.0014000000000001,1.0306,1.0245,1.0065,1.0108999999999999,1.0662,1.18,1.0900000000000001,1.0535000000000001,1.0564,1.0412999999999999,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,0,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,0,1.0900000000000001,0,0,2.0413000000000001,1.2263999999999999,1.3109999999999999,0,0,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,0,1.3332999999999999,0.59179999999999999,1.0313000000000001,1.0287999999999999,1.0266999999999999,1.0262,1.0268999999999999,1.0363,1.0411999999999999,1.0290999999999999,1.0356000000000001,1.0325,1.01,1.0481,1.0319,1.0262,1.0255000000000001,1.0900000000000001,1.0900000000000001,1.2327999999999999,1.0354000000000001,1.0233000000000001,1.0328999999999999,1.0416000000000001,1.0257000000000001,1.0385,1.0296000000000001,1.0571999999999999,1.0569,1.0571999999999999,1.0569,1.0376000000000001,1.0245,1.0329999999999999,1.0359,1.0329999999999999,1.0366,1.0261,1.0565,1.0562,1.0565,1.0562,1.0633999999999999,1.0310999999999999,1.0632999999999999,1.0566,1.0477000000000001,1.0529999999999999,1.0384,1.0407,1.0403,1.0407,1.0403,1.0217000000000001,1.1011,1.0217000000000001,1.0266,1.0179,1.0230999999999999,1.0284,1.0989,1.0229999999999999,0.99609999999999999,1.0880000000000001,1.0934999999999999,1.0689,1.071,1.1598999999999999,1.0344,1.0344,1.0344,1.0344,1.0363,1.0017,1.0344,1.0269999999999999,1.0076000000000001,1.0125999999999999,1.0662,1.18,1.085,1.0541,1.0565,1.0373000000000001,1.085,1.085,1.085,1.085,null,1.085,1.085,1.085,1.085,1.085,1.085,1.085,1.085,1.085,0,1.085,0,0,2.0413000000000001,1.2263999999999999,1.3109999999999999,0,0,9.4086999999999996,0,0,0.81820000000000004,0.82499999999999996,0.71640000000000004,0,0.81820000000000004,0.7419,1.0843,1.3587,0,0.82140000000000002,0.88890000000000002,0.44440000000000002,1.3134999999999999,1.3128,1.3080000000000001,1.2979000000000001,0,4.1700000000000001E-2,0,1.3332999999999999,0.59179999999999999,1.0307999999999999,1.0293000000000001,1.0271999999999999,1.0266999999999999,1.0259,1.0355000000000001,1.0406,1.0276000000000001,1.0355000000000001,1.0330999999999999,1.0089999999999999,1.0457000000000001,1.0326,1.028,1.0226999999999999,1.085,1.085,1.2327999999999999,1.0354000000000001,1.0233000000000001,1.0328999999999999,1.0416000000000001,1.0257000000000001,1.0385,1.0296000000000001,1.0571999999999999,1.0569,1.0571999999999999,1.0569,1.0376000000000001,1.0245,1.0329999999999999,1.0359,1.0329999999999999,1.0366,1.0261,1.0565,1.0562,1.0565,1.0562,1.0633999999999999,1.0310999999999999,1.0632999999999999,1.0566,1.0477000000000001,1.0529999999999999,1.0384,1.0407,1.0403,1.0407,1.0403,1.0217000000000001,1.1011,1.0217000000000001,1.0266,1.0179,1.0230999999999999,1.0284,1.0989,1.0229999999999999,0.99609999999999999,1.0880000000000001,1.0934999999999999,1.0689,212.75022689124867,2.8090000000000002,2.7905000000000002,93.53,10.11,6.88,10.489999999999998,9.7899999999999991,7.68,11.06,325.98750000000001,1789.4662884615389,211.94234337134583,7.8390000000000004,262.726,0,0,0,0,0,0,0,0,0,0,0,0,9.65,6.62,9.1,6.49]
["2014-05-01",1,1,1,1,1,1,1,1,1,1,1,1,1,1.18,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,1,0,0,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0313000000000001,1.0287999999999999,1.0266999999999999,1.0262,1.0268999999999999,1.0363,1.0411999999999999,1.0290999999999999,1.0356000000000001,1.0325,1.01,1.0481,1.0319,1.0262,1.0255000000000001,1.0900000000000001,1.0900000000000001,1.2327999999999999,1.0354000000000001,1.0233000000000001,1.0328999999999999,1.0416000000000001,1.0257000000000001,1.0385,1.0296000000000001,1.0571999999999999,1.0569,1.0571999999999999,1.0569,1.0376000000000001,1.0245,1.0329999999999999,1.0359,1.0329999999999999,1.0366,1.0261,1.0565,1.0562,1.0565,1.0562,1.0633999999999999,1.0310999999999999,1.0632999999999999,1.0566,1.0477000000000001,1.0529999999999999,1.0384,1.0407,1.0403,1.0407,1.0403,1.0217000000000001,1.1011,1.0217000000000001,1.0266,1.0179,1.0230999999999999,1.0284,1.0989,1.0229999999999999,0.99609999999999999,1.0880000000000001,1.0934999999999999,1.0689,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,0,1,0,0,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0307999999999999,1.0293000000000001,1.0271999999999999,1.0266999999999999,1.0259,1.0355000000000001,1.0406,1.0276000000000001,1.0355000000000001,1.0330999999999999,1.0089999999999999,1.0457000000000001,1.0326,1.028,1.0226999999999999,1.085,1.085,1.2327999999999999,1.0354000000000001,1.0233000000000001,1.0328999999999999,1.0416000000000001,1.0257000000000001,1.0385,1.0296000000000001,1.0571999999999999,1.0569,1.0571999999999999,1.0569,1.0376000000000001,1.0245,1.0329999999999999,1.0359,1.0329999999999999,1.0366,1.0261,1.0565,1.0562,1.0565,1.0562,1.0633999999999999,1.0310999999999999,1.0632999999999999,1.0566,1.0477000000000001,1.0529999999999999,1.0384,1.0407,1.0403,1.0407,1.0403,1.0217000000000001,1.1011,1.0217000000000001,1.0266,1.0179,1.0230999999999999,1.0284,1.0989,1.0229999999999999,0.99609999999999999,1.0880000000000001,1.0934999999999999,1.0689,212.75022689124867,2.8090000000000002,2.7905000000000002,93.53,10.11,6.88,10.489999999999998,9.7899999999999991,7.68,11.06,325.98750000000001,1789.4662884615389,211.94234337134583,7.8390000000000004,262.726,0,0,0,0,0,0,0,0,0,0,0,0,9.65,6.62,9.1,6.49]

{"sheet":"Cálculo_Aluminio","index":18,"n_rows":140,"n_cols":18,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
["Mes","Semana","Unión","Fecha del viernes","Promedio semanal","Promedio de las últimas 52 semanas",null,"Dato Semanal","Semana"]
[{"$f":"IF(MONTH(D2)=MONTH(D3),A3,A3+1)","v":32},{"$f":"IF(MONTH(D2)=MONTH(D3),B3+1,1)","v":4},{"$f":"CONCATENATE(A2,B2)","v":"324"},{"$f":"+D3+7","v":"2014-03-28"},{"$f":"IF(ISNA(VLOOKUP(D2,ALUMINIO!$A:$B,2,FALSE)),L34,VLOOKUP(D2,ALUMINIO!$A:$B,2,FALSE))","v":1700.25},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,"Mes",1,2,3,4,5,"Total general"]
[32,3,"323","2014-03-21",{"$f":"IF(ISNA(VLOOKUP(D3,ALUMINIO!$A:$B,2,FALSE)),K34,VLOOKUP(D3,ALUMINIO!$A:$B,2,FALSE))","v":1679.2},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,1,{"$f":"VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$140,3,FALSE)","v":2515.0500000000002},2389.85,2342,2326.0500000000002,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,M$2),$C$2:$E$140,3,FALSE)),I4,VLOOKUP(CONCATENATE($H3,M$2),$C$2:$E$140,3,FALSE))","v":2390.8130000000001},{"$f":"+SUM(I3:M3)","v":11963.763000000001}]
[32,2,"322","2014-03-14",{"$f":"IF(ISNA(VLOOKUP(D4,ALUMINIO!$A:$B,2,FALSE)),J34,VLOOKUP(D4,ALUMINIO!$A:$B,2,FALSE))","v":1715.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,{"$f":"1+H3","v":2},2390.8130000000001,2354.4,2337.25,2254.8000000000002,2197.1999999999998,11534.463]
[32,1,"321",{"$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":"2014-03-07"},{"$f":"IF(ISNA(VLOOKUP(D5,ALUMINIO!$A:$B,2,FALSE)),I34,VLOOKUP(D5,ALUMINIO!$A:$B,2,FALSE))","v":1712.65},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,3,2146.0500000000002,2184.1,2153.6999999999998,2200.6,2126.9,10811.349999999999]
[31,4,"314",{"$f":"D5-7","v":"2014-02-28"},{"$f":"VLOOKUP(D6,ALUMINIO!$A:$B,2,FALSE)","v":1716.35},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,4,2126.9,2109.1,2105.4499999999998,2023,2043.25,10407.700000000001]
[31,3,"313","2014-02-21",{"$f":"VLOOKUP(D7,ALUMINIO!$A:$B,2,FALSE)","v":1714.15},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,5,2043.25,2087.15,2001.6,1965.4,1972,10069.4]
[31,2,"312","2014-02-14",{"$f":"VLOOKUP(D8,ALUMINIO!$A:$B,2,FALSE)","v":1685},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,6,2020,2120,2166.1,2208.4499999999998,2209.15,10723.699999999999]
[31,1,"311","2014-02-07",{"$f":"VLOOKUP(D9,ALUMINIO!$A:$B,2,FALSE)","v":1658.85},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,7,2209.15,2206.9,2157.5500000000002,2199.65,2291.9,11065.15]
[30,5,"305","2014-01-31",{"$f":"VLOOKUP(D10,ALUMINIO!$A:$B,2,FALSE)","v":1696.35},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,8,2291.9,2194.5,2193.4,2176.25,2122.5,10978.55]
[30,4,"304","2014-01-24",{"$f":"VLOOKUP(D11,ALUMINIO!$A:$B,2,FALSE)","v":1742.75},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,9,2071.125,2050.3130000000001,2029.1,2037.75,2056.65,10244.938]
[30,3,"303","2014-01-17",{"$f":"VLOOKUP(D12,ALUMINIO!$A:$B,2,FALSE)","v":1734.55},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,10,2056.65,2001.875,1991.55,1984.5,1965.3,9999.875]
[30,2,"302","2014-01-10",{"$f":"VLOOKUP(D13,ALUMINIO!$A:$B,2,FALSE)","v":1722.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,11,1965.3,1943.25,1926.25,1860.85,1820.75,9516.4]
[30,1,"301","2014-01-03",{"$f":"VLOOKUP(D14,ALUMINIO!$A:$B,2,FALSE)","v":1757.125},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,12,1901.75,1866.9,1884.2,1849.3,1836.85,9339]
[29,4,"294","2013-12-27",{"$f":"VLOOKUP(D15,ALUMINIO!$A:$B,2,FALSE)","v":1726.8330000000001},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,13,1836.85,1852.9,1808.65,1836,1867.8130000000001,9202.2129999999997]
[29,3,"293","2013-12-20",{"$f":"VLOOKUP(D16,ALUMINIO!$A:$B,2,FALSE)","v":1742.7},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,14,1936.95,2084.3000000000002,2125.3000000000002,2067.4,2083.25,10297.200000000001]
[29,2,"292","2013-12-13",{"$f":"VLOOKUP(D17,ALUMINIO!$A:$B,2,FALSE)","v":1757.85},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,15,2083.25,2009.05,1952,1912.15,1896.95,9853.4000000000015]
[29,1,"291","2013-12-06",{"$f":"VLOOKUP(D18,ALUMINIO!$A:$B,2,FALSE)","v":1710.25},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,16,1896.95,1891.4,1938.25,1930.35,2019.05,9676]
[28,5,"285","2013-11-29",{"$f":"VLOOKUP(D19,ALUMINIO!$A:$B,2,FALSE)","v":1720},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,17,2095.6,2123.9499999999998,2076.65,2039.6669999999999,2074.1880000000001,10410.054999999998]
[28,4,"284","2013-11-22",{"$f":"VLOOKUP(D20,ALUMINIO!$A:$B,2,FALSE)","v":1738.3},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,18,2074.1880000000001,2048.75,2015.95,2025.15,2035.8,10199.838]
[28,3,"283","2013-11-15",{"$f":"VLOOKUP(D21,ALUMINIO!$A:$B,2,FALSE)","v":1747.75},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,19,2035.8,2068.9,2091.9,2059.4499999999998,1964,10220.049999999999]
[28,2,"282","2013-11-08",{"$f":"VLOOKUP(D22,ALUMINIO!$A:$B,2,FALSE)","v":1775.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,20,1964,1926.8,1932.1,1901.95,1884.25,9609.0999999999985]
[28,1,"281","2013-11-01",{"$f":"VLOOKUP(D23,ALUMINIO!$A:$B,2,FALSE)","v":1836.15},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,21,1846.1880000000001,1859.45,1852.85,1868.45,1822.15,9249.0879999999997]
[27,4,"274","2013-10-25",{"$f":"VLOOKUP(D24,ALUMINIO!$A:$B,2,FALSE)","v":1813.25},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,22,1822.15,1859.75,1819.05,1824.55,1840.0630000000001,9165.5630000000001]
[27,3,"273","2013-10-18",{"$f":"VLOOKUP(D25,ALUMINIO!$A:$B,2,FALSE)","v":1803.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,23,1917.95,1840.45,1774.45,1731.15,1766.05,9030.0499999999993]
[27,2,"272","2013-10-11",{"$f":"VLOOKUP(D26,ALUMINIO!$A:$B,2,FALSE)","v":1819.15},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,24,1766.05,1765.5,1762.2,1789.55,1755.7,8839]
[27,1,"271","2013-10-04",{"$f":"VLOOKUP(D27,ALUMINIO!$A:$B,2,FALSE)","v":1787.2},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,25,1755.7,1768.3,1844.95,1852.95,1806.6880000000001,9028.5879999999997]
[26,4,"264","2013-09-27",{"$f":"VLOOKUP(D28,ALUMINIO!$A:$B,2,FALSE)","v":1761.9},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,26,1762.95,1754.95,1752.05,1761.9,1787.2,8819.0500000000011]
[26,3,"263","2013-09-20",{"$f":"VLOOKUP(D29,ALUMINIO!$A:$B,2,FALSE)","v":1752.05},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,27,1787.2,1819.15,1803.45,1813.25,1836.15,9059.2000000000007]
[26,2,"262","2013-09-13",{"$f":"VLOOKUP(D30,ALUMINIO!$A:$B,2,FALSE)","v":1754.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,28,1836.15,1775.95,1747.75,1738.3,1720,8818.1500000000015]
[26,1,"261","2013-09-06",{"$f":"VLOOKUP(D31,ALUMINIO!$A:$B,2,FALSE)","v":1762.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,29,1710.25,1757.85,1742.7,1726.8330000000001,1757.125,8694.7579999999998]
[25,5,"255","2013-08-30",{"$f":"VLOOKUP(D32,ALUMINIO!$A:$B,2,FALSE)","v":1806.6880000000001},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,30,1757.125,1722.95,1734.55,1742.75,1696.35,8653.7250000000004]
[25,4,"254","2013-08-23",{"$f":"VLOOKUP(D33,ALUMINIO!$A:$B,2,FALSE)","v":1852.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,31,{"$f":"VLOOKUP(CONCATENATE($H33,I$2),$C$2:$E$140,3,FALSE)","v":1658.85},1685,1714.15,1716.35,1712.65,8487]
[25,3,"253","2013-08-16",{"$f":"VLOOKUP(D34,ALUMINIO!$A:$B,2,FALSE)","v":1844.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,32,1712.65,1715.45,1679.2,1700.25,{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H34,M$2),$C$2:$E$140,3,FALSE)),L34,VLOOKUP(CONCATENATE($H34,M$2),$C$2:$E$140,3,FALSE))","v":1700.25},8507.7999999999993]
[25,2,"252","2013-08-09",{"$f":"VLOOKUP(D35,ALUMINIO!$A:$B,2,FALSE)","v":1768.3},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,"Total general",{"$f":"SUM(I3:I34)","v":62994.739000000001},{"$f":"SUM(J3:J34)","v":62839.137999999992},{"$f":"SUM(K3:K34)","v":62456.299999999996},{"$f":"SUM(L3:L34)","v":62125},{"$f":"SUM(M3:M34)","v":62058.94000000001},{"$f":"+SUM(I35:M35)","v":312474.11700000003}]
[25,1,"251","2013-08-02",{"$f":"VLOOKUP(D36,ALUMINIO!$A:$B,2,FALSE)","v":1755.7},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069}]
[24,4,"244","2013-07-26",{"$f":"VLOOKUP(D37,ALUMINIO!$A:$B,2,FALSE)","v":1789.55},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069}]
[24,3,"243","2013-07-19",{"$f":"VLOOKUP(D38,ALUMINIO!$A:$B,2,FALSE)","v":1762.2},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,"Predicción iterada","Semana"]
[24,2,"242","2013-07-12",{"$f":"VLOOKUP(D39,ALUMINIO!$A:$B,2,FALSE)","v":1765.5},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,"Mes",1,2,3,4,5]
[24,1,"241","2013-07-05",{"$f":"VLOOKUP(D40,ALUMINIO!$A:$B,2,FALSE)","v":1766.05},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,1]
[23,4,"234","2013-06-28",{"$f":"VLOOKUP(D41,ALUMINIO!$A:$B,2,FALSE)","v":1731.15},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,{"$f":"1+H40","v":2}]
[23,3,"233","2013-06-21",{"$f":"VLOOKUP(D42,ALUMINIO!$A:$B,2,FALSE)","v":1774.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,3]
[23,2,"232","2013-06-14",{"$f":"VLOOKUP(D43,ALUMINIO!$A:$B,2,FALSE)","v":1840.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,4,{"$f":"AVERAGE(I$4:I5)+(M5-AVERAGE(M$3:M4))*COVAR(I$4:I5,M$3:M4)/VARP(M$3:M4)","v":2057.1776675636456},{"$f":"AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5)","v":2180.3842075975672},{"$f":"AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5)","v":2083.9850924545872},{"$f":"AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5)","v":2176.0661096300992},{"$f":"AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5)","v":1731.2498715593556}]
[23,1,"231","2013-06-07",{"$f":"VLOOKUP(D44,ALUMINIO!$A:$B,2,FALSE)","v":1917.95},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,5,{"$f":"AVERAGE(I$4:I6)+(M6-AVERAGE(M$3:M5))*COVAR(I$4:I6,M$3:M5)/VARP(M$3:M5)","v":2015.2228618425809},{"$f":"AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6)","v":2086.4702353146895},{"$f":"AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6)","v":2078.3625448289822},{"$f":"AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6)","v":1985.202177052096},{"$f":"AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6)","v":1947.1162503795756}]
[22,5,"225","2013-05-31",{"$f":"VLOOKUP(D45,ALUMINIO!$A:$B,2,FALSE)","v":1840.0630000000001},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,6,{"$f":"AVERAGE(I$4:I7)+(M7-AVERAGE(M$3:M6))*COVAR(I$4:I7,M$3:M6)/VARP(M$3:M6)","v":1960.5058808803894},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":2070.8135859783256},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":2078.5923692816637},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":2132.7652278501209},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":2199.3634699595168}]
[22,4,"224","2013-05-24",{"$f":"VLOOKUP(D46,ALUMINIO!$A:$B,2,FALSE)","v":1824.55},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,7,{"$f":"AVERAGE(I$4:I8)+(M8-AVERAGE(M$3:M7))*COVAR(I$4:I8,M$3:M7)/VARP(M$3:M7)","v":2201.8460192585617},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":2208.8044424672516},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":2183.8406497336946},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":2137.5161136517377},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":2192.5475825672825}]
[22,3,"223","2013-05-17",{"$f":"VLOOKUP(D47,ALUMINIO!$A:$B,2,FALSE)","v":1819.05},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,8,{"$f":"AVERAGE(I$4:I9)+(M9-AVERAGE(M$3:M8))*COVAR(I$4:I9,M$3:M8)/VARP(M$3:M8)","v":2277.5490563262215},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":2261.5616525297228},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":2168.2406769032136},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":2180.3438941899008},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":2183.9801110293479}]
[22,2,"222","2013-05-10",{"$f":"VLOOKUP(D48,ALUMINIO!$A:$B,2,FALSE)","v":1859.75},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,9,{"$f":"AVERAGE(I$4:I10)+(M10-AVERAGE(M$3:M9))*COVAR(I$4:I10,M$3:M9)/VARP(M$3:M9)","v":2126.7796439497852},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":2115.2194229235929},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":2034.1662435545493},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":2025.9858199233586},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":2036.2643693518216}]
[22,1,"221","2013-05-03",{"$f":"VLOOKUP(D49,ALUMINIO!$A:$B,2,FALSE)","v":1822.15},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,10,{"$f":"AVERAGE(I$4:I11)+(M11-AVERAGE(M$3:M10))*COVAR(I$4:I11,M$3:M10)/VARP(M$3:M10)","v":2057.4703352461511},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":2093.6487970453718},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":1986.2934838471174},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":1994.6425106779927},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":1988.2688394420445}]
[21,4,"214","2013-04-26",{"$f":"VLOOKUP(D50,ALUMINIO!$A:$B,2,FALSE)","v":1868.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,11,{"$f":"AVERAGE(I$4:I12)+(M12-AVERAGE(M$3:M11))*COVAR(I$4:I12,M$3:M11)/VARP(M$3:M11)","v":1972.1109842495334},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":2013.8595408275739},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":1932.0622244291928},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":1930.8825100853262},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":1856.608297997559}]
[21,3,"213","2013-04-19",{"$f":"VLOOKUP(D51,ALUMINIO!$A:$B,2,FALSE)","v":1852.85},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,12,{"$f":"AVERAGE(I$4:I13)+(M13-AVERAGE(M$3:M12))*COVAR(I$4:I13,M$3:M12)/VARP(M$3:M12)","v":1834.4057716022228},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":1949.7181602172243},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":1857.0347768634667},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":1866.4481555627453},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":1830.2857001702557}]
[21,2,"212","2013-04-12",{"$f":"VLOOKUP(D52,ALUMINIO!$A:$B,2,FALSE)","v":1859.45},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,13,{"$f":"AVERAGE(I$4:I14)+(M14-AVERAGE(M$3:M13))*COVAR(I$4:I14,M$3:M13)/VARP(M$3:M13)","v":1875.8833656467395},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":1876.4798247698425},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":1853.2592087652336},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":1783.8339275020926},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":1818.2367105374581}]
[21,1,"211","2013-04-05",{"$f":"VLOOKUP(D53,ALUMINIO!$A:$B,2,FALSE)","v":1846.1880000000001},{"$f":"AVERAGE(E2:E53)","v":1773.3595576923069},null,14,{"$f":"AVERAGE(I$4:I15)+(M15-AVERAGE(M$3:M14))*COVAR(I$4:I15,M$3:M14)/VARP(M$3:M14)","v":1892.9582601717007},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":1952.8709299414966},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":2064.6606082168009},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":2111.1541484013351},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":2065.6825170254488}]
[20,5,"205","2013-03-29",{"$f":"VLOOKUP(D54,ALUMINIO!$A:$B,2,FALSE)","v":1884.25},"-",null,15,{"$f":"AVERAGE(I$4:I16)+(M16-AVERAGE(M$3:M15))*COVAR(I$4:I16,M$3:M15)/VARP(M$3:M15)","v":2088.8086390101221},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":2084.0398011380366},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":1996.6592083549485},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":1938.5884044080958},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":1909.0273886252719}]
[20,4,"204","2013-03-22",{"$f":"VLOOKUP(D55,ALUMINIO!$A:$B,2,FALSE)","v":1901.95},"-",null,16,{"$f":"AVERAGE(I$4:I17)+(M17-AVERAGE(M$3:M16))*COVAR(I$4:I17,M$3:M16)/VARP(M$3:M16)","v":1926.1553849983723},{"$f":"AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17)","v":1933.5451252113426},{"$f":"AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17)","v":1878.0959194069353},{"$f":"AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17)","v":1922.0136470530751},{"$f":"AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17)","v":1926.0828539144031}]
[20,3,"203","2013-03-15",{"$f":"VLOOKUP(D56,ALUMINIO!$A:$B,2,FALSE)","v":1932.1},"-",null,17,{"$f":"AVERAGE(I$4:I18)+(M18-AVERAGE(M$3:M17))*COVAR(I$4:I18,M$3:M17)/VARP(M$3:M17)","v":2030.0804002608199},{"$f":"AVERAGE(J$3:J18)+(I19-AVERAGE(I$3:I18))*COVAR(J$3:J18,I$3:I18)/VARP(I$3:I18)","v":2085.9993242238033},{"$f":"AVERAGE(K$3:K18)+(J19-AVERAGE(J$3:J18))*COVAR(K$3:K18,J$3:J18)/VARP(J$3:J18)","v":2107.077325646253},{"$f":"AVERAGE(L$3:L18)+(K19-AVERAGE(K$3:K18))*COVAR(L$3:L18,K$3:K18)/VARP(K$3:K18)","v":2059.0410720466039},{"$f":"AVERAGE(M$3:M18)+(L19-AVERAGE(L$3:L18))*COVAR(M$3:M18,L$3:L18)/VARP(L$3:L18)","v":2044.0081851146438}]
[20,2,"202","2013-03-08",{"$f":"VLOOKUP(D57,ALUMINIO!$A:$B,2,FALSE)","v":1926.8},"-",null,18,{"$f":"AVERAGE(I$4:I19)+(M19-AVERAGE(M$3:M18))*COVAR(I$4:I19,M$3:M18)/VARP(M$3:M18)","v":2082.7380904152556},{"$f":"AVERAGE(J$3:J19)+(I20-AVERAGE(I$3:I19))*COVAR(J$3:J19,I$3:I19)/VARP(I$3:I19)","v":2071.1719882801549},{"$f":"AVERAGE(K$3:K19)+(J20-AVERAGE(J$3:J19))*COVAR(K$3:K19,J$3:J19)/VARP(J$3:J19)","v":2034.488010699456},{"$f":"AVERAGE(L$3:L19)+(K20-AVERAGE(K$3:K19))*COVAR(L$3:L19,K$3:K19)/VARP(K$3:K19)","v":1998.2285397100813},{"$f":"AVERAGE(M$3:M19)+(L20-AVERAGE(L$3:L19))*COVAR(M$3:M19,L$3:L19)/VARP(L$3:L19)","v":2031.4109800559547}]
[20,1,"201","2013-03-01",{"$f":"VLOOKUP(D58,ALUMINIO!$A:$B,2,FALSE)","v":1964},"-",null,19,{"$f":"AVERAGE(I$4:I20)+(M20-AVERAGE(M$3:M19))*COVAR(I$4:I20,M$3:M19)/VARP(M$3:M19)","v":2048.5897900130685},{"$f":"AVERAGE(J$3:J20)+(I21-AVERAGE(I$3:I20))*COVAR(J$3:J20,I$3:I20)/VARP(I$3:I20)","v":2039.2959431791862},{"$f":"AVERAGE(K$3:K20)+(J21-AVERAGE(J$3:J20))*COVAR(K$3:K20,J$3:J20)/VARP(J$3:J20)","v":2052.3718091386768},{"$f":"AVERAGE(L$3:L20)+(K21-AVERAGE(K$3:K20))*COVAR(L$3:L20,K$3:K20)/VARP(K$3:K20)","v":2074.2904890741133},{"$f":"AVERAGE(M$3:M20)+(L21-AVERAGE(L$3:L20))*COVAR(M$3:M20,L$3:L20)/VARP(L$3:L20)","v":2065.6365258829328}]
[19,4,"194","2013-02-22",{"$f":"VLOOKUP(D59,ALUMINIO!$A:$B,2,FALSE)","v":2059.4499999999998},"-",null,20,{"$f":"AVERAGE(I$4:I21)+(M21-AVERAGE(M$3:M20))*COVAR(I$4:I21,M$3:M20)/VARP(M$3:M20)","v":1984.9016336690418},{"$f":"AVERAGE(J$3:J21)+(I22-AVERAGE(I$3:I21))*COVAR(J$3:J21,I$3:I21)/VARP(I$3:I21)","v":1983.9738907034721},{"$f":"AVERAGE(K$3:K21)+(J22-AVERAGE(J$3:J21))*COVAR(K$3:K21,J$3:J21)/VARP(J$3:J21)","v":1920.8730168251818},{"$f":"AVERAGE(L$3:L21)+(K22-AVERAGE(K$3:K21))*COVAR(L$3:L21,K$3:K21)/VARP(K$3:K21)","v":1917.1639348520148},{"$f":"AVERAGE(M$3:M21)+(L22-AVERAGE(L$3:L21))*COVAR(M$3:M21,L$3:L21)/VARP(L$3:L21)","v":1904.6496060196262}]
[19,3,"193","2013-02-15",{"$f":"VLOOKUP(D60,ALUMINIO!$A:$B,2,FALSE)","v":2091.9},"-",null,21,{"$f":"AVERAGE(I$4:I22)+(M22-AVERAGE(M$3:M21))*COVAR(I$4:I22,M$3:M21)/VARP(M$3:M21)","v":1913.123974527829},{"$f":"AVERAGE(J$3:J22)+(I23-AVERAGE(I$3:I22))*COVAR(J$3:J22,I$3:I22)/VARP(I$3:I22)","v":1884.4903506161909},{"$f":"AVERAGE(K$3:K22)+(J23-AVERAGE(J$3:J22))*COVAR(K$3:K22,J$3:J22)/VARP(J$3:J22)","v":1859.0089051204679},{"$f":"AVERAGE(L$3:L22)+(K23-AVERAGE(K$3:K22))*COVAR(L$3:L22,K$3:K22)/VARP(K$3:K22)","v":1837.7894234270452},{"$f":"AVERAGE(M$3:M22)+(L23-AVERAGE(L$3:L22))*COVAR(M$3:M22,L$3:L22)/VARP(L$3:L22)","v":1869.2562271843178}]
[19,2,"192","2013-02-08",{"$f":"VLOOKUP(D61,ALUMINIO!$A:$B,2,FALSE)","v":2068.9},"-",null,22,{"$f":"AVERAGE(I$4:I23)+(M23-AVERAGE(M$3:M22))*COVAR(I$4:I23,M$3:M22)/VARP(M$3:M22)","v":1849.6835975398371},{"$f":"AVERAGE(J$3:J23)+(I24-AVERAGE(I$3:I23))*COVAR(J$3:J23,I$3:I23)/VARP(I$3:I23)","v":1861.4887993662981},{"$f":"AVERAGE(K$3:K23)+(J24-AVERAGE(J$3:J23))*COVAR(K$3:K23,J$3:J23)/VARP(J$3:J23)","v":1858.4138341831519},{"$f":"AVERAGE(L$3:L23)+(K24-AVERAGE(K$3:K23))*COVAR(L$3:L23,K$3:K23)/VARP(K$3:K23)","v":1809.391522493403},{"$f":"AVERAGE(M$3:M23)+(L24-AVERAGE(L$3:L23))*COVAR(M$3:M23,L$3:L23)/VARP(L$3:L23)","v":1819.4283480346537}]
[19,1,"191","2013-02-01",{"$f":"VLOOKUP(D62,ALUMINIO!$A:$B,2,FALSE)","v":2035.8},"-",null,23,{"$f":"AVERAGE(I$4:I24)+(M24-AVERAGE(M$3:M23))*COVAR(I$4:I24,M$3:M23)/VARP(M$3:M23)","v":1862.2943822316422},{"$f":"AVERAGE(J$3:J24)+(I25-AVERAGE(I$3:I24))*COVAR(J$3:J24,I$3:I24)/VARP(I$3:I24)","v":1939.5759776010659},{"$f":"AVERAGE(K$3:K24)+(J25-AVERAGE(J$3:J24))*COVAR(K$3:K24,J$3:J24)/VARP(J$3:J24)","v":1835.0909809449231},{"$f":"AVERAGE(L$3:L24)+(K25-AVERAGE(K$3:K24))*COVAR(L$3:L24,K$3:K24)/VARP(K$3:K24)","v":1768.774050100873},{"$f":"AVERAGE(M$3:M24)+(L25-AVERAGE(L$3:L24))*COVAR(M$3:M24,L$3:L24)/VARP(L$3:L24)","v":1728.2886300538707}]
[18,4,"184","2013-01-25",{"$f":"VLOOKUP(D63,ALUMINIO!$A:$B,2,FALSE)","v":2025.15},"-",null,24,{"$f":"AVERAGE(I$4:I25)+(M25-AVERAGE(M$3:M24))*COVAR(I$4:I25,M$3:M24)/VARP(M$3:M24)","v":1801.97829790271},{"$f":"AVERAGE(J$3:J25)+(I26-AVERAGE(I$3:I25))*COVAR(J$3:J25,I$3:I25)/VARP(I$3:I25)","v":1805.2325029962037},{"$f":"AVERAGE(K$3:K25)+(J26-AVERAGE(J$3:J25))*COVAR(K$3:K25,J$3:J25)/VARP(J$3:J25)","v":1754.2964385789774},{"$f":"AVERAGE(L$3:L25)+(K26-AVERAGE(K$3:K25))*COVAR(L$3:L25,K$3:K25)/VARP(K$3:K25)","v":1750.5949703998608},{"$f":"AVERAGE(M$3:M25)+(L26-AVERAGE(L$3:L25))*COVAR(M$3:M25,L$3:L25)/VARP(L$3:L25)","v":1792.9383309727007}]
[18,3,"183","2013-01-18",{"$f":"VLOOKUP(D64,ALUMINIO!$A:$B,2,FALSE)","v":2015.95},"-",null,25,{"$f":"AVERAGE(I$4:I26)+(M26-AVERAGE(M$3:M25))*COVAR(I$4:I26,M$3:M25)/VARP(M$3:M25)","v":1787.2213608764368},{"$f":"AVERAGE(J$3:J26)+(I27-AVERAGE(I$3:I26))*COVAR(J$3:J26,I$3:I26)/VARP(I$3:I26)","v":1790.6850743234368},{"$f":"AVERAGE(K$3:K26)+(J27-AVERAGE(J$3:J26))*COVAR(K$3:K26,J$3:J26)/VARP(J$3:J26)","v":1758.2981900977529},{"$f":"AVERAGE(L$3:L26)+(K27-AVERAGE(K$3:K26))*COVAR(L$3:L26,K$3:K26)/VARP(K$3:K26)","v":1836.1273184024942},{"$f":"AVERAGE(M$3:M26)+(L27-AVERAGE(L$3:L26))*COVAR(M$3:M26,L$3:L26)/VARP(L$3:L26)","v":1851.8668208423292}]
[18,2,"182","2013-01-11",{"$f":"VLOOKUP(D65,ALUMINIO!$A:$B,2,FALSE)","v":2048.75},"-",null,26,{"$f":"AVERAGE(I$4:I27)+(M27-AVERAGE(M$3:M26))*COVAR(I$4:I27,M$3:M26)/VARP(M$3:M26)","v":1830.1241847214837},{"$f":"AVERAGE(J$3:J27)+(I28-AVERAGE(I$3:I27))*COVAR(J$3:J27,I$3:I27)/VARP(I$3:I27)","v":1793.9689676477722},{"$f":"AVERAGE(K$3:K27)+(J28-AVERAGE(J$3:J27))*COVAR(K$3:K27,J$3:J27)/VARP(J$3:J27)","v":1757.5822789801985},{"$f":"AVERAGE(L$3:L27)+(K28-AVERAGE(K$3:K27))*COVAR(L$3:L27,K$3:K27)/VARP(K$3:K27)","v":1748.4675444202583},{"$f":"AVERAGE(M$3:M27)+(L28-AVERAGE(L$3:L27))*COVAR(M$3:M27,L$3:L27)/VARP(L$3:L27)","v":1756.6268241801781}]
[{"$f":"IF(MONTH(D66)=MONTH(D67),A67,A67+1)","v":18},{"$f":"IF(MONTH(D66)=MONTH(D67),B67+1,1)","v":1},{"$f":"CONCATENATE(A66,B66)","v":"181"},"2013-01-04",{"$f":"VLOOKUP(D66,ALUMINIO!$A:$B,2,FALSE)","v":2074.1880000000001},"-",null,27,{"$f":"AVERAGE(I$4:I28)+(M28-AVERAGE(M$3:M27))*COVAR(I$4:I28,M$3:M27)/VARP(M$3:M27)","v":1805.5964131828787},{"$f":"AVERAGE(J$3:J28)+(I29-AVERAGE(I$3:I28))*COVAR(J$3:J28,I$3:I28)/VARP(I$3:I28)","v":1810.6986196179839},{"$f":"AVERAGE(K$3:K28)+(J29-AVERAGE(J$3:J28))*COVAR(K$3:K28,J$3:J28)/VARP(J$3:J28)","v":1817.4660864097414},{"$f":"AVERAGE(L$3:L28)+(K29-AVERAGE(K$3:K28))*COVAR(L$3:L28,K$3:K28)/VARP(K$3:K28)","v":1799.2091761282079},{"$f":"AVERAGE(M$3:M28)+(L29-AVERAGE(L$3:L28))*COVAR(M$3:M28,L$3:L28)/VARP(L$3:L28)","v":1811.4418647769278}]
[17,4,"174","2012-12-28",{"$f":"VLOOKUP(D67,ALUMINIO!$A:$B,2,FALSE)","v":2039.6669999999999},"-",null,28,{"$f":"AVERAGE(I$4:I29)+(M29-AVERAGE(M$3:M28))*COVAR(I$4:I29,M$3:M28)/VARP(M$3:M28)","v":1850.3194108629866},{"$f":"AVERAGE(J$3:J29)+(I30-AVERAGE(I$3:I29))*COVAR(J$3:J29,I$3:I29)/VARP(I$3:I29)","v":1854.013952309175},{"$f":"AVERAGE(K$3:K29)+(J30-AVERAGE(J$3:J29))*COVAR(K$3:K29,J$3:J29)/VARP(J$3:J29)","v":1775.3986776722231},{"$f":"AVERAGE(L$3:L29)+(K30-AVERAGE(K$3:K29))*COVAR(L$3:L29,K$3:K29)/VARP(K$3:K29)","v":1747.487920001071},{"$f":"AVERAGE(M$3:M29)+(L30-AVERAGE(L$3:L29))*COVAR(M$3:M29,L$3:L29)/VARP(L$3:L29)","v":1738.9161462012598}]
[17,3,"173","2012-12-21",{"$f":"VLOOKUP(D68,ALUMINIO!$A:$B,2,FALSE)","v":2076.65},"-",null,29,{"$f":"AVERAGE(I$4:I30)+(M30-AVERAGE(M$3:M29))*COVAR(I$4:I30,M$3:M29)/VARP(M$3:M29)","v":1738.8962539436743},{"$f":"AVERAGE(J$3:J30)+(I31-AVERAGE(I$3:I30))*COVAR(J$3:J30,I$3:I30)/VARP(I$3:I30)","v":1737.7782795520516},{"$f":"AVERAGE(K$3:K30)+(J31-AVERAGE(J$3:J30))*COVAR(K$3:K30,J$3:J30)/VARP(J$3:J30)","v":1755.4925655200682},{"$f":"AVERAGE(L$3:L30)+(K31-AVERAGE(K$3:K30))*COVAR(L$3:L30,K$3:K30)/VARP(K$3:K30)","v":1741.6961361842662},{"$f":"AVERAGE(M$3:M30)+(L31-AVERAGE(L$3:L30))*COVAR(M$3:M30,L$3:L30)/VARP(L$3:L30)","v":1725.4086453630787}]
[17,2,"172","2012-12-14",{"$f":"VLOOKUP(D69,ALUMINIO!$A:$B,2,FALSE)","v":2123.9499999999998},"-",null,30,{"$f":"AVERAGE(I$4:I31)+(M31-AVERAGE(M$3:M30))*COVAR(I$4:I31,M$3:M30)/VARP(M$3:M30)","v":1771.2932290191723},{"$f":"AVERAGE(J$3:J31)+(I32-AVERAGE(I$3:I31))*COVAR(J$3:J31,I$3:I31)/VARP(I$3:I31)","v":1781.1409077527433},{"$f":"AVERAGE(K$3:K31)+(J32-AVERAGE(J$3:J31))*COVAR(K$3:K31,J$3:J31)/VARP(J$3:J31)","v":1720.8450887931926},{"$f":"AVERAGE(L$3:L31)+(K32-AVERAGE(K$3:K31))*COVAR(L$3:L31,K$3:K31)/VARP(K$3:K31)","v":1732.4276098682799},{"$f":"AVERAGE(M$3:M31)+(L32-AVERAGE(L$3:L31))*COVAR(M$3:M31,L$3:L31)/VARP(L$3:L31)","v":1744.453228116246}]
[17,1,"171",{"$f":"D69-7","v":"2012-12-07"},{"$f":"VLOOKUP(D70,ALUMINIO!$A:$B,2,FALSE)","v":2095.6},"-",null,31,{"$f":"AVERAGE(I$4:I32)+(M32-AVERAGE(M$3:M31))*COVAR(I$4:I32,M$3:M31)/VARP(M$3:M31)","v":1711.5293421205811},{"$f":"AVERAGE(J$3:J32)+(I33-AVERAGE(I$3:I32))*COVAR(J$3:J32,I$3:I32)/VARP(I$3:I32)","v":1689.0181705891098},{"$f":"AVERAGE(K$3:K32)+(J33-AVERAGE(J$3:J32))*COVAR(K$3:K32,J$3:J32)/VARP(J$3:J32)","v":1686.0431456144308},{"$f":"AVERAGE(L$3:L32)+(K33-AVERAGE(K$3:K32))*COVAR(L$3:L32,K$3:K32)/VARP(K$3:K32)","v":1713.9228874596815},{"$f":"AVERAGE(M$3:M32)+(L33-AVERAGE(L$3:L32))*COVAR(M$3:M32,L$3:L32)/VARP(L$3:L32)","v":1713.8430791038559}]
[16,5,"165","2012-11-30",{"$f":"VLOOKUP(D71,ALUMINIO!$A:$B,2,FALSE)","v":2019.05},"-",null,32,{"$f":"AVERAGE(I$4:I33)+(M33-AVERAGE(M$3:M32))*COVAR(I$4:I33,M$3:M32)/VARP(M$3:M32)","v":1721.9112271201222},{"$f":"AVERAGE(J$3:J33)+(I34-AVERAGE(I$3:I33))*COVAR(J$3:J33,I$3:I33)/VARP(I$3:I33)","v":1736.4649171329834},{"$f":"AVERAGE(K$3:K33)+(J34-AVERAGE(J$3:J33))*COVAR(K$3:K33,J$3:J33)/VARP(J$3:J33)","v":1717.9832292548383},{"$f":"AVERAGE(L$3:L33)+(K34-AVERAGE(K$3:K33))*COVAR(L$3:L33,K$3:K33)/VARP(K$3:K33)","v":1680.8153025105753},{"$f":"AVERAGE(M$3:M33)+(L34-AVERAGE(L$3:L33))*COVAR(M$3:M33,L$3:L33)/VARP(L$3:L33)","v":1697.6006240985673}]
[16,4,"164","2012-11-23",{"$f":"VLOOKUP(D72,ALUMINIO!$A:$B,2,FALSE)","v":1930.35},"-"]
[16,3,"163","2012-11-16",{"$f":"VLOOKUP(D73,ALUMINIO!$A:$B,2,FALSE)","v":1938.25},"-"]
[16,2,"162","2012-11-09",{"$f":"VLOOKUP(D74,ALUMINIO!$A:$B,2,FALSE)","v":1891.4},"-"]
[16,1,"161","2012-11-02",{"$f":"VLOOKUP(D75,ALUMINIO!$A:$B,2,FALSE)","v":1896.95},"-"]
[15,4,"154","2012-10-26",{"$f":"VLOOKUP(D76,ALUMINIO!$A:$B,2,FALSE)","v":1912.15},"-",null,"Ajuste Correcto / Estimado","Error rezagado de una semana",null,null,null,null,"Error de la semana (Modelo Vertical)"]
[15,3,"153","2012-10-19",{"$f":"VLOOKUP(D77,ALUMINIO!$A:$B,2,FALSE)","v":1952},"-",null,"Mes",1,2,3,4,5,1,2,3,4,5]
[15,2,"152","2012-10-12",{"$f":"VLOOKUP(D78,ALUMINIO!$A:$B,2,FALSE)","v":2009.05},"-",null,1]
[15,1,"151","2012-10-05",{"$f":"VLOOKUP(D79,ALUMINIO!$A:$B,2,FALSE)","v":2083.25},"-",null,{"$f":"1+H78","v":2}]
[14,4,"144","2012-09-28",{"$f":"VLOOKUP(D80,ALUMINIO!$A:$B,2,FALSE)","v":2067.4},"-",null,3]
[14,3,"143","2012-09-21",{"$f":"VLOOKUP(D81,ALUMINIO!$A:$B,2,FALSE)","v":2125.3000000000002},"-",null,4,null,null,null,null,null,{"$f":"I6/I43","v":1.0338922269747017},0.96730658415650927,1.0102999333455551,0.92965925577687603,1.1802166940579308]
[14,2,"142","2012-09-14",{"$f":"VLOOKUP(D82,ALUMINIO!$A:$B,2,FALSE)","v":2084.3000000000002},"-",null,5,{"$f":"N81","v":1.0338922269747017},0.96730658415650927,1.0102999333455551,0.92965925577687603,1.1802166940579308,1.0139077114934043,1.0003257964929502,0.96306585440544556,0.99002510813205891,1.0127797965917924]
[14,1,"141","2012-09-07",{"$f":"VLOOKUP(D83,ALUMINIO!$A:$B,2,FALSE)","v":1936.95},"-",null,6,1.0139077114934043,1.0003257964929502,0.96306585440544556,0.99002510813205891,1.0127797965917924,1.0303463099498045,1.0237522171743128,1.0420994669332775,1.0354866870303259,1.0044497101884953]
[13,5,"135","2012-08-31",{"$f":"VLOOKUP(D84,ALUMINIO!$A:$B,2,FALSE)","v":1867.8130000000001},"-",null,7,1.0303463099498045,1.0237522171743128,1.0420994669332775,1.0354866870303259,1.0044497101884953,1.0033172077781796,0.99913779489454291,0.98796127833919545,1.0290682657087027,1.0453136881601377]
[13,4,"134","2012-08-24",{"$f":"VLOOKUP(D85,ALUMINIO!$A:$B,2,FALSE)","v":1836},"-",null,8,1.0033172077781796,0.99913779489454291,0.98796127833919545,1.0290682657087027,1.0453136881601377,1.0063010470110036,0.97034719241250422,1.0116035656764453,0.99812236308189273,0.971849509654934]
[13,3,"133","2012-08-17",{"$f":"VLOOKUP(D86,ALUMINIO!$A:$B,2,FALSE)","v":1808.65},"-",null,9,1.0063010470110036,0.97034719241250422,1.0116035656764453,0.99812236308189273,0.971849509654934,0.97383149490446264,0.96931456745329947,0.99750942501843087,1.005806644824931,1.0100112887869601]
[13,2,"132","2012-08-10",{"$f":"VLOOKUP(D87,ALUMINIO!$A:$B,2,FALSE)","v":1852.9},"-",null,10,0.97383149490446264,0.96931456745329947,0.99750942501843087,1.005806644824931,1.0100112887869601,0.99960128939304838,0.95616561995742266,1.0026463945009283,0.99491512357542944,0.98844782004002529]
[13,1,"131","2012-08-03",{"$f":"VLOOKUP(D88,ALUMINIO!$A:$B,2,FALSE)","v":1836.85},"-",null,11,0.99960128939304838,0.95616561995742266,1.0026463945009283,0.99491512357542944,0.98844782004002529,0.99654634840334544,0.96493819981181128,0.99699169915145458,0.96373030999062104,0.98068612639713293]
[12,4,"124","2012-07-27",{"$f":"VLOOKUP(D89,ALUMINIO!$A:$B,2,FALSE)","v":1849.3},"-",null,12,0.99654634840334544,0.96493819981181128,0.99699169915145458,0.96373030999062104,0.98068612639713293,1.0367117403577273,0.95752300927022338,1.0146282791657868,0.99081241259681541,1.003586489163486]
[12,3,"123","2012-07-20",{"$f":"VLOOKUP(D90,ALUMINIO!$A:$B,2,FALSE)","v":1884.2},"-",null,13,1.0367117403577273,0.95752300927022338,1.0146282791657868,0.99081241259681541,1.003586489163486,0.97919200822313268,0.98743401103567174,0.97592932032699564,1.0292437943317716,1.0272661360180588]
[12,2,"122","2012-07-13",{"$f":"VLOOKUP(D91,ALUMINIO!$A:$B,2,FALSE)","v":1866.9},"-",null,14,0.97919200822313268,0.98743401103567174,0.97592932032699564,1.0292437943317716,1.0272661360180588,1.0232396776801138,1.0673004385714528,1.0293701500100649,0.97927477326349299,1.0085044448165481]
[12,1,"121","2012-07-06",{"$f":"VLOOKUP(D92,ALUMINIO!$A:$B,2,FALSE)","v":1901.75},"-",null,15,1.0232396776801138,1.0673004385714528,1.0293701500100649,0.97927477326349299,1.0085044448165481,0.99733884717522214,0.96401709741959496,0.97763303413618419,0.98636203314330251,0.9936735383173475]
[11,5,"115","2012-06-29",{"$f":"VLOOKUP(D93,ALUMINIO!$A:$B,2,FALSE)","v":1820.75},"-",null,16,0.99733884717522214,0.96401709741959496,0.97763303413618419,0.98636203314330251,0.9936735383173475,0.98483747197872262,0.9782031850915629,1.032029290927835,1.0043373016417998,1.0482674698529497]
[11,4,"114","2012-06-22",{"$f":"VLOOKUP(D94,ALUMINIO!$A:$B,2,FALSE)","v":1860.85},"-",null,17,0.98483747197872262,0.9782031850915629,1.032029290927835,1.0043373016417998,1.0482674698529497,1.0322743866355057,1.0181930431786299,0.98555946415638984,0.99059073065145475,1.0147650166497075]
[11,3,"113","2012-06-15",{"$f":"VLOOKUP(D95,ALUMINIO!$A:$B,2,FALSE)","v":1926.25},"-",null,18,1.0322743866355057,1.0181930431786299,0.98555946415638984,0.99059073065145475,1.0147650166497075,0.99589478367222317,0.98917425090382116,0.99088811995845449,1.0134726632889672,1.0021605770506983]
[11,2,"112","2012-06-08",{"$f":"VLOOKUP(D96,ALUMINIO!$A:$B,2,FALSE)","v":1943.25},"-",null,19,0.99589478367222317,0.98917425090382116,0.99088811995845449,1.0134726632889672,1.0021605770506983,0.99375678328798711,1.0145168026837057,1.0192597611628238,0.99284551071690164,0.95079651012682909]
[11,1,"111","2012-06-01",{"$f":"VLOOKUP(D97,ALUMINIO!$A:$B,2,FALSE)","v":1965.3},"-",null,20,0.99375678328798711,1.0145168026837057,1.0192597611628238,0.99284551071690164,0.95079651012682909,{"$f":"I22/I59","v":0.98946968791072754},0.97118213552538257,1.0058447294935582,0.9920643537177799,0.98928957538690931]
[10,4,"104","2012-05-25",{"$f":"VLOOKUP(D98,ALUMINIO!$A:$B,2,FALSE)","v":1984.5},"-",null,21,{"$f":"N97","v":0.98946968791072754},0.97118213552538257,1.0058447294935582,0.9920643537177799,0.98928957538690931,0.96501221278963423,0.98671240178650788,0.99668699536430194,1.0166834002754135,0.97479948093832247]
[10,3,"103","2012-05-18",{"$f":"VLOOKUP(D99,ALUMINIO!$A:$B,2,FALSE)","v":1991.55},"-",null,22,0.96501221278963423,0.98671240178650788,0.99668699536430194,1.0166834002754135,0.97479948093832247,0.9851144284479475,0.99906590930501971,0.97881858525851217,1.0083776658164663,1.0113412830945698]
[10,2,"102","2012-05-11",{"$f":"VLOOKUP(D100,ALUMINIO!$A:$B,2,FALSE)","v":2001.875},"-",null,23,0.9851144284479475,0.99906590930501971,0.97881858525851217,1.0083776658164663,1.0113412830945698,1.0298855102068578,0.94889296488211394,0.96695478231073984,0.97872874146998756,1.0218489951790934]
[10,1,"101","2012-05-04",{"$f":"VLOOKUP(D101,ALUMINIO!$A:$B,2,FALSE)","v":2056.65},"-",null,24,1.0298855102068578,0.94889296488211394,0.96695478231073984,0.97872874146998756,1.0218489951790934,0.98006174772219712,0.97799036803832284,1.0045052599134412,1.0222524514572557,0.97923055671831272]
[9,4,"94","2012-04-27",{"$f":"VLOOKUP(D102,ALUMINIO!$A:$B,2,FALSE)","v":2037.75},"-",null,25,0.98006174772219712,0.97799036803832284,1.0045052599134412,1.0222524514572557,0.97923055671831272,0.98236292293363203,0.98749915624784301,1.0492816351573619,1.0091620452617318,0.97560363394718674]
[9,3,"93","2012-04-20",{"$f":"VLOOKUP(D103,ALUMINIO!$A:$B,2,FALSE)","v":2029.1},"-",null,26,0.98236292293363203,0.98749915624784301,1.0492816351573619,1.0091620452617318,0.97560363394718674,0.96329528603453396,0.97824992051064674,0.9968523357077721,1.0076824163094178,1.0174044796532642]
[9,2,"92","2012-04-13",{"$f":"VLOOKUP(D104,ALUMINIO!$A:$B,2,FALSE)","v":2050.3130000000001},"-",null,27,0.96329528603453396,0.97824992051064674,0.9968523357077721,1.0076824163094178,1.0174044796532642,0.98981144786921138,1.0046674693902398,0.99228811667268635,1.0078038863174359,1.0136400376426737]
[9,1,"91","2012-04-06",{"$f":"VLOOKUP(D105,ALUMINIO!$A:$B,2,FALSE)","v":2071.125},"-",null,28,0.98981144786921138,1.0046674693902398,0.99228811667268635,1.0078038863174359,1.0136400376426737,0.99234218115002215,0.95789462522008195,0.98442677804149648,0.99474221258075113,0.9891218755760115]
[8,5,"85","2012-03-30",{"$f":"VLOOKUP(D106,ALUMINIO!$A:$B,2,FALSE)","v":2122.5},"-",null,29,0.99234218115002215,0.95789462522008195,0.98442677804149648,0.99474221258075113,0.9891218755760115,0.98352618571768902,1.0115502194290991,0.99271283412340838,0.9914662862967426,1.0183819379380976]
[8,4,"84","2012-03-23",{"$f":"VLOOKUP(D107,ALUMINIO!$A:$B,2,FALSE)","v":2176.25},"-",null,30,0.98352618571768902,1.0115502194290991,0.99271283412340838,0.9914662862967426,1.0183819379380976,0.99200119506637663,0.96732941930677319,1.0079640586454057,1.0059583385031048,0.97242503992601137]
[8,3,"83","2012-03-16",{"$f":"VLOOKUP(D108,ALUMINIO!$A:$B,2,FALSE)","v":2193.4},"-",null,31,0.99200119506637663,0.96732941930677319,1.0079640586454057,1.0059583385031048,0.97242503992601137,0.96922089453908422,0.99762100215434135,1.0166703055367698,1.0014161153678949,{"$f":"AVERAGE(R$81:R107)+(Q108-AVERAGE(Q$81:Q107))*COVAR(R$81:R107,Q$81:Q107)/VARP(Q$81:Q107)","v":1.0053848188059014}]
[8,2,"82","2012-03-09",{"$f":"VLOOKUP(D109,ALUMINIO!$A:$B,2,FALSE)","v":2194.5},"-",null,32,{"$f":"AVERAGE(I$82:I108)+(R108-AVERAGE(R$81:R107))*COVAR(I$82:I108,R$81:R107)/VARP(R$81:R107)","v":0.9978925755692527},{"$f":"AVERAGE(J$82:J108)+(I109-AVERAGE(I$82:I108))*COVAR(J$82:J108,I$82:I108)/VARP(I$82:I108)","v":0.98580802595190553},{"$f":"AVERAGE(K$82:K108)+(J109-AVERAGE(J$82:J108))*COVAR(K$82:K108,J$82:J108)/VARP(J$82:J108)","v":1.0004973126790895},{"$f":"AVERAGE(L$82:L108)+(K109-AVERAGE(K$82:K108))*COVAR(L$82:L108,K$82:K108)/VARP(K$82:K108)","v":0.9988388246757991},{"$f":"AVERAGE(M$82:M108)+(L109-AVERAGE(L$82:L108))*COVAR(M$82:M108,L$82:L108)/VARP(L$82:L108)","v":1.0076253613949009}]
[8,1,"81","2012-03-02",{"$f":"VLOOKUP(D110,ALUMINIO!$A:$B,2,FALSE)","v":2291.9},"-"]
[7,4,"74","2012-02-24",{"$f":"VLOOKUP(D111,ALUMINIO!$A:$B,2,FALSE)","v":2199.65},"-",null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I109:M109)+(N108-AVERAGE(I108:M108))*COVAR(I109:M109,I108:M108)/VARP(I108:M108)","v":0.99577419792358679},{"$f":"AVERAGE(J109:N109)+(O108-AVERAGE(J108:N108))*COVAR(J109:N109,J108:N108)/VARP(J108:N108)","v":0.99980506039493844},{"$f":"AVERAGE(K109:O109)+(P108-AVERAGE(K108:O108))*COVAR(K109:O109,K108:O108)/VARP(K108:O108)","v":0.99658803145713515},{"$f":"AVERAGE(L109:P109)+(Q108-AVERAGE(L108:P108))*COVAR(L109:P109,L108:P108)/VARP(L108:P108)","v":1.0013152888186034},{"$f":"AVERAGE(M109:Q109)+(R108-AVERAGE(M108:Q108))*COVAR(M109:Q109,M108:Q108)/VARP(M108:Q108)","v":1.0076253613949009}]
[7,3,"73","2012-02-17",{"$f":"VLOOKUP(D112,ALUMINIO!$A:$B,2,FALSE)","v":2157.5500000000002},"-"]
[7,2,"72","2012-02-10",{"$f":"VLOOKUP(D113,ALUMINIO!$A:$B,2,FALSE)","v":2206.9},"-",null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(N111,N109)","v":0.99577419792358679},{"$f":"AVERAGE(O111,O109)","v":0.99980506039493844},{"$f":"AVERAGE(P111,P109)","v":0.99658803145713515},{"$f":"AVERAGE(Q111,Q109)","v":1.0013152888186034},{"$f":"AVERAGE(R111,R109)","v":1.0076253613949009}]
[7,1,"71","2012-02-03",{"$f":"VLOOKUP(D114,ALUMINIO!$A:$B,2,FALSE)","v":2209.15},"-"]
[6,4,"64","2012-01-27",{"$f":"VLOOKUP(D115,ALUMINIO!$A:$B,2,FALSE)","v":2208.4499999999998},"-"]
[6,3,"63","2012-01-20",{"$f":"VLOOKUP(D116,ALUMINIO!$A:$B,2,FALSE)","v":2166.1},"-"]
[6,2,"62","2012-01-13",{"$f":"VLOOKUP(D117,ALUMINIO!$A:$B,2,FALSE)","v":2120},"-"]
[6,1,"61","2012-01-06",{"$f":"VLOOKUP(D118,ALUMINIO!$A:$B,2,FALSE)","v":2020},"-"]
[5,5,"55","2011-12-30",{"$f":"VLOOKUP(D119,ALUMINIO!$A:$B,2,FALSE)","v":1972},"-"]
[5,4,"54","2011-12-23",{"$f":"VLOOKUP(D120,ALUMINIO!$A:$B,2,FALSE)","v":1965.4},"-"]
[5,3,"53","2011-12-16",{"$f":"VLOOKUP(D121,ALUMINIO!$A:$B,2,FALSE)","v":2001.6},"-"]
[5,2,"52","2011-12-09",{"$f":"VLOOKUP(D122,ALUMINIO!$A:$B,2,FALSE)","v":2087.15},"-"]
[5,1,"51","2011-12-02",{"$f":"VLOOKUP(D123,ALUMINIO!$A:$B,2,FALSE)","v":2043.25},"-"]
[4,4,"44","2011-11-25",{"$f":"VLOOKUP(D124,ALUMINIO!$A:$B,2,FALSE)","v":2023},"-"]
[4,3,"43","2011-11-18",{"$f":"VLOOKUP(D125,ALUMINIO!$A:$B,2,FALSE)","v":2105.4499999999998},"-"]
[4,2,"42","2011-11-11",{"$f":"VLOOKUP(D126,ALUMINIO!$A:$B,2,FALSE)","v":2109.1},"-"]
[4,1,"41","2011-11-04",{"$f":"VLOOKUP(D127,ALUMINIO!$A:$B,2,FALSE)","v":2126.9},"-"]
[3,4,"34","2011-10-28",{"$f":"VLOOKUP(D128,ALUMINIO!$A:$B,2,FALSE)","v":2200.6},"-"]
[3,3,"33","2011-10-21",{"$f":"VLOOKUP(D129,ALUMINIO!$A:$B,2,FALSE)","v":2153.6999999999998},"-"]
[{"$f":"IF(MONTH(D130)=MONTH(D131),A131,A131+1)","v":3},{"$f":"IF(MONTH(D130)=MONTH(D131),B131+1,1)","v":2},{"$f":"CONCATENATE(A130,B130)","v":"32"},"2011-10-14",{"$f":"VLOOKUP(D130,ALUMINIO!$A:$B,2,FALSE)","v":2184.1},"-"]
[3,1,"31","2011-10-07",{"$f":"VLOOKUP(D131,ALUMINIO!$A:$B,2,FALSE)","v":2146.0500000000002},"-"]
[2,5,"25","2011-09-30",{"$f":"VLOOKUP(D132,ALUMINIO!$A:$B,2,FALSE)","v":2197.1999999999998},"-"]
[2,4,"24","2011-09-23",{"$f":"VLOOKUP(D133,ALUMINIO!$A:$B,2,FALSE)","v":2254.8000000000002},"-"]
[2,3,"23",{"$f":"D133-7","v":"2011-09-16"},{"$f":"VLOOKUP(D134,ALUMINIO!$A:$B,2,FALSE)","v":2337.25},"-"]
[2,2,"22","2011-09-09",{"$f":"VLOOKUP(D135,ALUMINIO!$A:$B,2,FALSE)","v":2354.4},"-"]
[2,1,"21","2011-09-02",{"$f":"VLOOKUP(D136,ALUMINIO!$A:$B,2,FALSE)","v":2390.8130000000001},"-"]
[1,4,"14","2011-08-26",{"$f":"VLOOKUP(D137,ALUMINIO!$A:$B,2,FALSE)","v":2326.0500000000002},"-"]
[1,3,"13","2011-08-19",{"$f":"VLOOKUP(D138,ALUMINIO!$A:$B,2,FALSE)","v":2342},"-"]
[1,2,"12","2011-08-12",{"$f":"VLOOKUP(D139,ALUMINIO!$A:$B,2,FALSE)","v":2389.85},"-"]
[1,1,"11","2011-08-05",{"$f":"VLOOKUP(D140,ALUMINIO!$A:$B,2,FALSE)","v":2515.0500000000002},"-"]

{"sheet":"Calculo_Cobre","index":19,"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"},{"$f":"IF(DAY(Historico!P5)=1,DATE(YEAR(Historico!P5),MONTH(Historico!P5)-3,DAY(Historico!P5)),DATE(YEAR(Historico!P5),MONTH(Historico!P5)-2,DAY(Historico!P5)-3))","v":"2014-03-01"},{"$f":"IF(ISNA(VLOOKUP(D2,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A2,B2),VLOOKUP(D2,COBRE!A:B,2,FALSE))","v":302.45},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
[15,11,"1511",{"$f":"DATE(YEAR(D2),MONTH(D2)-1,DAY(D2))","v":"2014-02-01"},{"$f":"+VLOOKUP(D3,COBRE!A:B,2,FALSE)","v":324.42},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE))","v":66.5},{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,J$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,J$2),$C$2:$E$181,3,FALSE))","v":68.540000000000006},64.260000000000005,74.39,74.73,79.39,78.23,78.36,80.05,83.64,81.680000000000007,78.900000000000006]
[15,10,"1510","2014-01-01",{"$f":"+VLOOKUP(D4,COBRE!A:B,2,FALSE)","v":330.89},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"02",76.150000000000006,80.989999999999995,79.510000000000005,81.47,84.18,88.92,86.12,81.42,83.84,81.08,80.09,78.87]
[15,9,"159","2013-12-01",{"$f":"+VLOOKUP(D5,COBRE!A:B,2,FALSE)","v":326.72000000000003},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"03",75.540000000000006,76.319999999999993,72.959999999999994,69.180000000000007,66.430000000000007,64.7,62.47,64.760000000000005,66.760000000000005,68.22,70.849999999999994,72.8]
[15,8,"158","2013-11-01",{"$f":"+VLOOKUP(D6,COBRE!A:B,2,FALSE)","v":320.52999999999997},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"04",72.14,72.38,74.73,72.099999999999994,67.11,67.069999999999993,67.3,71.77,72.38,74.739999999999995,76.38,75.25]
[15,7,"157","2013-10-01",{"$f":"+VLOOKUP(D7,COBRE!A:B,2,FALSE)","v":326.08},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"05",72.010000000000005,74.760000000000005,76.5,77.56,79.84,81.17,87.11,93.23,99.85,109.93,125.17,136.47]
[15,6,"156","2013-09-01",{"$f":"+VLOOKUP(D8,COBRE!A:B,2,FALSE)","v":324.83999999999997},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"06",133.75,123.99,121.87,127.39,129.1,131.31,136.63,141.65,142.68,143.79,147.59,153.30000000000001]
[15,5,"155","2013-08-01",{"$f":"+VLOOKUP(D9,COBRE!A:B,2,FALSE)","v":325.77999999999997},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"07",153.97,147.38,159.85,164.01,172.26,174.99,184.15,193.65,207.6,214.75,226,231.46]
[15,4,"154","2013-07-01",{"$f":"+VLOOKUP(D10,COBRE!A:B,2,FALSE)","v":312.66000000000003},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"08",289.74,365.48,326.48,349.81,349.07,344.84,340.21,318.83999999999997,302.77999999999997,257.17,257.93,292.68]
[15,3,"153","2013-06-01",{"$f":"+VLOOKUP(D11,COBRE!A:B,2,FALSE)","v":317.7},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"09",352.28,348.46,339.1,361.69,340.81,346.95,363.26,316,298.81,320.27999999999997,357.78,382.8]
[15,2,"152","2013-05-01",{"$f":"+VLOOKUP(D12,COBRE!A:B,2,FALSE)","v":327.91},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"10",393.94,380.24,374.69,381.53,346.74,317.10000000000002,223.43,169.24,138.88999999999999,146.09,150.35,170.09]
[15,1,"151","2013-04-01",{"$f":"+VLOOKUP(D13,COBRE!A:B,2,FALSE)","v":326.74},{"$f":"AVERAGE(E2:E13)","v":322.22666666666663},null,"11",199.88,207.23,227.43,236.57,280.35000000000002,281.07,285.22000000000003,302.8,322.10000000000002,334.95,310.63,338.51]
[14,12,"1412","2013-03-01",{"$f":"+VLOOKUP(D14,COBRE!A:B,2,FALSE)","v":347.58},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"12",351.87,311.60000000000002,294.8,305.51,330.4,349.69,376.14,384.19,415.87,433.84,447.59,432.3]
[14,11,"1411","2013-02-01",{"$f":"+VLOOKUP(D15,COBRE!A:B,2,FALSE)","v":366.07},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"13",430.15,405.41,410.29,436.32,410.2,377.15,333.28,342.54,343.31,363.84,382.05,383.61]
[14,10,"1410","2013-01-01",{"$f":"+VLOOKUP(D16,COBRE!A:B,2,FALSE)","v":365.11},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"14",375.11,359.98,336.33,344.25,340.07,365.98,366.03,349,360.39,365.11,366.07,347.58]
[14,9,"149","2012-12-01",{"$f":"+VLOOKUP(D17,COBRE!A:B,2,FALSE)","v":360.39},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"15",326.74,327.91,317.7,312.66000000000003,325.77999999999997,324.83999999999997,326.08,320.52999999999997,326.72000000000003,330.89,324.42,{"$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$181,3,FALSE))","v":302.45}]
[14,8,"148","2012-11-01",{"$f":"+VLOOKUP(D18,COBRE!A:B,2,FALSE)","v":349},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"16",{"$f":"(AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16))*U65","v":301.79139932669506},{"$f":"(AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17))*V65","v":294.95060669188445},{"$f":"(AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17))*W65","v":289.0293641095879},{"$f":"(AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17))*X65","v":301.36831270517087},{"$f":"(AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17))*Y65","v":301.22543216492653},{"$f":"(AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17))*Z65","v":298.0150207613658},{"$f":"(AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17))*AA65","v":290.35025983467142},{"$f":"(AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17))*AB65","v":283.33036968566933},{"$f":"(AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17))*AC65","v":286.22220812487291},{"$f":"(AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17))*AD65","v":294.61974557452419},{"$f":"(AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17))*AE65","v":299.35195446828885},{"$f":"(AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17))*AF65","v":304.01562450348683}]
[14,7,"147","2012-10-01",{"$f":"+VLOOKUP(D19,COBRE!A:B,2,FALSE)","v":366.03},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005}]
[14,6,"146","2012-09-01",{"$f":"+VLOOKUP(D20,COBRE!A:B,2,FALSE)","v":365.98},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005}]
[14,5,"145","2012-08-01",{"$f":"+VLOOKUP(D21,COBRE!A:B,2,FALSE)","v":340.07},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005}]
[14,4,"144","2012-07-01",{"$f":"+VLOOKUP(D22,COBRE!A:B,2,FALSE)","v":344.25},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"Predicción iterada","Mes"]
[14,3,"143","2012-06-01",{"$f":"+VLOOKUP(D23,COBRE!A:B,2,FALSE)","v":336.33},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
[14,2,"142","2012-05-01",{"$f":"+VLOOKUP(D24,COBRE!A:B,2,FALSE)","v":359.98},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
[14,1,"141","2012-04-01",{"$f":"+VLOOKUP(D25,COBRE!A:B,2,FALSE)","v":375.11},{"$f":"AVERAGE(E14:E25)","v":356.32500000000005},null,2,"-","-","-","-","-","-","-","-","-","-","-","-"]
[13,12,"1312","2012-03-01",{"$f":"+VLOOKUP(D26,COBRE!A:B,2,FALSE)","v":383.61},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,3,"-","-","-","-","-","-","-","-","-","-","-","-"]
[13,11,"1311","2012-02-01",{"$f":"+VLOOKUP(D27,COBRE!A:B,2,FALSE)","v":382.05},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":74.632364895483406},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":68.718607363788124},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":76.026981674759014},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":70.924213861049623},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":66.814829668994506},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":65.169439444959835},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":68.807403464236316},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":73.773968714874457},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":73.776191592299057},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":75.483349884894082},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":76.165863399914031}]
[13,10,"1310","2012-01-01",{"$f":"+VLOOKUP(D28,COBRE!A:B,2,FALSE)","v":363.84},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":73.631164284228916},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":73.916113875087959},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":73.07981486862424},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":75.547976350426865},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":78.152619785256576},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":84.094646605602478},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":79.312877269759738},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":83.217226027156656},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":95.488294500706317},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":97.181435469320803},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":100.15514214898707},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":105.54244566141364}]
[13,9,"139","2011-12-01",{"$f":"+VLOOKUP(D29,COBRE!A:B,2,FALSE)","v":343.31},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":114.92714215684431},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":142.85182859347933},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":126.30793031503696},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":93.849873886170172},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":157.72354870347397},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":146.40185648887589},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":133.14255846244416},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":131.9733089197058},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":155.54679606431117},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":159.57655807454483},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":167.89140597863366},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":163.12124521164395}]
[13,8,"138","2011-11-01",{"$f":"+VLOOKUP(D30,COBRE!A:B,2,FALSE)","v":342.54},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":150.33073407547056},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":140.69241143744884},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":144.96645126269181},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":165.1880040479505},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":168.92501256195334},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":176.97159985950111},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":183.73774827859444},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":189.63809419442305},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":195.87124520251055},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":211.71869276153603},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":229.37282872350096},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":244.96469763884505}]
[13,7,"137","2011-10-01",{"$f":"+VLOOKUP(D31,COBRE!A:B,2,FALSE)","v":333.28},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":232.63422140832981},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":262.51132492600061},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":400.63684899825068},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":336.1473150067485},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":374.22809717317637},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":355.15894555233422},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":369.3561713811863},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":358.36130149873441},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":339.61694480360899},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":312.34990889326571},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":272.15978177471277},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":268.03070109962488}]
[13,6,"136","2011-09-01",{"$f":"+VLOOKUP(D32,COBRE!A:B,2,FALSE)","v":377.15},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":356.27928902405051},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":429.99074827882401},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":316.75771436277802},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":361.87741939977826},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":363.70340688630171},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":338.04193642072835},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":346.27238736046417},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":346.77453284668616},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":308.05173060742447},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":269.17765994954254},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":328.16335678729985},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":394.74991351971181}]
[13,5,"135","2011-08-01",{"$f":"+VLOOKUP(D33,COBRE!A:B,2,FALSE)","v":410.2},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":472.24077876365283},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":427.73057655516425},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":355.88886708377265},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":400.28107805295735},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":371.49436604790407},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":347.96511381796006},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":323.69362380834275},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":209.64389926444503},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":167.43629600369701},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":139.43394324693637},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":153.44706665926512},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":158.31087034584846}]
[13,4,"134","2011-07-01",{"$f":"+VLOOKUP(D34,COBRE!A:B,2,FALSE)","v":436.32},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":183.54637870881805},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":206.15532468084189},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":200.32063612433987},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":237.55481979730163},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":227.51215267864262},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":274.43524204081234},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":264.09479641643458},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":256.78923648494504},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":288.08177454158528},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":312.57148660534824},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":359.83232811553557},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":336.50833352226994}]
[13,3,"133","2011-06-01",{"$f":"+VLOOKUP(D35,COBRE!A:B,2,FALSE)","v":410.29},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":378.19947492863753},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":363.25300009877333},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":301.42178820168874},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":308.48959488898026},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":298.71930216467257},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":323.66669384933016},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":330.92463493936134},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":346.27114880055194},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":376.08135431760843},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":411.61500507844966},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":441.25661909344728},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":488.6943316747093}]
[13,2,"132","2011-05-01",{"$f":"+VLOOKUP(D36,COBRE!A:B,2,FALSE)","v":405.41},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":475.25072926214864},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":428.08599237879457},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":388.40217674050814},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":429.56456807350264},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":430.44656363890977},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":407.1855520362443},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":367.77065235619312},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":317.36293652517884},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":347.45384377551858},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":347.70742350647322},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":372.67657559946781},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":395.95984158915849}]
[13,1,"131","2011-04-01",{"$f":"+VLOOKUP(D37,COBRE!A:B,2,FALSE)","v":430.15},{"$f":"AVERAGE(E26:E37)","v":384.8458333333333},null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":407.1816532222125},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":368.40878589642472},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":350.47110744806753},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":353.15727368459034},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":337.03277032607411},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":332.24912143870085},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":349.68154527473166},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":352.76536030024909},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":353.20711418261686},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":368.26937615324709},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":375.97086650154654},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":377.00005886906371}]
[12,12,"1212","2011-03-01",{"$f":"+VLOOKUP(D38,COBRE!A:B,2,FALSE)","v":432.3},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":363.36300129487609},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":320.67107989421754},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":317.78776472106875},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":332.25925113516212},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":307.39024987120303},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":322.88089664885564},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":313.47893590300555},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":314.24629073790328},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":325.29330964520591},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":333.38434164824616},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":339.27749024687552}]
[12,11,"1211","2011-02-01",{"$f":"+VLOOKUP(D39,COBRE!A:B,2,FALSE)","v":447.59},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,16]
[12,10,"1210","2011-01-01",{"$f":"+VLOOKUP(D40,COBRE!A:B,2,FALSE)","v":433.84},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335}]
[12,9,"129","2010-12-01",{"$f":"+VLOOKUP(D41,COBRE!A:B,2,FALSE)","v":415.87},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335}]
[12,8,"128","2010-11-01",{"$f":"+VLOOKUP(D42,COBRE!A:B,2,FALSE)","v":384.19},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,"Ajuste Correcto / Estimado","Error rezagado de un año",null,null,null,null,null,null,null,null,null,null,null,"Error del año (Modelo Vertical)"]
[12,7,"127","2010-10-01",{"$f":"+VLOOKUP(D43,COBRE!A:B,2,FALSE)","v":376.14},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[12,6,"126","2010-09-01",{"$f":"+VLOOKUP(D44,COBRE!A:B,2,FALSE)","v":349.69},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,5,"125","2010-08-01",{"$f":"+VLOOKUP(D45,COBRE!A:B,2,FALSE)","v":330.4},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},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","2010-07-01",{"$f":"+VLOOKUP(D46,COBRE!A:B,2,FALSE)","v":305.51},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},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","2010-06-01",{"$f":"+VLOOKUP(D47,COBRE!A:B,2,FALSE)","v":294.8},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},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":0.96982053431326121},1.0874783827382921,0.94834752625642138,0.94622127404158196,1.0038190672979279,1.0326926328227752,1.0430563629290783,0.98110487019802406,1.0130639490450677,1.0118787801081064,0.98797540841747922]
[12,2,"122","2010-05-01",{"$f":"+VLOOKUP(D48,COBRE!A:B,2,FALSE)","v":311.60000000000002},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,5,{"$f":"U47","v":0},0.96982053431326121,1.0874783827382921,0.94834752625642138,0.94622127404158196,1.0038190672979279,1.0326926328227752,1.0430563629290783,0.98110487019802406,1.0130639490450677,1.0118787801081064,0.98797540841747922,0.97798263411982811,1.0114168086046589,1.046800681385472,1.0266323963495783,1.0215908336710902,0.96522196449294984,1.0983084084028449,1.120320929341911,1.0456779076650218,1.1311831263770928,1.2497610937819026,1.2930342777710853]
[12,1,"121","2010-04-01",{"$f":"+VLOOKUP(D49,COBRE!A:B,2,FALSE)","v":351.87},{"$f":"AVERAGE(E38:E49)","v":369.48333333333335},null,6,0.97798263411982811,1.0114168086046589,1.046800681385472,1.0266323963495783,1.0215908336710902,0.96522196449294984,1.0983084084028449,1.120320929341911,1.0456779076650218,1.1311831263770928,1.2497610937819026,1.2930342777710853,1.1637807874615693,0.86796228806314135,0.96486419891476427,1.3573806199730263,0.81852076662764361,0.89691485578925956,1.0261932891918968,1.073323092066909,0.91728022440917811,0.90107219841669794,0.87908013599446977,0.93979174693706369]
[11,12,"1112","2010-03-01",{"$f":"+VLOOKUP(D50,COBRE!A:B,2,FALSE)","v":338.51},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,7,1.1637807874615693,0.86796228806314135,0.96486419891476427,1.3573806199730263,0.81852076662764361,0.89691485578925956,1.0261932891918968,1.073323092066909,0.91728022440917811,0.90107219841669794,0.87908013599446977,0.93979174693706369,1.0242083958873134,1.0475333992375588,1.1026689182750147,0.99286870705448704,1.019742413438173,0.98880272393381585,1.0022436963839378,1.0211555901920415,1.0598799215544024,1.0143176173956363,0.98529543040354284,0.94487084151711032]
[11,11,"1111","2010-02-01",{"$f":"+VLOOKUP(D51,COBRE!A:B,2,FALSE)","v":310.63},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,8,1.0242083958873134,1.0475333992375588,1.1026689182750147,0.99286870705448704,1.019742413438173,0.98880272393381585,1.0022436963839378,1.0211555901920415,1.0598799215544024,1.0143176173956363,0.98529543040354284,0.94487084151711032,1.2454745404436247,1.3922446968831736,0.81490257527815557,1.0406449326926119,0.93277336105114972,0.97094555640070823,0.92108925303130618,0.88971660351313353,0.89153384315111017,0.82333944297028294,0.94771533956294896,1.0919644607847112]
[11,10,"1110","2010-01-01",{"$f":"+VLOOKUP(D52,COBRE!A:B,2,FALSE)","v":334.95},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,9,1.2454745404436247,1.3922446968831736,0.81490257527815557,1.0406449326926119,0.93277336105114972,0.97094555640070823,0.92108925303130618,0.88971660351313353,0.89153384315111017,0.82333944297028294,0.94771533956294896,1.0919644607847112,0.98877484842016572,0.81038952906503914,1.0705343062667567,0.99948209147702793,0.93705473621406443,1.0263519481446368,1.0490585251946525,0.91125492234375816,0.96999941993767935,1.1898461412438037,1.0902496960740691,0.9697278881883401]
[11,9,"119","2009-12-01",{"$f":"+VLOOKUP(D53,COBRE!A:B,2,FALSE)","v":322.10000000000002},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,10,0.98877484842016572,0.81038952906503914,1.0705343062667567,0.99948209147702793,0.93705473621406443,1.0263519481446368,1.0490585251946525,0.91125492234375816,0.96999941993767935,1.1898461412438037,1.0902496960740691,0.9697278881883401,0.83419310172948702,0.88897081677526646,1.05282866269543,0.95315522246475859,0.9333654334754784,0.91129825205952308,0.69025147104007123,0.8072736702274389,0.82950951087053004,1.0477362728046486,0.97981670991376935,1.0744050590361778]
[11,8,"118","2009-11-01",{"$f":"+VLOOKUP(D54,COBRE!A:B,2,FALSE)","v":302.8},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,11,0.83419310172948702,0.88897081677526646,1.05282866269543,0.95315522246475859,0.9333654334754784,0.91129825205952308,0.69025147104007123,0.8072736702274389,0.82950951087053004,1.0477362728046486,0.97981670991376935,1.0744050590361778,1.0889890686271395,1.0052129399074308,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":1.1353298611673399},0.99585434722754962,1.2322418679585438,1.0241760420777188,1.0799909875931613,1.1791771498870922,1.1180853093276963,1.0715948650265301,0.86326318045626627,1.0059483414772479]
[11,7,"117","2009-10-01",{"$f":"+VLOOKUP(D55,COBRE!A:B,2,FALSE)","v":285.22000000000003},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,12,1.0889890686271395,1.0052129399074308,1.1353298611673399,0.99585434722754962,1.2322418679585438,1.0241760420777188,1.0799909875931613,1.1791771498870922,1.1180853093276963,1.0715948650265301,0.86326318045626627,1.0059483414772479,0.93038204261493052,0.85780433999243455,0.97803148789875161,0.99034134395990703,1.1060550744654025,1.0804015570498704,1.1366334212891824,1.1095062390580188,1.1057979748945204,1.0539946179010515,1.0143530558693137,0.88460203440164475]
[11,6,"116","2009-09-01",{"$f":"+VLOOKUP(D56,COBRE!A:B,2,FALSE)","v":281.07},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,13,0.93038204261493052,0.85780433999243455,0.97803148789875161,0.99034134395990703,1.1060550744654025,1.0804015570498704,1.1366334212891824,1.1095062390580188,1.1057979748945204,1.0539946179010515,1.0143530558693137,0.88460203440164475,0.90510118873006284,0.94702935208697614,1.0563535030703888,1.0157262316973532,0.95296381630335403,0.92623620389760097,0.90621695305152228,1.0793320850584696,0.9880736856139205,1.0463969860949098,1.0251516328480119,0.96881036839596357]
[11,5,"115","2009-08-01",{"$f":"+VLOOKUP(D57,COBRE!A:B,2,FALSE)","v":280.35000000000002},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,14,0.90510118873006284,0.94702935208697614,1.0563535030703888,1.0157262316973532,0.95296381630335403,0.92623620389760097,0.90621695305152228,1.0793320850584696,0.9880736856139205,1.0463969860949098,1.0251516328480119,0.96881036839596357,0.92123502380715094,0.97712110509005512,0.95965114627840487,0.97477816726905209,1.0090116746540325,1.1015228525367897,1.046752409288354,0.98932616202156509,1.0203361866988596,0.99142101853200959,0.97366586780067488,0.92196272075575025]
[11,4,"114","2009-07-01",{"$f":"+VLOOKUP(D58,COBRE!A:B,2,FALSE)","v":236.57},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,15,0.92123502380715094,0.97712110509005512,0.95965114627840487,0.97477816726905209,1.0090116746540325,1.1015228525367897,1.046752409288354,0.98932616202156509,1.0203361866988596,0.99142101853200959,0.97366586780067488,0.92196272075575025,0.89921097865119237,1.0225742842421912,0.99972382599076526,0.94101217327071751,1.0598254178084772,1.0060675728154798,1.0401974826815585,1.0199961286650081,1.0043858582777192,0.99251811996953965,0.95620844095473456,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":0.97789463160094658}]
[11,3,"113","2009-06-01",{"$f":"+VLOOKUP(D59,COBRE!A:B,2,FALSE)","v":227.43},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,16,0.89921097865119237,1.0225742842421912,0.99972382599076526,0.94101217327071751,1.0598254178084772,1.0060675728154798,1.0401974826815585,1.0199961286650081,1.0043858582777192,0.99251811996953965,0.95620844095473456,0.97789463160094658,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":0.98301122761457915},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":0.97351702924778083},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":1.0199650719300399},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":1.025033432666574},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":1.0027294895125913},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":0.99095044151373857},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":0.99998426645042804},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":1.0183889290450989},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":0.99561700069747527},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":1.0239962093859742},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":0.99680904555061267},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":1.0066576246083163}]
[11,2,"112","2009-05-01",{"$f":"+VLOOKUP(D60,COBRE!A:B,2,FALSE)","v":207.23},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335}]
[11,1,"111","2009-04-01",{"$f":"+VLOOKUP(D61,COBRE!A:B,2,FALSE)","v":199.88},{"$f":"AVERAGE(E50:E61)","v":277.22833333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":0.9431300361844388}]
[10,12,"1012","2009-03-01",{"$f":"+VLOOKUP(D62,COBRE!A:B,2,FALSE)","v":170.09},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003},null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":0.94737992478654398},1.0095446635257779,0.99801362468391663,0.98314775869878779,1.0166233087857044,1.0013250723283513,1.0072785632640915,0.99793232104299889,0.99670964298329134,0.99488752188083174,0.99399616541475777,0.99989708781788977]
[10,11,"1011","2009-02-01",{"$f":"+VLOOKUP(D63,COBRE!A:B,2,FALSE)","v":150.35},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,10,"1010","2009-01-01",{"$f":"+VLOOKUP(D64,COBRE!A:B,2,FALSE)","v":146.09},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":0.96051233389269264}]
[10,9,"109","2008-12-01",{"$f":"+VLOOKUP(D65,COBRE!A:B,2,FALSE)","v":138.88999999999999},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003},null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":0.96519557620056151},0.99153084638677935,1.0089893483069783,1.0040905956826809,1.0096763991491478,0.996137756921045,1.0036314148572598,1.0081606250440489,0.99616332184038336,1.009441865633403,0.99540260548268522,1.003277356213103]
[10,{"$f":"B78","v":8},{"$f":"CONCATENATE(A66,B66)","v":"108"},"2008-11-01",{"$f":"+VLOOKUP(D66,COBRE!A:B,2,FALSE)","v":169.24},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,7,"107",{"$f":"DATE(YEAR(D66),MONTH(D66)-1,DAY(D66))","v":"2008-10-01"},{"$f":"+VLOOKUP(D67,COBRE!A:B,2,FALSE)","v":223.43},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,6,"106","2008-09-01",{"$f":"+VLOOKUP(D68,COBRE!A:B,2,FALSE)","v":317.10000000000002},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,5,"105","2008-08-01",{"$f":"+VLOOKUP(D69,COBRE!A:B,2,FALSE)","v":346.74},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,4,"104","2008-07-01",{"$f":"+VLOOKUP(D70,COBRE!A:B,2,FALSE)","v":381.53},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,3,"103","2008-06-01",{"$f":"+VLOOKUP(D71,COBRE!A:B,2,FALSE)","v":374.69},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,2,"102","2008-05-01",{"$f":"+VLOOKUP(D72,COBRE!A:B,2,FALSE)","v":380.24},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
[10,1,"101","2008-04-01",{"$f":"+VLOOKUP(D73,COBRE!A:B,2,FALSE)","v":393.94},{"$f":"AVERAGE(E62:E73)","v":266.02750000000003}]
["09",12,"0912","2008-03-01",{"$f":"+VLOOKUP(D74,COBRE!A:B,2,FALSE)","v":382.8},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",11,"0911","2008-02-01",{"$f":"+VLOOKUP(D75,COBRE!A:B,2,FALSE)","v":357.78},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",10,"0910","2008-01-01",{"$f":"+VLOOKUP(D76,COBRE!A:B,2,FALSE)","v":320.27999999999997},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",9,"099","2007-12-01",{"$f":"+VLOOKUP(D77,COBRE!A:B,2,FALSE)","v":298.81},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",8,"098","2007-11-01",{"$f":"+VLOOKUP(D78,COBRE!A:B,2,FALSE)","v":316},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",7,"097","2007-10-01",{"$f":"+VLOOKUP(D79,COBRE!A:B,2,FALSE)","v":363.26},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",6,"096","2007-09-01",{"$f":"+VLOOKUP(D80,COBRE!A:B,2,FALSE)","v":346.95},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",5,"095","2007-08-01",{"$f":"+VLOOKUP(D81,COBRE!A:B,2,FALSE)","v":340.81},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",4,"094","2007-07-01",{"$f":"+VLOOKUP(D82,COBRE!A:B,2,FALSE)","v":361.69},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",3,"093","2007-06-01",{"$f":"+VLOOKUP(D83,COBRE!A:B,2,FALSE)","v":339.1},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",2,"092","2007-05-01",{"$f":"+VLOOKUP(D84,COBRE!A:B,2,FALSE)","v":348.46},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["09",1,"091","2007-04-01",{"$f":"+VLOOKUP(D85,COBRE!A:B,2,FALSE)","v":352.28},{"$f":"AVERAGE(E74:E85)","v":344.01833333333326}]
["08",12,"0812","2007-03-01",{"$f":"+VLOOKUP(D86,COBRE!A:B,2,FALSE)","v":292.68},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",11,"0811","2007-02-01",{"$f":"+VLOOKUP(D87,COBRE!A:B,2,FALSE)","v":257.93},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",10,"0810","2007-01-01",{"$f":"+VLOOKUP(D88,COBRE!A:B,2,FALSE)","v":257.17},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",9,"089","2006-12-01",{"$f":"+VLOOKUP(D89,COBRE!A:B,2,FALSE)","v":302.77999999999997},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",8,"088","2006-11-01",{"$f":"+VLOOKUP(D90,COBRE!A:B,2,FALSE)","v":318.83999999999997},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",7,"087","2006-10-01",{"$f":"+VLOOKUP(D91,COBRE!A:B,2,FALSE)","v":340.21},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",6,"086","2006-09-01",{"$f":"+VLOOKUP(D92,COBRE!A:B,2,FALSE)","v":344.84},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",5,"085","2006-08-01",{"$f":"+VLOOKUP(D93,COBRE!A:B,2,FALSE)","v":349.07},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",4,"084","2006-07-01",{"$f":"+VLOOKUP(D94,COBRE!A:B,2,FALSE)","v":349.81},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",3,"083","2006-06-01",{"$f":"+VLOOKUP(D95,COBRE!A:B,2,FALSE)","v":326.48},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",2,"082","2006-05-01",{"$f":"+VLOOKUP(D96,COBRE!A:B,2,FALSE)","v":365.48},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["08",1,"081","2006-04-01",{"$f":"+VLOOKUP(D97,COBRE!A:B,2,FALSE)","v":289.74},{"$f":"AVERAGE(E86:E97)","v":316.2525}]
["07",12,"0712","2006-03-01",{"$f":"+VLOOKUP(D98,COBRE!A:B,2,FALSE)","v":231.46},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",11,"0711","2006-02-01",{"$f":"+VLOOKUP(D99,COBRE!A:B,2,FALSE)","v":226},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",10,"0710","2006-01-01",{"$f":"+VLOOKUP(D100,COBRE!A:B,2,FALSE)","v":214.75},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",9,"079","2005-12-01",{"$f":"+VLOOKUP(D101,COBRE!A:B,2,FALSE)","v":207.6},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",8,"078","2005-11-01",{"$f":"+VLOOKUP(D102,COBRE!A:B,2,FALSE)","v":193.65},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",7,"077","2005-10-01",{"$f":"+VLOOKUP(D103,COBRE!A:B,2,FALSE)","v":184.15},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",6,"076","2005-09-01",{"$f":"+VLOOKUP(D104,COBRE!A:B,2,FALSE)","v":174.99},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",5,"075","2005-08-01",{"$f":"+VLOOKUP(D105,COBRE!A:B,2,FALSE)","v":172.26},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",4,"074","2005-07-01",{"$f":"+VLOOKUP(D106,COBRE!A:B,2,FALSE)","v":164.01},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",3,"073","2005-06-01",{"$f":"+VLOOKUP(D107,COBRE!A:B,2,FALSE)","v":159.85},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",2,"072","2005-05-01",{"$f":"+VLOOKUP(D108,COBRE!A:B,2,FALSE)","v":147.38},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["07",1,"071","2005-04-01",{"$f":"+VLOOKUP(D109,COBRE!A:B,2,FALSE)","v":153.97},{"$f":"AVERAGE(E98:E109)","v":185.83916666666664}]
["06",12,"0612","2005-03-01",{"$f":"+VLOOKUP(D110,COBRE!A:B,2,FALSE)","v":153.30000000000001},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",11,"0611","2005-02-01",{"$f":"+VLOOKUP(D111,COBRE!A:B,2,FALSE)","v":147.59},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",10,"0610","2005-01-01",{"$f":"+VLOOKUP(D112,COBRE!A:B,2,FALSE)","v":143.79},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",9,"069","2004-12-01",{"$f":"+VLOOKUP(D113,COBRE!A:B,2,FALSE)","v":142.68},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",8,"068","2004-11-01",{"$f":"+VLOOKUP(D114,COBRE!A:B,2,FALSE)","v":141.65},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",7,"067","2004-10-01",{"$f":"+VLOOKUP(D115,COBRE!A:B,2,FALSE)","v":136.63},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",6,"066","2004-09-01",{"$f":"+VLOOKUP(D116,COBRE!A:B,2,FALSE)","v":131.31},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",5,"065","2004-08-01",{"$f":"+VLOOKUP(D117,COBRE!A:B,2,FALSE)","v":129.1},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",4,"064","2004-07-01",{"$f":"+VLOOKUP(D118,COBRE!A:B,2,FALSE)","v":127.39},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",3,"063","2004-06-01",{"$f":"+VLOOKUP(D119,COBRE!A:B,2,FALSE)","v":121.87},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",2,"062","2004-05-01",{"$f":"+VLOOKUP(D120,COBRE!A:B,2,FALSE)","v":123.99},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["06",1,"061","2004-04-01",{"$f":"+VLOOKUP(D121,COBRE!A:B,2,FALSE)","v":133.75},{"$f":"AVERAGE(E110:E121)","v":136.08750000000001}]
["05",12,"0512","2004-03-01",{"$f":"+VLOOKUP(D122,COBRE!A:B,2,FALSE)","v":136.47},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",11,"0511","2004-02-01",{"$f":"+VLOOKUP(D123,COBRE!A:B,2,FALSE)","v":125.17},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",10,"0510","2004-01-01",{"$f":"+VLOOKUP(D124,COBRE!A:B,2,FALSE)","v":109.93},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",9,"059","2003-12-01",{"$f":"+VLOOKUP(D125,COBRE!A:B,2,FALSE)","v":99.85},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",8,"058","2003-11-01",{"$f":"+VLOOKUP(D126,COBRE!A:B,2,FALSE)","v":93.23},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",7,"057","2003-10-01",{"$f":"+VLOOKUP(D127,COBRE!A:B,2,FALSE)","v":87.11},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",6,"056","2003-09-01",{"$f":"+VLOOKUP(D128,COBRE!A:B,2,FALSE)","v":81.17},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",5,"055","2003-08-01",{"$f":"+VLOOKUP(D129,COBRE!A:B,2,FALSE)","v":79.84},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",{"$f":"B142","v":4},{"$f":"CONCATENATE(A130,B130)","v":"054"},"2003-07-01",{"$f":"+VLOOKUP(D130,COBRE!A:B,2,FALSE)","v":77.56},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",3,"053",{"$f":"DATE(YEAR(D130),MONTH(D130)-1,DAY(D130))","v":"2003-06-01"},{"$f":"+VLOOKUP(D131,COBRE!A:B,2,FALSE)","v":76.5},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",2,"052","2003-05-01",{"$f":"+VLOOKUP(D132,COBRE!A:B,2,FALSE)","v":74.760000000000005},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["05",1,"051","2003-04-01",{"$f":"+VLOOKUP(D133,COBRE!A:B,2,FALSE)","v":72.010000000000005},{"$f":"AVERAGE(E122:E133)","v":92.8}]
["04",12,"0412","2003-03-01",{"$f":"+VLOOKUP(D134,COBRE!A:B,2,FALSE)","v":75.25},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",11,"0411","2003-02-01",{"$f":"+VLOOKUP(D135,COBRE!A:B,2,FALSE)","v":76.38},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",10,"0410","2003-01-01",{"$f":"+VLOOKUP(D136,COBRE!A:B,2,FALSE)","v":74.739999999999995},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",9,"049","2002-12-01",{"$f":"+VLOOKUP(D137,COBRE!A:B,2,FALSE)","v":72.38},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",8,"048","2002-11-01",{"$f":"+VLOOKUP(D138,COBRE!A:B,2,FALSE)","v":71.77},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",7,"047","2002-10-01",{"$f":"+VLOOKUP(D139,COBRE!A:B,2,FALSE)","v":67.3},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",6,"046","2002-09-01",{"$f":"+VLOOKUP(D140,COBRE!A:B,2,FALSE)","v":67.069999999999993},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",5,"045","2002-08-01",{"$f":"+VLOOKUP(D141,COBRE!A:B,2,FALSE)","v":67.11},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",4,"044","2002-07-01",{"$f":"+VLOOKUP(D142,COBRE!A:B,2,FALSE)","v":72.099999999999994},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",3,"043","2002-06-01",{"$f":"+VLOOKUP(D143,COBRE!A:B,2,FALSE)","v":74.73},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",2,"042","2002-05-01",{"$f":"+VLOOKUP(D144,COBRE!A:B,2,FALSE)","v":72.38},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["04",1,"041","2002-04-01",{"$f":"+VLOOKUP(D145,COBRE!A:B,2,FALSE)","v":72.14},{"$f":"AVERAGE(E134:E145)","v":71.94583333333334}]
["03",12,"0312","2002-03-01",{"$f":"+VLOOKUP(D146,COBRE!A:B,2,FALSE)","v":72.8},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",11,"0311","2002-02-01",{"$f":"+VLOOKUP(D147,COBRE!A:B,2,FALSE)","v":70.849999999999994},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",10,"0310","2002-01-01",{"$f":"+VLOOKUP(D148,COBRE!A:B,2,FALSE)","v":68.22},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",9,"039","2001-12-01",{"$f":"+VLOOKUP(D149,COBRE!A:B,2,FALSE)","v":66.760000000000005},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",8,"038","2001-11-01",{"$f":"+VLOOKUP(D150,COBRE!A:B,2,FALSE)","v":64.760000000000005},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",7,"037","2001-10-01",{"$f":"+VLOOKUP(D151,COBRE!A:B,2,FALSE)","v":62.47},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",6,"036","2001-09-01",{"$f":"+VLOOKUP(D152,COBRE!A:B,2,FALSE)","v":64.7},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",5,"035","2001-08-01",{"$f":"+VLOOKUP(D153,COBRE!A:B,2,FALSE)","v":66.430000000000007},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",4,"034","2001-07-01",{"$f":"+VLOOKUP(D154,COBRE!A:B,2,FALSE)","v":69.180000000000007},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",3,"033","2001-06-01",{"$f":"+VLOOKUP(D155,COBRE!A:B,2,FALSE)","v":72.959999999999994},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",2,"032","2001-05-01",{"$f":"+VLOOKUP(D156,COBRE!A:B,2,FALSE)","v":76.319999999999993},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["03",1,"031","2001-04-01",{"$f":"+VLOOKUP(D157,COBRE!A:B,2,FALSE)","v":75.540000000000006},{"$f":"AVERAGE(E146:E157)","v":69.249166666666667}]
["02",12,"0212","2001-03-01",{"$f":"+VLOOKUP(D158,COBRE!A:B,2,FALSE)","v":78.87},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",11,"0211","2001-02-01",{"$f":"+VLOOKUP(D159,COBRE!A:B,2,FALSE)","v":80.09},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",10,"0210","2001-01-01",{"$f":"+VLOOKUP(D160,COBRE!A:B,2,FALSE)","v":81.08},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",9,"029","2000-12-01",{"$f":"+VLOOKUP(D161,COBRE!A:B,2,FALSE)","v":83.84},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",8,"028","2000-11-01",{"$f":"+VLOOKUP(D162,COBRE!A:B,2,FALSE)","v":81.42},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",7,"027","2000-10-01",{"$f":"+VLOOKUP(D163,COBRE!A:B,2,FALSE)","v":86.12},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",6,"026","2000-09-01",{"$f":"+VLOOKUP(D164,COBRE!A:B,2,FALSE)","v":88.92},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",5,"025","2000-08-01",{"$f":"+VLOOKUP(D165,COBRE!A:B,2,FALSE)","v":84.18},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",4,"024","2000-07-01",{"$f":"+VLOOKUP(D166,COBRE!A:B,2,FALSE)","v":81.47},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",3,"023","2000-06-01",{"$f":"+VLOOKUP(D167,COBRE!A:B,2,FALSE)","v":79.510000000000005},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",2,"022","2000-05-01",{"$f":"+VLOOKUP(D168,COBRE!A:B,2,FALSE)","v":80.989999999999995},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["02",1,"021","2000-04-01",{"$f":"+VLOOKUP(D169,COBRE!A:B,2,FALSE)","v":76.150000000000006},{"$f":"AVERAGE(E158:E169)","v":81.88666666666667}]
["01",{"$f":"1+B171","v":12},"0112","2000-03-01",{"$f":"IF(ISNA(VLOOKUP(D170,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A170,B170),VLOOKUP(D170,COBRE!A:B,2,FALSE))","v":78.900000000000006},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",11,"0111","2000-02-01",{"$f":"IF(ISNA(VLOOKUP(D171,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A171,B171),VLOOKUP(D171,COBRE!A:B,2,FALSE))","v":81.680000000000007},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",10,"0110","2000-01-01",{"$f":"IF(ISNA(VLOOKUP(D172,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A172,B172),VLOOKUP(D172,COBRE!A:B,2,FALSE))","v":83.64},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",9,"019","1999-12-01",{"$f":"IF(ISNA(VLOOKUP(D173,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A173,B173),VLOOKUP(D173,COBRE!A:B,2,FALSE))","v":80.05},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",8,"018","1999-11-01",{"$f":"IF(ISNA(VLOOKUP(D174,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A174,B174),VLOOKUP(D174,COBRE!A:B,2,FALSE))","v":78.36},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",7,"017","1999-10-01",{"$f":"IF(ISNA(VLOOKUP(D175,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A175,B175),VLOOKUP(D175,COBRE!A:B,2,FALSE))","v":78.23},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",6,"016","1999-09-01",{"$f":"IF(ISNA(VLOOKUP(D176,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A176,B176),VLOOKUP(D176,COBRE!A:B,2,FALSE))","v":79.39},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",5,"015","1999-08-01",{"$f":"IF(ISNA(VLOOKUP(D177,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A177,B177),VLOOKUP(D177,COBRE!A:B,2,FALSE))","v":74.73},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",4,"014","1999-07-01",{"$f":"IF(ISNA(VLOOKUP(D178,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A178,B178),VLOOKUP(D178,COBRE!A:B,2,FALSE))","v":74.39},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",3,"013","1999-06-01",{"$f":"IF(ISNA(VLOOKUP(D179,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A179,B179),VLOOKUP(D179,COBRE!A:B,2,FALSE))","v":64.260000000000005},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",2,"012","1999-05-01",{"$f":"IF(ISNA(VLOOKUP(D180,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A180,B180),VLOOKUP(D180,COBRE!A:B,2,FALSE))","v":68.540000000000006},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]
["01",1,"011","1999-04-01",{"$f":"IF(ISNA(VLOOKUP(D181,COBRE!A:B,2,FALSE)),INDEX(H2:T18,A181,B181),VLOOKUP(D181,COBRE!A:B,2,FALSE))","v":66.5},{"$f":"AVERAGE(E170:E181)","v":75.722500000000011}]

{"sheet":"Calculo_IPM","index":20,"n_rows":193,"n_cols":32,"rows_kept":193,"cut":false,"hidden":true,"merged":[]}
["Año","Mes","Unión","Periodo aplicable","Dato mensual",null,null,"Dato Mensual","Mes"]
[16,{"$f":"B14","v":12},{"$f":"CONCATENATE(A2,B2)","v":"1612"},{"$f":"DATE(YEAR(D3),MONTH(D3)+1,DAY(D3))","v":"2015-04-01"},{"$f":"IF(ISNA(VLOOKUP(D2,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A2+1,B2+1)*AF65,VLOOKUP(D2,IPM!A:B,2,FALSE))","v":217.76376368821244},null,null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
[16,11,"1611","2015-03-01",{"$f":"IF(ISNA(VLOOKUP(D3,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A3+1,B3+1)*AE65,VLOOKUP(D3,IPM!A:B,2,FALSE))","v":217.0401289030745},null,null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$14:$E$193,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$14:$E$193,3,FALSE))","v":145.583912},145.75104099999999,146.56931900000001,146.74161699999999,147.43289999999999,148.18231,148.92269899999999,149.52781200000001,149.650497,150.19070300000001,150.762653,151.43930700000001]
[16,10,"1610","2015-02-01",{"$f":"IF(ISNA(VLOOKUP(D4,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A4+1,B4+1)*AD65,VLOOKUP(D4,IPM!A:B,2,FALSE))","v":216.28407763260483},null,null,"02",151.65664000000001,151.90302299999999,152.796325,152.829489,153.93557200000001,154.45267999999999,155.11963600000001,155.265783,155.444998,155.812927,155.90321299999999,155.71078199999999]
[16,9,"169","2015-01-01",{"$f":"IF(ISNA(VLOOKUP(D5,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A5+1,B5+1)*AC65,VLOOKUP(D5,IPM!A:B,2,FALSE))","v":216.21141118659122},null,null,"03",155.80364700000001,155.630042,154.63502099999999,154.085489,154.390705,153.45370500000001,152.62351100000001,151.871747,151.59918200000001,150.929564,151.11195900000001,152.12106700000001]
[16,8,"168","2014-12-01",{"$f":"IF(ISNA(VLOOKUP(D6,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A6+1,B6+1)*AB65,VLOOKUP(D6,IPM!A:B,2,FALSE))","v":216.79207113554452},null,null,"04",152.14252500000001,152.10195899999999,152.98878300000001,153.276826,154.686014,155.490183,155.075785,154.41110599999999,154.16106199999999,154.83486600000001,156.113192,155.780901]
[16,7,"167","2014-11-01",{"$f":"IF(ISNA(VLOOKUP(D7,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A7+1,B7+1)*AA65,VLOOKUP(D7,IPM!A:B,2,FALSE))","v":216.61664667871182},null,null,"05",155.560078,155.087684,154.64266499999999,154.88624200000001,155.923529,156.191326,156.48914600000001,157.50607199999999,158.365409,160.383658,161.96397300000001,162.93992299999999]
[16,6,"166","2014-10-01",{"$f":"IF(ISNA(VLOOKUP(D8,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A8+1,B8+1)*Z65,VLOOKUP(D8,IPM!A:B,2,FALSE))","v":216.51285557727698},null,null,"06",163.993424,165.02131800000001,165.372829,165.07210499999999,165.236458,165.20360600000001,165.78156799999999,165.203249,165.79050799999999,165.21051600000001,165.75707800000001,165.95252099999999]
[16,5,"165","2014-09-01",{"$f":"IF(ISNA(VLOOKUP(D9,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A9+1,B9+1)*Y65,VLOOKUP(D9,IPM!A:B,2,FALSE))","v":216.60051922976834},null,null,"07",166.362855,166.71721700000001,166.78326000000001,167.55681200000001,168.797211,169.731131,169.64594700000001,171.142562,171.973343,171.65258700000001,172.30137199999999,173.03645499999999]
[16,4,"164","2014-08-01",{"$f":"IF(ISNA(VLOOKUP(D10,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A10+1,B10+1)*X65,VLOOKUP(D10,IPM!A:B,2,FALSE))","v":215.53515743245109},null,null,"08",172.670986,172.895914,172.73451,173.07539399999999,173.33589699999999,173.44246799999999,173.10045600000001,173.426072,172.83315999999999,172.001768,172.71048999999999,173.236546]
[16,3,"163","2014-07-01",{"$f":"IF(ISNA(VLOOKUP(D11,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A11+1,B11+1)*W65,VLOOKUP(D11,IPM!A:B,2,FALSE))","v":214.11396852357905},null,null,"09",174.75791899999999,176.95339000000001,178.28922600000001,179.44569100000001,180.56939399999999,180.77613400000001,181.17791800000001,182.505674,183.00960000000001,185.06487200000001,186.57813100000001,187.11032800000001]
[16,2,"162","2014-06-01",{"$f":"IF(ISNA(VLOOKUP(D12,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A12+1,B12+1)*V65,VLOOKUP(D12,IPM!A:B,2,FALSE))","v":213.95990847609681},null,null,"10",189.333395,192.538918,194.64583099999999,197.36101099999999,199.794703,200.42196000000001,200.15443099999999,198.54096000000001,195.549204,192.52205499999999,191.563075,190.21328299999999]
[16,1,"161","2014-05-01",{"$f":"IF(ISNA(VLOOKUP(D13,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A13+1,B13+1)*U65,VLOOKUP(D13,IPM!A:B,2,FALSE))","v":213.41244471100663},null,null,"11",188.91842299999999,188.201426,188.29630499999999,187.50471200000001,187.393666,187.69469900000001,187.56803500000001,188.507766,190.04521,190.174578,190.67228900000001,191.12164999999999]
[15,12,"1512",{"$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":"2014-04-01"},{"$f":"IF(ISNA(VLOOKUP(D14,IPM!A:B,2,FALSE)),INDEX($H$23:$T$39,A14+1,B14+1)*AF64,VLOOKUP(D14,IPM!A:B,2,FALSE))","v":212.87556825739293},null,null,"12",192.662612,192.86789899999999,192.89202399999999,193.59641300000001,194.030925,194.333797,196.070278,197.11757399999999,199.037811,200.30246500000001,201.63776100000001,203.876631]
[15,11,"1511",{"$f":"DATE(YEAR(D14),MONTH(D14)-1,DAY(D14))","v":"2014-03-01"},{"$f":"+VLOOKUP(D15,IPM!A:B,2,FALSE)","v":212.75022689124867},null,null,"13",204.490161,205.11418900000001,205.76800299999999,206.68244799999999,208.06940399999999,208.51542000000001,209.388972,209.460556,208.374177,208.64102199999999,209.909211,210.15797499999999]
[15,10,"1510","2014-02-01",{"$f":"+VLOOKUP(D16,IPM!A:B,2,FALSE)","v":211.94234337134583},null,null,"14",209.45281900000001,209.308784,207.550522,208.04809,208.88333900000001,208.93420599999999,208.463032,208.22171800000001,206.60590300000001,206.762562,207.34534099999999,207.444568]
[15,9,"159","2014-01-01",{"$f":"+VLOOKUP(D17,IPM!A:B,2,FALSE)","v":211.51058333484758},null,null,"15",206.83194499999999,208.522389,210.543665,212.32282900000001,213.425791,212.54072600000001,211.68347700000001,211.45738700000001,211.51058333484758,211.94234337134583,212.75022689124867,{"$f":"T38*AF64","v":213.31936419096223}]
[15,8,"158","2013-12-01",{"$f":"+VLOOKUP(D18,IPM!A:B,2,FALSE)","v":211.45738700000001},null,null,"16",{"$f":"I39*U65","v":213.41244471100663},213.95990847609681,214.11396852357905,215.53515743245109,216.60051922976834,216.51285557727698,216.61664667871182,216.79207113554452,216.21141118659122,216.28407763260483,217.0401289030745,217.76376368821244]
[15,7,"157","2013-11-01",{"$f":"+VLOOKUP(D19,IPM!A:B,2,FALSE)","v":211.68347700000001}]
[15,6,"156","2013-10-01",{"$f":"+VLOOKUP(D20,IPM!A:B,2,FALSE)","v":212.54072600000001}]
[15,5,"155","2013-09-01",{"$f":"+VLOOKUP(D21,IPM!A:B,2,FALSE)","v":213.425791}]
[15,4,"154","2013-08-01",{"$f":"+VLOOKUP(D22,IPM!A:B,2,FALSE)","v":212.32282900000001},null,null,"Predicción iterada","Mes"]
[15,3,"153","2013-07-01",{"$f":"+VLOOKUP(D23,IPM!A:B,2,FALSE)","v":210.543665},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
[15,2,"152","2013-06-01",{"$f":"+VLOOKUP(D24,IPM!A:B,2,FALSE)","v":208.522389},null,null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
[15,1,"151","2013-05-01",{"$f":"+VLOOKUP(D25,IPM!A:B,2,FALSE)","v":206.83194499999999},null,null,2,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Variación diaria del IPM =",null,null,{"$f":"COVAR(E14:E85,D14:D85)/VARP(D14:D85)","v":1.167533570881606E-2}]
[14,12,"1412","2013-04-01",{"$f":"+VLOOKUP(D26,IPM!A:B,2,FALSE)","v":207.444568},null,null,3,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Variación % diaria del IPM =",null,null,{"$f":"Y25/Y29","v":5.4845822864459169E-5}]
[14,11,"1411","2013-03-01",{"$f":"+VLOOKUP(D27,IPM!A:B,2,FALSE)","v":207.34534099999999},null,null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":152.18875233026648},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":152.17562610845141},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":152.75428986075721},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":153.94843380089381},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":154.37267334619403},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":155.31446714858282},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":154.80043146565626},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":154.46171281235348},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":154.26403325309346},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":154.9611285291443},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":155.89208558824959},null,"Variación % anual del IPM =",null,null,{"$f":"(1+Y25/Y29)^12-1","v":6.583484429156794E-4}]
[14,10,"1410","2013-02-01",{"$f":"+VLOOKUP(D28,IPM!A:B,2,FALSE)","v":206.762562},null,null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":155.85663652208649},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":155.47654108173603},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":154.92046794841286},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":154.46879690673578},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":155.82483216457149},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":155.91333387615083},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":155.81690237891462},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":155.86427715158075},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":157.42370079387456},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":158.89355998676831},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":161.14871439731718},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":160.42374190187709},null,"Mes más reciente del IPM en el pliego =",null,null,{"$f":"D14","v":"2014-04-01"}]
[14,9,"149","2013-01-01",{"$f":"+VLOOKUP(D29,IPM!A:B,2,FALSE)","v":206.60590300000001},null,null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":162.50481641981895},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":163.33841795982232},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":163.11611701750257},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":164.97347935221302},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":166.30171454251811},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":164.65292640561887},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":164.34031198831443},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":165.87464374058703},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":166.33835967422291},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":168.77080314764737},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":167.06291398783884},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":166.06992396246147},null,"IPM más reciente del pliego =",null,null,{"$f":"VLOOKUP(Y28,D:E,2,FALSE)","v":212.87556825739293}]
[14,8,"148","2012-12-01",{"$f":"+VLOOKUP(D30,IPM!A:B,2,FALSE)","v":208.22171800000001},null,null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":167.02107506806496},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":166.96574802676892},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":166.41584810182636},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":166.42379696280494},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":167.83603082786647},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":168.50102570333243},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":170.0345602201657},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":169.03515309901593},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":172.15814912445046},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":172.12560277591496},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":172.85227416940444},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":172.4338536988482},null,"IPM en un año =",null,null,{"$f":"ROUND(Y29*(1+Y27),3)","v":213.01599999999999}]
[14,7,"147","2012-11-01",{"$f":"+VLOOKUP(D31,IPM!A:B,2,FALSE)","v":208.463032},null,null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":174.05025846402719},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":173.34460765390585},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":172.57111561492096},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":172.99461175411003},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":173.83583148849902},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":173.75668976902008},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":173.49372604490122},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":173.84510683559688},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":174.4266698701359},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":172.65724970100013},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":172.86565785076468},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":173.20643195627267}]
[14,6,"146","2012-10-01",{"$f":"+VLOOKUP(D32,IPM!A:B,2,FALSE)","v":208.93420599999999},null,null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":173.40219664511181},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":175.24195425684221},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":176.59451739471319},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":178.65735242453428},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":179.83868723750788},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":180.81947800107633},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":180.52696105695108},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":181.93632038508861},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":182.84852930163188},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":182.09256174856199},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":185.98056420875781},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":187.15382921401508}]
[14,5,"145","2012-09-01",{"$f":"+VLOOKUP(D33,IPM!A:B,2,FALSE)","v":208.88333900000001},null,null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":188.20292437240514},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":191.21180009673256},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":192.94461806736177},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":195.82639816280704},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":198.02778067919135},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":199.96105665334844},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":200.44301422956914},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":201.90707304664554},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":199.12948412852097},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":196.29791366599611},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":193.93087162156323},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":192.13386813587485}]
[14,4,"144","2012-08-01",{"$f":"+VLOOKUP(D34,IPM!A:B,2,FALSE)","v":208.04809},null,null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":192.11477498875016},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":191.48617208407174},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":189.42996385358379},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":190.04198921721922},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":189.0082725483563},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":187.80008827643792},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":187.62100952110703},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":187.39958765533191},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":187.44183005531269},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":189.01343013816984},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":190.47786379870223},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":190.41014363311265}]
[14,3,"143","2012-07-01",{"$f":"+VLOOKUP(D35,IPM!A:B,2,FALSE)","v":207.550522},null,null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":191.70793827678636},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":194.23427480303909},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":193.84418928826886},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":194.0425375745202},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":194.74612305257554},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":194.43184396870197},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":194.20015058410488},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":196.11609401517578},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":196.50353499960843},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":198.02908530513471},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":200.55058163947004},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":201.41413622427672}]
[14,2,"142","2012-06-01",{"$f":"+VLOOKUP(D36,IPM!A:B,2,FALSE)","v":209.308784},null,null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":204.98713727581},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":205.94994053402735},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":205.9615670505903},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":207.12702169912035},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":207.70127808715273},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":208.47626289228347},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":208.95760485851201},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":209.74122174131901},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":209.54411783446619},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":207.94973683879957},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":209.24925721846034},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":210.61399461802665}]
[14,1,"141","2012-05-01",{"$f":"+VLOOKUP(D37,IPM!A:B,2,FALSE)","v":209.45281900000001},null,null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":211.16327699548057},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":210.70644764511087},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":210.1313447620505},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":208.79572970093554},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":209.20238340446241},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":209.30572059373205},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":209.52875763939085},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":208.7177757791261},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":207.91677712208281},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":206.4283180760728},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":207.5873843604918},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":207.88540611429727}]
[13,12,"1312","2012-04-01",{"$f":"+VLOOKUP(D38,IPM!A:B,2,FALSE)","v":210.15797499999999},null,null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":207.86732557991203},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":207.63087971669455},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":208.58911632220423},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":211.63876311734293},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":213.4164885336773},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":213.75259250843737},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":212.87192119472098},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":211.80485487829202},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":210.76893434794255},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":211.372352402904},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":212.7206320243607},{"$f":"AVERAGE(T$3:T16)+(S17-AVERAGE(S$3:S16))*COVAR(T$3:T16,S$3:S16)/VARP(S$3:S16)","v":213.1905511444169}]
[13,11,"1311","2012-03-01",{"$f":"+VLOOKUP(D39,IPM!A:B,2,FALSE)","v":209.909211},null,null,16,{"$f":"AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16)","v":213.47626744127487},{"$f":"AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17)","v":214.49369159553936},{"$f":"AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17)","v":214.47799893261333},{"$f":"AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17)","v":215.44619237305781},{"$f":"AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17)","v":216.64927176281333},{"$f":"AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17)","v":216.61783227063825},{"$f":"AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17)","v":216.56014658536515},{"$f":"AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17)","v":216.63849916914447},{"$f":"AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17)","v":216.18503666762732},{"$f":"AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17)","v":216.17701170775211},{"$f":"AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17)","v":217.07884757578358},{"$f":"AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17)","v":217.51567042407646}]
[13,10,"1310","2012-02-01",{"$f":"+VLOOKUP(D40,IPM!A:B,2,FALSE)","v":208.64102199999999}]
[13,9,"139","2012-01-01",{"$f":"+VLOOKUP(D41,IPM!A:B,2,FALSE)","v":208.374177}]
[13,8,"138","2011-12-01",{"$f":"+VLOOKUP(D42,IPM!A:B,2,FALSE)","v":209.460556},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)"]
[13,7,"137","2011-11-01",{"$f":"+VLOOKUP(D43,IPM!A:B,2,FALSE)","v":209.388972},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[13,6,"136","2011-10-01",{"$f":"+VLOOKUP(D44,IPM!A:B,2,FALSE)","v":208.51542000000001},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[13,5,"135","2011-09-01",{"$f":"+VLOOKUP(D45,IPM!A:B,2,FALSE)","v":208.06940399999999},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]
[13,4,"134","2011-08-01",{"$f":"+VLOOKUP(D46,IPM!A:B,2,FALSE)","v":206.68244799999999},null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[13,3,"133","2011-07-01",{"$f":"+VLOOKUP(D47,IPM!A:B,2,FALSE)","v":205.76800299999999},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":0.99942969944271487},1.005343542276403,1.0034207624526885,1.0047910860857483,1.0072390380342759,0.99846323299455109,0.99748498462200574,0.99805355769478787,1.0037003618722324,1.007434532013227,0.9992867849074567]
[13,2,"132","2011-06-01",{"$f":"+VLOOKUP(D48,IPM!A:B,2,FALSE)","v":205.11418900000001},null,null,5,{"$f":"U47","v":0},0.99942969944271487,1.005343542276403,1.0034207624526885,1.0047910860857483,1.0072390380342759,0.99846323299455109,0.99748498462200574,0.99805355769478787,1.0037003618722324,1.007434532013227,0.9992867849074567,0.99809723519829419,0.99749893405763634,0.9982068028060348,1.0027024557815147,1.0006333832294732,1.0017829913384444,1.0043143177076554,1.0105334902802812,1.0059819976368012,1.0093779635458842,1.0050590450301253,1.0156845929928622]
[13,1,"131","2011-05-01",{"$f":"+VLOOKUP(D49,IPM!A:B,2,FALSE)","v":204.490161},null,null,6,0.99809723519829419,0.99749893405763634,0.9982068028060348,1.0027024557815147,1.0006333832294732,1.0017829913384444,1.0043143177076554,1.0105334902802812,1.0059819976368012,1.0093779635458842,1.0050590450301253,1.0156845929928622,1.0091603905224282,1.0103031488929424,1.0138350030871277,1.0005978272882057,0.9935944343962505,1.003344487136685,1.00876994812927,0.9959523967892463,0.9967064020873122,0.97890460268454915,0.99218356751556547,0.99929305102537402]
[12,12,"1212","2011-04-01",{"$f":"+VLOOKUP(D50,IPM!A:B,2,FALSE)","v":203.876631},null,null,7,1.0091603905224282,1.0103031488929424,1.0138350030871277,1.0005978272882057,0.9935944343962505,1.003344487136685,1.00876994812927,0.9959523967892463,0.9967064020873122,0.97890460268454915,0.99218356751556547,0.99929305102537402,0.99605905980549625,0.99851148496199904,1.0022077939232616,1.0068080109808353,1.0057269000428122,1.0073002837314078,0.99771450451212673,1.0124672818780458,0.99892653281073052,0.99725191506500777,0.99681287288783638,1.0034946809354748]
[12,11,"1211","2011-03-01",{"$f":"+VLOOKUP(D51,IPM!A:B,2,FALSE)","v":201.63776100000001},null,null,8,0.99605905980549625,0.99851148496199904,1.0022077939232616,1.0068080109808353,1.0057269000428122,1.0073002837314078,0.99771450451212673,1.0124672818780458,0.99892653281073052,0.99725191506500777,0.99681287288783638,1.0034946809354748,0.99207543570346224,0.99741155112940294,1.0009468234848968,1.0004669639422341,0.99712409988079986,0.99819159901447363,0.99773323189335716,0.99758960811020614,0.99086429918473873,0.9962035668810012,0.9991023789647181,1.0001738621561984]
[12,10,"1210","2011-02-01",{"$f":"+VLOOKUP(D52,IPM!A:B,2,FALSE)","v":200.30246500000001},null,null,9,0.99207543570346224,0.99741155112940294,1.0009468234848968,1.0004669639422341,0.99712409988079986,0.99819159901447363,0.99773323189335716,0.99758960811020614,0.99086429918473873,0.9962035668810012,0.9991023789647181,1.0001738621561984,1.0078183689775442,1.0097661302078922,1.0095966093981215,1.004412572809164,1.0040631233118771,0.99976029130514321,1.0036058710523774,1.0031294115089626,1.0008808968766842,1.0163230734023185,1.0032130604280318,0.99976756439236236]
[12,9,"129","2011-01-01",{"$f":"+VLOOKUP(D53,IPM!A:B,2,FALSE)","v":199.037811},null,null,10,1.0078183689775442,1.0097661302078922,1.0095966093981215,1.004412572809164,1.0040631233118771,0.99976029130514321,1.0036058710523774,1.0031294115089626,1.0008808968766842,1.0163230734023185,1.0032130604280318,0.99976756439236236,1.0060066581396894,1.0069405648741137,1.0088171048753705,1.0078365983932212,1.0089225982069208,1.0023049655486198,0.99856027295000349,0.98332840451870718,0.98202034146681061,0.98076465207663499,0.98779051214608193,0.99000392198153919]
[12,8,"128","2010-12-01",{"$f":"+VLOOKUP(D54,IPM!A:B,2,FALSE)","v":197.11757399999999},null,null,11,1.0060066581396894,1.0069405648741137,1.0088171048753705,1.0078365983932212,1.0089225982069208,1.0023049655486198,0.99856027295000349,0.98332840451870718,0.98202034146681061,0.98076465207663499,0.98779051214608193,0.99000392198153919,0.98336227919514607,0.98284604027370925,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":0.99401541957501494},0.98664885993000695,0.99145748211659246,0.99943882200799194,0.99971765144403479,1.0059134513503107,1.0138890019582025,1.0061432029511415,1.0010207233398167,1.0037367041130869]
[12,7,"127","2010-11-01",{"$f":"+VLOOKUP(D55,IPM!A:B,2,FALSE)","v":196.070278},null,null,12,0.98336227919514607,0.98284604027370925,0.99401541957501494,0.98664885993000695,0.99145748211659246,0.99943882200799194,0.99971765144403479,1.0059134513503107,1.0138890019582025,1.0061432029511415,1.0010207233398167,1.0037367041130869,1.0049798340736171,0.9929653208506859,0.99508798642990071,0.99770089290679964,0.99632753637728411,0.99949572576847157,1.0096298968372077,1.0051065670558721,1.0128968468704476,1.0114800292662178,1.0054209733606476,1.0122260275365245]
[12,6,"126","2010-10-01",{"$f":"+VLOOKUP(D56,IPM!A:B,2,FALSE)","v":194.333797},null,null,13,1.0049798340736171,0.9929653208506859,0.99508798642990071,0.99770089290679964,0.99632753637728411,0.99949572576847157,1.0096298968372077,1.0051065670558721,1.0128968468704476,1.0114800292662178,1.0054209733606476,1.0122260275365245,0.9975755733632139,0.99594196758755915,0.99906019334887486,0.99785361805778217,1.001772381548335,1.0001878252572898,1.0020643763684987,0.9986618474947897,0.99441673263579555,1.0033242896659027,1.0031539121825921,0.99783480856125584]
[12,5,"125","2010-09-01",{"$f":"+VLOOKUP(D57,IPM!A:B,2,FALSE)","v":194.030925},null,null,14,0.9975755733632139,0.99594196758755915,0.99906019334887486,0.99785361805778217,1.001772381548335,1.0001878252572898,1.0020643763684987,0.9986618474947897,0.99441673263579555,1.0033242896659027,1.0031539121825921,0.99783480856125584,0.99189983211182509,0.99336677324908007,0.98771804956098774,0.996419276859702,0.99847494851984753,0.99822501462130042,0.99491370229367271,0.99762330842557922,0.99369519795262562,1.0016191767052234,0.99883401700330943,0.9978794176920005]
[12,4,"124","2010-08-01",{"$f":"+VLOOKUP(D58,IPM!A:B,2,FALSE)","v":193.59641300000001},null,null,15,0.99189983211182509,0.99336677324908007,0.98771804956098774,0.996419276859702,0.99847494851984753,0.99822501462130042,0.99491370229367271,0.99762330842557922,0.99369519795262562,1.0016191767052234,0.99883401700330943,0.9978794176920005,0.9950190316009333,1.004293722034612,1.0093703291535912,1.0032322334178347,1.000043588320596,0.99433051784675064,0.99441709273796675,0.99835949049188855,1.0035187775143404,1.002696620262594,1.0001391255122098,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":1.0018605761516093}]
[12,3,"123","2010-07-01",{"$f":"+VLOOKUP(D59,IPM!A:B,2,FALSE)","v":192.89202399999999},null,null,16,0.9950190316009333,1.004293722034612,1.0093703291535912,1.0032322334178347,1.000043588320596,0.99433051784675064,0.99441709273796675,0.99835949049188855,1.0035187775143404,1.002696620262594,1.0001391255122098,1.0018605761516093,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":0.99843492174074133},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":0.99913149038106364},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":1.0017611537569011},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":1.0004464960292425},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":0.99984617179693702},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":1.0003997740949839},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":1.0010415786567113},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":1.0007882020054886},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":0.99943648574794575},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":1.0003720602854311},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":0.99933924724622658},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":1.0019960583561003}]
[12,2,"122","2010-06-01",{"$f":"+VLOOKUP(D60,IPM!A:B,2,FALSE)","v":192.86789899999999}]
[12,1,"121","2010-05-01",{"$f":"+VLOOKUP(D61,IPM!A:B,2,FALSE)","v":192.662612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":0.99934785495243228}]
[11,12,"1112","2010-04-01",{"$f":"+VLOOKUP(D62,IPM!A:B,2,FALSE)","v":191.12164999999999},null,null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":1.0009671407832739},0.99589136445935678,0.99484427513700913,1.0003793719836782,0.99970376868845379,0.99863099181878356,0.99948021719758173,1.0006295696924234,1.0008075137385171,1.000618479124906,1.0003040282443016,1.0002850946629194]
[11,11,"1111","2010-03-01",{"$f":"+VLOOKUP(D63,IPM!A:B,2,FALSE)","v":190.67228900000001}]
[11,10,"1110","2010-02-01",{"$f":"+VLOOKUP(D64,IPM!A:B,2,FALSE)","v":190.174578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":1.0006042155520207}]
[11,9,"119","2010-01-01",{"$f":"+VLOOKUP(D65,IPM!A:B,2,FALSE)","v":190.04521},null,null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":0.9997010312620076},0.99751142742021015,0.99830271444695518,1.0004129340064605,0.99977497024269546,0.99951538295688369,1.0002608979271466,1.0007088858489559,1.0001219997432313,1.0004952697051686,0.99982163774526411,1.0011405765095098]
[11,{"$f":"B78","v":8},{"$f":"CONCATENATE(A66,B66)","v":"118"},"2009-12-01",{"$f":"+VLOOKUP(D66,IPM!A:B,2,FALSE)","v":188.507766}]
[11,7,"117","2009-11-01",{"$f":"+VLOOKUP(D67,IPM!A:B,2,FALSE)","v":187.56803500000001}]
[11,6,"116","2009-10-01",{"$f":"+VLOOKUP(D68,IPM!A:B,2,FALSE)","v":187.69469900000001}]
[11,5,"115","2009-09-01",{"$f":"+VLOOKUP(D69,IPM!A:B,2,FALSE)","v":187.393666}]
[11,4,"114","2009-08-01",{"$f":"+VLOOKUP(D70,IPM!A:B,2,FALSE)","v":187.50471200000001}]
[11,3,"113","2009-07-01",{"$f":"+VLOOKUP(D71,IPM!A:B,2,FALSE)","v":188.29630499999999}]
[11,2,"112","2009-06-01",{"$f":"+VLOOKUP(D72,IPM!A:B,2,FALSE)","v":188.201426}]
[11,1,"111","2009-05-01",{"$f":"+VLOOKUP(D73,IPM!A:B,2,FALSE)","v":188.91842299999999}]
[10,12,"1012","2009-04-01",{"$f":"+VLOOKUP(D74,IPM!A:B,2,FALSE)","v":190.21328299999999}]
[10,11,"1011","2009-03-01",{"$f":"+VLOOKUP(D75,IPM!A:B,2,FALSE)","v":191.563075}]
[10,10,"1010","2009-02-01",{"$f":"+VLOOKUP(D76,IPM!A:B,2,FALSE)","v":192.52205499999999}]
[10,9,"109","2009-01-01",{"$f":"+VLOOKUP(D77,IPM!A:B,2,FALSE)","v":195.549204}]
[10,8,"108","2008-12-01",{"$f":"+VLOOKUP(D78,IPM!A:B,2,FALSE)","v":198.54096000000001}]
[10,7,"107",{"$f":"DATE(YEAR(D78),MONTH(D78)-1,DAY(D78))","v":"2008-11-01"},{"$f":"+VLOOKUP(D79,IPM!A:B,2,FALSE)","v":200.15443099999999}]
[10,6,"106","2008-10-01",{"$f":"+VLOOKUP(D80,IPM!A:B,2,FALSE)","v":200.42196000000001}]
[10,5,"105","2008-09-01",{"$f":"+VLOOKUP(D81,IPM!A:B,2,FALSE)","v":199.794703}]
[10,4,"104","2008-08-01",{"$f":"+VLOOKUP(D82,IPM!A:B,2,FALSE)","v":197.36101099999999}]
[10,3,"103","2008-07-01",{"$f":"+VLOOKUP(D83,IPM!A:B,2,FALSE)","v":194.64583099999999}]
[10,2,"102","2008-06-01",{"$f":"+VLOOKUP(D84,IPM!A:B,2,FALSE)","v":192.538918}]
[10,1,"101","2008-05-01",{"$f":"+VLOOKUP(D85,IPM!A:B,2,FALSE)","v":189.333395}]
["09",12,"0912","2008-04-01",{"$f":"+VLOOKUP(D86,IPM!A:B,2,FALSE)","v":187.11032800000001}]
["09",11,"0911","2008-03-01",{"$f":"+VLOOKUP(D87,IPM!A:B,2,FALSE)","v":186.57813100000001}]
["09",10,"0910","2008-02-01",{"$f":"+VLOOKUP(D88,IPM!A:B,2,FALSE)","v":185.06487200000001}]
["09",9,"099","2008-01-01",{"$f":"+VLOOKUP(D89,IPM!A:B,2,FALSE)","v":183.00960000000001}]
["09",8,"098","2007-12-01",{"$f":"+VLOOKUP(D90,IPM!A:B,2,FALSE)","v":182.505674}]
["09",7,"097","2007-11-01",{"$f":"+VLOOKUP(D91,IPM!A:B,2,FALSE)","v":181.17791800000001}]
["09",6,"096","2007-10-01",{"$f":"+VLOOKUP(D92,IPM!A:B,2,FALSE)","v":180.77613400000001}]
["09",5,"095","2007-09-01",{"$f":"+VLOOKUP(D93,IPM!A:B,2,FALSE)","v":180.56939399999999}]
["09",4,"094","2007-08-01",{"$f":"+VLOOKUP(D94,IPM!A:B,2,FALSE)","v":179.44569100000001}]
["09",3,"093","2007-07-01",{"$f":"+VLOOKUP(D95,IPM!A:B,2,FALSE)","v":178.28922600000001}]
["09",2,"092","2007-06-01",{"$f":"+VLOOKUP(D96,IPM!A:B,2,FALSE)","v":176.95339000000001}]
["09",1,"091","2007-05-01",{"$f":"+VLOOKUP(D97,IPM!A:B,2,FALSE)","v":174.75791899999999}]
["08",12,"0812","2007-04-01",{"$f":"+VLOOKUP(D98,IPM!A:B,2,FALSE)","v":173.236546}]
["08",11,"0811","2007-03-01",{"$f":"+VLOOKUP(D99,IPM!A:B,2,FALSE)","v":172.71048999999999}]
["08",10,"0810","2007-02-01",{"$f":"+VLOOKUP(D100,IPM!A:B,2,FALSE)","v":172.001768}]
["08",9,"089","2007-01-01",{"$f":"+VLOOKUP(D101,IPM!A:B,2,FALSE)","v":172.83315999999999}]
["08",8,"088","2006-12-01",{"$f":"+VLOOKUP(D102,IPM!A:B,2,FALSE)","v":173.426072}]
["08",7,"087","2006-11-01",{"$f":"+VLOOKUP(D103,IPM!A:B,2,FALSE)","v":173.10045600000001}]
["08",6,"086","2006-10-01",{"$f":"+VLOOKUP(D104,IPM!A:B,2,FALSE)","v":173.44246799999999}]
["08",5,"085","2006-09-01",{"$f":"+VLOOKUP(D105,IPM!A:B,2,FALSE)","v":173.33589699999999}]
["08",4,"084","2006-08-01",{"$f":"+VLOOKUP(D106,IPM!A:B,2,FALSE)","v":173.07539399999999}]
["08",3,"083","2006-07-01",{"$f":"+VLOOKUP(D107,IPM!A:B,2,FALSE)","v":172.73451}]
["08",2,"082","2006-06-01",{"$f":"+VLOOKUP(D108,IPM!A:B,2,FALSE)","v":172.895914}]
["08",1,"081","2006-05-01",{"$f":"+VLOOKUP(D109,IPM!A:B,2,FALSE)","v":172.670986}]
["07",12,"0712","2006-04-01",{"$f":"+VLOOKUP(D110,IPM!A:B,2,FALSE)","v":173.03645499999999}]
["07",11,"0711","2006-03-01",{"$f":"+VLOOKUP(D111,IPM!A:B,2,FALSE)","v":172.30137199999999}]
["07",10,"0710","2006-02-01",{"$f":"+VLOOKUP(D112,IPM!A:B,2,FALSE)","v":171.65258700000001}]
["07",9,"079","2006-01-01",{"$f":"+VLOOKUP(D113,IPM!A:B,2,FALSE)","v":171.973343}]
["07",8,"078","2005-12-01",{"$f":"+VLOOKUP(D114,IPM!A:B,2,FALSE)","v":171.142562}]
["07",7,"077","2005-11-01",{"$f":"+VLOOKUP(D115,IPM!A:B,2,FALSE)","v":169.64594700000001}]
["07",6,"076","2005-10-01",{"$f":"+VLOOKUP(D116,IPM!A:B,2,FALSE)","v":169.731131}]
["07",5,"075","2005-09-01",{"$f":"+VLOOKUP(D117,IPM!A:B,2,FALSE)","v":168.797211}]
["07",4,"074","2005-08-01",{"$f":"+VLOOKUP(D118,IPM!A:B,2,FALSE)","v":167.55681200000001}]
["07",3,"073","2005-07-01",{"$f":"+VLOOKUP(D119,IPM!A:B,2,FALSE)","v":166.78326000000001}]
["07",2,"072","2005-06-01",{"$f":"+VLOOKUP(D120,IPM!A:B,2,FALSE)","v":166.71721700000001}]
["07",1,"071","2005-05-01",{"$f":"+VLOOKUP(D121,IPM!A:B,2,FALSE)","v":166.362855}]
["06",12,"0612","2005-04-01",{"$f":"+VLOOKUP(D122,IPM!A:B,2,FALSE)","v":165.95252099999999}]
["06",11,"0611","2005-03-01",{"$f":"+VLOOKUP(D123,IPM!A:B,2,FALSE)","v":165.75707800000001}]
["06",10,"0610","2005-02-01",{"$f":"+VLOOKUP(D124,IPM!A:B,2,FALSE)","v":165.21051600000001}]
["06",9,"069","2005-01-01",{"$f":"+VLOOKUP(D125,IPM!A:B,2,FALSE)","v":165.79050799999999}]
["06",8,"068","2004-12-01",{"$f":"+VLOOKUP(D126,IPM!A:B,2,FALSE)","v":165.203249}]
["06",7,"067","2004-11-01",{"$f":"+VLOOKUP(D127,IPM!A:B,2,FALSE)","v":165.78156799999999}]
["06",6,"066","2004-10-01",{"$f":"+VLOOKUP(D128,IPM!A:B,2,FALSE)","v":165.20360600000001}]
["06",5,"065","2004-09-01",{"$f":"+VLOOKUP(D129,IPM!A:B,2,FALSE)","v":165.236458}]
["06",{"$f":"B142","v":4},{"$f":"CONCATENATE(A130,B130)","v":"064"},"2004-08-01",{"$f":"+VLOOKUP(D130,IPM!A:B,2,FALSE)","v":165.07210499999999}]
["06",3,"063","2004-07-01",{"$f":"+VLOOKUP(D131,IPM!A:B,2,FALSE)","v":165.372829}]
["06",2,"062","2004-06-01",{"$f":"+VLOOKUP(D132,IPM!A:B,2,FALSE)","v":165.02131800000001}]
["06",1,"061","2004-05-01",{"$f":"+VLOOKUP(D133,IPM!A:B,2,FALSE)","v":163.993424}]
["05",12,"0512","2004-04-01",{"$f":"+VLOOKUP(D134,IPM!A:B,2,FALSE)","v":162.93992299999999}]
["05",11,"0511","2004-03-01",{"$f":"+VLOOKUP(D135,IPM!A:B,2,FALSE)","v":161.96397300000001}]
["05",10,"0510","2004-02-01",{"$f":"+VLOOKUP(D136,IPM!A:B,2,FALSE)","v":160.383658}]
["05",9,"059","2004-01-01",{"$f":"+VLOOKUP(D137,IPM!A:B,2,FALSE)","v":158.365409}]
["05",8,"058","2003-12-01",{"$f":"+VLOOKUP(D138,IPM!A:B,2,FALSE)","v":157.50607199999999}]
["05",7,"057","2003-11-01",{"$f":"+VLOOKUP(D139,IPM!A:B,2,FALSE)","v":156.48914600000001}]
["05",6,"056","2003-10-01",{"$f":"+VLOOKUP(D140,IPM!A:B,2,FALSE)","v":156.191326}]
["05",5,"055","2003-09-01",{"$f":"+VLOOKUP(D141,IPM!A:B,2,FALSE)","v":155.923529}]
["05",4,"054","2003-08-01",{"$f":"+VLOOKUP(D142,IPM!A:B,2,FALSE)","v":154.88624200000001}]
["05",3,"053",{"$f":"DATE(YEAR(D142),MONTH(D142)-1,DAY(D142))","v":"2003-07-01"},{"$f":"+VLOOKUP(D143,IPM!A:B,2,FALSE)","v":154.64266499999999}]
["05",2,"052","2003-06-01",{"$f":"+VLOOKUP(D144,IPM!A:B,2,FALSE)","v":155.087684}]
["05",1,"051","2003-05-01",{"$f":"+VLOOKUP(D145,IPM!A:B,2,FALSE)","v":155.560078}]
["04",12,"0412","2003-04-01",{"$f":"+VLOOKUP(D146,IPM!A:B,2,FALSE)","v":155.780901}]
["04",11,"0411","2003-03-01",{"$f":"+VLOOKUP(D147,IPM!A:B,2,FALSE)","v":156.113192}]
["04",10,"0410","2003-02-01",{"$f":"+VLOOKUP(D148,IPM!A:B,2,FALSE)","v":154.83486600000001}]
["04",9,"049","2003-01-01",{"$f":"+VLOOKUP(D149,IPM!A:B,2,FALSE)","v":154.16106199999999}]
["04",8,"048","2002-12-01",{"$f":"+VLOOKUP(D150,IPM!A:B,2,FALSE)","v":154.41110599999999}]
["04",7,"047","2002-11-01",{"$f":"+VLOOKUP(D151,IPM!A:B,2,FALSE)","v":155.075785}]
["04",6,"046","2002-10-01",{"$f":"+VLOOKUP(D152,IPM!A:B,2,FALSE)","v":155.490183}]
["04",5,"045","2002-09-01",{"$f":"+VLOOKUP(D153,IPM!A:B,2,FALSE)","v":154.686014}]
["04",4,"044","2002-08-01",{"$f":"+VLOOKUP(D154,IPM!A:B,2,FALSE)","v":153.276826}]
["04",3,"043","2002-07-01",{"$f":"+VLOOKUP(D155,IPM!A:B,2,FALSE)","v":152.98878300000001}]
["04",2,"042","2002-06-01",{"$f":"+VLOOKUP(D156,IPM!A:B,2,FALSE)","v":152.10195899999999}]
["04",1,"041","2002-05-01",{"$f":"+VLOOKUP(D157,IPM!A:B,2,FALSE)","v":152.14252500000001}]
["03",12,"0312","2002-04-01",{"$f":"+VLOOKUP(D158,IPM!A:B,2,FALSE)","v":152.12106700000001}]
["03",11,"0311","2002-03-01",{"$f":"+VLOOKUP(D159,IPM!A:B,2,FALSE)","v":151.11195900000001}]
["03",10,"0310","2002-02-01",{"$f":"+VLOOKUP(D160,IPM!A:B,2,FALSE)","v":150.929564}]
["03",9,"039","2002-01-01",{"$f":"+VLOOKUP(D161,IPM!A:B,2,FALSE)","v":151.59918200000001}]
["03",8,"038","2001-12-01",{"$f":"+VLOOKUP(D162,IPM!A:B,2,FALSE)","v":151.871747}]
["03",7,"037","2001-11-01",{"$f":"+VLOOKUP(D163,IPM!A:B,2,FALSE)","v":152.62351100000001}]
["03",6,"036","2001-10-01",{"$f":"+VLOOKUP(D164,IPM!A:B,2,FALSE)","v":153.45370500000001}]
["03",5,"035","2001-09-01",{"$f":"+VLOOKUP(D165,IPM!A:B,2,FALSE)","v":154.390705}]
["03",4,"034","2001-08-01",{"$f":"+VLOOKUP(D166,IPM!A:B,2,FALSE)","v":154.085489}]
["03",3,"033","2001-07-01",{"$f":"+VLOOKUP(D167,IPM!A:B,2,FALSE)","v":154.63502099999999}]
["03",2,"032","2001-06-01",{"$f":"+VLOOKUP(D168,IPM!A:B,2,FALSE)","v":155.630042}]
["03",1,"031","2001-05-01",{"$f":"+VLOOKUP(D169,IPM!A:B,2,FALSE)","v":155.80364700000001}]
["02",12,"0212","2001-04-01",{"$f":"+VLOOKUP(D170,IPM!A:B,2,FALSE)","v":155.71078199999999}]
["02",11,"0211","2001-03-01",{"$f":"+VLOOKUP(D171,IPM!A:B,2,FALSE)","v":155.90321299999999}]
["02",10,"0210","2001-02-01",{"$f":"+VLOOKUP(D172,IPM!A:B,2,FALSE)","v":155.812927}]
["02",9,"029","2001-01-01",{"$f":"+VLOOKUP(D173,IPM!A:B,2,FALSE)","v":155.444998}]
["02",8,"028","2000-12-01",{"$f":"+VLOOKUP(D174,IPM!A:B,2,FALSE)","v":155.265783}]
["02",7,"027","2000-11-01",{"$f":"+VLOOKUP(D175,IPM!A:B,2,FALSE)","v":155.11963600000001}]
["02",6,"026","2000-10-01",{"$f":"+VLOOKUP(D176,IPM!A:B,2,FALSE)","v":154.45267999999999}]
["02",5,"025","2000-09-01",{"$f":"+VLOOKUP(D177,IPM!A:B,2,FALSE)","v":153.93557200000001}]
["02",4,"024","2000-08-01",{"$f":"+VLOOKUP(D178,IPM!A:B,2,FALSE)","v":152.829489}]
["02",3,"023","2000-07-01",{"$f":"+VLOOKUP(D179,IPM!A:B,2,FALSE)","v":152.796325}]
["02",2,"022","2000-06-01",{"$f":"+VLOOKUP(D180,IPM!A:B,2,FALSE)","v":151.90302299999999}]
["02",1,"021","2000-05-01",{"$f":"+VLOOKUP(D181,IPM!A:B,2,FALSE)","v":151.65664000000001}]
["01",{"$f":"1+B183","v":12},"0112","2000-04-01",{"$f":"IF(ISNA(VLOOKUP(D182,IPM!A:B,2,FALSE)),INDEX(H2:T18,A182,B182),VLOOKUP(D182,IPM!A:B,2,FALSE))","v":151.43930700000001}]
["01",11,"0111","2000-03-01",{"$f":"IF(ISNA(VLOOKUP(D183,IPM!A:B,2,FALSE)),INDEX(H2:T18,A183,B183),VLOOKUP(D183,IPM!A:B,2,FALSE))","v":150.762653}]
["01",10,"0110","2000-02-01",{"$f":"IF(ISNA(VLOOKUP(D184,IPM!A:B,2,FALSE)),INDEX(H2:T18,A184,B184),VLOOKUP(D184,IPM!A:B,2,FALSE))","v":150.19070300000001}]
["01",9,"019","2000-01-01",{"$f":"IF(ISNA(VLOOKUP(D185,IPM!A:B,2,FALSE)),INDEX(H2:T18,A185,B185),VLOOKUP(D185,IPM!A:B,2,FALSE))","v":149.650497}]
["01",8,"018","1999-12-01",{"$f":"IF(ISNA(VLOOKUP(D186,IPM!A:B,2,FALSE)),INDEX(H2:T18,A186,B186),VLOOKUP(D186,IPM!A:B,2,FALSE))","v":149.52781200000001}]
["01",7,"017","1999-11-01",{"$f":"IF(ISNA(VLOOKUP(D187,IPM!A:B,2,FALSE)),INDEX(H2:T18,A187,B187),VLOOKUP(D187,IPM!A:B,2,FALSE))","v":148.92269899999999}]
["01",6,"016","1999-10-01",{"$f":"IF(ISNA(VLOOKUP(D188,IPM!A:B,2,FALSE)),INDEX(H2:T18,A188,B188),VLOOKUP(D188,IPM!A:B,2,FALSE))","v":148.18231}]
["01",5,"015","1999-09-01",{"$f":"IF(ISNA(VLOOKUP(D189,IPM!A:B,2,FALSE)),INDEX(H2:T18,A189,B189),VLOOKUP(D189,IPM!A:B,2,FALSE))","v":147.43289999999999}]
["01",4,"014","1999-08-01",{"$f":"IF(ISNA(VLOOKUP(D190,IPM!A:B,2,FALSE)),INDEX(H2:T18,A190,B190),VLOOKUP(D190,IPM!A:B,2,FALSE))","v":146.74161699999999}]
["01",3,"013","1999-07-01",{"$f":"IF(ISNA(VLOOKUP(D191,IPM!A:B,2,FALSE)),INDEX(H2:T18,A191,B191),VLOOKUP(D191,IPM!A:B,2,FALSE))","v":146.56931900000001}]
["01",2,"012","1999-06-01",{"$f":"IF(ISNA(VLOOKUP(D192,IPM!A:B,2,FALSE)),INDEX(H2:T18,A192,B192),VLOOKUP(D192,IPM!A:B,2,FALSE))","v":145.75104099999999}]
["01",1,"011","1999-05-01",{"$f":"IF(ISNA(VLOOKUP(D193,IPM!A:B,2,FALSE)),INDEX(H2:T18,A193,B193),VLOOKUP(D193,IPM!A:B,2,FALSE))","v":145.583912}]

{"sheet":"Calculo_Tipo_de_Cambio","index":21,"n_rows":193,"n_cols":32,"rows_kept":193,"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":"1999-05-01"},{"$f":"IF(ISNA(VLOOKUP(D2+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A2,B2),VLOOKUP(D2+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3359999999999999},null,null,"Año",1,2,3,4,5,6,7,8,9,10,11,12]
["01",{"$f":"1+B2","v":2},"012","1999-06-01",{"$f":"IF(ISNA(VLOOKUP(D3+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A3,B3),VLOOKUP(D3+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3370000000000002},null,null,"01",{"$f":"IF(ISNA(VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE)),\"\",VLOOKUP(CONCATENATE($H3,I$2),$C$2:$E$181,3,FALSE))","v":3.3359999999999999},3.3370000000000002,3.3380000000000001,3.3849999999999998,3.4630000000000001,3.4929999999999999,3.49,3.512,3.492,3.4529999999999998,3.488,3.4790000000000001]
["01",3,"013","1999-07-01",{"$f":"IF(ISNA(VLOOKUP(D4+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A4,B4),VLOOKUP(D4+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3380000000000001},null,null,"02",3.5070000000000001,3.492,3.476,3.4740000000000002,3.51,3.5150000000000001,3.5310000000000001,3.5270000000000001,3.536,3.524,3.5249999999999999,3.589]
["01",4,"014","1999-08-01",{"$f":"IF(ISNA(VLOOKUP(D5+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A5,B5),VLOOKUP(D5+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3849999999999998},null,null,"03",3.6230000000000002,3.5139999999999998,3.488,3.4830000000000001,3.484,3.4430000000000001,3.4350000000000001,3.4460000000000002,3.4780000000000002,3.4710000000000001,3.4460000000000002,3.4350000000000001]
["01",5,"015","1999-09-01",{"$f":"IF(ISNA(VLOOKUP(D6+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A6,B6),VLOOKUP(D6+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4630000000000001},null,null,"04",3.4620000000000002,3.5110000000000001,3.55,3.6150000000000002,3.6440000000000001,3.6019999999999999,3.51,3.5150000000000001,3.484,3.4809999999999999,3.4750000000000001,3.4630000000000001]
["01",6,"016","1999-10-01",{"$f":"IF(ISNA(VLOOKUP(D7+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A7,B7),VLOOKUP(D7+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4929999999999999},null,null,"05",3.496,3.472,3.4729999999999999,3.4809999999999999,3.4830000000000001,3.4729999999999999,3.4809999999999999,3.464,3.5,3.4729999999999999,3.4609999999999999,3.484]
["01",7,"017","1999-11-01",{"$f":"IF(ISNA(VLOOKUP(D8+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A8,B8),VLOOKUP(D8+30,'TIPO DE CAMBIO'!A:B,2))","v":3.49},null,null,"06",3.4889999999999999,3.472,3.4220000000000002,3.3580000000000001,3.3420000000000001,3.3250000000000002,3.306,3.2829999999999999,3.2639999999999998,3.2589999999999999,3.2629999999999999,3.258]
["01",8,"018","1999-12-01",{"$f":"IF(ISNA(VLOOKUP(D9+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A9,B9),VLOOKUP(D9+30,'TIPO DE CAMBIO'!A:B,2))","v":3.512},null,null,"07",3.2549999999999999,3.254,3.2549999999999999,3.286,3.3450000000000002,3.38,3.4119999999999999,3.431,3.3140000000000001,3.2930000000000001,3.3580000000000001,3.3119999999999998]
["01",9,"019","2000-01-01",{"$f":"IF(ISNA(VLOOKUP(D10+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A10,B10),VLOOKUP(D10+30,'TIPO DE CAMBIO'!A:B,2))","v":3.492},null,null,"08",3.2930000000000001,3.26,3.242,3.2410000000000001,3.25,3.2160000000000002,3.2229999999999999,3.1970000000000001,3.1989999999999998,3.19,3.1840000000000002,3.1720000000000002]
["01",10,"0110","2000-02-01",{"$f":"IF(ISNA(VLOOKUP(D11+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A11,B11),VLOOKUP(D11+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4529999999999998},null,null,"09",3.1749999999999998,3.169,3.161,3.1629999999999998,3.0870000000000002,2.9980000000000002,3,2.9969999999999999,2.9340000000000002,2.887,2.746,2.851]
["01",11,"0111","2000-03-01",{"$f":"IF(ISNA(VLOOKUP(D12+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A12,B12),VLOOKUP(D12+30,'TIPO DE CAMBIO'!A:B,2))","v":3.488},null,null,"10",2.8450000000000002,2.9670000000000001,2.8159999999999998,2.9529999999999998,2.9769999999999999,3.09,3.0960000000000001,3.1419999999999999,3.1739999999999999,3.2509999999999999,3.161,2.9950000000000001]
["01",12,"0112","2000-04-01",{"$f":"IF(ISNA(VLOOKUP(D13+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A13,B13),VLOOKUP(D13+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4790000000000001},null,null,"11",2.9950000000000001,3.0110000000000001,2.9870000000000001,2.948,2.8849999999999998,2.9060000000000001,2.8809999999999998,2.891,2.8570000000000002,2.8490000000000002,2.8420000000000001,2.8490000000000002]
["02",{"$f":"B2","v":1},"021","2000-05-01",{"$f":"IF(ISNA(VLOOKUP(D14+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A14,B14),VLOOKUP(D14+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5070000000000001},null,null,"12",2.8450000000000002,2.827,2.8239999999999998,2.798,2.7879999999999998,2.798,2.8319999999999999,2.8090000000000002,2.7730000000000001,2.7749999999999999,2.8050000000000002,2.8210000000000002]
["02",2,"022","2000-06-01",{"$f":"IF(ISNA(VLOOKUP(D15+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A15,B15),VLOOKUP(D15+30,'TIPO DE CAMBIO'!A:B,2))","v":3.492},null,null,"13",2.7669999999999999,2.75,2.738,2.7269999999999999,2.7730000000000001,2.7080000000000002,2.7,2.6970000000000001,2.6909999999999998,2.6779999999999999,2.6680000000000001,2.641]
["02",3,"023","2000-07-01",{"$f":"IF(ISNA(VLOOKUP(D16+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A16,B16),VLOOKUP(D16+30,'TIPO DE CAMBIO'!A:B,2))","v":3.476},null,null,"14",2.71,2.6709999999999998,2.629,2.61,2.5979999999999999,2.5920000000000001,2.5790000000000002,2.5510000000000002,2.5779999999999998,2.5870000000000002,2.589,2.6459999999999999]
["02",4,"024","2000-08-01",{"$f":"IF(ISNA(VLOOKUP(D17+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A17,B17),VLOOKUP(D17+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4740000000000002},null,null,"15",2.734,2.7829999999999999,2.794,2.8079999999999998,2.782,2.77,2.802,2.7959999999999998,2.8220000000000001,2.8010000000000002,2.8090000000000002,{"$f":"T38*AF61","v":2.8593353658638181}]
["02",5,"025","2000-09-01",{"$f":"IF(ISNA(VLOOKUP(D18+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A18,B18),VLOOKUP(D18+30,'TIPO DE CAMBIO'!A:B,2))","v":3.51},null,null,"16",{"$f":"I39*U62","v":2.9228128342922512},2.9493275551843054,2.9347770924226855,2.9463147374225671,2.937551414399493,2.9311002310762109,2.938960643603497,2.9251892461860796,2.9192704320174738,2.8957826567121736,2.8793724023298641,2.8842115372384551]
["02",6,"026","2000-10-01",{"$f":"IF(ISNA(VLOOKUP(D19+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A19,B19),VLOOKUP(D19+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5150000000000001}]
["02",7,"027","2000-11-01",{"$f":"IF(ISNA(VLOOKUP(D20+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A20,B20),VLOOKUP(D20+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5310000000000001}]
["02",8,"028","2000-12-01",{"$f":"IF(ISNA(VLOOKUP(D21+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A21,B21),VLOOKUP(D21+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5270000000000001}]
["02",9,"029","2001-01-01",{"$f":"IF(ISNA(VLOOKUP(D22+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A22,B22),VLOOKUP(D22+30,'TIPO DE CAMBIO'!A:B,2))","v":3.536},null,null,"Predicción iterada","Mes"]
["02",10,"0210","2001-02-01",{"$f":"IF(ISNA(VLOOKUP(D23+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A23,B23),VLOOKUP(D23+30,'TIPO DE CAMBIO'!A:B,2))","v":3.524},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12]
["02",11,"0211","2001-03-01",{"$f":"IF(ISNA(VLOOKUP(D24+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A24,B24),VLOOKUP(D24+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5249999999999999},null,null,1,"-","-","-","-","-","-","-","-","-","-","-","-"]
["02",12,"0212","2001-04-01",{"$f":"IF(ISNA(VLOOKUP(D25+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A25,B25),VLOOKUP(D25+30,'TIPO DE CAMBIO'!A:B,2))","v":3.589},null,null,2,"-","-","-","-","-","-","-","-","-","-","-","-"]
["03",1,"031","2001-05-01",{"$f":"IF(ISNA(VLOOKUP(D26+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A26,B26),VLOOKUP(D26+30,'TIPO DE CAMBIO'!A:B,2))","v":3.6230000000000002},null,null,3,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Tasa de depreciación diaria =",null,null,{"$f":"COVAR(E110:E181,D110:D181)/VARP(D110:D181)","v":-1.6933307371648322E-4}]
["03",2,"032","2001-06-01",{"$f":"IF(ISNA(VLOOKUP(D27+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A27,B27),VLOOKUP(D27+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5139999999999998},null,null,4,"-",{"$f":"IF(I3=\"\",\"\",AVERAGE(J$3:J5)+(I6-AVERAGE(I$3:I5))*COVAR(J$3:J5,I$3:I5)/VARP(I$3:I5))","v":3.4306397102329971},{"$f":"IF(J3=\"\",\"\",AVERAGE(K$3:K5)+(J6-AVERAGE(J$3:J5))*COVAR(K$3:K5,J$3:J5)/VARP(J$3:J5))","v":3.4886745943622621},{"$f":"IF(K3=\"\",\"\",AVERAGE(L$3:L5)+(K6-AVERAGE(K$3:K5))*COVAR(L$3:L5,K$3:K5)/VARP(K$3:K5))","v":3.5227132987910195},{"$f":"IF(L3=\"\",\"\",AVERAGE(M$3:M5)+(L6-AVERAGE(L$3:L5))*COVAR(M$3:M5,L$3:L5)/VARP(L$3:L5))","v":3.5428729410428264},{"$f":"IF(M3=\"\",\"\",AVERAGE(N$3:N5)+(M6-AVERAGE(M$3:M5))*COVAR(N$3:N5,M$3:M5)/VARP(M$3:M5))","v":3.5720210463018653},{"$f":"IF(N3=\"\",\"\",AVERAGE(O$3:O5)+(N6-AVERAGE(N$3:N5))*COVAR(O$3:O5,N$3:N5)/VARP(N$3:N5))","v":3.6383785504407449},{"$f":"IF(O3=\"\",\"\",AVERAGE(P$3:P5)+(O6-AVERAGE(O$3:O5))*COVAR(P$3:P5,O$3:O5)/VARP(O$3:O5))","v":3.5162985203275383},{"$f":"IF(P3=\"\",\"\",AVERAGE(Q$3:Q5)+(P6-AVERAGE(P$3:P5))*COVAR(Q$3:Q5,P$3:P5)/VARP(P$3:P5))","v":3.5132762520193865},{"$f":"IF(Q3=\"\",\"\",AVERAGE(R$3:R5)+(Q6-AVERAGE(Q$3:Q5))*COVAR(R$3:R5,Q$3:Q5)/VARP(Q$3:Q5))","v":3.463192867540029},{"$f":"IF(R3=\"\",\"\",AVERAGE(S$3:S5)+(R6-AVERAGE(R$3:R5))*COVAR(S$3:S5,R$3:R5)/VARP(R$3:R5))","v":3.4850981159774892},{"$f":"IF(S3=\"\",\"\",AVERAGE(T$3:T5)+(S6-AVERAGE(S$3:S5))*COVAR(T$3:T5,S$3:S5)/VARP(S$3:S5))","v":3.4791361211862606},null,"Tasa de depreciación anual =",null,null,{"$f":"+(1+Y26)^365-1","v":-5.9940215722906198E-2}]
["03",3,"033","2001-07-01",{"$f":"IF(ISNA(VLOOKUP(D28+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A28,B28),VLOOKUP(D28+30,'TIPO DE CAMBIO'!A:B,2))","v":3.488},null,null,5,{"$f":"AVERAGE(I$4:I6)+(T6-AVERAGE(T$3:T5))*COVAR(I$4:I6,T$3:T5)/VARP(T$3:T5)","v":3.4908729603729607},{"$f":"IF(I4=\"\",\"\",AVERAGE(J$3:J6)+(I7-AVERAGE(I$3:I6))*COVAR(J$3:J6,I$3:I6)/VARP(I$3:I6))","v":3.4719062337170192},{"$f":"IF(J4=\"\",\"\",AVERAGE(K$3:K6)+(J7-AVERAGE(J$3:J6))*COVAR(K$3:K6,J$3:J6)/VARP(J$3:J6))","v":3.4714830951389857},{"$f":"IF(K4=\"\",\"\",AVERAGE(L$3:L6)+(K7-AVERAGE(K$3:K6))*COVAR(L$3:L6,K$3:K6)/VARP(K$3:K6))","v":3.4990953393363347},{"$f":"IF(L4=\"\",\"\",AVERAGE(M$3:M6)+(L7-AVERAGE(L$3:L6))*COVAR(M$3:M6,L$3:L6)/VARP(L$3:L6))","v":3.5185426997245179},{"$f":"IF(M4=\"\",\"\",AVERAGE(N$3:N6)+(M7-AVERAGE(M$3:M6))*COVAR(N$3:N6,M$3:M6)/VARP(M$3:M6))","v":3.482119119068845},{"$f":"IF(N4=\"\",\"\",AVERAGE(O$3:O6)+(N7-AVERAGE(N$3:N6))*COVAR(O$3:O6,N$3:N6)/VARP(N$3:N6))","v":3.47411988884478},{"$f":"IF(O4=\"\",\"\",AVERAGE(P$3:P6)+(O7-AVERAGE(O$3:O6))*COVAR(P$3:P6,O$3:O6)/VARP(O$3:O6))","v":3.4909832254267212},{"$f":"IF(P4=\"\",\"\",AVERAGE(Q$3:Q6)+(P7-AVERAGE(P$3:P6))*COVAR(Q$3:Q6,P$3:P6)/VARP(P$3:P6))","v":3.4811412556053813},{"$f":"IF(Q4=\"\",\"\",AVERAGE(R$3:R6)+(Q7-AVERAGE(Q$3:Q6))*COVAR(R$3:R6,Q$3:Q6)/VARP(Q$3:Q6))","v":3.4846650602409639},{"$f":"IF(R4=\"\",\"\",AVERAGE(S$3:S6)+(R7-AVERAGE(R$3:R6))*COVAR(S$3:S6,R$3:R6)/VARP(R$3:R6))","v":3.4766017236637019},{"$f":"AVERAGE(T$3:T6)+(S7-AVERAGE(S$3:S6))*COVAR(T$3:T6,S$3:S6)/VARP(S$3:S6)","v":3.4471356721515058},null,"Mes más reciente del TC en el pliego =",null,null,{"$f":"D181","v":"2014-04-01"}]
["03",4,"034","2001-08-01",{"$f":"IF(ISNA(VLOOKUP(D29+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A29,B29),VLOOKUP(D29+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4830000000000001},null,null,6,{"$f":"AVERAGE(I$4:I7)+(T7-AVERAGE(T$3:T6))*COVAR(I$4:I7,T$3:T6)/VARP(T$3:T6)","v":3.5142261652154825},{"$f":"AVERAGE(J$3:J7)+(I8-AVERAGE(I$3:I7))*COVAR(J$3:J7,I$3:I7)/VARP(I$3:I7)","v":3.4677219741946446},{"$f":"AVERAGE(K$3:K7)+(J8-AVERAGE(J$3:J7))*COVAR(K$3:K7,J$3:J7)/VARP(J$3:J7)","v":3.471789711607653},{"$f":"AVERAGE(L$3:L7)+(K8-AVERAGE(K$3:K7))*COVAR(L$3:L7,K$3:K7)/VARP(K$3:K7)","v":3.4455236745886659},{"$f":"AVERAGE(M$3:M7)+(L8-AVERAGE(L$3:L7))*COVAR(M$3:M7,L$3:L7)/VARP(L$3:L7)","v":3.4103087176752864},{"$f":"AVERAGE(N$3:N7)+(M8-AVERAGE(M$3:M7))*COVAR(N$3:N7,M$3:M7)/VARP(M$3:M7)","v":3.3738780062608957},{"$f":"AVERAGE(O$3:O7)+(N8-AVERAGE(N$3:N7))*COVAR(O$3:O7,N$3:N7)/VARP(N$3:N7)","v":3.4143381769599483},{"$f":"AVERAGE(P$3:P7)+(O8-AVERAGE(O$3:O7))*COVAR(P$3:P7,O$3:O7)/VARP(O$3:O7)","v":3.3272900948854423},{"$f":"AVERAGE(Q$3:Q7)+(P8-AVERAGE(P$3:P7))*COVAR(Q$3:Q7,P$3:P7)/VARP(P$3:P7)","v":3.4252254692325974},{"$f":"AVERAGE(R$3:R7)+(Q8-AVERAGE(Q$3:Q7))*COVAR(R$3:R7,Q$3:Q7)/VARP(Q$3:Q7)","v":3.2569749999999993},{"$f":"AVERAGE(S$3:S7)+(R8-AVERAGE(R$3:R7))*COVAR(S$3:S7,R$3:R7)/VARP(R$3:R7)","v":3.304744132799085},{"$f":"AVERAGE(T$3:T7)+(S8-AVERAGE(S$3:S7))*COVAR(T$3:T7,S$3:S7)/VARP(S$3:S7)","v":3.103630446773304},null,"Tipo de Cambio más reciente del pliego =",null,null,{"$f":"VLOOKUP(Y28,D:E,2,FALSE)","v":2.8090000000000002}]
["03",5,"035","2001-09-01",{"$f":"IF(ISNA(VLOOKUP(D30+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A30,B30),VLOOKUP(D30+30,'TIPO DE CAMBIO'!A:B,2))","v":3.484},null,null,7,{"$f":"AVERAGE(I$4:I8)+(T8-AVERAGE(T$3:T7))*COVAR(I$4:I8,T$3:T7)/VARP(T$3:T7)","v":3.2723684947491245},{"$f":"AVERAGE(J$3:J8)+(I9-AVERAGE(I$3:I8))*COVAR(J$3:J8,I$3:I8)/VARP(I$3:I8)","v":3.3278435766489363},{"$f":"AVERAGE(K$3:K8)+(J9-AVERAGE(J$3:J8))*COVAR(K$3:K8,J$3:J8)/VARP(J$3:J8)","v":3.2485797980108049},{"$f":"AVERAGE(L$3:L8)+(K9-AVERAGE(K$3:K8))*COVAR(L$3:L8,K$3:K8)/VARP(K$3:K8)","v":3.2426830781045601},{"$f":"AVERAGE(M$3:M8)+(L9-AVERAGE(L$3:L8))*COVAR(M$3:M8,L$3:L8)/VARP(L$3:L8)","v":3.307376938835235},{"$f":"AVERAGE(N$3:N8)+(M9-AVERAGE(M$3:M8))*COVAR(N$3:N8,M$3:M8)/VARP(M$3:M8)","v":3.3462815731745539},{"$f":"AVERAGE(O$3:O8)+(N9-AVERAGE(N$3:N8))*COVAR(O$3:O8,N$3:N8)/VARP(N$3:N8)","v":3.3819573120628501},{"$f":"AVERAGE(P$3:P8)+(O9-AVERAGE(O$3:O8))*COVAR(P$3:P8,O$3:O8)/VARP(O$3:O8)","v":3.4060240655530403},{"$f":"AVERAGE(Q$3:Q8)+(P9-AVERAGE(P$3:P8))*COVAR(Q$3:Q8,P$3:P8)/VARP(P$3:P8)","v":3.4315672743974281},{"$f":"AVERAGE(R$3:R8)+(Q9-AVERAGE(Q$3:Q8))*COVAR(R$3:R8,Q$3:Q8)/VARP(Q$3:Q8)","v":3.3062529867952213},{"$f":"AVERAGE(S$3:S8)+(R9-AVERAGE(R$3:R8))*COVAR(S$3:S8,R$3:R8)/VARP(R$3:R8)","v":3.2979881196512655},{"$f":"AVERAGE(T$3:T8)+(S9-AVERAGE(S$3:S8))*COVAR(T$3:T8,S$3:S8)/VARP(S$3:S8)","v":3.3548549538104431},null,"Tipo de Cambio en un año =",null,null,{"$f":"ROUND(Y29*(1+Y27),3)","v":2.641}]
["03",6,"036","2001-10-01",{"$f":"IF(ISNA(VLOOKUP(D31+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A31,B31),VLOOKUP(D31+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4430000000000001},null,null,8,{"$f":"AVERAGE(I$4:I9)+(T9-AVERAGE(T$3:T8))*COVAR(I$4:I9,T$3:T8)/VARP(T$3:T8)","v":3.3180525908387204},{"$f":"AVERAGE(J$3:J9)+(I10-AVERAGE(I$3:I9))*COVAR(J$3:J9,I$3:I9)/VARP(I$3:I9)","v":3.3136507401679194},{"$f":"AVERAGE(K$3:K9)+(J10-AVERAGE(J$3:J9))*COVAR(K$3:K9,J$3:J9)/VARP(J$3:J9)","v":3.2588169188751666},{"$f":"AVERAGE(L$3:L9)+(K10-AVERAGE(K$3:K9))*COVAR(L$3:L9,K$3:K9)/VARP(K$3:K9)","v":3.2576756236652513},{"$f":"AVERAGE(M$3:M9)+(L10-AVERAGE(L$3:L9))*COVAR(M$3:M9,L$3:L9)/VARP(L$3:L9)","v":3.2844991026695576},{"$f":"AVERAGE(N$3:N9)+(M10-AVERAGE(M$3:M9))*COVAR(N$3:N9,M$3:M9)/VARP(M$3:M9)","v":3.2792204713029092},{"$f":"AVERAGE(O$3:O9)+(N10-AVERAGE(N$3:N9))*COVAR(O$3:O9,N$3:N9)/VARP(N$3:N9)","v":3.2659654088232406},{"$f":"AVERAGE(P$3:P9)+(O10-AVERAGE(O$3:O9))*COVAR(P$3:P9,O$3:O9)/VARP(O$3:O9)","v":3.2070574931613907},{"$f":"AVERAGE(Q$3:Q9)+(P10-AVERAGE(P$3:P9))*COVAR(Q$3:Q9,P$3:P9)/VARP(P$3:P9)","v":3.159134727226113},{"$f":"AVERAGE(R$3:R9)+(Q10-AVERAGE(Q$3:Q9))*COVAR(R$3:R9,Q$3:Q9)/VARP(Q$3:Q9)","v":3.1895123880726768},{"$f":"AVERAGE(S$3:S9)+(R10-AVERAGE(R$3:R9))*COVAR(S$3:S9,R$3:R9)/VARP(R$3:R9)","v":3.2357995133731756},{"$f":"AVERAGE(T$3:T9)+(S10-AVERAGE(S$3:S9))*COVAR(T$3:T9,S$3:S9)/VARP(S$3:S9)","v":3.1354088450300979}]
["03",7,"037","2001-11-01",{"$f":"IF(ISNA(VLOOKUP(D32+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A32,B32),VLOOKUP(D32+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4350000000000001},null,null,9,{"$f":"AVERAGE(I$4:I10)+(T10-AVERAGE(T$3:T9))*COVAR(I$4:I10,T$3:T9)/VARP(T$3:T9)","v":3.1494685054327176},{"$f":"AVERAGE(J$3:J10)+(I11-AVERAGE(I$3:I10))*COVAR(J$3:J10,I$3:I10)/VARP(I$3:I10)","v":3.1989592939183029},{"$f":"AVERAGE(K$3:K10)+(J11-AVERAGE(J$3:J10))*COVAR(K$3:K10,J$3:J10)/VARP(J$3:J10)","v":3.1615420048933296},{"$f":"AVERAGE(L$3:L10)+(K11-AVERAGE(K$3:K10))*COVAR(L$3:L10,K$3:K10)/VARP(K$3:K10)","v":3.1691406824247466},{"$f":"AVERAGE(M$3:M10)+(L11-AVERAGE(L$3:L10))*COVAR(M$3:M10,L$3:L10)/VARP(L$3:L10)","v":3.193979179118263},{"$f":"AVERAGE(N$3:N10)+(M11-AVERAGE(M$3:M10))*COVAR(N$3:N10,M$3:M10)/VARP(M$3:M10)","v":3.0943150374613224},{"$f":"AVERAGE(O$3:O10)+(N11-AVERAGE(N$3:N10))*COVAR(O$3:O10,N$3:N10)/VARP(N$3:N10)","v":3.0561825748236906},{"$f":"AVERAGE(P$3:P10)+(O11-AVERAGE(O$3:O10))*COVAR(P$3:P10,O$3:O10)/VARP(O$3:O10)","v":2.9549395715590214},{"$f":"AVERAGE(Q$3:Q10)+(P11-AVERAGE(P$3:P10))*COVAR(Q$3:Q10,P$3:P10)/VARP(P$3:P10)","v":2.9849149647933473},{"$f":"AVERAGE(R$3:R10)+(Q11-AVERAGE(Q$3:Q10))*COVAR(R$3:R10,Q$3:Q10)/VARP(Q$3:Q10)","v":2.932520096476035},{"$f":"AVERAGE(S$3:S10)+(R11-AVERAGE(R$3:R10))*COVAR(S$3:S10,R$3:R10)/VARP(R$3:R10)","v":2.9262698222488517},{"$f":"AVERAGE(T$3:T10)+(S11-AVERAGE(S$3:S10))*COVAR(T$3:T10,S$3:S10)/VARP(S$3:S10)","v":2.6654199568712018}]
["03",8,"038","2001-12-01",{"$f":"IF(ISNA(VLOOKUP(D33+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A33,B33),VLOOKUP(D33+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4460000000000002},null,null,10,{"$f":"AVERAGE(I$4:I11)+(T11-AVERAGE(T$3:T10))*COVAR(I$4:I11,T$3:T10)/VARP(T$3:T10)","v":2.8089055601956798},{"$f":"AVERAGE(J$3:J11)+(I12-AVERAGE(I$3:I11))*COVAR(J$3:J11,I$3:I11)/VARP(I$3:I11)","v":2.8975132012161104},{"$f":"AVERAGE(K$3:K11)+(J12-AVERAGE(J$3:J11))*COVAR(K$3:K11,J$3:J11)/VARP(J$3:J11)","v":2.9599890468157488},{"$f":"AVERAGE(L$3:L11)+(K12-AVERAGE(K$3:K11))*COVAR(L$3:L11,K$3:K11)/VARP(K$3:K11)","v":2.8158198097240859},{"$f":"AVERAGE(M$3:M11)+(L12-AVERAGE(L$3:L11))*COVAR(M$3:M11,L$3:L11)/VARP(L$3:L11)","v":2.9121863658503071},{"$f":"AVERAGE(N$3:N11)+(M12-AVERAGE(M$3:M11))*COVAR(N$3:N11,M$3:M11)/VARP(M$3:M11)","v":2.9195541813342318},{"$f":"AVERAGE(O$3:O11)+(N12-AVERAGE(N$3:N11))*COVAR(O$3:O11,N$3:N11)/VARP(N$3:N11)","v":3.1044495149798763},{"$f":"AVERAGE(P$3:P11)+(O12-AVERAGE(O$3:O11))*COVAR(P$3:P11,O$3:O11)/VARP(O$3:O11)","v":3.0839250739316868},{"$f":"AVERAGE(Q$3:Q11)+(P12-AVERAGE(P$3:P11))*COVAR(Q$3:Q11,P$3:P11)/VARP(P$3:P11)","v":3.1066072145775299},{"$f":"AVERAGE(R$3:R11)+(Q12-AVERAGE(Q$3:Q11))*COVAR(R$3:R11,Q$3:Q11)/VARP(Q$3:Q11)","v":3.1493927847780658},{"$f":"AVERAGE(S$3:S11)+(R12-AVERAGE(R$3:R11))*COVAR(S$3:S11,R$3:R11)/VARP(R$3:R11)","v":3.2264333714733886},{"$f":"AVERAGE(T$3:T11)+(S12-AVERAGE(S$3:S11))*COVAR(T$3:T11,S$3:S11)/VARP(S$3:S11)","v":3.1887512661558723}]
["03",9,"039","2002-01-01",{"$f":"IF(ISNA(VLOOKUP(D34+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A34,B34),VLOOKUP(D34+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4780000000000002},null,null,11,{"$f":"AVERAGE(I$4:I12)+(T12-AVERAGE(T$3:T11))*COVAR(I$4:I12,T$3:T11)/VARP(T$3:T11)","v":2.9865674192418683},{"$f":"AVERAGE(J$3:J12)+(I13-AVERAGE(I$3:I12))*COVAR(J$3:J12,I$3:I12)/VARP(I$3:I12)","v":3.0631533746008657},{"$f":"AVERAGE(K$3:K12)+(J13-AVERAGE(J$3:J12))*COVAR(K$3:K12,J$3:J12)/VARP(J$3:J12)","v":2.9287933206774839},{"$f":"AVERAGE(L$3:L12)+(K13-AVERAGE(K$3:K12))*COVAR(L$3:L12,K$3:K12)/VARP(K$3:K12)","v":3.0575400123357577},{"$f":"AVERAGE(M$3:M12)+(L13-AVERAGE(L$3:L12))*COVAR(M$3:M12,L$3:L12)/VARP(L$3:L12)","v":2.9434440419261581},{"$f":"AVERAGE(N$3:N12)+(M13-AVERAGE(M$3:M12))*COVAR(N$3:N12,M$3:M12)/VARP(M$3:M12)","v":2.9174903448558571},{"$f":"AVERAGE(O$3:O12)+(N13-AVERAGE(N$3:N12))*COVAR(O$3:O12,N$3:N12)/VARP(N$3:N12)","v":2.9297847220435003},{"$f":"AVERAGE(P$3:P12)+(O13-AVERAGE(O$3:O12))*COVAR(P$3:P12,O$3:O12)/VARP(O$3:O12)","v":2.888850504294989},{"$f":"AVERAGE(Q$3:Q12)+(P13-AVERAGE(P$3:P12))*COVAR(Q$3:Q12,P$3:P12)/VARP(P$3:P12)","v":2.8656665938192649},{"$f":"AVERAGE(R$3:R12)+(Q13-AVERAGE(Q$3:Q12))*COVAR(R$3:R12,Q$3:Q12)/VARP(Q$3:Q12)","v":2.8556751354675347},{"$f":"AVERAGE(S$3:S12)+(R13-AVERAGE(R$3:R12))*COVAR(S$3:S12,R$3:R12)/VARP(R$3:R12)","v":2.7399901214878688},{"$f":"AVERAGE(T$3:T12)+(S13-AVERAGE(S$3:S12))*COVAR(T$3:T12,S$3:S12)/VARP(S$3:S12)","v":2.8561209383487403}]
["03",10,"0310","2002-02-01",{"$f":"IF(ISNA(VLOOKUP(D35+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A35,B35),VLOOKUP(D35+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4710000000000001},null,null,12,{"$f":"AVERAGE(I$4:I13)+(T13-AVERAGE(T$3:T12))*COVAR(I$4:I13,T$3:T12)/VARP(T$3:T12)","v":2.8353358675275984},{"$f":"AVERAGE(J$3:J13)+(I14-AVERAGE(I$3:I13))*COVAR(J$3:J13,I$3:I13)/VARP(I$3:I13)","v":2.9247802157419596},{"$f":"AVERAGE(K$3:K13)+(J14-AVERAGE(J$3:J13))*COVAR(K$3:K13,J$3:J13)/VARP(J$3:J13)","v":2.7387699823085296},{"$f":"AVERAGE(L$3:L13)+(K14-AVERAGE(K$3:K13))*COVAR(L$3:L13,K$3:K13)/VARP(K$3:K13)","v":2.8789155776816893},{"$f":"AVERAGE(M$3:M13)+(L14-AVERAGE(L$3:L13))*COVAR(M$3:M13,L$3:L13)/VARP(L$3:L13)","v":2.7581688857158233},{"$f":"AVERAGE(N$3:N13)+(M14-AVERAGE(M$3:M13))*COVAR(N$3:N13,M$3:M13)/VARP(M$3:M13)","v":2.8226429196526577},{"$f":"AVERAGE(O$3:O13)+(N14-AVERAGE(N$3:N13))*COVAR(O$3:O13,N$3:N13)/VARP(N$3:N13)","v":2.8049649972117776},{"$f":"AVERAGE(P$3:P13)+(O14-AVERAGE(O$3:O13))*COVAR(P$3:P13,O$3:O13)/VARP(O$3:O13)","v":2.8414033747609357},{"$f":"AVERAGE(Q$3:Q13)+(P14-AVERAGE(P$3:P13))*COVAR(Q$3:Q13,P$3:P13)/VARP(P$3:P13)","v":2.7772256596431739},{"$f":"AVERAGE(R$3:R13)+(Q14-AVERAGE(Q$3:Q13))*COVAR(R$3:R13,Q$3:Q13)/VARP(Q$3:Q13)","v":2.7697284975916485},{"$f":"AVERAGE(S$3:S13)+(R14-AVERAGE(R$3:R13))*COVAR(S$3:S13,R$3:R13)/VARP(R$3:R13)","v":2.7020779964781632},{"$f":"AVERAGE(T$3:T13)+(S14-AVERAGE(S$3:S13))*COVAR(T$3:T13,S$3:S13)/VARP(S$3:S13)","v":2.8181451016909267}]
["03",11,"0311","2002-03-01",{"$f":"IF(ISNA(VLOOKUP(D36+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A36,B36),VLOOKUP(D36+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4460000000000002},null,null,13,{"$f":"AVERAGE(I$4:I14)+(T14-AVERAGE(T$3:T13))*COVAR(I$4:I14,T$3:T13)/VARP(T$3:T13)","v":2.8092831281869373},{"$f":"AVERAGE(J$3:J14)+(I15-AVERAGE(I$3:I14))*COVAR(J$3:J14,I$3:I14)/VARP(I$3:I14)","v":2.8240477555933516},{"$f":"AVERAGE(K$3:K14)+(J15-AVERAGE(J$3:J14))*COVAR(K$3:K14,J$3:J14)/VARP(J$3:J14)","v":2.6907934766616739},{"$f":"AVERAGE(L$3:L14)+(K15-AVERAGE(K$3:K14))*COVAR(L$3:L14,K$3:K14)/VARP(K$3:K14)","v":2.7688817875931391},{"$f":"AVERAGE(M$3:M14)+(L15-AVERAGE(L$3:L14))*COVAR(M$3:M14,L$3:L14)/VARP(L$3:L14)","v":2.6936207693951837},{"$f":"AVERAGE(N$3:N14)+(M15-AVERAGE(M$3:M14))*COVAR(N$3:N14,M$3:M14)/VARP(M$3:M14)","v":2.7995529203541243},{"$f":"AVERAGE(O$3:O14)+(N15-AVERAGE(N$3:N14))*COVAR(O$3:O14,N$3:N14)/VARP(N$3:N14)","v":2.7289439509890485},{"$f":"AVERAGE(P$3:P14)+(O15-AVERAGE(O$3:O14))*COVAR(P$3:P14,O$3:O14)/VARP(O$3:O14)","v":2.6971693371794836},{"$f":"AVERAGE(Q$3:Q14)+(P15-AVERAGE(P$3:P14))*COVAR(Q$3:Q14,P$3:P14)/VARP(P$3:P14)","v":2.6597702639969798},{"$f":"AVERAGE(R$3:R14)+(Q15-AVERAGE(Q$3:Q14))*COVAR(R$3:R14,Q$3:Q14)/VARP(Q$3:Q14)","v":2.6908492184490509},{"$f":"AVERAGE(S$3:S14)+(R15-AVERAGE(R$3:R14))*COVAR(S$3:S14,R$3:R14)/VARP(R$3:R14)","v":2.6372091038697483},{"$f":"AVERAGE(T$3:T14)+(S15-AVERAGE(S$3:S14))*COVAR(T$3:T14,S$3:S14)/VARP(S$3:S14)","v":2.6876925310926207}]
["03",12,"0312","2002-04-01",{"$f":"IF(ISNA(VLOOKUP(D37+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A37,B37),VLOOKUP(D37+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4350000000000001},null,null,14,{"$f":"AVERAGE(I$4:I15)+(T15-AVERAGE(T$3:T14))*COVAR(I$4:I15,T$3:T14)/VARP(T$3:T14)","v":2.6058988721861884},{"$f":"AVERAGE(J$3:J15)+(I16-AVERAGE(I$3:I15))*COVAR(J$3:J15,I$3:I15)/VARP(I$3:I15)","v":2.7498040612665666},{"$f":"AVERAGE(K$3:K15)+(J16-AVERAGE(J$3:J15))*COVAR(K$3:K15,J$3:J15)/VARP(J$3:J15)","v":2.6244165517129407},{"$f":"AVERAGE(L$3:L15)+(K16-AVERAGE(K$3:K15))*COVAR(L$3:L15,K$3:K15)/VARP(K$3:K15)","v":2.6485955545770627},{"$f":"AVERAGE(M$3:M15)+(L16-AVERAGE(L$3:L15))*COVAR(M$3:M15,L$3:L15)/VARP(L$3:L15)","v":2.5989108947993107},{"$f":"AVERAGE(N$3:N15)+(M16-AVERAGE(M$3:M15))*COVAR(N$3:N15,M$3:M15)/VARP(M$3:M15)","v":2.6022945016243115},{"$f":"AVERAGE(O$3:O15)+(N16-AVERAGE(N$3:N15))*COVAR(O$3:O15,N$3:N15)/VARP(N$3:N15)","v":2.606793647729317},{"$f":"AVERAGE(P$3:P15)+(O16-AVERAGE(O$3:O15))*COVAR(P$3:P15,O$3:O15)/VARP(O$3:O15)","v":2.5751926455862599},{"$f":"AVERAGE(Q$3:Q15)+(P16-AVERAGE(P$3:P15))*COVAR(Q$3:Q15,P$3:P15)/VARP(P$3:P15)","v":2.5218301565442447},{"$f":"AVERAGE(R$3:R15)+(Q16-AVERAGE(Q$3:Q15))*COVAR(R$3:R15,Q$3:Q15)/VARP(Q$3:Q15)","v":2.5746760140072147},{"$f":"AVERAGE(S$3:S15)+(R16-AVERAGE(R$3:R15))*COVAR(S$3:S15,R$3:R15)/VARP(R$3:R15)","v":2.5530823364940387},{"$f":"AVERAGE(T$3:T15)+(S16-AVERAGE(S$3:S15))*COVAR(T$3:T15,S$3:S15)/VARP(S$3:S15)","v":2.596308360209088}]
["04",1,"041","2002-05-01",{"$f":"IF(ISNA(VLOOKUP(D38+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A38,B38),VLOOKUP(D38+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4620000000000002},null,null,15,{"$f":"AVERAGE(I$4:I16)+(T16-AVERAGE(T$3:T15))*COVAR(I$4:I16,T$3:T15)/VARP(T$3:T15)","v":2.64449905431468},{"$f":"AVERAGE(J$3:J16)+(I17-AVERAGE(I$3:I16))*COVAR(J$3:J16,I$3:I16)/VARP(I$3:I16)","v":2.7519709630608706},{"$f":"AVERAGE(K$3:K16)+(J17-AVERAGE(J$3:J16))*COVAR(K$3:K16,J$3:J16)/VARP(J$3:J16)","v":2.7427875991600321},{"$f":"AVERAGE(L$3:L16)+(K17-AVERAGE(K$3:K16))*COVAR(L$3:L16,K$3:K16)/VARP(K$3:K16)","v":2.8022796271159685},{"$f":"AVERAGE(M$3:M16)+(L17-AVERAGE(L$3:L16))*COVAR(M$3:M16,L$3:L16)/VARP(L$3:L16)","v":2.8032281995835615},{"$f":"AVERAGE(N$3:N16)+(M17-AVERAGE(M$3:M16))*COVAR(N$3:N16,M$3:M16)/VARP(M$3:M16)","v":2.7807334163142925},{"$f":"AVERAGE(O$3:O16)+(N17-AVERAGE(N$3:N16))*COVAR(O$3:O16,N$3:N16)/VARP(N$3:N16)","v":2.7728896284488522},{"$f":"AVERAGE(P$3:P16)+(O17-AVERAGE(O$3:O16))*COVAR(P$3:P16,O$3:O16)/VARP(O$3:O16)","v":2.7942746836186143},{"$f":"AVERAGE(Q$3:Q16)+(P17-AVERAGE(P$3:P16))*COVAR(Q$3:Q16,P$3:P16)/VARP(P$3:P16)","v":2.7846171426559994},{"$f":"AVERAGE(R$3:R16)+(Q17-AVERAGE(Q$3:Q16))*COVAR(R$3:R16,Q$3:Q16)/VARP(Q$3:Q16)","v":2.819183408213723},{"$f":"AVERAGE(S$3:S16)+(R17-AVERAGE(R$3:R16))*COVAR(S$3:S16,R$3:R16)/VARP(R$3:R16)","v":2.7821964355992534},{"$f":"AVERAGE(T$3:T16)+(S17-AVERAGE(S$3:S16))*COVAR(T$3:T16,S$3:S16)/VARP(S$3:S16)","v":2.821142776458585}]
["04",2,"042","2002-06-01",{"$f":"IF(ISNA(VLOOKUP(D39+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A39,B39),VLOOKUP(D39+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5110000000000001},null,null,16,{"$f":"AVERAGE(I$4:I17)+(T17-AVERAGE(T$3:T16))*COVAR(I$4:I17,T$3:T16)/VARP(T$3:T16)","v":2.876944359243268},{"$f":"AVERAGE(J$3:J17)+(I18-AVERAGE(I$3:I17))*COVAR(J$3:J17,I$3:I17)/VARP(I$3:I17)","v":2.9351950186319029},{"$f":"AVERAGE(K$3:K17)+(J18-AVERAGE(J$3:J17))*COVAR(K$3:K17,J$3:J17)/VARP(J$3:J17)","v":2.923123975244668},{"$f":"AVERAGE(L$3:L17)+(K18-AVERAGE(K$3:K17))*COVAR(L$3:L17,K$3:K17)/VARP(K$3:K17)","v":2.9439256090235193},{"$f":"AVERAGE(M$3:M17)+(L18-AVERAGE(L$3:L17))*COVAR(M$3:M17,L$3:L17)/VARP(L$3:L17)","v":2.9436846237871013},{"$f":"AVERAGE(N$3:N17)+(M18-AVERAGE(M$3:M17))*COVAR(N$3:N17,M$3:M17)/VARP(M$3:M17)","v":2.9330215611809489},{"$f":"AVERAGE(O$3:O17)+(N18-AVERAGE(N$3:N17))*COVAR(O$3:O17,N$3:N17)/VARP(N$3:N17)","v":2.9345986814036626},{"$f":"AVERAGE(P$3:P17)+(O18-AVERAGE(O$3:O17))*COVAR(P$3:P17,O$3:O17)/VARP(O$3:O17)","v":2.9338916713178724},{"$f":"AVERAGE(Q$3:Q17)+(P18-AVERAGE(P$3:P17))*COVAR(Q$3:Q17,P$3:P17)/VARP(P$3:P17)","v":2.9174840009732819},{"$f":"AVERAGE(R$3:R17)+(Q18-AVERAGE(Q$3:Q17))*COVAR(R$3:R17,Q$3:Q17)/VARP(Q$3:Q17)","v":2.9131324263212424},{"$f":"AVERAGE(S$3:S17)+(R18-AVERAGE(R$3:R17))*COVAR(S$3:S17,R$3:R17)/VARP(R$3:R17)","v":2.8820874797766707},{"$f":"AVERAGE(T$3:T17)+(S18-AVERAGE(S$3:S17))*COVAR(T$3:T17,S$3:S17)/VARP(S$3:S17)","v":2.8930379760804033}]
["04",3,"043","2002-07-01",{"$f":"IF(ISNA(VLOOKUP(D40+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A40,B40),VLOOKUP(D40+30,'TIPO DE CAMBIO'!A:B,2))","v":3.55}]
["04",4,"044","2002-08-01",{"$f":"IF(ISNA(VLOOKUP(D41+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A41,B41),VLOOKUP(D41+30,'TIPO DE CAMBIO'!A:B,2))","v":3.6150000000000002}]
["04",5,"045","2002-09-01",{"$f":"IF(ISNA(VLOOKUP(D42+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A42,B42),VLOOKUP(D42+30,'TIPO DE CAMBIO'!A:B,2))","v":3.6440000000000001},null,null,"Ajuste Correcto / Estimado","Error rezagado de un año",null,null,null,null,null,null,null,null,null,null,null,"Error del año (Modelo Vertical)"]
["04",6,"046","2002-10-01",{"$f":"IF(ISNA(VLOOKUP(D43+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A43,B43),VLOOKUP(D43+30,'TIPO DE CAMBIO'!A:B,2))","v":3.6019999999999999},null,null,"Mes",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
["04",7,"047","2002-11-01",{"$f":"IF(ISNA(VLOOKUP(D44+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A44,B44),VLOOKUP(D44+30,'TIPO DE CAMBIO'!A:B,2))","v":3.51},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=\"-\",I24=\"\"),0,I3/I24)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["04",8,"048","2002-12-01",{"$f":"IF(ISNA(VLOOKUP(D45+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A45,B45),VLOOKUP(D45+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5150000000000001},null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["04",9,"049","2003-01-01",{"$f":"IF(ISNA(VLOOKUP(D46+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A46,B46),VLOOKUP(D46+30,'TIPO DE CAMBIO'!A:B,2))","v":3.484},null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["04",10,"0410","2003-02-01",{"$f":"IF(ISNA(VLOOKUP(D47+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A47,B47),VLOOKUP(D47+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4809999999999999},null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I27=\"-\",I27=\"\"),0,I6/I27)","v":0},{"$f":"IF(OR(J27=\"-\",J27=\"\"),0,J6/J27)","v":1.0234242871751593},1.0175784252669595,1.0261976191024835,1.0285438006499346,1.0083927147431486,0.96471544984641755,0.99963071385434665,0.99166696555599376,1.0051418252292197,0.9971024873213199,0.99536203223323194]
["04",11,"0411","2003-03-01",{"$f":"IF(ISNA(VLOOKUP(D48+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A48,B48),VLOOKUP(D48+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4750000000000001},null,null,5,{"$f":"U47","v":0},1.0234242871751593,1.0175784252669595,1.0261976191024835,1.0285438006499346,1.0083927147431486,0.96471544984641755,0.99963071385434665,0.99166696555599376,1.0051418252292197,0.9971024873213199,0.99536203223323194,1.0014686984273675,1.0000270071472754,1.0004369616153794,0.99482856636316552,0.98989846002798243,0.99738115820940565,1.0019803896743205,0.99227059436144294,1.0054174028026734,0.9966524586899157,0.99551236382427477,1.0106941911646563]
["04",12,"0412","2003-04-01",{"$f":"IF(ISNA(VLOOKUP(D49+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A49,B49),VLOOKUP(D49+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4630000000000001},null,null,6,1.0014686984273675,1.0000270071472754,1.0004369616153794,0.99482856636316552,0.98989846002798243,0.99738115820940565,1.0019803896743205,0.99227059436144294,1.0054174028026734,0.9966524586899157,0.99551236382427477,1.0106941911646563,0.99282170127091529,1.0012336703568483,0.98565877667037693,0.97459786004833804,0.97996993136684396,0.98551281161613047,0.96826964074882294,0.98668883877798241,0.95292996893757209,1.0006217425678738,0.98736842214657983,1.049738380865282]
["05",1,"051","2003-05-01",{"$f":"IF(ISNA(VLOOKUP(D50+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A50,B50),VLOOKUP(D50+30,'TIPO DE CAMBIO'!A:B,2))","v":3.496},null,null,7,0.99282170127091529,1.0012336703568483,0.98565877667037693,0.97459786004833804,0.97996993136684396,0.98551281161613047,0.96826964074882294,0.98668883877798241,0.95292996893757209,1.0006217425678738,0.98736842214657983,1.049738380865282,0.99469237808119892,0.97781038232473205,1.0019763103843489,1.0133583581411107,1.0113754984268637,1.0100763866064797,1.0088832250572746,1.0073328708095621,0.96573948140997101,0.99599153880596802,1.0181965119859437,0.9872259890813555]
["05",2,"052","2003-06-01",{"$f":"IF(ISNA(VLOOKUP(D51+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A51,B51),VLOOKUP(D51+30,'TIPO DE CAMBIO'!A:B,2))","v":3.472},null,null,8,0.99469237808119892,0.97781038232473205,1.0019763103843489,1.0133583581411107,1.0113754984268637,1.0100763866064797,1.0088832250572746,1.0073328708095621,0.96573948140997101,0.99599153880596802,1.0181965119859437,0.9872259890813555,0.99244961007914956,0.98380917472153362,0.99483956316239719,0.9948811282670037,0.98949638846254595,0.98072088416861158,0.98684449972826827,0.99686394984098758,1.0126190480039738,1.0001528797722017,0.98399174202261475,1.0116702978075418]
["05",3,"053","2003-07-01",{"$f":"IF(ISNA(VLOOKUP(D52+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A52,B52),VLOOKUP(D52+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4729999999999999},null,null,9,0.99244961007914956,0.98380917472153362,0.99483956316239719,0.9948811282670037,0.98949638846254595,0.98072088416861158,0.98684449972826827,0.99686394984098758,1.0126190480039738,1.0001528797722017,0.98399174202261475,1.0116702978075418,1.0081066041851954,0.99063467485339374,0.99982856312125834,0.9980623509524833,0.96650598732212278,0.96887355156301658,0.9816167478715071,1.0142339386042969,0.98294257444721811,0.98447748183184292,0.93839603549944905,1.0696250670181973]
["05",4,"054","2003-08-01",{"$f":"IF(ISNA(VLOOKUP(D53+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A53,B53),VLOOKUP(D53+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4809999999999999},null,null,10,1.0081066041851954,0.99063467485339374,0.99982856312125834,0.9980623509524833,0.96650598732212278,0.96887355156301658,0.9816167478715071,1.0142339386042969,0.98294257444721811,0.98447748183184292,0.93839603549944905,1.0696250670181973,1.0128500011947024,1.023981529662997,0.95135487174499944,1.0487176735536057,1.0222560049417608,1.0583807691446487,0.99727825659940517,1.0188314970941474,1.0216933718257764,1.0322624779332166,0.97971959624149696,0.93923914097274674]
["05",5,"055","2003-09-01",{"$f":"IF(ISNA(VLOOKUP(D54+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A54,B54),VLOOKUP(D54+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4830000000000001},null,null,11,1.0128500011947024,1.023981529662997,0.95135487174499944,1.0487176735536057,1.0222560049417608,1.0583807691446487,0.99727825659940517,1.0188314970941474,1.0216933718257764,1.0322624779332166,0.97971959624149696,0.93923914097274674,1.0028235025614363,0.98297395911242569,{"$f":"IF(OR(K34=\"-\",K34=\"\"),0,K13/K34)","v":1.0198739456661463},0.9641738090445866,0.9801443339524426,0.99606156542176161,0.98334870078458403,1.0007440660919682,0.99697571453777734,0.99766250180749583,1.0372300168939068,0.99750677982394642]
["05",6,"056","2003-10-01",{"$f":"IF(ISNA(VLOOKUP(D55+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A55,B55),VLOOKUP(D55+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4729999999999999},null,null,12,1.0028235025614363,0.98297395911242569,1.0198739456661463,0.9641738090445866,0.9801443339524426,0.99606156542176161,0.98334870078458403,1.0007440660919682,0.99697571453777734,0.99766250180749583,1.0372300168939068,0.99750677982394642,1.0034084612631198,0.96656835436191757,1.0311198159181039,0.97189373029588866,1.010815550287246,0.99126955822818352,1.0096382674347437,0.98859599624299666,0.9984784601033404,1.0019032560097263,1.0380899454627082,1.0010130416305962]
["05",7,"057","2003-11-01",{"$f":"IF(ISNA(VLOOKUP(D56+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A56,B56),VLOOKUP(D56+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4809999999999999},null,null,13,1.0034084612631198,0.96656835436191757,1.0311198159181039,0.97189373029588866,1.010815550287246,0.99126955822818352,1.0096382674347437,0.98859599624299666,0.9984784601033404,1.0019032560097263,1.0380899454627082,1.0010130416305962,0.98494878363711735,0.97377956677726452,1.0175437185156597,0.98487411496554167,1.0294693416039555,0.96729730676334447,0.9893937173101125,0.99993721670450975,1.011741516335358,0.99522484635669883,1.011675561139642,0.98262727951487849]
["05",8,"058","2003-12-01",{"$f":"IF(ISNA(VLOOKUP(D57+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A57,B57),VLOOKUP(D57+30,'TIPO DE CAMBIO'!A:B,2))","v":3.464},null,null,14,0.98494878363711735,0.97377956677726452,1.0175437185156597,0.98487411496554167,1.0294693416039555,0.96729730676334447,0.9893937173101125,0.99993721670450975,1.011741516335358,0.99522484635669883,1.011675561139642,0.98262727951487849,1.0399482608189154,0.971341935821322,1.0017464637174567,0.98542791687829967,0.99964950903044281,0.99604406741132268,0.98933799468418726,0.9906055006689598,1.0222734442722055,1.0047866162288919,1.0140683529835879,1.0191393443677508]
["05",9,"059","2004-01-01",{"$f":"IF(ISNA(VLOOKUP(D58+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A58,B58),VLOOKUP(D58+30,'TIPO DE CAMBIO'!A:B,2))","v":3.5},null,null,15,1.0399482608189154,0.971341935821322,1.0017464637174567,0.98542791687829967,0.99964950903044281,0.99604406741132268,0.98933799468418726,0.9906055006689598,1.0222734442722055,1.0047866162288919,1.0140683529835879,1.0191393443677508,1.033844196517784,1.0112752050641616,1.0186716612163667,1.0020413283630509,0.99242723100933594,0.99614007720002196,1.0104982078090978,1.0006174469501872,1.0134247745484841,0.99355011519976133,1.0096339582848231,{"$f":"AVERAGE(AF$47:AF57)+(AE58-AVERAGE(AE$47:AE57))*COVAR(AF$47:AF57,AE$47:AE57)/VARP(AE$47:AE57)","v":1.0009802301062081}]
["05",10,"0510","2004-02-01",{"$f":"IF(ISNA(VLOOKUP(D59+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A59,B59),VLOOKUP(D59+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4729999999999999},null,null,16,1.033844196517784,1.0112752050641616,1.0186716612163667,1.0020413283630509,0.99242723100933594,0.99614007720002196,1.0104982078090978,1.0006174469501872,1.0134247745484841,0.99355011519976133,1.0096339582848231,1.0009802301062081,{"$f":"AVERAGE(U$48:U58)+(T59-AVERAGE(T$48:T58))*COVAR(U$48:U58,T$48:T58)/VARP(T$48:T58)","v":1.0060804768509719},{"$f":"AVERAGE(V$48:V58)+(U59-AVERAGE(U$48:U58))*COVAR(V$48:V58,U$48:U58)/VARP(U$48:U58)","v":0.98939370166873952},{"$f":"AVERAGE(W$48:W58)+(V59-AVERAGE(V$48:V58))*COVAR(W$48:W58,V$48:V58)/VARP(V$48:V58)","v":1.0021031174275239},{"$f":"AVERAGE(X$48:X58)+(W59-AVERAGE(W$48:W58))*COVAR(X$48:X58,W$48:W58)/VARP(W$48:W58)","v":0.99389000732745181},{"$f":"AVERAGE(Y$48:Y58)+(X59-AVERAGE(X$48:X58))*COVAR(Y$48:Y58,X$48:X58)/VARP(X$48:X58)","v":0.99745337456929339},{"$f":"AVERAGE(Z$48:Z58)+(Y59-AVERAGE(Y$48:Y58))*COVAR(Z$48:Z58,Y$48:Y58)/VARP(Y$48:Y58)","v":0.99524976421589184},{"$f":"AVERAGE(AA$48:AA58)+(Z59-AVERAGE(Z$48:Z58))*COVAR(AA$48:AA58,Z$48:Z58)/VARP(Z$48:Z58)","v":0.99337159228764005},{"$f":"AVERAGE(AB$48:AB58)+(AA59-AVERAGE(AA$48:AA58))*COVAR(AB$48:AB58,AA$48:AA58)/VARP(AA$48:AA58)","v":0.99970197503541647},{"$f":"AVERAGE(AC$48:AC58)+(AB59-AVERAGE(AB$48:AB58))*COVAR(AC$48:AC58,AB$48:AB58)/VARP(AB$48:AB58)","v":0.99856688269621119},{"$f":"AVERAGE(AD$48:AD58)+(AC59-AVERAGE(AC$48:AC58))*COVAR(AD$48:AD58,AC$48:AC58)/VARP(AC$48:AC58)","v":1.0002987186984185},{"$f":"AVERAGE(AE$48:AE58)+(AD59-AVERAGE(AD$48:AD58))*COVAR(AE$48:AE58,AD$48:AD58)/VARP(AD$48:AD58)","v":1.0012620459427439},{"$f":"AVERAGE(AF$48:AF58)+(AE59-AVERAGE(AE$48:AE58))*COVAR(AF$48:AF58,AE$48:AE58)/VARP(AE$48:AE58)","v":1.0063145220841183}]
["05",11,"0511","2004-03-01",{"$f":"IF(ISNA(VLOOKUP(D60+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A60,B60),VLOOKUP(D60+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4609999999999999}]
["05",12,"0512","2004-04-01",{"$f":"IF(ISNA(VLOOKUP(D61+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A61,B61),VLOOKUP(D61+30,'TIPO DE CAMBIO'!A:B,2))","v":3.484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T58:AE58)+(AF57-AVERAGE(T57:AE57))*COVAR(T58:AE58,T57:AE57)/VARP(T57:AE57)","v":1.013537985288776}]
["06",1,"061","2004-05-01",{"$f":"IF(ISNA(VLOOKUP(D62+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A62,B62),VLOOKUP(D62+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4889999999999999},null,null,null,null,null,null,null,null,null,null,null,"Conducta de Corto plazo (Modelo horizontal)",null,null,null,{"$f":"AVERAGE(I59:T59)+(U58-AVERAGE(I58:T58))*COVAR(I59:T59,I58:T58)/VARP(I58:T58)","v":1.0159434696404932},1.0048148543666409,1.0039865285484657,1.0008115450987365,0.99791648557116219,0.99934493147606984,1.0014863913854646,0.99703382874805202,1.0006123190542249,0.99404429079422996,0.9990579475932434,0.99694907605260463]
["06",2,"062","2004-06-01",{"$f":"IF(ISNA(VLOOKUP(D63+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A63,B63),VLOOKUP(D63+30,'TIPO DE CAMBIO'!A:B,2))","v":3.472}]
["06",3,"063","2004-07-01",{"$f":"IF(ISNA(VLOOKUP(D64+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A64,B64),VLOOKUP(D64+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4220000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF61,AF58)","v":1.0072591076974922}]
["06",4,"064","2004-08-01",{"$f":"IF(ISNA(VLOOKUP(D65+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A65,B65),VLOOKUP(D65+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3580000000000001},null,null,null,null,null,null,null,null,null,null,null,"Ajuste para predicción",null,null,null,{"$f":"AVERAGE(U62,U59)","v":1.0110119732457326},0.99710427801769019,1.0030448229879947,0.9973507762130942,0.99768493007022774,0.99729734784598079,0.99742899183655231,0.99836790189173419,0.99958960087521809,0.99717150474632421,1.0001599967679937,1.0016317990683614]
["06",5,{"$f":"CONCATENATE(A66,B66)","v":"065"},{"$f":"DATE(YEAR(D67),MONTH(D67)-1,DAY(D67))","v":"2004-09-01"},{"$f":"IF(ISNA(VLOOKUP(D66+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A66,B66),VLOOKUP(D66+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3420000000000001}]
["06",6,"066","2004-10-01",{"$f":"IF(ISNA(VLOOKUP(D67+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A67,B67),VLOOKUP(D67+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3250000000000002}]
["06",7,"067","2004-11-01",{"$f":"IF(ISNA(VLOOKUP(D68+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A68,B68),VLOOKUP(D68+30,'TIPO DE CAMBIO'!A:B,2))","v":3.306}]
["06",8,"068","2004-12-01",{"$f":"IF(ISNA(VLOOKUP(D69+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A69,B69),VLOOKUP(D69+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2829999999999999}]
["06",9,"069","2005-01-01",{"$f":"IF(ISNA(VLOOKUP(D70+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A70,B70),VLOOKUP(D70+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2639999999999998}]
["06",10,"0610","2005-02-01",{"$f":"IF(ISNA(VLOOKUP(D71+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A71,B71),VLOOKUP(D71+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2589999999999999}]
["06",11,"0611","2005-03-01",{"$f":"IF(ISNA(VLOOKUP(D72+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A72,B72),VLOOKUP(D72+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2629999999999999}]
["06",12,"0612","2005-04-01",{"$f":"IF(ISNA(VLOOKUP(D73+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A73,B73),VLOOKUP(D73+30,'TIPO DE CAMBIO'!A:B,2))","v":3.258}]
["07",1,"071","2005-05-01",{"$f":"IF(ISNA(VLOOKUP(D74+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A74,B74),VLOOKUP(D74+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2549999999999999}]
["07",2,"072","2005-06-01",{"$f":"IF(ISNA(VLOOKUP(D75+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A75,B75),VLOOKUP(D75+30,'TIPO DE CAMBIO'!A:B,2))","v":3.254}]
["07",3,"073","2005-07-01",{"$f":"IF(ISNA(VLOOKUP(D76+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A76,B76),VLOOKUP(D76+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2549999999999999}]
["07",4,"074","2005-08-01",{"$f":"IF(ISNA(VLOOKUP(D77+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A77,B77),VLOOKUP(D77+30,'TIPO DE CAMBIO'!A:B,2))","v":3.286}]
["07",{"$f":"B66","v":5},"075","2005-09-01",{"$f":"IF(ISNA(VLOOKUP(D78+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A78,B78),VLOOKUP(D78+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3450000000000002}]
["07",6,"076","2005-10-01",{"$f":"IF(ISNA(VLOOKUP(D79+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A79,B79),VLOOKUP(D79+30,'TIPO DE CAMBIO'!A:B,2))","v":3.38}]
["07",7,"077","2005-11-01",{"$f":"IF(ISNA(VLOOKUP(D80+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A80,B80),VLOOKUP(D80+30,'TIPO DE CAMBIO'!A:B,2))","v":3.4119999999999999}]
["07",8,"078","2005-12-01",{"$f":"IF(ISNA(VLOOKUP(D81+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A81,B81),VLOOKUP(D81+30,'TIPO DE CAMBIO'!A:B,2))","v":3.431}]
["07",9,"079","2006-01-01",{"$f":"IF(ISNA(VLOOKUP(D82+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A82,B82),VLOOKUP(D82+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3140000000000001}]
["07",10,"0710","2006-02-01",{"$f":"IF(ISNA(VLOOKUP(D83+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A83,B83),VLOOKUP(D83+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2930000000000001}]
["07",11,"0711","2006-03-01",{"$f":"IF(ISNA(VLOOKUP(D84+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A84,B84),VLOOKUP(D84+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3580000000000001}]
["07",12,"0712","2006-04-01",{"$f":"IF(ISNA(VLOOKUP(D85+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A85,B85),VLOOKUP(D85+30,'TIPO DE CAMBIO'!A:B,2))","v":3.3119999999999998}]
["08",1,"081","2006-05-01",{"$f":"IF(ISNA(VLOOKUP(D86+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A86,B86),VLOOKUP(D86+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2930000000000001}]
["08",2,"082","2006-06-01",{"$f":"IF(ISNA(VLOOKUP(D87+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A87,B87),VLOOKUP(D87+30,'TIPO DE CAMBIO'!A:B,2))","v":3.26}]
["08",3,"083","2006-07-01",{"$f":"IF(ISNA(VLOOKUP(D88+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A88,B88),VLOOKUP(D88+30,'TIPO DE CAMBIO'!A:B,2))","v":3.242}]
["08",4,"084","2006-08-01",{"$f":"IF(ISNA(VLOOKUP(D89+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A89,B89),VLOOKUP(D89+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2410000000000001}]
["08",5,"085","2006-09-01",{"$f":"IF(ISNA(VLOOKUP(D90+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A90,B90),VLOOKUP(D90+30,'TIPO DE CAMBIO'!A:B,2))","v":3.25}]
["08",6,"086","2006-10-01",{"$f":"IF(ISNA(VLOOKUP(D91+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A91,B91),VLOOKUP(D91+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2160000000000002}]
["08",7,"087","2006-11-01",{"$f":"IF(ISNA(VLOOKUP(D92+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A92,B92),VLOOKUP(D92+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2229999999999999}]
["08",8,"088","2006-12-01",{"$f":"IF(ISNA(VLOOKUP(D93+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A93,B93),VLOOKUP(D93+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1970000000000001}]
["08",9,"089","2007-01-01",{"$f":"IF(ISNA(VLOOKUP(D94+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A94,B94),VLOOKUP(D94+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1989999999999998}]
["08",10,"0810","2007-02-01",{"$f":"IF(ISNA(VLOOKUP(D95+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A95,B95),VLOOKUP(D95+30,'TIPO DE CAMBIO'!A:B,2))","v":3.19}]
["08",11,"0811","2007-03-01",{"$f":"IF(ISNA(VLOOKUP(D96+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A96,B96),VLOOKUP(D96+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1840000000000002}]
["08",12,"0812","2007-04-01",{"$f":"IF(ISNA(VLOOKUP(D97+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A97,B97),VLOOKUP(D97+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1720000000000002}]
["09",1,"091","2007-05-01",{"$f":"IF(ISNA(VLOOKUP(D98+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A98,B98),VLOOKUP(D98+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1749999999999998}]
["09",2,"092","2007-06-01",{"$f":"IF(ISNA(VLOOKUP(D99+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A99,B99),VLOOKUP(D99+30,'TIPO DE CAMBIO'!A:B,2))","v":3.169}]
["09",3,"093","2007-07-01",{"$f":"IF(ISNA(VLOOKUP(D100+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A100,B100),VLOOKUP(D100+30,'TIPO DE CAMBIO'!A:B,2))","v":3.161}]
["09",4,"094","2007-08-01",{"$f":"IF(ISNA(VLOOKUP(D101+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A101,B101),VLOOKUP(D101+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1629999999999998}]
["09",5,"095","2007-09-01",{"$f":"IF(ISNA(VLOOKUP(D102+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A102,B102),VLOOKUP(D102+30,'TIPO DE CAMBIO'!A:B,2))","v":3.0870000000000002}]
["09",6,"096","2007-10-01",{"$f":"IF(ISNA(VLOOKUP(D103+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A103,B103),VLOOKUP(D103+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9980000000000002}]
["09",7,"097","2007-11-01",{"$f":"IF(ISNA(VLOOKUP(D104+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A104,B104),VLOOKUP(D104+30,'TIPO DE CAMBIO'!A:B,2))","v":3}]
["09",8,"098","2007-12-01",{"$f":"IF(ISNA(VLOOKUP(D105+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A105,B105),VLOOKUP(D105+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9969999999999999}]
["09",9,"099","2008-01-01",{"$f":"IF(ISNA(VLOOKUP(D106+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A106,B106),VLOOKUP(D106+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9340000000000002}]
["09",10,"0910","2008-02-01",{"$f":"IF(ISNA(VLOOKUP(D107+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A107,B107),VLOOKUP(D107+30,'TIPO DE CAMBIO'!A:B,2))","v":2.887}]
["09",11,"0911","2008-03-01",{"$f":"IF(ISNA(VLOOKUP(D108+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A108,B108),VLOOKUP(D108+30,'TIPO DE CAMBIO'!A:B,2))","v":2.746}]
["09",12,"0912","2008-04-01",{"$f":"IF(ISNA(VLOOKUP(D109+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A109,B109),VLOOKUP(D109+30,'TIPO DE CAMBIO'!A:B,2))","v":2.851}]
[10,1,"101","2008-05-01",{"$f":"IF(ISNA(VLOOKUP(D110+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A110,B110),VLOOKUP(D110+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8450000000000002}]
[10,2,"102","2008-06-01",{"$f":"IF(ISNA(VLOOKUP(D111+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A111,B111),VLOOKUP(D111+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9670000000000001}]
[10,3,"103","2008-07-01",{"$f":"IF(ISNA(VLOOKUP(D112+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A112,B112),VLOOKUP(D112+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8159999999999998}]
[10,4,"104","2008-08-01",{"$f":"IF(ISNA(VLOOKUP(D113+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A113,B113),VLOOKUP(D113+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9529999999999998}]
[10,5,"105","2008-09-01",{"$f":"IF(ISNA(VLOOKUP(D114+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A114,B114),VLOOKUP(D114+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9769999999999999}]
[10,6,"106","2008-10-01",{"$f":"IF(ISNA(VLOOKUP(D115+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A115,B115),VLOOKUP(D115+30,'TIPO DE CAMBIO'!A:B,2))","v":3.09}]
[10,7,"107","2008-11-01",{"$f":"IF(ISNA(VLOOKUP(D116+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A116,B116),VLOOKUP(D116+30,'TIPO DE CAMBIO'!A:B,2))","v":3.0960000000000001}]
[10,8,"108","2008-12-01",{"$f":"IF(ISNA(VLOOKUP(D117+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A117,B117),VLOOKUP(D117+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1419999999999999}]
[10,9,"109","2009-01-01",{"$f":"IF(ISNA(VLOOKUP(D118+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A118,B118),VLOOKUP(D118+30,'TIPO DE CAMBIO'!A:B,2))","v":3.1739999999999999}]
[10,10,"1010","2009-02-01",{"$f":"IF(ISNA(VLOOKUP(D119+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A119,B119),VLOOKUP(D119+30,'TIPO DE CAMBIO'!A:B,2))","v":3.2509999999999999}]
[10,11,"1011","2009-03-01",{"$f":"IF(ISNA(VLOOKUP(D120+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A120,B120),VLOOKUP(D120+30,'TIPO DE CAMBIO'!A:B,2))","v":3.161}]
[10,12,"1012","2009-04-01",{"$f":"IF(ISNA(VLOOKUP(D121+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A121,B121),VLOOKUP(D121+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9950000000000001}]
[11,1,"111","2009-05-01",{"$f":"IF(ISNA(VLOOKUP(D122+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A122,B122),VLOOKUP(D122+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9950000000000001}]
[11,2,"112","2009-06-01",{"$f":"IF(ISNA(VLOOKUP(D123+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A123,B123),VLOOKUP(D123+30,'TIPO DE CAMBIO'!A:B,2))","v":3.0110000000000001}]
[11,3,"113","2009-07-01",{"$f":"IF(ISNA(VLOOKUP(D124+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A124,B124),VLOOKUP(D124+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9870000000000001}]
[11,4,"114","2009-08-01",{"$f":"IF(ISNA(VLOOKUP(D125+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A125,B125),VLOOKUP(D125+30,'TIPO DE CAMBIO'!A:B,2))","v":2.948}]
[11,5,"115","2009-09-01",{"$f":"IF(ISNA(VLOOKUP(D126+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A126,B126),VLOOKUP(D126+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8849999999999998}]
[11,6,"116","2009-10-01",{"$f":"IF(ISNA(VLOOKUP(D127+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A127,B127),VLOOKUP(D127+30,'TIPO DE CAMBIO'!A:B,2))","v":2.9060000000000001}]
[11,7,"117","2009-11-01",{"$f":"IF(ISNA(VLOOKUP(D128+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A128,B128),VLOOKUP(D128+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8809999999999998}]
[11,8,"118","2009-12-01",{"$f":"IF(ISNA(VLOOKUP(D129+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A129,B129),VLOOKUP(D129+30,'TIPO DE CAMBIO'!A:B,2))","v":2.891}]
[11,9,{"$f":"CONCATENATE(A130,B130)","v":"119"},{"$f":"DATE(YEAR(D131),MONTH(D131)-1,DAY(D131))","v":"2010-01-01"},{"$f":"IF(ISNA(VLOOKUP(D130+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A130,B130),VLOOKUP(D130+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8570000000000002}]
[11,10,"1110","2010-02-01",{"$f":"IF(ISNA(VLOOKUP(D131+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A131,B131),VLOOKUP(D131+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8490000000000002}]
[11,11,"1111","2010-03-01",{"$f":"IF(ISNA(VLOOKUP(D132+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A132,B132),VLOOKUP(D132+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8420000000000001}]
[11,12,"1112","2010-04-01",{"$f":"IF(ISNA(VLOOKUP(D133+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A133,B133),VLOOKUP(D133+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8490000000000002}]
[12,1,"121","2010-05-01",{"$f":"IF(ISNA(VLOOKUP(D134+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A134,B134),VLOOKUP(D134+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8450000000000002}]
[12,2,"122","2010-06-01",{"$f":"IF(ISNA(VLOOKUP(D135+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A135,B135),VLOOKUP(D135+30,'TIPO DE CAMBIO'!A:B,2))","v":2.827}]
[12,3,"123","2010-07-01",{"$f":"IF(ISNA(VLOOKUP(D136+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A136,B136),VLOOKUP(D136+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8239999999999998}]
[12,4,"124","2010-08-01",{"$f":"IF(ISNA(VLOOKUP(D137+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A137,B137),VLOOKUP(D137+30,'TIPO DE CAMBIO'!A:B,2))","v":2.798}]
[12,5,"125","2010-09-01",{"$f":"IF(ISNA(VLOOKUP(D138+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A138,B138),VLOOKUP(D138+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7879999999999998}]
[12,6,"126","2010-10-01",{"$f":"IF(ISNA(VLOOKUP(D139+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A139,B139),VLOOKUP(D139+30,'TIPO DE CAMBIO'!A:B,2))","v":2.798}]
[12,7,"127","2010-11-01",{"$f":"IF(ISNA(VLOOKUP(D140+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A140,B140),VLOOKUP(D140+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8319999999999999}]
[12,8,"128","2010-12-01",{"$f":"IF(ISNA(VLOOKUP(D141+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A141,B141),VLOOKUP(D141+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8090000000000002}]
[12,{"$f":"B130","v":9},"129","2011-01-01",{"$f":"IF(ISNA(VLOOKUP(D142+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A142,B142),VLOOKUP(D142+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7730000000000001}]
[12,10,"1210","2011-02-01",{"$f":"IF(ISNA(VLOOKUP(D143+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A143,B143),VLOOKUP(D143+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7749999999999999}]
[12,11,"1211","2011-03-01",{"$f":"IF(ISNA(VLOOKUP(D144+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A144,B144),VLOOKUP(D144+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8050000000000002}]
[12,12,"1212","2011-04-01",{"$f":"IF(ISNA(VLOOKUP(D145+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A145,B145),VLOOKUP(D145+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8210000000000002}]
[13,1,"131","2011-05-01",{"$f":"IF(ISNA(VLOOKUP(D146+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A146,B146),VLOOKUP(D146+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7669999999999999}]
[13,2,"132","2011-06-01",{"$f":"IF(ISNA(VLOOKUP(D147+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A147,B147),VLOOKUP(D147+30,'TIPO DE CAMBIO'!A:B,2))","v":2.75}]
[13,3,"133","2011-07-01",{"$f":"IF(ISNA(VLOOKUP(D148+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A148,B148),VLOOKUP(D148+30,'TIPO DE CAMBIO'!A:B,2))","v":2.738}]
[13,4,"134","2011-08-01",{"$f":"IF(ISNA(VLOOKUP(D149+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A149,B149),VLOOKUP(D149+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7269999999999999}]
[13,5,"135","2011-09-01",{"$f":"IF(ISNA(VLOOKUP(D150+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A150,B150),VLOOKUP(D150+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7730000000000001}]
[13,6,"136","2011-10-01",{"$f":"IF(ISNA(VLOOKUP(D151+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A151,B151),VLOOKUP(D151+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7080000000000002}]
[13,7,"137","2011-11-01",{"$f":"IF(ISNA(VLOOKUP(D152+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A152,B152),VLOOKUP(D152+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7}]
[13,8,"138","2011-12-01",{"$f":"IF(ISNA(VLOOKUP(D153+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A153,B153),VLOOKUP(D153+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6970000000000001}]
[13,9,"139","2012-01-01",{"$f":"IF(ISNA(VLOOKUP(D154+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A154,B154),VLOOKUP(D154+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6909999999999998}]
[13,10,"1310","2012-02-01",{"$f":"IF(ISNA(VLOOKUP(D155+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A155,B155),VLOOKUP(D155+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6779999999999999}]
[13,11,"1311","2012-03-01",{"$f":"IF(ISNA(VLOOKUP(D156+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A156,B156),VLOOKUP(D156+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6680000000000001}]
[13,12,"1312","2012-04-01",{"$f":"IF(ISNA(VLOOKUP(D157+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A157,B157),VLOOKUP(D157+30,'TIPO DE CAMBIO'!A:B,2))","v":2.641}]
[14,1,"141","2012-05-01",{"$f":"IF(ISNA(VLOOKUP(D158+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A158,B158),VLOOKUP(D158+30,'TIPO DE CAMBIO'!A:B,2))","v":2.71}]
[14,2,"142","2012-06-01",{"$f":"IF(ISNA(VLOOKUP(D159+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A159,B159),VLOOKUP(D159+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6709999999999998}]
[14,3,"143","2012-07-01",{"$f":"IF(ISNA(VLOOKUP(D160+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A160,B160),VLOOKUP(D160+30,'TIPO DE CAMBIO'!A:B,2))","v":2.629}]
[14,4,"144","2012-08-01",{"$f":"IF(ISNA(VLOOKUP(D161+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A161,B161),VLOOKUP(D161+30,'TIPO DE CAMBIO'!A:B,2))","v":2.61}]
[14,5,"145","2012-09-01",{"$f":"IF(ISNA(VLOOKUP(D162+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A162,B162),VLOOKUP(D162+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5979999999999999}]
[14,6,"146","2012-10-01",{"$f":"IF(ISNA(VLOOKUP(D163+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A163,B163),VLOOKUP(D163+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5920000000000001}]
[14,7,"147","2012-11-01",{"$f":"IF(ISNA(VLOOKUP(D164+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A164,B164),VLOOKUP(D164+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5790000000000002}]
[14,8,"148","2012-12-01",{"$f":"IF(ISNA(VLOOKUP(D165+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A165,B165),VLOOKUP(D165+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5510000000000002}]
[14,9,"149","2013-01-01",{"$f":"IF(ISNA(VLOOKUP(D166+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A166,B166),VLOOKUP(D166+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5779999999999998}]
[14,10,"1410","2013-02-01",{"$f":"IF(ISNA(VLOOKUP(D167+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A167,B167),VLOOKUP(D167+30,'TIPO DE CAMBIO'!A:B,2))","v":2.5870000000000002}]
[14,11,"1411","2013-03-01",{"$f":"IF(ISNA(VLOOKUP(D168+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A168,B168),VLOOKUP(D168+30,'TIPO DE CAMBIO'!A:B,2))","v":2.589}]
[14,12,"1412","2013-04-01",{"$f":"IF(ISNA(VLOOKUP(D169+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A169,B169),VLOOKUP(D169+30,'TIPO DE CAMBIO'!A:B,2))","v":2.6459999999999999}]
[15,1,"151","2013-05-01",{"$f":"IF(ISNA(VLOOKUP(D170+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A170,B170),VLOOKUP(D170+30,'TIPO DE CAMBIO'!A:B,2))","v":2.734}]
[15,2,"152","2013-06-01",{"$f":"IF(ISNA(VLOOKUP(D171+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A171,B171),VLOOKUP(D171+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7829999999999999}]
[15,3,"153","2013-07-01",{"$f":"IF(ISNA(VLOOKUP(D172+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A172,B172),VLOOKUP(D172+30,'TIPO DE CAMBIO'!A:B,2))","v":2.794}]
[15,4,"154","2013-08-01",{"$f":"IF(ISNA(VLOOKUP(D173+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A173,B173),VLOOKUP(D173+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8079999999999998}]
[15,5,"155","2013-09-01",{"$f":"IF(ISNA(VLOOKUP(D174+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A174,B174),VLOOKUP(D174+30,'TIPO DE CAMBIO'!A:B,2))","v":2.782}]
[15,6,"156","2013-10-01",{"$f":"IF(ISNA(VLOOKUP(D175+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A175,B175),VLOOKUP(D175+30,'TIPO DE CAMBIO'!A:B,2))","v":2.77}]
[15,7,"157","2013-11-01",{"$f":"IF(ISNA(VLOOKUP(D176+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A176,B176),VLOOKUP(D176+30,'TIPO DE CAMBIO'!A:B,2))","v":2.802}]
[15,8,"158","2013-12-01",{"$f":"IF(ISNA(VLOOKUP(D177+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A177,B177),VLOOKUP(D177+30,'TIPO DE CAMBIO'!A:B,2))","v":2.7959999999999998}]
[15,9,"159","2014-01-01",{"$f":"IF(ISNA(VLOOKUP(D178+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A178,B178),VLOOKUP(D178+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8220000000000001}]
[15,10,"1510","2014-02-01",{"$f":"IF(ISNA(VLOOKUP(D179+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A179,B179),VLOOKUP(D179+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8010000000000002}]
[15,11,"1511","2014-03-01",{"$f":"IF(ISNA(VLOOKUP(D180+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A180,B180),VLOOKUP(D180+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8090000000000002}]
[15,12,"1512",{"$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":"2014-04-01"},{"$f":"IF(ISNA(VLOOKUP(D181+30,'TIPO DE CAMBIO'!A:B,2)),INDEX($H$2:$T$18,A181,B181),VLOOKUP(D181+30,'TIPO DE CAMBIO'!A:B,2))","v":2.8090000000000002}]
[16,1,"161",{"$f":"DATE(YEAR(D181),MONTH(D181)+1,DAY(D181))","v":"2014-05-01"},{"$f":"IF(ISNA(VLOOKUP(D182+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A182+1,B182+1),VLOOKUP(D182+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9228128342922512}]
[16,2,"162","2014-06-01",{"$f":"IF(ISNA(VLOOKUP(D183+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A183+1,B183+1),VLOOKUP(D183+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9493275551843054}]
[16,3,"163","2014-07-01",{"$f":"IF(ISNA(VLOOKUP(D184+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A184+1,B184+1),VLOOKUP(D184+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9347770924226855}]
[16,4,"164","2014-08-01",{"$f":"IF(ISNA(VLOOKUP(D185+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A185+1,B185+1),VLOOKUP(D185+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9463147374225671}]
[16,5,"165","2014-09-01",{"$f":"IF(ISNA(VLOOKUP(D186+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A186+1,B186+1),VLOOKUP(D186+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.937551414399493}]
[16,6,"166","2014-10-01",{"$f":"IF(ISNA(VLOOKUP(D187+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A187+1,B187+1),VLOOKUP(D187+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9311002310762109}]
[16,7,"167","2014-11-01",{"$f":"IF(ISNA(VLOOKUP(D188+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A188+1,B188+1),VLOOKUP(D188+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.938960643603497}]
[16,8,"168","2014-12-01",{"$f":"IF(ISNA(VLOOKUP(D189+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A189+1,B189+1),VLOOKUP(D189+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9251892461860796}]
[16,9,"169","2015-01-01",{"$f":"IF(ISNA(VLOOKUP(D190+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A190+1,B190+1),VLOOKUP(D190+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.9192704320174738}]
[16,10,"1610","2015-02-01",{"$f":"IF(ISNA(VLOOKUP(D191+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A191+1,B191+1),VLOOKUP(D191+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.8957826567121736}]
[16,11,"1611","2015-03-01",{"$f":"IF(ISNA(VLOOKUP(D192+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A192+1,B192+1),VLOOKUP(D192+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.8793724023298641}]
[16,12,"1612","2015-04-01",{"$f":"IF(ISNA(VLOOKUP(D193+30,'TIPO DE CAMBIO'!A:B,2,FALSE)),INDEX($H$2:$T$18,A193+1,B193+1),VLOOKUP(D193+30,'TIPO DE CAMBIO'!A:B,2,FALSE))","v":2.8842115372384551}]

{"sheet":"Hoja1","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}