{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Portada","Panel de Control","Demanda","Dda_Mdo","Dda_%_TF","Cobertura","Parametos.Red","CU.Red","Dda.Diseño","UTRAN","CORE","Tx","CT.Red","b.salida","salidas","Evol.Activos","BD.Costos","Capex","Opex","Asignación","Cálculo.Tarifario","Infraestructura-2013","Erlang","Estilos"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":514,"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":"Portada","index":0,"n_rows":10,"n_cols":21,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)",null,null,null,null,null,null,null,null,null,"Desarrollado por:"]
[null,null,null,null,null,null,null,"Organización del Modelo"]
[]
[]
[null,"Organización del Modelo"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importante:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para evaluar el modelo, reemplace el valor de las celdas",null,null,null,null,"XXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"con valores de su interés"]

{"sheet":"Panel de Control","index":1,"n_rows":170,"n_cols":11,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"+Portada!H2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Parámetros Generales"]
[]
[]
[null,"Parámetros"]
[]
[]
[null,null,null,null,null,null,"Tasa de Costo de Capital","[%]",8.5400000000000004E-2,"tcc"]
[]
[null,null,null,null,null,null,"Over Head","[%]",0.05,"t.over"]
[]
[null,null,"KPI"]
[]
[null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,"Tarifas"]
[null,null,null,null,null,null,"Costo Unitario por Minuto","[US cents]",{"$f":"IF(ISERROR(Cálculo.Tarifario!I634*100),\"\",Cálculo.Tarifario!I634*100)","v":26881590.911215499}]
[null,null,null,null,null,"Demanda y Cobertura"]
[null,null,null,null,null,null,"Cobertura","[km2]",{"$f":"Cobertura!I179","v":521486.00000000012}]
[null,null,null,null,null,null,"Demanda de Datos","[MByte/mes/usuario datos]",{"$f":"(Demanda!K94+Demanda!K95)/Demanda!K$26/12*1024*1024","v":752.72777142857183}]
[null,null,null,null,null,null,"Onnet","[min/mes/usuario]",{"$f":"Demanda!K84/SUM(Demanda!K$23:K$25)/12","v":1388.8888888888889}]
[null,null,null,null,null,null,"Offnet","[min/mes/usuario]",{"$f":"SUM(Demanda!K78:K80)/SUM(Demanda!K$23:K$25)/12","v":93.055555555555557}]
[null,null,null,null,null,null,"Entrante","[min/mes/usuario]",{"$f":"SUM(Demanda!K52:K55)/SUM(Demanda!K$23:K$25)/12","v":280.55555555555554}]
[null,null,null,null,null,null,"SMS","[SMS/mes/usuario]",{"$f":"(Demanda!K88+Demanda!K89)/SUM(Demanda!K$23:K$25)/12","v":33.333333333333336}]
[null,null,null,null,null,null,"Abonados Totales","[usuario]",{"$f":"Demanda!K23+Demanda!K24+Demanda!K25","v":300000}]
[null,null,null,null,null,null,"Abonados de Datos","[usuario]",{"$f":"Demanda!K26","v":800000}]
[null,null,null,null,null,"Red"]
[null,null,null,null,null,null,"EB Cobertura","[#]",{"$f":"SUM(UTRAN!J27:J38)","v":118}]
[null,null,null,null,null,null,"EB Totales","[#]",{"$f":"UTRAN!J667","v":850}]
[]
[null,null,null,null,null,null,"Velocidad HSDPA","[Kbps/Usuario Promedio]",{"$f":"SUMPRODUCT(Dda.Diseño!J460:J471,UTRAN!J$532:J$543)/SUM(UTRAN!J$532:J$543)","v":2983.4012518011523}]
[null,null,null,null,null,null,"Velocidad HSUPA","[Kbps/Usuario Promedio]",{"$f":"SUMPRODUCT(Dda.Diseño!J499:J510,UTRAN!J$532:J$543)/SUM(UTRAN!J$532:J$543)","v":358.0081502161384}]
[]
[]
[]
[null,null,null,null,null,null,"Tipo de Cambio Dólar","[S/.]",2.72,"p.usd"]
[]
[null,null,null,null,null,null,"UIT 2013","[S/.]",3700,"uit"]
[]
[]
[]
[]
[null,"Departamentos"]
[]
[null,null,null,null,"ID","N°","Departamento"]
[null,null,null,null,1,1,"Amazonas"]
[null,null,null,null,2,2,"Ancash"]
[null,null,null,null,3,3,"Apurímac"]
[null,null,null,null,4,4,"Arequipa"]
[null,null,null,null,5,5,"Ayacucho"]
[null,null,null,null,6,6,"Cajamarca"]
[null,null,null,null,7,7,"Callao"]
[null,null,null,null,8,8,"Cusco"]
[null,null,null,null,9,9,"Huancavelica"]
[null,null,null,null,10,10,"Huánuco"]
[null,null,null,null,11,11,"Ica"]
[null,null,null,null,12,12,"Junín"]
[null,null,null,null,13,13,"La Libertad"]
[null,null,null,null,14,14,"Lambayeque"]
[null,null,null,null,15,15,"Lima"]
[null,null,null,null,16,16,"Loreto"]
[null,null,null,null,17,17,"Madre de Dios"]
[null,null,null,null,18,18,"Moquegua"]
[null,null,null,null,19,19,"Pasco"]
[null,null,null,null,20,20,"Piura"]
[null,null,null,null,21,21,"Puno"]
[null,null,null,null,22,22,"San Martín"]
[null,null,null,null,23,23,"Tacna"]
[null,null,null,null,24,24,"Tumbes"]
[null,null,null,null,25,25,"Ucayali"]
[]
[null,null,null,null,null,null,"reg.nom"]
[]
[null,"Servicios Empresa Eficiente"]
[]
[]
[null,null,null,null,null,"ID","Servicios Provistos",null,"Seleccionado",null,"Voz"]
[null,null,null,null,null,1,"Servicio Móvil",null,1,null,0]
[null,null,null,null,null,{"$f":"+F78+1","v":2},"Cargo de Acceso Móvil",null,1,null,1]
[null,null,null,null,null,3,"Servicio On-Net Móvil",null,1,null,1]
[null,null,null,null,null,4,"libre",null,1,null,0]
[null,null,null,null,null,5,"libre",null,1,null,0]
[null,null,null,null,null,6,"Conexión Móvil",null,1,null,0]
[null,null,null,null,null,7,"BAM e Internet Móvil ",null,1,null,0]
[null,null,null,null,null,8,"SMS",null,1,null,0]
[null,null,null,null,null,9,"MMS",null,1,null,0]
[null,null,null,null,null,10,"libre",null,1,null,0]
[null,null,null,null,null,11,"libre",null,1,null,0]
[null,null,null,null,null,12,"libre",null,1,null,0]
[null,null,null,null,null,13,"libre",null,1,null,0]
[null,null,null,null,null,14,"libre",null,1,null,0]
[null,null,null,null,null,15,"libre",null,1,null,0]
[null,null,null,null,null,16,"libre",null,1,null,0]
[null,null,null,null,null,17,"libre",null,1,null,0]
[null,null,null,null,null,18,"libre",null,1,null,0]
[null,null,null,null,null,19,"libre",null,1,null,0]
[null,null,null,null,null,20,"libre",null,1,null,0]
[]
[null,null,null,null,null,null,"lista.serv.prov.ee",null,null,null,"lista.serv.prov.voz"]
[]
[]
[null,"Demandas por Servicios"]
[]
[]
[null,null,null,null,null,"ID","Demandas por Servicios","Servicios Provistos","Unidad",null,"Seleccionado"]
[null,null,null,null,null,1,"Cliente Tipo 1","Servicio Móvil","[abonado]",null,{"$f":"INDEX($I$78:$I$97,MATCH($H106,lista.serv.prov.ee,0))","v":1}]
[null,null,null,null,null,{"$f":"+F106+1","v":2},"Cliente Tipo 2","Servicio Móvil","[abonado]",null,1]
[null,null,null,null,null,3,"Cliente Tipo 3","Servicio Móvil","[abonado]",null,1]
[null,null,null,null,null,4,"Tráfico Móvil Voz entrante desde otras móviles","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,8,"Tráfico on-net","Servicio On-Net Móvil","[minutos]",null,1]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI","Cargo de Acceso Móvil","[minutos]",null,1]
[null,null,null,null,null,12,"libre","libre","[-]",null,1]
[null,null,null,null,null,13,"libre","libre","[-]",null,1]
[null,null,null,null,null,14,"SMS saliente a otras móviles","SMS","[SMS]",null,1]
[null,null,null,null,null,15,"SMS on-net","SMS","[SMS]",null,1]
[null,null,null,null,null,16,"SMS entrante desde otras móviles","SMS","[SMS]",null,1]
[null,null,null,null,null,17,"libre","libre","[-]",null,1]
[null,null,null,null,null,18,"libre","libre","[-]",null,1]
[null,null,null,null,null,19,"libre","libre","[-]",null,1]
[null,null,null,null,null,20,"Conexiones Móvil Datos banda ancha e internet móvil","Conexión Móvil","[Conexión]",null,1]
[null,null,null,null,null,21,"Tráfico Móvil Datos banda ancha e internet móvil Bajada","BAM e Internet Móvil ","[TByte]",null,1]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida","BAM e Internet Móvil ","[TByte]",null,1]
[null,null,null,null,null,23,"libre","libre","[-]",null,1]
[null,null,null,null,null,24,"libre","libre","[-]",null,1]
[null,null,null,null,null,25,"libre","libre","libre",null,1]
[null,null,null,null,null,26,"libre","libre","libre",null,1]
[null,null,null,null,null,27,"libre","libre","libre",null,1]
[null,null,null,null,null,28,"libre","libre","libre",null,1]
[null,null,null,null,null,29,"libre","libre","libre",null,1]
[null,null,null,null,null,30,"libre","libre","libre",null,1]
[null,null,null,null,null,31,"libre","libre","libre",null,1]
[null,null,null,null,null,32,"libre","libre","libre",null,1]
[null,null,null,null,null,33,"libre","libre","libre",null,1]
[null,null,null,null,null,34,"libre","libre","libre",null,1]
[null,null,null,null,null,35,"libre","libre","libre",null,1]
[null,null,null,null,null,36,"libre","libre","libre",null,1]
[null,null,null,null,null,37,"libre","libre","libre",null,1]
[null,null,null,null,null,38,"libre","libre","libre",null,1]
[null,null,null,null,null,39,"libre","libre","libre",null,1]
[null,null,null,null,null,40,"libre","libre","libre",null,1]
[null,null,null,null,null,41,"libre","libre","libre",null,1]
[null,null,null,null,null,42,"libre","libre","libre",null,1]
[null,null,null,null,null,43,"libre","libre","libre",null,1]
[null,null,null,null,null,44,"libre","libre","libre",null,1]
[null,null,null,null,null,45,"libre","libre","libre",null,1]
[]
[]
[]
[null,"Geotipos"]
[]
[null,null,null,null,null,"ID","Geotipo"]
[null,null,null,null,null,1,"3G Tipo 1"]
[null,null,null,null,null,2,"3G Tipo 2"]
[null,null,null,null,null,3,"3G Tipo 3"]
[null,null,null,null,null,4,"3G Tipo 4"]
[null,null,null,null,null,5,"2G Tipo 1"]
[null,null,null,null,null,6,"2G Tipo 2"]
[null,null,null,null,null,7,"2G Tipo 3"]
[null,null,null,null,null,8,"2G Tipo 4"]
[null,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre"]
[null,null,null,null,null,11,"libre"]
[null,null,null,null,null,12,"Carreteras"]
[]
[null,null,null,null,null,null,"geo.nom"]

{"sheet":"Demanda","index":2,"n_rows":252,"n_cols":38,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Demanda de Servicios"]
[]
[]
["Zonas",null,null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Resultados Forecast (Salida para Red y Tarifas)"]
[]
[null,null,"Líneas"]
[]
[null,null,null,null,null,null,null,null,null,null,9,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Líneas EOP",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel",{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I82","v":100000},null,{"$f":"$K15*INDEX(p.dist.pob,M$6)","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,{"$f":"$K15*INDEX(p.dist.pob,W$6)","v":3292.0432109449325},4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,{"$f":"+D15+1","v":2},1,"Nextel",{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I83","v":100000},null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,{"$f":"+D16+1","v":3},1,"Nextel",{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I84","v":100000},null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,4,1,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,{"$f":"Dda_Mdo!I85","v":800000},null,26078.20314052291,28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819]
[]
[null,null,null,null,null,null,"Total pre + pos + control","[lin/año]",null,null,{"$f":"SUM(K15:K17)","v":300000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Líneas AVG",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel",{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I90","v":100000},null,{"$f":"$K23*INDEX(p.dist.pob,M$6)","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,{"$f":"$K23*INDEX(p.dist.pob,W$6)","v":3292.0432109449325},4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,{"$f":"+D23+1","v":2},1,"Nextel",{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I91","v":100000},null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,{"$f":"+D24+1","v":3},1,"Nextel",{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},"[lin/año]",null,null,{"$f":"Dda_Mdo!I92","v":100000},null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,4,1,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,{"$f":"Dda_Mdo!I93","v":800000},null,26078.20314052291,28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819]
[]
[null,null,null,null,null,null,"Total pre + pos + control","[lin/año]",null,null,{"$f":"SUM(K23:K25)","v":300000}]
[]
[null,null,null,null,null,null,"Porcentaje Prepago Contrato",null,null,null,{"$f":"K16/SUM(K15:K17)","v":0.33333333333333331},"salida.adic.prep"]
[]
[null,null,"Tráficos"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráfico entrante EOP","Unidad",null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","LDI","[min/año]",null,null,{"$f":"Dda_Mdo!I148","v":10000000},null,{"$f":"$K37*INDEX(p.dist.pob,M$6)","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,{"$f":"$K37*INDEX(p.dist.pob,W$6)","v":329204.32109449327},419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,{"$f":"+D37+1","v":2},1,"Nextel","LDN","[min/año]",null,null,{"$f":"Dda_Mdo!I149","v":1000000000},null,32597753.925653636,35032690.453007005,35148869.235870503,42509908.129111782,44048895.838067405,41222854.568192445,37373281.270601921,37470554.319771111,47460283.017613694,53000394.824903041,32920432.109449323,41986646.2094431,41782769.216733024,47764238.426428229,40186881.347981259,45982159.57390625,50765859.074709505,35310299.807124943,34703120.824348554,27777706.627167109,39816389.953810252,43135992.8455825,36165326.860010132,30042430.565033846,45794260.975479767]
[null,null,null,{"$f":"+D38+1","v":3},1,"Nextel","Local","[min/año]",null,null,{"$f":"Dda_Mdo!I150","v":1000000},null,32597.753925653637,35032.690453007002,35148.869235870501,42509.908129111784,44048.895838067401,41222.854568192444,37373.281270601925,37470.554319771109,47460.283017613692,53000.394824903044,32920.432109449321,41986.646209443097,41782.769216733024,47764.23842642823,40186.88134798126,45982.159573906254,50765.859074709508,35310.299807124939,34703.120824348553,27777.70662716711,39816.389953810256,43135.992845582499,36165.326860010129,30042.430565033843,45794.260975479767]
[null,null,null,{"$f":"+D39+1","v":4},1,"Nextel","Local Fijo-Móvil","[min/año]",null,null,{"$f":"Dda_Mdo!I151","v":10000000},null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,{"$f":"+D40+1","v":5},1,"Nextel","Local Móvil-Móvil","[min/año]",null,null,{"$f":"Dda_Mdo!I152","v":10000000},null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[]
[]
[]
[null,null,null,"aux","auxaemp","Firma","porcentaje distribución osiptel"]
[null,null,null,1,1,"Nextel","Desde fijo","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.ent,$D46+3*($E46-1),1)","v":0.25}]
[null,null,null,{"$f":"+D46+1","v":2},1,"Nextel","Desde móvil","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.ent,$D47+3*($E47-1),1)","v":0.5}]
[null,null,null,{"$f":"+D47+1","v":3},1,"Nextel","Desde público","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.ent,$D48+3*($E48-1),1)","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K46:K48)-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráficos entrantes separados para modelo EE",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","Tráfico Móvil Voz entrante desde otras móviles","[min/año]",null,null,{"$f":"+K$38*K47","v":500000000},null,{"$f":"$K52*INDEX(p.dist.pob,M$6)","v":16298876.962826818},17516345.226503503,17574434.617935251,21254954.064555891,22024447.919033702,20611427.284096222,18686640.63530096,18735277.159885556,23730141.508806847,26500197.412451521,{"$f":"$K52*INDEX(p.dist.pob,W$6)","v":16460216.054724662},20993323.10472155,20891384.608366512,23882119.213214114,20093440.67399063,22991079.786953125,25382929.537354752,17655149.903562471,17351560.412174277,13888853.313583555,19908194.976905126,21567996.42279125,18082663.430005066,15021215.282516923,22897130.487739883]
[null,null,null,{"$f":"+D52+1","v":2},1,"Nextel","Tráfico Móvil Voz entrante desde redes fijas","[min/año]",null,null,{"$f":"+K$38*K46","v":250000000},null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,{"$f":"+D53+1","v":3},1,"Nextel","Tráfico Móvil Voz entrante desde públicos","[min/año]",null,null,{"$f":"+K$38*K48","v":250000000},null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,{"$f":"+D54+1","v":4},1,"Nextel","Tráfico Móvil Voz entrante desde LDI","[min/año]",null,null,{"$f":"K37","v":10000000},null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráfico originado EOP","Unidad",null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","LDI","[min/año]",null,null,{"$f":"Dda_Mdo!I158","v":10000000},null,{"$f":"$K59*INDEX(p.dist.pob,M$6)","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,{"$f":"$K59*INDEX(p.dist.pob,W$6)","v":329204.32109449327},419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,{"$f":"+D59+1","v":2},1,"Nextel","LDN","[min/año]",null,null,{"$f":"Dda_Mdo!I159","v":1000000},null,32597.753925653637,35032.690453007002,35148.869235870501,42509.908129111784,44048.895838067401,41222.854568192444,37373.281270601925,37470.554319771109,47460.283017613692,53000.394824903044,32920.432109449321,41986.646209443097,41782.769216733024,47764.23842642823,40186.88134798126,45982.159573906254,50765.859074709508,35310.299807124939,34703.120824348553,27777.70662716711,39816.389953810256,43135.992845582499,36165.326860010129,30042.430565033843,45794.260975479767]
[null,null,null,{"$f":"+D60+1","v":3},1,"Nextel","Local","[min/año]",null,null,{"$f":"Dda_Mdo!I160","v":100000000},null,3259775.3925653636,3503269.0453007007,3514886.9235870503,4250990.812911178,4404889.5838067401,4122285.4568192447,3737328.1270601926,3747055.4319771109,4746028.3017613692,5300039.4824903039,3292043.2109449324,4198664.62094431,4178276.9216733025,4776423.8426428223,4018688.1347981263,4598215.957390625,5076585.9074709509,3531029.9807124939,3470312.0824348554,2777770.6627167109,3981638.9953810251,4313599.2845582496,3616532.686001013,3004243.0565033844,4579426.0975479772]
[]
[null,null,null,"aux","auxaemp","Firma","porcentaje distribución osiptel"]
[null,null,null,1,1,"Nextel","Saliente a fijo","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.sal,$D64+3*($E64-1),1)","v":0.25}]
[null,null,null,{"$f":"+D64+1","v":2},{"$f":"+E64","v":1},"Nextel","Saliente a otros móviles","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.sal,$D65+3*($E65-1),1)","v":0.25}]
[null,null,null,{"$f":"+D65+1","v":3},{"$f":"+E65","v":1},"Nextel","on-net","[%]",null,null,{"$f":"INDEX(p.dist.traf.loc.sal,$D66+3*($E66-1),1)","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K64:K66)-1","v":0}]
[null,null,null,null,1,"Nextel","participación mercado","[%]",null,null,0.2]
[]
[null,null,null,null,1,"Nextel","total entrante móvil",null,null,null,{"$f":"K52","v":500000000}]
[null,null,null,null,2,"Movistar","total entrante móvil",null,null,null,500000000]
[null,null,null,null,3,"Claro","total entrante móvil",null,null,null,500000000]
[null,null,null,null,null,null,"Total",null,null,null,{"$f":"+SUM(K70:K72)","v":1500000000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráficos salientes separados para modelo EE",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","Tráfico Móvil Voz saliente a otras móviles","[min/año]",null,null,{"$f":"K73*INDEX(K$68:K$68,$E78)","v":300000000},null,{"$f":"$K78*INDEX(p.dist.pob,M$6)","v":9779326.1776960921},10509807.135902101,10544660.770761151,12752972.438733535,13214668.751420222,12366856.370457735,11211984.381180577,11241166.295931332,14238084.905284109,15900118.447470913,{"$f":"$K78*INDEX(p.dist.pob,W$6)","v":9876129.6328347977},12595993.86283293,12534830.765019907,14329271.527928468,12056064.404394379,13794647.872171875,15229757.722412853,10593089.942137482,10410936.247304566,8333311.9881501328,11944916.986143077,12940797.853674749,10849598.058003038,9012729.1695101541,13738278.292643931]
[null,null,null,{"$f":"+D78+1","v":2},{"$f":"+E78","v":1},"Nextel","Tráfico Móvil Voz saliente a redes fijas","[min/año]",null,null,{"$f":"K64*K$61","v":25000000},null,814943.84814134089,875817.26132517518,878721.73089676257,1062747.7032277945,1101222.395951685,1030571.3642048112,934332.03176504816,936763.85799427773,1186507.0754403423,1325009.870622576,823010.8027362331,1049666.1552360775,1044569.2304183256,1194105.9606607056,1004672.0336995316,1149553.9893476563,1269146.4768677377,882757.49517812347,867578.02060871385,694442.66567917774,995409.74884525628,1078399.8211395624,904133.17150025326,751060.76412584609,1144856.5243869943]
[null,null,null,{"$f":"+D79+1","v":3},{"$f":"+E79","v":1},"Nextel","Tráfico Móvil Voz saliente a LDI","[min/año]",null,null,{"$f":"K59","v":10000000},null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráfico intrared para modelo EE",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","Tráfico on-net","[min/año]",null,null,{"$f":"'Dda_%_TF'!F90","v":5000000000},null,{"$f":"$K84*INDEX(p.dist.pob,M$6)","v":162988769.62826818},175163452.26503503,175744346.17935252,212549540.64555892,220244479.19033703,206114272.84096223,186866406.35300961,187352771.59885556,237301415.08806849,265001974.12451521,164602160.54724663,209933231.04721549,208913846.08366513,238821192.13214114,200934406.73990631,229910797.86953124,253829295.37354752,176551499.03562471,173515604.12174276,138888533.13583556,199081949.76905125,215679964.22791249,180826634.30005065,150212152.82516924,228971304.87739885]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráfico SMS para modelo EE",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","SMS saliente a otras móviles","[SMS/año]",null,null,{"$f":"INDEX(dda.sms,$D88+3*($E88-1),1)*12","v":60000000},null,{"$f":"$K88*INDEX(p.dist.pob,M$6)","v":1955865.2355392182},2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,{"$f":"$K88*INDEX(p.dist.pob,W$6)","v":1975225.9265669594},2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,{"$f":"+D88+1","v":2},{"$f":"+E88","v":1},"Nextel","SMS on-net","[SMS/año]",null,null,{"$f":"INDEX(dda.sms,$D89+3*($E89-1),1)*12","v":60000000},null,1955865.2355392182,2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,{"$f":"+D89+1","v":3},{"$f":"+E89","v":1},"Nextel","SMS entrante desde otras móviles","[SMS/año]",null,null,{"$f":"INDEX(dda.sms,$D90+3*($E90-1),1)*12","v":24000000},null,782346.09421568725,840784.57087216817,843572.86166089203,1020237.7950986827,1057173.5001136176,989348.50963661878,896958.75049444614,899293.30367450661,1139046.7924227286,1272009.475797673,790090.37062678381,1007679.5090266344,1002786.4612015926,1146341.7222342775,964485.15235155029,1103571.8297737499,1218380.6177930282,847447.19537099858,832874.8997843652,666664.95905201067,955593.35889144614,1035263.82829398,867967.8446402431,721018.33356081229,1099062.2634115145]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"aux","auxaemp","Firma","Tráfico de datos móviles",null,null,null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,1,"Nextel","Downlink","[TeraByte/año]",null,null,{"$f":"INDEX(traf.datos3,$D94+2*($E94-1),1)","v":6857.1428571428605},null,{"$f":"$K94*INDEX(p.dist.pob,M$6)","v":223.52745549019647},240.22416310633386,241.02081761739785,291.49651288533806,302.04957146103379,282.67100275331978,256.27392871269905,256.94094390700201,325.44194069220833,363.4312787993353,{"$f":"$K94*INDEX(p.dist.pob,W$6)","v":225.74010589336692},287.90843115046709,286.51041748616944,327.52620635265083,275.56718638615735,315.30623707821445,348.10874794086533,242.1277701059997,237.96425708124733,190.47570258628883,273.02667396898471,295.78966522685158,247.99081275435529,206.00523816023218,314.01778954614713]
[null,null,null,{"$f":"+D94+1","v":2},{"$f":"+E94","v":1},"Nextel","Uplink","[TeraByte/año]",null,null,{"$f":"INDEX(traf.datos3,$D95+2*($E95-1),1)","v":34.285714285714285},null,1.1176372774509817,1.2011208155316686,1.2051040880869885,1.4574825644266896,1.5102478573051681,1.4133550137665982,1.2813696435634945,1.2847047195350094,1.6272097034610409,1.8171563939966757,1.128700529466834,1.4395421557523347,1.4325520874308466,1.6376310317632534,1.377835931930786,1.5765311853910715,1.740543739704326,1.2106388505299979,1.189821285406236,0.95237851293144371,1.3651333698449228,1.4789483261342571,1.2399540637717759,1.0300261908011603,1.5700889477307349]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K94*1024*1024/12/K26","v":748.98285714285748}]
[]
[]
[]
[null,"Salida Tarifas"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total nacional",null,{"$f":"INDEX(l.reg.nom,M$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Lista demandas a calculo tarifario",null,"control",null,2013,null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(dda.serv.ee,$F105)","v":"Cliente Tipo 1"},"[abonado]",{"$f":"INDEX(sel.serv.ee,F105)","v":1},null,{"$f":"K15*$I105","v":100000},null,{"$f":"M15*$I105","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,{"$f":"F105+1","v":2},"Cliente Tipo 2","[abonado]",1,null,{"$f":"K16*$I106","v":100000},null,{"$f":"M16*$I106","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,3,"Cliente Tipo 3","[abonado]",1,null,{"$f":"K17*$I107","v":100000},null,{"$f":"M17*$I107","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,4,"Tráfico Móvil Voz entrante desde otras móviles","[minutos]",1,null,{"$f":"K52*$I108","v":500000000},null,{"$f":"M52*$I108","v":16298876.962826818},17516345.226503503,17574434.617935251,21254954.064555891,22024447.919033702,20611427.284096222,18686640.63530096,18735277.159885556,23730141.508806847,26500197.412451521,16460216.054724662,20993323.10472155,20891384.608366512,23882119.213214114,20093440.67399063,22991079.786953125,25382929.537354752,17655149.903562471,17351560.412174277,13888853.313583555,19908194.976905126,21567996.42279125,18082663.430005066,15021215.282516923,22897130.487739883]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas","[minutos]",1,null,{"$f":"K53*$I109","v":250000000},null,{"$f":"M53*$I109","v":8149438.4814134091},8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos","[minutos]",1,null,{"$f":"K54*$I110","v":250000000},null,{"$f":"M54*$I110","v":8149438.4814134091},8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI","[minutos]",1,null,{"$f":"K55*$I111","v":10000000},null,{"$f":"M55*$I111","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,null,null,8,"Tráfico on-net","[minutos]",1,null,{"$f":"K84*$I112","v":5000000000},null,{"$f":"M84*$I112","v":162988769.62826818},{"$f":"N84*$I112","v":175163452.26503503},175744346.17935252,212549540.64555892,220244479.19033703,206114272.84096223,186866406.35300961,187352771.59885556,237301415.08806849,265001974.12451521,164602160.54724663,209933231.04721549,208913846.08366513,238821192.13214114,200934406.73990631,229910797.86953124,253829295.37354752,176551499.03562471,173515604.12174276,138888533.13583556,199081949.76905125,215679964.22791249,180826634.30005065,150212152.82516924,228971304.87739885]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles","[minutos]",1,null,{"$f":"K78*$I113","v":300000000},null,{"$f":"M78*$I113","v":9779326.1776960921},{"$f":"N78*$I113","v":10509807.135902101},10544660.770761151,12752972.438733535,13214668.751420222,12366856.370457735,11211984.381180577,11241166.295931332,14238084.905284109,15900118.447470913,9876129.6328347977,12595993.86283293,12534830.765019907,14329271.527928468,12056064.404394379,13794647.872171875,15229757.722412853,10593089.942137482,10410936.247304566,8333311.9881501328,11944916.986143077,12940797.853674749,10849598.058003038,9012729.1695101541,13738278.292643931]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas","[minutos]",1,null,{"$f":"K79*$I114","v":25000000},null,{"$f":"M79*$I114","v":814943.84814134089},875817.26132517518,878721.73089676257,1062747.7032277945,1101222.395951685,1030571.3642048112,934332.03176504816,936763.85799427773,1186507.0754403423,1325009.870622576,823010.8027362331,1049666.1552360775,1044569.2304183256,1194105.9606607056,1004672.0336995316,1149553.9893476563,1269146.4768677377,882757.49517812347,867578.02060871385,694442.66567917774,995409.74884525628,1078399.8211395624,904133.17150025326,751060.76412584609,1144856.5243869943]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI","[minutos]",1,null,{"$f":"K80*$I115","v":10000000},null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,null,null,12,"libre",null,1]
[null,null,null,null,null,13,"libre",null,1]
[null,null,null,null,null,14,"SMS saliente a otras móviles","[SMS]",1,null,{"$f":"K88*$I118","v":60000000},null,{"$f":"M88*$I118","v":1955865.2355392182},{"$f":"N88*$I118","v":2101961.4271804201},2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,null,null,15,"SMS on-net","[SMS]",1,null,{"$f":"K89*$I119","v":60000000},null,{"$f":"M89*$I119","v":1955865.2355392182},{"$f":"N89*$I119","v":2101961.4271804201},2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,null,null,16,"SMS entrante desde otras móviles","[SMS]",1,null,{"$f":"K90*$I120","v":24000000},null,{"$f":"M90*$I120","v":782346.09421568725},{"$f":"N90*$I120","v":840784.57087216817},843572.86166089203,1020237.7950986827,1057173.5001136176,989348.50963661878,896958.75049444614,899293.30367450661,1139046.7924227286,1272009.475797673,790090.37062678381,1007679.5090266344,1002786.4612015926,1146341.7222342775,964485.15235155029,1103571.8297737499,1218380.6177930282,847447.19537099858,832874.8997843652,666664.95905201067,955593.35889144614,1035263.82829398,867967.8446402431,721018.33356081229,1099062.2634115145]
[null,null,null,null,null,17,"libre",null,1]
[null,null,null,null,null,18,"libre",null,1]
[null,null,null,null,null,19,"libre",null,1]
[null,null,null,null,null,20,"Conexiones Móvil Datos banda ancha e internet móvil","[Conexión]",1,null,{"$f":"K18*$I124","v":800000},null,{"$f":"M18*$I124","v":26078.20314052291},28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819]
[null,null,null,null,null,21,"Tráfico Móvil Datos banda ancha e internet móvil Bajada","[TByte]",1,null,{"$f":"K94*$I125","v":6857.1428571428605},null,{"$f":"M94*$I125","v":223.52745549019647},{"$f":"N94*$I125","v":240.22416310633386},241.02081761739785,291.49651288533806,302.04957146103379,282.67100275331978,256.27392871269905,256.94094390700201,325.44194069220833,363.4312787993353,225.74010589336692,287.90843115046709,286.51041748616944,327.52620635265083,275.56718638615735,315.30623707821445,348.10874794086533,242.1277701059997,237.96425708124733,190.47570258628883,273.02667396898471,295.78966522685158,247.99081275435529,206.00523816023218,314.01778954614713]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida","[TByte]",1,null,{"$f":"K95*$I126","v":34.285714285714285},null,{"$f":"M95*$I126","v":1.1176372774509817},{"$f":"N95*$I126","v":1.2011208155316686},1.2051040880869885,1.4574825644266896,1.5102478573051681,1.4133550137665982,1.2813696435634945,1.2847047195350094,1.6272097034610409,1.8171563939966757,1.128700529466834,1.4395421557523347,1.4325520874308466,1.6376310317632534,1.377835931930786,1.5765311853910715,1.740543739704326,1.2106388505299979,1.189821285406236,0.95237851293144371,1.3651333698449228,1.4789483261342571,1.2399540637717759,1.0300261908011603,1.5700889477307349]
[null,null,null,null,null,23,"libre",null,1]
[null,null,null,null,null,24,"libre",null,1]
[null,null,null,null,null,25,"libre",null,1]
[null,null,null,null,null,26,"libre",null,1]
[null,null,null,null,null,27,"libre",null,1]
[null,null,null,null,null,28,"libre",null,1]
[null,null,null,null,null,29,"libre",null,1]
[null,null,null,null,null,30,"libre",null,1]
[null,null,null,null,null,31,"libre",null,1]
[null,null,null,null,null,32,"libre",null,1]
[null,null,null,null,null,33,"libre",null,1]
[null,null,null,null,null,34,"libre",null,1]
[null,null,null,null,null,35,"libre",null,1]
[null,null,null,null,null,36,"libre",null,1]
[null,null,null,null,null,37,"libre",null,1]
[null,null,null,null,null,38,"libre",null,1]
[null,null,null,null,null,39,"libre",null,1]
[null,null,null,null,null,40,"libre",null,1]
[null,null,null,null,null,41,"libre",null,1]
[null,null,null,null,null,42,"libre",null,1]
[null,null,null,null,null,43,"libre",null,1]
[null,null,null,null,null,44,"libre",null,1]
[null,null,null,null,null,45,"libre",null,1,null,null,"dda_sal_tarifas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dda_sal_red"]
[]
[]
[]
[]
[null,null,null,null,null,null,"MOU","[min/abonado/mes]",null,null,{"$f":"SUM(K108:K117)*1000/SUM(K105:K106)/12","v":2643750}]
[null,null,null,null,null,null,"Datos/Abo","[GByte/mes]",null,null,{"$f":"SUM(K125:K128)*1000/K124/12","v":0.7178571428571433}]
[]
[]
[null,null,"Distribución porcentual"]
[]
[]
[null,null,null,null,null,null,"Fuente: INEI",null,null,null,"analyze and rectify it"]
[null,null,null,null,null,"ID","Departamento",null,null,null,2013,null,2013]
[null,null,null,null,null,1,"AMAZONAS",null,null,null,419404,null,{"$f":"K163/K$189*(Cobertura!K52>0)","v":1.3762166308385615E-2}]
[null,null,null,null,null,{"$f":"F163+1","v":2},"ÁNCASH",null,null,null,1135962,null,{"$f":"K164/K$189*(Cobertura!K53>0)","v":3.7275033056447575E-2}]
[null,null,null,null,null,3,"APURÍMAC",null,null,null,454324,null,{"$f":"K165/K$189*(Cobertura!K54>0)","v":1.4908018154073365E-2}]
[null,null,null,null,null,4,"AREQUIPA",null,null,null,1259162,null,{"$f":"K166/K$189*(Cobertura!K55>0)","v":4.1317671870557855E-2}]
[null,null,null,null,null,5,"AYACUCHO",null,null,null,673609,null,{"$f":"K167/K$189*(Cobertura!K56>0)","v":2.2103554293295545E-2}]
[null,null,null,null,null,6,"CAJAMARCA",null,null,null,1519764,null,{"$f":"K168/K$189*(Cobertura!K57>0)","v":4.9868968625710185E-2}]
[null,null,null,null,null,7,"CALLAO",null,null,null,982800,null,{"$f":"K169/K$189*(Cobertura!K58>0)","v":3.2249232358016092E-2}]
[null,null,null,null,null,8,"CUSCO",null,null,null,1300609,null,{"$f":"K170/K$189*(Cobertura!K59>0)","v":4.2677698257963935E-2}]
[null,null,null,null,null,9,"HUANCAVELICA",null,null,null,487472,null,{"$f":"K171/K$189*(Cobertura!K60>0)","v":1.5995724253181545E-2}]
[null,null,null,null,null,10,"HUÁNUCO",null,null,null,847714,null,{"$f":"K172/K$189*(Cobertura!K61>0)","v":2.7816570776499037E-2}]
[null,null,null,null,null,11,"ICA",null,null,null,771507,null,{"$f":"K173/K$189*(Cobertura!K62>0)","v":2.5315942723683274E-2}]
[null,null,null,null,null,12,"JUNÍN",null,null,null,1331253,null,{"$f":"K174/K$189*(Cobertura!K63>0)","v":4.3683239035720391E-2}]
[null,null,null,null,null,13,"LA LIBERTAD",null,null,null,1814276,null,{"$f":"K175/K$189*(Cobertura!K64>0)","v":5.9532975463544982E-2}]
[null,null,null,null,null,14,"LAMBAYEQUE",null,null,null,1239882,null,{"$f":"K176/K$189*(Cobertura!K65>0)","v":4.0685025147050989E-2}]
[null,null,null,null,null,15,"LIMA",null,null,null,9540996,null,{"$f":"K177/K$189*(Cobertura!K66>0)","v":0.31307468145187434}]
[null,null,null,null,null,16,"LORETO",null,null,null,1018160,null,{"$f":"K178/K$189*(Cobertura!K67>0)","v":3.3409522199468522E-2}]
[null,null,null,null,null,17,"MADRE DE DIOS",null,null,null,130876,null,{"$f":"K179/K$189*(Cobertura!K68>0)","v":4.2945162129504619E-3}]
[null,null,null,null,null,18,"MOQUEGUA",null,null,null,176736,null,{"$f":"K180/K$189*(Cobertura!K69>0)","v":5.7993491351509283E-3}]
[null,null,null,null,null,19,"PASCO",null,null,null,299807,null,{"$f":"K181/K$189*(Cobertura!K70>0)","v":9.8377549914120174E-3}]
[null,null,null,null,null,20,"PIURA",null,null,null,1814622,null,{"$f":"K182/K$189*(Cobertura!K71>0)","v":5.9544328978396295E-2}]
[null,null,null,null,null,21,"PUNO",null,null,null,1389684,null,{"$f":"K183/K$189*(Cobertura!K72>0)","v":4.5600572059643095E-2}]
[null,null,null,null,null,22,"SAN MARTÍN",null,null,null,818061,null,{"$f":"K184/K$189*(Cobertura!K73>0)","v":2.6843548302839849E-2}]
[null,null,null,null,null,23,"TACNA",null,null,null,333276,null,{"$f":"K185/K$189*(Cobertura!K74>0)","v":1.0935994264703064E-2}]
[null,null,null,null,null,24,"TUMBES",null,null,null,231480,null,{"$f":"K186/K$189*(Cobertura!K75>0)","v":7.5956983172909701E-3}]
[null,null,null,null,null,25,"UCAYALI",null,null,null,483708,null,{"$f":"K187/K$189*(Cobertura!K76>0)","v":0}]
[]
[null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(K163:K187)","v":30475144},null,{"$f":"SUM(M163:M187)","v":0.98412778623786001}]
[]
[]
[null,null,null,null,null,"id","Departamento",null,null,null,2013]
[null,null,null,null,null,1,{"$f":"INDEX(reg.nom,$F193)","v":"Amazonas"},1,null,null,{"$f":"INDEX(p.dist.dpto,$F193,$H193)","v":3.2597753925653637E-2}]
[null,null,null,null,null,{"$f":"F193+1","v":2},"Ancash",1,null,null,3.5032690453007005E-2]
[null,null,null,null,null,3,"Apurímac",1,null,null,3.5148869235870503E-2]
[null,null,null,null,null,4,"Arequipa",1,null,null,4.2509908129111783E-2]
[null,null,null,null,null,5,"Ayacucho",1,null,null,4.4048895838067405E-2]
[null,null,null,null,null,6,"Cajamarca",1,null,null,4.1222854568192448E-2]
[null,null,null,null,null,7,"Callao",1,null,null,3.7373281270601924E-2]
[null,null,null,null,null,8,"Cusco",1,null,null,3.7470554319771109E-2]
[null,null,null,null,null,9,"Huancavelica",1,null,null,4.7460283017613694E-2]
[null,null,null,null,null,10,"Huánuco",1,null,null,5.3000394824903041E-2]
[null,null,null,null,null,11,"Ica",1,null,null,3.2920432109449324E-2]
[null,null,null,null,null,12,"Junín",1,null,null,4.1986646209443097E-2]
[null,null,null,null,null,13,"La Libertad",1,null,null,4.1782769216733025E-2]
[null,null,null,null,null,14,"Lambayeque",1,null,null,4.7764238426428227E-2]
[null,null,null,null,null,15,"Lima",1,null,null,4.0186881347981263E-2]
[null,null,null,null,null,16,"Loreto",1,null,null,4.5982159573906251E-2]
[null,null,null,null,null,17,"Madre de Dios",1,null,null,5.0765859074709506E-2]
[null,null,null,null,null,18,"Moquegua",1,null,null,3.531029980712494E-2]
[null,null,null,null,null,19,"Pasco",1,null,null,3.4703120824348552E-2]
[null,null,null,null,null,20,"Piura",1,null,null,2.7777706627167109E-2]
[null,null,null,null,null,21,"Puno",1,null,null,3.9816389953810254E-2]
[null,null,null,null,null,22,"San Martín",1,null,null,4.3135992845582498E-2]
[null,null,null,null,null,23,"Tacna",1,null,null,3.616532686001013E-2]
[null,null,null,null,null,24,"Tumbes",1,null,null,3.0042430565033845E-2]
[null,null,null,null,null,25,"Ucayali",1,null,null,4.579426097547977E-2]
[]
[null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(K193:K217)","v":1.0000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"p.dist.pob"]
[]
[]
[null,"Distribución de la Población"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,"ID","Departamento",null,null,null,2013]
[null,null,null,null,null,1,{"$f":"INDEX(reg.nom,$F228)","v":"Amazonas"},null,null,null,{"$f":"M163/M$189","v":1.3984125334978958E-2},null,0.04]
[null,null,null,null,null,{"$f":"F228+1","v":2},"Ancash",null,null,null,{"$f":"M164/M$189","v":3.7876212396098667E-2},null,0.04]
[null,null,null,null,null,3,"Apurímac",null,null,null,1.514845771306182E-2,null,0.04]
[null,null,null,null,null,4,"Arequipa",null,null,null,4.1984051713962613E-2,null,0.04]
[null,null,null,null,null,5,"Ayacucho",null,null,null,2.2460044927491967E-2,null,0.04]
[null,null,null,null,null,6,"Cajamarca",null,null,null,5.0673265528199445E-2,null,0.04]
[null,null,null,null,null,7,"Callao",null,null,null,3.2769354558414607E-2,null,0.04]
[null,null,null,null,null,8,"Cusco",null,null,null,4.336601288447809E-2,null,0.04]
[null,null,null,null,null,9,"Huancavelica",null,null,null,1.6253706558098786E-2,null,0.04]
[null,null,null,null,null,10,"Huánuco",null,null,null,2.8265202106361294E-2,null,0.04]
[null,null,null,null,null,11,"Ica",null,null,null,2.572424341401992E-2,null,0.04]
[null,null,null,null,null,12,"Junín",null,null,null,4.4387771229093528E-2,null,0.04]
[null,null,null,null,null,13,"La Libertad",null,null,null,6.0493135440397049E-2,null,0.04]
[null,null,null,null,null,14,"Lambayeque",null,null,null,4.1341201534998193E-2,null,0.04]
[null,null,null,null,null,15,"Lima",null,null,null,0.3181240138018066,null,0.04]
[null,null,null,null,null,16,"Loreto",null,null,null,3.3948357791204122E-2,null,0.04]
[null,null,null,null,null,17,"Madre de Dios",null,null,null,4.3637790467918906E-3,null,0.04]
[null,null,null,null,null,18,"Moquegua",null,null,null,5.8928822214448151E-3,null,0.04]
[null,null,null,null,null,19,"Pasco",null,null,null,9.9964203114515753E-3,null,0.04]
[null,null,null,null,null,20,"Piura",null,null,null,6.0504672067052734E-2,null,0.04]
[null,null,null,null,null,21,"Puno",null,null,null,4.6336027391285957E-2,null,0.04]
[null,null,null,null,null,22,"San Martín",null,null,null,2.7276486527687435E-2,null,0.04]
[null,null,null,null,null,23,"Tacna",null,null,null,1.1112372211854077E-2,null,0.04]
[null,null,null,null,null,24,"Tumbes",null,null,null,7.718203289765785E-3,null,0.04]
[null,null,null,null,null,25,"Ucayali",null,null,null,0,"e.dist.pob",0.04]

{"sheet":"Dda_Mdo","index":3,"n_rows":180,"n_cols":50,"rows_kept":180,"cut":false,"hidden":false,"merged":[[7,61,7,64],[32,8,32,13]]}
[]
[null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,"Demanda de mercado"]
[]
[]
[]
[null,"Información histórica según OSIPTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3",{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3",null,"iDEN","iDEN","iDEN","% 3G","% 3G","% 3G"]
[null,null,null,null,{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},null,{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3",null,"Total",{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3"]
[null,null,null,null,"Nextel","Nextel","Nextel",null,"Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel",null,null,null,null,"Nextel","Nextel","Nextel","Nextel","Nextel","Nextel",null,"Nextel","Nextel","Nextel","Nextel","Nextel","Nextel"]
[null,null,null,"fecha","aboprenx","aboposnx","aboconnx",null,"Porcentaje","Porcentaje","Porcentaje","Total","Total","Total","Total","Total",null,"iDEN (2G)","3G",null,"iDEN","iDEN","iDEN","3G","3G","3G",null,{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3",{"$f":"E9","v":"Cliente Tipo 2"},{"$f":"F9","v":"Cliente Tipo 1"},"Cliente Tipo 3",null,"%2G","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01"]
[null,null,{"$f":"+C11+1","v":1},"2013-01-01",{"$f":"'Dda_%_TF'!F26","v":100000},{"$f":"'Dda_%_TF'!E26","v":100000},{"$f":"'Dda_%_TF'!G26","v":100000},null,{"$f":"E12/$L12","v":0.33333333333333331},{"$f":"F12/$L12","v":0.33333333333333331},{"$f":"G12/$L12","v":0.33333333333333331},{"$f":"SUM(E12,F12,G12)","v":300000},{"$f":"L12","v":300000},{"$f":"$M12*I12","v":100000},{"$f":"$M12*J12","v":100000},{"$f":"$M12*K12","v":100000},"2013-01-01",{"$f":"RAND()","v":0.94809704616688295},{"$f":"1-R12","v":5.1902953833117049E-2},null,{"$f":"$R12*N12","v":94809.704616688294},{"$f":"$R12*O12","v":94809.704616688294},{"$f":"$R12*P12","v":94809.704616688294},{"$f":"$S12*N12","v":5190.2953833117053},{"$f":"$S12*O12","v":5190.2953833117053},{"$f":"$S12*P12","v":5190.2953833117053},{"$f":"U12/(U12+V12+W12)","v":0.33333333333333337},{"$f":"U12/SUM($U12,$V12,$W12)","v":0.33333333333333337},{"$f":"V12/SUM($U12,$V12,$W12)","v":0.33333333333333337},{"$f":"W12/SUM($U12,$V12,$W12)","v":0.33333333333333337},{"$f":"X12/SUM($X12+$Y12+$Z12)","v":0.33333333333333337},{"$f":"Y12/SUM($X12+$Y12+$Z12)","v":0.33333333333333337},{"$f":"Z12/SUM($X12+$Y12+$Z12)","v":0.33333333333333337},null,{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},{"$f":"$AC$12","v":0.33333333333333337},{"$f":"$AC$13","v":0.33333333333333331},{"$f":"$AC$14","v":0.33333333333333331},{"$f":"AC$15","v":0.33333333333333331},{"$f":"AC$16","v":0.33333333333333331},{"$f":"$AC$17","v":0.33333333333333331},{"$f":"$AC$18","v":0.33333333333333331},{"$f":"$AC$19","v":0.33333333333333337},{"$f":"$AC$20","v":0.33333333333333337},{"$f":"$AC$21","v":0.33333333333333337},{"$f":"$AC$22","v":0.33333333333333331},{"$f":"$AC$23","v":0.33333333333333331}]
[null,null,2,"2013-02-01",{"$f":"'Dda_%_TF'!F27","v":100000},{"$f":"'Dda_%_TF'!E27","v":100000},{"$f":"'Dda_%_TF'!G27","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-02-01",{"$f":"RAND()","v":0.39386252321212911},{"$f":"1-R13","v":0.60613747678787089},null,39386.252321212909,39386.252321212909,39386.252321212909,60613.747678787091,60613.747678787091,60613.747678787091,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},{"$f":"$AE$12","v":0.33333333333333337},{"$f":"$AE$13","v":0.33333333333333337},{"$f":"$AE$14","v":0.33333333333333331},{"$f":"AE$15","v":0.33333333333333331},{"$f":"AE$16","v":0.33333333333333337},{"$f":"$AE$17","v":0.33333333333333331},{"$f":"$AE$18","v":0.33333333333333331},{"$f":"$AE$19","v":0.33333333333333331},{"$f":"$AE$20","v":0.33333333333333331},{"$f":"$AE$21","v":0.33333333333333331},{"$f":"$AE$22","v":0.33333333333333337},{"$f":"$AE$23","v":0.33333333333333331}]
[null,null,3,"2013-03-01",{"$f":"'Dda_%_TF'!F28","v":100000},{"$f":"'Dda_%_TF'!E28","v":100000},{"$f":"'Dda_%_TF'!G28","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-03-01",0.37077854859917747,0.62922145140082253,null,37077.854859917745,37077.854859917745,37077.854859917745,62922.145140082255,62922.145140082255,62922.145140082255,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,null,{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},{"$f":"$AD$12","v":0.33333333333333337},{"$f":"$AD$13","v":0.33333333333333331},{"$f":"$AD$14","v":0.33333333333333331},{"$f":"AD$15","v":0.33333333333333331},{"$f":"AD$16","v":0.33333333333333331},{"$f":"$AD$17","v":0.33333333333333331},{"$f":"$AD$18","v":0.33333333333333331},{"$f":"$AD$19","v":0.33333333333333337},{"$f":"$AD$20","v":0.33333333333333337},{"$f":"$AD$21","v":0.33333333333333337},{"$f":"$AD$22","v":0.33333333333333331},{"$f":"$AD$23","v":0.33333333333333331}]
[null,null,4,"2013-04-01",{"$f":"'Dda_%_TF'!F29","v":100000},{"$f":"'Dda_%_TF'!E29","v":100000},{"$f":"'Dda_%_TF'!G29","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-04-01",0.19620938571914592,0.80379061428085408,null,19620.938571914594,19620.938571914594,19620.938571914594,80379.061428085406,80379.061428085406,80379.061428085406,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,5,"2013-05-01",{"$f":"'Dda_%_TF'!F30","v":100000},{"$f":"'Dda_%_TF'!E30","v":100000},{"$f":"'Dda_%_TF'!G30","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-05-01",8.8075496490859884E-2,0.91192450350914012,null,8807.5496490859878,8807.5496490859878,8807.5496490859878,91192.450350914005,91192.450350914005,91192.450350914005,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333337,0.33333333333333337]
[null,null,6,"2013-06-01",{"$f":"'Dda_%_TF'!F31","v":100000},{"$f":"'Dda_%_TF'!E31","v":100000},{"$f":"'Dda_%_TF'!G31","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-06-01",0.69203493865346488,0.30796506134653512,null,69203.493865346492,69203.493865346492,69203.493865346492,30796.506134653511,30796.506134653511,30796.506134653511,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,7,"2013-07-01",{"$f":"'Dda_%_TF'!F32","v":100000},{"$f":"'Dda_%_TF'!E32","v":100000},{"$f":"'Dda_%_TF'!G32","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-07-01",6.3846127896810545E-3,0.99361538721031895,null,638.46127896810549,638.46127896810549,638.46127896810549,99361.538721031888,99361.538721031888,99361.538721031888,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,8,"2013-08-01",{"$f":"'Dda_%_TF'!F33","v":100000},{"$f":"'Dda_%_TF'!E33","v":100000},{"$f":"'Dda_%_TF'!G33","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-08-01",0.25296493407888321,0.74703506592111679,null,25296.49340788832,25296.49340788832,25296.49340788832,74703.506592111677,74703.506592111677,74703.506592111677,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,9,"2013-09-01",{"$f":"'Dda_%_TF'!F34","v":100000},{"$f":"'Dda_%_TF'!E34","v":100000},{"$f":"'Dda_%_TF'!G34","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-09-01",0.3561977856026205,0.6438022143973795,null,35619.77856026205,35619.77856026205,35619.77856026205,64380.22143973795,64380.22143973795,64380.22143973795,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,10,"2013-10-01",{"$f":"'Dda_%_TF'!F35","v":100000},{"$f":"'Dda_%_TF'!E35","v":100000},{"$f":"'Dda_%_TF'!G35","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-10-01",0.73855809389007909,0.26144190610992091,null,73855.809389007904,73855.809389007904,73855.809389007904,26144.190610992089,26144.190610992089,26144.190610992089,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,11,"2013-11-01",{"$f":"'Dda_%_TF'!F36","v":100000},{"$f":"'Dda_%_TF'!E36","v":100000},{"$f":"'Dda_%_TF'!G36","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-11-01",0.85904353749857476,0.14095646250142524,null,85904.353749857473,85904.353749857473,85904.353749857473,14095.646250142523,14095.646250142523,14095.646250142523,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333337,0.33333333333333337]
[null,null,12,"2013-12-01",{"$f":"'Dda_%_TF'!F37","v":100000},{"$f":"'Dda_%_TF'!E37","v":100000},{"$f":"'Dda_%_TF'!G37","v":100000},null,0.33333333333333331,0.33333333333333331,0.33333333333333331,300000,300000,100000,100000,100000,"2013-12-01",0.8376144773618901,0.1623855226381099,null,83761.447736189017,83761.447736189017,83761.447736189017,16238.552263810991,16238.552263810991,16238.552263810991,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[]
[]
[]
[null,"Resumen para opción según mercado y plan comercial"]
[]
[null,null,"Conexiones de banda ancha"]
[]
[]
[null,null,null,"Total conexiones que trafican datos"]
[null,null,null,null,null,null,null,null,"Total nacional"]
[null,null,null,"Firma","Líneas EOP 3G",null,null,null,2013,2014,2015,2016,2017,2018]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil",null,null,null,800000]
[]
[null,null,null,"Firma","Líneas AVG 3G",null,null,null,2013,2014,2015,2016,2017,2018]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil",null,null,null,800000]
[]
[]
[null,null,null,null,"año",null,null,null,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[null,null,null,null,"mes",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"Downlink","[Mbyte/mes]",null,null,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000]
[null,null,null,null,"Uplink","[Mbyte/mes]",null,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[]
[null,null,null,null,"% tecnología",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI11","v":"%2G"},"2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01",null,null,null,"2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01"]
[null,null,null,"Nextel",{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},null,null,null,{"$f":"I103","v":0.33333333333333331},{"$f":"I47-($I47-$T47)/11","v":0.33333333333333331},{"$f":"J47-($I47-$T47)/11","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"I103","v":0.33333333333333331},null,null,"Original Nextel",{"$f":"H103","v":0},{"$f":"X47-($X47-$AI47)/11","v":3.03030303030303E-2},{"$f":"Y47-($X47-$AI47)/11","v":6.0606060606060601E-2},9.0909090909090898E-2,0.1212121212121212,0.15151515151515149,0.1818181818181818,0.2121212121212121,0.2424242424242424,0.27272727272727271,0.30303030303030298,{"$f":"I103","v":0.33333333333333331},null,null,{"$f":"AI12","v":"Cliente Tipo 1"},0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331]
[null,null,null,"Nextel",{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},null,null,null,{"$f":"I104","v":0.33333333333333331},{"$f":"I48-($I48-$T48)/11","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"I104","v":0.33333333333333331},null,null,null,{"$f":"H104","v":0},{"$f":"X48-($X48-$AI48)/11","v":3.03030303030303E-2},6.0606060606060601E-2,9.0909090909090898E-2,0.1212121212121212,0.15151515151515149,0.1818181818181818,0.2121212121212121,0.2424242424242424,0.27272727272727271,0.30303030303030298,{"$f":"I104","v":0.33333333333333331},null,null,"Cliente Tipo 2",0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333331]
[null,null,null,"Nextel",{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},null,null,null,{"$f":"I105","v":0.33333333333333331},{"$f":"I49-($I49-$T49)/11","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"I105","v":0.33333333333333331},null,null,null,{"$f":"H105","v":0},{"$f":"X49-($X49-$AI49)/11","v":3.03030303030303E-2},6.0606060606060601E-2,9.0909090909090898E-2,0.1212121212121212,0.15151515151515149,0.1818181818181818,0.2121212121212121,0.2424242424242424,0.27272727272727271,0.30303030303030298,{"$f":"I105","v":0.33333333333333331},null,null,"Cliente Tipo 3",0.33333333333333337,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333331,0.33333333333333331]
[]
[null,null,null,null,"Líneas trafican datos",null,null,null,1,{"$f":"I51+1","v":2},{"$f":"J51+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"D82","v":"Nextel"},{"$f":"E47","v":"Cliente Tipo 1"},null,null,null,{"$f":"SUM((I$41=YEAR($D$12:$D$23))*(I$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-I47)","v":66666.666666666672},{"$f":"SUM((J$41=YEAR($D$12:$D$23))*(J$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-J47)","v":66666.666666666672},{"$f":"SUM((K$41=YEAR($D$12:$D$23))*(K$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-K47)","v":66666.666666666672},{"$f":"SUM((L$41=YEAR($D$12:$D$23))*(L$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-L47)","v":66666.666666666672},{"$f":"SUM((M$41=YEAR($D$12:$D$23))*(M$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-M47)","v":66666.666666666672},{"$f":"SUM((N$41=YEAR($D$12:$D$23))*(N$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-N47)","v":66666.666666666672},{"$f":"SUM((O$41=YEAR($D$12:$D$23))*(O$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-O47)","v":66666.666666666672},{"$f":"SUM((P$41=YEAR($D$12:$D$23))*(P$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-P47)","v":66666.666666666672},{"$f":"SUM((Q$41=YEAR($D$12:$D$23))*(Q$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-Q47)","v":66666.666666666672},{"$f":"SUM((R$41=YEAR($D$12:$D$23))*(R$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-R47)","v":66666.666666666672},{"$f":"SUM((S$41=YEAR($D$12:$D$23))*(S$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-S47)","v":66666.666666666672},{"$f":"SUM((T$41=YEAR($D$12:$D$23))*(T$42=MONTH($D$12:$D$23))*$O12:$O23)*(1-T47)","v":66666.666666666672},null,null,266689.74110566743,268329.61109477928,269001.12200420466,73616.424877352852,70734.403806857503,69284.747208398345,67743.8266093735,65715.844449434939,63470.750035519057,61619.53183457088,58859.516322726507,57702.865199767701]
[null,null,null,"Nextel",{"$f":"E48","v":"Cliente Tipo 2"},null,null,null,{"$f":"SUM((I$41=YEAR($D$12:$D$23))*(I$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-I48)","v":66666.666666666672},{"$f":"SUM((J$41=YEAR($D$12:$D$23))*(J$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-J48)","v":66666.666666666672},{"$f":"SUM((K$41=YEAR($D$12:$D$23))*(K$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-K48)","v":66666.666666666672},{"$f":"SUM((L$41=YEAR($D$12:$D$23))*(L$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-L48)","v":66666.666666666672},{"$f":"SUM((M$41=YEAR($D$12:$D$23))*(M$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-M48)","v":66666.666666666672},{"$f":"SUM((N$41=YEAR($D$12:$D$23))*(N$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-N48)","v":66666.666666666672},{"$f":"SUM((O$41=YEAR($D$12:$D$23))*(O$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-O48)","v":66666.666666666672},{"$f":"SUM((P$41=YEAR($D$12:$D$23))*(P$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-P48)","v":66666.666666666672},{"$f":"SUM((Q$41=YEAR($D$12:$D$23))*(Q$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-Q48)","v":66666.666666666672},{"$f":"SUM((R$41=YEAR($D$12:$D$23))*(R$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-R48)","v":66666.666666666672},{"$f":"SUM((S$41=YEAR($D$12:$D$23))*(S$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-S48)","v":66666.666666666672},{"$f":"SUM((T$41=YEAR($D$12:$D$23))*(T$42=MONTH($D$12:$D$23))*$N12:$N23)*(1-T48)","v":66666.666666666672},null,null,383531.50198874,392817.61083092331,402709.27643452806,390279.06981835846,386583.7253063969,383697.14756024984,381570.45755881595,378825.08587362809,373455.63488894817,373207.61911521206,373826.75338249473,378403.27802486531]
[null,null,null,"Nextel","Cliente Tipo 3",null,null,null,{"$f":"SUM((I$41=YEAR($D$12:$D$23))*(I$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-I49)","v":66666.666666666672},{"$f":"SUM((J$41=YEAR($D$12:$D$23))*(J$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-J49)","v":66666.666666666672},{"$f":"SUM((K$41=YEAR($D$12:$D$23))*(K$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-K49)","v":66666.666666666672},{"$f":"SUM((L$41=YEAR($D$12:$D$23))*(L$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-L49)","v":66666.666666666672},{"$f":"SUM((M$41=YEAR($D$12:$D$23))*(M$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-M49)","v":66666.666666666672},{"$f":"SUM((N$41=YEAR($D$12:$D$23))*(N$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-N49)","v":66666.666666666672},{"$f":"SUM((O$41=YEAR($D$12:$D$23))*(O$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-O49)","v":66666.666666666672},{"$f":"SUM((P$41=YEAR($D$12:$D$23))*(P$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-P49)","v":66666.666666666672},{"$f":"SUM((Q$41=YEAR($D$12:$D$23))*(Q$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-Q49)","v":66666.666666666672},{"$f":"SUM((R$41=YEAR($D$12:$D$23))*(R$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-R49)","v":66666.666666666672},{"$f":"SUM((S$41=YEAR($D$12:$D$23))*(S$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-S49)","v":66666.666666666672},{"$f":"SUM((T$41=YEAR($D$12:$D$23))*(T$42=MONTH($D$12:$D$23))*$P12:$P23)*(1-T49)","v":66666.666666666672},null,null,313568.25057141489,305190.7371425915,413911.82751289982,407336.78790767532,401299.20468995627,395194.14605240844,388318.10740046971,382602.05922680406,378115.2371795837,374595.95397842926,370345.00252921891,404794.73617512354]
[null,null,null,{"$f":"D85","v":"Nextel"},"Otros",null,null,null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,null,null,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623,47335.675506944623]
[]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I52:I55)","v":280000},{"$f":"SUM(J52:J55)","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000]
[]
[null,null,null,null,null,null,null,null,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"MOU DL de Datos","[Mbyte/lin/mes]",null,null,{"$f":"I43/I$57","v":714.28571428571433},{"$f":"J43/J$57","v":714.28571428571433},714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433]
[null,null,null,null,"MOU UL de Datos","[Mbyte/lin/mes]",null,null,{"$f":"I44/I$57","v":3.5714285714285716},{"$f":"J44/J$57","v":3.5714285714285716},3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716,3.5714285714285716]
[]
[]
[null,null,null,"MOU de datos para Nextel según plan comercial, con lineas efectivamente traficando"]
[]
[null,null,null,null,"MOU de Datos",null,null,null,2013]
[null,null,null,"Nextel","DL","[Mbyte/lin/mes]",null,"MOU DL",{"$f":"AVERAGE(I61:T61)","v":714.28571428571456}]
[null,null,null,"Nextel","UL","[Mbyte/lin/mes]",null,"MOU UL",{"$f":"AVERAGE(I62:T62)","v":3.5714285714285712}]
[]
[null,null,null,"Tráfico total en TeraBytes/año"]
[]
[null,null,null,null,"Tráfico total de Datos",null,null,null,2013]
[null,null,null,"Nextel","DL","[TeraByte/año]",null,null,{"$f":"I68*I38*12/1000000","v":6857.1428571428605}]
[null,null,null,"Nextel","UL","[TeraByte/año]",null,null,{"$f":"I69*I38*12/1000000","v":34.285714285714285}]
[]
[]
[null,null,"Total nacional separado por tipo cliente"]
[]
[null,null,null,null,null,null,null,null,"Total nacional"]
[null,null,null,"Firma","Líneas EOP",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E47","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"SUM((I$81=YEAR($D$12:$D$23))*(12=MONTH($D$12:$D$23))*$O12:$O23)","v":100000}]
[null,null,null,"Nextel",{"$f":"E48","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"SUM((I$81=YEAR($D$12:$D$23))*(12=MONTH($D$12:$D$23))*$N12:$N23)","v":100000}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,null,{"$f":"SUM((I$81=YEAR($D$12:$D$23))*(12=MONTH($D$12:$D$23))*$P12:$P23)","v":100000}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,{"$f":"I35","v":800000}]
[null,null,null,null,null,null,{"$f":"I85/I87","v":2.6666666666666665}]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I82:I84)","v":300000}]
[]
[null,null,null,"Firma","Líneas AVG",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E82","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"AVERAGE($O$12:$O$23)","v":100000}]
[null,null,null,"Nextel",{"$f":"E83","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"AVERAGE($N$12:$N$23)","v":100000}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,null,{"$f":"AVERAGE($P$12:$P$23)","v":100000}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,{"$f":"$I$85","v":800000}]
[]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I90:I92)","v":300000}]
[]
[null,null,"Total nacional separado por tecnología"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nacional"]
[null,null,null,"Firma","Proporción 2G del total del tipo",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E90","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"$AU12","v":0.33333333333333331}]
[null,null,null,"Nextel",{"$f":"E91","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"$AU13","v":0.33333333333333331}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,null,{"$f":"$AU14","v":0.33333333333333331}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,0.2]
[]
[null,null,"Líneas 3G"]
[null,null,null,null,null,null,null,null,"Total nacional"]
[null,null,null,"Firma","Líneas EOP 3G",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E103","v":"Cliente Tipo 1"},"[lin/año]",null,{"$f":"E111&\" 3G\"","v":"Cliente Tipo 1 3G"},{"$f":"$Y$23","v":16238.552263810991}]
[null,null,null,"Nextel",{"$f":"E104","v":"Cliente Tipo 2"},"[lin/año]",null,"Cliente Tipo 2 3G",{"$f":"$X$23","v":16238.552263810991}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,"Cliente Tipo 3 3G",{"$f":"$Z$23","v":16238.552263810991}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,"Conexiones Móvil Datos banda ancha e internet móvil 3G",324782]
[null,null,null,null,null,null,null,"Fuente Reporte OSIPTEL"]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I111:I113)","v":48715.656791432972}]
[]
[null,null,null,"Firma","Líneas AVG 3G",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E103","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"AVERAGE($Y$12:$Y$23)","v":52168.155166138429}]
[null,null,null,"Nextel",{"$f":"E104","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"AVERAGE($X$12:$X$23)","v":52168.155166138429}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,null,{"$f":"AVERAGE($Z$12:$Z$23)","v":52168.155166138429}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,null,{"$f":"I114","v":324782}]
[]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I119:I121)","v":156504.46549841529}]
[]
[null,null,"Líneas 2G"]
[null,null,null,null,null,null,null,null,"Total nacional"]
[null,null,null,"Firma","Líneas EOP 2G",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E119","v":"Cliente Tipo 1"},"[lin/año]",null,{"$f":"E129&\" 2G\"","v":"Cliente Tipo 1 2G"},{"$f":"$V$23","v":83761.447736189017}]
[null,null,null,"Nextel",{"$f":"E120","v":"Cliente Tipo 2"},"[lin/año]",null,"Cliente Tipo 2 2G",{"$f":"$U$23","v":83761.447736189017}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,"Cliente Tipo 3 2G",{"$f":"$W$23","v":83761.447736189017}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]",null,"Conexiones Móvil Datos banda ancha e internet móvil 2G",0]
[]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I129:I131)","v":251284.34320856706}]
[]
[null,null,null,"Firma","Líneas AVG 2G",null,null,null,2013]
[null,null,null,"Nextel",{"$f":"E129","v":"Cliente Tipo 1"},"[lin/año]",null,null,{"$f":"AVERAGE($V$12:$V$23)","v":47831.844833861578}]
[null,null,null,"Nextel",{"$f":"E130","v":"Cliente Tipo 2"},"[lin/año]",null,null,{"$f":"AVERAGE($U$12:$U$23)","v":47831.844833861578}]
[null,null,null,"Nextel","Cliente Tipo 3","[lin/año]",null,null,{"$f":"AVERAGE($W$12:$W$23)","v":47831.844833861578}]
[null,null,null,"Nextel","Conexiones Móvil Datos banda ancha e internet móvil","[lin/año]"]
[]
[null,null,null,null,"Nextel","[lin/año]",null,null,{"$f":"SUM(I137:I139)","v":143495.53450158474}]
[]
[]
[null,"Tráfico voz"]
[]
[null,null,"Tráfico entrante EOP",null,null,null,null,null,2013]
[null,1,"LDI","Nextel","[min/año]",null,null,null,10000000]
[null,1,"LDN","Nextel","[min/año]",null,null,null,1000000000]
[null,1,"Local","Nextel","[min/año]",null,null,null,1000000]
[null,1,"Local Fijo-Móvil","Nextel","[min/año]",null,null,null,10000000]
[null,1,"Local Móvil-Móvil","Nextel","[min/año]",null,null,null,10000000]
[]
[null,1,"Total entrante","Nextel","[min/año]",null,null,null,{"$f":"SUM(I148:I152)","v":1031000000}]
[]
[]
[null,null,"Tráfico originado EOP",null,null,null,null,null,2013]
[null,1,"LDI","Nextel","[min/año]",null,null,null,10000000]
[null,{"$f":"+B158","v":1},"LDN","Nextel","[min/año]",null,null,null,1000000]
[null,{"$f":"+B159","v":1},"Local","Nextel","[min/año]",null,null,null,100000000]
[]
[null,{"$f":"+B160","v":1},"Total originado","Nextel","[min/año]",null,null,null,{"$f":"SUM(I158:I160)","v":111000000}]
[]
[null,"Tráfico SMS"]
[]
[null,null,"SMS originados",null,null,null,null,null,2013]
[null,null,"Nextel",null,null,null,null,null,{"$f":"I178+I179","v":10000000}]
[]
[null,null,"Se asume misma distribución de la voz",null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,2013]
[null,null,"Nextel","Saliente a fijo",null,null,null,null,0.25]
[null,null,"Nextel","Saliente a otros móviles",null,null,null,null,0.25]
[null,null,"Nextel","on-net",null,null,null,null,0.5]
[]
[null,null,"% Aux",null,null,null,null,null,2013]
[null,null,"Nextel",null,null,null,null,null,0.2]
[]
[null,null,"Nextel","SMS saliente a otras móviles",null,null,null,null,5000000]
[null,null,"Nextel","SMS on-net",null,null,null,null,5000000]
[null,null,"Nextel","SMS entrante desde otras móviles",null,null,null,null,{"$f":"I176*(I179+I178)","v":2000000}]

{"sheet":"Dda_%_TF","index":4,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[[98,59,101,59],[87,3,90,3],[106,2,106,13],[107,2,107,13],[98,3,101,3],[98,43,101,43]]}
[]
[null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,"Porcentajes de distribución según datos OSIPTEL"]
[]
[]
[null,null,"Distribución de tráfico local saliente"]
[]
[null,null,null,"Porcentaje por tipo tráfico en local saliente",null,null,2013]
[null,null,null,"Nextel","Saliente a fijo",null,0.25]
[null,null,null,"Nextel","Saliente a otros móviles",null,0.25]
[null,null,null,"Nextel","on-net",null,0.5,"p.dist.traf.loc.sal"]
[]
[null,null,"Distribución de tráfico local entrante"]
[]
[null,null,null,"Porcentaje por tipo tráfico en local saliente",null,null,{"$f":"G$8","v":2013}]
[null,null,null,"Nextel","Desde fijo",null,0.25]
[null,null,null,"Nextel","Desde móvil",null,0.5]
[null,null,null,"Nextel","Desde público",null,0.25,"p.dist.traf.loc.ent"]
[]
[null,null,"Distribución de tráfico por uso nacional"]
[]
[null,null,null,"Información OSIPTEL: Líneas en Servicio por Departamento y Empresa */** 1/. 2/."]
[]
[]
[null,null,null,null,{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},"Total",null,"Resumen","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01"]
[null,null,null,"2013-01-01",100000,100000,100000,{"$f":"SUM(E26:G26)","v":300000},null,{"$f":"'Panel de Control'!G106","v":"Cliente Tipo 1"},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,"2013-02-01",100000,100000,100000,300000,null,{"$f":"'Panel de Control'!G108","v":"Cliente Tipo 3"},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,"2013-03-01",100000,100000,100000,300000,null,{"$f":"'Panel de Control'!G107","v":"Cliente Tipo 2"},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,"2013-04-01",100000,100000,100000,300000,null,"Total",{"$f":"SUM(K26:K28)","v":300000},{"$f":"SUM(L26:L28)","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
[null,null,null,"2013-05-01",100000,100000,100000,300000]
[null,null,null,"2013-06-01",100000,100000,100000,300000]
[null,null,null,"2013-07-01",100000,100000,100000,300000]
[null,null,null,"2013-08-01",100000,100000,100000,300000]
[null,null,null,"2013-09-01",100000,100000,100000,300000]
[null,null,null,"2013-10-01",100000,100000,100000,300000]
[null,null,null,"2013-11-01",100000,100000,100000,300000]
[null,null,null,"2013-12-01",100000,100000,100000,300000]
[null,null,null,"Promedio",{"$f":"AVERAGE(E26:E37)","v":100000},{"$f":"AVERAGE(F26:F37)","v":100000},100000,300000]
[]
[]
[]
[null,null,null,"(*) Información a fin de período."]
[null,null,null,"(**) Las cifras podrían ser modificadas si las empresas informantes o el OSIPTEL detectan errores."]
[null,null,null,"1/.A partir del año 2013, la información de Lima ya no considera el número de líneas de la región Callao; sin embargo, a partir de abril de 2013,Telefónica Móviles no reporta la informacion correspondiente al Callao, y lo reporta en Lima."]
[null,null,null,"2/. \"SIN LAC\": Líneas en servicio a las que no se pudo asignar un código de área de localización (LAC), por lo que no es posible identificar su ubicación geográfica."]
[null,null,null,"3/. A partir de Mayo 2013, la empresa América Móvil no considera para fines del reporte estadistico, las lineas prepago que no generaron tráfico en los últimos 3 meses."]
[null,null,null,"Fuente: Empresas operadoras."]
[]
[null,"aux",null,"Nextel","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","Promedio","% Lineas por Dpto"]
[null,"Amazonas",1,"Amazonas",{"$f":"RANDBETWEEN(10000, 100000)","v":12312},{"$f":"RANDBETWEEN(10000, 100000)","v":45246},24210,58033,57053,57217,75012,63126,17921,31120,17608,75652,{"$f":"AVERAGE(E50:P50)","v":44542.5},{"$f":"Q50/$Q$77","v":3.2597753925653637E-2}]
[null,"Ancash",2,"Ancash",{"$f":"RANDBETWEEN(10000, 100000)","v":28218},41072,34973,22818,77909,28730,62035,27214,97229,46164,86486,21588,47869.666666666664,{"$f":"Q51/$Q$77","v":3.5032690453007005E-2}]
[null,"Apurímac",3,"Apurímac",15352,16940,40568,80045,36560,17870,73928,57042,56915,63353,26878,90890,48028.416666666664,3.5148869235870503E-2]
[null,"Arequipa",4,"Arequipa",22455,78566,70534,11602,52581,77272,65015,65731,84013,46513,94197,28562,58086.75,4.2509908129111783E-2]
[null,"Ayacucho",5,"Ayacucho",34950,85875,92469,80208,11889,52837,25706,12941,84920,83458,72367,84656,60189.666666666664,4.4048895838067405E-2]
[null,"Cajamarca",6,"Cajamarca",41278,60674,85998,81422,36140,64093,50993,67967,39473,16946,43399,87554,56328.083333333336,4.1222854568192448E-2]
[null,"Callao",7,"Callao",79419,48914,95164,74679,55052,48961,76344,35712,34893,28047,13193,22437,51067.916666666664,3.7373281270601924E-2]
[null,"Cusco",8,"Cusco",12767,62188,56389,94816,10132,41003,57699,80918,25264,47473,37158,88603,51200.833333333336,3.7470554319771109E-2]
[null,"Huancavelica",9,"Huancavelica",94998,47173,27371,53383,96097,99333,82500,93940,70700,10559,86368,15791,64851.083333333336,4.7460283017613694E-2]
[null,"Huánuco",10,"Huánuco",42894,60634,96611,78910,64048,62226,98989,91748,57720,90817,38458,86000,72421.25,5.3000394824903041E-2]
[null,"Ica",11,"Ica",87760,23252,10772,11541,89585,39271,40952,47104,67703,58937,27211,35713,44983.416666666664,3.2920432109449324E-2]
[null,"Junín",12,"Junín",31109,20475,80652,85423,67800,29049,86277,47916,53962,71298,65538,48962,57371.75,4.1986646209443097E-2]
[null,"La Libertad",13,"La Libertad ",86802,23241,29842,89964,51744,88361,70923,42069,67355,10484,64709,59624,57093.166666666664,4.1782769216733025E-2]
[null,"Lambayeque",14,"Lambayeque",89315,78303,74909,46890,97152,65983,82586,89683,48918,21017,30483,57958,65266.416666666664,4.7764238426428227E-2]
[null,"Lima",15,"Lima",78642,19505,92738,88139,33769,58025,61080,34302,13274,63033,33400,83043,54912.5,4.0186881347981263E-2]
[null,"Loreto",16,"Loreto",70348,60161,67611,10095,99394,27438,45591,84797,78840,97910,77935,33856,62831.333333333336,4.5982159573906251E-2]
[null,"Madre de Dios",17,"Madre de Dios",65287,53403,84429,53467,96301,84155,66450,99117,87189,95784,19155,27678,69367.916666666672,5.0765859074709506E-2]
[null,"Moquegua",18,"Moquegua",49378,94022,81733,64139,13701,33709,20748,66557,51924,31803,11037,60237,48249,3.531029980712494E-2]
[null,"Pasco",19,"Pasco",92871,48225,47116,78265,28453,21607,55601,36678,54953,70805,15683,18775,47419.333333333336,3.4703120824348552E-2]
[null,"Piura",20,"Piura",30792,49281,16198,81054,21219,31547,36514,54808,16262,15443,49715,52642,37956.25,2.7777706627167109E-2]
[null,"Puno",21,"Puno ",48253,72481,14450,25208,81814,72053,64034,32446,41778,45323,62251,92784,54406.25,3.9816389953810254E-2]
[null,"San Martín",22,"San Martín",43065,13594,24005,98175,81223,17137,85717,82034,47473,82125,64576,{"$f":"RANDBETWEEN(10000, 100000)","v":68183},58942.25,4.3135992845582498E-2]
[null,"Tacna",23,"Tacna",69525,21657,61249,71916,53513,12579,22796,24986,60514,56031,79452,58790,49417.333333333336,3.616532686001013E-2]
[null,"Tumbes",24,"Tumbes ",11779,34768,51585,96067,50859,41930,30159,42594,39012,19007,33929,40921,41050.833333333336,3.0042430565033845E-2]
[null,"Ucayali",25,"Ucayali",46474,74678,46796,72066,94524,22709,41840,61094,60367,69183,62490,98674,62574.583333333336,4.579426097547977E-2,"p.dist.dpto"]
[null,"no aplica",26,"Sin LAC",16103,99983,59471,32265,54283,57626,11318,85628,95059,31604,89501,51960]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q50:Q74)","v":1366428.4999999995}]
[]
[]
[]
[null,null,"Información OSIPTEL"]
[]
[null,null,"Cuadro 2.14"]
[null,null,"Tráfico Local Saliente por Escenario y Operador *",null,null,null,null,null,null,null,null," "]
[null,null,"Valores expresados en minutos  1/."]
[]
[null,null,null,null,null,2013]
[null,null,null,"Nextel del Perú S.A.  4/.","A fijo",10000000]
[null,null,null,null,"A móvil off-net",50000000]
[null,null,null,null,"A móvil on-net",5000000000]
[null,null,null,null,"Total Local",{"$f":"SUM(F88:F90)","v":5060000000}]
[]
[]
[null,null,"Cuadro 2.15"]
[null,null,"Tráfico Local Entrante por Escenario y Operador *"]
[null,null,"Valores expresados en minutos"]
[]
[null,null,null,null,null,2013]
[null,null,null,"Nextel del Perú S.A.","Desde fijo",10000000]
[null,null,null,null,"Desde móvil",2000000000]
[null,null,null,null,"Desde público",1000000]
[null,null,null,null,"Total Local",225749586.38]
[null,null,"(*) Información correspondiente al tráfico reportado durante cada año."]
[null,null,"(**) Las cifras podrían ser modificadas si las empresas informantes o el OSIPTEL detectan errores."]
[null,null,"1/. Las empresas Telefónica Móviles y Nextel indican que el tráfico local entrante reportado se expresa en minutos tasados al segundo."]
[null,null,"2/. En agosto de 2005, América Móvil adquirió el 100% de TIM Perú. Por lo tanto, el reporte de tráfico de TIM Perú es hasta el mes de septiembre de 2005 y el reporte de tráfico de América Móvil inicia en el mes de octubre de 2005."]
[null,null,"3/. En marzo de 2004, Telefónica Móviles, división de telefonía celular de la operadora española Telefónica, firmó un acuerdo global para adquirir las operaciones de las filiales de BellSouth Internacional en Latinoamérica. En abril de 2005, se aprobó la ley que permite la fusión de Telefónica Móviles con la filial peruana de Bellsouth (Comunicaciones Móviles). Por lo tanto, el reporte de tráfico de BellSouth Perú es hasta el mes de marzo de 2005."]
[null,null,"4/. En los reportes periódicos de los años 2005 y 2006, la empresa señala que las diferencias existentes entre los indicadores de tráfico local entrante mensual y trimestral corresponden a que  el primero se expresa dependiendo de su tasación (tasación al minuto y al segundo), mientras que el segundo se expresa en minutos tasados al segundo."]
[null,null,"Fuente: Empresas operadoras."]

{"sheet":"Cobertura","index":5,"n_rows":196,"n_cols":36,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Cobertura Geográfica Red Móvil"]
[]
["Zonas",null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[null,"Parámetros Geográficos"]
[]
[null,null,"Superficie y Longitud de Carreteras País"]
[]
[null,null,null,null,null,"ID","Superficie y Longitud de Carreteras País"]
[null,null,null,null,null,1,"Superficie Total de Chile",null,null,"[km2]",{"$f":"K42","v":1285215.5999999999}]
[null,null,null,null,null,2,"Longitud Carreteras y Caminos Pavimentados",null,null,"[km]",{"$f":"N42","v":17087.47}]
[]
[null,null,null,null,null,"ID","Departamentos",null,null,null,"Superficie",null,null,"Carreteras",null,"Superficie Cobertura al 2013",null,"Departamento","Area (Km²)"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F17,1)","v":"Amazonas"},null,null,"[km2]",39249.129999999997,"Fuente: INEI","[km]",473.84000000000003,null,{"$f":"G17","v":"Amazonas"},{"$f":"RANDBETWEEN(1,K17)","v":10200}]
[null,null,null,null,null,2,"Ancash",null,null,"[km2]",35914.81,null,"[km]",1147.43,null,"Ancash",{"$f":"RANDBETWEEN(1,K18)","v":33217}]
[null,null,null,null,null,3,"Apurímac",null,null,"[km2]",20895.79,null,"[km]",596.73,null,"Apurímac",11685]
[null,null,null,null,null,4,"Arequipa",null,null,"[km2]",63345.39,null,"[km]",1468.74,null,"Arequipa",47719]
[null,null,null,null,null,5,"Ayacucho",null,null,"[km2]",43814.8,null,"[km]",465.18,null,"Ayacucho",37077]
[null,null,null,null,null,6,"Cajamarca",null,null,"[km2]",33317.54,null,"[km]",973.52,null,"Cajamarca",29241]
[null,null,null,null,null,7,"Callao",null,null,"[km2]",146.97999999999999,null,"[km]",64.94,null,"Callao",35]
[null,null,null,null,null,8,"Cusco",null,null,"[km2]",71986.5,null,"[km]",1135.02,null,"Cusco",1199]
[null,null,null,null,null,9,"Huancavelica",null,null,"[km2]",22131.47,null,"[km]",512.84,null,"Huancavelica",11509]
[null,null,null,null,null,10,"Huánuco",null,null,"[km2]",36848.85,null,"[km]",569.30000000000007,null,"Huánuco",2503]
[null,null,null,null,null,11,"Ica",null,null,"[km2]",21327.83,null,"[km]",620.54999999999995,null,"Ica",13391]
[null,null,null,null,null,12,"Junín",null,null,"[km2]",44197.23,null,"[km]",931.64,null,"Junín",29427]
[null,null,null,null,null,13,"La Libertad",null,null,"[km2]",25499.9,null,"[km]",633.36,null,"La Libertad",10826]
[null,null,null,null,null,14,"Lambayeque",null,null,"[km2]",14231.3,null,"[km]",622.52,null,"Lambayeque",4354]
[null,null,null,null,null,15,"Lima",null,null,"[km2]",34801.589999999997,null,"[km]",1178.72,null,"Lima",10827]
[null,null,null,null,null,16,"Loreto",null,null,"[km2]",368851.95,null,"[km]",151.65,null,"Loreto",106219]
[null,null,null,null,null,17,"Madre de Dios",null,null,"[km2]",85300.54,null,"[km]",400.34000000000003,null,"Madre de Dios",55269]
[null,null,null,null,null,18,"Moquegua",null,null,"[km2]",15733.97,null,"[km]",509.6,null,"Moquegua",15044]
[null,null,null,null,null,19,"Pasco",null,null,"[km2]",25319.59,null,"[km]",283.45,null,"Pasco",16870]
[null,null,null,null,null,20,"Piura",null,null,"[km2]",35892.49,null,"[km]",1180.69,null,"Piura",19289]
[null,null,null,null,null,21,"Puno",null,null,"[km2]",71999,null,"[km]",1421.11,null,"Puno",9353]
[null,null,null,null,null,22,"San Martín",null,null,"[km2]",51253.31,null,"[km]",773.34,null,"San Martín",30353]
[null,null,null,null,null,23,"Tacna",null,null,"[km2]",16075.89,null,"[km]",539.68000000000006,null,"Tacna",15705]
[null,null,null,null,null,24,"Tumbes",null,null,"[km2]",4669.2,null,"[km]",212.18,null,"Tumbes",174]
[null,null,null,null,null,25,"Ucayali",null,null,"[km2]",102410.55,null,"[km]",221.1,null,"Ucayali",50201]
[null,null,null,null,null,null,"Total",null,null,"[km2]",{"$f":"SUM(K17:K41)","v":1285215.5999999999},null,"[km]",{"$f":"SUM(N17:N41)","v":17087.47},null,"Total"]
[null,null,null,null,null,null,"Fuente: Estudio de las Rutas de la Red Vial Nacional del Sistema Nacional de Carreteras (Sinac) ejecutado por la Dirección General de Caminos y Ferrocarriles, 2012: Carreteras pavimentadas Nacional y Departamental"]
[]
[]
[null,null,"Distribución Geográfica Cobertura"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,"ID","Departamentos",null,null,null,"Año 0"]
[null,null,null,null,"Superficie"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F52,1)","v":"Amazonas"},null,null,null,{"$f":"Q17/K17","v":0.25987837182633095}]
[null,null,null,null,null,2,"Ancash",null,null,null,{"$f":"Q18/K18","v":0.92488307748252052}]
[null,null,null,null,null,3,"Apurímac",null,null,null,0.55920355248593134]
[null,null,null,null,null,4,"Arequipa",null,null,null,0.75331448744731067]
[null,null,null,null,null,5,"Ayacucho",null,null,null,0.84622091165542235]
[null,null,null,null,null,6,"Cajamarca",null,null,null,0.87764582859358764]
[null,null,null,null,null,7,"Callao",null,null,null,0.23812763641311746]
[null,null,null,null,null,8,"Cusco",null,null,null,1.6655900759170124E-2]
[null,null,null,null,null,9,"Huancavelica",null,null,null,0.52002871928525307]
[null,null,null,null,null,10,"Huánuco",null,null,null,6.7926136093799397E-2]
[null,null,null,null,null,11,"Ica",null,null,null,0.62786509457361572]
[null,null,null,null,null,12,"Junín",null,null,null,0.66581095693101122]
[null,null,null,null,null,13,"La Libertad",null,null,null,0.42455068451248829]
[null,null,null,null,null,14,"Lambayeque",null,null,null,0.30594534582223692]
[null,null,null,null,null,15,"Lima",null,null,null,0.31110647530759372]
[null,null,null,null,null,16,"Loreto",null,null,null,0.28797190851234483]
[null,null,null,null,null,17,"Madre de Dios",null,null,null,0.647932592220401]
[null,null,null,null,null,18,"Moquegua",null,null,null,0.95614774910591549]
[null,null,null,null,null,19,"Pasco",null,null,null,0.6662825108937388]
[null,null,null,null,null,20,"Piura",null,null,null,0.53741047221856164]
[null,null,null,null,null,21,"Puno",null,null,null,0.12990458200808344]
[null,null,null,null,null,22,"San Martín",null,null,null,0.59221541008766065]
[null,null,null,null,null,23,"Tacna",null,null,null,0.97692880456385311]
[null,null,null,null,null,24,"Tumbes",null,null,null,3.7265484451297869E-2]
[null,null,null,null,null,25,"Ucayali",null,null,null,{"$f":"S41/K41","v":0}]
[null,null,null,null,"Carretera"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F78,1)","v":"Amazonas"},null,null,null,{"$f":"RAND()","v":0.80093361251200934}]
[null,null,null,null,null,2,"Ancash",null,null,null,{"$f":"RAND()","v":0.57754103189096606}]
[null,null,null,null,null,3,"Apurímac",null,null,null,0.14180045274060704]
[null,null,null,null,null,4,"Arequipa",null,null,null,0.69384234677071788]
[null,null,null,null,null,5,"Ayacucho",null,null,null,0.5094032105856886]
[null,null,null,null,null,6,"Cajamarca",null,null,null,0.14709845653147846]
[null,null,null,null,null,7,"Callao",null,null,null,2.5047232562003474E-2]
[null,null,null,null,null,8,"Cusco",null,null,null,0.45442741063832248]
[null,null,null,null,null,9,"Huancavelica",null,null,null,0.52297700148438953]
[null,null,null,null,null,10,"Huánuco",null,null,null,5.6817828429765793E-2]
[null,null,null,null,null,11,"Ica",null,null,null,0.31133752341734666]
[null,null,null,null,null,12,"Junín",null,null,null,0.93204417670235551]
[null,null,null,null,null,13,"La Libertad",null,null,null,0.19832357706407211]
[null,null,null,null,null,14,"Lambayeque",null,null,null,8.2914441117380888E-2]
[null,null,null,null,null,15,"Lima",null,null,null,3.8038030356574271E-2]
[null,null,null,null,null,16,"Loreto",null,null,null,0.35409971001726537]
[null,null,null,null,null,17,"Madre de Dios",null,null,null,0.8906662379819944]
[null,null,null,null,null,18,"Moquegua",null,null,null,0.79229751541779914]
[null,null,null,null,null,19,"Pasco",null,null,null,0.34244119411817187]
[null,null,null,null,null,20,"Piura",null,null,null,0.40555157088527627]
[null,null,null,null,null,21,"Puno",null,null,null,0.28744133315869191]
[null,null,null,null,null,22,"San Martín",null,null,null,0.78380010036782211]
[null,null,null,null,null,23,"Tacna",null,null,null,0.88223992392726291]
[null,null,null,null,null,24,"Tumbes",null,null,null,4.0629227216859243E-2]
[null,null,null,null,null,25,"Ucayali",null,null,null,5.0520363465804907E-2]
[]
[]
[]
[]
[]
[]
[null,null,"Distribución Geográfica Cobertura"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,"Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel","Nextel"]
[null,null,null,null,null,"ID","Departamentos",null,null,null,{"$f":"INDEX(l.geo.nom,K112)","v":"3G Tipo 1"},"3G Tipo 2","3G Tipo 3","3G Tipo 4","2G Tipo 1","2G Tipo 2","2G Tipo 3","2G Tipo 4","libre","libre","libre","Carreteras"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F115,1)","v":"Amazonas"},null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1,null,1]
[null,null,null,null,null,2,"Ancash",null,null,null,4.1099578468574351E-2,2.1226108924760123E-2,0.93767431260666545,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,3,"Apurímac",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,4,"Arequipa",null,null,null,6.5745107486808133E-2,5.2469512395017084E-2,0.88178538011817476,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,5,"Ayacucho",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,6,"Cajamarca",null,null,null,1.2687633246103716E-2,0,0.98731236675389633,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,7,"Callao",null,null,null,0.37780679392980682,0.62219320607019313,0,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,8,"Cusco",null,null,null,1.7881600352849379E-2,0,0.98211839964715064,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,9,"Huancavelica",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,10,"Huánuco",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,11,"Ica",null,null,null,1.3402085912813345E-2,0.1131322185404101,0.87346569554677655,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,12,"Junín",null,null,null,2.151311941808437E-2,8.4556900103618174E-2,0.89392998047829753,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,13,"La Libertad",null,null,null,3.7320208497697904E-2,1.9107832704091058E-2,0.94357195879821099,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,14,"Lambayeque",null,null,null,3.1581510613294006E-2,3.4615083540922263E-2,0.9338034058457837,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,15,"Lima",null,null,null,0.1485563420543865,0.12722399377596438,0.72421966416964922,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,16,"Loreto",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,17,"Madre de Dios",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,18,"Moquegua",null,null,null,0,0.12580151011507362,0.87419848988492643,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,19,"Pasco",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,20,"Piura",null,null,null,1.8658493366115133E-2,2.8353776839279751E-2,0.95298772979460511,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,21,"Puno",null,null,null,1.4357814572528823E-2,1.6161633863745872E-2,0.96948055156372526,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,22,"San Martín",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,23,"Tacna",null,null,null,5.4846916821204378E-2,9.7396052801855343E-2,0.84775703037694028,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,24,"Tumbes",null,null,null,1.7908292263496699E-2,3.582379406080502E-2,0.94626791367569829,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,25,"Ucayali",null,null,null,{"$f":"$K$141","v":0.1},{"$f":"$L$141","v":0.1},{"$f":"$M$141","v":0.8},0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cob.dist"]
[null,null,null,null,null,null,"Nacional",null,null,null,0.1,0.1,0.8]
[]
[null,null,"Tráfico 3G por Geotipo"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F147)","v":"3G Tipo 1"},null,null,null,0.5]
[null,null,null,null,null,2,"3G Tipo 2",null,null,null,0.3]
[null,null,null,null,null,3,"3G Tipo 3",null,null,null,0.15]
[null,null,null,null,null,4,"3G Tipo 4",null,null,null,1.121536714019591E-5]
[null,null,null,null,null,5,"2G Tipo 1",null,null,null,0.1]
[null,null,null,null,null,6,"2G Tipo 2",null,null,null,0.2]
[null,null,null,null,null,7,"2G Tipo 3",null,null,null,0.3]
[null,null,null,null,null,8,"2G Tipo 4",null,null,null,0.4]
[null,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre"]
[null,null,null,null,null,11,"libre"]
[null,null,null,null,null,12,"Carreteras",null,null,null,0.05]
[]
[null,null,null,null,null,null,null,null,null,null,null,"cob.traf"]
[]
[]
[null,"Cobertura 3G por Geotipo"]
[]
[null,null,null,null,null,"ID","Geotipo",null,"Año 0",null,{"$f":"INDEX(l.reg.nom,K$5)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F166)","v":"3G Tipo 1"},"[km2]",{"$f":"SUM(K166,L166,M166,N166,O166,P166,Q166,R166,S166,T166,U166,V166,W166,X166,Y166,Z166,AA166,AB166,AC166,AD166,AE166,AF166,AG166,AH166,AI166)","v":37397.824919683939},"[km2]",{"$f":"INDEX(cob.dist,K$5,$F166)*INDEX(cob.t.d,K$5)*INDEX(cob.s.d,K$5)","v":1020.0000000000001},1365.2046979906343,1168.5,3137.2907841629967,3707.7000000000003,370.9990837493188,13.223237787543239,21.440038823066406,1150.9000000000001,250.3,{"$f":"INDEX(cob.dist,U$5,$F166)*INDEX(cob.t.d,U$5)*INDEX(cob.s.d,U$5)","v":179.4673324584835},633.06656511596873,404.02857719607755,137.50589721028211,1608.4195154228426,10621.9,5526.9000000000005,0,1687.0000000000002,359.90367853899482,134.28863969686208,3035.2999999999997,861.37082867701474,3.1160428538484255,0]
[null,null,null,null,null,2,"3G Tipo 2","[km2]",41263.848203943249,"[km2]",1020.0000000000001,705.06766015375706,1168.5,2503.7926619778204,3707.7000000000003,0,21.776762212456759,0,1150.9000000000001,250.3,1514.9535384746316,2488.2558993491721,206.86139685448981,150.71407373717554,1377.4541806123664,10621.9,5526.9000000000005,1892.5579181711678,1687.0000000000002,546.91600145286714,151.15976152761513,3035.2999999999997,1529.6050092531382,6.2333401665800734,0]
[null,null,null,null,null,3,"3G Tipo 3","[km2]",442824.32687637291,"[km2]",8160.0000000000009,31146.727641855607,9348,42077.916553859177,29661.600000000002,28870.000916250687,0,1177.5599611769337,9207.2000000000007,2002.4,11696.579129066884,26305.677535534862,10215.110025949432,4065.7800290525424,7841.126303964792,84975.2,44215.200000000004,13151.442081828833,13496.000000000002,18382.180320008138,9067.5515987755225,24282.399999999998,13314.024162069847,164.65061697957151,0]
[null,null,null,null,null,4,"3G Tipo 4","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre","[km2]",0,"[km2]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras","[km]",7528.0802052627614,"[km]",{"$f":"INDEX(cob.dist,K$5,$F177)*INDEX(cob.t.c,K$5)*INDEX(cob.s.c,K$5)","v":379.51438295269054},662.68790622265124,84.616584163902445,1019.0740083960242,236.96418550025064,143.20328940252492,1.6265672825765056,515.7841996227088,268.20352544125433,32.34638972506567,193.20050015663446,868.32963678298245,125.61022076930071,51.615897884391948,44.836187141901227,53.699221024118295,356.56932171371164,403.75481385691046,97.064956472795814,478.83068422853688,408.48575296514866,606.14396961845159,476.12724214506528,8.6207094308731946,11.170052362289464]
[]
[null,null,null,null,null,null,null,"[km2]",{"$f":"SUM(I166:I176)","v":521486.00000000012}]
[null,null,null,null,null,null,null,"[km]",{"$f":"I177","v":7528.0802052627614},"% "]
[]
[null,"Tráfico 3G por Geotipo"]
[]
[null,null,null,null,null,"ID","Geotipo",null,"Año 0",null,{"$f":"INDEX(l.reg.nom,K$5)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F185)","v":"3G Tipo 1"},"[%]",{"$f":"AVERAGE(K185,L185,M185,N185,O185,P185,Q185,R185,S185,T185,U185,V185,W185,X185,Y185,Z185,AA185,AB185,AC185,AD185,AE185,AF185,AG185,AH185,AI185)","v":0.5},null,{"$f":"INDEX(cob.traf,$F185)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"INDEX(cob.traf,$F185)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,2,"3G Tipo 2","[%]",0.29999999999999988,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,3,"3G Tipo 3","[%]",0.14999999999999994,null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,null,null,4,"3G Tipo 4","[%]",1.1215367140195917E-5,null,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5,1.121536714019591E-5]
[null,null,null,null,null,5,"2G Tipo 1","[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,6,"2G Tipo 2","[%]",0.20000000000000007,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,7,"2G Tipo 3","[%]",0.29999999999999988,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,8,"2G Tipo 4","[%]",0.40000000000000013,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,null,9,"libre","[%]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre","[%]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre","[%]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras","[%]",5.0000000000000017E-2,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,"e.geo.traf"]

{"sheet":"Parametos.Red","index":6,"n_rows":660,"n_cols":37,"rows_kept":660,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Parámetros de Red"]
[]
[]
[1,"Caracterización de la Demanda en Hora Cargada"]
[]
[null,null,null,null,null,"id","Parámetro",null,"Valor"]
[null,null,null,null,"Parámetros Generales de Red"]
[null,null,null,null,null,1,"Meses por año","[meses]",12]
[null,null,null,null,null,2,"Días cargados por mes","[días]",{"$f":"p.dc/12","v":22}]
[null,null,null,null,null,3,"Días cargados por año","[días]",264]
[null,null,null,null,null,4,"Porcentaje del tráfico diario en hora cargada del Sistema","[%]",0.2]
[null,null,null,null,null,5,"Porcentaje del Tráfico de Voz en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,6,"Porcentaje del Tráfico de Mensajería SMS en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,7,"Porcentaje del Tráfico de Mensajería MMS en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,8,"Porcentaje del Tráfico de Datos en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,9,"Porcentaje del Número de Usuarios de Datos Tipo 1 en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,10,"Porcentaje del Número de Usuarios de Datos Tipo 2 en la hora cargada de la red","[%]",0.2]
[null,null,null,null,null,11,"Porcentaje del Tráfico de Voz en la hora cargada de Voz","[%]",0.2]
[null,null,null,null,null,12,"Porcentaje del Tráfico de Mensajería SMS en la hora cargada de SMS","[%]",0.2]
[null,null,null,null,null,13,"Porcentaje del Tráfico de Mensajería MMS en la hora cargada de MMS","[%]",0.2]
[null,null,null,null,null,14,"Porcentaje del Tráfico de Datos en la hora cargada de Datos","[%]",0.2]
[null,null,null,null,null,15,"Porcentaje del Número de Usuarios de Datos Tipo 1 la hora cargada los Usuarios","[%]",0.2]
[null,null,null,null,null,16,"Porcentaje del Número de Usuarios de Datos Tipo 2 la hora cargada los Usuarios","[%]",0.2]
[null,null,null,null,null,17,"Factor de concentración de movilidad geográfica Voz","[#]",5]
[null,null,null,null,null,18,"Factor de concentración de movilidad geográfica Datos","[#]",5]
[null,null,null,null,null,19,"Minutos por hora","[min]",60]
[null,null,null,null,null,20,"Bit por Byte","[bit/Byte]",8]
[null,null,null,null,"Parámetros de Tráfico de Voz"]
[null,null,null,null,null,21,"Velocidad voz 3G RAN","[kbps]",30]
[null,null,null,null,null,22,"Velocidad Video 3G","[kbps]",30]
[null,null,null,null,"Parámetros SMS"]
[null,null,null,null,null,23,"Peso del SMS completo","[kbyte]",0.5]
[null,null,null,null,null,24,"Velocidad equivalente de 1 CE ","[kbps]",100]
[null,null,null,null,null,25,"SMS equivalente en un minuto de llamada","[SMS/min]",{"$f":"I35*1000/(I34*1024)*60/p.b2B","v":1464.84375}]
[null,null,null,null,null,26,"SMS a Erlang","[Erlang/SMS]",{"$f":"1/I36/60","v":1.1377777777777779E-5}]
[null,null,null,null,"Parámetros MMS"]
[null,null,null,null,null,27,"Peso del mensaje MMS completo","[kbyte]",1000]
[null,null,null,null,null,28,"Velocidad equivalente de 1 CE","[bit/s]",{"$f":"64/3*1000","v":21333.333333333332}]
[null,null,null,null,null,29,"MMS equivalente en un minuto de llamada","[MMS/min]",{"$f":"I40/(I39*1024)*60/p.b2B","v":0.15625}]
[null,null,null,null,null,30,"MMS a Erlang","[Erlang/MMS]",{"$f":"1/I41/60","v":0.10666666666666667}]
[null,null,null,null,null,31,"MMS a Kbps en HC","[Kbps/MMS]",{"$f":"I39*p.b2B*1024/1000/3600","v":2.2755555555555556}]
[null,null,null,null,"Parámetros de PS"]
[null,null,null,null,null,32,"Proporción de PS en base al tráfico total  DL","[%]",0.01]
[null,null,null,null,null,33,"Proporción de PS en base al tráfico total  UL","[%]",0.05]
[null,null,null,null,null,34,"Proporción de PS Tipo 2","[%]",0.25]
[null,null,null,null,null,35,"Proporción de PS Tipo 3","[%]",0.25]
[null,null,null,null,null,36,"Proporción de PS Tipo 4","[%]",0.25]
[null,null,null,null,null,37,"Proporción de PS Tipo 5","[%]",0.25]
[null,null,null,null,null,38,"Velocidad equivalente de 1 CE, PS Tipo 2","[bit/s]",{"$f":"32/1.5*1000","v":21333.333333333332}]
[null,null,null,null,null,39,"Velocidad equivalente de 1 CE, PS Tipo 3","[bit/s]",{"$f":"64/3*1000","v":21333.333333333332}]
[null,null,null,null,null,40,"Velocidad equivalente de 1 CE, PS Tipo 4","[bit/s]",{"$f":"128/5*1000","v":25600}]
[null,null,null,null,null,41,"Velocidad equivalente de 1 CE, PS Tipo 5","[bit/s]",{"$f":"384/10*1000","v":38400}]
[null,null,null,null,null,42,"Kbyte equivalente en un minuto de llamada PS Tipo 2","[kbyte/min]",{"$f":"I51/(1*1024)*60/p.b2B","v":156.25}]
[null,null,null,null,null,43,"Kbyte equivalente en un minuto de llamada PS Tipo 3","[kbyte/min]",{"$f":"I52/(1*1024)*60/p.b2B","v":156.25}]
[null,null,null,null,null,44,"Kbyte equivalente en un minuto de llamada PS Tipo 4","[kbyte/min]",{"$f":"I53/(1*1024)*60/p.b2B","v":187.5}]
[null,null,null,null,null,45,"Kbyte equivalente en un minuto de llamada PS Tipo 5","[kbyte/min]",{"$f":"I54/(1*1024)*60/p.b2B","v":281.25}]
[null,null,null,null,null,46,"Kbyte a erlang en PS Tipo 2","[erlang/kbyte]",{"$f":"1/I55/60","v":1.0666666666666667E-4}]
[null,null,null,null,null,47,"Kbyte a erlang en PS Tipo 3","[erlang/kbyte]",{"$f":"1/I56/60","v":1.0666666666666667E-4}]
[null,null,null,null,null,48,"Kbyte a erlang en PS Tipo 4","[erlang/kbyte]",{"$f":"1/I57/60","v":8.888888888888888E-5}]
[null,null,null,null,null,49,"Kbyte a erlang en PS Tipo 5","[erlang/kbyte]",{"$f":"1/I58/60","v":5.925925925925926E-5}]
[null,null,null,null,null,50,"Kbyte a erlang mezclado PS","[erlang/kbyte]",{"$f":"SUMPRODUCT(I47:I50,I59:I62)","v":9.0370370370370377E-5}]
[null,null,null,null,"Carga de Señalización a la salida del RNC para los Erlangs"]
[null,null,null,null,null,51,"Tipo 1",null,0.3]
[null,null,null,null,null,52,"PS Tipo 2",null,0.1]
[null,null,null,null,null,53,"PS Tipo 3",null,0.1]
[null,null,null,null,null,54,"PS Tipo 4",null,0.1]
[null,null,null,null,null,55,"PS Tipo 5",null,0.1]
[null,null,null,null,null,56,"PS Combinado",null,{"$f":"SUMPRODUCT(I66:I69,I47:I50)","v":0.1}]
[null,null,null,null,"R99 Carga de Datos IP de Voz (Overhead)"]
[null,null,null,null,null,57,"Paquete: Tamaño de paquete","[bytes]",2000]
[null,null,null,null,null,58,"Paquete: Overhead de TCP","[bytes]",50]
[null,null,null,null,null,59,"Paquete: Overhead de IP","[bytes]",50]
[null,null,null,null,null,60,"SNDCP","[bytes]",50]
[null,null,null,null,null,61,"LLC: Carga","[bytes]",500]
[null,null,null,null,null,62,"LLC: Overhead","[bytes]",5]
[null,null,null,null,null,63,"RLC/MAC: Carga","[bytes]",50]
[null,null,null,null,null,64,"RLC/MAC: Overhead","[bytes]",5]
[null,null,null,null,null,65,"Carga Total","[bytes]",{"$f":"(I72+SUM(I73:I74,I75,SUM(I72:I74,I75)*I77/I76))/(1-I79/I78)","v":2412.7777777777778}]
[null,null,null,null,null,66,"Overhead Total","[%]",{"$f":"(I80-I72)/I80","v":0.1710798986875432}]
[null,null,null,null,"Parámetros de Datos"]
[null,null,null,null,null,67,"Contextos PDP por Usuario de Datos Promedio","[pdp/Mbps]",500]
[null,null,null,null,null,68,"Contextos CDRs por Gbit de Datos Promedio","[cdr/Gbit]",300]
[null,null,null,null,null,69,"Sesiones Concurrentes por Usuario","[ses/Mbps]",50]
[]
[null,null,null,null,null,68]
[]
[]
[2,"Caracterización de la Velocidad"]
[]
[null,null,"Distribución de Velocidad con Respecto al Promedio Por Zona"]
[]
[null,null,null,null,null,null,null,null,"HSDPA","HSDPA","HSUPA","HSUPA"]
[null,null,null,null,null,"ID","Geotipo",null,"Razón de Velocidad","Razón de Peak de Velocidad","Razón de Velocidad","Razón de Peak de Velocidad"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F96)","v":"3G Tipo 1"},null,0.8,0.8,0.8,0.8]
[null,null,null,null,null,2,"3G Tipo 2",null,0.8,0.8,0.8,0.8]
[null,null,null,null,null,3,"3G Tipo 3",null,0.8,0.8,0.8,0.8]
[null,null,null,null,null,4,"3G Tipo 4",null,0.8,0.8,0.8,0.8]
[null,null,null,null,null,5,"2G Tipo 1"]
[null,null,null,null,null,6,"2G Tipo 2"]
[null,null,null,null,null,7,"2G Tipo 3"]
[null,null,null,null,null,8,"2G Tipo 4"]
[null,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre"]
[null,null,null,null,null,11,"libre"]
[null,null,null,null,null,12,"Carreteras",null,0.8,0.8,0.8,0.8]
[]
[]
[]
[]
[]
[]
[null,null,"Caracteristicas de HSDPA"]
[]
[null,null,null,null,null,null,"Tipos de Alta Velocidad",null,"Velocidad Teórica [kbps]","Overhead y Señalización","Canales A-DCH HSUPA","Portadoras","RRU Extra","Codigos","Señalización por Canal PS","Factor de Conversión a Erlang","Velocidad [kbps]"]
[null,null,null,null,null,null,"HSDPA Tipo 0",null,0,0,0,0,0,0,0,{"$f":"IF(I117=0,0,p.b2B*1024/(I117*1000*3600))","v":0},{"$f":"I117*INDEX(erlg.tb.erl,MAX(MATCH(N117/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(N117/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J117)","v":0}]
[null,null,null,null,null,null,"HSDPA Tipo 1",null,10000,0.25,5,1,1,10,0.1,{"$f":"IF(I118=0,0,p.b2B*1024/(I118*1000*3600))","v":2.2755555555555555E-7},{"$f":"I118*INDEX(erlg.tb.erl,MAX(MATCH(N118/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(N118/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J118)","v":5615.8141210374652}]
[null,null,null,null,null,null,"HSDPA Tipo 2",null,20000,0.25,10,2,2,20,0.2,{"$f":"IF(I119=0,0,p.b2B*1024/(I119*1000*3600))","v":1.1377777777777777E-7},{"$f":"I119*INDEX(erlg.tb.erl,MAX(MATCH(N119/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(N119/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J119)","v":11231.62824207493}]
[null,null,null,null,null,null,"HSDPA Tipo 3",null,30000,0.25,15,3,3,30,0.3,{"$f":"IF(I120=0,0,p.b2B*1024/(I120*1000*3600))","v":7.5851851851851849E-8},{"$f":"I120*INDEX(erlg.tb.erl,MAX(MATCH(N120/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(N120/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J120)","v":16847.442363112394}]
[null,null,null,null,null,null,"HSDPA Tipo 4",null,40000,0.25,20,4,4,40,0.4,{"$f":"IF(I121=0,0,p.b2B*1024/(I121*1000*3600))","v":5.6888888888888887E-8},{"$f":"I121*INDEX(erlg.tb.erl,MAX(MATCH(N121/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(N121/3,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J121)","v":15511.266749890441}]
[]
[]
[]
[]
[null,null,"Caracteristicas de HSUPA"]
[]
[]
[null,null,null,null,null,null,"Tipos de Alta Velocidad",null,"Velocidad Teórica [kbps]","Overhead y Señalización","Canales HSUPA","RRU Extra","Factor de Conversión a Erlang","Velocidad [kbps]"]
[null,null,null,null,null,null,"HSUPA Tipo 0",null,0,0,0,0,{"$f":"IF(I130=0,0,p.b2B*1024/(I130*1000*3600))","v":0},{"$f":"I130*INDEX(erlg.tb.erl,MAX(MATCH(K130,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(K130,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J130)","v":0}]
[null,null,null,null,null,null,"HSUPA Tipo 1",null,1000,0.1,10,1,{"$f":"IF(I131=0,0,p.b2B*1024/(I131*1000*3600))","v":2.2755555555555555E-6},{"$f":"I131*INDEX(erlg.tb.erl,MAX(MATCH(K131,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(K131,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J131)","v":673.89769452449582}]
[null,null,null,null,null,null,"HSUPA Tipo 2",null,2000,0.2,20,2,{"$f":"IF(I132=0,0,p.b2B*1024/(I132*1000*3600))","v":1.1377777777777777E-6},{"$f":"I132*INDEX(erlg.tb.erl,MAX(MATCH(K132,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(K132,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J132)","v":1293.4489377192403}]
[null,null,null,null,null,null,"HSUPA Tipo 3",null,3000,0.3,30,3,{"$f":"IF(I133=0,0,p.b2B*1024/(I133*1000*3600))","v":7.5851851851851849E-7},{"$f":"I133*INDEX(erlg.tb.erl,MAX(MATCH(K133,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(K133,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J133)","v":1772.4386036861908}]
[null,null,null,null,null,null,"HSUPA Tipo 4",null,4000,0.4,40,4,{"$f":"IF(I134=0,0,p.b2B*1024/(I134*1000*3600))","v":5.6888888888888887E-7},{"$f":"I134*INDEX(erlg.tb.erl,MAX(MATCH(K134,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(K134,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))*(1-J134)","v":2025.6441184985042}]
[]
[]
[]
[]
[3,"Perfil de llamadas"]
[]
[]
[null,null,null,null,null,"ID","Tipo",null,"Radio Erlangs por Erlang","Intentos de llamada al MSC por intento de llamada","MHT","Llamadas no producidas por el Comportamiento de los Usuarios","Tiempo de Timbrado","Tiempo de llamado por minuto de llamada exitosa","Factor de Aumento por Tráfico Facturado"]
[null,null,null,null,null,4,{"$f":"INDEX(l.serv.nom,F143)","v":"Tráfico Móvil Voz entrante desde otras móviles"},null,{"$f":"INDEX(p.ran.rf,$F143)","v":1},{"$f":"INDEX(p.core.rf,$F143)","v":1},{"$f":"RAND()","v":0.36757286054794636},{"$f":"RAND()","v":0.79630083357700254},{"$f":"RAND()","v":0.70815890289991257},{"$f":"1/(1-L143)/K143*M143","v":9.4579721212105579},{"$f":"N143+1","v":10.457972121210558}]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas",null,1,1,{"$f":"K143","v":0.36757286054794636},{"$f":"L143","v":0.79630083357700254},{"$f":"M143","v":0.70815890289991257},9.4579721212105579,10.457972121210558]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos",null,1,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI",null,1,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,8,"Tráfico on-net",null,2,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles",null,1,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas",null,1,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI",null,1,1,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,12,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,13,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[null,null,null,null,null,40,"libre",null,0,0,0.36757286054794636,0.79630083357700254,0.70815890289991257,9.4579721212105579,10.457972121210558]
[]
[]
[]
[4,"Factores de Ruteo"]
[]
[]
[null,null,null,null,null,null,null,null,"Factores de Ruteo",null,null,null,"Transformaciónes a HC"]
[null,null,null,null,null,"ID","Tipo",null,"RAN","CORE","ITX",null,"RAN"]
[null,null,null,null,null,1,{"$f":"INDEX(l.serv.nom,F171)","v":"Cliente Tipo 1"},{"$f":"INDEX(l.serv.u,F171)","v":"[abonado]"}]
[null,null,null,null,null,2,"Cliente Tipo 2","[abonado]"]
[null,null,null,null,null,3,"Cliente Tipo 3","[abonado]"]
[null,null,null,null,null,4,"Tráfico Móvil Voz entrante desde otras móviles","[minutos]",1,1,1,"[Mbps/min]",{"$f":"p.hc.v*p.fc.geo/(p.dc*p.min.h)*(1+p.data.ip.over)*p.vv.r/1024*O144","v":2.265166483965216E-5}]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,8,"Tráfico on-net","[minutos]",2,1,null,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI","[minutos]",1,1,1,"[Mbps/min]",2.265166483965216E-5]
[null,null,null,null,null,12,"libre","[-]"]
[null,null,null,null,null,13,"libre","[-]"]
[null,null,null,null,null,14,"SMS saliente a otras móviles","[SMS]",1,1,1,"[Mbps/SMS]",{"$f":"p.hc.m*p.b2B*$I$34/(p.dc*1024*p.min.h*p.min.h)","v":8.2202230639730642E-10}]
[null,null,null,null,null,15,"SMS on-net","[SMS]",2,1,1,"[Mbps/SMS]",{"$f":"p.hc.m*p.b2B*$I$34/(p.dc*1024*p.min.h*p.min.h)","v":8.2202230639730642E-10}]
[null,null,null,null,null,16,"SMS entrante desde otras móviles","[SMS]",1,1,1,"[Mbps/SMS]",{"$f":"p.hc.m*p.b2B*$I$34/(p.dc*1024*p.min.h*p.min.h)","v":8.2202230639730642E-10}]
[null,null,null,null,null,17,"libre","[-]"]
[null,null,null,null,null,18,"libre","[-]"]
[null,null,null,null,null,19,"libre","[-]"]
[null,null,null,null,null,20,"Conexiones Móvil Datos banda ancha e internet móvil","[Conexión]"]
[null,null,null,null,null,21,"Tráfico Móvil Datos banda ancha e internet móvil Bajada","[TByte]",1,1,1,"[Mbps/TByte]",{"$f":"p.hc.d/(p.dc*p.min.h*p.min.h)*p.b2B*(1+INDEX(p.hsdpa.l.head.geo,2))*1024*1024","v":2.2065993265993269}]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida","[TByte]",1,1,1,"[Mbps/TByte]",{"$f":"p.hc.d/(p.dc*p.min.h*p.min.h)*p.b2B*(1+INDEX(p.hsdpa.l.head.geo,2))*1024*1024","v":2.2065993265993269}]
[null,null,null,null,null,23,"libre","[-]"]
[null,null,null,null,null,24,"libre","[-]"]
[null,null,null,null,null,25,"libre","libre"]
[null,null,null,null,null,26,"libre","libre"]
[null,null,null,null,null,27,"libre","libre"]
[null,null,null,null,null,28,"libre","libre"]
[null,null,null,null,null,29,"libre","libre"]
[null,null,null,null,null,30,"libre","libre"]
[null,null,null,null,null,31,"libre","libre"]
[null,null,null,null,null,32,"libre","libre"]
[null,null,null,null,null,33,"libre","libre"]
[null,null,null,null,null,34,"libre","libre"]
[null,null,null,null,null,35,"libre","libre"]
[null,null,null,null,null,36,"libre","libre"]
[null,null,null,null,null,37,"libre","libre"]
[null,null,null,null,null,38,"libre","libre"]
[null,null,null,null,null,39,"libre","libre"]
[null,null,null,null,null,40,"libre","libre"]
[null,null,null,null,null,41,"libre","libre"]
[null,null,null,null,null,42,"libre","libre"]
[null,null,null,null,null,43,"libre","libre"]
[null,null,null,null,null,44,"libre","libre"]
[null,null,null,null,null,45,"libre","libre"]
[]
[]
[]
[]
[]
[]
[5,"Carga de las Estaciones Base"]
[]
[]
[null,null,null,null,null,null,"Probabilidad de bloqueo en la interfaz aérea",null,"Erlang B 0.1%"]
[null,null,null,null,null,null,"Probabilidad de bloqueo en la interfaz aérea HSPA",null,"Erlang C 2%/10%"]
[]
[null,null,null,null,null,null,"Soft Handhover","[%]",{"$f":"RAND()","v":0.3087183812145079}]
[null,null,null,null,null,null,"Retransmisión","[%]",{"$f":"RAND()","v":0.54114217540597975}]
[]
[]
[null,null,null,null,null,null,"Canales Mínimos de Señalización","[CE]",100]
[null,null,null,null,null,null,"Canales Mínimos Incluyendo Señalización en el DL","[CE]",1000]
[null,null,null,null,null,null,"Códigos mínimos activos de Software para HSDPA","[codigos]",100000]
[null,null,null,null,null,null,"Canales Máximos Incluyendo Señalización","[CE]",{"$f":"MIN(p.ce.UL,p.ce.DL)","v":500}]
[null,null,null,null,null,null,"Canales Máximos Incluyendo Señalización UL","[CE]",1000]
[null,null,null,null,null,null,"Canales Máximos Incluyendo Señalización DL","[CE]",500]
[null,null,null,null,null,null,"Número máximo de Nucleos","[WBBP]",3]
[null,null,null,null,null,null,"Número máximo de Usuarios Equivalentes por Nucleo","[Usuarios]",200]
[]
[]
[6,"Configuración de la Estaciones Base"]
[]
[null,null,null,null,null,null,"Sectores Mínimos",null,10]
[null,null,null,null,null,null,"Portadoras Mínimas por Sector",null,10]
[null,null,null,null,null,null,"RRU Mínimas por Sector",null,10]
[]
[null,null,null,null,null,null,"Sectores Promedio por Sitio Macro",null,10]
[null,null,null,null,null,null,"Sectores Promedio por Sitio Micro",null,10]
[]
[null,null,null,null,null,null,"Modularidad CE","[CE]",10]
[null,null,null,null,null,null,"Modularidad Licencias Tipo 1","[W]",10]
[null,null,null,null,null,null,"Modularidad Energía por Portadora","[W]",10]
[]
[]
[]
[null,null,"Configuración Nodo B"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Calculos Auxiliares"]
[null,null,null,null,null,"ID","Geotipo",null,"Portadoras Minimas","Sectores",null,"Canales Disponibles por Sector","Erlangs por Sector"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F261)","v":"3G Tipo 1"},null,{"$f":"p.porta.min","v":10},{"$f":"p.sec.min","v":10},null,{"$f":"(p.ce.R99-p.ce.sing)/(1+p.nodoB.sho)/J261/I261","v":3.0564253222209254},{"$f":"L261/INDEX(erlg.tb.erl,MAX(MATCH(L261,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0))","v":0.94522375328770369}]
[null,null,null,null,null,2,"3G Tipo 2",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,3,"3G Tipo 3",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,4,"3G Tipo 4",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,5,"2G Tipo 1",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,6,"2G Tipo 2",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,7,"2G Tipo 3",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,8,"2G Tipo 4",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,9,"libre",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,10,"libre",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,11,"libre",null,10,10,null,3.0564253222209254,0.94522375328770369]
[null,null,null,null,null,12,"Carreteras",null,10,10,null,3.0564253222209254,0.94522375328770369]
[]
[]
[]
[7,"Cobertura de Red de Acceso"]
[]
[]
[null,null,null,null,null,null,"Factor de área",null,{"$f":"3*SQRT(3)/2","v":2.598076211353316}]
[]
[null,null,"Radios de Cobertura al 60% de Carga"]
[]
[null,null,null,null,null,null,null,null,null,null,1,2,3]
[null,null,null,null,null,null,null,null,null,null,"Nextel"]
[null,null,null,null,null,"ID","Geotipo",null,"1900MHz",null,"1900MHz"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F286)","v":"3G Tipo 1"},"[km]",{"$f":"K286","v":10},null,10]
[null,null,null,null,null,2,"3G Tipo 2","[km]",{"$f":"K287","v":20},null,20]
[null,null,null,null,null,3,"3G Tipo 3","[km]",30,null,30]
[null,null,null,null,null,4,"3G Tipo 4","[km]",1,null,1]
[null,null,null,null,null,5,"2G Tipo 1","[km]",0]
[null,null,null,null,null,6,"2G Tipo 2","[km]",0]
[null,null,null,null,null,7,"2G Tipo 3","[km]",0]
[null,null,null,null,null,8,"2G Tipo 4","[km]",0]
[null,null,null,null,null,9,"libre","[km]",0]
[null,null,null,null,null,10,"libre","[km]",0]
[null,null,null,null,null,11,"libre","[km]",0]
[null,null,null,null,null,12,"Carreteras","[km]",50,null,50]
[]
[null,null,"Factores de Atenuación"]
[]
[null,null,null,"Efecto de carga en el radio de la celda"]
[]
[]
[null,null,null,null,null,"ID","Carga",null,"Efecto"]
[null,null,null,null,null,1,0.03,"[%]",10]
[null,null,null,null,null,2,0.06,"[%]",9.5]
[null,null,null,null,null,3,0.09,"[%]",9]
[null,null,null,null,null,4,0.12,"[%]",8.5]
[null,null,null,null,null,5,0.15,"[%]",8]
[null,null,null,null,null,6,0.18,"[%]",7.5]
[null,null,null,null,null,7,0.21,"[%]",7]
[null,null,null,null,null,8,0.24,"[%]",6.5]
[null,null,null,null,null,9,0.27,"[%]",6]
[null,null,null,null,null,10,0.3,"[%]",5.5]
[null,null,null,null,null,11,0.33,"[%]",5]
[null,null,null,null,null,12,0.36,"[%]",4.5]
[null,null,null,null,null,13,0.39,"[%]",4]
[null,null,null,null,null,14,0.42,"[%]",3.5]
[null,null,null,null,null,15,0.45,"[%]",3]
[null,null,null,null,null,16,0.48,"[%]",2.5]
[null,null,null,null,null,17,0.51,"[%]",2]
[null,null,null,null,null,18,0.54,"[%]",1.5]
[null,null,null,null,null,19,0.56999999999999995,"[%]",1]
[null,null,null,null,null,20,0.6,"[%]",0.5]
[null,null,null,null,null,21,0.63,"[%]",0]
[]
[null,null,null,null,null,null,"Carga de Diseño",null,{"$f":"INDEX(p.util,1)*INDEX(p.util,2)","v":0.25}]
[null,null,null,null,null,null,"Efecto Seleccionado",null,{"$f":"INDEX(I305:I325,MATCH(I327,G305:G325))","v":6.5}]
[]
[]
[null,null,null,"Factor de Ajuste por Posicionamiento Imperfecto"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,"Efecto T"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F335)","v":"3G Tipo 1"},"[%]",0.5]
[null,null,null,null,null,2,"3G Tipo 2","[%]",0.5]
[null,null,null,null,null,3,"3G Tipo 3","[%]",0.5]
[null,null,null,null,null,4,"3G Tipo 4","[%]",0.5]
[null,null,null,null,null,5,"2G Tipo 1","[%]"]
[null,null,null,null,null,6,"2G Tipo 2","[%]"]
[null,null,null,null,null,7,"2G Tipo 3","[%]"]
[null,null,null,null,null,8,"2G Tipo 4","[%]"]
[null,null,null,null,null,9,"libre","[%]"]
[null,null,null,null,null,10,"libre","[%]"]
[null,null,null,null,null,11,"libre","[%]"]
[null,null,null,null,null,12,"Carreteras","[%]",0.72085451771766551]
[]
[]
[null,null,null,"Radio efectivo para Diseño"]
[]
[null,null,null,null,null,"ID","Geotipo",null,"Radios a 850MHz"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F352)","v":"3G Tipo 1"},"[km]",{"$f":"I286*$I$328*I335","v":32.5}]
[null,null,null,null,null,2,"3G Tipo 2","[km]",65]
[null,null,null,null,null,3,"3G Tipo 3","[km]",97.5]
[null,null,null,null,null,4,"3G Tipo 4","[km]",3.25]
[null,null,null,null,null,5,"2G Tipo 1","[km]",0]
[null,null,null,null,null,6,"2G Tipo 2","[km]",0]
[null,null,null,null,null,7,"2G Tipo 3","[km]",0]
[null,null,null,null,null,8,"2G Tipo 4","[km]",0]
[null,null,null,null,null,9,"libre","[km]",0]
[null,null,null,null,null,10,"libre","[km]",0]
[null,null,null,null,null,11,"libre","[km]",0]
[null,null,null,null,null,12,"Carreteras","[km]",234.27771825824129]
[]
[null,null,null,"Área o Largo de Cobertura por Celda en Diseño"]
[]
[null,null,null,null,null,"ID","Geotipo",null,"Radios a 850MHz"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F368)","v":"3G Tipo 1"},"[km2]",{"$f":"p.hexapi*I352^2","v":2744.2179982419402}]
[null,null,null,null,null,2,"3G Tipo 2","[km2]",10976.871992967761]
[null,null,null,null,null,3,"3G Tipo 3","[km2]",24697.961984177462]
[null,null,null,null,null,4,"3G Tipo 4","[km2]",27.4421799824194]
[null,null,null,null,null,5,"2G Tipo 1","[km2]",0]
[null,null,null,null,null,6,"2G Tipo 2","[km2]",0]
[null,null,null,null,null,7,"2G Tipo 3","[km2]",0]
[null,null,null,null,null,8,"2G Tipo 4","[km2]",{"$f":"p.hexapi*I359^2","v":0}]
[null,null,null,null,null,9,"libre","[km2]",0]
[null,null,null,null,null,10,"libre","[km2]",0]
[null,null,null,null,null,11,"libre","[km2]",0]
[null,null,null,null,null,12,"Carreteras","[km]",{"$f":"2*I363","v":468.55543651648259}]
[]
[]
[8,"Porcentajes de Utilización Recomendados"]
[]
[null,null,null,null,null,"ID","Elemento","Utilización"]
[null,null,null,null,null,1,"Portadora/Sector",0.5]
[null,null,null,null,null,2,"Macrocelda 3G",0.5]
[null,null,null,null,null,3,"RNC",0.5]
[null,null,null,null,null,4,"CS Core",0.5]
[null,null,null,null,null,5,"PS Core",0.5]
[null,null,null,null,null,6,"libre",0.5]
[]
[]
[]
[]
[9,"Parámetros de Diseño del RNC"]
[]
[null,null,null,null,null,null,"Modelo",null,"Mbit/s","Erlangs","BHCA","Nodos B","Active User"]
[null,null,null,null,null,null,"RNC Tipo 1",null,30000,30000,30000,30000,30000]
[null,null,null,null,null,null,"RNC Tipo 2",null,20000,20000,20000,20000,20000]
[null,null,null,null,null,null,"RNC Tipo 3",null,10000,10000,10000,10000,10000]
[]
[]
[]
[]
[]
[10,"Parámetros de Diseño del Core"]
[]
[]
[null,null,null,null,"Núcleo de Voz"]
[]
[null,null,null,null,null,null,"Modelo",null,"Subscriptores","Erlangs","BHCA","RNC","MGW","TDM Links","2Mbit/s Links"]
[null,null,null,null,null,null,"Hardware Voz Clase 1",null,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,null,null,null,null,null,"Hardware Voz Clase 2",null,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,null,"Hardware Voz Clase 3",null,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,null,null,null,"Hardware Voz Clase 4",null,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
[]
[]
[null,null,null,null,"Núcleo de Datos"]
[]
[null,null,null,null,null,null,"Modelo",null,"Subscriptores","PDP","Gbit/s de Datos","CDR/s","Sesiones Concurrentes"]
[null,null,null,null,null,null,"Hardware Datos Clase 1",null,100000000,100000000,100000000,100000000,100000000]
[null,null,null,null,null,null,"Hardware Datos Clase 2",null,100000000,100000000,100000000,100000000,100000000]
[null,null,null,null,null,null,"Hardware Datos Clase 3",null,100000000,100000000,100000000,100000000,100000000]
[null,null,null,null,null,null,"Hardware Datos Clase 4",null,100000000,100000000,100000000,100000000,100000000]
[null,null,null,null,null,null,"Hardware Datos Clase 5",null,100000000,100000000,100000000,100000000,100000000]
[]
[]
[]
[11,"Matriz de Distancias Lineales"]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,null,"Centroide de Area Urbana de la Ciudad Principal"]
[null,null,null,null,null,"ID","Ciudad Principal Depto",null,"Bagua Grande","Chimbote","Andahuaylas","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huanuco","Ica","Huancayo","Trujillo","Chiclayo","Lima","Iquitos","Puerto Maldonado","Moquegua","Cerro de Pasco","Piura","Juliaca","Tarapoto","Tacna","Tumbes","Pucallpa",null,null,"X","Y"]
[null,null,null,null,null,1,"Bagua Grande","[km]",{"$f":"((INDEX($AJ$433:$AJ$457,I$431)-$AJ433)^2+(INDEX($AK$433:$AK$457,I$431)-$AK433)^2)^(1/2)/1000","v":0},{"$f":"((INDEX($AJ$433:$AJ$457,J$431)-$AJ433)^2+(INDEX($AK$433:$AK$457,J$431)-$AK433)^2)^(1/2)/1000","v":366.23576040031918},1039.0000840981679,1406.0956489855164,943.95813331736269,155.65627838285226,711.89102026644503,1120.9965095289103,867.85016843692551,474.44651742425089,968.72064152468636,785.21484201204453,267.96429020487039,191.68807925637941,713.35575144874247,619.9937348360869,1276.6040503836732,1492.8017116603262,595.17640749277007,252.38677941801944,1419.4057639928055,243.29931976066024,1632.7555374690969,328.91773469972702,518.11461895607613,null,null,783094,9363060]
[null,null,null,null,null,2,"Chimbote","[km]",{"$f":"((INDEX($AJ$433:$AJ$457,I$431)-$AJ434)^2+(INDEX($AK$433:$AK$457,I$431)-$AK434)^2)^(1/2)/1000","v":366.23576040031918},0,764.9392093493442,1122.0412705867818,660.0049055120727,210.58232564961381,367.60008890640927,879.89348997478089,571.86186172886198,258.67592485579326,637.02416280703198,498.30867301302311,115.82399121511915,288.32676058423709,371.23603235812118,836.61331151255297,1107.4766574966716,1212.5917545901423,311.968893321113,485.45402878233489,1171.0533422948761,376.36942622907088,1347.6250646600486,641.74907971574066,448.26352974561735,null,null,765030,8997270]
[null,null,null,null,null,3,"Andahuaylas","[km]",1039.0000840981679,764.9392093493442,0,367.11216174351949,106.89166899248978,915.12747988244791,445.45305126803203,155.35379654195773,199.02042633860475,564.88752446836713,259.75321903683886,266.63344501393669,872.58644609058649,1042.1318218675601,437.3934021918941,1105.8721583438114,475.50090020945277,454.31525893370565,457.47100148534008,1233.4242571884988,410.43768406421941,863.03327456129978,593.79973366447371,1363.3568552202316,601.03517010238261,null,null,1325910,8477130]
[null,null,null,null,null,4,"Arequipa","[km]",1406.0956489855164,1122.0412705867818,367.11216174351949,0,465.23312693745271,1280.718861255662,776.95423215527944,325.52845190551318,550.38840267578314,931.86884195148411,523.43901660078802,627.67369588027179,1232.750881257442,1404.0622276697711,770.29564105023996,1428.4081550103247,500.01430459537858,91.525561456895744,820.70885172514124,1597.2134438330402,183.83627987967989,1226.5739997651997,227.02169235559847,1730.0003930103599,954.93025766283051,null,null,1514230,8162000]
[null,null,null,null,null,5,"Ayacucho","[km]",943.95813331736269,660.0049055120727,106.89166899248978,465.23312693745271,0,815.72739523446182,339.83645829133752,249.95394175727657,92.256530392162489,469.73689763526136,193.01067561148011,162.65032831199571,768.9012083492911,939.44383826229875,331.61014758447908,1055.260974593489,556.24455988351019,554.53018998067182,355.49280513113064,1132.0599346858805,517.32915962663458,779.13327184763455,692.16856039551521,1265.8293853343744,532.40626311116966,null,null,1235910,8534800]
[null,null,null,null,null,6,"Cajamarca","[km]",155.65627838285226,210.58232564961381,915.12747988244791,1280.718861255662,815.72739523446182,0,562.40451176710883,1009.8898612502256,734.75010849675959,354.19925603535643,824.46662188108019,654.07901097344507,118.89770025109821,153.1953885369922,564.49431850550991,697.51684289054981,1194.5964567735834,1369.2035982336592,461.13223842624581,321.95810616445118,1307.6122397469367,248.58726973841601,1507.7345288266101,451.81084404870143,455.63389717623073,null,null,774704,9207630]
[null,null,null,null,null,7,"Callao","[km]",711.89102026644503,367.60008890640927,445.45305126803203,776.95423215527944,339.83645829133752,562.40451176710883,0,587.04110829140404,248.28108865558005,303.15883537182287,270.82078133703112,209.22884123370756,483.40086412934761,655.67912765391577,9.0885345903506352,1018.0448612138858,872.72163671127112,868.46911041441183,180.66882255663259,852.85571788022855,854.00920872318466,622.85203456679824,998.08874562535777,1007.7337135453989,493.04397493935568,null,null,921938,8664840]
[null,null,null,null,null,8,"Cusco","[km]",1120.9965095289103,879.89348997478089,155.35379654195773,325.52845190551318,249.95394175727657,1009.8898612502256,587.04110829140404,0,339.17073458657956,655.72246873200856,414.65034342202108,390.50961639887953,981.44420637191604,1145.9952489905882,578.51385843469643,1102.8828690754062,323.06239675951144,395.81810191046094,567.92784973093194,1331.5749317034322,298.46682160669047,923.19939866748189,535.56311766214822,1449.3112331366233,641.65911479538727,null,null,1481020,8485830]
[null,null,null,null,null,9,"Huancavelica","[km]",867.85016843692551,571.86186172886198,199.02042633860475,550.38840267578314,92.256530392162489,734.75010849675959,248.28108865558005,339.17073458657956,0,396.68359683758035,165.25946659722703,83.744270848816868,682.40520125582282,854.0314205865028,239.91537858378317,1024.8680791692168,635.55000196680044,640.76041466370248,273.77508305176349,1048.0749374071493,609.39311088984266,716.59796601720825,776.54477179361663,1186.192426453651,490.47846395127277,null,null,1154860,8578870]
[null,null,null,null,null,10,"Huanuco","[km]",474.44651742425089,258.67592485579326,564.88752446836713,931.86884195148411,469.73689763526136,354.19925603535643,303.15883537182287,655.72246873200856,396.68359683758035,0,516.63777223505451,313.12993740618288,337.49090112327474,492.98074350728956,300.0005548678202,717.97433610122857,856.23961190778834,1019.0591449960104,134.94006262040935,675.87267355693564,953.42673698611998,329.39539477655114,1158.6781714522804,798.71635441876367,220.41146340424311,null,null,1019680,8951810]
[null,null,null,null,null,11,"Ica","[km]",968.72064152468636,637.02416280703198,259.75321903683886,523.43901660078802,193.01067561148011,824.46662188108019,270.82078133703112,414.65034342202108,165.25946659722703,516.63777223505451,0,230.10222597793356,752.53672313117045,925.35072930700164,266.30865708985129,1181.9306430582128,734.92550731349627,614.27249661693304,382.55429941382175,1122.4541187865989,629.39345984844806,845.49422529074673,737.30145836014731,1273.9163815714123,644.0391131755897,null,null,1069190,8437550]
[null,null,null,null,null,12,"Huancayo","[km]",785.21484201204453,498.30867301302311,266.63344501393669,627.67369588027179,162.65032831199571,654.07901097344507,209.22884123370756,{"$f":"((INDEX($AJ$433:$AJ$457,P$431)-$AJ444)^2+(INDEX($AK$433:$AK$457,P$431)-$AK444)^2)^(1/2)/1000","v":390.50961639887953},83.744270848816868,313.12993740618288,230.10222597793356,0,606.40540487449493,776.7949755430966,200.16215087023821,951.89230073575027,664.19800127672772,717.1566582693074,193.15916131522212,969.53979257222863,674.34402533128446,633.21512189776388,854.49600355999326,1104.9527304079572,414.48297781694242,null,null,1131090,8659170]
[null,null,null,null,null,13,"Trujillo","[km]",267.96429020487039,115.82399121511915,872.58644609058649,1232.750881257442,768.9012083492911,118.89770025109821,483.40086412934761,981.44420637191604,682.40520125582282,337.49090112327474,752.53672313117045,606.40540487449493,0,173.09542935617915,486.96861110342627,803.55680426526158,1193.7061593210451,1322.8859761449585,415.77161661301506,369.96625589369631,1275.5024368855593,343.83219343307576,1458.9166553580089,526.55709331942342,491.27997152438445,null,null,718009,9103120]
[null,null,null,null,null,14,"Chiclayo","[km]",191.68807925637941,288.32676058423709,1042.1318218675601,1404.0622276697711,939.44383826229875,153.1953885369922,655.67912765391577,1145.9952489905882,854.0314205865028,492.98074350728956,925.35072930700164,776.7949755430966,173.09542935617915,0,659.47536064966073,806.58935431172165,1342.9118111957314,1493.8790534340455,584.66088015960156,197.17687167616793,1441.948383247126,385.65671363143673,1630.5245493671662,361.15018924126292,608.77998497733142,null,null,627717,9250800]
[null,null,null,null,null,15,"Lima","[km]",713.35575144874247,371.23603235812118,437.3934021918941,770.29564105023996,331.61014758447908,564.49431850550991,9.0885345903506352,578.51385843469643,239.91537858378317,300.0005548678202,266.30865708985129,200.16215087023821,486.96861110342627,659.47536064966073,0,1013.8088544005719,863.72224874724634,861.79734790784778,175.60892221353674,856.64365479468768,846.22376111818085,621.23444529501103,991.797561330436,1010.6767019304442,487.52820574916484,null,null,931019,8665210]
[null,null,null,null,null,16,"Iquitos","[km]",619.9937348360869,836.61331151255297,1105.8721583438114,1428.4081550103247,1055.260974593489,697.51684289054981,1018.0448612138858,1102.8828690754062,1024.8680791692168,717.97433610122857,1181.9306430582128,951.89230073575027,803.55680426526158,806.58935431172165,1013.8088544005719,0,1090.7850300127884,1495.0467928797411,839.02530510110364,838.65079133152915,1361.46967799507,462.42000389256521,1631.1206025613187,802.25646021456259,538.71414915518972,null,null,1363000,9582380]
[null,null,null,null,null,17,"Puerto Maldonado","[km]",1276.6040503836732,1107.4766574966716,475.50090020945277,500.01430459537858,556.24455988351019,1194.5964567735834,872.72163671127112,323.06239675951144,635.55000196680044,856.23961190778834,734.92550731349627,664.19800127672772,1193.7061593210451,1342.9118111957314,863.72224874724634,1090.7850300127884,0,517.45803501346847,806.77936395274764,1511.7598035141032,343.46137279175952,1048.2686787746736,620.7496062020499,1601.8201020014701,759.66908756378916,null,null,1790410,8578820]
[null,null,null,null,null,18,"Moquegua","[km]",1492.8017116603262,1212.5917545901423,454.31525893370565,91.525561456895744,554.53018998067182,1369.2035982336592,868.46911041441183,395.81810191046094,640.76041466370248,1019.0591449960104,614.27249661693304,717.1566582693074,1322.8859761449585,1493.8790534340455,861.79734790784778,1495.0467928797411,517.45803501346847,0,909.94691103382513,1686.5328156312287,175.60222379001925,1309.1647724026186,141.15583020194384,1817.6509589181308,1033.7759069546939,null,null,1584950,8103900]
[null,null,null,null,null,19,"Cerro de Pasco","[km]",595.17640749277007,311.968893321113,457.47100148534008,820.70885172514124,355.49280513113064,461.13223842624581,180.66882255663259,567.92784973093194,273.77508305176349,134.94006262040935,382.55429941382175,193.15916131522212,415.77161661301506,584.66088015960156,175.60892221353674,839.02530510110364,806.77936395274764,909.94691103382513,0,776.58791176595071,860.07662548170674,464.30849593777629,1047.5934576447105,912.42683408369783,312.70340084495399,null,null,1019550,8816870]
[null,null,null,null,null,20,"Piura","[km]",252.38677941801944,485.45402878233489,1233.4242571884988,1597.2134438330402,1132.0599346858805,321.95810616445118,852.85571788022855,1331.5749317034322,1048.0749374071493,675.87267355693564,1122.4541187865989,969.53979257222863,369.96625589369631,197.17687167616793,856.64365479468768,838.65079133152915,1511.7598035141032,1686.5328156312287,776.58791176595071,0,1629.0140569746475,495.2062432572917,1823.9945725799187,180.28023276277406,759.90501731532208,null,null,538899,9426840]
[null,null,null,null,null,21,"Juliaca","[km]",1419.4057639928055,1171.0533422948761,410.43768406421941,183.83627987967989,517.32915962663458,1307.6122397469367,854.00920872318466,298.46682160669047,609.39311088984266,953.42673698611998,629.39345984844806,674.34402533128446,1275.5024368855593,1441.948383247126,846.22376111818085,1361.46967799507,343.46137279175952,175.60222379001925,860.07662548170674,1629.0140569746475,0,1218.728536016122,282.2134443998018,1747.7728541707015,933.54053109653466,null,null,1671960,8256430]
[null,null,null,null,null,22,"Tarapoto","[km]",243.29931976066024,376.36942622907088,863.03327456129978,1226.5739997651997,779.13327184763455,248.58726973841601,622.85203456679824,923.19939866748189,716.59796601720825,329.39539477655114,845.49422529074673,633.21512189776388,343.83219343307576,385.65671363143673,621.23444529501103,462.42000389256521,1048.2686787746736,1309.1647724026186,464.30849593777629,495.2062432572917,1218.728536016122,0,{"$f":"((INDEX($AJ$433:$AJ$457,AE$431)-$AJ454)^2+(INDEX($AK$433:$AK$457,AE$431)-$AK454)^2)^(1/2)/1000","v":1450.2886743334927},555.76275344430928,290.49745282876404,null,null,1012180,9281120]
[null,null,null,null,null,23,"Tacna","[km]",1632.7555374690969,1347.6250646600486,593.79973366447371,227.02169235559847,692.16856039551521,1507.7345288266101,998.08874562535777,535.56311766214822,776.54477179361663,1158.6781714522804,737.30145836014731,854.49600355999326,1458.9166553580089,1630.5245493671662,991.797561330436,1631.1206025613187,620.7496062020499,141.15583020194384,1047.5934576447105,1823.9945725799187,282.2134443998018,1450.2886743334927,0,1956.9634712114582,1174.7291974748905,null,null,1643850,7975620]
[null,null,null,null,null,24,"Tumbes","[km]",328.91773469972702,641.74907971574066,1363.3568552202316,1730.0003930103599,1265.8293853343744,451.81084404870143,1007.7337135453989,1449.3112331366233,1186.192426453651,798.71635441876367,1273.9163815714123,1104.9527304079572,526.55709331942342,361.15018924126292,1010.6767019304442,802.25646021456259,1601.8201020014701,1817.6509589181308,912.42683408369783,180.28023276277406,1747.7728541707015,555.76275344430928,1956.9634712114582,0,842.15184456011252,null,null,561084,9605750]
[null,null,null,null,null,25,"Pucallpa","[km]",518.11461895607613,448.26352974561735,601.03517010238261,954.93025766283051,532.40626311116966,455.63389717623073,493.04397493935568,641.65911479538727,490.47846395127277,220.41146340424311,644.0391131755897,414.48297781694242,491.27997152438445,608.77998497733142,487.52820574916484,538.71414915518972,759.66908756378916,1033.7759069546939,312.70340084495399,759.90501731532208,933.54053109653466,290.49745282876404,1174.7291974748905,842.15184456011252,0,"p.dist.mat",null,1207920,9066470]
[]
[]
[12,"Distribución del Tráfico Fuera de la Departamento"]
[]
[]
[null,null,null,null,null,"ID","Nombre de la Region",null,"Tráfico Fuera de la Departamento"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F464)","v":"Amazonas"},null,{"$f":"RAND()","v":0.99018107293015634}]
[null,null,null,null,null,2,"Ancash",null,{"$f":"RAND()","v":0.67851761252891207}]
[null,null,null,null,null,3,"Apurímac",null,0.35602549446372322]
[null,null,null,null,null,4,"Arequipa",null,0.91408227561759703]
[null,null,null,null,null,5,"Ayacucho",null,0.3836558337567012]
[null,null,null,null,null,6,"Cajamarca",null,0.80217961455139286]
[null,null,null,null,null,7,"Callao",null,0.68581028189556426]
[null,null,null,null,null,8,"Cusco",null,0.92938594955915488]
[null,null,null,null,null,9,"Huancavelica",null,0.19349816437953005]
[null,null,null,null,null,10,"Huánuco",null,0.75898983353960348]
[null,null,null,null,null,11,"Ica",null,0.72306925281655254]
[null,null,null,null,null,12,"Junín",null,0.38735838584985749]
[null,null,null,null,null,13,"La Libertad",null,0.3308728983497069]
[null,null,null,null,null,14,"Lambayeque",null,7.1758007327294204E-2]
[null,null,null,null,null,15,"Lima",null,0.70443722583812096]
[null,null,null,null,null,16,"Loreto",null,0.27891444386309405]
[null,null,null,null,null,17,"Madre de Dios",null,0.19535557335529141]
[null,null,null,null,null,18,"Moquegua",null,0.65619777763797471]
[null,null,null,null,null,19,"Pasco",null,0.68225092652672525]
[null,null,null,null,null,20,"Piura",null,2.9870076360584696E-2]
[null,null,null,null,null,21,"Puno",null,0.95894514285914445]
[null,null,null,null,null,22,"San Martín",null,0.70435051648411784]
[null,null,null,null,null,23,"Tacna",null,0.10389279438225363]
[null,null,null,null,null,24,"Tumbes",null,0.70616395533164855]
[null,null,null,null,null,25,"Ucayali",null,0.19817281545031529]
[]
[]
[]
[13,"Transmisión"]
[]
[]
[14,"Entrada Parámetros Técnicos"]
[]
[null,null,null,null,"aux","ID","Demanda",null,"RF","TNF","SHO",null,"voz","sms","mms","d_DL","d_UL"]
[null,null,null,null,null,1,{"$f":"INDEX(Lista.serv.tarifas,$F498)","v":"Cliente Tipo 1"},null,null,null,0,null,1,1,1,1,1]
[null,null,null,null,null,{"$f":"F498+1","v":2},"Cliente Tipo 2",null,null,null,0,null,1,1,1,1,1]
[null,null,null,null,null,3,"Cliente Tipo 3",null,null,null,0,null,1,1,1,1,1]
[null,null,null,null,1,4,"Tráfico Móvil Voz entrante desde otras móviles",null,{"$f":"INDEX(p.ran.rf,$F501)","v":1},{"$f":"INDEX(p.traf.nf,$E501)","v":10.457972121210558},{"$f":"head.of.chan.sho","v":0.3087183812145079},null,1,1,1,1,1]
[null,null,null,null,{"$f":"E501+1","v":2},5,"Tráfico Móvil Voz entrante desde redes fijas",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,3,6,"Tráfico Móvil Voz entrante desde públicos",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,4,7,"Tráfico Móvil Voz entrante desde LDI",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,5,8,"Tráfico on-net",null,2,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,6,9,"Tráfico Móvil Voz saliente a otras móviles",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,7,10,"Tráfico Móvil Voz saliente a redes fijas",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,8,11,"Tráfico Móvil Voz saliente a LDI",null,1,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,9,12,"libre",null,0,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,10,13,"libre",null,0,10.457972121210558,0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,null,14,"SMS saliente a otras móviles",null,1,{"$f":"J510","v":10.457972121210558},0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,null,15,"SMS on-net",null,2,{"$f":"J511","v":10.457972121210558},0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,null,16,"SMS entrante desde otras móviles",null,1,{"$f":"J512","v":10.457972121210558},0.3087183812145079,null,1,1,1,1,1]
[null,null,null,null,null,17,"libre",null,0,1,0,null,1,1,1,1,1]
[null,null,null,null,null,18,"libre",null,0,1,0,null,1,1,1,1,1]
[null,null,null,null,null,19,"libre",null,0,1,0,null,1,1,1,1,1]
[null,null,null,null,null,20,"Conexiones Móvil Datos banda ancha e internet móvil",null,0,null,0,null,1,1,1,1,1]
[null,null,null,null,null,21,"Tráfico Móvil Datos banda ancha e internet móvil Bajada",null,1,{"$f":"1+AVERAGE(p.hsdpa.ip.over)","v":1.25},0,null,1,1,1,1,1]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,1,{"$f":"1+AVERAGE(p.hsupa.ip.over)","v":1.25},0,null,1,1,1,1,1]
[null,null,null,null,null,23,"libre",null,0,{"$f":"J518","v":1.25},0,null,1,1,1,1,1]
[null,null,null,null,null,24,"libre",null,0,{"$f":"J519","v":1.25},0,null,1,1,1,1,1]
[null,null,null,null,null,25,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,26,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,27,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,28,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,29,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,30,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,31,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,32,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,33,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,34,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,35,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,36,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,37,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,38,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,39,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,41,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,42,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,43,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,44,"libre",null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,45,"libre",null,null,null,0,null,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,"Soft handover","[%]",{"$f":"p.nodoB.sho","v":0.3087183812145079}]
[null,null,null,null,null,null,"Velocidad voz 3G RAN","[kbps]",{"$f":"I31","v":30}]
[null,null,null,null,null,null,"Overhead","[%]",{"$f":"p.data.ip.over","v":0.1710798986875432}]
[null,null,null,null,null,null,"Peso SMS","[kbyte]",{"$f":"155/1024","v":0.1513671875}]
[null,null,null,null,null,null,"Peso MMS","[kbyte]",{"$f":"[0]!p.mms_kbyte","v":1000}]
[null,null,null,null,null,null,"Días cargados por año","[días]",{"$f":"[0]!p.dc","v":264}]
[null,null,null,null,null,null,"Porcentaje del Tráfico de Voz en la hora cargada de la red","[%]",{"$f":"[0]!p.hc.v","v":0.2}]
[null,null,null,null,null,null,"Porcentaje del Tráfico de Mensajería SMS en la hora cargada de la red","[%]",{"$f":"[0]!p.hc.m","v":0.2}]
[null,null,null,null,null,null,"Porcentaje del Tráfico de Mensajería MMS en la hora cargada de la red","[%]",{"$f":"[0]!p.hc.mm","v":0.2}]
[null,null,null,null,null,null,"Porcentaje del Tráfico de Datos en la hora cargada de la red","[%]",{"$f":"[0]!p.hc.d","v":0.2}]
[null,null,null,null,null,null,"Factor de concentración de movilidad geográfica","[#]",{"$f":"[0]!p.fc.geo","v":5}]
[null,null,null,null,null,null,"Velocidad voz en Tx núcleo","[kbps]",64]
[]
[]
[]
[]
[15,"Estructura de Árbol Backhaul y Perfiles"]
[]
[]
[null,null,null,null,null,null,"Niveles",null,"% BH LINK","% BH TF",null,"aux"]
[null,null,null,null,null,null,"Nivel 1",null,0.02,0.1,null,1]
[null,null,null,null,null,null,"Nivel 2",null,0.1,0.1,null,0.9]
[null,null,null,null,null,null,"Nivel 3",null,0.1,0.1,null,0.8]
[null,null,null,null,null,null,"Nivel 4",null,0.1,0.1,null,0.7]
[null,null,null,null,null,null,"Nivel 5",null,0.1,0.1,null,0.6]
[null,null,null,null,null,null,"Nivel 6",null,0.1,0.1,null,0.5]
[null,null,null,null,null,null,"Nivel 7",null,0.1,0.1,null,0.4]
[null,null,null,null,null,null,"Nivel 8",null,0.1,0.1,null,0.3]
[null,null,null,null,null,null,"Nivel 9",null,0.1,0.1,null,0.2]
[null,null,null,null,null,null,"Nivel 10",null,0.1,0.1,null,0.1]
[null,null,null,null,null,null,"Nivel 11",null,0.1,0,null,0]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I566:I576)","v":1.02}]
[]
[null,null,null,null,null,null,"Niveles",null,"Invierte?"]
[null,null,null,null,null,null,"Nivel 1",null,1,"Nivel de agregación"]
[null,null,null,null,null,null,"Nivel 2",null,1]
[null,null,null,null,null,null,"Nivel 3",null,1]
[null,null,null,null,null,null,"Nivel 4",null,1]
[null,null,null,null,null,null,"Nivel 5",null,1]
[null,null,null,null,null,null,"Nivel 6",null,1]
[null,null,null,null,null,null,"Nivel 7",null,1]
[null,null,null,null,null,null,"Nivel 8",null,1]
[null,null,null,null,null,null,"Nivel 9",null,1]
[null,null,null,null,null,null,"Nivel 10",null,1]
[null,null,null,null,null,null,"Nivel 11",null,1]
[]
[null,null,null,null,null,null,null,null,null,1,{"$f":"+J594+1","v":2},{"$f":"+K594+1","v":3},4,5,6,7,8,9,10,11,null,null,1,{"$f":"+W594+1","v":2},{"$f":"+X594+1","v":3},4,5,6,7,8,9,10,11]
[null,null,null,null,null,"ID","Puntos de agregación",null,null,"Nivel 1","Nivel 2","Nivel 3","Nivel 4","Nivel 5","Nivel 6","Nivel 7","Nivel 8","Nivel 9","Nivel 10","Nivel 11",null,null,"Nivel 1","Nivel 2","Nivel 3","Nivel 4","Nivel 5","Nivel 6","Nivel 7","Nivel 8","Nivel 9","Nivel 10","Nivel 11"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F596)","v":"Amazonas"},null,null,{"$f":"INDEX(porc.infra.bh,J$594)","v":0.02},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,{"$f":"INDEX(porc.traf.per.level,W$594)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,{"$f":"+F596+1","v":2},"Ancash",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,{"$f":"+F597+1","v":3},"Apurímac",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,4,"Arequipa",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,5,"Ayacucho",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,6,"Cajamarca",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,7,"Callao",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,8,"Cusco",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,9,"Huancavelica",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,10,"Huánuco",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,11,"Ica",null,null,{"$f":"INDEX(porc.infra.bh,J$594)","v":0.02},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,{"$f":"INDEX(porc.traf.per.level,W$594)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,12,"Junín",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,13,"La Libertad",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,14,"Lambayeque",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,15,"Lima",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,16,"Loreto",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,17,"Madre de Dios",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,18,"Moquegua",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,19,"Pasco",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,20,"Piura",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,21,"Puno",null,null,{"$f":"INDEX(porc.infra.bh,J$594)","v":0.02},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,{"$f":"INDEX(porc.traf.per.level,W$594)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,22,"San Martín",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,23,"Tacna",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,24,"Tumbes",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,null,null,null,25,"Ucayali",null,null,0.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[]
[]
[]
[]
[]
[]
[]
[16,"Parámetros de Backbone"]
[]
[]
[null,null,null,null,null,null,null,null,"Núcleo",null,null,"RNC"]
[null,null,null,null,null,"ID","Departamento",null,"Emplazamientos","Servido por",null,"Emplazamientos","Servido por"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F633)","v":"Amazonas"},null,{"$f":"INDEX([0]!utran.mso.loc,$F633)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F633)","v":1},null,{"$f":"INDEX([0]!utran.rnc.loc,$F633)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F633)","v":1}]
[null,null,null,null,null,2,"Ancash",null,{"$f":"INDEX([0]!utran.mso.loc,$F634)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F634)","v":2},null,{"$f":"INDEX([0]!utran.rnc.loc,$F634)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F634)","v":2}]
[null,null,null,null,null,3,"Apurímac",null,{"$f":"INDEX([0]!utran.mso.loc,$F635)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F635)","v":3},null,{"$f":"INDEX([0]!utran.rnc.loc,$F635)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F635)","v":3}]
[null,null,null,null,null,4,"Arequipa",null,{"$f":"INDEX([0]!utran.mso.loc,$F636)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F636)","v":4},null,{"$f":"INDEX([0]!utran.rnc.loc,$F636)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F636)","v":4}]
[null,null,null,null,null,5,"Ayacucho",null,{"$f":"INDEX([0]!utran.mso.loc,$F637)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F637)","v":5},null,{"$f":"INDEX([0]!utran.rnc.loc,$F637)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F637)","v":5}]
[null,null,null,null,null,6,"Cajamarca",null,{"$f":"INDEX([0]!utran.mso.loc,$F638)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F638)","v":6},null,{"$f":"INDEX([0]!utran.rnc.loc,$F638)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F638)","v":6}]
[null,null,null,null,null,7,"Callao",null,{"$f":"INDEX([0]!utran.mso.loc,$F639)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F639)","v":7},null,{"$f":"INDEX([0]!utran.rnc.loc,$F639)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F639)","v":7}]
[null,null,null,null,null,8,"Cusco",null,{"$f":"INDEX([0]!utran.mso.loc,$F640)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F640)","v":8},null,{"$f":"INDEX([0]!utran.rnc.loc,$F640)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F640)","v":8}]
[null,null,null,null,null,9,"Huancavelica",null,{"$f":"INDEX([0]!utran.mso.loc,$F641)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F641)","v":9},null,{"$f":"INDEX([0]!utran.rnc.loc,$F641)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F641)","v":9}]
[null,null,null,null,null,10,"Huánuco",null,{"$f":"INDEX([0]!utran.mso.loc,$F642)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F642)","v":10},null,{"$f":"INDEX([0]!utran.rnc.loc,$F642)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F642)","v":10}]
[null,null,null,null,null,11,"Ica",null,{"$f":"INDEX([0]!utran.mso.loc,$F643)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F643)","v":11},null,{"$f":"INDEX([0]!utran.rnc.loc,$F643)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F643)","v":11}]
[null,null,null,null,null,12,"Junín",null,{"$f":"INDEX([0]!utran.mso.loc,$F644)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F644)","v":12},null,{"$f":"INDEX([0]!utran.rnc.loc,$F644)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F644)","v":12}]
[null,null,null,null,null,13,"La Libertad",null,{"$f":"INDEX([0]!utran.mso.loc,$F645)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F645)","v":13},null,{"$f":"INDEX([0]!utran.rnc.loc,$F645)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F645)","v":13}]
[null,null,null,null,null,14,"Lambayeque",null,{"$f":"INDEX([0]!utran.mso.loc,$F646)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F646)","v":14},null,{"$f":"INDEX([0]!utran.rnc.loc,$F646)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F646)","v":14}]
[null,null,null,null,null,15,"Lima",null,{"$f":"INDEX([0]!utran.mso.loc,$F647)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F647)","v":15},null,{"$f":"INDEX([0]!utran.rnc.loc,$F647)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F647)","v":15}]
[null,null,null,null,null,16,"Loreto",null,{"$f":"INDEX([0]!utran.mso.loc,$F648)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F648)","v":16},null,{"$f":"INDEX([0]!utran.rnc.loc,$F648)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F648)","v":16}]
[null,null,null,null,null,17,"Madre de Dios",null,{"$f":"INDEX([0]!utran.mso.loc,$F649)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F649)","v":17},null,{"$f":"INDEX([0]!utran.rnc.loc,$F649)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F649)","v":17}]
[null,null,null,null,null,18,"Moquegua",null,{"$f":"INDEX([0]!utran.mso.loc,$F650)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F650)","v":18},null,{"$f":"INDEX([0]!utran.rnc.loc,$F650)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F650)","v":18}]
[null,null,null,null,null,19,"Pasco",null,{"$f":"INDEX([0]!utran.mso.loc,$F651)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F651)","v":19},null,{"$f":"INDEX([0]!utran.rnc.loc,$F651)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F651)","v":19}]
[null,null,null,null,null,20,"Piura",null,{"$f":"INDEX([0]!utran.mso.loc,$F652)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F652)","v":20},null,{"$f":"INDEX([0]!utran.rnc.loc,$F652)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F652)","v":20}]
[null,null,null,null,null,21,"Puno",null,{"$f":"INDEX([0]!utran.mso.loc,$F653)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F653)","v":21},null,{"$f":"INDEX([0]!utran.rnc.loc,$F653)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F653)","v":21}]
[null,null,null,null,null,22,"San Martín",null,{"$f":"INDEX([0]!utran.mso.loc,$F654)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F654)","v":22},null,{"$f":"INDEX([0]!utran.rnc.loc,$F654)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F654)","v":22}]
[null,null,null,null,null,23,"Tacna",null,{"$f":"INDEX([0]!utran.mso.loc,$F655)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F655)","v":23},null,{"$f":"INDEX([0]!utran.rnc.loc,$F655)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F655)","v":23}]
[null,null,null,null,null,24,"Tumbes",null,{"$f":"INDEX([0]!utran.mso.loc,$F656)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F656)","v":24},null,{"$f":"INDEX([0]!utran.rnc.loc,$F656)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F656)","v":24}]
[null,null,null,null,null,25,"Ucayali",null,{"$f":"INDEX([0]!utran.mso.loc,$F657)","v":1},{"$f":"INDEX([0]!utran.mso.serv,$F657)","v":25},null,{"$f":"INDEX([0]!utran.rnc.loc,$F657)","v":1},{"$f":"INDEX([0]!utran.rnc.serv,$F657)","v":25}]
[null,null,null,null,null,null,null,null,"loca_nucleo","servido_nucleo",null,"loca_control","servido_control"]
[]
[null,null,null,null,null,null,"Factor de Utilización de los enlaces BH y BB","[%]",{"$f":"RAND()","v":0.6652006769572032}]

{"sheet":"CU.Red","index":7,"n_rows":1102,"n_cols":29,"rows_kept":1102,"cut":false,"hidden":false,"merged":[[1039,18,1039,20]]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Costos Unitarios de Red"]
[]
[]
[]
[null,"Nodos B Inversión"]
[]
[null,null,null,null,null,"Parámetros de Precio"]
[null,null,null,null,null,null,"FCA a DDU",null,"[%]",{"$f":"RAND()","v":5.2458260777483834E-2}]
[null,null,null,null,null,null,"Aduana",null,"[%]",{"$f":"RAND()","v":0.59402694750003826}]
[null,null,null,null,null,null,"Transporte Local",null,"[%]",0.40882167538099201]
[]
[]
[null,null,"Nodo B: Hardware"]
[]
[null,null,null,null,null,null,null,null,null,"Node B WCDMA"]
[null,null,null,null,null,null,"Item",null,null,"Node B Tipo 1","Node B Tipo 2","Node B Tipo 3"]
[null,null,null,null,null,"Configuración Básica"]
[null,null,null,null,null,null,"Sectores",null,"[#]",10,10,10]
[null,null,null,null,null,null,"Nucleos",null,"[#]",1,2,3]
[null,null,null,null,null,"Nodo B: Configuración"]
[null,null,null,null,null,null,"Componente 1",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 2",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 3",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 4",null,null,{"$f":"J$21","v":1},{"$f":"K$21","v":2},3]
[null,null,null,null,null,null,"Componente 5",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 6",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 7",null,null,{"$f":"J$20*4","v":40},{"$f":"K$20*4","v":40},40]
[null,null,null,null,null,null,"Componente 8",null,null,{"$f":"J$20","v":10},{"$f":"K$20","v":10},10]
[null,null,null,null,null,null,"Componente 9",null,null,1,1,1]
[null,null,null,null,null,"Nodo B: Precios FCA"]
[null,null,null,null,null,null,{"$f":"G23","v":"Componente 1"},null,"[$US]",100000,{"$f":"J33","v":100000},100000]
[null,null,null,null,null,null,{"$f":"G24","v":"Componente 2"},null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 3",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 4",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 5",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 6",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 7",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 8",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 9",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,"Nodo B: Precio Kit Nodo B"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J23:J31,J33:J41)","v":5700000},{"$f":"SUMPRODUCT(K23:K31,K33:K41)","v":5800000},{"$f":"SUMPRODUCT(L23:L31,L33:L41)","v":5900000}]
[null,null,null,null,null,"Energía"]
[null,null,null,null,null,null,"Componente 1",null,null,1,{"$f":"J45","v":1},1]
[null,null,null,null,null,null,"Componente 2",null,null,{"$f":"J20","v":10},{"$f":"K20","v":10},10]
[null,null,null,null,null,null,"Componente 3",null,null,2,2,2]
[null,null,null,null,null,null,"Componente 4",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 5",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 6",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 7",null,null,1,{"$f":"J51","v":1},{"$f":"K51","v":1}]
[null,null,null,null,null,null,"Componente 8",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 9",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 10",null,null,1,1,1]
[null,null,null,null,null,null,"Componente 11",null,null,{"$f":"J46*10","v":100},{"$f":"K46*10","v":100},100]
[null,null,null,null,null,null,"Componente 12",null,null,{"$f":"J47*10","v":20},{"$f":"K47*10","v":20},20]
[null,null,null,null,null,null,"Componente 13",null,null,1,1,1]
[null,null,null,null,null,"Energía  Precios Unitarios"]
[null,null,null,null,null,null,{"$f":"G45","v":"Componente 1"},null,"[$US]",100000,{"$f":"J59","v":100000},100000]
[null,null,null,null,null,null,{"$f":"G46","v":"Componente 2"},null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 3",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 4",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 5",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 6",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 7",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 8",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 9",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 10",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 11",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 12",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,null,"Componente 13",null,"[$US]",100000,100000,100000]
[null,null,null,null,null,"Nodo B: Precio Energía"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J45:J57,J59:J71)","v":14100000},{"$f":"SUMPRODUCT(K45:K57,K59:K71)","v":14100000},{"$f":"SUMPRODUCT(L45:L57,L59:L71)","v":14100000}]
[null,null,null,null,null,"Radio/Antenas: Configuración"]
[null,null,null,null,null,null,"Componente 1",null,null,{"$f":"J20","v":10},{"$f":"K20","v":10},{"$f":"L20","v":10}]
[null,null,null,null,null,null,"Componente 2",null,null,0,0,0]
[null,null,null,null,null,"Radio/Antenas: Configuración"]
[null,null,null,null,null,null,{"$f":"G75","v":"Componente 1"},null,"[$US]",500000,{"$f":"J78","v":500000},{"$f":"K78","v":500000}]
[null,null,null,null,null,null,{"$f":"G76","v":"Componente 2"},null,"[$US]",500000,500000,500000]
[null,null,null,null,null,"Radio/Antenas: Precio Unitario"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J75:J76,J78:J79)","v":5000000},{"$f":"SUMPRODUCT(K75:K76,K78:K79)","v":5000000},5000000]
[null,null,null,null,null,"Descuentos"]
[null,null,null,null,null,null,"Promocion",null,"[$US]",0,0,0]
[null,null,null,null,null,"Precio de Nodo B + Energía + Antenas"]
[null,null,null,null,null,null,"Valor Final",null,"[$US]",{"$f":"J43+J73+J81+J83","v":24800000},{"$f":"K43+K73+K81+K83","v":24900000},25000000]
[]
[]
[]
[null,null,"Nodo B: HWAC"]
[]
[null,null,null,"Costos de Licencias por CE"]
[]
[null,null,null,null,null,null,"Tramo",null,null,"LB","UB",null,"Precio DDP DL","Precio DDP UL"]
[null,null,null,null,null,null,"Licencias Tipo 1",null,"[# CE]",0,100,"[per 16CE]",200,200]
[null,null,null,null,null,null,"Licencias Tipo 2",null,"[# CE]",{"$f":"K94","v":100},200,"[per 16CE]",100,100]
[null,null,null,null,null,null,"Licencias Tipo 3",null,"[# CE]",{"$f":"K95","v":200},300,"[per 16CE]",50,50]
[null,null,null,null,null,null,"Licencias Tipo 4",null,"[# CE]",{"$f":"K96","v":300},null,"[per 16CE]",25,25]
[]
[]
[null,null,null,"Costos de Licencias Básicas"]
[]
[null,null,null,null,null,null,null,null,null,"Precio DDP"]
[null,null,null,null,null,"Configuración Básica Obligatoria"]
[null,null,null,null,null,null,"Modulo 1",null,"[per Sector]",100]
[null,null,null,null,null,null,"Modulo 2",null,"[per Sectorx4]",100]
[null,null,null,null,null,null,"Modulo 3",null,"[per Code]",100]
[null,null,null,null,null,null,"Modulo 4",null,"[per NodeB]",100]
[null,null,null,null,null,null,"Modulo 5",null,"[per Sector]",100]
[null,null,null,null,null,null,"Modulo 6",null,"[per cell]",100]
[null,null,null,null,null,null,"Modulo 7",null,"[per cell]",100]
[null,null,null,null,null,null,"Modulo 8",null,"[per cell]",100]
[null,null,null,null,null,null,"Modulo 9",null,"[per cell]",100]
[null,null,null,null,null,null,"Modulo 10",null,"[per Sectorx4]",100]
[null,null,null,null,null,"Configuración Variable"]
[null,null,null,null,null,null,"Licencia 1",null,"[per 20W/RRU]",100]
[null,null,null,null,null,null,"Licencia 2",null,"[per Carrier]",100]
[]
[null,null,null,"Cantidades de Configuración Básica"]
[]
[null,null,null,null,null,null,null,null,null,"Cantidades"]
[null,null,null,null,null,null,{"$f":"G104","v":"Modulo 1"},null,"[per Sector]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,{"$f":"G105","v":"Modulo 2"},null,"[per Sectorx4]",{"$f":"MAX(ranct.nodob.hd.sec)*4","v":40}]
[null,null,null,null,null,null,"Modulo 3",null,"[per Code]",{"$f":"p.cod.min","v":100000}]
[null,null,null,null,null,null,"Modulo 4",null,"[per NodeB]",30]
[null,null,null,null,null,null,"Modulo 5",null,"[per Sector]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,"Modulo 6",null,"[per cell]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,"Modulo 7",null,"[per cell]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,"Modulo 8",null,"[per cell]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,"Modulo 9",null,"[per cell]",{"$f":"MAX(ranct.nodob.hd.sec)","v":10}]
[null,null,null,null,null,null,"Modulo 10",null,"[per Sectorx4]",{"$f":"MAX(ranct.nodob.hd.sec)*4","v":40}]
[]
[null,null,null,null,null,null,null,null,"[per NodeB]",{"$f":"SUMPRODUCT($J$121:$J$130,$J$104:$J$113)","v":10017000}]
[]
[]
[null,null,null,"Tabla de Licenciamiento"]
[]
[null,null,null,null,null,null,null,null,null,1,2,3,4]
[null,null,null,null,"Aux","ID","CE",null,null,{"$f":"J94","v":0},{"$f":"J95","v":100},{"$f":"J96","v":200},{"$f":"J97","v":300}]
[null,null,null,null,{"$f":"MATCH(G139,$J$94:$J$97,1)","v":1},1,{"$f":"25*F139","v":25},null,"[# Licencias]",{"$f":"CEILING(IF($E139<J$137,0,IF($E139>J$137,N(K$138)-J$138,$G139-J$138))/p.mod.ce,1)","v":3},0,0,0]
[null,null,null,null,1,2,{"$f":"25*F140","v":50},null,"[# Licencias]",5,0,0,0]
[null,null,null,null,1,3,75,null,"[# Licencias]",8,0,0,0]
[null,null,null,null,2,4,100,null,"[# Licencias]",10,0,0,0]
[null,null,null,null,2,5,125,null,"[# Licencias]",10,3,0,0]
[null,null,null,null,2,6,150,null,"[# Licencias]",10,5,0,0]
[null,null,null,null,2,7,175,null,"[# Licencias]",10,8,0,0]
[null,null,null,null,3,8,200,null,"[# Licencias]",10,10,0,0]
[null,null,null,null,3,9,225,null,"[# Licencias]",10,10,3,0]
[null,null,null,null,3,10,250,null,"[# Licencias]",10,10,5,0]
[null,null,null,null,3,11,275,null,"[# Licencias]",10,10,8,0]
[null,null,null,null,4,12,300,null,"[# Licencias]",10,10,10,0]
[null,null,null,null,4,13,325,null,"[# Licencias]",10,10,10,3]
[null,null,null,null,4,14,350,null,"[# Licencias]",10,10,10,5]
[null,null,null,null,4,15,375,null,"[# Licencias]",10,10,10,8]
[null,null,null,null,4,16,400,null,"[# Licencias]",10,10,10,10]
[null,null,null,null,4,17,425,null,"[# Licencias]",10,10,10,13]
[null,null,null,null,4,18,450,null,"[# Licencias]",10,10,10,15]
[null,null,null,null,4,19,475,null,"[# Licencias]",10,10,10,18]
[null,null,null,null,4,20,500,null,"[# Licencias]",10,10,10,20]
[null,null,null,null,4,21,525,null,"[# Licencias]",{"$f":"CEILING(IF($E159<J$137,0,IF($E159>J$137,N(K$138)-J$138,$G159-J$138))/p.mod.ce,1)","v":10},10,10,23]
[null,null,null,null,4,22,550,null,"[# Licencias]",10,10,10,25]
[null,null,null,null,4,23,575,null,"[# Licencias]",10,10,10,28]
[null,null,null,null,4,24,600,null,"[# Licencias]",10,10,10,30]
[null,null,null,null,4,25,625,null,"[# Licencias]",10,10,10,33]
[null,null,null,null,4,26,650,null,"[# Licencias]",10,10,10,35]
[null,null,null,null,4,27,675,null,"[# Licencias]",10,10,10,38]
[null,null,null,null,4,28,700,null,"[# Licencias]",10,10,10,40]
[null,null,null,null,4,29,725,null,"[# Licencias]",10,10,10,43]
[null,null,null,null,4,30,750,null,"[# Licencias]",10,10,10,45]
[null,null,null,null,4,31,775,null,"[# Licencias]",10,10,10,48]
[null,null,null,null,4,32,800,null,"[# Licencias]",10,10,10,50]
[null,null,null,null,{"$f":"MATCH(G171,$J$94:$J$97,1)","v":4},33,825,null,"[# Licencias]",10,10,10,53]
[null,null,null,null,4,34,850,null,"[# Licencias]",10,10,10,55]
[null,null,null,null,4,35,875,null,"[# Licencias]",10,10,10,58]
[null,null,null,null,4,36,900,null,"[# Licencias]",10,10,10,60]
[null,null,null,null,4,37,925,null,"[# Licencias]",10,10,10,63]
[null,null,null,null,4,38,950,null,"[# Licencias]",10,10,10,65]
[null,null,null,null,4,39,975,null,"[# Licencias]",10,10,10,68]
[null,null,null,null,4,40,1000,null,"[# Licencias]",10,10,10,70]
[null,null,null,null,4,41,1025,null,"[# Licencias]",{"$f":"CEILING(IF($E179<J$137,0,IF($E179>J$137,N(K$138)-J$138,$G179-J$138))/p.mod.ce,1)","v":10},10,10,73]
[null,null,null,null,4,42,1050,null,"[# Licencias]",10,10,10,75]
[null,null,null,null,4,43,1075,null,"[# Licencias]",10,10,10,78]
[null,null,null,null,4,44,1100,null,"[# Licencias]",10,10,10,80]
[null,null,null,null,4,45,1125,null,"[# Licencias]",10,10,10,83]
[null,null,null,null,4,46,1150,null,"[# Licencias]",10,10,10,85]
[null,null,null,null,4,47,1175,null,"[# Licencias]",10,10,10,88]
[null,null,null,null,4,48,1200,null,"[# Licencias]",10,10,10,90]
[null,null,null,null,4,49,1225,null,"[# Licencias]",10,10,10,93]
[null,null,null,null,4,50,1250,null,"[# Licencias]",10,10,10,95]
[null,null,null,null,4,51,1275,null,"[# Licencias]",10,10,10,98]
[null,null,null,null,4,52,1300,null,"[# Licencias]",10,10,10,100]
[null,null,null,null,4,53,1325,null,"[# Licencias]",10,10,10,103]
[null,null,null,null,4,54,1350,null,"[# Licencias]",10,10,10,105]
[null,null,null,null,4,55,1375,null,"[# Licencias]",10,10,10,108]
[null,null,null,null,4,56,1400,null,"[# Licencias]",10,10,10,110]
[null,null,null,null,4,57,1425,null,"[# Licencias]",10,10,10,113]
[null,null,null,null,4,58,1450,null,"[# Licencias]",10,10,10,115]
[null,null,null,null,4,59,1475,null,"[# Licencias]",10,10,10,118]
[null,null,null,null,4,60,1500,null,"[# Licencias]",10,10,10,120]
[null,null,null,null,4,61,1525,null,"[# Licencias]",{"$f":"CEILING(IF($E199<J$137,0,IF($E199>J$137,N(K$138)-J$138,$G199-J$138))/p.mod.ce,1)","v":10},10,10,123]
[null,null,null,null,4,62,1550,null,"[# Licencias]",10,10,10,125]
[null,null,null,null,4,63,1575,null,"[# Licencias]",10,10,10,128]
[null,null,null,null,4,64,1600,null,"[# Licencias]",10,10,10,130]
[null,null,null,null,{"$f":"MATCH(G203,$J$94:$J$97,1)","v":4},65,1625,null,"[# Licencias]",10,10,10,133]
[null,null,null,null,4,66,{"$f":"25*F204","v":1650},null,"[# Licencias]",10,10,10,135]
[null,null,null,null,4,67,1675,null,"[# Licencias]",10,10,10,138]
[null,null,null,null,4,68,1700,null,"[# Licencias]",10,10,10,140]
[null,null,null,null,4,69,1725,null,"[# Licencias]",10,10,10,143]
[null,null,null,null,4,70,1750,null,"[# Licencias]",10,10,10,145]
[null,null,null,null,4,71,1775,null,"[# Licencias]",10,10,10,148]
[null,null,null,null,4,72,1800,null,"[# Licencias]",10,10,10,150]
[null,null,null,null,4,73,1825,null,"[# Licencias]",10,10,10,153]
[null,null,null,null,4,74,1850,null,"[# Licencias]",10,10,10,155]
[null,null,null,null,4,75,1875,null,"[# Licencias]",10,10,10,158]
[null,null,null,null,4,76,1900,null,"[# Licencias]",10,10,10,160]
[null,null,null,null,4,77,1925,null,"[# Licencias]",10,10,10,163]
[null,null,null,null,4,78,1950,null,"[# Licencias]",10,10,10,165]
[null,null,null,null,4,79,1975,null,"[# Licencias]",10,10,10,168]
[null,null,null,null,4,80,2000,null,"[# Licencias]",10,10,10,170]
[null,null,null,null,4,81,2025,null,"[# Licencias]",{"$f":"CEILING(IF($E219<J$137,0,IF($E219>J$137,N(K$138)-J$138,$G219-J$138))/p.mod.ce,1)","v":10},10,10,173]
[null,null,null,null,4,82,2050,null,"[# Licencias]",10,10,10,175]
[null,null,null,null,4,83,2075,null,"[# Licencias]",10,10,10,178]
[null,null,null,null,4,84,2100,null,"[# Licencias]",10,10,10,180]
[null,null,null,null,4,85,2125,null,"[# Licencias]",10,10,10,183]
[null,null,null,null,4,86,2150,null,"[# Licencias]",10,10,10,185]
[null,null,null,null,4,87,2175,null,"[# Licencias]",10,10,10,188]
[null,null,null,null,4,88,2200,null,"[# Licencias]",10,10,10,190]
[null,null,null,null,4,89,2225,null,"[# Licencias]",10,10,10,193]
[null,null,null,null,4,90,2250,null,"[# Licencias]",10,10,10,195]
[null,null,null,null,4,91,2275,null,"[# Licencias]",10,10,10,198]
[null,null,null,null,4,92,2300,null,"[# Licencias]",10,10,10,200]
[null,null,null,null,4,93,2325,null,"[# Licencias]",10,10,10,203]
[null,null,null,null,4,94,2350,null,"[# Licencias]",10,10,10,205]
[null,null,null,null,4,95,2375,null,"[# Licencias]",10,10,10,208]
[null,null,null,null,4,96,2400,null,"[# Licencias]",10,10,10,210]
[null,null,null,null,{"$f":"MATCH(G235,$J$94:$J$97,1)","v":4},97,2425,null,"[# Licencias]",10,10,10,213]
[null,null,null,null,4,98,2450,null,"[# Licencias]",10,10,10,215]
[null,null,null,null,4,99,2475,null,"[# Licencias]",10,10,10,218]
[null,null,null,null,4,100,2500,null,"[# Licencias]",10,10,10,220]
[null,null,null,null,4,101,2525,null,"[# Licencias]",{"$f":"CEILING(IF($E239<J$137,0,IF($E239>J$137,N(K$138)-J$138,$G239-J$138))/p.mod.ce,1)","v":10},10,10,223]
[null,null,null,null,4,102,2550,null,"[# Licencias]",10,10,10,225]
[null,null,null,null,4,103,2575,null,"[# Licencias]",10,10,10,228]
[null,null,null,null,4,104,2600,null,"[# Licencias]",10,10,10,230]
[null,null,null,null,4,105,2625,null,"[# Licencias]",10,10,10,233]
[null,null,null,null,4,106,2650,null,"[# Licencias]",10,10,10,235]
[null,null,null,null,4,107,2675,null,"[# Licencias]",10,10,10,238]
[null,null,null,null,4,108,2700,null,"[# Licencias]",10,10,10,240]
[null,null,null,null,4,109,2725,null,"[# Licencias]",10,10,10,243]
[null,null,null,null,4,110,2750,null,"[# Licencias]",10,10,10,245]
[null,null,null,null,4,111,2775,null,"[# Licencias]",10,10,10,248]
[null,null,null,null,4,112,2800,null,"[# Licencias]",10,10,10,250]
[null,null,null,null,4,113,2825,null,"[# Licencias]",10,10,10,253]
[null,null,null,null,4,114,2850,null,"[# Licencias]",10,10,10,255]
[null,null,null,null,4,115,2875,null,"[# Licencias]",10,10,10,258]
[null,null,null,null,4,116,2900,null,"[# Licencias]",10,10,10,260]
[null,null,null,null,4,117,2925,null,"[# Licencias]",10,10,10,263]
[null,null,null,null,4,118,2950,null,"[# Licencias]",10,10,10,265]
[null,null,null,null,4,119,2975,null,"[# Licencias]",10,10,10,268]
[null,null,null,null,4,120,3000,null,"[# Licencias]",10,10,10,270]
[null,null,null,null,4,121,3025,null,"[# Licencias]",{"$f":"CEILING(IF($E259<J$137,0,IF($E259>J$137,N(K$138)-J$138,$G259-J$138))/p.mod.ce,1)","v":10},10,10,273]
[null,null,null,null,4,122,3050,null,"[# Licencias]",10,10,10,275]
[null,null,null,null,4,123,3075,null,"[# Licencias]",10,10,10,278]
[null,null,null,null,4,124,3100,null,"[# Licencias]",10,10,10,280]
[null,null,null,null,4,125,3125,null,"[# Licencias]",10,10,10,283]
[null,null,null,null,4,126,3150,null,"[# Licencias]",10,10,10,285]
[null,null,null,null,4,127,3175,null,"[# Licencias]",10,10,10,288]
[null,null,null,null,4,128,3200,null,"[# Licencias]",10,10,10,290]
[null,null,null,null,{"$f":"MATCH(G267,$J$94:$J$97,1)","v":4},129,3225,null,"[# Licencias]",10,10,10,293]
[null,null,null,null,4,130,{"$f":"25*F268","v":3250},null,"[# Licencias]",10,10,10,295]
[null,null,null,null,4,131,3275,null,"[# Licencias]",10,10,10,298]
[null,null,null,null,4,132,3300,null,"[# Licencias]",10,10,10,300]
[null,null,null,null,4,133,3325,null,"[# Licencias]",10,10,10,303]
[null,null,null,null,4,134,3350,null,"[# Licencias]",10,10,10,305]
[null,null,null,null,4,135,3375,null,"[# Licencias]",10,10,10,308]
[null,null,null,null,4,136,3400,null,"[# Licencias]",10,10,10,310]
[null,null,null,null,4,137,3425,null,"[# Licencias]",10,10,10,313]
[null,null,null,null,4,138,3450,null,"[# Licencias]",10,10,10,315]
[null,null,null,null,4,139,3475,null,"[# Licencias]",10,10,10,318]
[null,null,null,null,4,140,3500,null,"[# Licencias]",10,10,10,320]
[null,null,null,null,4,141,3525,null,"[# Licencias]",{"$f":"CEILING(IF($E279<J$137,0,IF($E279>J$137,N(K$138)-J$138,$G279-J$138))/p.mod.ce,1)","v":10},10,10,323]
[null,null,null,null,4,142,3550,null,"[# Licencias]",10,10,10,325]
[null,null,null,null,4,143,3575,null,"[# Licencias]",10,10,10,328]
[null,null,null,null,4,144,3600,null,"[# Licencias]",10,10,10,330]
[]
[]
[]
[]
[]
[null,null,"Nodo B: Servicio de Varios"]
[]
[null,null,null,"Costos de Ensamblaje y Montaje"]
[]
[]
[]
[null,null,null,null,null,null,"Servicios de Ingeniería e Instalación",null,null,1000000]
[]
[null,null,null,null,null,null,"Servicio Infraestructura sitios",null,null,1000000]
[]
[null,null,null,null,null,null,"Instalación adicional",null,null,1000000]
[]
[]
[]
[null,null,"Nodo B: Obras Civiles"]
[]
[null,null,null,"Parámetros por Geotipo"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,null,"Sitios Tipo 1 [%]","Sitios Tipo 2 [%]"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F308)","v":"3G Tipo 1"},null,null,0.6,{"$f":"1-J308","v":0.4}]
[null,null,null,null,null,2,"3G Tipo 2",null,null,0.45,{"$f":"1-J309","v":0.55000000000000004}]
[null,null,null,null,null,3,"3G Tipo 3",null,null,0.3,0.7]
[null,null,null,null,null,4,"3G Tipo 4",null,null,0.15,0.85]
[null,null,null,null,null,5,"2G Tipo 1"]
[null,null,null,null,null,6,"2G Tipo 2"]
[null,null,null,null,null,7,"2G Tipo 3"]
[null,null,null,null,null,8,"2G Tipo 4"]
[null,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre"]
[null,null,null,null,null,11,"libre"]
[null,null,null,null,null,12,"Carreteras",null,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,"ranct.nodoB.rt","ranct.nodoB.gf"]
[]
[null,null,null,"Precio de Obras Civiles"]
[]
[]
[]
[null,null,null,null,null,null,"Item",null,null,"Sitios Tipo 1 [%]","Sitios Tipo 2 [%]"]
[null,null,null,null,null,null,"OBRAS CIVILES",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"INSTALACIONES ELÉCTRICAS Y ELECTROMECANICAS",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"INSTALACIONES EXTERIORES E INTERIORES DE ANTENAS Y EQUIPOS.",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"TORRES METALICAS.",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"INSTALACION TORRES METALICAS.",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"CASETA",null,"[US$/sitio]",10000,100000]
[null,null,null,null,null,null,"TRANSPORTES",null,"[US$/sitio]",10000,100000]
[]
[null,null,null,null,null,null,"OOCC",null,"[US$/sitio]",{"$f":"J328","v":10000},{"$f":"K328","v":100000}]
[null,null,null,null,null,null,"TORRES",null,"[US$/sitio]",{"$f":"J331+J332","v":20000},{"$f":"K331+K332","v":200000}]
[null,null,null,null,null,null,"OOCC Adic",null,"[US$/sitio]",{"$f":"J329+J330+J334","v":30000},{"$f":"K329+K330+K334","v":300000}]
[]
[]
[]
[]
[null,null,null,"Costos de Obras Civiles Sobre Sitios Nuevos por Geotipo"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,null,"Costo Tipo 1","Costo Tipo 2"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F347)","v":"3G Tipo 1"},null,null,{"$f":"SUM($J$336:$J$338)","v":60000},{"$f":"SUM($K$336:$K$338)","v":600000}]
[null,null,null,null,null,2,"3G Tipo 2",null,null,{"$f":"J347","v":60000},{"$f":"K347","v":600000}]
[null,null,null,null,null,3,"3G Tipo 3",null,null,{"$f":"J348","v":60000},{"$f":"K348","v":600000}]
[null,null,null,null,null,4,"3G Tipo 4",null,null,60000,600000]
[null,null,null,null,null,5,"2G Tipo 1",null,null,60000,600000]
[null,null,null,null,null,6,"2G Tipo 2",null,null,60000,600000]
[null,null,null,null,null,7,"2G Tipo 3",null,null,60000,600000]
[null,null,null,null,null,8,"2G Tipo 4",null,null,60000,600000]
[null,null,null,null,null,9,"libre",null,null,60000,600000]
[null,null,null,null,null,10,"libre",null,null,60000,600000]
[null,null,null,null,null,11,"libre",null,null,60000,600000]
[null,null,null,null,null,12,"Carreteras",null,null,60000,600000]
[]
[null,null,null,null,null,null,null,null,null,"ranct.nodoB.cw.rt","ranct.nodoB.cw.gf"]
[]
[null,null,null,"Costos Finales de Obras Civiles Para Sitios Nuevos"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F366)","v":"3G Tipo 1"},null,"[US$/sitio]",{"$f":"INDEX(ranct.nodoB.rt,$F366)*INDEX(ranct.nodoB.cw.rt,$F366)+INDEX(ranct.nodoB.gf,$F366)*INDEX(ranct.nodoB.cw.gf,$F366)","v":276000}]
[null,null,null,null,null,2,"3G Tipo 2",null,"[US$/sitio]",357000]
[null,null,null,null,null,3,"3G Tipo 3",null,"[US$/sitio]",438000]
[null,null,null,null,null,4,"3G Tipo 4",null,"[US$/sitio]",519000]
[null,null,null,null,null,5,"2G Tipo 1",null,"[US$/sitio]",0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[US$/sitio]",0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[US$/sitio]",0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[US$/sitio]",0]
[null,null,null,null,null,9,"libre",null,"[US$/sitio]",0]
[null,null,null,null,null,10,"libre",null,"[US$/sitio]",0]
[null,null,null,null,null,11,"libre",null,"[US$/sitio]",0]
[null,null,null,null,null,12,"Carreteras",null,"[US$/sitio]",600000]
[]
[]
[]
[]
[]
[null,null,"Nodo B: Opex"]
[]
[null,null,null,"Alquiler"]
[]
[null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0"]
[null,null,null,null,"Arriendo Sitios Nuevos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F390)","v":"3G Tipo 1"},null,"[US$/año]",10000]
[null,null,null,null,null,2,"3G Tipo 2",null,"[US$/año]",10000]
[null,null,null,null,null,3,"3G Tipo 3",null,"[US$/año]",10000]
[null,null,null,null,null,4,"3G Tipo 4",null,"[US$/año]",{"$f":"J$390","v":10000}]
[null,null,null,null,null,5,"2G Tipo 1",null,"[US$/año]",{"$f":"J$390","v":10000}]
[null,null,null,null,null,6,"2G Tipo 2",null,"[US$/año]",{"$f":"J$390","v":10000}]
[null,null,null,null,null,7,"2G Tipo 3",null,"[US$/año]",{"$f":"J$390","v":10000}]
[null,null,null,null,null,8,"2G Tipo 4",null,"[US$/año]",{"$f":"J$390","v":10000}]
[null,null,null,null,null,9,"libre",null,"[US$/año]"]
[null,null,null,null,null,10,"libre",null,"[US$/año]"]
[null,null,null,null,null,11,"libre",null,"[US$/año]"]
[null,null,null,null,null,12,"Carreteras",null,"[US$/año]",{"$f":"J392","v":10000}]
[]
[]
[null,null,null,"Energía"]
[]
[]
[null,null,null,null,null,"ID","Geotipo",null,null,"Costo promedio",null,"Costo promedio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F408)","v":"3G Tipo 1"},null,"[S./año]",50000,"[US$/año]",{"$f":"J408/p.usd","v":18382.352941176468}]
[null,null,null,null,null,2,"3G Tipo 2",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,3,"3G Tipo 3",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,4,"3G Tipo 4",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,5,"2G Tipo 1",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,6,"2G Tipo 2",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,7,"2G Tipo 3",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,8,"2G Tipo 4",null,"[S./año]",50000,"[US$/año]",18382.352941176468]
[null,null,null,null,null,9,"libre",null,"[S./año]",50000,"[US$/año]",0]
[null,null,null,null,null,10,"libre",null,"[S./año]",50000,"[US$/año]",0]
[null,null,null,null,null,11,"libre",null,"[S./año]",50000,"[US$/año]",0]
[null,null,null,null,null,12,"Carreteras",null,"[S./año]",50000,"[US$/año]",{"$f":"J419/p.usd","v":18382.352941176468}]
[]
[]
[null,null,null,"NSN"]
[]
[null,null,null,null,null,null,"Item",null,null,"Gasto"]
[null,null,null,null,null,"Pago Unico - Design, Planning, Build Management"]
[null,null,null,null,null,null,"RF",null,"[$/Sitio Incremental]",1000]
[null,null,null,null,null,null,"PI, SD & O",null,"[$/Sitio Incremental]",1000]
[null,null,null,null,null,null,"Transport",null,"[$/Sitio Incremental]",1000]
[null,null,null,null,null,null,"NOC",null,"[$/NOCIncremental]",1000]
[null,null,null,null,null,null,"MSO",null,"[$/MSO Incremental]",1000]
[null,null,null,null,null,"Pago Mensual - Design, Planning, Build Management"]
[null,null,null,null,null,null,"RF",null,"[$/Sitio/mes]",100]
[null,null,null,null,null,null,"PI, SD & O",null,"[$/Sitio/mes]",100]
[null,null,null,null,null,null,"Transport",null,"[$/Sitio/mes]",100]
[null,null,null,null,null,null,"NOC",null,"[$/Sitio/mes]",100]
[null,null,null,null,null,null,"MSO",null,"[$/MSO/mes]",100]
[null,null,null,null,null,"Pago Mensual - Operaciones"]
[null,null,null,null,null,null,"RF",null,"[$/Sitio/mes]",500]
[null,null,null,null,null,null,"PI, SD & O",null,"[$/Sitio/mes]",500]
[null,null,null,null,null,null,"Transport",null,"[$/Sitio/mes]",500]
[null,null,null,null,null,null,"NOC",null,"[$/Sitio/mes]",500]
[null,null,null,null,null,null,"MSO",null,"[$/MSO/mes]",500]
[]
[null,null,null,null,null,null,"Costo por Sitio primera vez",null,"[US$/Sitio Incremental]",{"$f":"SUM(J$426:J$429)","v":4000}]
[null,null,null,null,null,null,"Costo por Sitio anual",null,"[US$/Sitio/año]",{"$f":"SUM(J$432:J$435,J$438:J$441)*12","v":28800}]
[]
[null,null,null,null,null,null,"Costo por MSO primera vez",null,"[US$/MSO Incremental]",{"$f":"J430","v":1000}]
[null,null,null,null,null,null,"Costo por MSO anual",null,"[US$/MSO/año]",{"$f":"(J436+J442)*12","v":7200}]
[]
[null,null,null,"Vandalismo"]
[]
[]
[null,null,null,null,null,null,"Costo por Sitio Prorrateado",null,"[USD$/sitio]",0]
[]
[]
[null,null,null,"Espectro Radio Eléctrico"]
[]
[null,null,null,null,null,null,"Impuesto Radio Eléctrico Sitio 850 Mhz de 3 Sectores",null,"[USD$/sitio]",0]
[]
[null,"BTS"]
[null,null,"BTS: Hardware"]
[]
[null,null,null,null,null,null,null,null,null,"Modelo BTS GSM"]
[null,null,null,null,null,null,"Item",null,null,"BTS Tipo 1","BTS Tipo 2","BTS Tipo 3","BTS Tipo 4"]
[null,null,null,null,null,"Configuración Básica Recomendada"]
[null,null,null,null,null,null,"Sectores",null,"[#]",10,10,10,10]
[null,null,null,null,null,null,"Nucleos",null,"[#]",1,2,3,4]
[null,null,null,null,null,"BTS: Configuración"]
[null,null,null,null,null,null,"Componente 1",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 2",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 3",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 4",null,null,{"$f":"J$467","v":1},{"$f":"K$467","v":2},3,4]
[null,null,null,null,null,null,"Componente 5",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 6",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 7",null,null,{"$f":"J$466*4","v":40},{"$f":"K$466*4","v":40},40,40]
[null,null,null,null,null,null,"Componente 8",null,null,{"$f":"J$466","v":10},{"$f":"K$466","v":10},10,10]
[null,null,null,null,null,null,"Componente 9",null,null,1,1,1,1]
[null,null,null,null,null,"BTS: Precios FCA"]
[null,null,null,null,null,null,"Componente 1",null,"[$US]",100000,{"$f":"J479","v":100000},{"$f":"K479","v":100000},100000]
[null,null,null,null,null,null,"Componente 2",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 3",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 4",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 5",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 6",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 7",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 8",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 9",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,"BTS: Precio Kit BTS"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J469:J477,J479:J487)","v":5700000},{"$f":"SUMPRODUCT(K469:K477,K479:K487)","v":5800000},{"$f":"SUMPRODUCT(L469:L477,L479:L487)","v":5900000},{"$f":"SUMPRODUCT(M469:M477,M479:M487)","v":6000000}]
[null,null,null,null,null,"Energía Modelo A"]
[null,null,null,null,null,null,"Componente 1",null,null,1,{"$f":"J491","v":1},{"$f":"K491","v":1},1]
[null,null,null,null,null,null,"Componente 2",null,null,{"$f":"J466","v":10},{"$f":"K466","v":10},10,{"$f":"M466","v":10}]
[null,null,null,null,null,null,"Componente 3",null,null,2,{"$f":"J493","v":2},{"$f":"K493","v":2},2]
[null,null,null,null,null,null,"Componente 4",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 5",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 6",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 7",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 8",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 9",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 10",null,null,1,1,1,1]
[null,null,null,null,null,null,"Componente 11",null,null,{"$f":"J492*10","v":100},{"$f":"K492*10","v":100},100,{"$f":"M492*10","v":100}]
[null,null,null,null,null,null,"Componente 12",null,null,{"$f":"J493*10","v":20},{"$f":"K493*10","v":20},20,{"$f":"M493*10","v":20}]
[null,null,null,null,null,null,"Componente 13",null,null,1,{"$f":"J503","v":1},{"$f":"K503","v":1},1]
[null,null,null,null,null,"Energía  Modelo A"]
[null,null,null,null,null,null,"Componente 1",null,"[$US]",100000,{"$f":"J505","v":100000},{"$f":"K505","v":100000},100000]
[null,null,null,null,null,null,"Componente 2",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 3",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 4",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 5",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 6",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 7",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 8",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 9",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 10",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 11",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 12",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,null,"Componente 13",null,"[$US]",100000,100000,100000,100000]
[null,null,null,null,null,"BTS: Precio Energía"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J491:J503,J505:J517)","v":14100000},{"$f":"SUMPRODUCT(K491:K503,K505:K517)","v":14100000},{"$f":"SUMPRODUCT(L491:L503,L505:L517)","v":14100000},{"$f":"SUMPRODUCT(M491:M503,M505:M517)","v":14100000}]
[null,null,null,null,null,"Radio/Antenas: Configuración"]
[null,null,null,null,null,null,"Componente 1",null,null,{"$f":"J466","v":10},{"$f":"K466","v":10},{"$f":"L466","v":10},{"$f":"M466","v":10}]
[null,null,null,null,null,"Radio/Antenas: Configuración","Componente 2",null,null,0,0,0,0]
[]
[null,null,null,null,null,"Radio/Antenas: Precio Unitario","Componente 1",null,"[$US]",500000,{"$f":"J524","v":500000},{"$f":"K524","v":500000},500000]
[null,null,null,null,null,null,"Componente 2",null,"[$US]",500000,500000,500000,500000]
[null,null,null,null,null,"Descuentos"]
[null,null,null,null,null,null,"Precio",null,"[$US]",{"$f":"SUMPRODUCT(J521:J522,J524:J525)","v":5000000},{"$f":"SUMPRODUCT(K521:K522,K524:K525)","v":5000000},5000000,{"$f":"SUMPRODUCT(M521:M522,M524:M525)","v":5000000}]
[null,null,null,null,null,"Precio de BTS + Energía + Antenas"]
[null,null,null,null,null,null,"Promocion",null,"[$US]",0,0,0,0]
[]
[null,null,null,null,null,null,"Valor Final",null,"[$US]",{"$f":"J489+J519+J527+J529","v":24800000},{"$f":"K489+K519+K527+K529","v":24900000},25000000,{"$f":"M489+M519+M527+M529","v":25100000}]
[]
[null,"RNC"]
[]
[null,null,null,null,"Hardware"]
[]
[null,null,null,null,null,null,null,null,null,"Equipos RNC"]
[null,null,null,null,null,null,"Item",null,null,"RNC Tipo 1","RNC Tipo 2","RNC Tipo 3"]
[null,null,null,null,null,"Componentes Hardware"]
[null,null,null,null,null,null,"Componente Tipo 1",null,"[PCS]",2,1,1]
[null,null,null,null,null,null,"Componente Tipo 2",null,"[PCS]",3,2,2]
[null,null,null,null,null,null,"Componente Tipo 3",null,"[PCS]",6,4,4]
[null,null,null,null,null,null,"Componente Tipo 4",null,"[PCS]",2,2,2]
[null,null,null,null,null,null,"Componente Tipo 5",null,"[PCS]",41,25,17]
[null,null,null,null,null,null,"Componente Tipo 6",null,"[PCS]",301,172,108]
[null,null,null,null,null,null,"Componente Tipo 7",null,"[PCS]",99,57,36]
[null,null,null,null,null,null,"Componente Tipo 8",null,"[PCS]",2,2,2]
[null,null,null,null,null,null,"Componente Tipo 9",null,"[PCS]",30,18,12]
[null,null,null,null,null,null,"Componente Tipo 10",null,"[PCS]",1,1,1]
[null,null,null,null,null,null,"Componente Tipo 11",null,"[PCS]",2,1,1]
[null,null,null,null,null,"Precios DDP"]
[null,null,null,null,null,null,{"$f":"G540","v":"Componente Tipo 1"},null,"[PCS]",1000,{"$f":"J552","v":1000},{"$f":"K552","v":1000}]
[null,null,null,null,null,null,{"$f":"G541","v":"Componente Tipo 2"},null,"[PCS]",1000,{"$f":"J553","v":1000},1000]
[null,null,null,null,null,null,"Componente Tipo 3",null,"[PCS]",1000,1000,1000]
[null,null,null,null,null,null,"Componente Tipo 4",null,"[PCS]",1000,1000,1000]
[null,null,null,null,null,null,"Componente Tipo 5",null,"[PCS]",1000,{"$f":"J556","v":1000},{"$f":"K556","v":1000}]
[null,null,null,null,null,null,"Componente Tipo 6",null,"[PCS]",1000,{"$f":"J557","v":1000},1000]
[null,null,null,null,null,null,"Componente Tipo 7",null,"[PCS]",1000,1000,1000]
[null,null,null,null,null,null,"Componente Tipo 8",null,"[PCS]",1000,1000,1000]
[null,null,null,null,null,null,"Componente Tipo 9",null,"[PCS]",1000,1000,1000]
[null,null,null,null,null,null,"Componente Tipo 10",null,"[PCS]",1000,{"$f":"J561","v":1000},{"$f":"K561","v":1000}]
[null,null,null,null,null,null,"Componente Tipo 11",null,"[PCS]",1000,1000,1000]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J540:J550,J552:J562)","v":489000},{"$f":"SUMPRODUCT(K540:K550,K552:K562)","v":285000},{"$f":"SUMPRODUCT(L540:L550,L552:L562)","v":186000}]
[]
[]
[]
[null,null,null,null,"Implementación e Ingeniería"]
[]
[null,null,null,null,null,"ID","Departamento",null,null,"Implementación e Ingeniería"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F571)","v":"Amazonas"},null,"[PCS]",50000]
[null,null,null,null,null,2,"Ancash",null,"[PCS]",{"$f":"J571","v":50000}]
[null,null,null,null,null,3,"Apurímac",null,"[PCS]",{"$f":"J572","v":50000}]
[null,null,null,null,null,4,"Arequipa",null,"[PCS]",50000]
[null,null,null,null,null,5,"Ayacucho",null,"[PCS]",50000]
[null,null,null,null,null,6,"Cajamarca",null,"[PCS]",50000]
[null,null,null,null,null,7,"Callao",null,"[PCS]",50000]
[null,null,null,null,null,8,"Cusco",null,"[PCS]",50000]
[null,null,null,null,null,9,"Huancavelica",null,"[PCS]",50000]
[null,null,null,null,null,10,"Huánuco",null,"[PCS]",50000]
[null,null,null,null,null,11,"Ica",null,"[PCS]",50000]
[null,null,null,null,null,12,"Junín",null,"[PCS]",50000]
[null,null,null,null,null,13,"La Libertad",null,"[PCS]",50000]
[null,null,null,null,null,14,"Lambayeque",null,"[PCS]",50000]
[null,null,null,null,null,15,"Lima",null,"[PCS]",50000]
[null,null,null,null,null,16,"Loreto",null,"[PCS]",50000]
[null,null,null,null,null,17,"Madre de Dios",null,"[PCS]",50000]
[null,null,null,null,null,18,"Moquegua",null,"[PCS]",50000]
[null,null,null,null,null,19,"Pasco",null,"[PCS]",50000]
[null,null,null,null,null,20,"Piura",null,"[PCS]",50000]
[null,null,null,null,null,21,"Puno",null,"[PCS]",50000]
[null,null,null,null,null,22,"San Martín",null,"[PCS]",50000]
[null,null,null,null,null,23,"Tacna",null,"[PCS]",50000]
[null,null,null,null,null,24,"Tumbes",null,"[PCS]",50000]
[null,null,null,null,null,25,"Ucayali",null,"[PCS]",50000,"ranct.rnc.serv"]
[]
[]
[null,null,null,null,"HWAC"]
[]
[null,null,null,null,null,null,"Item",null,null,"Costo"]
[null,null,null,null,null,null,"Licencia Base Voz",null,"[per Erl]",50]
[null,null,null,null,null,null,"Licencia Voz Tipo 1",null,"[per Erl]",50]
[null,null,null,null,null,null,"Licencia Voz Tipo 2",null,"[per Erl]",50]
[null,null,null,null,null,null,"Licencia Mbps",null,"[per Mbps]",50]
[null,null,null,null,null,null,"HSDPA Tipo 1",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSDPA Tipo 2",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSDPA Tipo 3",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSDPA Tipo 4",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSUPA Tipo 1",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSUPA Tipo 2",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSUPA Tipo 3",null,"[per Mbps]",0]
[null,null,null,null,null,null,"HSUPA Tipo 4",null,"[per Mbps]",0]
[]
[]
[null,"Base de Datos de Costos RAN"]
[]
[null,null,null,null,null,"ID","Item","Sub Tipo",null,"IDX","Costo"]
[null,null,null,null,null,null,{"$f":"J18","v":"Node B Tipo 1"},"HW","[per Node B]",1,{"$f":"J85*J618","v":24800000}]
[null,null,null,null,null,null,{"$f":"K18","v":"Node B Tipo 2"},"HW","[per Node B]",1,{"$f":"K85*J619","v":24900000}]
[null,null,null,null,null,null,{"$f":"L18","v":"Node B Tipo 3"},"HW","[per Node B]",1,{"$f":"L85*J620","v":25000000}]
[null,null,null,null,null,null,"RRU","HW","[per RRU]",1,{"$f":"($J$78+$J$39*4+$J$40)*J621","v":1000000}]
[null,null,null,null,null,null,"BTS TRXs Tipo 1","HW","[per BTS]",1,{"$f":"J531","v":24800000}]
[null,null,null,null,null,null,"BTS TRXs Tipo 2","HW","[per BTS]",1,{"$f":"K531","v":24900000}]
[null,null,null,null,null,null,"BTS TRXs Tipo 3","HW","[per BTS]",1,{"$f":"L531","v":25000000}]
[null,null,null,null,null,null,"BTS TRXs Tipo 4","HW","[per BTS]",1,{"$f":"M531","v":25100000}]
[null,null,null,null,null,null,"BSC","HW","[per BSC]",1,2382015.9300000002]
[null,null,null,null,null,null,"Licencias por CE Tipo 1","HWAC","[per 16CE]",1,{"$f":"M94*J627","v":200}]
[null,null,null,null,null,null,"Licencias por CE Tipo 2","HWAC","[per 16CE]",1,{"$f":"M95*J628","v":100}]
[null,null,null,null,null,null,"Licencias por CE Tipo 3","HWAC","[per 16CE]",1,{"$f":"M96*J629","v":50}]
[null,null,null,null,null,null,"Licencias por CE Tipo 4","HWAC","[per 16CE]",1,{"$f":"M97*J630","v":25}]
[null,null,null,null,null,null,"HSDPA Code","HWAC","[per Code]",1,{"$f":"J106*J631","v":100}]
[null,null,null,null,null,null,"Power License","HWAC","[per 20W/RRU]",1,{"$f":"J115*J632","v":100}]
[null,null,null,null,null,null,"Multi Carrier License","HWAC","[per Carrier]",1,{"$f":"J116*J633","v":100}]
[null,null,null,null,null,null,"HW-HWAC Site","HWAC","[per Site]",1,{"$f":"J132*J634","v":10017000}]
[null,null,null,null,null,"Ensamblaje y Montaje: Configuración Base"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F636)","v":"Amazonas"},"SE","[per Node B]",1,{"$f":"($J$294+$J$296)*J636","v":2000000}]
[null,null,null,null,null,2,"Ancash","SE","[per Node B]",1,{"$f":"($J$294+$J$296)*J637","v":2000000}]
[null,null,null,null,null,3,"Apurímac","SE","[per Node B]",1,2000000]
[null,null,null,null,null,4,"Arequipa","SE","[per Node B]",1,2000000]
[null,null,null,null,null,5,"Ayacucho","SE","[per Node B]",1,2000000]
[null,null,null,null,null,6,"Cajamarca","SE","[per Node B]",1,2000000]
[null,null,null,null,null,7,"Callao","SE","[per Node B]",1,2000000]
[null,null,null,null,null,8,"Cusco","SE","[per Node B]",1,2000000]
[null,null,null,null,null,9,"Huancavelica","SE","[per Node B]",1,2000000]
[null,null,null,null,null,10,"Huánuco","SE","[per Node B]",1,2000000]
[null,null,null,null,null,11,"Ica","SE","[per Node B]",1,2000000]
[null,null,null,null,null,12,"Junín","SE","[per Node B]",1,2000000]
[null,null,null,null,null,13,"La Libertad","SE","[per Node B]",1,2000000]
[null,null,null,null,null,14,"Lambayeque","SE","[per Node B]",1,2000000]
[null,null,null,null,null,15,"Lima","SE","[per Node B]",1,2000000]
[null,null,null,null,null,16,"Loreto","SE","[per Node B]",1,2000000]
[null,null,null,null,null,17,"Madre de Dios","SE","[per Node B]",1,2000000]
[null,null,null,null,null,18,"Moquegua","SE","[per Node B]",1,2000000]
[null,null,null,null,null,19,"Pasco","SE","[per Node B]",1,2000000]
[null,null,null,null,null,20,"Piura","SE","[per Node B]",1,2000000]
[null,null,null,null,null,21,"Puno","SE","[per Node B]",1,2000000]
[null,null,null,null,null,22,"San Martín","SE","[per Node B]",1,2000000]
[null,null,null,null,null,23,"Tacna","SE","[per Node B]",1,2000000]
[null,null,null,null,null,24,"Tumbes","SE","[per Node B]",1,2000000]
[null,null,null,null,null,25,"Ucayali","SE","[per Node B]",1,2000000,"ranct.nodob.serv"]
[null,null,null,null,null,"Ensamblaje y Montaje: RRU Adicional por 3 Sectores"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F662)","v":"Amazonas"},"SE","[per Node B]",1,{"$f":"$J$298","v":1000000}]
[null,null,null,null,null,2,"Ancash","SE","[per Node B]",1,{"$f":"$J$298","v":1000000}]
[null,null,null,null,null,3,"Apurímac","SE","[per Node B]",1,1000000]
[null,null,null,null,null,4,"Arequipa","SE","[per Node B]",1,1000000]
[null,null,null,null,null,5,"Ayacucho","SE","[per Node B]",1,1000000]
[null,null,null,null,null,6,"Cajamarca","SE","[per Node B]",1,1000000]
[null,null,null,null,null,7,"Callao","SE","[per Node B]",1,1000000]
[null,null,null,null,null,8,"Cusco","SE","[per Node B]",1,1000000]
[null,null,null,null,null,9,"Huancavelica","SE","[per Node B]",1,1000000]
[null,null,null,null,null,10,"Huánuco","SE","[per Node B]",1,1000000]
[null,null,null,null,null,11,"Ica","SE","[per Node B]",1,1000000]
[null,null,null,null,null,12,"Junín","SE","[per Node B]",1,1000000]
[null,null,null,null,null,13,"La Libertad","SE","[per Node B]",1,1000000]
[null,null,null,null,null,14,"Lambayeque","SE","[per Node B]",1,1000000]
[null,null,null,null,null,15,"Lima","SE","[per Node B]",1,1000000]
[null,null,null,null,null,16,"Loreto","SE","[per Node B]",1,1000000]
[null,null,null,null,null,17,"Madre de Dios","SE","[per Node B]",1,1000000]
[null,null,null,null,null,18,"Moquegua","SE","[per Node B]",1,1000000]
[null,null,null,null,null,19,"Pasco","SE","[per Node B]",1,1000000]
[null,null,null,null,null,20,"Piura","SE","[per Node B]",1,1000000]
[null,null,null,null,null,21,"Puno","SE","[per Node B]",1,1000000]
[null,null,null,null,null,22,"San Martín","SE","[per Node B]",1,1000000]
[null,null,null,null,null,23,"Tacna","SE","[per Node B]",1,1000000]
[null,null,null,null,null,24,"Tumbes","SE","[per Node B]",1,1000000]
[null,null,null,null,null,25,"Ucayali","SE","[per Node B]",1,1000000,"ranct.nodob.ad"]
[null,null,null,null,null,"Obras Civiles y Adquisición de Sitio Para Sitios Nuevos",null,null,null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F688)","v":"3G Tipo 1"},"CW","[US$/sitio]",1,{"$f":"J366*$J688","v":276000}]
[null,null,null,null,null,2,"3G Tipo 2","CW","[US$/sitio]",1,{"$f":"J367*$J689","v":357000}]
[null,null,null,null,null,3,"3G Tipo 3","CW","[US$/sitio]",1,{"$f":"J368*$J690","v":438000}]
[null,null,null,null,null,4,"3G Tipo 4","CW","[US$/sitio]",1,{"$f":"J369*$J691","v":519000}]
[null,null,null,null,null,5,"2G Tipo 1","CW","[US$/sitio]",1,{"$f":"J370*$J692","v":0}]
[null,null,null,null,null,6,"2G Tipo 2","CW","[US$/sitio]",1,{"$f":"J371*$J693","v":0}]
[null,null,null,null,null,7,"2G Tipo 3","CW","[US$/sitio]",1,{"$f":"J372*$J694","v":0}]
[null,null,null,null,null,8,"2G Tipo 4","CW","[US$/sitio]",1,{"$f":"J373*$J695","v":0}]
[null,null,null,null,null,9,"libre","CW","[US$/sitio]",1,{"$f":"J374*$J696","v":0}]
[null,null,null,null,null,10,"libre","CW","[US$/sitio]",1,{"$f":"J375*$J697","v":0}]
[null,null,null,null,null,11,"libre","CW","[US$/sitio]",1,{"$f":"J376*$J698","v":0}]
[null,null,null,null,null,12,"Carreteras","CW","[US$/sitio]",1,{"$f":"J377*$J699","v":600000},"ranct.nodob.cw"]
[null,null,null,null,null,"Arriendos de Sitios: Sitios Nuevos",null,null,null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F701)","v":"3G Tipo 1"},"OPEX","[US$/Sitio/año]",1,{"$f":"J390*$J701","v":10000}]
[null,null,null,null,null,2,"3G Tipo 2","OPEX","[US$/Sitio/año]",1,{"$f":"J391*$J702","v":10000}]
[null,null,null,null,null,3,"3G Tipo 3","OPEX","[US$/Sitio/año]",1,{"$f":"J392*$J703","v":10000}]
[null,null,null,null,null,4,"3G Tipo 4","OPEX","[US$/Sitio/año]",1,{"$f":"J393*$J704","v":10000}]
[null,null,null,null,null,5,"2G Tipo 1","OPEX","[US$/Sitio/año]",1,{"$f":"J394*$J705","v":10000}]
[null,null,null,null,null,6,"2G Tipo 2","OPEX","[US$/Sitio/año]",1,{"$f":"J395*$J706","v":10000}]
[null,null,null,null,null,7,"2G Tipo 3","OPEX","[US$/Sitio/año]",1,{"$f":"J396*$J707","v":10000}]
[null,null,null,null,null,8,"2G Tipo 4","OPEX","[US$/Sitio/año]",1,{"$f":"J397*$J708","v":10000}]
[null,null,null,null,null,9,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"J398*$J709","v":0}]
[null,null,null,null,null,10,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"J399*$J710","v":0}]
[null,null,null,null,null,11,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"J400*$J711","v":0}]
[null,null,null,null,null,12,"Carreteras","OPEX","[US$/Sitio/año]",1,{"$f":"J401*$J712","v":10000}]
[null,null,null,null,null,"Energía"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F714)","v":"3G Tipo 1"},"OPEX","[US$/Sitio/año]",1,{"$f":"L408*J714","v":18382.352941176468}]
[null,null,null,null,null,2,"3G Tipo 2","OPEX","[US$/Sitio/año]",1,{"$f":"L409*J715","v":18382.352941176468}]
[null,null,null,null,null,3,"3G Tipo 3","OPEX","[US$/Sitio/año]",1,{"$f":"L410*J716","v":18382.352941176468}]
[null,null,null,null,null,4,"3G Tipo 4","OPEX","[US$/Sitio/año]",1,{"$f":"L411*J717","v":18382.352941176468}]
[null,null,null,null,null,5,"2G Tipo 1","OPEX","[US$/Sitio/año]",1,{"$f":"L412*J718","v":18382.352941176468}]
[null,null,null,null,null,6,"2G Tipo 2","OPEX","[US$/Sitio/año]",1,{"$f":"L413*J719","v":18382.352941176468}]
[null,null,null,null,null,7,"2G Tipo 3","OPEX","[US$/Sitio/año]",1,{"$f":"L414*J720","v":18382.352941176468}]
[null,null,null,null,null,8,"2G Tipo 4","OPEX","[US$/Sitio/año]",1,{"$f":"L415*J721","v":18382.352941176468}]
[null,null,null,null,null,9,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"L416*J722","v":0}]
[null,null,null,null,null,10,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"L417*J723","v":0}]
[null,null,null,null,null,11,"libre","OPEX","[US$/Sitio/año]",1,{"$f":"L418*J724","v":0}]
[null,null,null,null,null,12,"Carreteras","OPEX","[US$/Sitio/año]",1,{"$f":"L419*J725","v":18382.352941176468}]
[null,null,null,null,null,"Mantención"]
[null,null,null,null,null,null,"Costo por Sitio primera vez","CAPEX","[US$/Sitio Incremental]",1,{"$f":"J444*J727","v":4000}]
[null,null,null,null,null,null,"Costo por Sitio anual","OPEX","[US$/Sitio/año]",1,{"$f":"J445*J728","v":28800}]
[null,null,null,null,null,null,"Costo por MSO primera vez","CAPEX","[US$/MSO Incremental]",1,{"$f":"J447*J729","v":1000}]
[null,null,null,null,null,null,"Costo por MSO anual","OPEX","[US$/MSO/año]",1,{"$f":"J448*J730","v":7200}]
[null,null,null,null,null,null,"Vandalismo","OPEX","[USD$/sitio]",1,{"$f":"J453*J731","v":0}]
[null,null,null,null,null,null,"Impuesto Radieléctrico","OPEX","[USD$/sitio]",1,{"$f":"J458*J732","v":0}]
[null,null,null,null,null,"RNC"]
[null,null,null,null,null,null,{"$f":"J538","v":"RNC Tipo 1"},"HW","[per unit]",1,2206413.4745666999]
[null,null,null,null,null,null,{"$f":"K538","v":"RNC Tipo 2"},"HW","[per unit]",1,1303789.0496824004]
[null,null,null,null,null,null,{"$f":"L538","v":"RNC Tipo 3"},"HW","[per unit]",1,855366.32551554241]
[null,null,null,null,null,"Servicios"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F738)","v":"Amazonas"},"SE","[per unit]",1,{"$f":"J571*J738","v":50000}]
[null,null,null,null,null,2,"Ancash","SE","[per unit]",1,50000]
[null,null,null,null,null,3,"Apurímac","SE","[per unit]",1,50000]
[null,null,null,null,null,4,"Arequipa","SE","[per unit]",1,50000]
[null,null,null,null,null,5,"Ayacucho","SE","[per unit]",1,50000]
[null,null,null,null,null,6,"Cajamarca","SE","[per unit]",1,50000]
[null,null,null,null,null,7,"Callao","SE","[per unit]",1,50000]
[null,null,null,null,null,8,"Cusco","SE","[per unit]",1,50000]
[null,null,null,null,null,9,"Huancavelica","SE","[per unit]",1,50000]
[null,null,null,null,null,10,"Huánuco","SE","[per unit]",1,50000]
[null,null,null,null,null,11,"Ica","SE","[per unit]",1,50000]
[null,null,null,null,null,12,"Junín","SE","[per unit]",1,50000]
[null,null,null,null,null,13,"La Libertad","SE","[per unit]",1,50000]
[null,null,null,null,null,14,"Lambayeque","SE","[per unit]",1,50000]
[null,null,null,null,null,15,"Lima","SE","[per unit]",1,50000]
[null,null,null,null,null,16,"Loreto","SE","[per unit]",1,50000]
[null,null,null,null,null,17,"Madre de Dios","SE","[per unit]",1,50000]
[null,null,null,null,null,18,"Moquegua","SE","[per unit]",1,50000]
[null,null,null,null,null,19,"Pasco","SE","[per unit]",1,50000]
[null,null,null,null,null,20,"Piura","SE","[per unit]",1,50000]
[null,null,null,null,null,21,"Puno","SE","[per unit]",1,50000]
[null,null,null,null,null,22,"San Martín","SE","[per unit]",1,50000]
[null,null,null,null,null,23,"Tacna","SE","[per unit]",1,50000]
[null,null,null,null,null,24,"Tumbes","SE","[per unit]",1,50000]
[null,null,null,null,null,25,"Ucayali","SE","[per unit]",1,50000]
[null,null,null,null,null,"Licencias"]
[null,null,null,null,null,null,{"$f":"G601","v":"Licencia Base Voz"},"SW","[per Erl]",1,{"$f":"J601*J764","v":50}]
[null,null,null,null,null,null,{"$f":"G602","v":"Licencia Voz Tipo 1"},"SW","[per Erl]",1,50]
[null,null,null,null,null,null,"Licencia Voz Tipo 2","SW","[per Erl]",1,50]
[null,null,null,null,null,null,"Licencia Mbps","SW","[per Mbps]",1,50]
[null,null,null,null,null,null,"HSDPA Tipo 1","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSDPA Tipo 2","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSDPA Tipo 3","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSDPA Tipo 4","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSUPA Tipo 1","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSUPA Tipo 2","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSUPA Tipo 3","SW","[per Mbps]",1,0]
[null,null,null,null,null,null,"HSUPA Tipo 4","SW","[per Mbps]",1,0]
[null,null,null,null,null,"Repuestos Críticos"]
[null,null,null,null,null,null,"Repuestos Críticos","HW","[per MSO]",1,0]
[]
[]
[]
[null," BD Costos Core"]
[]
[]
[null,null,null,null,null,null,"Item","HW","Componente",null,"Costo Unitario","IDX","Costo Unitario"]
[null,null,null,null,null,"CS Core"]
[null,null,null,null,null,null,"Equipo CS Tipo 1","MSC","HW","[US$/elemento]",100000,1,{"$f":"K786*L786","v":100000}]
[null,null,null,null,null,null,"Equipo CS Tipo 2","UMG","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo CS Tipo 3","SG","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo CS Tipo 4","HLR","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,{"$f":"G786","v":"Equipo CS Tipo 1"},"MSC","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,{"$f":"G787","v":"Equipo CS Tipo 2"},"UMG","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo CS Tipo 3","SG","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo CS Tipo 4","HLR","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Partes y Repuestos","Rep","HW","[US$/MSO]",100000,1,{"$f":"K794*L794","v":100000}]
[null,null,null,null,null,null,"Licencias de tráfico Tipo 1","MSC","HWAC","[US$/erlangs]",100000,1,100000]
[null,null,null,null,null,null,"Licencias de tráfico Tipo 2","MSC","HWAC","[US$/erlangs]",100000,1,100000]
[null,null,null,null,null,null,"Licencia Base MGW","UMG","HWAC","[US$/MGW]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico","UMG","HWAC","[US$/erlangs]",100000,1,100000]
[null,null,null,null,null,null,"Licencias por usuario","SG","HWAC","[US$/1000 user]",100000,1,100000]
[null,null,null,null,null,null,"Licencias por SG","SG","HWAC","[US$/SG]",100000,1,100000]
[null,null,null,null,null,null,"Licencias por Usuario","HLR","HWAC","[US$/1000 user]",100000,1,100000]
[null,null,null,null,null,null,"Licencias por Usuario en la Hora Cargada","HLR","HWAC","[US$/1000 BH user]",100000,1,100000]
[null,null,null,null,null,null,"Licencias de Usuarios Base de Prepago","HLR","HWAC","[US$/1000 user]",100000,1,100000]
[null,null,null,null,null,"PS Core"]
[null,null,null,null,null,null,"Equipo PS Tipo 1","SGSN","HW","[US$/elemento]",100000,1,{"$f":"K805*L805","v":100000}]
[null,null,null,null,null,null,"Equipo PS Tipo 2","GGSN","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 3","CG","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 4","PCRF","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 5","SUR","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 6","DNS","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 7","FW","HW","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Partes y Repuestos Críticos","Rep","HW","[US$/elemento]",100000,1,{"$f":"K812*L812","v":100000}]
[null,null,null,null,null,null,{"$f":"G805","v":"Equipo PS Tipo 1"},"SGSN","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,{"$f":"G806","v":"Equipo PS Tipo 2"},"GGSN","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 3","CG","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 4","PCRF","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 5","SUR","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 6","DNS","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Equipo PS Tipo 7","FW","SE","[US$/elemento]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SGSN","HWAC","[US$/k PDP]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","SGSN","HWAC","[US$/Mbps]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Subscritores","SGSN","HWAC","[US$/k usuario]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","GGSN","HWAC","[US$/k PDP]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","GGSN","HWAC","[US$/Mbps]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","CG","HWAC","[US$/k PDP]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Sesiones","PCRF","HWAC","[US$/k Sesion]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Subscritores","PCRF","HWAC","[US$/k usuario]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SUR","HWAC","[US$/k PDP]",100000,1,100000]
[null,null,null,null,null,null,"Licencia de Tráfico por GGSN","SUR","HWAC","[US$/GGSN]",100000,1,100000]
[null,null,null,null,null,"Core"]
[null,null,null,null,null,null,"Costo de MSO Obras Civiles","MSO","CW","[US$/MSO]",{"$f":"I842*I840","v":25000000},1,{"$f":"K831*L831","v":25000000}]
[null,null,null,null,null,null,"Costo Equipamiento Soporte","MSO","HW","[US$/MSO]",{"$f":"I844","v":1000000},1,{"$f":"K832*L832","v":1000000}]
[null,null,null,null,null,null,"Costo de Terreno","MSO","OPEX","[US$/MSO/año]",{"$f":"I843*I841*12","v":480000000},1,480000000]
[null,null,null,null,null,null,"Gasto de Energía","MSO","OPEX","[US$/MSO/año]",{"$f":"I845*12","v":12000000},1,12000000]
[]
[]
[null,null,"CORE Costos Comunes por MSO"]
[]
[]
[null,null,null,null,null,null,"Costo por Metro Cuadrado","[US$/m2]",5000]
[null,null,null,null,null,null,"Precio del Terreno","[US$/mes/m2]",5000]
[null,null,null,null,null,null,"Metros Construidos del MSO","[m2/MSO]",5000]
[null,null,null,null,null,null,"Superficie del MSO","[m2/MSO]",{"$f":"I842*1.6","v":8000}]
[null,null,null,null,null,null,"Equipamiento Común","[MSO]",1000000]
[null,null,null,null,null,null,"Gasto de Energía","[US$/MSO/mes]",1000000]
[]
[]
[null,"Otros Costos"]
[]
[null,null,"SW Fee, Administración de contratos y Espectro"]
[]
[null,null,null,"Factores para pasar a otras empresas"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,"Clientes Totales"]
[null,null,null,null,null,1,"Nextel",null,null,"[lin/año]",{"$f":"SUM(OFFSET(dda.lin.avg3,($F856-1)*4,J$387-1,3,1))","v":300000}]
[null,null,null,null,"Clientes de Datos"]
[null,null,null,null,null,1,"Nextel",null,null,"[lin/año]",{"$f":"Dda_Mdo!I38","v":800000}]
[]
[null,null,null,"Valores para pasar a otras empresas"]
[]
[null,null,null,null,null,null,null,null,"Componente",null,"Año 0"]
[null,null,null,null,"Valores Originales"]
[null,null,null,null,null,null,"RAN",null,"SW","[MUS$/año]",4.95,null,"Fuente: Contrato Huawei"]
[null,null,null,null,null,null,"Backhaul",null,"SW","[MUS$/año]",1.83,null,"Fuente: Contrato Huawei"]
[null,null,null,null,null,null,"PS Core",null,"SW","[MUS$/año]",1.35,null,"Fuente: Contrato Huawei"]
[null,null,null,null,null,null,"CS Core",null,"SW","[MUS$/año]",5.29,null,"Fuente: Contrato Huawei"]
[null,null,null,null,"Unitarios"]
[null,null,null,null,null,null,"RAN",null,null,"[US$/año/abonado]",{"$f":"K864/K$856*1000000","v":16.5}]
[null,null,null,null,null,null,"Backhaul",null,null,"[US$/año/abonado]",{"$f":"K865/K$856*1000000","v":6.1}]
[null,null,null,null,null,null,"PS Core",null,null,"[US$/año/abonado]",4.5]
[null,null,null,null,null,null,"CS Core",null,null,"[US$/año/abonado]",17.633333333333333]
[null,null,null,null,"Valores Finales"]
[null,null,null,null,null,null,"RAN",null,null,"[MUS$/año]",{"$f":"K864*1000000","v":4950000}]
[null,null,null,null,null,null,"Backhaul",null,null,"[MUS$/año]",{"$f":"K865*1000000","v":1830000}]
[null,null,null,null,null,null,"PS Core",null,null,"[MUS$/año]",{"$f":"K866*1000000","v":1350000}]
[null,null,null,null,null,null,"CS Core",null,null,"[MUS$/año]",{"$f":"K867*1000000","v":5290000}]
[]
[]
[]
[]
[null,null,null,"Valores de Nextel"]
[]
[null,null,null,null,null,null,null,null,"Componente",null,"Año 0"]
[null,null,null,null,null,"Original"]
[null,null,null,null,null,null,"Administración de proyecto RBS",null,"SE","[US$/año]",1000000]
[null,null,null,null,null,null,"Administración de proyecto BSC/RNC",null,"SE","[US$/año]",1000000]
[null,null,null,null,null,null,"Tasas",null,"SE","[S/./año]",{"$f":"1000000*2%","v":20000}]
[null,null,null,null,null,null,"Espectro",null,"HW","[US$]",1000000]
[null,null,null,null,null,"En US dólar"]
[null,null,null,null,null,null,"RAN",null,"SW","[US$/año]",{"$f":"K874","v":4950000}]
[null,null,null,null,null,null,"Backhaul",null,"SW","[US$/año]",{"$f":"K875","v":1830000}]
[null,null,null,null,null,null,"PS Core",null,"SW","[US$/año]",{"$f":"K876","v":1350000}]
[null,null,null,null,null,null,"CS Core",null,"SW","[US$/año]",{"$f":"K877","v":5290000}]
[null,null,null,null,null,null,"Administración de proyecto RBS",null,"SE","[US$/año]",{"$f":"K886*K$860","v":0}]
[null,null,null,null,null,null,"Administración de proyecto BSC/RNC",null,"SE","[US$/año]",{"$f":"K887*K$860","v":0}]
[null,null,null,null,null,null,"Tasas",null,"SE","[US$/año]",{"$f":"K888/p.usd","v":7352.9411764705874}]
[null,null,null,null,null,null,"Espectro",null,"HW","[US$]",{"$f":"K889","v":1000000}]
[]
[]
[]
[null,null,"Sistemas de Información para Mediación y Provisioning"]
[]
[null,null,null,null,null,null,null,null,"Capex",null,"Opex"]
[null,null,null,null,null,"BSCS"]
[null,null,null,null,null,null,"Provisioning Onsite Support","[US$]",null,"[US$/año]",100000]
[null,null,null,null,null,null,"Travel and Expenses","[US$]",null,"[US$/año]",100000]
[null,null,null,null,null,null,"Weekend Support","[US$]",null,"[US$/año]",100000]
[null,null,null,null,null,null,"BSCS Maintenance Support","[US$/usuario]",{"$f":"371.4/500","v":0.7427999999999999},"[US$/año/usuario]",{"$f":"805/1500","v":0.53666666666666663}]
[null,null,null,null,null,"Mediador"]
[null,null,null,null,null,null,"iX Mediation Licenses & Maintenance","[US$/usuario]",{"$f":"26/100","v":0.26},"[US$/año/usuario]",0.15575749999999999]
[null,null,null,null,null,"ICC"]
[null,null,null,null,null,null,"Gold Support","[US$]",null,"[US$/año]",10000]
[null,null,null,null,null,null,"Subscriber Manager Support","[US$]",null,"[US$/año]",10000]
[null,null,null,null,null,null,"Software Subscription Program","[US$]",null,"[US$/año]",10000]
[null,null,null,null,null,null,"ICC - Servicio de Mantenimiento","[US$/usuario]",0.47625000000000001,"[US$/año/usuario]",0.46399937499999999]
[]
[null,null,null,null,null,null,"BSCS Base","[US$]",{"$f":"SUM(I906:I908)","v":0},"[US$/año]",{"$f":"SUM(K906:K908)","v":300000}]
[null,null,null,null,null,null,"BSCS Mant","[US$/usuario]",{"$f":"I909","v":0.7427999999999999},"[US$/año/usuario]",{"$f":"K909","v":0.53666666666666663}]
[null,null,null,null,null,null,"ICC Base","[US$]",{"$f":"SUM(I913:I915)","v":0},"[US$/año]",{"$f":"SUM(K913:K915)","v":30000}]
[null,null,null,null,null,null,"ICC Mant","[US$/usuario]",{"$f":"I911","v":0.26},"[US$/año/usuario]",{"$f":"K911","v":0.15575749999999999}]
[null,null,null,null,null,null,"Mediation Mant","[US$/usuario]",{"$f":"I916","v":0.47625000000000001},"[US$/año/usuario]",{"$f":"K916","v":0.46399937499999999}]
[]
[null,null,null,null,null,null,"BSCS Modulariadad","[usuario]",100000,"[usuario]",5000000]
[null,null,null,null,null,null,"Mediation Modularidad","[usuario]",100000,"[usuario]",500000]
[null,null,null,null,null,null,"ICC Modularidad","[usuario]",100000,"[usuario]",500000]
[]
[]
[null,null,"Canon Radioeléctrico"]
[]
[null,null,null,"En base a Terminales"]
[]
[null,null,null,null,null,null,"PORCENTAJE DE UIT (Unidad Impositiva Tributaria) POR TERMINAL MÓVIL",null,"DE","HASTA"]
[null,null,null,null,null,null,0.01,null,0,100000]
[null,null,null,null,null,null,0.01,null,{"$f":"J934","v":100000},500000]
[null,null,null,null,null,null,0.01,null,{"$f":"J935","v":500000},1000000]
[null,null,null,null,null,null,0.01,null,{"$f":"J936","v":1000000}]
[]
[]
[]
[null,null,null,"En base a Elaces"]
[]
[null,null,null,null,null,null,"PORCENTAJE DE UIT (Unidad Impositiva Tributaria)",null,"DE","HASTA"]
[null,null,null,null,null,null,0.02,null,null,{"$f":"RAND()","v":0.99955870852761208}]
[null,null,null,null,null,null,0.04,null,{"$f":"J944","v":0.99955870852761208},{"$f":"I945*4","v":3.9982348341104483}]
[null,null,null,null,null,null,0.06,null,3.9982348341104483,{"$f":"I946*2","v":7.9964696682208967}]
[null,null,null,null,null,null,0.08,null,7.9964696682208967,{"$f":"I947*2","v":15.992939336441793}]
[null,null,null,null,null,null,0.12,null,15.992939336441793,{"$f":"I948*2","v":31.985878672883587}]
[null,null,null,null,null,null,0.16,null,31.985878672883587,63.971757345767173]
[null,null,null,null,null,null,0.2,null,63.971757345767173]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Backhaul"]
[]
[]
[]
[null,null,null,null,null,null,"Description",null,"Unit Price","Modelo 1","Modelo 2","Modelo 3","Modelo 4","Modelo 5","Modelo 6"]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 1",null,100,2,2,2,2,0,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 2",null,100,2,4,4,8,10,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 3",null,100,2,2,2,2,0,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 4",null,100,0,0,2,2,0,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 5",null,100,2,4,4,8,0,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 6",null,100,100,200,200,400,500,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 7",null,100,2,2,2,2,0,0]
[null,null,null,null,null,"RTN 1","RTN 1 Componente 8",null,100,40,40,80,80,0,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 1",null,100,0,0,0,0,2,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 2",null,100,0,0,0,0,2,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 3",null,100,0,0,0,0,10,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 4",null,100,0,0,0,0,4,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 5",null,100,0,0,0,0,4,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 6",null,100,0,0,0,0,8,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 7",null,100,0,0,0,0,4,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 8",null,100,0,0,0,0,8,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 9",null,100,0,0,0,0,6,0]
[null,null,null,null,null,"RTN 2","RTN 2 Componente 10",null,100,0,0,0,0,40,0]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 1",null,100,0,0,0,0,0,1]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 2",null,100,0,0,0,0,0,1]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 3",null,100,0,0,0,0,0,2]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 4",null,100,0,0,0,0,0,2]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 5",null,100,0,0,0,0,0,60]
[null,null,null,null,null,"RTN 3","RTN 3 Componente 6",null,100,0,0,0,0,0,2]
[null,null,null,null,null,"SW","RTN 1 Basic Software Package",null,1000,0,0,0,0,0,2]
[null,null,null,null,null,"SW"," Software package (Modelo 1)",null,1000,1,0,0,0,0,0]
[null,null,null,null,null,"SW","Licence package (Modelo 1)",null,1000,1,0,0,0,0,0]
[null,null,null,null,null,"SW","Basic Software package (Modelo 2)",null,1000,0,1,0,0,0,0]
[null,null,null,null,null,"SW","Licence package (Modelo 2)",null,1000,0,1,0,0,0,0]
[null,null,null,null,null,"SW","Basic Software package (Modelo 3)",null,1000,0,0,1,0,0,0]
[null,null,null,null,null,"SW","Licence package (Modelo 3)",null,1000,0,0,1,0,0,0]
[null,null,null,null,null,"SW","Basic Software package (Modelo 4)",null,1000,0,0,0,1,0,0]
[null,null,null,null,null,"SW","Licence package (Modelo 4)",null,1000,0,0,0,1,0,0]
[null,null,null,null,null,"SW","Licence package (Modelo 5)",null,1000,0,0,0,0,1,0]
[]
[]
[]
[]
[null,null,null,null,null,null,"Costo Enlace","Promedio",null,"Modelo 1","Modelo 2","Modelo 3","Modelo 4","Modelo 5","Modelo 6"]
[null,null,null,null,null,null,"RTN 1",{"$f":"SUMPRODUCT(J1005:O1005,J1009:O1009)","v":34280},null,{"$f":"SUM(($G1005=$F$966:$F$989)*(J$966:J$989)*($I$966:$I$989))","v":15000},{"$f":"SUM(($G1005=$F$966:$F$989)*(K$966:K$989)*($I$966:$I$989))","v":25400},{"$f":"SUM(($G1005=$F$966:$F$989)*(L$966:L$989)*($I$966:$I$989))","v":29600},{"$f":"SUM(($G1005=$F$966:$F$989)*(M$966:M$989)*($I$966:$I$989))","v":50400},{"$f":"SUM(($G1005=$F$966:$F$989)*(N$966:N$989)*($I$966:$I$989))","v":51000},{"$f":"SUM(($G1005=$F$966:$F$989)*(O$966:O$989)*($I$966:$I$989))","v":0}]
[null,null,null,null,null,null,"RTN 2",{"$f":"SUMPRODUCT(J1006:O1006,J1010:O1010)","v":8800},null,{"$f":"SUM(($G1006=$F$966:$F$989)*(J$966:J$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1006=$F$966:$F$989)*(K$966:K$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1006=$F$966:$F$989)*(L$966:L$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1006=$F$966:$F$989)*(M$966:M$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1006=$F$966:$F$989)*(N$966:N$989)*($I$966:$I$989))","v":8800},{"$f":"SUM(($G1006=$F$966:$F$989)*(O$966:O$989)*($I$966:$I$989))","v":0}]
[null,null,null,null,null,null,"RTN 3",{"$f":"SUMPRODUCT(J1007:O1007,J1011:O1011)","v":6800},null,{"$f":"SUM(($G1007=$F$966:$F$989)*(J$966:J$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1007=$F$966:$F$989)*(K$966:K$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1007=$F$966:$F$989)*(L$966:L$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1007=$F$966:$F$989)*(M$966:M$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1007=$F$966:$F$989)*(N$966:N$989)*($I$966:$I$989))","v":0},{"$f":"SUM(($G1007=$F$966:$F$989)*(O$966:O$989)*($I$966:$I$989))","v":6800}]
[]
[null,null,null,null,null,null,{"$f":"\"% empresa \"&G1005","v":"% empresa RTN 1"},{"$f":"RAND()","v":0.8189793852831545},null,0.2,0.2,0.2,0.2,0.2,0]
[null,null,null,null,null,null,{"$f":"\"% empresa \"&G1006","v":"% empresa RTN 2"},{"$f":"RAND()","v":0.6782288966314679},null,null,null,null,null,1]
[null,null,null,null,null,null,"% empresa RTN 3",0.53343519001462902,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,"Costo Backhaul Promedio",{"$f":"SUMPRODUCT(H1005:H1007,H1009:H1011)","v":37670.38690996293}]
[]
[]
[null,null,null,null,null,null,"Kit Base RTN 3",null,{"$f":"H1013*M1017","v":37670.38690996293},null,null,null,"% IPIim","% IPPim","% IPC","1-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,"Antena","Antenna","[USD/enlace]",{"$f":"K1018*$M$1017","v":500},null,500]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,"Servicios","Network Elements Implementation","[USD/enlace]",{"$f":"K1020*$M$1017","v":500},null,500]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Total Base","[USD/enlace]",{"$f":"SUM(I1016:I1020)","v":38670.38690996293}]
[]
[null,null,null,null,null,null,"aux","[USD/0/enlace]",0,null,"[Mbps]","Cap."]
[null,null,null,null,null,"Software","Licencia 1+1 10 M","[USD/10Mbps/enlace]",{"$f":"O1025*$M$1017","v":100},null,"[Mbps]",10,null,null,100]
[null,null,null,null,null,"Software","Licencia 1+1 50 M","[USD/50Mbps/enlace]",{"$f":"O1026*$M$1017","v":100},null,"[Mbps]",50,null,null,100]
[null,null,null,null,null,"Software","Licencia 1+1 100 M","[USD/100Mbps/enlace]",{"$f":"O1027*$M$1017","v":10000},null,"[Mbps]",100,null,null,10000]
[null,null,null,null,null,"Software","Licencia 1+1 150 M","[USD/150Mbps/enlace]",{"$f":"O1028*$M$1017","v":10000},null,"[Mbps]",150,null,null,10000]
[null,null,null,null,null,"extra","extra","-",null,null,"[Mbps]"]
[]
[]
[null,"Arriendos"]
[]
[null,null,null,null,null,null,null,null,null,"Costo Prom $/Mbps/mes"]
[null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,"Backhaul","Costo Prom $/Mbps/mes",null,{"$f":"AVERAGE(J1035:J1037)","v":100},"costo_enlace_bhaul"]
[null,null,null,null,1,"Backhaul","N",{"$f":"O1039*$L$9","v":0}]
[null,null,null,null,null,"INFORMACIÓN PARA EL COSTO UNITARIO DEL BACKBONE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cunit","distancia"]
[null,null,null,null,null,"ID","Cuenta","CC","Producto","Tipo","Enlaces","Extremo A","Depto Extremo A","Extremo B","Depto Extremo B","Proveedor","Zona","Unidad contratada","Capacidad","Costo/unidad","Renta mensual","Contrato",null,null,null,"USD/Mbps","km","USD/Mbps/km"]
[null,null,null,null,null,"ING-1",5206,"RF","3G","Backbone Links",{"$f":"CONCATENATE(L1042,\" - \",N1042)","v":"Extremo 1 - Destino 1"},"Extremo 1","Dpto Extremo 1","Destino 1","Dpto Destino 1","Empresa 1","Nacional","Mbps",100,10,50000,null,{"$f":"IF(OR(U1042=0,R1042=\"Dark Fiber\"),0,U1042/SUM($U$1042:$U$1063,$U$1065:$U$1066,$U$1071:$U$1077))","v":3.2258064516129031E-2},null,{"$f":"S1042*T1042-U1042","v":-49000},{"$f":"U1042/S1042","v":500},1000,{"$f":"Z1042/AA1042","v":0.5}]
[null,null,null,null,null,"ING-2",5206,"RF","3G","Backbone Links",{"$f":"CONCATENATE(L1043,\" - \",N1043)","v":"Extremo 2 - Destino 2"},"Extremo 2","Dpto Extremo 2","Destino 2","Dpto Destino 2","Empresa 2","Nacional","Mbps",100,10,50000,null,{"$f":"IF(OR(U1043=0,R1043=\"Dark Fiber\"),0,U1043/SUM($U$1042:$U$1063,$U$1065:$U$1066,$U$1071:$U$1077))","v":3.2258064516129031E-2},null,{"$f":"S1043*T1043-U1043","v":-49000},{"$f":"U1043/S1043","v":500},1000,{"$f":"Z1043/AA1043","v":0.5}]
[null,null,null,null,null,"ING-3",5206,"RF","3G","Backbone Links","Extremo 3 - Destino 3","Extremo 3","Dpto Extremo 3","Destino 3","Dpto Destino 3","Empresa 3","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,{"$f":"Z1044/AA1044","v":0.5}]
[null,null,null,null,null,"ING-4",5206,"RF","3G","Backbone Links","Extremo 4 - Destino 4","Extremo 4","Dpto Extremo 4","Destino 4","Dpto Destino 4","Empresa 4","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,{"$f":"Z1045/AA1045","v":0.5}]
[null,null,null,null,null,"ING-5",5206,"RF","3G","Backbone Links","Extremo 5 - Destino 5","Extremo 5","Dpto Extremo 5","Destino 5","Dpto Destino 5","Empresa 5","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,{"$f":"Z1046/AA1046","v":0.5}]
[null,null,null,null,null,"ING-6",5206,"RF","3G","Backbone Links","Extremo 6 - Destino 6","Extremo 6","Dpto Extremo 6","Destino 6","Dpto Destino 6","Empresa 6","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-7",5206,"RF","3G","Backbone Links","Extremo 7 - Destino 7","Extremo 7","Dpto Extremo 7","Destino 7","Dpto Destino 7","Empresa 7","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-8",5206,"RF","3G","Backbone Links","Extremo 8 - Destino 8","Extremo 8","Dpto Extremo 8","Destino 8","Dpto Destino 8","Empresa 8","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-9",5206,"RF","3G","Backbone Links","Extremo 9 - Destino 9","Extremo 9","Dpto Extremo 9","Destino 9","Dpto Destino 9","Empresa 9","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-10",5206,"RF","3G","Backbone Links","Extremo 10 - Destino 10","Extremo 10","Dpto Extremo 10","Destino 10","Dpto Destino 10","Empresa 10","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-11",5206,"RF","3G","Backbone Links","Extremo 11 - Destino 11","Extremo 11","Dpto Extremo 11","Destino 11","Dpto Destino 11","Empresa 11","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-12",5206,"RF","3G","Backbone Links","Extremo 12 - Destino 12","Extremo 12","Dpto Extremo 12","Destino 12","Dpto Destino 12","Empresa 12","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-13",5206,"RF","3G","Backbone Links","Extremo 13 - Destino 13","Extremo 13","Dpto Extremo 13","Destino 13","Dpto Destino 13","Empresa 13","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-14",5206,"RF","3G","Backbone Links","Extremo 14 - Destino 14","Extremo 14","Dpto Extremo 14","Destino 14","Dpto Destino 14","Empresa 14","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-15",5206,"RF","3G","Backbone Links","Extremo 15 - Destino 15","Extremo 15","Dpto Extremo 15","Destino 15","Dpto Destino 15","Empresa 15","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-16",5206,"RF","3G","Backbone Links","Extremo 16 - Destino 16","Extremo 16","Dpto Extremo 16","Destino 16","Dpto Destino 16","Empresa 16","Nacional","STM1",100,10,50000,null,3.2258064516129031E-2,null,-49000,{"$f":"U1057/(S1057*155)","v":3.225806451612903},1000,3.2258064516129032E-3,"SDH"]
[null,null,null,null,null,"ING-17",5206,"RF","3G","Backbone Links","Extremo 17 - Destino 17","Extremo 17","Dpto Extremo 17","Destino 17","Dpto Destino 17","Empresa 17","Nacional","STM1",100,10,50000,null,3.2258064516129031E-2,null,-49000,{"$f":"U1058/(S1058*155)","v":3.225806451612903},1000,3.2258064516129032E-3,"SDH"]
[null,null,null,null,null,null,5206,"RF","3G","Backbone Links","Extremo 18 - Destino 18","Extremo 18","Dpto Extremo 18","Destino 18","Dpto Destino 18","Empresa 18","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-18",5206,"RF","3G","Backbone Links","Extremo 19 - Destino 19","Extremo 19","Dpto Extremo 19","Destino 19","Dpto Destino 19","Empresa 19","Nacional","STM1",100,10,50000,null,3.2258064516129031E-2,null,-49000,{"$f":"U1060/(S1060*155)","v":3.225806451612903},1000,3.2258064516129032E-3,"SDH"]
[null,null,null,null,null,null,5206,"RF","3G","Backbone Links","Extremo 20 - Destino 20","Extremo 20","Dpto Extremo 20","Destino 20","Dpto Destino 20","Empresa 20","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-19",5206,"RF","3G","Backbone Links","Extremo 21 - Destino 21","Extremo 21","Dpto Extremo 21","Destino 21","Dpto Destino 21","Empresa 21","Nacional","STM1",100,10,50000,null,3.2258064516129031E-2,null,-49000,{"$f":"U1062/(S1062*155)","v":3.225806451612903},1000,3.2258064516129032E-3,"SDH"]
[null,null,null,null,null,null,5206,"RF","3G","Backbone Links","Extremo 22 - Destino 22","Extremo 22","Dpto Extremo 22","Destino 22","Dpto Destino 22","Empresa 22","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,-49000,500,1000,0.5]
[null,null,null,null,null,"ING-20",5206,"RF","3G","Backbone Links","Extremo 23 - Destino 23","Extremo 23","Dpto Extremo 23","Destino 23","Dpto Destino 23","Empresa 23","Local","Dark Fiber",0,10,50000,null,0,null,null,{"$f":"IFERROR(U1064*0/S1064,0)","v":0},1000,0]
[null,null,null,null,null,"ING-21",5206,"RF","3G","Backbone Links","Extremo 24 - Destino 24","Extremo 24","Dpto Extremo 24","Destino 24","Dpto Destino 24","Empresa 24","Local","STM1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1065/(S1065*155),0)","v":3.225806451612903},1000,3.2258064516129032E-3]
[null,null,null,null,null,"ING-22",5206,"RF","3G","Backbone Links","Extremo 25 - Destino 25","Extremo 25","Dpto Extremo 25","Destino 25","Dpto Destino 25","Empresa 25","Local","STM1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1066/(S1066*155),0)","v":3.225806451612903},1000,3.2258064516129032E-3]
[null,null,null,null,null,"ING-23",5206,"RF","3G","Backbone Links","Extremo 26 - Destino 26","Extremo 26","Dpto Extremo 26","Destino 26","Dpto Destino 26","Empresa 26","Local","Dark Fiber",0,10,50000,null,0,null,null,{"$f":"IFERROR(U1067*0/S1067,0)","v":0},1000,0]
[null,null,null,null,null,"ING-24",5206,"RF","3G","Backbone Links","Extremo 27 - Destino 27","Extremo 27","Dpto Extremo 27","Destino 27","Dpto Destino 27","Empresa 27","Local","Dark Fiber",0,10,50000,null,0,null,null,{"$f":"IFERROR(U1068*0/S1068,0)","v":0},1000,0]
[null,null,null,null,null,"ING-25",5206,"RF","3G","Backbone Links","Extremo 28 - Destino 28","Extremo 28","Dpto Extremo 28","Destino 28","Dpto Destino 28","Empresa 28","Local","Dark Fiber",0,10,50000,null,0,null,null,{"$f":"IFERROR(U1069*0/S1069,0)","v":0},1000,0]
[null,null,null,null,null,"ING-26",5206,"RF","3G","Backbone Links","Extremo 29 - Destino 29","Extremo 29","Dpto Extremo 29","Destino 29","Dpto Destino 29","Empresa 29","Local","Dark Fiber",0,10,50000,null,0,null,null,{"$f":"IFERROR(U1070*0/S1070,0)","v":0},1000,0]
[null,null,null,null,null,"ING-27",5206,"RF","3G","Backbone Links","Extremo 30 - Destino 30","Extremo 30","Dpto Extremo 30","Destino 30","Dpto Destino 30","Empresa 30","Nacional","E1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1071/(S1071*2),0)","v":250},1000,0.25]
[null,null,null,null,null,"ING-28",5206,"RF","3G","Backbone Links","Extremo 31 - Destino 31","Extremo 31","Dpto Extremo 31","Destino 31","Dpto Destino 31","Empresa 31","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1072/S1072,0)","v":500},1000,0.5]
[null,null,null,null,null,"ING-29",5206,"RF","3G","Backbone Links","Extremo 32 - Destino 32","Extremo 32","Dpto Extremo 32","Destino 32","Dpto Destino 32","Empresa 32","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,null,500,1000,0.5]
[null,null,null,null,null,"ING-30",5206,"RF","3G","Backbone Links","Extremo 33 - Destino 33","Extremo 33","Dpto Extremo 33","Destino 33","Dpto Destino 33","Empresa 33","Nacional","Mbps",100,10,50000,null,3.2258064516129031E-2,null,null,500,1000,0.5]
[null,null,null,null,null,"ING-31",5206,"RF","3G","Backbone Links","Extremo 34 - Destino 34","Extremo 34","Dpto Extremo 34","Destino 34","Dpto Destino 34","Empresa 34","Nacional","E1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1075/(S1075*2),0)","v":250},1000,0.25]
[null,null,null,null,null,"ING-32",5206,"RF","3G","Backbone Links","Extremo 35 - Destino 35","Extremo 35","Dpto Extremo 35","Destino 35","Dpto Destino 35","Empresa 35","Nacional","E1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1076/(S1076*2),0)","v":250},1000,0.25]
[null,null,null,null,null,"ING-33",5206,"RF","3G","Backbone Links","Extremo 36 - Destino 36","Extremo 36","Dpto Extremo 36","Destino 36","Dpto Destino 36","Empresa 36","Nacional","E1",100,10,50000,null,3.2258064516129031E-2,null,null,{"$f":"IFERROR(U1077/(S1077*2),0)","v":250},1000,0.25]
[]
[]
[null,null,null,null,null,null,"Costo Mensual de Fibra Oscura",{"$f":"SUM(U1067:U1070,U1064)","v":250000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"id","Tipo Tx","Zona","Costo Prom S./Mbps/mes",null,"USD$/Mbps/mes"]
[null,null,null,null,1,"Backbone","S",{"$f":"costo_enlace_bbone_gasto*p.usd","v":1010.7304890738816},null,{"$f":"SUMPRODUCT(Z1042:Z1077,W1042:W1077)","v":371.59209157127998},"costo_enlace_bbone_gasto"]
[]
[]
[null,null,null,null,null,null,"Cap Modular Gasto Bhaul [Mbps]",10]
[]
[null,null,null,null,null,null,"Cap Modular Gasto Bbone [Mbps]",10]
[]
[null,null,null,null,null,null,"Cap Modular Gasto ITx [Mbps]",10]

{"sheet":"Dda.Diseño","index":8,"n_rows":585,"n_cols":39,"rows_kept":585,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Cálculos de Demanda"]
[]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[1,"Demanda Original"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.serv.nom,F13)","v":"Cliente Tipo 1"},null,{"$f":"INDEX(l.serv.u,F13)","v":"[abonado]"},{"$f":"SUM(L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13,AG13,AH13,AI13,AJ13)","v":100000.00000000003},null,{"$f":"INDEX(dda_sal_red,$F13,L$6)","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,{"$f":"INDEX(dda_sal_red,$F13,V$6)","v":3292.0432109449325},4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,2,"Cliente Tipo 2",null,"[abonado]",100000.00000000003,null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,3,"Cliente Tipo 3",null,"[abonado]",100000.00000000003,null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,4,"Tráfico Móvil Voz entrante desde otras móviles",null,"[minutos]",500000000.00000018,null,16298876.962826818,17516345.226503503,17574434.617935251,21254954.064555891,22024447.919033702,20611427.284096222,18686640.63530096,18735277.159885556,23730141.508806847,26500197.412451521,16460216.054724662,20993323.10472155,20891384.608366512,23882119.213214114,20093440.67399063,22991079.786953125,25382929.537354752,17655149.903562471,17351560.412174277,13888853.313583555,19908194.976905126,21567996.42279125,18082663.430005066,15021215.282516923,22897130.487739883]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[minutos]",250000000.00000009,null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos",null,"[minutos]",250000000.00000009,null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI",null,"[minutos]",10000000.000000002,null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,null,null,8,"Tráfico on-net",null,"[minutos]",5000000000.000001,null,162988769.62826818,175163452.26503503,175744346.17935252,212549540.64555892,220244479.19033703,206114272.84096223,186866406.35300961,187352771.59885556,237301415.08806849,265001974.12451521,164602160.54724663,209933231.04721549,208913846.08366513,238821192.13214114,200934406.73990631,229910797.86953124,253829295.37354752,176551499.03562471,173515604.12174276,138888533.13583556,199081949.76905125,215679964.22791249,180826634.30005065,150212152.82516924,228971304.87739885]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[minutos]",300000000,null,9779326.1776960921,10509807.135902101,10544660.770761151,12752972.438733535,13214668.751420222,12366856.370457735,11211984.381180577,11241166.295931332,14238084.905284109,15900118.447470913,9876129.6328347977,12595993.86283293,12534830.765019907,14329271.527928468,12056064.404394379,13794647.872171875,15229757.722412853,10593089.942137482,10410936.247304566,8333311.9881501328,11944916.986143077,12940797.853674749,10849598.058003038,9012729.1695101541,13738278.292643931]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[minutos]",25000000.000000007,null,814943.84814134089,875817.26132517518,878721.73089676257,1062747.7032277945,1101222.395951685,1030571.3642048112,934332.03176504816,936763.85799427773,1186507.0754403423,1325009.870622576,823010.8027362331,1049666.1552360775,1044569.2304183256,1194105.9606607056,1004672.0336995316,1149553.9893476563,1269146.4768677377,882757.49517812347,867578.02060871385,694442.66567917774,995409.74884525628,1078399.8211395624,904133.17150025326,751060.76412584609,1144856.5243869943]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI",null,"[minutos]",10000000.000000002,null,{"$f":"INDEX(dda_sal_red,$F23,L$6)","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,{"$f":"INDEX(dda_sal_red,$F23,V$6)","v":329204.32109449327},419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,null,null,12,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,14,"SMS saliente a otras móviles",null,"[SMS]",60000000.000000015,null,1955865.2355392182,2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,null,null,15,"SMS on-net",null,"[SMS]",60000000.000000015,null,1955865.2355392182,2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,null,null,16,"SMS entrante desde otras móviles",null,"[SMS]",24000000.000000007,null,782346.09421568725,840784.57087216817,843572.86166089203,1020237.7950986827,1057173.5001136176,989348.50963661878,896958.75049444614,899293.30367450661,1139046.7924227286,1272009.475797673,790090.37062678381,1007679.5090266344,1002786.4612015926,1146341.7222342775,964485.15235155029,1103571.8297737499,1218380.6177930282,847447.19537099858,832874.8997843652,666664.95905201067,955593.35889144614,1035263.82829398,867967.8446402431,721018.33356081229,1099062.2634115145]
[null,null,null,null,null,17,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,20,"Conexiones Móvil Datos banda ancha e internet móvil",null,"[Conexión]",800000.00000000023,null,26078.20314052291,28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819]
[null,null,null,null,null,21,"Tráfico Móvil Datos banda ancha e internet móvil Bajada",null,"[TByte]",6857.1428571428632,null,{"$f":"INDEX(dda_sal_red,$F33,L$6)","v":223.52745549019647},240.22416310633386,241.02081761739785,291.49651288533806,302.04957146103379,282.67100275331978,256.27392871269905,256.94094390700201,325.44194069220833,363.4312787993353,{"$f":"INDEX(dda_sal_red,$F33,V$6)","v":225.74010589336692},287.90843115046709,286.51041748616944,327.52620635265083,275.56718638615735,315.30623707821445,348.10874794086533,242.1277701059997,237.96425708124733,190.47570258628883,273.02667396898471,295.78966522685158,247.99081275435529,206.00523816023218,314.01778954614713]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,"[TByte]",34.285714285714292,null,1.1176372774509817,1.2011208155316686,1.2051040880869885,1.4574825644266896,1.5102478573051681,1.4133550137665982,1.2813696435634945,1.2847047195350094,1.6272097034610409,1.8171563939966757,1.128700529466834,1.4395421557523347,1.4325520874308466,1.6376310317632534,1.377835931930786,1.5765311853910715,1.740543739704326,1.2106388505299979,1.189821285406236,0.95237851293144371,1.3651333698449228,1.4789483261342571,1.2399540637717759,1.0300261908011603,1.5700889477307349]
[null,null,null,null,null,23,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,24,"libre",null,"[-]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,25,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,26,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,27,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,28,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,29,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,30,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31,"libre",null,"libre",0,null,{"$f":"INDEX(dda_sal_red,$F43,L$6)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(dda_sal_red,$F43,V$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,32,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,33,{"$f":"INDEX(l.serv.nom,F45)","v":"libre"},null,{"$f":"INDEX(l.serv.u,F45)","v":"libre"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,34,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,35,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,36,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,37,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,38,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,39,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,41,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,44,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,45,"libre",null,"libre",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[2,"Cálculos para la Voz"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Erlangs en la Hora Cargada del Sistema"]
[null,null,null,null,null,4,{"$f":"INDEX(l.serv.nom,F66)","v":"Tráfico Móvil Voz entrante desde otras móviles"},null,"[erlangs]",{"$f":"SUM(L66,M66,N66,O66,P66,Q66,R66,S66,T66,U66,V66,W66,X66,Y66,Z66,AA66,AB66,AC66,AD66,AE66,AF66,AG66,AH66,AI66,AJ66)","v":31565.656565656584},null,{"$f":"INDEX(L$13:L$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1028.969505228966},1105.8298754105747,{"$f":"INDEX(N$13:N$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1109.4971349706598},1341.8531606411548,{"$f":"INDEX(P$13:P$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1390.4323181208149},{"$f":"INDEX(Q$13:Q$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1301.2264699555697},1179.7121613195052,{"$f":"INDEX(S$13:S$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1182.7826489826739},1498.1149942428565,{"$f":"INDEX(U$13:U$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1672.9922608870911},{"$f":"INDEX(V$13:V$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1039.1550539598902},1325.336054591007,{"$f":"INDEX(X$13:X$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1318.9005434574817},1507.7095462887698,{"$f":"INDEX(Z$13:Z$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1268.525295075166},{"$f":"INDEX(AA$13:AA$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1451.4570572571417},1602.4576728128,{"$f":"INDEX(AC$13:AC$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1114.5927969420752},1095.4267936978711,{"$f":"INDEX(AE$13:AE$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":876.82154757471938},{"$f":"INDEX(AF$13:AF$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1256.8304909662329},1361.6159357822762,{"$f":"INDEX(AH$13:AH$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1141.5822872477945},948.30904561344221,{"$f":"INDEX(AJ$13:AJ$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":1445.5259146300434}]
[null,null,null,null,null,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[erlangs]",15782.828282828292,null,514.484752614483,552.91493770528734,554.74856748532989,670.92658032057739,695.21615906040745,650.61323497778483,589.85608065975259,591.39132449133695,749.05749712142824,836.49613044354555,519.57752697994511,662.66802729550352,659.45027172874086,753.85477314438492,634.26264753758301,725.72852862857087,801.22883640639998,557.29639847103761,547.71339684893553,438.41077378735969,628.41524548311645,680.80796789113811,570.79114362389726,474.1545228067211,722.76295731502171]
[null,null,null,null,null,6,"Tráfico Móvil Voz entrante desde públicos",null,"[erlangs]",15782.828282828292,null,514.484752614483,552.91493770528734,554.74856748532989,670.92658032057739,695.21615906040745,650.61323497778483,589.85608065975259,591.39132449133695,749.05749712142824,836.49613044354555,519.57752697994511,662.66802729550352,659.45027172874086,753.85477314438492,634.26264753758301,725.72852862857087,801.22883640639998,557.29639847103761,547.71339684893553,438.41077378735969,628.41524548311645,680.80796789113811,570.79114362389726,474.1545228067211,722.76295731502171]
[null,null,null,null,null,7,"Tráfico Móvil Voz entrante desde LDI",null,"[erlangs]",631.31313131313163,null,20.579390104579314,22.116597508211491,22.189942699413201,26.837063212823093,27.808646362416294,26.024529399111394,23.594243226390105,23.655652979653478,29.962299884857128,33.459845217741815,20.783101079197806,26.506721091820143,26.378010869149637,30.154190925775399,25.370505901503329,29.029141145142837,32.049153456256001,22.291855938841504,21.908535873957419,17.536430951494388,25.136609819324658,27.232318715645516,22.831645744955889,18.966180912268847,28.910518292600869]
[null,null,null,null,null,8,"Tráfico on-net",null,"[erlangs]",315656.56565656577,null,10289.695052289659,11058.298754105746,11094.971349706599,13418.53160641155,13904.323181208149,13012.264699555699,11797.121613195051,11827.826489826739,14981.149942428568,16729.922608870911,10391.550539598904,13253.360545910069,13189.005434574821,15077.095462887699,12685.252950751663,14514.570572571416,16024.576728128,11145.927969420753,10954.267936978711,8768.2154757471944,12568.304909662327,13616.159357822758,11415.822872477947,9483.0904561344214,14455.259146300434]
[null,null,null,null,null,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[erlangs]",18939.393939393951,null,617.38170313737953,663.49792524634472,665.69828098239589,805.11189638469295,834.25939087248878,780.73588197334186,707.82729679170313,709.66958938960431,898.86899654571403,1003.7953565322547,623.49303237593415,795.20163275460425,791.3403260744891,904.62572777326181,761.11517704509981,870.87423435428514,961.47460368768009,668.75567816524517,657.25607621872257,526.09292854483158,754.09829457973967,816.96956146936543,684.94937234867666,568.9854273680653,867.31554877802591]
[null,null,null,null,null,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[erlangs]",1578.2828282828289,null,51.448475261448294,55.291493770528739,55.474856748532993,67.092658032057727,69.521615906040722,65.061323497778488,58.985608065975264,59.139132449133697,74.905749712142821,83.649613044354538,51.957752697994522,66.266802729550349,65.945027172874106,75.385477314438489,63.426264753758304,72.57285286285709,80.122883640640012,55.729639847103755,54.771339684893555,43.841077378735967,62.841524548311639,68.080796789113791,57.079114362389731,47.415452280672106,72.276295731502174]
[null,null,null,null,null,11,"Tráfico Móvil Voz saliente a LDI",null,"[erlangs]",631.31313131313163,null,20.579390104579314,22.116597508211491,22.189942699413201,26.837063212823093,27.808646362416294,26.024529399111394,23.594243226390105,23.655652979653478,29.962299884857128,33.459845217741815,20.783101079197806,26.506721091820143,26.378010869149637,30.154190925775399,25.370505901503329,29.029141145142837,32.049153456256001,22.291855938841504,21.908535873957419,17.536430951494388,25.136609819324658,27.232318715645516,22.831645744955889,18.966180912268847,28.910518292600869]
[null,null,null,null,null,12,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,{"$f":"INDEX(L$13:L$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(N$13:N$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(P$13:P$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},{"$f":"INDEX(Q$13:Q$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(S$13:S$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(U$13:U$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},{"$f":"INDEX(V$13:V$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(X$13:X$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(Z$13:Z$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},{"$f":"INDEX(AA$13:AA$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(AC$13:AC$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(AE$13:AE$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},{"$f":"INDEX(AF$13:AF$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(AH$13:AH$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0},0,{"$f":"INDEX(AJ$13:AJ$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)","v":0}]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Erlangs en Radio en la Hora Cargada incluyendo tiempo de timbrado, en R99"]
[null,null,null,null,1,4,{"$f":"INDEX(l.serv.nom,F87)","v":"Tráfico Móvil Voz entrante desde otras móviles"},null,"[HC erlangs]",{"$f":"SUM(L87,M87,N87,O87,P87,Q87,R87,S87,T87,U87,V87,W87,X87,Y87,Z87,AA87,AB87,AC87,AD87,AE87,AF87,AG87,AH87,AI87,AJ87)","v":330112.75635134347},null,{"$f":"INDEX(p.ran.rf.voz,$E87)*INDEX(p.traf.nf,$E87)*L66","v":10760.934399260348},11564.738007845535,11603.090106086147,14033.062944743469,14541.102419337652,13608.190146176576,{"$f":"INDEX(p.ran.rf.voz,$E87)*INDEX(p.traf.nf,$E87)*R66","v":12337.396894132438},12369.507968512376,15667.244844159308,17496.106423358218,10867.454583927585,{"$f":"INDEX(p.ran.rf.voz,$E87)*INDEX(p.traf.nf,$E87)*W66","v":13860.327510147945},13793.025114127797,15767.584401970975,{"$f":"INDEX(p.ran.rf.voz,$E87)*INDEX(p.traf.nf,$E87)*Z66","v":13266.202170946483},15179.297439929505,16758.457667696213,11656.380396922323,11455.942869319404,9169.7752998131127,13143.898235612241,14239.741496207071,11938.635734105217,9917.3895613171699,15117.269715688388]
[null,null,null,null,2,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[HC erlangs]",165056.37817567174,null,{"$f":"INDEX(p.ran.rf.voz,$E88)*INDEX(p.traf.nf,$E88)*L67","v":5380.467199630174},5782.3690039227677,5801.5450530430735,7016.5314723717347,7270.5512096688262,6804.0950730882878,{"$f":"INDEX(p.ran.rf.voz,$E88)*INDEX(p.traf.nf,$E88)*R67","v":6168.6984470662192},6184.7539842561882,7833.6224220796539,8748.0532116791092,5433.7272919637926,{"$f":"INDEX(p.ran.rf.voz,$E88)*INDEX(p.traf.nf,$E88)*W67","v":6930.1637550739724},6896.5125570638984,7883.7922009854874,{"$f":"INDEX(p.ran.rf.voz,$E88)*INDEX(p.traf.nf,$E88)*Z67","v":6633.1010854732413},7589.6487199647527,8379.2288338481067,5828.1901984611613,5727.971434659702,4584.8876499065564,6571.9491178061207,7119.8707481035353,5969.3178670526086,4958.6947806585849,7558.6348578441939]
[null,null,null,null,3,6,"Tráfico Móvil Voz entrante desde públicos",null,"[HC erlangs]",165056.37817567174,null,{"$f":"INDEX(p.ran.rf.voz,$E89)*INDEX(p.traf.nf,$E89)*L68","v":5380.467199630174},5782.3690039227677,5801.5450530430735,7016.5314723717347,7270.5512096688262,6804.0950730882878,{"$f":"INDEX(p.ran.rf.voz,$E89)*INDEX(p.traf.nf,$E89)*R68","v":6168.6984470662192},6184.7539842561882,7833.6224220796539,8748.0532116791092,5433.7272919637926,{"$f":"INDEX(p.ran.rf.voz,$E89)*INDEX(p.traf.nf,$E89)*W68","v":6930.1637550739724},6896.5125570638984,7883.7922009854874,{"$f":"INDEX(p.ran.rf.voz,$E89)*INDEX(p.traf.nf,$E89)*Z68","v":6633.1010854732413},7589.6487199647527,8379.2288338481067,5828.1901984611613,5727.971434659702,4584.8876499065564,6571.9491178061207,7119.8707481035353,5969.3178670526086,4958.6947806585849,7558.6348578441939]
[null,null,null,null,4,7,"Tráfico Móvil Voz entrante desde LDI",null,"[HC erlangs]",6602.2551270268696,null,{"$f":"INDEX(p.ran.rf.voz,$E90)*INDEX(p.traf.nf,$E90)*L69","v":215.21868798520688},231.29476015691066,232.06180212172302,280.66125889486938,290.82204838675301,272.16380292353153,{"$f":"INDEX(p.ran.rf.voz,$E90)*INDEX(p.traf.nf,$E90)*R69","v":246.74793788264876},247.39015937024755,313.34489688318615,349.92212846716433,217.3490916785517,{"$f":"INDEX(p.ran.rf.voz,$E90)*INDEX(p.traf.nf,$E90)*W69","v":277.20655020295897},275.86050228255596,315.35168803941951,{"$f":"INDEX(p.ran.rf.voz,$E90)*INDEX(p.traf.nf,$E90)*Z69","v":265.32404341892976},303.5859487985901,335.16915335392423,233.12760793844646,229.11885738638807,183.39550599626224,262.87796471224482,284.79482992414131,238.77271468210435,198.34779122634342,302.34539431376777]
[null,null,null,null,5,8,"Tráfico on-net",null,"[HC erlangs]",6602255.127026869,null,{"$f":"INDEX(p.ran.rf.voz,$E91)*INDEX(p.traf.nf,$E91)*L70","v":215218.68798520693},231294.76015691069,232061.80212172295,280661.25889486942,290822.04838675301,272163.80292353156,{"$f":"INDEX(p.ran.rf.voz,$E91)*INDEX(p.traf.nf,$E91)*R70","v":246747.93788264875},247390.15937024754,313344.89688318624,349922.12846716441,217349.09167855172,{"$f":"INDEX(p.ran.rf.voz,$E91)*INDEX(p.traf.nf,$E91)*W70","v":277206.55020295887},275860.50228255603,315351.68803941947,{"$f":"INDEX(p.ran.rf.voz,$E91)*INDEX(p.traf.nf,$E91)*Z70","v":265324.04341892974},303585.94879859005,335169.15335392428,233127.60793844645,229118.85738638812,183395.50599626225,262877.96471224481,284794.82992414135,238772.71468210442,198347.7912263434,302345.39431376773]
[null,null,null,null,6,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[HC erlangs]",198067.65381080611,null,{"$f":"INDEX(p.ran.rf.voz,$E92)*INDEX(p.traf.nf,$E92)*L71","v":6456.5606395562081},6938.8428047073203,6961.8540636516891,8419.8377668460816,8724.6614516025893,8164.9140877059453,{"$f":"INDEX(p.ran.rf.voz,$E92)*INDEX(p.traf.nf,$E92)*R71","v":7402.4381364794626},7421.7047811074262,9400.3469064955862,10497.663854014932,6520.4727503565509,{"$f":"INDEX(p.ran.rf.voz,$E92)*INDEX(p.traf.nf,$E92)*W71","v":8316.1965060887669},8275.8150684766788,9460.5506411825827,{"$f":"INDEX(p.ran.rf.voz,$E92)*INDEX(p.traf.nf,$E92)*Z71","v":7959.7213025678921},9107.5784639577032,10055.074600617729,6993.8282381533945,6873.5657215916417,5501.8651798878664,7886.338941367344,8543.8448977242388,7163.1814404631305,5950.4337367903017,9070.3618294130301]
[null,null,null,null,7,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[HC erlangs]",16505.637817567174,null,{"$f":"INDEX(p.ran.rf.voz,$E93)*INDEX(p.traf.nf,$E93)*L72","v":538.04671996301738},578.23690039227677,580.15450530430746,701.65314723717336,727.05512096688233,680.40950730882878,{"$f":"INDEX(p.ran.rf.voz,$E93)*INDEX(p.traf.nf,$E93)*R72","v":616.86984470662196},618.47539842561889,783.36224220796544,874.80532116791073,543.3727291963794,{"$f":"INDEX(p.ran.rf.voz,$E93)*INDEX(p.traf.nf,$E93)*W72","v":693.01637550739724},689.65125570639009,788.37922009854867,{"$f":"INDEX(p.ran.rf.voz,$E93)*INDEX(p.traf.nf,$E93)*Z72","v":663.31010854732415},758.96487199647527,837.92288338481069,582.81901984611613,572.79714346597029,458.48876499065557,657.19491178061207,711.98707481035331,596.93178670526095,495.86947806585846,755.86348578441937]
[null,null,null,null,8,11,"Tráfico Móvil Voz saliente a LDI",null,"[HC erlangs]",6602.2551270268696,null,{"$f":"INDEX(p.ran.rf.voz,$E94)*INDEX(p.traf.nf,$E94)*L73","v":215.21868798520688},231.29476015691066,232.06180212172302,280.66125889486938,290.82204838675301,272.16380292353153,{"$f":"INDEX(p.ran.rf.voz,$E94)*INDEX(p.traf.nf,$E94)*R73","v":246.74793788264876},247.39015937024755,313.34489688318615,349.92212846716433,217.3490916785517,{"$f":"INDEX(p.ran.rf.voz,$E94)*INDEX(p.traf.nf,$E94)*W73","v":277.20655020295897},275.86050228255596,315.35168803941951,{"$f":"INDEX(p.ran.rf.voz,$E94)*INDEX(p.traf.nf,$E94)*Z73","v":265.32404341892976},303.5859487985901,335.16915335392423,233.12760793844646,229.11885738638807,183.39550599626224,262.87796471224482,284.79482992414131,238.77271468210435,198.34779122634342,302.34539431376777]
[null,null,null,null,9,12,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E95)*INDEX(p.traf.nf,$E95)*L74","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E95)*INDEX(p.traf.nf,$E95)*R74","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E95)*INDEX(p.traf.nf,$E95)*W74","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E95)*INDEX(p.traf.nf,$E95)*Z74","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,13,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E96)*INDEX(p.traf.nf,$E96)*L75","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E96)*INDEX(p.traf.nf,$E96)*R75","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E96)*INDEX(p.traf.nf,$E96)*W75","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E96)*INDEX(p.traf.nf,$E96)*Z75","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E97)*INDEX(p.traf.nf,$E97)*L76","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E97)*INDEX(p.traf.nf,$E97)*R76","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E97)*INDEX(p.traf.nf,$E97)*W76","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E97)*INDEX(p.traf.nf,$E97)*Z76","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E98)*INDEX(p.traf.nf,$E98)*L77","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E98)*INDEX(p.traf.nf,$E98)*R77","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E98)*INDEX(p.traf.nf,$E98)*W77","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E98)*INDEX(p.traf.nf,$E98)*Z77","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E99)*INDEX(p.traf.nf,$E99)*L78","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E99)*INDEX(p.traf.nf,$E99)*R78","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E99)*INDEX(p.traf.nf,$E99)*W78","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E99)*INDEX(p.traf.nf,$E99)*Z78","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E100)*INDEX(p.traf.nf,$E100)*L79","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E100)*INDEX(p.traf.nf,$E100)*R79","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E100)*INDEX(p.traf.nf,$E100)*W79","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E100)*INDEX(p.traf.nf,$E100)*Z79","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E101)*INDEX(p.traf.nf,$E101)*L80","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E101)*INDEX(p.traf.nf,$E101)*R80","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E101)*INDEX(p.traf.nf,$E101)*W80","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E101)*INDEX(p.traf.nf,$E101)*Z80","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E102)*INDEX(p.traf.nf,$E102)*L81","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E102)*INDEX(p.traf.nf,$E102)*R81","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E102)*INDEX(p.traf.nf,$E102)*W81","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E102)*INDEX(p.traf.nf,$E102)*Z81","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E103)*INDEX(p.traf.nf,$E103)*L82","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E103)*INDEX(p.traf.nf,$E103)*R82","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E103)*INDEX(p.traf.nf,$E103)*W82","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E103)*INDEX(p.traf.nf,$E103)*Z82","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E104)*INDEX(p.traf.nf,$E104)*L83","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E104)*INDEX(p.traf.nf,$E104)*R83","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E104)*INDEX(p.traf.nf,$E104)*W83","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E104)*INDEX(p.traf.nf,$E104)*Z83","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E105)*INDEX(p.traf.nf,$E105)*L84","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E105)*INDEX(p.traf.nf,$E105)*R84","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E105)*INDEX(p.traf.nf,$E105)*W84","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E105)*INDEX(p.traf.nf,$E105)*Z84","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,40,"libre",null,"[HC erlangs]",0,null,{"$f":"INDEX(p.ran.rf.voz,$E106)*INDEX(p.traf.nf,$E106)*L85","v":0},0,0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E106)*INDEX(p.traf.nf,$E106)*R85","v":0},0,0,0,0,{"$f":"INDEX(p.ran.rf.voz,$E106)*INDEX(p.traf.nf,$E106)*W85","v":0},0,0,{"$f":"INDEX(p.ran.rf.voz,$E106)*INDEX(p.traf.nf,$E106)*Z85","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"BHCA para el diseño de los RNC"]
[null,null,null,null,1,4,{"$f":"INDEX(l.serv.nom,F108)","v":"Tráfico Móvil Voz entrante desde otras móviles"},null,"[# BHCA]",{"$f":"SUM(L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108,AG108,AH108,AI108,AJ108)","v":421582.0751008506},null,{"$f":"INDEX(L$13:L$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":13742.628743603957},{"$f":"INDEX(M$13:M$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":14769.154337544447},14818.133229906731,17921.415281417456,18570.224913313676,17378.816570439143,{"$f":"INDEX(R$13:R$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":15755.905471388109},15796.91404530824,20008.404599439233,22344.016431447002,13878.664081918312,{"$f":"INDEX(W$13:W$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":17700.817435502282},17614.866549850241,20136.546751425394,16942.068830513603,19385.254250785834,{"$f":"INDEX(AB$13:AB$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":21401.976212993373},14886.189465120893,14630.213689604399,11710.583201423757,16785.876299751984,18185.361375376113,{"$f":"INDEX(AH$13:AH$57,$F66)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E108)*(1-INDEX(p.usu.drop,$E108)))","v":15246.653544343595},12665.350218680185,19306.039569752658]
[null,null,null,null,2,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[# BHCA]",210791.0375504253,null,{"$f":"INDEX(L$13:L$57,$F67)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E109)*(1-INDEX(p.usu.drop,$E109)))","v":6871.3143718019783},7384.5771687722236,7409.0666149533654,8960.7076407087279,9285.1124566568378,8689.4082852195716,{"$f":"INDEX(R$13:R$57,$F67)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E109)*(1-INDEX(p.usu.drop,$E109)))","v":7877.9527356940544},7898.45702265412,10004.202299719616,11172.008215723501,6939.3320409591561,{"$f":"INDEX(W$13:W$57,$F67)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E109)*(1-INDEX(p.usu.drop,$E109)))","v":8850.408717751141},8807.4332749251207,10068.273375712697,8471.0344152568014,9692.6271253929172,{"$f":"INDEX(AB$13:AB$57,$F67)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E109)*(1-INDEX(p.usu.drop,$E109)))","v":10700.988106496687},7443.0947325604466,7315.1068448021997,5855.2916007118783,8392.9381498759922,9092.6806876880564,{"$f":"INDEX(AH$13:AH$57,$F67)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E109)*(1-INDEX(p.usu.drop,$E109)))","v":7623.3267721717975},6332.6751093400926,9653.0197848763291]
[null,null,null,null,3,6,"Tráfico Móvil Voz entrante desde públicos",null,"[# BHCA]",210791.0375504253,null,{"$f":"INDEX(L$13:L$57,$F68)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E110)*(1-INDEX(p.usu.drop,$E110)))","v":6871.3143718019783},7384.5771687722236,7409.0666149533654,8960.7076407087279,9285.1124566568378,8689.4082852195716,{"$f":"INDEX(R$13:R$57,$F68)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E110)*(1-INDEX(p.usu.drop,$E110)))","v":7877.9527356940544},7898.45702265412,10004.202299719616,11172.008215723501,6939.3320409591561,{"$f":"INDEX(W$13:W$57,$F68)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E110)*(1-INDEX(p.usu.drop,$E110)))","v":8850.408717751141},8807.4332749251207,10068.273375712697,8471.0344152568014,9692.6271253929172,{"$f":"INDEX(AB$13:AB$57,$F68)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E110)*(1-INDEX(p.usu.drop,$E110)))","v":10700.988106496687},7443.0947325604466,7315.1068448021997,5855.2916007118783,8392.9381498759922,9092.6806876880564,{"$f":"INDEX(AH$13:AH$57,$F68)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E110)*(1-INDEX(p.usu.drop,$E110)))","v":7623.3267721717975},6332.6751093400926,9653.0197848763291]
[null,null,null,null,4,7,"Tráfico Móvil Voz entrante desde LDI",null,"[# BHCA]",8431.6415020170116,null,{"$f":"INDEX(L$13:L$57,$F69)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E111)*(1-INDEX(p.usu.drop,$E111)))","v":274.85257487207906},295.38308675088888,296.3626645981347,358.42830562834911,371.40449826627349,347.57633140878289,{"$f":"INDEX(R$13:R$57,$F69)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E111)*(1-INDEX(p.usu.drop,$E111)))","v":315.11810942776219},315.93828090616478,400.16809198878462,446.88032862893994,277.57328163836627,{"$f":"INDEX(W$13:W$57,$F69)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E111)*(1-INDEX(p.usu.drop,$E111)))","v":354.01634871004563},352.29733099700491,402.73093502850787,338.84137661027216,387.70508501571675,{"$f":"INDEX(AB$13:AB$57,$F69)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E111)*(1-INDEX(p.usu.drop,$E111)))","v":428.03952425986745},297.72378930241786,292.60427379208795,234.21166402847513,335.71752599503969,363.70722750752213,{"$f":"INDEX(AH$13:AH$57,$F69)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E111)*(1-INDEX(p.usu.drop,$E111)))","v":304.93307088687186},253.30700437360375,386.12079139505323]
[null,null,null,null,5,8,"Tráfico on-net",null,"[# BHCA]",4215820.7510085059,null,{"$f":"INDEX(L$13:L$57,$F70)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E112)*(1-INDEX(p.usu.drop,$E112)))","v":137426.28743603954},147691.54337544445,148181.33229906732,179214.15281417459,185702.24913313676,173788.16570439146,{"$f":"INDEX(R$13:R$57,$F70)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E112)*(1-INDEX(p.usu.drop,$E112)))","v":157559.05471388108},157969.14045308239,200084.04599439239,223440.16431447002,138786.64081918314,{"$f":"INDEX(W$13:W$57,$F70)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E112)*(1-INDEX(p.usu.drop,$E112)))","v":177008.17435502278},176148.66549850249,201365.46751425392,169420.68830513605,193852.54250785834,{"$f":"INDEX(AB$13:AB$57,$F70)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E112)*(1-INDEX(p.usu.drop,$E112)))","v":214019.76212993372},148861.89465120895,146302.13689604402,117105.83201423757,167858.76299751981,181853.61375376108,{"$f":"INDEX(AH$13:AH$57,$F70)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E112)*(1-INDEX(p.usu.drop,$E112)))","v":152466.53544343598},126653.50218680184,193060.3956975266]
[null,null,null,null,6,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[# BHCA]",252949.24506051035,null,{"$f":"INDEX(L$13:L$57,$F71)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E113)*(1-INDEX(p.usu.drop,$E113)))","v":8245.5772461623728},8861.4926025266668,8890.8799379440388,10752.849168850475,11142.134947988203,10427.289942263487,{"$f":"INDEX(R$13:R$57,$F71)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E113)*(1-INDEX(p.usu.drop,$E113)))","v":9453.5432828328649},9478.148427184944,12005.042759663542,13406.409858868201,8327.1984491509884,{"$f":"INDEX(W$13:W$57,$F71)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E113)*(1-INDEX(p.usu.drop,$E113)))","v":10620.490461301368},10568.919929910147,12081.928050855235,10165.241298308163,11631.152550471503,{"$f":"INDEX(AB$13:AB$57,$F71)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E113)*(1-INDEX(p.usu.drop,$E113)))","v":12841.185727796024},8931.7136790725363,8778.1282137626386,7026.3499208542526,10071.52577985119,10911.216825225665,{"$f":"INDEX(AH$13:AH$57,$F71)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E113)*(1-INDEX(p.usu.drop,$E113)))","v":9147.9921266061556},7599.2101312081113,11583.623741851594]
[null,null,null,null,7,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[# BHCA]",21079.103755042528,null,{"$f":"INDEX(L$13:L$57,$F72)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E114)*(1-INDEX(p.usu.drop,$E114)))","v":687.13143718019774},738.45771687722242,740.90666149533661,896.07076407087266,928.51124566568353,868.94082852195731,{"$f":"INDEX(R$13:R$57,$F72)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E114)*(1-INDEX(p.usu.drop,$E114)))","v":787.79527356940548},789.845702265412,1000.4202299719616,1117.2008215723499,693.93320409591581,{"$f":"INDEX(W$13:W$57,$F72)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E114)*(1-INDEX(p.usu.drop,$E114)))","v":885.04087177511394},880.74332749251244,1006.8273375712696,847.10344152568007,969.26271253929178,{"$f":"INDEX(AB$13:AB$57,$F72)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E114)*(1-INDEX(p.usu.drop,$E114)))","v":1070.0988106496688},744.30947325604461,731.51068448021999,585.52916007118779,839.29381498759915,909.26806876880539,{"$f":"INDEX(AH$13:AH$57,$F72)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E114)*(1-INDEX(p.usu.drop,$E114)))","v":762.33267721717982},633.26751093400924,965.30197848763305]
[null,null,null,null,8,11,"Tráfico Móvil Voz saliente a LDI",null,"[# BHCA]",8431.6415020170116,null,{"$f":"INDEX(L$13:L$57,$F73)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E115)*(1-INDEX(p.usu.drop,$E115)))","v":274.85257487207906},295.38308675088888,296.3626645981347,358.42830562834911,371.40449826627349,347.57633140878289,{"$f":"INDEX(R$13:R$57,$F73)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E115)*(1-INDEX(p.usu.drop,$E115)))","v":315.11810942776219},315.93828090616478,400.16809198878462,446.88032862893994,277.57328163836627,{"$f":"INDEX(W$13:W$57,$F73)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E115)*(1-INDEX(p.usu.drop,$E115)))","v":354.01634871004563},352.29733099700491,402.73093502850787,338.84137661027216,387.70508501571675,{"$f":"INDEX(AB$13:AB$57,$F73)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E115)*(1-INDEX(p.usu.drop,$E115)))","v":428.03952425986745},297.72378930241786,292.60427379208795,234.21166402847513,335.71752599503969,363.70722750752213,{"$f":"INDEX(AH$13:AH$57,$F73)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E115)*(1-INDEX(p.usu.drop,$E115)))","v":304.93307088687186},253.30700437360375,386.12079139505323]
[null,null,null,null,9,12,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F74)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E116)*(1-INDEX(p.usu.drop,$E116)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F74)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E116)*(1-INDEX(p.usu.drop,$E116)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F74)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E116)*(1-INDEX(p.usu.drop,$E116)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F74)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E116)*(1-INDEX(p.usu.drop,$E116)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F74)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E116)*(1-INDEX(p.usu.drop,$E116)))","v":0},0,0]
[null,null,null,null,10,13,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F75)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E117)*(1-INDEX(p.usu.drop,$E117)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F75)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E117)*(1-INDEX(p.usu.drop,$E117)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F75)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E117)*(1-INDEX(p.usu.drop,$E117)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F75)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E117)*(1-INDEX(p.usu.drop,$E117)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F75)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E117)*(1-INDEX(p.usu.drop,$E117)))","v":0},0,0]
[null,null,null,null,11,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E118)*(1-INDEX(p.usu.drop,$E118)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E118)*(1-INDEX(p.usu.drop,$E118)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E118)*(1-INDEX(p.usu.drop,$E118)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E118)*(1-INDEX(p.usu.drop,$E118)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F76)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E118)*(1-INDEX(p.usu.drop,$E118)))","v":0},0,0]
[null,null,null,null,12,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F77)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E119)*(1-INDEX(p.usu.drop,$E119)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F77)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E119)*(1-INDEX(p.usu.drop,$E119)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F77)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E119)*(1-INDEX(p.usu.drop,$E119)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F77)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E119)*(1-INDEX(p.usu.drop,$E119)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F77)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E119)*(1-INDEX(p.usu.drop,$E119)))","v":0},0,0]
[null,null,null,null,13,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F78)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E120)*(1-INDEX(p.usu.drop,$E120)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F78)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E120)*(1-INDEX(p.usu.drop,$E120)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F78)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E120)*(1-INDEX(p.usu.drop,$E120)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F78)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E120)*(1-INDEX(p.usu.drop,$E120)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F78)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E120)*(1-INDEX(p.usu.drop,$E120)))","v":0},0,0]
[null,null,null,null,14,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F79)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E121)*(1-INDEX(p.usu.drop,$E121)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F79)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E121)*(1-INDEX(p.usu.drop,$E121)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F79)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E121)*(1-INDEX(p.usu.drop,$E121)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F79)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E121)*(1-INDEX(p.usu.drop,$E121)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F79)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E121)*(1-INDEX(p.usu.drop,$E121)))","v":0},0,0]
[null,null,null,null,15,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F80)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E122)*(1-INDEX(p.usu.drop,$E122)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F80)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E122)*(1-INDEX(p.usu.drop,$E122)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F80)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E122)*(1-INDEX(p.usu.drop,$E122)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F80)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E122)*(1-INDEX(p.usu.drop,$E122)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F80)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E122)*(1-INDEX(p.usu.drop,$E122)))","v":0},0,0]
[null,null,null,null,16,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F81)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E123)*(1-INDEX(p.usu.drop,$E123)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F81)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E123)*(1-INDEX(p.usu.drop,$E123)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F81)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E123)*(1-INDEX(p.usu.drop,$E123)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F81)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E123)*(1-INDEX(p.usu.drop,$E123)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F81)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E123)*(1-INDEX(p.usu.drop,$E123)))","v":0},0,0]
[null,null,null,null,17,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F82)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E124)*(1-INDEX(p.usu.drop,$E124)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F82)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E124)*(1-INDEX(p.usu.drop,$E124)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F82)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E124)*(1-INDEX(p.usu.drop,$E124)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F82)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E124)*(1-INDEX(p.usu.drop,$E124)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F82)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E124)*(1-INDEX(p.usu.drop,$E124)))","v":0},0,0]
[null,null,null,null,18,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F83)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E125)*(1-INDEX(p.usu.drop,$E125)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F83)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E125)*(1-INDEX(p.usu.drop,$E125)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F83)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E125)*(1-INDEX(p.usu.drop,$E125)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F83)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E125)*(1-INDEX(p.usu.drop,$E125)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F83)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E125)*(1-INDEX(p.usu.drop,$E125)))","v":0},0,0]
[null,null,null,null,19,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F84)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E126)*(1-INDEX(p.usu.drop,$E126)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F84)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E126)*(1-INDEX(p.usu.drop,$E126)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F84)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E126)*(1-INDEX(p.usu.drop,$E126)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F84)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E126)*(1-INDEX(p.usu.drop,$E126)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F84)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E126)*(1-INDEX(p.usu.drop,$E126)))","v":0},0,0]
[null,null,null,null,20,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F85)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E127)*(1-INDEX(p.usu.drop,$E127)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F85)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E127)*(1-INDEX(p.usu.drop,$E127)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F85)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E127)*(1-INDEX(p.usu.drop,$E127)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F85)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E127)*(1-INDEX(p.usu.drop,$E127)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F85)*p.hc.v*p.fc.geo/(p.dc*p.min.h)/(INDEX(p.mht,$E127)*(1-INDEX(p.usu.drop,$E127)))","v":0},0,0]
[null,null,null,null,"Erlangs en la Hora Cargada del Sistema para el Núcleo"]
[null,null,null,null,1,4,{"$f":"INDEX(l.serv.nom,F129)","v":"Tráfico Móvil Voz entrante desde otras móviles"},null,"[erlangs]",{"$f":"SUM(L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129,AI129,AJ129)","v":66022.551270268697},null,{"$f":"INDEX(L$13:L$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2152.1868798520695},2312.9476015691071,{"$f":"INDEX(N$13:N$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2320.6180212172299},2806.6125889486934,{"$f":"INDEX(P$13:P$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2908.2204838675302},{"$f":"INDEX(Q$13:Q$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2721.6380292353151},2467.4793788264874,{"$f":"INDEX(S$13:S$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2473.9015937024756},3133.4489688318617,{"$f":"INDEX(U$13:U$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":3499.2212846716438},{"$f":"INDEX(V$13:V$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2173.4909167855171},2772.065502029589,{"$f":"INDEX(X$13:X$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2758.6050228255599},3153.5168803941951,{"$f":"INDEX(Z$13:Z$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2653.2404341892966},{"$f":"INDEX(AA$13:AA$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":3035.8594879859011},3351.6915335392428,{"$f":"INDEX(AC$13:AC$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2331.2760793844645},2291.1885738638812,{"$f":"INDEX(AE$13:AE$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":1833.9550599626223},{"$f":"INDEX(AF$13:AF$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2628.7796471224483},2847.9482992414137,{"$f":"INDEX(AH$13:AH$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":2387.7271468210438},1983.4779122634338,{"$f":"INDEX(AJ$13:AJ$57,$F129)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E129)","v":3023.453943137677}]
[null,null,null,null,2,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[erlangs]",33011.275635134349,null,1076.0934399260348,1156.4738007845535,1160.3090106086149,1403.3062944743467,1454.1102419337651,1360.8190146176576,1233.7396894132437,1236.9507968512378,1566.7244844159309,1749.6106423358219,1086.7454583927586,1386.0327510147945,1379.3025114127799,1576.7584401970976,1326.6202170946483,1517.9297439929505,1675.8457667696214,1165.6380396922323,1145.5942869319406,916.97752998131114,1314.3898235612241,1423.9741496207068,1193.8635734105219,991.73895613171692,1511.7269715688385]
[null,null,null,null,3,6,"Tráfico Móvil Voz entrante desde públicos",null,"[erlangs]",33011.275635134349,null,1076.0934399260348,1156.4738007845535,1160.3090106086149,1403.3062944743467,1454.1102419337651,1360.8190146176576,1233.7396894132437,1236.9507968512378,1566.7244844159309,1749.6106423358219,1086.7454583927586,1386.0327510147945,1379.3025114127799,1576.7584401970976,1326.6202170946483,1517.9297439929505,1675.8457667696214,1165.6380396922323,1145.5942869319406,916.97752998131114,1314.3898235612241,1423.9741496207068,1193.8635734105219,991.73895613171692,1511.7269715688385]
[null,null,null,null,4,7,"Tráfico Móvil Voz entrante desde LDI",null,"[erlangs]",1320.4510254053741,null,43.043737597041385,46.258952031382137,46.412360424344598,56.132251778973874,58.164409677350598,54.432760584706308,49.34958757652975,49.478031874049506,62.668979376637232,69.984425693432883,43.469818335710343,55.441310040591787,55.172100456511195,63.0703376078839,53.064808683785941,60.717189759718025,67.033830670784852,46.625521587689285,45.823771477277617,36.67910119925245,52.575592942448964,56.958965984828268,47.754542936420876,39.669558245268682,60.469078862753548]
[null,null,null,null,5,8,"Tráfico on-net",null,"[erlangs]",660225.51270268694,null,21521.868798520693,23129.476015691071,23206.180212172294,28066.125889486942,29082.204838675305,27216.380292353155,24674.793788264877,24739.015937024753,31334.489688318623,34992.212846716437,21734.909167855174,27720.65502029589,27586.050228255601,31535.16880394195,26532.404341892969,30358.594879859011,33516.915335392427,23312.760793844645,22911.885738638808,18339.550599626225,26287.796471224479,28479.482992414134,23877.271468210434,19834.77912263434,30234.539431376776]
[null,null,null,null,6,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[erlangs]",39613.530762161216,null,1291.3121279112415,1387.7685609414641,1392.370812730338,1683.9675533692164,1744.932290320518,1632.9828175411892,1480.4876272958927,1484.3409562214852,1880.0693812991174,2099.5327708029863,1304.0945500713103,1663.2393012177533,1655.1630136953356,1892.1101282365169,1591.9442605135782,1821.5156927915409,2011.0149201235456,1398.7656476306786,1374.7131443183284,1100.3730359775734,1577.2677882734688,1708.7689795448478,1432.636288092626,1190.0867473580604,1814.0723658826062]
[null,null,null,null,7,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[erlangs]",3301.1275635134348,null,107.60934399260347,115.64738007845536,116.03090106086148,140.33062944743469,145.41102419337648,136.08190146176577,123.37396894132438,123.69507968512377,156.67244844159308,174.96106423358216,108.67454583927585,138.60327510147948,137.93025114127801,157.67584401970973,132.66202170946485,151.79297439929505,167.58457667696217,116.56380396922323,114.55942869319404,91.697752998131122,131.43898235612241,142.39741496207066,119.38635734105219,99.173895613171695,151.17269715688388]
[null,null,null,null,8,11,"Tráfico Móvil Voz saliente a LDI",null,"[erlangs]",1320.4510254053741,null,43.043737597041385,46.258952031382137,46.412360424344598,56.132251778973874,58.164409677350598,54.432760584706308,49.34958757652975,49.478031874049506,62.668979376637232,69.984425693432883,43.469818335710343,55.441310040591787,55.172100456511195,63.0703376078839,53.064808683785941,60.717189759718025,67.033830670784852,46.625521587689285,45.823771477277617,36.67910119925245,52.575592942448964,56.958965984828268,47.754542936420876,39.669558245268682,60.469078862753548]
[null,null,null,null,9,12,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,13,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,40,"libre",null,"[erlangs]",0,null,{"$f":"INDEX(L$13:L$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(N$13:N$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(P$13:P$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},{"$f":"INDEX(Q$13:Q$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(S$13:S$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(U$13:U$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},{"$f":"INDEX(V$13:V$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(X$13:X$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(Z$13:Z$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},{"$f":"INDEX(AA$13:AA$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(AC$13:AC$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(AE$13:AE$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},{"$f":"INDEX(AF$13:AF$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(AH$13:AH$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0},0,{"$f":"INDEX(AJ$13:AJ$57,$F139)*p.hc.v.v/(p.dc*p.min.h)*INDEX(p.traf.nf,$E139)","v":0}]
[null,null,null,null,12,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,40,"libre",null,"[erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"BHCA para el diseño del MSCS"]
[null,null,null,null,1,3,{"$f":"INDEX(l.serv.nom,F150)","v":"Cliente Tipo 3"},null,"[# BHCA]",{"$f":"SUM(L150,M150,N150,O150,P150,Q150,R150,S150,T150,U150,V150,W150,X150,Y150,Z150,AA150,AB150,AC150,AD150,AE150,AF150,AG150,AH150,AI150,AJ150)","v":5058984.9012102084},null,{"$f":"INDEX(L$13:L$57,$F66)*p.hc.v.v/p.dc/(INDEX(p.mht,$E150)*(1-INDEX(p.usu.drop,$E150)))","v":164911.54492324748},177229.85205053337,177817.59875888075,215056.98337700946,222842.69895976409,208545.79884526972,{"$f":"INDEX(R$13:R$57,$F66)*p.hc.v.v/p.dc/(INDEX(p.mht,$E150)*(1-INDEX(p.usu.drop,$E150)))","v":189070.86565665729},189562.96854369889,240100.85519327081,268128.19717736403,166543.96898301976,{"$f":"INDEX(W$13:W$57,$F66)*p.hc.v.v/p.dc/(INDEX(p.mht,$E150)*(1-INDEX(p.usu.drop,$E150)))","v":212409.80922602734},211378.39859820294,241638.56101710474,203304.82596616325,232623.05100943,{"$f":"INDEX(AB$13:AB$57,$F66)*p.hc.v.v/p.dc/(INDEX(p.mht,$E150)*(1-INDEX(p.usu.drop,$E150)))","v":256823.71455592048},178634.27358145072,175562.56427525278,140526.99841708507,201430.5155970238,218224.33650451334,{"$f":"INDEX(AH$13:AH$57,$F66)*p.hc.v.v/p.dc/(INDEX(p.mht,$E150)*(1-INDEX(p.usu.drop,$E150)))","v":182959.84253212318},151984.20262416222,231672.47483703188]
[null,null,null,null,2,4,"Tráfico Móvil Voz entrante desde otras móviles",null,"[# BHCA]",2529492.4506051042,null,{"$f":"INDEX(L$13:L$57,$F67)*p.hc.v.v/p.dc/(INDEX(p.mht,$E151)*(1-INDEX(p.usu.drop,$E151)))","v":82455.772461623739},88614.926025266686,88908.799379440374,107528.49168850473,111421.34947988205,104272.89942263486,{"$f":"INDEX(R$13:R$57,$F67)*p.hc.v.v/p.dc/(INDEX(p.mht,$E151)*(1-INDEX(p.usu.drop,$E151)))","v":94535.432828328645},94781.484271849447,120050.4275966354,134064.09858868201,83271.98449150988,{"$f":"INDEX(W$13:W$57,$F67)*p.hc.v.v/p.dc/(INDEX(p.mht,$E151)*(1-INDEX(p.usu.drop,$E151)))","v":106204.90461301367},105689.19929910147,120819.28050855237,101652.41298308162,116311.525504715,{"$f":"INDEX(AB$13:AB$57,$F67)*p.hc.v.v/p.dc/(INDEX(p.mht,$E151)*(1-INDEX(p.usu.drop,$E151)))","v":128411.85727796024},89317.136790725359,87781.282137626389,70263.499208542533,100715.2577985119,109112.16825225667,{"$f":"INDEX(AH$13:AH$57,$F67)*p.hc.v.v/p.dc/(INDEX(p.mht,$E151)*(1-INDEX(p.usu.drop,$E151)))","v":91479.921266061589},75992.101312081111,115836.23741851594]
[null,null,null,null,3,5,"Tráfico Móvil Voz entrante desde redes fijas",null,"[# BHCA]",2529492.4506051042,null,{"$f":"INDEX(L$13:L$57,$F68)*p.hc.v.v/p.dc/(INDEX(p.mht,$E152)*(1-INDEX(p.usu.drop,$E152)))","v":82455.772461623739},88614.926025266686,88908.799379440374,107528.49168850473,111421.34947988205,104272.89942263486,{"$f":"INDEX(R$13:R$57,$F68)*p.hc.v.v/p.dc/(INDEX(p.mht,$E152)*(1-INDEX(p.usu.drop,$E152)))","v":94535.432828328645},94781.484271849447,120050.4275966354,134064.09858868201,83271.98449150988,{"$f":"INDEX(W$13:W$57,$F68)*p.hc.v.v/p.dc/(INDEX(p.mht,$E152)*(1-INDEX(p.usu.drop,$E152)))","v":106204.90461301367},105689.19929910147,120819.28050855237,101652.41298308162,116311.525504715,{"$f":"INDEX(AB$13:AB$57,$F68)*p.hc.v.v/p.dc/(INDEX(p.mht,$E152)*(1-INDEX(p.usu.drop,$E152)))","v":128411.85727796024},89317.136790725359,87781.282137626389,70263.499208542533,100715.2577985119,109112.16825225667,{"$f":"INDEX(AH$13:AH$57,$F68)*p.hc.v.v/p.dc/(INDEX(p.mht,$E152)*(1-INDEX(p.usu.drop,$E152)))","v":91479.921266061589},75992.101312081111,115836.23741851594]
[null,null,null,null,4,6,"Tráfico Móvil Voz entrante desde públicos",null,"[# BHCA]",101179.69802420416,null,{"$f":"INDEX(L$13:L$57,$F69)*p.hc.v.v/p.dc/(INDEX(p.mht,$E153)*(1-INDEX(p.usu.drop,$E153)))","v":3298.230898464949},3544.597041010667,3556.3519751776157,4301.1396675401902,4456.8539791952817,4170.9159769053949,{"$f":"INDEX(R$13:R$57,$F69)*p.hc.v.v/p.dc/(INDEX(p.mht,$E153)*(1-INDEX(p.usu.drop,$E153)))","v":3781.4173131331463},3791.2593708739773,4802.0171038654153,5362.5639435472804,3330.8793796603959,{"$f":"INDEX(W$13:W$57,$F69)*p.hc.v.v/p.dc/(INDEX(p.mht,$E153)*(1-INDEX(p.usu.drop,$E153)))","v":4248.1961845205469},4227.5679719640593,4832.7712203420942,4066.0965193232655,4652.4610201886007,{"$f":"INDEX(AB$13:AB$57,$F69)*p.hc.v.v/p.dc/(INDEX(p.mht,$E153)*(1-INDEX(p.usu.drop,$E153)))","v":5136.4742911184103},3572.685471629014,3511.2512855050554,2810.5399683417018,4028.6103119404761,4364.4867300902661,{"$f":"INDEX(AH$13:AH$57,$F69)*p.hc.v.v/p.dc/(INDEX(p.mht,$E153)*(1-INDEX(p.usu.drop,$E153)))","v":3659.1968506424623},3039.6840524832446,4633.4494967406381]
[null,null,null,null,5,7,"Tráfico Móvil Voz entrante desde LDI",null,"[# BHCA]",50589849.012102075,null,{"$f":"INDEX(L$13:L$57,$F70)*p.hc.v.v/p.dc/(INDEX(p.mht,$E154)*(1-INDEX(p.usu.drop,$E154)))","v":1649115.4492324744},1772298.5205053336,1778175.9875888079,2150569.8337700949,2228426.9895976409,2085457.9884526976,{"$f":"INDEX(R$13:R$57,$F70)*p.hc.v.v/p.dc/(INDEX(p.mht,$E154)*(1-INDEX(p.usu.drop,$E154)))","v":1890708.6565665726},1895629.6854369889,2401008.5519327084,2681281.9717736398,1665439.6898301977,{"$f":"INDEX(W$13:W$57,$F70)*p.hc.v.v/p.dc/(INDEX(p.mht,$E154)*(1-INDEX(p.usu.drop,$E154)))","v":2124098.0922602736},2113783.9859820297,2416385.610171047,2033048.2596616324,2326230.5100942999,{"$f":"INDEX(AB$13:AB$57,$F70)*p.hc.v.v/p.dc/(INDEX(p.mht,$E154)*(1-INDEX(p.usu.drop,$E154)))","v":2568237.1455592047},1786342.7358145074,1755625.642752528,1405269.9841708508,2014305.1559702377,2182243.365045133,{"$f":"INDEX(AH$13:AH$57,$F70)*p.hc.v.v/p.dc/(INDEX(p.mht,$E154)*(1-INDEX(p.usu.drop,$E154)))","v":1829598.4253212314},1519842.0262416224,2316724.7483703191]
[null,null,null,null,6,8,"Tráfico on-net",null,"[# BHCA]",3035390.9407261242,null,{"$f":"INDEX(L$13:L$57,$F71)*p.hc.v.v/p.dc/(INDEX(p.mht,$E155)*(1-INDEX(p.usu.drop,$E155)))","v":98946.926953948481},106337.91123031999,106690.55925532847,129034.1900262057,133705.61937585843,125127.47930716183,{"$f":"INDEX(R$13:R$57,$F71)*p.hc.v.v/p.dc/(INDEX(p.mht,$E155)*(1-INDEX(p.usu.drop,$E155)))","v":113442.51939399437},113737.78112621931,144060.5131159625,160876.91830641843,99926.381389811868,{"$f":"INDEX(W$13:W$57,$F71)*p.hc.v.v/p.dc/(INDEX(p.mht,$E155)*(1-INDEX(p.usu.drop,$E155)))","v":127445.88553561641},126827.03915892175,144983.13661026282,121982.89557969794,139573.83060565803,{"$f":"INDEX(AB$13:AB$57,$F71)*p.hc.v.v/p.dc/(INDEX(p.mht,$E155)*(1-INDEX(p.usu.drop,$E155)))","v":154094.2287335523},107180.56414887043,105337.53856515167,84316.199050251045,120858.30935821428,130934.60190270796,{"$f":"INDEX(AH$13:AH$57,$F71)*p.hc.v.v/p.dc/(INDEX(p.mht,$E155)*(1-INDEX(p.usu.drop,$E155)))","v":109775.90551927387},91190.521574497325,139003.48490221912]
[null,null,null,null,7,9,"Tráfico Móvil Voz saliente a otras móviles",null,"[# BHCA]",252949.24506051035,null,{"$f":"INDEX(L$13:L$57,$F72)*p.hc.v.v/p.dc/(INDEX(p.mht,$E156)*(1-INDEX(p.usu.drop,$E156)))","v":8245.5772461623728},8861.4926025266686,8890.8799379440388,10752.849168850475,11142.134947988203,10427.289942263487,{"$f":"INDEX(R$13:R$57,$F72)*p.hc.v.v/p.dc/(INDEX(p.mht,$E156)*(1-INDEX(p.usu.drop,$E156)))","v":9453.5432828328649},9478.1484271849458,12005.04275966354,13406.409858868199,8327.1984491509902,{"$f":"INDEX(W$13:W$57,$F72)*p.hc.v.v/p.dc/(INDEX(p.mht,$E156)*(1-INDEX(p.usu.drop,$E156)))","v":10620.490461301368},10568.919929910147,12081.928050855235,10165.241298308161,11631.152550471503,{"$f":"INDEX(AB$13:AB$57,$F72)*p.hc.v.v/p.dc/(INDEX(p.mht,$E156)*(1-INDEX(p.usu.drop,$E156)))","v":12841.185727796026},8931.7136790725344,8778.1282137626386,7026.3499208542526,10071.52577985119,10911.216825225665,{"$f":"INDEX(AH$13:AH$57,$F72)*p.hc.v.v/p.dc/(INDEX(p.mht,$E156)*(1-INDEX(p.usu.drop,$E156)))","v":9147.9921266061574},7599.2101312081113,11583.623741851596]
[null,null,null,null,8,10,"Tráfico Móvil Voz saliente a redes fijas",null,"[# BHCA]",101179.69802420416,null,{"$f":"INDEX(L$13:L$57,$F73)*p.hc.v.v/p.dc/(INDEX(p.mht,$E157)*(1-INDEX(p.usu.drop,$E157)))","v":3298.230898464949},3544.597041010667,3556.3519751776157,4301.1396675401902,4456.8539791952817,4170.9159769053949,{"$f":"INDEX(R$13:R$57,$F73)*p.hc.v.v/p.dc/(INDEX(p.mht,$E157)*(1-INDEX(p.usu.drop,$E157)))","v":3781.4173131331463},3791.2593708739773,4802.0171038654153,5362.5639435472804,3330.8793796603959,{"$f":"INDEX(W$13:W$57,$F73)*p.hc.v.v/p.dc/(INDEX(p.mht,$E157)*(1-INDEX(p.usu.drop,$E157)))","v":4248.1961845205469},4227.5679719640593,4832.7712203420942,4066.0965193232655,4652.4610201886007,{"$f":"INDEX(AB$13:AB$57,$F73)*p.hc.v.v/p.dc/(INDEX(p.mht,$E157)*(1-INDEX(p.usu.drop,$E157)))","v":5136.4742911184103},3572.685471629014,3511.2512855050554,2810.5399683417018,4028.6103119404761,4364.4867300902661,{"$f":"INDEX(AH$13:AH$57,$F73)*p.hc.v.v/p.dc/(INDEX(p.mht,$E157)*(1-INDEX(p.usu.drop,$E157)))","v":3659.1968506424623},3039.6840524832446,4633.4494967406381]
[null,null,null,null,9,11,"Tráfico Móvil Voz saliente a LDI",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F74)*p.hc.v.v/p.dc/(INDEX(p.mht,$E158)*(1-INDEX(p.usu.drop,$E158)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F74)*p.hc.v.v/p.dc/(INDEX(p.mht,$E158)*(1-INDEX(p.usu.drop,$E158)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F74)*p.hc.v.v/p.dc/(INDEX(p.mht,$E158)*(1-INDEX(p.usu.drop,$E158)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F74)*p.hc.v.v/p.dc/(INDEX(p.mht,$E158)*(1-INDEX(p.usu.drop,$E158)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F74)*p.hc.v.v/p.dc/(INDEX(p.mht,$E158)*(1-INDEX(p.usu.drop,$E158)))","v":0},0,0]
[null,null,null,null,10,12,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F75)*p.hc.v.v/p.dc/(INDEX(p.mht,$E159)*(1-INDEX(p.usu.drop,$E159)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F75)*p.hc.v.v/p.dc/(INDEX(p.mht,$E159)*(1-INDEX(p.usu.drop,$E159)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F75)*p.hc.v.v/p.dc/(INDEX(p.mht,$E159)*(1-INDEX(p.usu.drop,$E159)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F75)*p.hc.v.v/p.dc/(INDEX(p.mht,$E159)*(1-INDEX(p.usu.drop,$E159)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F75)*p.hc.v.v/p.dc/(INDEX(p.mht,$E159)*(1-INDEX(p.usu.drop,$E159)))","v":0},0,0]
[null,null,null,null,11,13,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F76)*p.hc.v.v/p.dc/(INDEX(p.mht,$E160)*(1-INDEX(p.usu.drop,$E160)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F76)*p.hc.v.v/p.dc/(INDEX(p.mht,$E160)*(1-INDEX(p.usu.drop,$E160)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F76)*p.hc.v.v/p.dc/(INDEX(p.mht,$E160)*(1-INDEX(p.usu.drop,$E160)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F76)*p.hc.v.v/p.dc/(INDEX(p.mht,$E160)*(1-INDEX(p.usu.drop,$E160)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F76)*p.hc.v.v/p.dc/(INDEX(p.mht,$E160)*(1-INDEX(p.usu.drop,$E160)))","v":0},0,0]
[null,null,null,null,12,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F77)*p.hc.v.v/p.dc/(INDEX(p.mht,$E161)*(1-INDEX(p.usu.drop,$E161)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F77)*p.hc.v.v/p.dc/(INDEX(p.mht,$E161)*(1-INDEX(p.usu.drop,$E161)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F77)*p.hc.v.v/p.dc/(INDEX(p.mht,$E161)*(1-INDEX(p.usu.drop,$E161)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F77)*p.hc.v.v/p.dc/(INDEX(p.mht,$E161)*(1-INDEX(p.usu.drop,$E161)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F77)*p.hc.v.v/p.dc/(INDEX(p.mht,$E161)*(1-INDEX(p.usu.drop,$E161)))","v":0},0,0]
[null,null,null,null,13,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F78)*p.hc.v.v/p.dc/(INDEX(p.mht,$E162)*(1-INDEX(p.usu.drop,$E162)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F78)*p.hc.v.v/p.dc/(INDEX(p.mht,$E162)*(1-INDEX(p.usu.drop,$E162)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F78)*p.hc.v.v/p.dc/(INDEX(p.mht,$E162)*(1-INDEX(p.usu.drop,$E162)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F78)*p.hc.v.v/p.dc/(INDEX(p.mht,$E162)*(1-INDEX(p.usu.drop,$E162)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F78)*p.hc.v.v/p.dc/(INDEX(p.mht,$E162)*(1-INDEX(p.usu.drop,$E162)))","v":0},0,0]
[null,null,null,null,14,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F79)*p.hc.v.v/p.dc/(INDEX(p.mht,$E163)*(1-INDEX(p.usu.drop,$E163)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F79)*p.hc.v.v/p.dc/(INDEX(p.mht,$E163)*(1-INDEX(p.usu.drop,$E163)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F79)*p.hc.v.v/p.dc/(INDEX(p.mht,$E163)*(1-INDEX(p.usu.drop,$E163)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F79)*p.hc.v.v/p.dc/(INDEX(p.mht,$E163)*(1-INDEX(p.usu.drop,$E163)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F79)*p.hc.v.v/p.dc/(INDEX(p.mht,$E163)*(1-INDEX(p.usu.drop,$E163)))","v":0},0,0]
[null,null,null,null,15,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F80)*p.hc.v.v/p.dc/(INDEX(p.mht,$E164)*(1-INDEX(p.usu.drop,$E164)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F80)*p.hc.v.v/p.dc/(INDEX(p.mht,$E164)*(1-INDEX(p.usu.drop,$E164)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F80)*p.hc.v.v/p.dc/(INDEX(p.mht,$E164)*(1-INDEX(p.usu.drop,$E164)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F80)*p.hc.v.v/p.dc/(INDEX(p.mht,$E164)*(1-INDEX(p.usu.drop,$E164)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F80)*p.hc.v.v/p.dc/(INDEX(p.mht,$E164)*(1-INDEX(p.usu.drop,$E164)))","v":0},0,0]
[null,null,null,null,16,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F81)*p.hc.v.v/p.dc/(INDEX(p.mht,$E165)*(1-INDEX(p.usu.drop,$E165)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F81)*p.hc.v.v/p.dc/(INDEX(p.mht,$E165)*(1-INDEX(p.usu.drop,$E165)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F81)*p.hc.v.v/p.dc/(INDEX(p.mht,$E165)*(1-INDEX(p.usu.drop,$E165)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F81)*p.hc.v.v/p.dc/(INDEX(p.mht,$E165)*(1-INDEX(p.usu.drop,$E165)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F81)*p.hc.v.v/p.dc/(INDEX(p.mht,$E165)*(1-INDEX(p.usu.drop,$E165)))","v":0},0,0]
[null,null,null,null,17,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F82)*p.hc.v.v/p.dc/(INDEX(p.mht,$E166)*(1-INDEX(p.usu.drop,$E166)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F82)*p.hc.v.v/p.dc/(INDEX(p.mht,$E166)*(1-INDEX(p.usu.drop,$E166)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F82)*p.hc.v.v/p.dc/(INDEX(p.mht,$E166)*(1-INDEX(p.usu.drop,$E166)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F82)*p.hc.v.v/p.dc/(INDEX(p.mht,$E166)*(1-INDEX(p.usu.drop,$E166)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F82)*p.hc.v.v/p.dc/(INDEX(p.mht,$E166)*(1-INDEX(p.usu.drop,$E166)))","v":0},0,0]
[null,null,null,null,18,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F83)*p.hc.v.v/p.dc/(INDEX(p.mht,$E167)*(1-INDEX(p.usu.drop,$E167)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F83)*p.hc.v.v/p.dc/(INDEX(p.mht,$E167)*(1-INDEX(p.usu.drop,$E167)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F83)*p.hc.v.v/p.dc/(INDEX(p.mht,$E167)*(1-INDEX(p.usu.drop,$E167)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F83)*p.hc.v.v/p.dc/(INDEX(p.mht,$E167)*(1-INDEX(p.usu.drop,$E167)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F83)*p.hc.v.v/p.dc/(INDEX(p.mht,$E167)*(1-INDEX(p.usu.drop,$E167)))","v":0},0,0]
[null,null,null,null,19,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F84)*p.hc.v.v/p.dc/(INDEX(p.mht,$E168)*(1-INDEX(p.usu.drop,$E168)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F84)*p.hc.v.v/p.dc/(INDEX(p.mht,$E168)*(1-INDEX(p.usu.drop,$E168)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F84)*p.hc.v.v/p.dc/(INDEX(p.mht,$E168)*(1-INDEX(p.usu.drop,$E168)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F84)*p.hc.v.v/p.dc/(INDEX(p.mht,$E168)*(1-INDEX(p.usu.drop,$E168)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F84)*p.hc.v.v/p.dc/(INDEX(p.mht,$E168)*(1-INDEX(p.usu.drop,$E168)))","v":0},0,0]
[null,null,null,null,20,40,"libre",null,"[# BHCA]",0,null,{"$f":"INDEX(L$13:L$57,$F85)*p.hc.v.v/p.dc/(INDEX(p.mht,$E169)*(1-INDEX(p.usu.drop,$E169)))","v":0},0,0,0,0,0,{"$f":"INDEX(R$13:R$57,$F85)*p.hc.v.v/p.dc/(INDEX(p.mht,$E169)*(1-INDEX(p.usu.drop,$E169)))","v":0},0,0,0,0,{"$f":"INDEX(W$13:W$57,$F85)*p.hc.v.v/p.dc/(INDEX(p.mht,$E169)*(1-INDEX(p.usu.drop,$E169)))","v":0},0,0,0,0,{"$f":"INDEX(AB$13:AB$57,$F85)*p.hc.v.v/p.dc/(INDEX(p.mht,$E169)*(1-INDEX(p.usu.drop,$E169)))","v":0},0,0,0,0,0,{"$f":"INDEX(AH$13:AH$57,$F85)*p.hc.v.v/p.dc/(INDEX(p.mht,$E169)*(1-INDEX(p.usu.drop,$E169)))","v":0},0,0]
[]
[null,null,null,null,null,null,"Erlangs de Voz en la Hora Cargada sin Overhead",null,"[HC erlangs]",{"$f":"SUM(L171,M171,N171,O171,P171,Q171,R171,S171,T171,U171,V171,W171,X171,Y171,Z171,AA171,AB171,AC171,AD171,AE171,AF171,AG171,AH171,AI171,AJ171)","v":7490258.4416119857},null,{"$f":"SUM(L87:L106)","v":244165.60151921725},262403.90539801517,263274.11450709467,318410.19821622939,329937.61389477126,308769.83441674657,{"$f":"SUM(R87:R106)","v":279935.53552786505},280664.13580554584,355489.78551397478,396986.65474599804,246582.54450931691,{"$f":"SUM(W87:W106)","v":314490.83120525687},312963.73983955977,357766.49008072139,{"$f":"SUM(Z87:Z106)","v":301010.12725877576},344418.2589120004,380249.40448002709,264483.27120616747,259935.34370485731,208062.20155275951,298235.05096604174,323099.73454893834,270887.64480684744,225025.56914628658,343010.84984896949,"dda.dis.ran.voz"]
[null,null,null,null,null,null,"BHCA para el diseño de los RNC",null,"[# BHCA]",{"$f":"SUM(L172,M172,N172,O172,P172,Q172,R172,S172,T172,U172,V172,W172,X172,Y172,Z172,AA172,AB172,AC172,AD172,AE172,AF172,AG172,AH172,AI172,AJ172)","v":5349876.5330297938},null,{"$f":"SUM(L108:L127)","v":174393.95875633418},187420.56854343903,188042.1106875164,227422.75992118756,235656.15414995054,220537.18227887276,{"$f":"SUM(R108:R127)","v":199942.44043191511},200462.83923496158,253906.65436688391,283545.56851506245,176120.2471995434,{"$f":"SUM(W108:W127)","v":224623.37325652395},223532.65651759965,255532.77827558824,{"$f":"SUM(Z108:Z127)","v":214994.85345921764},245998.87644247222,271591.07814288588,188905.74431238417,185657.41172107984,148607.30082606748,213012.77024385266,230772.23585352281,193480.03347772022,160723.29427505154,244993.64214016128,"dda.dis.ran.bhca.rnc"]
[null,null,null,null,null,null,"Erlangs de Voz en la Hora Cargada de Voz sin Overhead",null,"[HC erlangs]",{"$f":"SUM(L173,M173,N173,O173,P173,Q173,R173,S173,T173,U173,V173,W173,X173,Y173,Z173,AA173,AB173,AC173,AD173,AE173,AF173,AG173,AH173,AI173,AJ173)","v":837826.17561970977},null,{"$f":"SUM(L129:L148)","v":27311.251505322758},{"$f":"SUM(M129:M148)","v":29351.305063911968},29448.642689246641,35615.913753758919,36905.317940278961,34537.58659099615,31312.313317308126,31393.811224084409,39763.467414476327,44405.11810248316,27581.599734008214,{"$f":"SUM(W129:W148)","v":35177.511220755492},35006.69773965636,40018.129212202337,{"$f":"SUM(Z129:Z148)","v":33669.621109862179},38525.056902541073,42532.965560612996,29583.893447388855,29075.183002332647,23272.88971092568,33359.213721983862,36140.463917373534,30300.257493159042,25170.33470662298,38367.630538417128,"dda.dis.core.voz"]
[null,null,null,null,null,null,"BHCA para el diseño del MSCS",null,"[# BHCA]",{"$f":"SUM(L174,M174,N174,O174,P174,Q174,R174,S174,T174,U174,V174,W174,X174,Y174,Z174,AA174,AB174,AC174,AD174,AE174,AF174,AG174,AH174,AI174,AJ174)","v":64198518.396357536},null,{"$f":"SUM(L150:L169)","v":2092727.5050760102},{"$f":"SUM(M150:M169)","v":2249046.8225212689},2256505.3282501968,2729073.1190542504,2827873.8497994067,2646446.1873464729,2399309.2851829813,2405554.0708195395,3046879.8524026065,3402546.8221807485,2113442.9663945213,{"$f":"SUM(W150:W169)","v":2695480.4790782873},2682391.8782111951,3066393.3393070591,{"$f":"SUM(Z150:Z169)","v":2579938.2415106115},2951986.5173096666,3259092.9377146307,2266868.9317486095,2227888.9406529581,1783287.6099128097,2556153.2429262316,2769266.8302422743,2321760.4017326427,1928679.5313006185,2939923.7056819345,"dda.dis.ran.bhca.core"]
[]
[]
[3,"Cálculos para Datos"]
[]
[null,null,"SMS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"SMS en la hora Cargada del Sistema"]
[null,null,null,null,null,14,{"$f":"INDEX(l.serv.nom,F184)","v":"SMS saliente a otras móviles"},null,"[SMS]",{"$f":"SUM(L184,M184,N184,O184,P184,Q184,R184,S184,T184,U184,V184,W184,X184,Y184,Z184,AA184,AB184,AC184,AD184,AE184,AF184,AG184,AH184,AI184,AJ184)","v":227272.72727272738},null,{"$f":"INDEX(L$13:L$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":7408.5804376485548},7961.9751029561367,{"$f":"INDEX(N$13:N$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":7988.3793717887511},9661.3427566163155,{"$f":"INDEX(P$13:P$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":10011.112690469863},{"$f":"INDEX(Q$13:Q$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":9368.830583680101},8493.9275615004372,{"$f":"INDEX(S$13:S$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":8516.0350726752513},10786.427958548566,{"$f":"INDEX(U$13:U$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":12045.544278387055},{"$f":"INDEX(V$13:V$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":7481.9163885112102},9542.4195930552487,{"$f":"INDEX(X$13:X$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":9496.0839128938678},10855.508733279143,{"$f":"INDEX(Z$13:Z$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":9133.3821245411964},10450.490812251421,11537.69524425216,8025.0681379829412,7887.0729146246704,6313.1151425379794,9049.1795349568765,{"$f":"INDEX(AG$13:AG$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":9803.6347376323847},8219.3924681841199,6827.8251284167827,{"$f":"INDEX(AJ$13:AJ$57,$F184)*p.hc.m*p.fc.geo/p.dc","v":10407.786585336311}]
[null,null,null,null,null,15,"SMS on-net",null,"[SMS]",{"$f":"SUM(L185,M185,N185,O185,P185,Q185,R185,S185,T185,U185,V185,W185,X185,Y185,Z185,AA185,AB185,AC185,AD185,AE185,AF185,AG185,AH185,AI185,AJ185)","v":227272.72727272738},null,7408.5804376485548,7961.9751029561367,7988.3793717887511,9661.3427566163155,10011.112690469863,9368.830583680101,8493.9275615004372,8516.0350726752513,10786.427958548566,12045.544278387055,7481.9163885112102,9542.4195930552487,9496.0839128938678,10855.508733279143,9133.3821245411964,10450.490812251421,11537.69524425216,8025.0681379829412,7887.0729146246704,6313.1151425379794,9049.1795349568765,9803.6347376323847,8219.3924681841199,6827.8251284167827,10407.786585336311]
[null,null,null,null,null,16,"SMS entrante desde otras móviles",null,"[SMS]",{"$f":"SUM(L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186,AG186,AH186,AI186,AJ186)","v":90909.090909090941},null,2963.4321750594218,3184.7900411824558,3195.3517487155004,3864.5371026465259,4004.4450761879457,3747.5322334720413,3397.571024600175,3406.4140290701007,4314.5711834194262,4818.2177113548223,2992.7665554044843,3816.9678372221006,3798.4335651575475,4342.2034933116574,3653.3528498164783,4180.1963249005676,4615.0780977008644,3210.0272551931771,3154.8291658498683,2525.246057015192,3619.6718139827508,3921.453895052955,3287.7569872736481,2731.1300513667134,4163.1146341345247]
[null,null,null,null,null,40,"libre",null,"[SMS]",{"$f":"SUM(L187,M187,N187,O187,P187,Q187,R187,S187,T187,U187,V187,W187,X187,Y187,Z187,AA187,AB187,AC187,AD187,AE187,AF187,AG187,AH187,AI187,AJ187)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[SMS]",{"$f":"SUM(L188,M188,N188,O188,P188,Q188,R188,S188,T188,U188,V188,W188,X188,Y188,Z188,AA188,AB188,AC188,AD188,AE188,AF188,AG188,AH188,AI188,AJ188)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SMS equivalentes en canal CS"]
[null,null,null,null,null,14,{"$f":"INDEX(l.serv.nom,F190)","v":"SMS saliente a otras móviles"},null,"[HC erlangs]",{"$f":"SUM(L190,M190,N190,O190,P190,Q190,R190,S190,T190,U190,V190,W190,X190,Y190,Z190,AA190,AB190,AC190,AD190,AE190,AF190,AG190,AH190,AI190,AJ190)","v":2.5858585858585865},null,{"$f":"L184*p.sms_erlang*INDEX(p.ran.rf,$F190)","v":8.4293181868356895E-2},9.0589583393634265E-2,9.0890005296796458E-2,0.10992461091972341,0.11390421550045712,0.10659647241876027,{"$f":"R184*p.sms_erlang*INDEX(p.ran.rf,$F190)","v":9.6642020255293865E-2},9.6893554604660648E-2,0.1227255803283748,0.13705152601187051,8.5127582020394221E-2,{"$f":"W184*p.sms_erlang*INDEX(p.ran.rf,$F190)","v":0.10857152959209528},0.10804433252003691,0.12351156603197604,0.10391759217255762,0.11890336213050506,{"$f":"AB184*p.sms_erlang*INDEX(p.ran.rf,$F190)","v":0.13127333255682458},9.1307441925494809E-2,8.9737362939729587E-2,7.1829221177321018E-2,0.10295955381995381,0.11154357745928403,{"$f":"AH184*p.sms_erlang*INDEX(p.ran.rf,$F190)","v":9.3518420971339333E-2},7.7685477016653182E-2,0.11841748292649315]
[null,null,null,null,null,15,"SMS on-net",null,"[HC erlangs]",{"$f":"SUM(L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191,AG191,AH191,AI191,AJ191)","v":5.171717171717173},null,{"$f":"L185*p.sms_erlang*INDEX(p.ran.rf,$F191)","v":0.16858636373671379},0.18117916678726853,0.18178001059359292,0.21984922183944683,0.22780843100091425,0.21319294483752055,{"$f":"R185*p.sms_erlang*INDEX(p.ran.rf,$F191)","v":0.19328404051058773},0.1937871092093213,0.2454511606567496,0.27410305202374102,0.17025516404078844,{"$f":"W185*p.sms_erlang*INDEX(p.ran.rf,$F191)","v":0.21714305918419055},0.21608866504007382,0.24702313206395207,0.20783518434511525,0.23780672426101013,{"$f":"AB185*p.sms_erlang*INDEX(p.ran.rf,$F191)","v":0.26254666511364916},0.18261488385098962,0.17947472587945917,0.14365844235464204,0.20591910763990762,0.22308715491856806,{"$f":"AH185*p.sms_erlang*INDEX(p.ran.rf,$F191)","v":0.18703684194267867},0.15537095403330636,0.2368349658529863]
[null,null,null,null,null,16,"SMS entrante desde otras móviles",null,"[HC erlangs]",{"$f":"SUM(L192,M192,N192,O192,P192,Q192,R192,S192,T192,U192,V192,W192,X192,Y192,Z192,AA192,AB192,AC192,AD192,AE192,AF192,AG192,AH192,AI192,AJ192)","v":1.034343434343435},null,{"$f":"L186*p.sms_erlang*INDEX(p.ran.rf,$F192)","v":3.3717272747342757E-2},3.6235833357453721E-2,3.6356002118718582E-2,4.3969844367889366E-2,4.5561686200182853E-2,4.2638588967504117E-2,{"$f":"R186*p.sms_erlang*INDEX(p.ran.rf,$F192)","v":3.8656808102117551E-2},3.8757421841864259E-2,4.9090232131349922E-2,5.4820610404748206E-2,3.4051032808157689E-2,{"$f":"W186*p.sms_erlang*INDEX(p.ran.rf,$F192)","v":4.3428611836838125E-2},4.3217733008014764E-2,4.940462641279042E-2,4.1567036869023043E-2,4.7561344852202016E-2,{"$f":"AB186*p.sms_erlang*INDEX(p.ran.rf,$F192)","v":5.2509333022729837E-2},3.6522976770197932E-2,3.589494517589184E-2,2.8731688470928409E-2,4.1183821527981522E-2,4.4617430983713624E-2,{"$f":"AH186*p.sms_erlang*INDEX(p.ran.rf,$F192)","v":3.7407368388535735E-2},3.1074190806661274E-2,4.7366993170597262E-2]
[null,null,null,null,null,40,"libre",null,"[HC erlangs]",{"$f":"SUM(L193,M193,N193,O193,P193,Q193,R193,S193,T193,U193,V193,W193,X193,Y193,Z193,AA193,AB193,AC193,AD193,AE193,AF193,AG193,AH193,AI193,AJ193)","v":0},null,{"$f":"L187*p.sms_erlang*INDEX(p.ran.rf,$F193)","v":0},0,0,0,0,0,{"$f":"R187*p.sms_erlang*INDEX(p.ran.rf,$F193)","v":0},0,0,0,0,{"$f":"W187*p.sms_erlang*INDEX(p.ran.rf,$F193)","v":0},0,0,0,0,{"$f":"AB187*p.sms_erlang*INDEX(p.ran.rf,$F193)","v":0},0,0,0,0,0,{"$f":"AH187*p.sms_erlang*INDEX(p.ran.rf,$F193)","v":0},0,0]
[null,null,null,null,null,40,"libre",null,"[HC erlangs]",{"$f":"SUM(L194,M194,N194,O194,P194,Q194,R194,S194,T194,U194,V194,W194,X194,Y194,Z194,AA194,AB194,AC194,AD194,AE194,AF194,AG194,AH194,AI194,AJ194)","v":0},null,{"$f":"L188*p.sms_erlang*INDEX(p.ran.rf,$F194)","v":0},0,0,0,0,0,{"$f":"R188*p.sms_erlang*INDEX(p.ran.rf,$F194)","v":0},0,0,0,0,{"$f":"W188*p.sms_erlang*INDEX(p.ran.rf,$F194)","v":0},0,0,0,0,{"$f":"AB188*p.sms_erlang*INDEX(p.ran.rf,$F194)","v":0},0,0,0,0,0,{"$f":"AH188*p.sms_erlang*INDEX(p.ran.rf,$F194)","v":0},0,0]
[null,null,null,null,"SMS para el diseño de elementos del núcleo"]
[null,null,null,null,null,14,{"$f":"INDEX(l.serv.nom,F196)","v":"SMS saliente a otras móviles"},null,"[SMS]",{"$f":"SUM(L196,M196,N196,O196,P196,Q196,R196,S196,T196,U196,V196,W196,X196,Y196,Z196,AA196,AB196,AC196,AD196,AE196,AF196,AG196,AH196,AI196,AJ196)","v":45454.54545454547},null,{"$f":"INDEX(L$13:L$57,$F196)*p.hc.m.m/p.dc","v":1481.7160875297109},1592.3950205912274,{"$f":"INDEX(N$13:N$57,$F196)*p.hc.m.m/p.dc","v":1597.6758743577502},1932.268551323263,{"$f":"INDEX(P$13:P$57,$F196)*p.hc.m.m/p.dc","v":2002.2225380939728},{"$f":"INDEX(Q$13:Q$57,$F196)*p.hc.m.m/p.dc","v":1873.7661167360204},1698.7855123000877,{"$f":"INDEX(S$13:S$57,$F196)*p.hc.m.m/p.dc","v":1703.2070145350503},2157.2855917097131,{"$f":"INDEX(U$13:U$57,$F196)*p.hc.m.m/p.dc","v":2409.1088556774112},{"$f":"INDEX(V$13:V$57,$F196)*p.hc.m.m/p.dc","v":1496.3832777022421},1908.4839186110501,{"$f":"INDEX(X$13:X$57,$F196)*p.hc.m.m/p.dc","v":1899.2167825787737},2171.1017466558287,{"$f":"INDEX(Z$13:Z$57,$F196)*p.hc.m.m/p.dc","v":1826.6764249082394},2090.0981624502838,2307.5390488504318,1605.0136275965885,1577.4145829249342,1262.623028507596,1809.8359069913752,{"$f":"INDEX(AG$13:AG$57,$F196)*p.hc.m.m/p.dc","v":1960.7269475264773},1643.878493636824,1365.5650256833567,{"$f":"INDEX(AJ$13:AJ$57,$F196)*p.hc.m.m/p.dc","v":2081.5573170672624}]
[null,null,null,null,null,15,"SMS on-net",null,"[SMS]",{"$f":"SUM(L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197,AG197,AH197,AI197,AJ197)","v":45454.54545454547},null,1481.7160875297109,1592.3950205912274,1597.6758743577502,1932.268551323263,2002.2225380939728,1873.7661167360204,1698.7855123000877,1703.2070145350503,2157.2855917097131,2409.1088556774112,1496.3832777022421,1908.4839186110501,1899.2167825787737,2171.1017466558287,1826.6764249082394,2090.0981624502838,2307.5390488504318,1605.0136275965885,1577.4145829249342,1262.623028507596,1809.8359069913752,1960.7269475264773,1643.878493636824,1365.5650256833567,2081.5573170672624]
[null,null,null,null,null,16,"SMS entrante desde otras móviles",null,"[SMS]",{"$f":"SUM(L198,M198,N198,O198,P198,Q198,R198,S198,T198,U198,V198,W198,X198,Y198,Z198,AA198,AB198,AC198,AD198,AE198,AF198,AG198,AH198,AI198,AJ198)","v":18181.818181818187},null,592.68643501188433,636.95800823649108,639.07034974310011,772.90742052930523,800.88901523758909,749.50644669440817,679.5142049200349,681.28280581402021,862.91423668388529,963.64354227096442,598.55331108089683,763.39356744442011,759.6867130315095,868.44069866233144,730.67056996329575,836.03926498011356,923.01561954017302,642.00545103863533,630.96583316997373,505.04921140303838,723.9343627965502,784.290779010591,657.55139745472968,546.22601027334269,832.62292682690497]
[null,null,null,null,null,40,"libre",null,"[SMS]",{"$f":"SUM(L199,M199,N199,O199,P199,Q199,R199,S199,T199,U199,V199,W199,X199,Y199,Z199,AA199,AB199,AC199,AD199,AE199,AF199,AG199,AH199,AI199,AJ199)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[SMS]",{"$f":"SUM(L200,M200,N200,O200,P200,Q200,R200,S200,T200,U200,V200,W200,X200,Y200,Z200,AA200,AB200,AC200,AD200,AE200,AF200,AG200,AH200,AI200,AJ200)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Erlangs de SMS en la Hora Cargada",null,"[HC erlangs]",{"$f":"SUM(L202,M202,N202,O202,P202,Q202,R202,S202,T202,U202,V202,W202,X202,Y202,Z202,AA202,AB202,AC202,AD202,AE202,AF202,AG202,AH202,AI202,AJ202)","v":8.7919191919191952},null,{"$f":"SUM(L190:L194)","v":0.28659681835241346},{"$f":"SUM(M190:M194)","v":0.30800458353835652},0.30902601800910795,0.37374367712705964,0.3872743327015542,0.36242800622378496,0.32858286886799914,0.3294380856558462,0.41726697311647437,0.46597518844035973,0.28943377886934035,{"$f":"SUM(W190:W194)","v":0.36914320061312395},0.36735073056812551,0.41993932450871851,{"$f":"SUM(Z190:Z194)","v":0.35331981338669588},0.40427143124371723,0.44632933069320357,0.3104453025466824,0.30510703399508066,0.24421935200289147,0.35006248298784293,0.37924816336156575,0.31796263130255376,0.26413062185662084,0.40261944195007676,"dda.dis.ran.sms"]
[null,null,null,null,null,null,"Erlangs de SMS en la Hora Cargada de SMS",null,"[HC erlangs]",{"$f":"SUM(L203,M203,N203,O203,P203,Q203,R203,S203,T203,U203,V203,W203,X203,Y203,Z203,AA203,AB203,AC203,AD203,AE203,AF203,AG203,AH203,AI203,AJ203)","v":1.2412121212121217},null,{"$f":"SUM(L196:L200)*p.sms_erlang","v":4.0460727296811307E-2},4.3483000028944452E-2,4.3627202542462301E-2,5.2763813241467235E-2,5.4674023440219426E-2,5.1166306761004934E-2,{"$f":"SUM(R196:R200)*p.sms_erlang","v":4.6388169722541062E-2},4.6508906210237115E-2,5.8908278557619903E-2,6.5784732485697842E-2,4.0861239369789228E-2,{"$f":"SUM(W196:W200)*p.sms_erlang","v":5.2114334204205748E-2},5.1861279609617721E-2,5.92855516953485E-2,{"$f":"SUM(Z196:Z200)*p.sms_erlang","v":4.9880444242827657E-2},5.7073613822642415E-2,6.3011199627275805E-2,4.3827572124237511E-2,4.3073934211070204E-2,3.4478026165114091E-2,4.9420585833577828E-2,5.3540917180456352E-2,4.4888842066242877E-2,3.7289028967993527E-2,5.6840391804716721E-2,"dda.dis.core.sms"]
[]
[null,null,"MMS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"MMS en la hora Cargada de Radio"]
[null,null,null,null,null,17,{"$f":"INDEX(l.serv.nom,F210)","v":"libre"},null,"[MMS]",{"$f":"SUM(L210,M210,N210,O210,P210,Q210,R210,S210,T210,U210,V210,W210,X210,Y210,Z210,AA210,AB210,AC210,AD210,AE210,AF210,AG210,AH210,AI210,AJ210)","v":0},null,{"$f":"INDEX(L$13:L$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(N$13:N$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(P$13:P$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},{"$f":"INDEX(Q$13:Q$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(S$13:S$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(U$13:U$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},{"$f":"INDEX(V$13:V$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(X$13:X$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,{"$f":"INDEX(Z$13:Z$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,0,0,0,0,0,{"$f":"INDEX(AG$13:AG$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0},0,0,{"$f":"INDEX(AJ$13:AJ$57,$F210)*p.hc.mm*p.fc.geo/p.dc","v":0}]
[null,null,null,null,null,18,"libre",null,"[MMS]",{"$f":"SUM(L211,M211,N211,O211,P211,Q211,R211,S211,T211,U211,V211,W211,X211,Y211,Z211,AA211,AB211,AC211,AD211,AE211,AF211,AG211,AH211,AI211,AJ211)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"libre",null,"[MMS]",{"$f":"SUM(L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212,AG212,AH212,AI212,AJ212)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[MMS]",{"$f":"SUM(L213,M213,N213,O213,P213,Q213,R213,S213,T213,U213,V213,W213,X213,Y213,Z213,AA213,AB213,AC213,AD213,AE213,AF213,AG213,AH213,AI213,AJ213)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[MMS]",{"$f":"SUM(L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214,AG214,AH214,AI214,AJ214)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MMS equivalentes en canal PS"]
[null,null,null,null,null,17,{"$f":"INDEX(l.serv.nom,F216)","v":"libre"},null,"[HC erlangs]",{"$f":"SUM(L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216,AG216,AH216,AI216,AJ216)","v":0},null,{"$f":"L210*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"R210*p.mms_erlang","v":0},0,0,0,0,{"$f":"W210*p.mms_erlang","v":0},0,0,{"$f":"Z210*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,18,"libre",null,"[HC erlangs]",{"$f":"SUM(L217,M217,N217,O217,P217,Q217,R217,S217,T217,U217,V217,W217,X217,Y217,Z217,AA217,AB217,AC217,AD217,AE217,AF217,AG217,AH217,AI217,AJ217)","v":0},null,{"$f":"L211*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"R211*p.mms_erlang","v":0},0,0,0,0,{"$f":"W211*p.mms_erlang","v":0},0,0,{"$f":"Z211*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"libre",null,"[HC erlangs]",{"$f":"SUM(L218,M218,N218,O218,P218,Q218,R218,S218,T218,U218,V218,W218,X218,Y218,Z218,AA218,AB218,AC218,AD218,AE218,AF218,AG218,AH218,AI218,AJ218)","v":0},null,{"$f":"L212*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"R212*p.mms_erlang","v":0},0,0,0,0,{"$f":"W212*p.mms_erlang","v":0},0,0,{"$f":"Z212*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[HC erlangs]",{"$f":"SUM(L219,M219,N219,O219,P219,Q219,R219,S219,T219,U219,V219,W219,X219,Y219,Z219,AA219,AB219,AC219,AD219,AE219,AF219,AG219,AH219,AI219,AJ219)","v":0},null,{"$f":"L213*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"R213*p.mms_erlang","v":0},0,0,0,0,{"$f":"W213*p.mms_erlang","v":0},0,0,{"$f":"Z213*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[HC erlangs]",{"$f":"SUM(L220,M220,N220,O220,P220,Q220,R220,S220,T220,U220,V220,W220,X220,Y220,Z220,AA220,AB220,AC220,AD220,AE220,AF220,AG220,AH220,AI220,AJ220)","v":0},null,{"$f":"L214*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"R214*p.mms_erlang","v":0},0,0,0,0,{"$f":"W214*p.mms_erlang","v":0},0,0,{"$f":"Z214*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MMS para el diseño de elementos del núcleo"]
[null,null,null,null,null,17,{"$f":"INDEX(l.serv.nom,F222)","v":"libre"},null,"[MMS]",{"$f":"SUM(L222,M222,N222,O222,P222,Q222,R222,S222,T222,U222,V222,W222,X222,Y222,Z222,AA222,AB222,AC222,AD222,AE222,AF222,AG222,AH222,AI222,AJ222)","v":0},null,{"$f":"INDEX(L$13:L$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(N$13:N$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(P$13:P$57,$F222)*p.hc.mm.mm/p.dc","v":0},{"$f":"INDEX(Q$13:Q$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(S$13:S$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(U$13:U$57,$F222)*p.hc.mm.mm/p.dc","v":0},{"$f":"INDEX(V$13:V$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(X$13:X$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,{"$f":"INDEX(Z$13:Z$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,0,0,0,0,0,{"$f":"INDEX(AG$13:AG$57,$F222)*p.hc.mm.mm/p.dc","v":0},0,0,{"$f":"INDEX(AJ$13:AJ$57,$F222)*p.hc.mm.mm/p.dc","v":0}]
[null,null,null,null,null,18,"libre",null,"[MMS]",{"$f":"SUM(L223,M223,N223,O223,P223,Q223,R223,S223,T223,U223,V223,W223,X223,Y223,Z223,AA223,AB223,AC223,AD223,AE223,AF223,AG223,AH223,AI223,AJ223)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,19,"libre",null,"[MMS]",{"$f":"SUM(L224,M224,N224,O224,P224,Q224,R224,S224,T224,U224,V224,W224,X224,Y224,Z224,AA224,AB224,AC224,AD224,AE224,AF224,AG224,AH224,AI224,AJ224)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[MMS]",{"$f":"SUM(L225,M225,N225,O225,P225,Q225,R225,S225,T225,U225,V225,W225,X225,Y225,Z225,AA225,AB225,AC225,AD225,AE225,AF225,AG225,AH225,AI225,AJ225)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40,"libre",null,"[MMS]",{"$f":"SUM(L226,M226,N226,O226,P226,Q226,R226,S226,T226,U226,V226,W226,X226,Y226,Z226,AA226,AB226,AC226,AD226,AE226,AF226,AG226,AH226,AI226,AJ226)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Erlangs de MMS en la Hora Cargada",null,"[HC erlangs]",{"$f":"SUM(L228,M228,N228,O228,P228,Q228,R228,S228,T228,U228,V228,W228,X228,Y228,Z228,AA228,AB228,AC228,AD228,AE228,AF228,AG228,AH228,AI228,AJ228)","v":0},null,{"$f":"SUM(L216:L220)","v":0},{"$f":"SUM(M216:M220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W216:W220)","v":0},0,0,{"$f":"SUM(Z216:Z220)","v":0},0,0,0,0,0,0,0,0,0,0,"dda.dis.ran.mms"]
[null,null,null,null,null,null,"Erlangs de MMS en la Hora Cargada de MMS",null,null,null,null,{"$f":"SUM(L222:L226)*p.mms_erlang","v":0},0,0,0,0,0,{"$f":"SUM(R222:R226)*p.mms_erlang","v":0},0,0,0,0,{"$f":"SUM(W222:W226)*p.mms_erlang","v":0},0,0,{"$f":"SUM(Z222:Z226)*p.mms_erlang","v":0},0,0,0,0,0,0,0,0,0,0,"dda.dis.ran.mms.core"]
[]
[]
[]
[null,null,"Datos de Baja Velocidad + Overhead"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Datos 3G en R99, Servicios Interactivos y Background, en Radio"]
[null,null,null,null,1024,21,{"$f":"INDEX(l.serv.nom,F238)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[MByte]",{"$f":"SUM(L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238,AG238,AH238,AI238,AJ238)","v":318952.27944056888},null,{"$f":"INDEX(L$13:L$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":10397.127919229979},11173.756474922438,{"$f":"INDEX(N$13:N$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":11210.811962539381},13558.632096589368,{"$f":"INDEX(P$13:P$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":14049.495734391785},{"$f":"INDEX(Q$13:Q$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":13148.123429572046},11920.293251432004,{"$f":"INDEX(S$13:S$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":11951.318712192648},15137.565451362409,{"$f":"INDEX(U$13:U$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":16904.596740652953},{"$f":"INDEX(V$13:V$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":10500.046861477358},13391.736514566595,{"$f":"INDEX(X$13:X$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":13326.709483016228},15234.51272185209,{"$f":"INDEX(Z$13:Z$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":12817.697409546301},{"$f":"INDEX(AA$13:AA$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":14666.114609697379},16191.886469637284,{"$f":"INDEX(AC$13:AC$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":11262.300611212378},11068.639490627442,{"$f":"INDEX(AE$13:AE$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":8859.7628463663441},{"$f":"INDEX(AF$13:AF$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":12699.528334862343},13758.323244030607,{"$f":"INDEX(AH$13:AH$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":11535.013438713459},9582.1017086525608,{"$f":"INDEX(AJ$13:AJ$57,$F238)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":14606.183923425559}]
[null,null,null,null,null,23,"libre",null,"[MByte]",{"$f":"SUM(L239,M239,N239,O239,P239,Q239,R239,S239,T239,U239,V239,W239,X239,Y239,Z239,AA239,AB239,AC239,AD239,AE239,AF239,AG239,AH239,AI239,AJ239)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,"[MByte]",{"$f":"SUM(L240,M240,N240,O240,P240,Q240,R240,S240,T240,U240,V240,W240,X240,Y240,Z240,AA240,AB240,AC240,AD240,AE240,AF240,AG240,AH240,AI240,AJ240)","v":7973.8069860142195},null,{"$f":"INDEX(L$13:L$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":259.92819798074936},279.34391187306079,{"$f":"INDEX(N$13:N$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":280.2702990634844},338.96580241473401,{"$f":"INDEX(P$13:P$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":351.23739335979445},{"$f":"INDEX(Q$13:Q$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":328.703085739301},298.00733128579986,{"$f":"INDEX(S$13:S$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":298.78296780481605},378.43913628406006,{"$f":"INDEX(U$13:U$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":422.61491851632366},{"$f":"INDEX(V$13:V$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":262.50117153693378},334.79341286416462,{"$f":"INDEX(X$13:X$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":333.16773707540563},380.86281804630215,{"$f":"INDEX(Z$13:Z$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":320.44243523865748},{"$f":"INDEX(AA$13:AA$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":366.65286524243419},404.79716174093193,{"$f":"INDEX(AC$13:AC$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":281.5575152803093},276.71598726568595,{"$f":"INDEX(AE$13:AE$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":221.49407115915852},{"$f":"INDEX(AF$13:AF$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":317.48820837155847},343.95808110076496,{"$f":"INDEX(AH$13:AH$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":288.37533596783641},239.55254271631392,{"$f":"INDEX(AJ$13:AJ$57,$F240)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":365.15459808563878}]
[null,null,null,null,null,24,"libre",null,"[MByte]",{"$f":"SUM(L241,M241,N241,O241,P241,Q241,R241,S241,T241,U241,V241,W241,X241,Y241,Z241,AA241,AB241,AC241,AD241,AE241,AF241,AG241,AH241,AI241,AJ241)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en R99, Servicios Interactivos y Background (Conservación de Integridad)"]
[null,null,null,null,null,21,{"$f":"INDEX(l.serv.nom,F243)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[HC erlangs]",{"$f":"SUM(L243,M243,N243,O243,P243,Q243,R243,S243,T243,U243,V243,W243,X243,Y243,Z243,AA243,AB243,AC243,AD243,AE243,AF243,AG243,AH243,AI243,AJ243)","v":29515.607678482516},null,{"$f":"L238*p.ps_erlang*1024","v":962.14251606930588},1034.0111473326745,1037.4402347082369,1254.7057707871975,1300.1299282267385,1216.7176028219087,{"$f":"R238*p.ps_erlang*1024","v":1103.0951076406648},1105.966180797632,1400.819093857632,1564.3388604565127,971.66655874862477,{"$f":"W238*p.ps_erlang*1024","v":1239.2613772531672},1233.2438239216676,1409.790522455954,{"$f":"Z238*p.ps_erlang*1024","v":1186.1402236887411},1357.1913821927958,1498.3851799102567,1042.2049561166964,1024.2836994704483,819.87589101544791,1175.2049450501356,1273.1850416520413,1067.4415991641445,886.72059426559053,1351.6454408783025]
[null,null,null,null,null,23,"libre",null,"[HC erlangs]",{"$f":"SUM(L244,M244,N244,O244,P244,Q244,R244,S244,T244,U244,V244,W244,X244,Y244,Z244,AA244,AB244,AC244,AD244,AE244,AF244,AG244,AH244,AI244,AJ244)","v":0},null,{"$f":"L239*p.ps_erlang*1024","v":0},0,0,0,0,0,{"$f":"R239*p.ps_erlang*1024","v":0},0,0,0,0,{"$f":"W239*p.ps_erlang*1024","v":0},0,0,{"$f":"Z239*p.ps_erlang*1024","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,"[HC erlangs]",{"$f":"SUM(L245,M245,N245,O245,P245,Q245,R245,S245,T245,U245,V245,W245,X245,Y245,Z245,AA245,AB245,AC245,AD245,AE245,AF245,AG245,AH245,AI245,AJ245)","v":737.89019196206277},null,{"$f":"L240*p.ps_erlang*1024","v":24.053562901732636},25.850278683316844,25.936005867705912,31.367644269679921,32.503248205668449,30.417940070547701,{"$f":"R240*p.ps_erlang*1024","v":27.577377691016597},27.649154519940787,35.020477346440785,39.108471511412802,24.291663968715604,{"$f":"W240*p.ps_erlang*1024","v":30.981534431329155},30.831095598041685,35.244763061398842,{"$f":"Z240*p.ps_erlang*1024","v":29.653505592218522},33.929784554819868,37.459629497756403,26.055123902917394,25.607092486761196,20.496897275386193,29.380123626253376,31.829626041301012,26.686039979103608,22.168014856639754,33.791136021957541]
[null,null,null,null,null,24,"libre",null,"[HC erlangs]",{"$f":"SUM(L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246,AG246,AH246,AI246,AJ246)","v":0},null,{"$f":"L241*p.ps_erlang*1024","v":0},0,0,0,0,0,{"$f":"R241*p.ps_erlang*1024","v":0},0,0,0,0,{"$f":"W241*p.ps_erlang*1024","v":0},0,0,{"$f":"Z241*p.ps_erlang*1024","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en R99, Servicios Interactivos y Background, en Radio (Conservación de Integridad)"]
[null,null,null,null,null,21,{"$f":"INDEX(l.serv.nom,F248)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[MByte]",{"$f":"SUM(L248,M248,N248,O248,P248,Q248,R248,S248,T248,U248,V248,W248,X248,Y248,Z248,AA248,AB248,AC248,AD248,AE248,AF248,AG248,AH248,AI248,AJ248)","v":63790.455888113785},null,{"$f":"INDEX(L$13:L$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2079.4255838459958},2234.7512949844877,{"$f":"INDEX(N$13:N$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2242.1623925078761},2711.7264193178739,{"$f":"INDEX(P$13:P$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2809.8991468783574},{"$f":"INDEX(Q$13:Q$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2629.6246859144098},2384.0586502864003,{"$f":"INDEX(S$13:S$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2390.2637424385293},3027.5130902724813,{"$f":"INDEX(U$13:U$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":3380.9193481305906},{"$f":"INDEX(V$13:V$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2100.0093722954712},2678.3473029133193,{"$f":"INDEX(X$13:X$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2665.3418966032459},3046.9025443704177,{"$f":"INDEX(Z$13:Z$57,$F248)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2563.5394819092603},2933.2229219394753,3238.3772939274563,2252.4601222424753,2213.7278981254885,1771.9525692732689,2539.9056669724687,2751.6646488061215,2307.0026877426922,1916.4203417305123,2921.2367846851116]
[null,null,null,null,null,23,"libre",null,"[MByte]",{"$f":"SUM(L249,M249,N249,O249,P249,Q249,R249,S249,T249,U249,V249,W249,X249,Y249,Z249,AA249,AB249,AC249,AD249,AE249,AF249,AG249,AH249,AI249,AJ249)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,"[MByte]",{"$f":"SUM(L250,M250,N250,O250,P250,Q250,R250,S250,T250,U250,V250,W250,X250,Y250,Z250,AA250,AB250,AC250,AD250,AE250,AF250,AG250,AH250,AI250,AJ250)","v":1594.7613972028439},null,{"$f":"INDEX(L$13:L$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":51.985639596149866},55.868782374612167,{"$f":"INDEX(N$13:N$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":56.054059812696877},67.793160482946803,{"$f":"INDEX(P$13:P$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":70.247478671958874},{"$f":"INDEX(Q$13:Q$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":65.740617147860206},59.601466257159977,{"$f":"INDEX(S$13:S$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":59.756593560963211},75.687827256812,{"$f":"INDEX(U$13:U$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":84.522983703264728},{"$f":"INDEX(V$13:V$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":52.500234307386755},66.958682572832942,{"$f":"INDEX(X$13:X$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":66.633547415081125},76.172563609260436,{"$f":"INDEX(Z$13:Z$57,$F250)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":64.088487047731476},73.330573048486841,80.959432348186397,56.311503056061859,55.343197453137186,44.298814231831706,63.497641674311694,68.791616220152989,57.67506719356728,47.910508543262779,73.030919617127765]
[null,null,null,null,null,24,"libre",null,"[MByte]",{"$f":"SUM(L251,M251,N251,O251,P251,Q251,R251,S251,T251,U251,V251,W251,X251,Y251,Z251,AA251,AB251,AC251,AD251,AE251,AF251,AG251,AH251,AI251,AJ251)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en R99, Servicios Interactivos y Background, en la hora cardade de datos"]
[null,null,null,null,null,21,{"$f":"INDEX(l.serv.nom,F253)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[MByte]",{"$f":"SUM(L253,M253,N253,O253,P253,Q253,R253,S253,T253,U253,V253,W253,X253,Y253,Z253,AA253,AB253,AC253,AD253,AE253,AF253,AG253,AH253,AI253,AJ253)","v":63790.455888113785},null,{"$f":"INDEX(L$13:L$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2079.4255838459958},2234.7512949844877,{"$f":"INDEX(N$13:N$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2242.1623925078761},2711.7264193178739,{"$f":"INDEX(P$13:P$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2809.8991468783574},{"$f":"INDEX(Q$13:Q$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2629.6246859144098},2384.0586502864003,{"$f":"INDEX(S$13:S$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2390.2637424385293},3027.5130902724813,{"$f":"INDEX(U$13:U$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":3380.9193481305906},{"$f":"INDEX(V$13:V$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2100.0093722954712},2678.3473029133193,{"$f":"INDEX(X$13:X$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2665.3418966032459},3046.9025443704177,{"$f":"INDEX(Z$13:Z$57,$F253)*p.hc.d.d/p.dc*1024*1024*p.ps.pDL*(1+p.data.ip.over)","v":2563.5394819092603},2933.2229219394753,3238.3772939274563,2252.4601222424753,2213.7278981254885,1771.9525692732689,2539.9056669724687,2751.6646488061215,2307.0026877426922,1916.4203417305123,2921.2367846851116]
[null,null,null,null,null,23,"libre",null,"[MByte]",{"$f":"SUM(L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254,AG254,AH254,AI254,AJ254)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,22,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,"[MByte]",{"$f":"SUM(L255,M255,N255,O255,P255,Q255,R255,S255,T255,U255,V255,W255,X255,Y255,Z255,AA255,AB255,AC255,AD255,AE255,AF255,AG255,AH255,AI255,AJ255)","v":1594.7613972028439},null,{"$f":"INDEX(L$13:L$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":51.985639596149866},55.868782374612167,{"$f":"INDEX(N$13:N$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":56.054059812696877},67.793160482946803,{"$f":"INDEX(P$13:P$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":70.247478671958874},{"$f":"INDEX(Q$13:Q$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":65.740617147860206},59.601466257159977,{"$f":"INDEX(S$13:S$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":59.756593560963211},75.687827256812,{"$f":"INDEX(U$13:U$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":84.522983703264728},{"$f":"INDEX(V$13:V$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":52.500234307386755},66.958682572832942,{"$f":"INDEX(X$13:X$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":66.633547415081125},76.172563609260436,{"$f":"INDEX(Z$13:Z$57,$F255)*p.hc.d.d/p.dc*1024*1024*p.ps.pUL*(1+p.data.ip.over)","v":64.088487047731476},73.330573048486841,80.959432348186397,56.311503056061859,55.343197453137186,44.298814231831706,63.497641674311694,68.791616220152989,57.67506719356728,47.910508543262779,73.030919617127765]
[null,null,null,null,null,24,"libre",null,"[MByte]",{"$f":"SUM(L256,M256,N256,O256,P256,Q256,R256,S256,T256,U256,V256,W256,X256,Y256,Z256,AA256,AB256,AC256,AD256,AE256,AF256,AG256,AH256,AI256,AJ256)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Erlangs de PS Data en la Hora Cargada",null,"[HC erlangs]",{"$f":"SUM(L258,M258,N258,O258,P258,Q258,R258,S258,T258,U258,V258,W258,X258,Y258,Z258,AA258,AB258,AC258,AD258,AE258,AF258,AG258,AH258,AI258,AJ258)","v":29515.607678482516},null,{"$f":"MAX(L243+L244,L245+L246)","v":962.14251606930588},1034.0111473326745,1037.4402347082369,1254.7057707871975,1300.1299282267385,1216.7176028219087,{"$f":"MAX(R243+R244,R245+R246)","v":1103.0951076406648},1105.966180797632,1400.819093857632,1564.3388604565127,971.66655874862477,{"$f":"MAX(W243+W244,W245+W246)","v":1239.2613772531672},1233.2438239216676,1409.790522455954,{"$f":"MAX(Z243+Z244,Z245+Z246)","v":1186.1402236887411},1357.1913821927958,1498.3851799102567,1042.2049561166964,1024.2836994704483,819.87589101544791,1175.2049450501356,1273.1850416520413,1067.4415991641445,886.72059426559053,1351.6454408783025,"dda.dis.ran.ps"]
[null,null,null,null,null,null,"Erlangs de PS Data en la Hora Cargada",null,"[Mbit/s]",{"$f":"SUM(L259,M259,N259,O259,P259,Q259,R259,S259,T259,U259,V259,W259,X259,Y259,Z259,AA259,AB259,AC259,AD259,AE259,AF259,AG259,AH259,AI259,AJ259)","v":148.78769444480943},null,{"$f":"SUM(L248:L251)*2^10/1000*p.b2B/3600","v":4.8501446506772377},5.2124332427015965,5.2297192159472594,6.3249512215912009,6.5539336545856086,6.1334534896350323,{"$f":"SUM(R248:R251)*2^10/1000*p.b2B/3600","v":5.5606843540902355},5.5751573868077342,7.0615060878888807,7.885806550661929,4.8981551936918368,{"$f":"SUM(W248:W251)*2^10/1000*p.b2B/3600","v":6.2470962869729334},6.2167618992772589,7.1067309123804234,{"$f":"SUM(Z248:Z251)*2^10/1000*p.b2B/3600","v":5.9793134226932434},6.8415795085948288,7.5533351282361298,5.2537380984571165,5.163397337494473,4.1329809260204957,5.9241888623428958,6.4181049230820122,5.3809556023438443,4.4699439792896571,6.8136225093455405,"dda.dis.ran.ps.mbps"]
[null,null,null,null,null,null,"Erlangs de PS Data en la Hora Cargada de Datos",null,"[Mbit/s]",{"$f":"SUM(L260,M260,N260,O260,P260,Q260,R260,S260,T260,U260,V260,W260,X260,Y260,Z260,AA260,AB260,AC260,AD260,AE260,AF260,AG260,AH260,AI260,AJ260)","v":148.78769444480943},null,{"$f":"SUM(L253:L256)*2^10/1000*p.b2B/3600","v":4.8501446506772377},5.2124332427015965,5.2297192159472594,6.3249512215912009,6.5539336545856086,6.1334534896350323,{"$f":"SUM(R253:R256)*2^10/1000*p.b2B/3600","v":5.5606843540902355},5.5751573868077342,7.0615060878888807,7.885806550661929,4.8981551936918368,{"$f":"SUM(W253:W256)*2^10/1000*p.b2B/3600","v":6.2470962869729334},6.2167618992772589,7.1067309123804234,{"$f":"SUM(Z253:Z256)*2^10/1000*p.b2B/3600","v":5.9793134226932434},6.8415795085948288,7.5533351282361298,5.2537380984571165,5.163397337494473,4.1329809260204957,5.9241888623428958,6.4181049230820122,5.3809556023438443,4.4699439792896571,6.8136225093455405,"dda.dis.core.ps.mbps"]
[]
[]
[null,null,"Datos de Alta Velocidad sin Overhead"]
[null,null,"Nota: El overhead es diferente para cada velocidad comercial ofrecida, por ello será incluído en "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Datos 3G en HSDPA"]
[null,null,null,null,null,21,{"$f":"INDEX(l.serv.nom,F268)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[MByte]",{"$f":"SUM(L268,M268,N268,O268,P268,Q268,R268,S268,T268,U268,V268,W268,X268,Y268,Z268,AA268,AB268,AC268,AD268,AE268,AF268,AG268,AH268,AI268,AJ268)","v":26963382.857142877},null,{"$f":"INDEX(L$13:L$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":878945.71938033088},944599.84520020185,{"$f":"INDEX(N$13:N$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":947732.4182024271},1146210.9281072109,{"$f":"INDEX(P$13:P$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1187707.2429162187},{"$f":"INDEX(Q$13:Q$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1111507.610186494},1007710.0915269266,{"$f":"INDEX(S$13:S$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1010332.901993357},1279689.7815122742,{"$f":"INDEX(U$13:U$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1429069.9372435946},{"$f":"INDEX(V$13:V$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":887646.21478966181},1132102.0166326207,{"$f":"INDEX(X$13:X$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1126604.803222416},1287885.4475716394,{"$f":"INDEX(Z$13:Z$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1083574.2676201924},{"$f":"INDEX(AA$13:AA$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1239834.5731894721},1368819.2943031532,{"$f":"INDEX(AC$13:AC$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":952085.13250000787},935713.53312459739,{"$f":"INDEX(AE$13:AE$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":748980.93868170143},{"$f":"INDEX(AF$13:AF$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1073584.5663138828},1163092.2900184167,{"$f":"INDEX(AH$13:AH$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":975139.5542801657},810045.55728413863,{"$f":"INDEX(AJ$13:AJ$57,$F268)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pDL)","v":1234768.191341778}]
[null,null,null,null,null,23,"libre",null,"[MByte]",{"$f":"SUM(L269,M269,N269,O269,P269,Q269,R269,S269,T269,U269,V269,W269,X269,Y269,Z269,AA269,AB269,AC269,AD269,AE269,AF269,AG269,AH269,AI269,AJ269)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en HSUPA"]
[null,null,null,null,null,22,{"$f":"INDEX(l.serv.nom,F271)","v":"Tráfico Móvil Datos banda ancha e internet móvil Subida"},null,"[MByte]",{"$f":"SUM(L271,M271,N271,O271,P271,Q271,R271,S271,T271,U271,V271,W271,X271,Y271,Z271,AA271,AB271,AC271,AD271,AE271,AF271,AG271,AH271,AI271,AJ271)","v":129369.76623376628},null,{"$f":"INDEX(L$13:L$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4217.163805107647},4532.1709744454101,{"$f":"INDEX(N$13:N$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4547.2009964257841},5499.4968772820694,{"$f":"INDEX(P$13:P$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5698.5953574262985},{"$f":"INDEX(Q$13:Q$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5332.9910589755991},4834.9726613665644,{"$f":"INDEX(S$13:S$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4847.5568529984275},6139.92571937707,{"$f":"INDEX(U$13:U$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":6856.6486887950205},{"$f":"INDEX(V$13:V$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4258.9086063140303},5431.8026050555,{"$f":"INDEX(X$13:X$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5405.4270861681562},6179.2483595608946,{"$f":"INDEX(Z$13:Z$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5198.9674456524363},{"$f":"INDEX(AA$13:AA$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5948.7012349999877},6567.5673211514886,{"$f":"INDEX(AC$13:AC$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4568.0852316919536},4489.5346286281165,{"$f":"INDEX(AE$13:AE$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":3593.5954128667481},{"$f":"INDEX(AF$13:AF$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5151.0370605969101},5580.49331069442,{"$f":"INDEX(AH$13:AH$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":4678.6998816472578},3886.5822192925825,{"$f":"INDEX(AJ$13:AJ$57,$F271)*p.hc.d*p.fc.geo.dt/p.dc*1024*1024*(1-p.ps.pUL)","v":5924.3928372459004}]
[null,null,null,null,null,24,"libre",null,"[MByte]",{"$f":"SUM(L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272,AG272,AH272,AI272,AJ272)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en HSDPA en Hora Cargada de Datos"]
[null,null,null,null,null,21,{"$f":"INDEX(l.serv.nom,F274)","v":"Tráfico Móvil Datos banda ancha e internet móvil Bajada"},null,"[MByte]",{"$f":"SUM(L274,M274,N274,O274,P274,Q274,R274,S274,T274,U274,V274,W274,X274,Y274,Z274,AA274,AB274,AC274,AD274,AE274,AF274,AG274,AH274,AI274,AJ274)","v":5392676.5714285746},null,{"$f":"INDEX(L$13:L$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":175789.14387606617},188919.96904004036,{"$f":"INDEX(N$13:N$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":189546.48364048541},229242.18562144219,{"$f":"INDEX(P$13:P$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":237541.44858324376},{"$f":"INDEX(Q$13:Q$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":222301.5220372988},201542.01830538531,{"$f":"INDEX(S$13:S$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":202066.58039867139},255937.95630245481,{"$f":"INDEX(U$13:U$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":285813.98744871886},{"$f":"INDEX(V$13:V$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":177529.24295793235},226420.40332652416,{"$f":"INDEX(X$13:X$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":225320.96064448322},257577.08951432788,{"$f":"INDEX(Z$13:Z$57,$F274)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pDL)","v":216714.85352403848},247966.91463789437,273763.8588606306,190417.02650000158,187142.70662491952,149796.1877363403,214716.91326277659,232618.45800368334,195027.91085603315,162009.11145682773,246953.63826835557]
[null,null,null,null,null,23,"libre",null,"[MByte]",{"$f":"SUM(L275,M275,N275,O275,P275,Q275,R275,S275,T275,U275,V275,W275,X275,Y275,Z275,AA275,AB275,AC275,AD275,AE275,AF275,AG275,AH275,AI275,AJ275)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Datos 3G en HSUPA en la hora cargada de Datos"]
[null,null,null,null,null,22,{"$f":"INDEX(l.serv.nom,F277)","v":"Tráfico Móvil Datos banda ancha e internet móvil Subida"},null,"[MByte]",{"$f":"SUM(L277,M277,N277,O277,P277,Q277,R277,S277,T277,U277,V277,W277,X277,Y277,Z277,AA277,AB277,AC277,AD277,AE277,AF277,AG277,AH277,AI277,AJ277)","v":25873.953246753255},null,{"$f":"INDEX(L$13:L$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":843.43276102152925},906.43419488908194,{"$f":"INDEX(N$13:N$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":909.44019928515672},1099.899375456414,{"$f":"INDEX(P$13:P$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":1139.7190714852595},{"$f":"INDEX(Q$13:Q$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":1066.5982117951198},966.99453227331287,{"$f":"INDEX(S$13:S$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":969.51137059968551},1227.9851438754138,{"$f":"INDEX(U$13:U$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":1371.329737759004},{"$f":"INDEX(V$13:V$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":851.78172126280617},1086.3605210111002,{"$f":"INDEX(X$13:X$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":1081.085417233631},1235.849671912179,{"$f":"INDEX(Z$13:Z$57,$F277)*p.hc.d.d/p.dc*1024*1024*(1-p.ps.pUL)","v":1039.7934891304872},1189.7402469999977,1313.5134642302978,913.61704633839076,897.90692572562341,718.71908257334974,1030.2074121193821,1116.098662138884,935.73997632945157,777.31644385851644,1184.8785674491803]
[null,null,null,null,null,24,"libre",null,"[MByte]",{"$f":"SUM(L278,M278,N278,O278,P278,Q278,R278,S278,T278,U278,V278,W278,X278,Y278,Z278,AA278,AB278,AC278,AD278,AE278,AF278,AG278,AH278,AI278,AJ278)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Datos HSDPA en la Hora Cargada",null,"[MByte]",{"$f":"SUM(L281,M281,N281,O281,P281,Q281,R281,S281,T281,U281,V281,W281,X281,Y281,Z281,AA281,AB281,AC281,AD281,AE281,AF281,AG281,AH281,AI281,AJ281)","v":26963382.857142877},null,{"$f":"L268+L269","v":878945.71938033088},{"$f":"M268+M269","v":944599.84520020185},947732.4182024271,1146210.9281072109,1187707.2429162187,1111507.610186494,1007710.0915269266,1010332.901993357,1279689.7815122742,1429069.9372435946,887646.21478966181,{"$f":"W268+W269","v":1132102.0166326207},1126604.803222416,1287885.4475716394,{"$f":"Z268+Z269","v":1083574.2676201924},1239834.5731894721,1368819.2943031532,952085.13250000787,935713.53312459739,748980.93868170143,1073584.5663138828,1163092.2900184167,975139.5542801657,810045.55728413863,1234768.191341778,"dda.dis.ran.hsdpa"]
[null,null,null,null,null,null,"Datos HSUPA en la Hora Cargada",null,"[MByte]",129369.76623376628,null,{"$f":"SUM(L271:L272)","v":4217.163805107647},{"$f":"SUM(M271:M272)","v":4532.1709744454101},4547.2009964257841,5499.4968772820694,5698.5953574262985,5332.9910589755991,4834.9726613665644,4847.5568529984275,6139.92571937707,6856.6486887950205,4258.9086063140303,{"$f":"SUM(W271:W272)","v":5431.8026050555},5405.4270861681562,6179.2483595608946,{"$f":"SUM(Z271:Z272)","v":5198.9674456524363},5948.7012349999877,6567.5673211514886,4568.0852316919536,4489.5346286281165,3593.5954128667481,5151.0370605969101,5580.49331069442,4678.6998816472578,3886.5822192925825,5924.3928372459004,"dda.dis.ran.hsupa"]
[null,null,null,null,null,null,"Datos HSDPA en la Hora Cargada",null,"[Mbit/s]",61356.675657142914,null,{"$f":"L281*2^10/1000*p.b2B/3600","v":2000.0898147676862},2149.4894255222371,2156.617769420634,2608.2666452928534,2702.6938149915732,2529.2973174021554,{"$f":"R281*2^10/1000*p.b2B/3600","v":2293.1002971634953},2299.0686480915501,2912.0051917079304,3251.9280349720907,2019.888275432475,{"$f":"W281*2^10/1000*p.b2B/3600","v":2576.1610334040079},2563.6518188883419,2930.654885140797,{"$f":"Z281*2^10/1000*p.b2B/3600","v":2465.7334445401711},2821.3124509911545,3114.8243497031749,2166.5226126222401,2129.268128710195,1704.3477360223606,2443.0013242342575,2646.6811221752414,2218.9842301841995,1843.3036681310177,2809.783617631068]
[null,null,null,null,null,null,"Datos HSUPA en la Hora Cargada",null,"[Mbit/s]",294.38809027417034,null,{"$f":"L282*2^10/1000*p.b2B/3600","v":9.5963905254005137},10.31320683962689,10.347408489644451,12.514410671859642,12.96747032445451,12.135517431980031,{"$f":"R282*2^10/1000*p.b2B/3600","v":11.002248900531916},11.030884927711977,13.971742081426932,15.602685016280224,9.6913831397012586,{"$f":"W282*2^10/1000*p.b2B/3600","v":12.360368594615183},12.300349636080428,14.061222933756346,{"$f":"Z282*2^10/1000*p.b2B/3600","v":11.830539254106878},13.536600143644417,14.944864304131388,10.394931727227911,10.216185466033759,8.1774260061678881,11.721471000113858,12.698722555891303,10.646641508459538,8.8441337612346764,13.481285034088449]
[null,null,null,null,null,null,"Datos HSDPA en la Hora Cargada de datos",null,"[Mbit/s]",12271.335131428579,null,{"$f":"(L274+L275)*2^10/1000*p.b2B/3600","v":400.01796295353722},429.89788510444743,431.3235538841268,521.65332905857065,540.53876299831472,505.85946348043109,{"$f":"(R274+R275)*2^10/1000*p.b2B/3600","v":458.62005943269901},459.81372961830999,582.40103834158606,650.38560699441803,403.97765508649496,{"$f":"(W274+W275)*2^10/1000*p.b2B/3600","v":515.23220668080171},512.73036377766846,586.13097702815946,{"$f":"(Z274+Z275)*2^10/1000*p.b2B/3600","v":493.14668890803426},564.26249019823081,622.96486994063491,433.30452252444803,425.85362574203913,340.86954720447216,488.60026484685159,529.33622443504828,443.7968460368399,368.66073362620352,561.95672352621352,"dda.dis.core.hsdpa"]
[null,null,null,null,null,null,"Datos HSUPA en la Hora Cargada de datos",null,"[Mbit/s]",58.877618054834066,null,{"$f":"(L277+L278)*2^10/1000*p.b2B/3600","v":1.919278105080102},2.0626413679253774,2.0694816979288899,2.5028821343719287,2.5934940648909013,2.4271034863960059,{"$f":"(R277+R278)*2^10/1000*p.b2B/3600","v":2.2004497801063829},2.2061769855423954,2.794348416285386,3.1205370032560449,1.9382766279402521,{"$f":"(W277+W278)*2^10/1000*p.b2B/3600","v":2.4720737189230371},2.4600699272160851,2.8122445867512695,{"$f":"(Z277+Z278)*2^10/1000*p.b2B/3600","v":2.3661078508213751},2.7073200287288834,2.9889728608262778,2.0789863454455828,2.0432370932067516,1.6354852012335781,2.3442942000227718,2.5397445111782604,2.1293283016919076,1.768826752246935,2.6962570068176905,"dda.dis.core.hsupa"]
[]
[]
[null,null,"Datos de Alta Velocidad (Erlangs y Mbits)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Datos 3G en HSDPA Señalizacion sobre Canal Común"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F294)","v":"3G Tipo 1"},null,"[HC erlangs]",{"$f":"SUM(L294,M294,N294,O294,P294,Q294,R294,S294,T294,U294,V294,W294,X294,Y294,Z294,AA294,AB294,AC294,AD294,AE294,AF294,AG294,AH294,AI294,AJ294)","v":314.14617936457165},null,{"$f":"INDEX(e.geo.traf,$F294,L$6)*L$281*INDEX(p.hsdpa.l.kberl.geo,INDEX(dda.vel.hsdpa.sel,$F294,L$6))*1024*INDEX(p.hsdpa.l.hdi.geo,INDEX(dda.vel.hsdpa.sel,$F294,L$6))","v":10.240459851610554},11.005385858673854,11.041882979433646,13.354325223899409,13.837792332756855,12.950002265099034,11.740673521477095,11.771231478228737,14.909466581544605,16.649871539057106,{"$f":"INDEX(e.geo.traf,$F294,V$6)*V$281*INDEX(p.hsdpa.l.kberl.geo,INDEX(dda.vel.hsdpa.sel,$F294,V$6))*1024*INDEX(p.hsdpa.l.hdi.geo,INDEX(dda.vel.hsdpa.sel,$F294,V$6))","v":10.341827970214272},13.189944491028522,13.125897312708313,15.004953011920882,12.624555236045676,14.44511974907471,15.947900670480259,11.09259577662587,10.901852818996199,8.7262604084344861,12.508166780079399,13.551007345537236,11.361199258543101,9.4377147808308095,14.386092122271069]
[null,null,null,null,null,2,"3G Tipo 2",null,"[HC erlangs]",188.48770761874306,null,6.1442759109663321,6.6032315152043113,6.6251297876601871,8.0125951343396444,8.3026753996541114,7.7700013590594201,7.0444041128862587,7.0627388869372432,8.9456799489267613,9.9899229234342641,6.2050967821285639,7.9139666946171134,7.8755383876249869,9.0029718071525302,7.5747331416274051,8.6670718494448256,9.5687404022881548,6.6555574659755212,6.5411116913977185,5.235756245060692,7.5049000680476396,8.1306044073223429,6.8167195551258608,5.6626288684984871,8.6316552733626413]
[null,null,null,null,null,3,"3G Tipo 3",null,"[HC erlangs]",94.243853809371529,null,3.072137955483166,3.3016157576021556,3.3125648938300936,4.0062975671698222,4.1513376998270557,3.8850006795297101,3.5222020564431293,3.5313694434686216,4.4728399744633807,4.9949614617171321,3.1025483910642819,3.9569833473085567,3.9377691938124935,4.5014859035762651,3.7873665708137025,4.3335359247224128,4.7843702011440774,3.3277787329877606,3.2705558456988593,2.617878122530346,3.7524500340238198,4.0653022036611715,3.4083597775629304,2.8313144342492436,4.3158276366813206]
[null,null,null,null,null,4,"3G Tipo 4",null,"[HC erlangs]",7.0465294745270159E-3,null,2.2970103384049693E-4,2.4685888584909495E-4,2.4767754306685724E-4,2.9954732059122164E-4,3.1039184284331226E-4,2.9047805973890864E-4,2.6335192803308483E-4,2.640373654411326E-4,3.3443028315300878E-4,3.7346884429524831E-4,2.3197479517340021E-4,2.958601400513787E-4,2.9442351481306922E-4,3.3657211390016224E-4,2.8317804390786983E-4,3.2401464273993497E-4,3.5772312226962525E-4,2.4881506834529144E-4,2.4453656374684424E-4,1.9573642848309738E-4,2.8056736537878518E-4,3.0395904499938347E-4,2.548400416749649E-4,2.1169487246294226E-4,3.2269060972790037E-4]
[null,null,null,null,null,5,"2G Tipo 1",null,"[HC erlangs]",62.829235872914353,null,2.048091970322111,2.201077171734771,2.2083765958867296,2.6708650447798821,2.7675584665513711,2.5900004530198069,2.3481347042954193,2.3542462956457473,2.9818933163089212,3.3299743078114212,2.0683655940428545,2.6379888982057045,2.6251794625416629,3.0009906023841766,2.5249110472091356,2.8890239498149421,3.1895801340960519,2.2185191553251737,2.1803705637992397,1.7452520816868973,2.5016333560158799,2.7102014691074476,2.2722398517086204,1.8875429561661621,2.8772184244542141]
[null,null,null,null,null,6,"2G Tipo 2",null,"[HC erlangs]",125.65847174582871,null,4.096183940644222,4.402154343469542,4.4167531917734593,5.3417300895597641,5.5351169331027421,5.1800009060396137,4.6962694085908385,4.7084925912914946,5.9637866326178424,6.6599486156228425,4.1367311880857089,5.275977796411409,5.2503589250833258,6.0019812047683532,5.0498220944182712,5.7780478996298843,6.3791602681921038,4.4370383106503475,4.3607411275984793,3.4905041633737945,5.0032667120317598,5.4204029382148953,4.5444797034172408,3.7750859123323242,5.7544368489084281]
[null,null,null,null,null,7,"2G Tipo 3",null,"[HC erlangs]",188.48770761874306,null,6.1442759109663321,6.6032315152043113,6.6251297876601871,8.0125951343396444,8.3026753996541114,7.7700013590594201,7.0444041128862587,7.0627388869372432,8.9456799489267613,9.9899229234342641,6.2050967821285639,7.9139666946171134,7.8755383876249869,9.0029718071525302,7.5747331416274051,8.6670718494448256,9.5687404022881548,6.6555574659755212,6.5411116913977185,5.235756245060692,7.5049000680476396,8.1306044073223429,6.8167195551258608,5.6626288684984871,8.6316552733626413]
[null,null,null,null,null,8,"2G Tipo 4",null,"[HC erlangs]",251.31694349165741,null,8.192367881288444,8.8043086869390841,8.8335063835469185,10.683460179119528,11.070233866205484,10.360001812079227,9.392538817181677,9.4169851825829891,11.927573265235685,13.319897231245685,8.2734623761714179,10.551955592822818,10.500717850166652,12.003962409536706,10.099644188836542,11.556095799259769,12.758320536384208,8.874076621300695,8.7214822551969586,6.9810083267475891,10.00653342406352,10.840805876429791,9.0889594068344817,7.5501718246646483,11.508873697816856]
[null,null,null,null,null,9,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[HC erlangs]",31.414617936457176,null,1.0240459851610555,1.1005385858673855,1.1041882979433648,1.335432522389941,1.3837792332756855,1.2950002265099034,1.1740673521477096,1.1771231478228736,1.4909466581544606,1.6649871539057106,1.0341827970214272,1.3189944491028522,1.3125897312708315,1.5004953011920883,1.2624555236045678,1.4445119749074711,1.5947900670480259,1.1092595776625869,1.0901852818996198,0.87262604084344864,1.2508166780079399,1.3551007345537238,1.1361199258543102,0.94377147808308104,1.438609212227107]
[null,null,null,null,"Datos 3G en HSUPA + Overhead"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F307)","v":"3G Tipo 1"},null,"[HC erlangs]",{"$f":"SUM(L307,M307,N307,O307,P307,Q307,R307,S307,T307,U307,V307,W307,X307,Y307,Z307,AA307,AB307,AC307,AD307,AE307,AF307,AG307,AH307,AI307,AJ307)","v":165.79937244241276},null,{"$f":"INDEX(e.geo.traf,$F307,L$6)*L$282*INDEX(p.hsupa.l.kberl.geo,INDEX(dda.vel.hsupa.sel,$F307,L$6))*1024*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F307,L$6)))","v":5.4046871439055684},5.808398092077864,5.8276604613677554,7.0481160903913507,7.3032792867327805,6.8347234176911531,6.1964665807795756,6.2125943912873858,7.8688851402596489,8.7874322011690218,{"$f":"INDEX(e.geo.traf,$F307,V$6)*V$282*INDEX(p.hsupa.l.kberl.geo,INDEX(dda.vel.hsupa.sel,$F307,V$6))*1024*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F307,V$6)))","v":5.4581869842797497},6.9613595924872707,6.9275569150404968,7.9192807562915748,6.6629597079129939,7.6238132009005355,8.4169475760867982,5.8544255487747598,5.7537556544702131,4.6055263266737558,6.6015324672641249,7.1519205434779822,5.996188497564412,4.98101613432737,7.5926597311986148]
[null,null,null,null,null,2,"3G Tipo 2",null,"[HC erlangs]",99.479623465447659,null,3.2428122863433417,3.4850388552467182,3.4965962768206524,4.2288696542348099,4.3819675720396685,4.1008340506146919,3.7178799484677452,3.7275566347724318,4.7213310841557901,5.2724593207014125,3.27491219056785,4.1768157554923624,4.1565341490242975,4.7515684537749454,3.9977758247477961,4.5742879205403213,5.0501685456520784,3.5126553292648564,3.4522533926821275,2.7633157960042531,3.9609194803584749,4.291152326086789,3.5977130985386467,2.9886096805964217,4.5555958387191691]
[null,null,null,null,null,3,"3G Tipo 3",null,"[HC erlangs]",49.73981173272383,null,1.6214061431716709,1.7425194276233591,1.7482981384103262,2.1144348271174049,2.1909837860198342,2.0504170253073459,1.8589399742338726,1.8637783173862159,2.360665542077895,2.6362296603507063,1.637456095283925,2.0884078777461812,2.0782670745121488,2.3757842268874727,1.9988879123738981,2.2871439602701606,2.5250842728260392,1.7563276646324282,1.7261266963410637,1.3816578980021266,1.9804597401792374,2.1455761630433945,1.7988565492693234,1.4943048402982109,2.2777979193595845]
[null,null,null,null,null,4,"3G Tipo 4",null,"[HC erlangs]",3.7190016671114785E-3,null,1.212311011935956E-4,1.3028663419813337E-4,1.3071870328528571E-4,1.5809441920092244E-4,1.6381791705619251E-4,1.533078648622017E-4,1.3899129535079472E-4,1.3935305398281992E-4,1.7650487166408788E-4,1.9710855671138094E-4,1.2243114189707224E-4,1.5614840724933866E-4,1.5539018837356427E-4,1.7763528233619667E-4,1.4945507872915346E-4,1.7100772811274334E-4,1.8879831453119097E-4,1.3131906384890372E-4,1.2906096419972331E-4,1.0330533725496803E-4,1.4807722061658101E-4,1.6042282930523005E-4,1.3449891088400918E-4,1.1172784935544169E-4,1.7030893291194733E-4]
[null,null,null,null,null,5,"2G Tipo 1",null,"[HC erlangs]",33.159874488482558,null,1.0809374287811138,1.1616796184155729,1.165532092273551,1.4096232180782704,1.4606558573465562,1.3669446835382306,1.239293316155915,1.2425188782574772,1.5737770280519296,1.7574864402338048,1.0916373968559501,1.3922719184974544,1.3855113830080994,1.5838561512583149,1.3325919415825989,1.5247626401801073,1.6833895152173597,1.1708851097549522,1.1507511308940426,0.92110526533475101,1.320306493452825,1.4303841086955964,1.1992376995128824,0.99620322686547402,1.5185319462397229]
[null,null,null,null,null,6,"2G Tipo 2",null,"[HC erlangs]",66.319748976965116,null,2.1618748575622275,2.3233592368311458,2.3310641845471021,2.8192464361565408,2.9213117146931125,2.7338893670764612,2.47858663231183,2.4850377565149544,3.1475540561038593,3.5149728804676097,2.1832747937119001,2.7845438369949087,2.7710227660161988,3.1677123025166298,2.6651838831651977,3.0495252803602146,3.3667790304347194,2.3417702195099044,2.3015022617880851,1.842210530669502,2.6406129869056501,2.8607682173911928,2.3984753990257648,1.992406453730948,3.0370638924794457]
[null,null,null,null,null,7,"2G Tipo 3",null,"[HC erlangs]",99.479623465447659,null,3.2428122863433417,3.4850388552467182,3.4965962768206524,4.2288696542348099,4.3819675720396685,4.1008340506146919,3.7178799484677452,3.7275566347724318,4.7213310841557901,5.2724593207014125,3.27491219056785,4.1768157554923624,4.1565341490242975,4.7515684537749454,3.9977758247477961,4.5742879205403213,5.0501685456520784,3.5126553292648564,3.4522533926821275,2.7633157960042531,3.9609194803584749,4.291152326086789,3.5977130985386467,2.9886096805964217,4.5555958387191691]
[null,null,null,null,null,8,"2G Tipo 4",null,"[HC erlangs]",132.63949795393023,null,4.3237497151244551,4.6467184736622915,4.6621283690942041,5.6384928723130816,5.8426234293862249,5.4677787341529225,4.9571732646236599,4.9700755130299088,6.2951081122077186,7.0299457609352194,4.3665495874238003,5.5690876739898174,5.5420455320323976,6.3354246050332597,5.3303677663303954,6.0990505607204293,6.7335580608694388,4.6835404390198088,4.6030045235761703,3.684421061339004,5.2812259738113001,5.7215364347823856,4.7969507980515296,3.9848129074618961,6.0741277849588915]
[null,null,null,null,null,9,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[HC erlangs]",16.579937244241279,null,0.54046871439055688,0.58083980920778644,0.58276604613677552,0.7048116090391352,0.73032792867327812,0.68347234176911531,0.61964665807795749,0.6212594391287386,0.78688851402596482,0.87874322011690242,0.54581869842797504,0.69613595924872718,0.6927556915040497,0.79192807562915746,0.66629597079129943,0.76238132009005366,0.84169475760867984,0.5854425548774761,0.57537556544702129,0.46055263266737551,0.66015324672641251,0.7151920543477982,0.5996188497564412,0.49810161343273701,0.75926597311986144]
[null,null,null,null,"Datos 3G en HSDPA + Overhead en Mbits "]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F320)","v":"3G Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L320,M320,N320,O320,P320,Q320,R320,S320,T320,U320,V320,W320,X320,Y320,Z320,AA320,AB320,AC320,AD320,AE320,AF320,AG320,AH320,AI320,AJ320)","v":38347.92228571431},null,{"$f":"INDEX(e.geo.traf,$F320,L$6)*L$283*(1+INDEX(p.hsdpa.l.head.geo,INDEX(dda.vel.hsdpa.sel,$F320,L$6)))","v":1250.0561342298038},1343.4308909513982,1347.8861058878963,1630.1666533080333,1689.1836343697332,1580.8108233763471,1433.1876857271845,1436.9179050572188,1820.0032448174566,2032.4550218575566,{"$f":"INDEX(e.geo.traf,$F320,V$6)*V$283*(1+INDEX(p.hsdpa.l.head.geo,INDEX(dda.vel.hsdpa.sel,$F320,V$6)))","v":1262.4301721452969},1610.100645877505,1602.2823868052137,1831.6593032129981,1541.0834028376071,1763.3202818694715,1946.7652185644843,1354.0766328889001,1330.7925804438719,1065.2173350139753,1526.8758276464109,1654.1757013595259,1386.8651438651248,1152.0647925818862,1756.1147610194175]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Mbit/s]",23008.753371428586,null,750.03368053788233,806.05853457083879,808.73166353273768,978.09999198482001,1013.5101806218399,948.48649402580816,859.91261143631061,862.1507430343313,1092.0019468904738,1219.4730131145341,757.45810328717812,966.06038752650295,961.36943208312812,1098.9955819277989,924.65004170256418,1057.992169121683,1168.0591311386906,812.44597973333998,798.47554826632302,639.13040100838521,916.12549658784656,992.50542081571552,832.11908631907477,691.23887554913165,1053.6688566116504]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Mbit/s]",11504.376685714293,null,375.01684026894117,403.02926728541939,404.36583176636884,489.04999599241,506.75509031091997,474.24324701290408,429.95630571815531,431.07537151716565,546.00097344523692,609.73650655726703,378.72905164358906,483.03019376325148,480.68471604156406,549.49779096389943,462.32502085128209,528.9960845608415,584.02956556934532,406.22298986666999,399.23777413316151,319.5652005041926,458.06274829392328,496.25271040785776,416.05954315953738,345.61943777456582,526.83442830582521]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Mbit/s]",0.86017205499597349,null,2.8039676982482539E-2,3.0134141339000851E-2,3.0234075081403473E-2,3.6565835033108111E-2,3.7889629253334015E-2,3.5458747526722248E-2,3.2147452152476177E-2,3.2231123711075761E-2,4.0824009173951264E-2,4.5589458532134808E-2,2.8317235738940461E-2,3.611573975236556E-2,3.5940370460579733E-2,4.1085463122578395E-2,3.4567632312972392E-2,3.9552568693839725E-2,4.3667373323928858E-2,3.0372933147618582E-2,2.9850654754253449E-2,2.3893606992565593E-2,3.4248945969089985E-2,3.7104375610276297E-2,3.110840352477599E-2,2.5841659236199004E-2,3.9390943570300339E-2]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Mbit/s]",7669.5844571428643,null,250.01122684596081,268.68617819027963,269.57722117757925,326.03333066160667,337.83672687394665,316.16216467526942,286.63753714543691,287.38358101144377,364.0006489634913,406.49100437151134,252.48603442905937,322.02012917550098,320.4564773610428,366.33186064259968,308.21668056752139,352.66405637389431,389.35304371289692,270.81532657778001,266.15851608877438,213.0434670027951,305.37516552928219,330.83514027190517,277.373028773025,230.41295851637724,351.22295220388355]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Mbit/s]",15339.168914285729,null,500.02245369192161,537.37235638055927,539.15444235515849,652.06666132321334,675.67345374789329,632.32432935053885,573.27507429087382,574.76716202288753,728.0012979269826,812.98200874302267,504.97206885811875,644.04025835100197,640.9129547220856,732.66372128519936,616.43336113504279,705.32811274778862,778.70608742579384,541.63065315556003,532.31703217754875,426.08693400559019,610.75033105856437,661.67028054381035,554.74605754605,460.82591703275449,702.4459044077671]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Mbit/s]",23008.753371428586,null,750.03368053788233,806.05853457083879,808.73166353273768,978.09999198482001,1013.5101806218399,948.48649402580816,859.91261143631061,862.1507430343313,1092.0019468904738,1219.4730131145341,757.45810328717812,966.06038752650295,961.36943208312812,1098.9955819277989,924.65004170256418,1057.992169121683,1168.0591311386906,812.44597973333998,798.47554826632302,639.13040100838521,916.12549658784656,992.50542081571552,832.11908631907477,691.23887554913165,1053.6688566116504]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Mbit/s]",30678.337828571457,null,1000.0449073838432,1074.7447127611185,1078.308884710317,1304.1333226464267,1351.3469074957866,1264.6486587010777,1146.5501485817476,1149.5343240457751,1456.0025958539652,1625.9640174860453,1009.9441377162375,1288.0805167020039,1281.8259094441712,1465.3274425703987,1232.8667222700856,1410.6562254955772,1557.4121748515877,1083.2613063111201,1064.6340643550975,852.17386801118039,1221.5006621171287,1323.3405610876207,1109.4921150921,921.65183406550898,1404.8918088155342]
[null,null,null,null,null,9,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Mbit/s]",3834.7922285714321,null,125.0056134229804,134.34308909513982,134.78861058878962,163.01666533080333,168.91836343697332,158.08108233763471,143.31876857271845,143.69179050572188,182.00032448174565,203.24550218575567,126.24301721452969,161.01006458775049,160.2282386805214,183.16593032129984,154.1083402837607,176.33202818694716,194.67652185644846,135.40766328889001,133.07925804438719,106.52173350139755,152.68758276464109,165.41757013595259,138.6865143865125,115.20647925818862,175.61147610194178]
[null,null,null,null,"Datos 3G en HSUPA + Overhead en Mbits"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F333)","v":"3G Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L333,M333,N333,O333,P333,Q333,R333,S333,T333,U333,V333,W333,X333,Y333,Z333,AA333,AB333,AC333,AD333,AE333,AF333,AG333,AH333,AI333,AJ333)","v":161.91344965079369},null,{"$f":"INDEX(e.geo.traf,$F333,L$6)*L$284*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F333,L$6)))","v":5.2780147889702826},5.67226376179479,5.6910746693044487,6.8829258695228033,7.1321086784499812,6.674534587589017,6.0512368952925542,6.0669867102415882,7.6844581447848128,8.5814767589541248,{"$f":"INDEX(e.geo.traf,$F333,V$6)*V$284*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F333,V$6)))","v":5.330260726835693},6.7982027270383512,6.7651922998442364,7.7336726135659912,6.5067965897587836,7.4451300790044304,8.2196753672722647,5.7172124499753521,5.6189020063185673,4.4975843033923386,6.4468090500626225,6.9842974057402172,5.8556528296527466,4.8642735686790726,7.4147067687486476]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Mbit/s]",97.148069790476214,null,3.1668088733821698,3.4033582570768739,3.4146448015826687,4.1297555217136823,4.2792652070699884,4.0047207525534105,3.630742137175532,3.6401920261449527,4.6106748868708873,5.1488860553724747,3.1981564361014154,4.0789216362230105,4.0591153799065411,4.6402035681395946,3.9040779538552699,4.4670780474026577,4.9318052203633584,3.4303274699852109,3.3713412037911406,2.698550582035403,3.8680854300375733,4.1905784434441298,3.5133916977916479,2.9185641412074435,4.4488240612491889]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Mbit/s]",48.574034895238107,null,1.5834044366910849,1.7016791285384369,1.7073224007913343,2.0648777608568412,2.1396326035349942,2.0023603762767053,1.815371068587766,1.8200960130724764,2.3053374434354437,2.5744430276862373,1.5990782180507077,2.0394608181115053,2.0295576899532706,2.3201017840697973,1.952038976927635,2.2335390237013288,2.4659026101816792,1.7151637349926054,1.6856706018955703,1.3492752910177015,1.9340427150187867,2.0952892217220649,1.756695848895824,1.4592820706037217,2.2244120306245945]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Mbit/s]",3.6318375655385537E-3,null,1.1838974725937074E-4,1.2723304120911466E-4,1.2765498367703685E-4,1.5438908125090084E-4,1.5997843462518799E-4,1.4971471177949386E-4,1.3573368686601046E-4,1.3608696678009757E-4,1.7236803873446084E-4,1.9248882491345798E-4,1.195616620088596E-4,1.5248867895443233E-4,1.5174823083355889E-4,1.7347195540644208E-4,1.4595222532143892E-4,1.6699973448510095E-4,1.8437335403436619E-4,1.2824127328994503E-4,1.2603609785129228E-4,1.0088411841305469E-4,1.446066607583799E-4,1.5666291924338875E-4,1.3134659266016523E-4,1.0910922788617353E-4,1.6631731729682355E-4]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Mbit/s]",32.38268993015874,null,1.0556029577940567,1.134452752358958,1.1382149338608898,1.3765851739045607,1.4264217356899964,1.3349069175178037,1.2102473790585109,1.2133973420483175,1.5368916289569627,1.7162953517908248,1.0660521453671385,1.3596405454076703,1.3530384599688474,1.5467345227131983,1.3013593179517566,1.4890260158008861,1.6439350734544529,1.1434424899950704,1.1237804012637136,0.89951686067846781,1.2893618100125246,1.3968594811480435,1.1711305659305493,0.97285471373581456,1.4829413537497296]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Mbit/s]",64.765379860317481,null,2.1112059155881133,2.2689055047179161,2.2764298677217796,2.7531703478091214,2.8528434713799928,2.6698138350356073,2.4204947581170217,2.426794684096635,3.0737832579139255,3.4325907035816496,2.1321042907342771,2.7192810908153406,2.7060769199376948,3.0934690454263967,2.6027186359035133,2.9780520316017722,3.2878701469089058,2.2868849799901407,2.2475608025274272,1.7990337213569356,2.5787236200250492,2.793718962296087,2.3422611318610986,1.9457094274716291,2.9658827074994591]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Mbit/s]",97.148069790476214,null,3.1668088733821698,3.4033582570768739,3.4146448015826687,4.1297555217136823,4.2792652070699884,4.0047207525534105,3.630742137175532,3.6401920261449527,4.6106748868708873,5.1488860553724747,3.1981564361014154,4.0789216362230105,4.0591153799065411,4.6402035681395946,3.9040779538552699,4.4670780474026577,4.9318052203633584,3.4303274699852109,3.3713412037911406,2.698550582035403,3.8680854300375733,4.1905784434441298,3.5133916977916479,2.9185641412074435,4.4488240612491889]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Mbit/s]",129.53075972063496,null,4.2224118311762266,4.5378110094358322,4.5528597354435592,5.5063406956182428,5.7056869427599857,5.3396276700712146,4.8409895162340435,4.85358936819327,6.147566515827851,6.8651814071632993,4.2642085814685542,5.4385621816306813,5.4121538398753897,6.1869380908527933,5.2054372718070265,5.9561040632035445,6.5757402938178116,4.5737699599802815,4.4951216050548544,3.5980674427138712,5.1574472400500984,5.5874379245921739,4.6845222637221973,3.8914188549432582,5.9317654149989183]
[null,null,null,null,null,9,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Mbit/s]",16.19134496507937,null,0.52780147889702833,0.56722637617947902,0.56910746693044489,0.68829258695228035,0.71321086784499821,0.66745345875890183,0.60512368952925544,0.60669867102415875,0.76844581447848137,0.85814767589541241,0.53302607268356927,0.67982027270383516,0.67651922998442371,0.77336726135659917,0.65067965897587832,0.74451300790044306,0.82196753672722644,0.57172124499753518,0.5618902006318568,0.44975843033923391,0.64468090500626229,0.69842974057402174,0.58556528296527466,0.48642735686790728,0.74147067687486479]
[null,null,null,null,"Datos 3G en HSDPA + Overhead en Mbits  en la hora Cargada de Datos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F346)","v":"3G Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L346,M346,N346,O346,P346,Q346,R346,S346,T346,U346,V346,W346,X346,Y346,Z346,AA346,AB346,AC346,AD346,AE346,AF346,AG346,AH346,AI346,AJ346)","v":7669.5844571428634},null,{"$f":"INDEX(e.geo.traf,$F346,L$6)*L$285*(1+INDEX(p.hsdpa.l.head.geo,INDEX(dda.vel.hsdpa.sel,$F346,L$6)))","v":250.01122684596078},268.68617819027963,269.57722117757925,326.03333066160667,337.8367268739467,316.16216467526942,286.63753714543691,287.38358101144377,364.0006489634913,406.49100437151128,{"$f":"INDEX(e.geo.traf,$F346,V$6)*V$285*(1+INDEX(p.hsdpa.l.head.geo,INDEX(dda.vel.hsdpa.sel,$F346,V$6)))","v":252.48603442905934},322.0201291755011,320.4564773610428,366.33186064259968,308.21668056752139,352.66405637389425,389.35304371289681,270.81532657778001,266.15851608877443,213.0434670027951,305.37516552928224,330.83514027190517,277.37302877302494,230.41295851637722,351.22295220388344]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Mbit/s]",4601.7506742857186,null,150.00673610757644,161.21170691416779,161.74633270654755,195.61999839696398,202.70203612436802,189.69729880516167,171.9825222872621,172.43014860686625,218.40038937809479,243.89460262290675,151.49162065743559,193.21207750530064,192.27388641662569,219.79911638555978,184.93000834051284,211.59843382433652,233.61182622773808,162.48919594666802,159.69510965326467,127.82608020167706,183.22509931756935,198.5010841631431,166.42381726381495,138.24777510982631,210.73377132233006]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Mbit/s]",2300.8753371428593,null,75.003368053788222,80.605853457083896,80.873166353273774,97.809999198481989,101.35101806218401,94.848649402580833,85.99126114363105,86.215074303433127,109.20019468904739,121.94730131145337,75.745810328717795,96.606038752650321,96.136943208312843,109.89955819277989,92.465004170256421,105.79921691216826,116.80591311386904,81.24459797333401,79.847554826632333,63.913040100838529,91.612549658784673,99.250542081571552,83.211908631907477,69.123887554913154,105.36688566116503]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Mbit/s]",0.1720344109991947,null,5.607935396496508E-3,6.0268282678001706E-3,6.0468150162806952E-3,7.3131670066216214E-3,7.5779258506668053E-3,7.0917495053444499E-3,6.4294904304952345E-3,6.4462247422151508E-3,8.1648018347902536E-3,9.1178917064269598E-3,5.6634471477880911E-3,7.2231479504731144E-3,7.1880740921159477E-3,8.2170926245156792E-3,6.913526462594478E-3,7.9105137387679436E-3,8.7334746647857696E-3,6.0745866295237169E-3,5.9701309508506913E-3,4.7787213985131197E-3,6.8497891938179983E-3,7.4208751220552604E-3,6.2216807049551969E-3,5.1683318472398009E-3,7.8781887140600658E-3]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Mbit/s]",1533.9168914285726,null,50.00224536919216,53.737235638055935,53.915444235515857,65.206666132321345,67.56734537478934,63.232432935053886,57.327507429087383,57.476716202288749,72.800129792698257,81.298200874302253,50.497206885811877,64.404025835100214,64.091295472208557,73.266372128519933,61.64333611350429,70.532811274778851,77.870608742579364,54.163065315556011,53.231703217754891,42.608693400559019,61.075033105856456,66.167028054381035,55.474605754604987,46.08259170327544,70.244590440776705]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Mbit/s]",3067.8337828571453,null,100.00449073838432,107.47447127611187,107.83088847103171,130.41333226464269,135.13469074957868,126.46486587010777,114.65501485817477,114.9534324045775,145.60025958539651,162.59640174860451,100.99441377162375,128.80805167020043,128.18259094441711,146.53274425703987,123.28667222700858,141.0656225495577,155.74121748515873,108.32613063111202,106.46340643550978,85.217386801118039,122.15006621171291,132.33405610876207,110.94921150920997,92.165183406550881,140.48918088155341]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Mbit/s]",4601.7506742857186,null,150.00673610757644,161.21170691416779,161.74633270654755,195.61999839696398,202.70203612436802,189.69729880516167,171.9825222872621,172.43014860686625,218.40038937809479,243.89460262290675,151.49162065743559,193.21207750530064,192.27388641662569,219.79911638555978,184.93000834051284,211.59843382433652,233.61182622773808,162.48919594666802,159.69510965326467,127.82608020167706,183.22509931756935,198.5010841631431,166.42381726381495,138.24777510982631,210.73377132233006]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Mbit/s]",6135.6675657142905,null,200.00898147676864,214.94894255222374,215.66177694206343,260.82666452928538,270.26938149915736,252.92973174021554,229.31002971634953,229.906864809155,291.20051917079303,325.19280349720901,201.98882754324751,257.61610334040085,256.36518188883423,293.06548851407973,246.57334445401716,282.1312450991154,311.48243497031746,216.65226126222404,212.92681287101956,170.43477360223608,244.30013242342582,264.66811221752414,221.89842301841995,184.33036681310176,280.97836176310682]
[null,null,null,null,null,9,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Mbit/s]",766.95844571428631,null,25.00112268459608,26.868617819027968,26.957722117757928,32.603333066160673,33.78367268739467,31.616216467526943,28.663753714543692,28.738358101144375,36.400064896349129,40.649100437151127,25.248603442905939,32.202012917550107,32.045647736104279,36.633186064259966,30.821668056752145,35.266405637389425,38.935304371289682,27.081532657778006,26.615851608877445,21.30434670027951,30.537516552928228,33.083514027190517,27.737302877302493,23.04129585163772,35.122295220388352]
[null,null,null,null,"Datos 3G en HSUPA + Overhead en Mbits en la hora Cargada de Datos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F359)","v":"3G Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L359,M359,N359,O359,P359,Q359,R359,S359,T359,U359,V359,W359,X359,Y359,Z359,AA359,AB359,AC359,AD359,AE359,AF359,AG359,AH359,AI359,AJ359)","v":32.38268993015874},null,{"$f":"INDEX(e.geo.traf,$F359,L$6)*L$286*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F359,L$6)))","v":1.0556029577940562},1.1344527523589576,1.1382149338608896,1.3765851739045609,1.4264217356899958,1.3349069175178034,1.2102473790585107,1.2133973420483175,1.5368916289569625,1.7162953517908248,{"$f":"INDEX(e.geo.traf,$F359,V$6)*V$286*(1+INDEX(p.hsupa.l.head.geo,INDEX(dda.vel.hsupa.sel,$F359,V$6)))","v":1.0660521453671388},1.3596405454076705,1.353038459968847,1.5467345227131983,1.3013593179517564,1.4890260158008861,1.6439350734544529,1.1434424899950706,1.1237804012637136,0.89951686067846803,1.2893618100125246,1.3968594811480433,1.1711305659305493,0.97285471373581434,1.48294135374973]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Mbit/s]",19.429613958095242,null,0.63336177467643362,0.68067165141537456,0.68292896031653372,0.82595110434273655,0.85585304141399743,0.80094415051068202,0.72614842743510633,0.72803840522899044,0.92213497737417749,1.0297772110744947,0.63963128722028317,0.81578432724460226,0.8118230759813081,0.92804071362791896,0.78081559077105389,0.89341560948053156,0.98636104407267178,0.68606549399704231,0.67426824075822811,0.53971011640708078,0.77361708600751478,0.83811568868882591,0.70267833955832948,0.58371282824148851,0.88976481224983794]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Mbit/s]",9.714806979047621,null,0.31668088733821681,0.34033582570768728,0.34146448015826686,0.41297555217136828,0.42792652070699871,0.40047207525534101,0.36307421371755316,0.36401920261449522,0.46106748868708874,0.51488860553724736,0.31981564361014159,0.40789216362230113,0.40591153799065405,0.46402035681395948,0.39040779538552695,0.44670780474026578,0.49318052203633589,0.34303274699852115,0.33713412037911406,0.26985505820354039,0.38680854300375739,0.41905784434441296,0.35133916977916474,0.29185641412074426,0.44488240612491897]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Mbit/s]",7.2636751310771084E-4,null,2.3677949451874137E-5,2.5446608241822926E-5,2.5530996735407363E-5,3.0877816250180175E-5,3.1995686925037591E-5,2.9942942355898768E-5,2.714673737320209E-5,2.7217393356019517E-5,3.4473607746892166E-5,3.8497764982691593E-5,2.3912332401771924E-5,3.0497735790886464E-5,3.0349646166711772E-5,3.4694391081288417E-5,2.9190445064287779E-5,3.3399946897020188E-5,3.6874670806873244E-5,2.5648254657989011E-5,2.5207219570258454E-5,2.0176823682610946E-5,2.8921332151675982E-5,3.1332583848677749E-5,2.6269318532033045E-5,2.1821845577234703E-5,3.326346345936472E-5]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Mbit/s]",6.4765379860317482,null,0.21112059155881127,0.22689055047179155,0.2276429867721779,0.27531703478091218,0.28528434713799922,0.26698138350356071,0.24204947581170214,0.24267946840966351,0.30737832579139246,0.343259070358165,0.21321042907342777,0.27192810908153409,0.27060769199376938,0.30934690454263969,0.26027186359035126,0.29780520316017722,0.32878701469089056,0.22868849799901414,0.22475608025274271,0.17990337213569363,0.25787236200250491,0.27937189622960873,0.23422611318610986,0.19457094274716286,0.29658827074994598]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Mbit/s]",12.953075972063496,null,0.42224118311762254,0.45378110094358309,0.45528597354435579,0.55063406956182437,0.57056869427599843,0.53396276700712142,0.48409895162340427,0.48535893681932701,0.61475665158278492,0.68651814071632999,0.42642085814685554,0.54385621816306817,0.54121538398753877,0.61869380908527938,0.52054372718070252,0.59561040632035445,0.65757402938178111,0.45737699599802828,0.44951216050548543,0.35980674427138726,0.51574472400500981,0.55874379245921746,0.46845222637221973,0.38914188549432571,0.59317654149989196]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Mbit/s]",19.429613958095242,null,0.63336177467643362,0.68067165141537456,0.68292896031653372,0.82595110434273655,0.85585304141399743,0.80094415051068202,0.72614842743510633,0.72803840522899044,0.92213497737417749,1.0297772110744947,0.63963128722028317,0.81578432724460226,0.8118230759813081,0.92804071362791896,0.78081559077105389,0.89341560948053156,0.98636104407267178,0.68606549399704231,0.67426824075822811,0.53971011640708078,0.77361708600751478,0.83811568868882591,0.70267833955832948,0.58371282824148851,0.88976481224983794]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Mbit/s]",25.906151944126993,null,0.84448236623524509,0.90756220188716619,0.91057194708871159,1.1012681391236487,1.1411373885519969,1.0679255340142428,0.96819790324680854,0.97071787363865403,1.2295133031655698,1.37303628143266,0.85284171629371108,1.0877124363261363,1.0824307679750775,1.2373876181705588,1.041087454361405,1.1912208126407089,1.3151480587635622,0.91475399199605656,0.89902432101097085,0.71961348854277452,1.0314894480100196,1.1174875849184349,0.93690445274443945,0.77828377098865142,1.1863530829997839]
[null,null,null,null,null,9,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Mbit/s]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Mbit/s]",3.2382689930158741,null,0.10556029577940564,0.11344527523589577,0.11382149338608895,0.13765851739045609,0.14264217356899961,0.13349069175178035,0.12102473790585107,0.12133973420483175,0.15368916289569623,0.1716295351790825,0.10660521453671389,0.13596405454076704,0.13530384599688469,0.15467345227131984,0.13013593179517563,0.14890260158008861,0.16439350734544528,0.11434424899950707,0.11237804012637136,8.9951686067846814E-2,0.12893618100125245,0.13968594811480436,0.11711305659305493,9.7285471373581428E-2,0.14829413537497299]
[]
[null,null,null,null,null,null,"Datos 3G en HSDPA Señalizacion sobre Canal Común",null,"[HC erlangs]",{"$f":"SUM(L372,M372,N372,O372,P372,Q372,R372,S372,T372,U372,V372,W372,X372,Y372,Z372,AA372,AB372,AC372,AD372,AE372,AF372,AG372,AH372,AI372,AJ372)","v":1256.5917639877612},null,{"$f":"SUM(L294:L305)","v":40.962069107476054},44.021790293581262,44.167779595277651,53.417600442918229,55.351479722870266,51.800299538455882,{"$f":"SUM(R294:R305)","v":46.962957437836415},47.085189950280395,59.638200756461572,66.599859625072725,41.367543855652265,{"$f":"SUM(W294:W305)","v":52.760073824254142},52.50388367434806,60.020148619797432,{"$f":"SUM(Z294:Z305)","v":50.498504122226606},57.780803010941582,63.791960405043312,44.370631921571821,43.607655812548543,34.905237370166432,50.032947687682977,54.204333341193951,45.445051874214073,37.7510708181957,57.544691179693999,"dda.dis.ran.hsdpa.ps.erlg"]
[null,null,null,null,null,null,"Datos 3G en HSUPA + Overhead",null,"[HC erlangs]",663.20120877131808,null,{"$f":"SUM(L307:L318)","v":21.618869806723467},23.233722654945652,23.310772564174307,28.192622455984601,29.213280964848181,27.339046978629472,{"$f":"SUM(R307:R318)","v":24.786005314413654},24.850516918203525,31.47571706591026,35.149925913232799,21.832870368260899,{"$f":"SUM(W307:W318)","v":27.845594518356336},27.710383050350355,31.677300660448637,{"$f":"SUM(Z307:Z318)","v":26.65198828673071},30.495423811330255,33.667979102661718,23.41783351416289,23.015151678845051,18.422208612032279,26.406277946277115,28.607842596741232,23.984888489168533,19.924176265158838,30.370809233727368,"dda.dis.ran.hsupa.erlg"]
[null,null,null,null,null,null,"Datos 3G en HSDPA + Overhead en Mbits ",null,"[Mbit/s]",153392.54931491229,null,{"$f":"SUM(L320:L331)","v":5000.2525765961991},5373.7536979469314,5391.5746576266665,6520.7031790671663,6756.7724271081861,6323.2787522529152,{"$f":"SUM(R320:R331)","v":5732.7828903608897},5747.7038513525858,7280.0538032789991,8129.8656768887595,5049.749005816926,{"$f":"SUM(W320:W331)","v":6440.438699249773},6409.1654875913155,7326.6782983151152,{"$f":"SUM(Z320:Z331)","v":6164.3681789827415},7053.3206800465805,7787.1045416312627,5416.3369044887486,5323.2001724302409,4260.8932336628941,6107.5375595316127,6616.7399098137139,5547.4916838640238,4608.2850119867808,7024.4984350212408,"dda.dis.ran.hsdpa.mbps"]
[null,null,null,null,null,null,"Datos 3G en HSUPA + Overhead en Mbits",null,"[Mbit/s]",647.65743044074031,null,{"$f":"SUM(L333:L344)","v":21.112177545628391},22.689182280220368,22.764426332201467,27.531857867172466,28.528594692234552,26.698288065067853,{"$f":"SUM(R333:R344)","v":24.205083314857077},24.268082927933129,30.738004947177988,34.326099524641414,21.321162469004779,{"$f":"SUM(W333:W344)","v":27.192963396832361},27.06092094760778,30.934863926219375,{"$f":"SUM(Z333:Z344)","v":26.027332311260455},29.780687315752207,32.87888584244309,22.868978041174696,22.475734061372123,17.990438097687768,25.787380806911251,27.93734628588011,23.422742665203646,19.457203383944176,29.658993392311885,"dda.dis.ran.hsupa.mbps"]
[null,null,null,null,null,null,"Datos 3G en HSDPA + Overhead en Mbits HC de Datos",null,"[Mbit/s]",30678.509862982453,null,{"$f":"SUM(L346:L357)","v":1000.0505153192396},{"$f":"SUM(M346:M357)","v":1074.7507395893865},1078.3149315253331,1304.1406358134334,1351.3544854216375,1264.6557504505834,1146.5565780721781,1149.5407702705172,1456.0107606557999,1625.9731353777515,1009.949801163385,{"$f":"SUM(W346:W357)","v":1288.0877398499549},1281.8330975182632,1465.3356596630231,{"$f":"SUM(Z346:Z357)","v":1232.8736357965481},1410.6641360093158,1557.4209083262519,1083.2673808977497,1064.6400344860485,852.17864673257895,1221.5075119063229,1323.3479819627428,1109.4983367728046,921.657002397356,1404.8996870042479,"dda.dis.core.hsdpa.mbps"]
[null,null,null,null,null,null,"Datos 3G en HSUPA + Overhead en Mbits HC de Datos",null,"[Mbit/s]",129.53148608814806,null,{"$f":"SUM(L359:L370)","v":4.2224355091256776},{"$f":"SUM(M359:M370)","v":4.5378364560440723},4.5528852664402937,5.5063715734344942,5.7057189384469087,5.3396576130135704,4.8410166629714162,4.853616585586626,6.1476009894355972,6.8652199049282823,4.2642324938009564,{"$f":"SUM(W359:W370)","v":5.4385926793664714},5.4121841895215548,6.1869727852438743,{"$f":"SUM(Z359:Z370)","v":5.2054664622520885},5.9561374631504416,6.5757771684886182,4.5737956082349411,4.4951468122744238,3.5980876195375551,5.1574761613822497,5.5874692571760232,4.6845485330407293,3.8914406767888341,5.9317986784623784,"dda.dis.core.hsupa.mbps"]
[]
[]
[]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsdpa.l,F381+1)","v":"HSDPA Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L381,M381,N381,O381,P381,Q381,R381,S381,T381,U381,V381,W381,X381,Y381,Z381,AA381,AB381,AC381,AD381,AE381,AF381,AG381,AH381,AI381,AJ381)","v":153392.54931491229},null,{"$f":"SUMIF(L$514:L$525,$F381+1,L$320:L$331)","v":5000.2525765961991},5373.7536979469314,{"$f":"SUMIF(N$514:N$525,$F381+1,N$320:N$331)","v":5391.5746576266665},6520.7031790671663,{"$f":"SUMIF(P$514:P$525,$F381+1,P$320:P$331)","v":6756.7724271081861},{"$f":"SUMIF(Q$514:Q$525,$F381+1,Q$320:Q$331)","v":6323.2787522529152},5732.7828903608897,{"$f":"SUMIF(S$514:S$525,$F381+1,S$320:S$331)","v":5747.7038513525858},7280.0538032789991,{"$f":"SUMIF(U$514:U$525,$F381+1,U$320:U$331)","v":8129.8656768887595},{"$f":"SUMIF(V$514:V$525,$F381+1,V$320:V$331)","v":5049.749005816926},6440.438699249773,{"$f":"SUMIF(X$514:X$525,$F381+1,X$320:X$331)","v":6409.1654875913155},7326.6782983151152,{"$f":"SUMIF(Z$514:Z$525,$F381+1,Z$320:Z$331)","v":6164.3681789827415},{"$f":"SUMIF(AA$514:AA$525,$F381+1,AA$320:AA$331)","v":7053.3206800465805},7787.1045416312627,{"$f":"SUMIF(AC$514:AC$525,$F381+1,AC$320:AC$331)","v":5416.3369044887486},5323.2001724302409,{"$f":"SUMIF(AE$514:AE$525,$F381+1,AE$320:AE$331)","v":4260.8932336628941},{"$f":"SUMIF(AF$514:AF$525,$F381+1,AF$320:AF$331)","v":6107.5375595316127},6616.7399098137139,{"$f":"SUMIF(AH$514:AH$525,$F381+1,AH$320:AH$331)","v":5547.4916838640238},4608.2850119867808,{"$f":"SUMIF(AJ$514:AJ$525,$F381+1,AJ$320:AJ$331)","v":7024.4984350212408}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsdpa.l,F382+1)","v":"HSDPA Tipo 2"},null,"[Mbit/s]",{"$f":"SUM(L382,M382,N382,O382,P382,Q382,R382,S382,T382,U382,V382,W382,X382,Y382,Z382,AA382,AB382,AC382,AD382,AE382,AF382,AG382,AH382,AI382,AJ382)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsdpa.l,F383+1)","v":"HSDPA Tipo 3"},null,"[Mbit/s]",{"$f":"SUM(L383,M383,N383,O383,P383,Q383,R383,S383,T383,U383,V383,W383,X383,Y383,Z383,AA383,AB383,AC383,AD383,AE383,AF383,AG383,AH383,AI383,AJ383)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsdpa.l,F384+1)","v":"HSDPA Tipo 4"},null,"[Mbit/s]",{"$f":"SUM(L384,M384,N384,O384,P384,Q384,R384,S384,T384,U384,V384,W384,X384,Y384,Z384,AA384,AB384,AC384,AD384,AE384,AF384,AG384,AH384,AI384,AJ384)","v":0},"dda.ran.hsdpa.mbps.vel",{"$f":"SUMIF(L$514:L$525,$F384+1,L$320:L$331)","v":0},0,0,0,0,0,{"$f":"SUMIF(R$514:R$525,$F384+1,R$320:R$331)","v":0},0,0,0,0,{"$f":"SUMIF(W$514:W$525,$F384+1,W$320:W$331)","v":0},0,0,0,0,{"$f":"SUMIF(AB$514:AB$525,$F384+1,AB$320:AB$331)","v":0},0,0,0,0,0,{"$f":"SUMIF(AH$514:AH$525,$F384+1,AH$320:AH$331)","v":0},{"$f":"SUMIF(AI$514:AI$525,$F384+1,AI$320:AI$331)","v":0},0]
[]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsupa.l,F386+1)","v":"HSUPA Tipo 1"},null,"[Mbit/s]",{"$f":"SUM(L386,M386,N386,O386,P386,Q386,R386,S386,T386,U386,V386,W386,X386,Y386,Z386,AA386,AB386,AC386,AD386,AE386,AF386,AG386,AH386,AI386,AJ386)","v":647.65743044074031},null,{"$f":"SUMIF(L$527:L$538,$F386+1,L$333:L$344)","v":21.112177545628391},22.689182280220368,{"$f":"SUMIF(N$527:N$538,$F386+1,N$333:N$344)","v":22.764426332201467},27.531857867172466,{"$f":"SUMIF(P$527:P$538,$F386+1,P$333:P$344)","v":28.528594692234552},{"$f":"SUMIF(Q$527:Q$538,$F386+1,Q$333:Q$344)","v":26.698288065067853},24.205083314857077,{"$f":"SUMIF(S$527:S$538,$F386+1,S$333:S$344)","v":24.268082927933129},30.738004947177988,{"$f":"SUMIF(U$527:U$538,$F386+1,U$333:U$344)","v":34.326099524641414},{"$f":"SUMIF(V$527:V$538,$F386+1,V$333:V$344)","v":21.321162469004779},27.192963396832361,{"$f":"SUMIF(X$527:X$538,$F386+1,X$333:X$344)","v":27.06092094760778},30.934863926219375,{"$f":"SUMIF(Z$527:Z$538,$F386+1,Z$333:Z$344)","v":26.027332311260455},{"$f":"SUMIF(AA$527:AA$538,$F386+1,AA$333:AA$344)","v":29.780687315752207},32.87888584244309,{"$f":"SUMIF(AC$527:AC$538,$F386+1,AC$333:AC$344)","v":22.868978041174696},22.475734061372123,{"$f":"SUMIF(AE$527:AE$538,$F386+1,AE$333:AE$344)","v":17.990438097687768},{"$f":"SUMIF(AF$527:AF$538,$F386+1,AF$333:AF$344)","v":25.787380806911251},27.93734628588011,{"$f":"SUMIF(AH$527:AH$538,$F386+1,AH$333:AH$344)","v":23.422742665203646},19.457203383944176,{"$f":"SUMIF(AJ$527:AJ$538,$F386+1,AJ$333:AJ$344)","v":29.658993392311885}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsupa.l,F387+1)","v":"HSUPA Tipo 2"},null,"[Mbit/s]",{"$f":"SUM(L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387,AG387,AH387,AI387,AJ387)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsupa.l,F388+1)","v":"HSUPA Tipo 3"},null,"[Mbit/s]",{"$f":"SUM(L388,M388,N388,O388,P388,Q388,R388,S388,T388,U388,V388,W388,X388,Y388,Z388,AA388,AB388,AC388,AD388,AE388,AF388,AG388,AH388,AI388,AJ388)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsupa.l,F389+1)","v":"HSUPA Tipo 4"},null,"[Mbit/s]",{"$f":"SUM(L389,M389,N389,O389,P389,Q389,R389,S389,T389,U389,V389,W389,X389,Y389,Z389,AA389,AB389,AC389,AD389,AE389,AF389,AG389,AH389,AI389,AJ389)","v":0},"dda.ran.hsupa.mbps.vel",{"$f":"SUMIF(L$527:L$538,$F389+1,L$333:L$344)","v":0},0,0,0,0,0,{"$f":"SUMIF(R$527:R$538,$F389+1,R$333:R$344)","v":0},0,0,0,0,{"$f":"SUMIF(W$527:W$538,$F389+1,W$333:W$344)","v":0},0,0,0,0,{"$f":"SUMIF(AB$527:AB$538,$F389+1,AB$333:AB$344)","v":0},0,0,0,0,0,{"$f":"SUMIF(AH$527:AH$538,$F389+1,AH$333:AH$344)","v":0},{"$f":"SUMIF(AI$527:AI$538,$F389+1,AI$333:AI$344)","v":0},0]
[]
[]
[]
[4,"Cálculos para Usuarios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Clientes Totales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.serv.nom,F398)","v":"Cliente Tipo 1"},null,"[subscriptores]",{"$f":"SUM(L398,M398,N398,O398,P398,Q398,R398,S398,T398,U398,V398,W398,X398,Y398,Z398,AA398,AB398,AC398,AD398,AE398,AF398,AG398,AH398,AI398,AJ398)","v":100000.00000000003},null,{"$f":"INDEX(L$13:L$57,$F398)","v":3259.7753925653637},{"$f":"INDEX(M$13:M$57,$F398)","v":3503.2690453007003},3514.8869235870502,{"$f":"INDEX(O$13:O$57,$F398)","v":4250.9908129111782},4404.8895838067401,4122.2854568192452,{"$f":"INDEX(R$13:R$57,$F398)","v":3737.3281270601924},3747.0554319771109,4746.0283017613692,{"$f":"INDEX(U$13:U$57,$F398)","v":5300.0394824903042},3292.0432109449325,{"$f":"INDEX(W$13:W$57,$F398)","v":4198.6646209443097},4178.2769216733022,4776.4238426428228,{"$f":"INDEX(Z$13:Z$57,$F398)","v":4018.6881347981262},4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,2,"Cliente Tipo 2",null,"[subscriptores]",{"$f":"SUM(L399,M399,N399,O399,P399,Q399,R399,S399,T399,U399,V399,W399,X399,Y399,Z399,AA399,AB399,AC399,AD399,AE399,AF399,AG399,AH399,AI399,AJ399)","v":100000.00000000003},null,{"$f":"INDEX(L$13:L$57,$F399)","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,null,null,3,"Cliente Tipo 3",null,"[subscriptores]",{"$f":"SUM(L400,M400,N400,O400,P400,Q400,R400,S400,T400,U400,V400,W400,X400,Y400,Z400,AA400,AB400,AC400,AD400,AE400,AF400,AG400,AH400,AI400,AJ400)","v":100000.00000000003},null,3259.7753925653637,{"$f":"INDEX(M$13:M$57,$F400)","v":3503.2690453007003},3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,{"$f":"INDEX(AH$13:AH$57,$F400)","v":3616.5326860010132},3004.2430565033847,4579.4260975479774]
[null,null,null,null,"Clientes 3G en HSDPA considerando Mobilidad en HC"]
[null,null,null,null,null,20,{"$f":"INDEX(l.serv.nom,F402)","v":"Conexiones Móvil Datos banda ancha e internet móvil"},null,"[Usuarios Activos en la HC]",{"$f":"SUM(L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402,AG402,AH402,AI402,AJ402)","v":800000.00000000023},null,{"$f":"INDEX(L$13:L$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":26078.20314052291},28026.152362405603,{"$f":"INDEX(N$13:N$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":28119.095388696402},34007.926503289425,{"$f":"INDEX(P$13:P$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":35239.116670453921},{"$f":"INDEX(Q$13:Q$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":32978.283654553961},29898.625016481543,{"$f":"INDEX(S$13:S$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":29976.443455816887},37968.226414090954,{"$f":"INDEX(U$13:U$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":42400.315859922441},{"$f":"INDEX(V$13:V$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":26336.345687559464},33589.316967554478,{"$f":"INDEX(X$13:X$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":33426.215373386418},38211.390741142583,{"$f":"INDEX(Z$13:Z$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":32149.505078385009},{"$f":"INDEX(AA$13:AA$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":36785.727659124997},40612.687259767612,{"$f":"INDEX(AC$13:AC$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":28248.239845699951},27762.496659478842,{"$f":"INDEX(AE$13:AE$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":22222.165301733687},{"$f":"INDEX(AF$13:AF$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":31853.111963048206},34508.794276466004,{"$f":"INDEX(AH$13:AH$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":28932.261488008106},24033.944452027077,{"$f":"INDEX(AJ$13:AJ$57,$F402)*p.fc.geo.dt*p.hc.u.dl","v":36635.408780383819}]
[null,null,null,null,null,40,"libre",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L403,M403,N403,O403,P403,Q403,R403,S403,T403,U403,V403,W403,X403,Y403,Z403,AA403,AB403,AC403,AD403,AE403,AF403,AG403,AH403,AI403,AJ403)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Clientes 3G en HSUPA considerando Mobilidad en HC"]
[null,null,null,null,null,20,{"$f":"INDEX(l.serv.nom,F405)","v":"Conexiones Móvil Datos banda ancha e internet móvil"},null,"[Usuarios Activos en la HC]",{"$f":"SUM(L405,M405,N405,O405,P405,Q405,R405,S405,T405,U405,V405,W405,X405,Y405,Z405,AA405,AB405,AC405,AD405,AE405,AF405,AG405,AH405,AI405,AJ405)","v":800000.00000000023},null,{"$f":"INDEX(L$13:L$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":26078.20314052291},28026.152362405603,{"$f":"INDEX(N$13:N$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":28119.095388696402},34007.926503289425,{"$f":"INDEX(P$13:P$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":35239.116670453921},{"$f":"INDEX(Q$13:Q$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":32978.283654553961},29898.625016481543,{"$f":"INDEX(S$13:S$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":29976.443455816887},37968.226414090954,{"$f":"INDEX(U$13:U$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":42400.315859922441},{"$f":"INDEX(V$13:V$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":26336.345687559464},33589.316967554478,{"$f":"INDEX(X$13:X$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":33426.215373386418},38211.390741142583,{"$f":"INDEX(Z$13:Z$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":32149.505078385009},{"$f":"INDEX(AA$13:AA$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":36785.727659124997},40612.687259767612,{"$f":"INDEX(AC$13:AC$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":28248.239845699951},27762.496659478842,{"$f":"INDEX(AE$13:AE$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":22222.165301733687},{"$f":"INDEX(AF$13:AF$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":31853.111963048206},34508.794276466004,{"$f":"INDEX(AH$13:AH$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":28932.261488008106},24033.944452027077,{"$f":"INDEX(AJ$13:AJ$57,$F405)*p.fc.geo.dt*p.hc.u.ul","v":36635.408780383819}]
[null,null,null,null,null,40,"libre",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406,AG406,AH406,AI406,AJ406)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Clientes 3G en HSDPA considerando Mobilidad en la HC de los Usuarios"]
[null,null,null,null,null,20,{"$f":"INDEX(l.serv.nom,F408)","v":"Conexiones Móvil Datos banda ancha e internet móvil"},null,"[Usuarios Activos en la HC]",{"$f":"SUM(L408,M408,N408,O408,P408,Q408,R408,S408,T408,U408,V408,W408,X408,Y408,Z408,AA408,AB408,AC408,AD408,AE408,AF408,AG408,AH408,AI408,AJ408)","v":800000.00000000023},null,{"$f":"INDEX(L$13:L$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":26078.20314052291},28026.152362405603,{"$f":"INDEX(N$13:N$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":28119.095388696402},34007.926503289425,{"$f":"INDEX(P$13:P$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":35239.116670453921},{"$f":"INDEX(Q$13:Q$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":32978.283654553961},29898.625016481543,{"$f":"INDEX(S$13:S$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":29976.443455816887},37968.226414090954,{"$f":"INDEX(U$13:U$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":42400.315859922441},{"$f":"INDEX(V$13:V$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":26336.345687559464},33589.316967554478,{"$f":"INDEX(X$13:X$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":33426.215373386418},38211.390741142583,{"$f":"INDEX(Z$13:Z$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":32149.505078385009},{"$f":"INDEX(AA$13:AA$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":36785.727659124997},40612.687259767612,{"$f":"INDEX(AC$13:AC$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":28248.239845699951},27762.496659478842,{"$f":"INDEX(AE$13:AE$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":22222.165301733687},{"$f":"INDEX(AF$13:AF$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":31853.111963048206},34508.794276466004,{"$f":"INDEX(AH$13:AH$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":28932.261488008106},24033.944452027077,{"$f":"INDEX(AJ$13:AJ$57,$F408)*p.fc.geo.dt*p.hc.u.u.dl","v":36635.408780383819}]
[null,null,null,null,null,40,"libre",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L409,M409,N409,O409,P409,Q409,R409,S409,T409,U409,V409,W409,X409,Y409,Z409,AA409,AB409,AC409,AD409,AE409,AF409,AG409,AH409,AI409,AJ409)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Clientes 3G en HSUPA considerando Mobilidad en HC de los Usuarios"]
[null,null,null,null,null,20,{"$f":"INDEX(l.serv.nom,F411)","v":"Conexiones Móvil Datos banda ancha e internet móvil"},null,"[Usuarios Activos en la HC]",{"$f":"SUM(L411,M411,N411,O411,P411,Q411,R411,S411,T411,U411,V411,W411,X411,Y411,Z411,AA411,AB411,AC411,AD411,AE411,AF411,AG411,AH411,AI411,AJ411)","v":800000.00000000023},null,{"$f":"INDEX(L$13:L$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":26078.20314052291},28026.152362405603,{"$f":"INDEX(N$13:N$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":28119.095388696402},34007.926503289425,{"$f":"INDEX(P$13:P$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":35239.116670453921},{"$f":"INDEX(Q$13:Q$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":32978.283654553961},29898.625016481543,{"$f":"INDEX(S$13:S$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":29976.443455816887},37968.226414090954,{"$f":"INDEX(U$13:U$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":42400.315859922441},{"$f":"INDEX(V$13:V$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":26336.345687559464},33589.316967554478,{"$f":"INDEX(X$13:X$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":33426.215373386418},38211.390741142583,{"$f":"INDEX(Z$13:Z$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":32149.505078385009},{"$f":"INDEX(AA$13:AA$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":36785.727659124997},40612.687259767612,{"$f":"INDEX(AC$13:AC$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":28248.239845699951},27762.496659478842,{"$f":"INDEX(AE$13:AE$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":22222.165301733687},{"$f":"INDEX(AF$13:AF$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":31853.111963048206},34508.794276466004,{"$f":"INDEX(AH$13:AH$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":28932.261488008106},24033.944452027077,{"$f":"INDEX(AJ$13:AJ$57,$F411)*p.fc.geo.dt*p.hc.u.u.ul","v":36635.408780383819}]
[null,null,null,null,null,40,"libre",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L412,M412,N412,O412,P412,Q412,R412,S412,T412,U412,V412,W412,X412,Y412,Z412,AA412,AB412,AC412,AD412,AE412,AF412,AG412,AH412,AI412,AJ412)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Usuarios Activos en la HC de HSDPA",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L415,M415,N415,O415,P415,Q415,R415,S415,T415,U415,V415,W415,X415,Y415,Z415,AA415,AB415,AC415,AD415,AE415,AF415,AG415,AH415,AI415,AJ415)","v":800000.00000000023},null,{"$f":"SUM(L402:L403)","v":26078.20314052291},28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,{"$f":"SUM(R402:R403)","v":29898.625016481543},29976.443455816887,37968.226414090954,42400.315859922441,26336.345687559464,{"$f":"SUM(W402:W403)","v":33589.316967554478},33426.215373386418,38211.390741142583,{"$f":"SUM(Z402:Z403)","v":32149.505078385009},36785.727659124997,40612.687259767612,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048206,34508.794276466004,28932.261488008106,24033.944452027077,36635.408780383819,"dda.dis.ran.hsdpa.u"]
[null,null,null,null,null,null,"Usuarios Activos en la HC de HSUPA",null,"[Usuarios Activos en la HC]",800000.00000000023,null,{"$f":"SUM(L405:L406)","v":26078.20314052291},{"$f":"SUM(M405:M406)","v":28026.152362405603},28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481543,29976.443455816887,37968.226414090954,42400.315859922441,26336.345687559464,{"$f":"SUM(W405:W406)","v":33589.316967554478},33426.215373386418,38211.390741142583,{"$f":"SUM(Z405:Z406)","v":32149.505078385009},36785.727659124997,40612.687259767612,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048206,34508.794276466004,28932.261488008106,24033.944452027077,36635.408780383819]
[null,null,null,null,null,null,"Usuarios Activos en la HC de HSDPA",null,"[Usuarios Activos en la HC]",800000.00000000023,null,{"$f":"SUM(L408:L409)","v":26078.20314052291},{"$f":"SUM(M408:M409)","v":28026.152362405603},28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481543,29976.443455816887,37968.226414090954,42400.315859922441,26336.345687559464,{"$f":"SUM(W408:W409)","v":33589.316967554478},33426.215373386418,38211.390741142583,{"$f":"SUM(Z408:Z409)","v":32149.505078385009},36785.727659124997,40612.687259767612,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048206,34508.794276466004,28932.261488008106,24033.944452027077,36635.408780383819,"dda.dis.ran.hsdpa.u.u"]
[null,null,null,null,null,null,"Usuarios Activos en la HC de HSUPA",null,"[Usuarios Activos en la HC]",800000.00000000023,null,{"$f":"SUM(L411:L412)","v":26078.20314052291},{"$f":"SUM(M411:M412)","v":28026.152362405603},28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481543,29976.443455816887,37968.226414090954,42400.315859922441,26336.345687559464,{"$f":"SUM(W411:W412)","v":33589.316967554478},33426.215373386418,38211.390741142583,{"$f":"SUM(Z411:Z412)","v":32149.505078385009},36785.727659124997,40612.687259767612,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048206,34508.794276466004,28932.261488008106,24033.944452027077,36635.408780383819,"dda.dis.ran.hsupa.u.u"]
[null,null,null,null,null,null,"Subscriptores",null,"[Suscriptores Totales]",300000.00000000012,"dda.sus.tot.fp",{"$f":"L398+L399+L400","v":9779.3261776960917},{"$f":"M398+M399+M400","v":10509.807135902101},10544.660770761151,12752.972438733534,13214.66875142022,12366.856370457735,11211.984381180577,11241.166295931333,14238.084905284108,15900.118447470912,9876.129632834798,{"$f":"W398+W399+W400","v":12595.993862832929},12534.830765019906,14329.271527928468,12056.064404394379,13794.647872171874,15229.757722412851,10593.089942137482,10410.936247304566,8333.3119881501334,11944.916986143076,12940.797853674749,{"$f":"AH398+AH399+AH400","v":10849.598058003039},9012.729169510154,13738.278292643932,"dda.dis.subs"]
[null,null,null,null,null,null,"Subscriptores de Datos",null,"[Suscriptores Totales de Datos]",800000.00000000023,null,{"$f":"INDEX(L$13:L$57,$F402)","v":26078.20314052291},{"$f":"INDEX(M$13:M$57,$F402)","v":28026.152362405603},28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,{"$f":"INDEX(W$13:W$57,$F402)","v":33589.316967554478},33426.215373386418,38211.390741142583,{"$f":"INDEX(Z$13:Z$57,$F402)","v":32149.505078385009},36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819,"dda.dis.subs.dt"]
[null,null,null,null,null,null,"Suscriptores Prepago",null,"[Suscriptores Prepago]",100000.00000000003,null,{"$f":"L399","v":3259.7753925653637},{"$f":"M399","v":3503.2690453007003},3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,{"$f":"W399","v":4198.6646209443097},4178.2769216733022,4776.4238426428228,{"$f":"Z399","v":4018.6881347981262},4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774,"dda.dis.subs.pre"]
[null,null,null,null,null,null,"Suscriptores en la Hora Cargada",null,"[Suscriptores HC]",12000.000000000002,null,{"$f":"L419*MAX(p.hc.u.u.ul,p.hc.u.u.dl)/p.fc.geo","v":391.17304710784367},420.39228543608408,421.78643083044608,510.11889754934134,528.58675005680891,494.67425481830941,{"$f":"R419*MAX(p.hc.u.u.ul,p.hc.u.u.dl)/p.fc.geo","v":448.47937524722312},449.64665183725327,569.52339621136434,636.00473789883654,395.04518531339193,{"$f":"W419*MAX(p.hc.u.u.ul,p.hc.u.u.dl)/p.fc.geo","v":503.83975451331719},501.39323060079624,573.17086111713866,{"$f":"Z419*MAX(p.hc.u.u.ul,p.hc.u.u.dl)/p.fc.geo","v":482.24257617577524},551.78591488687493,609.19030889651401,423.72359768549933,416.43744989218266,333.33247952600539,477.7966794457231,517.63191414698997,433.98392232012156,360.50916678040619,549.53113170575739,"dda.dis.subs.hc"]
[]
[]
[5,"Necesidades de Velocidad"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Velocidad Media del Sistema en Hora Cargada"]
[null,null,null,null,null,null,"HSDPA + Overhead",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L431,M431,N431,O431,P431,Q431,R431,S431,T431,U431,V431,W431,X431,Y431,Z431,AA431,AB431,AC431,AD431,AE431,AF431,AG431,AH431,AI431,AJ431)","v":76.69584457142858},null,{"$f":"IF(L$415=0,0,L283/L$415*1000)","v":76.695844571428594},{"$f":"IF(M$415=0,0,M283/M$415*1000)","v":76.695844571428609},76.695844571428594,76.695844571428609,76.695844571428623,76.695844571428609,{"$f":"IF(R$415=0,0,R283/R$415*1000)","v":76.695844571428594},76.695844571428609,76.695844571428623,76.695844571428594,76.695844571428609,{"$f":"IF(W$415=0,0,W283/W$415*1000)","v":76.695844571428609},76.695844571428594,76.69584457142858,{"$f":"IF(Z$415=0,0,Z283/Z$415*1000)","v":76.695844571428594},76.695844571428637,76.69584457142858,76.695844571428609,76.695844571428594,76.695844571428594,76.69584457142858,76.695844571428594,76.695844571428609,76.695844571428609,76.695844571428594]
[null,null,null,null,null,null,"HSUPA + Overhead",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L432,M432,N432,O432,P432,Q432,R432,S432,T432,U432,V432,W432,X432,Y432,Z432,AA432,AB432,AC432,AD432,AE432,AF432,AG432,AH432,AI432,AJ432)","v":0.36798511284271279},null,{"$f":"IF(L$416=0,0,L284/L$416*1000)","v":0.3679851128427129},0.36798511284271285,0.36798511284271279,0.36798511284271274,0.36798511284271285,0.36798511284271279,{"$f":"IF(R$416=0,0,R284/R$416*1000)","v":0.36798511284271274},0.36798511284271279,0.3679851128427129,0.36798511284271279,0.36798511284271268,{"$f":"IF(W$416=0,0,W284/W$416*1000)","v":0.36798511284271279},0.36798511284271296,0.36798511284271285,{"$f":"IF(Z$416=0,0,Z284/Z$416*1000)","v":0.36798511284271285},0.3679851128427129,0.36798511284271274,0.36798511284271274,0.36798511284271279,0.36798511284271279,0.36798511284271279,0.36798511284271274,0.36798511284271285,0.36798511284271285,0.36798511284271274]
[null,null,null,null,"Velocidad Media del Sistema en Hora Cargada HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F434)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L434,M434,N434,O434,P434,Q434,R434,S434,T434,U434,V434,W434,X434,Y434,Z434,AA434,AB434,AC434,AD434,AE434,AF434,AG434,AH434,AI434,AJ434)","v":61.356675657142887},null,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*L$431","v":61.35667565714288},61.356675657142887,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*N$431","v":61.35667565714288},61.356675657142887,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*P$431","v":61.356675657142901},{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*Q$431","v":61.356675657142887},61.35667565714288,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*S$431","v":61.356675657142887},61.356675657142901,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*U$431","v":61.35667565714288},{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*V$431","v":61.356675657142887},61.356675657142887,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*X$431","v":61.35667565714288},61.356675657142866,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*Z$431","v":61.35667565714288},61.356675657142915,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*AB$431","v":61.356675657142866},61.356675657142887,61.35667565714288,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*AE$431","v":61.35667565714288},61.356675657142866,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*AG$431","v":61.35667565714288},61.356675657142887,61.356675657142887,{"$f":"INDEX(p.hsdpa.geo.pvel,$F434)*AJ$431","v":61.35667565714288}]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",61.356675657142887,null,61.35667565714288,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142915,61.356675657142866,61.356675657142887,61.35667565714288,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",61.356675657142887,null,61.35667565714288,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142915,61.356675657142866,61.356675657142887,61.35667565714288,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",61.356675657142887,null,61.35667565714288,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142915,61.356675657142866,61.356675657142887,61.35667565714288,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",61.356675657142887,null,61.35667565714288,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.356675657142887,61.35667565714288,61.356675657142887,61.356675657142901,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288,61.356675657142866,61.35667565714288,{"$f":"INDEX(p.hsdpa.geo.pvel,$F445)*AA$431","v":61.356675657142915},61.356675657142866,61.356675657142887,61.35667565714288,61.35667565714288,61.356675657142866,61.35667565714288,61.356675657142887,61.356675657142887,61.35667565714288,"dda.vel.hsdpa.med"]
[null,null,null,null,"Velocidad Peak Requerida kbps HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F447)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L447,M447,N447,O447,P447,Q447,R447,S447,T447,U447,V447,W447,X447,Y447,Z447,AA447,AB447,AC447,AD447,AE447,AF447,AG447,AH447,AI447,AJ447)","v":49.085340525714315},null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F447)*L434","v":49.085340525714308},49.085340525714315,49.085340525714308,49.085340525714315,49.085340525714322,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F447)*R434","v":49.085340525714308},49.085340525714315,49.085340525714322,49.085340525714308,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F447)*W434","v":49.085340525714315},49.085340525714308,49.085340525714294,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F447)*Z434","v":49.085340525714308},49.085340525714336,49.085340525714294,49.085340525714315,49.085340525714308,49.085340525714308,49.085340525714294,49.085340525714308,49.085340525714315,49.085340525714315,49.085340525714308]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",49.085340525714315,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F448)*L435","v":49.085340525714308},49.085340525714315,49.085340525714308,49.085340525714315,49.085340525714322,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F448)*R435","v":49.085340525714308},49.085340525714315,49.085340525714322,49.085340525714308,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F448)*W435","v":49.085340525714315},49.085340525714308,49.085340525714294,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F448)*Z435","v":49.085340525714308},49.085340525714336,49.085340525714294,49.085340525714315,49.085340525714308,49.085340525714308,49.085340525714294,49.085340525714308,49.085340525714315,49.085340525714315,49.085340525714308]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",49.085340525714315,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F449)*L436","v":49.085340525714308},49.085340525714315,49.085340525714308,49.085340525714315,49.085340525714322,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F449)*R436","v":49.085340525714308},49.085340525714315,49.085340525714322,49.085340525714308,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F449)*W436","v":49.085340525714315},49.085340525714308,49.085340525714294,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F449)*Z436","v":49.085340525714308},49.085340525714336,49.085340525714294,49.085340525714315,49.085340525714308,49.085340525714308,49.085340525714294,49.085340525714308,49.085340525714315,49.085340525714315,49.085340525714308]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",49.085340525714315,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F450)*L437","v":49.085340525714308},49.085340525714315,49.085340525714308,49.085340525714315,49.085340525714322,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F450)*R437","v":49.085340525714308},49.085340525714315,49.085340525714322,49.085340525714308,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F450)*W437","v":49.085340525714315},49.085340525714308,49.085340525714294,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F450)*Z437","v":49.085340525714308},49.085340525714336,49.085340525714294,49.085340525714315,49.085340525714308,49.085340525714308,49.085340525714294,49.085340525714308,49.085340525714315,49.085340525714315,49.085340525714308]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F451)*L438","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F451)*R438","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F451)*W438","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F451)*Z438","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F452)*L439","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F452)*R439","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F452)*W439","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F452)*Z439","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F453)*L440","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F453)*R440","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F453)*W440","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F453)*Z440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F454)*L441","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F454)*R441","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F454)*W441","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F454)*Z441","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F455)*L442","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F455)*R442","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F455)*W442","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F455)*Z442","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F456)*L443","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F456)*R443","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F456)*W443","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F456)*Z443","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F457)*L444","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F457)*R444","v":0},0,0,0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F457)*W444","v":0},0,0,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F457)*Z444","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",49.085340525714315,null,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F458)*L445","v":49.085340525714308},49.085340525714315,49.085340525714308,49.085340525714315,49.085340525714322,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F458)*R445","v":49.085340525714308},49.085340525714315,49.085340525714322,49.085340525714308,49.085340525714315,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F458)*W445","v":49.085340525714315},49.085340525714308,49.085340525714294,{"$f":"INDEX(p.hsdpa.geo.peak.vel,$F458)*Z445","v":49.085340525714308},49.085340525714336,49.085340525714294,49.085340525714315,49.085340525714308,49.085340525714308,49.085340525714294,49.085340525714308,49.085340525714315,49.085340525714315,49.085340525714308,"dda.vel.hsdpa.peak"]
[null,null,null,null,"Velocidad Peak Seleccionada kbps HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F460)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L460,M460,N460,O460,P460,Q460,R460,S460,T460,U460,V460,W460,X460,Y460,Z460,AA460,AB460,AC460,AD460,AE460,AF460,AG460,AH460,AI460,AJ460)","v":5615.8141210374633},null,{"$f":"IF(L447>0,INDEX(p.hsdpa.l.vel.r,L514),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(R447>0,INDEX(p.hsdpa.l.vel.r,R514),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(W447>0,INDEX(p.hsdpa.l.vel.r,W514),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AB447>0,INDEX(p.hsdpa.l.vel.r,AB514),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AH447>0,INDEX(p.hsdpa.l.vel.r,AH514),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L461,M461,N461,O461,P461,Q461,R461,S461,T461,U461,V461,W461,X461,Y461,Z461,AA461,AB461,AC461,AD461,AE461,AF461,AG461,AH461,AI461,AJ461)","v":5615.8141210374633},null,{"$f":"IF(L448>0,INDEX(p.hsdpa.l.vel.r,L515),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(R448>0,INDEX(p.hsdpa.l.vel.r,R515),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(W448>0,INDEX(p.hsdpa.l.vel.r,W515),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AB448>0,INDEX(p.hsdpa.l.vel.r,AB515),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AH448>0,INDEX(p.hsdpa.l.vel.r,AH515),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L462,M462,N462,O462,P462,Q462,R462,S462,T462,U462,V462,W462,X462,Y462,Z462,AA462,AB462,AC462,AD462,AE462,AF462,AG462,AH462,AI462,AJ462)","v":5615.8141210374633},null,{"$f":"IF(L449>0,INDEX(p.hsdpa.l.vel.r,L516),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(R449>0,INDEX(p.hsdpa.l.vel.r,R516),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(W449>0,INDEX(p.hsdpa.l.vel.r,W516),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AB449>0,INDEX(p.hsdpa.l.vel.r,AB516),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AH449>0,INDEX(p.hsdpa.l.vel.r,AH516),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L463,M463,N463,O463,P463,Q463,R463,S463,T463,U463,V463,W463,X463,Y463,Z463,AA463,AB463,AC463,AD463,AE463,AF463,AG463,AH463,AI463,AJ463)","v":5615.8141210374633},null,{"$f":"IF(L450>0,INDEX(p.hsdpa.l.vel.r,L517),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(R450>0,INDEX(p.hsdpa.l.vel.r,R517),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(W450>0,INDEX(p.hsdpa.l.vel.r,W517),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AB450>0,INDEX(p.hsdpa.l.vel.r,AB517),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AH450>0,INDEX(p.hsdpa.l.vel.r,AH517),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L451>0,INDEX(p.hsdpa.l.vel.r,L518),\"\")","v":""},"","","","","",{"$f":"IF(R451>0,INDEX(p.hsdpa.l.vel.r,R518),\"\")","v":""},"","","","",{"$f":"IF(W451>0,INDEX(p.hsdpa.l.vel.r,W518),\"\")","v":""},"","","","",{"$f":"IF(AB451>0,INDEX(p.hsdpa.l.vel.r,AB518),\"\")","v":""},"","","","","",{"$f":"IF(AH451>0,INDEX(p.hsdpa.l.vel.r,AH518),\"\")","v":""},"",""]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L452>0,INDEX(p.hsdpa.l.vel.r,L519),\"\")","v":""},"","","","","",{"$f":"IF(R452>0,INDEX(p.hsdpa.l.vel.r,R519),\"\")","v":""},"","","","",{"$f":"IF(W452>0,INDEX(p.hsdpa.l.vel.r,W519),\"\")","v":""},"","","","",{"$f":"IF(AB452>0,INDEX(p.hsdpa.l.vel.r,AB519),\"\")","v":""},"","","","","",{"$f":"IF(AH452>0,INDEX(p.hsdpa.l.vel.r,AH519),\"\")","v":""},"",""]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L453>0,INDEX(p.hsdpa.l.vel.r,L520),\"\")","v":""},"","","","","",{"$f":"IF(R453>0,INDEX(p.hsdpa.l.vel.r,R520),\"\")","v":""},"","","","",{"$f":"IF(W453>0,INDEX(p.hsdpa.l.vel.r,W520),\"\")","v":""},"","","","",{"$f":"IF(AB453>0,INDEX(p.hsdpa.l.vel.r,AB520),\"\")","v":""},"","","","","",{"$f":"IF(AH453>0,INDEX(p.hsdpa.l.vel.r,AH520),\"\")","v":""},"",""]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L454>0,INDEX(p.hsdpa.l.vel.r,L521),\"\")","v":""},"","","","","",{"$f":"IF(R454>0,INDEX(p.hsdpa.l.vel.r,R521),\"\")","v":""},"","","","",{"$f":"IF(W454>0,INDEX(p.hsdpa.l.vel.r,W521),\"\")","v":""},"","","","",{"$f":"IF(AB454>0,INDEX(p.hsdpa.l.vel.r,AB521),\"\")","v":""},"","","","","",{"$f":"IF(AH454>0,INDEX(p.hsdpa.l.vel.r,AH521),\"\")","v":""},"",""]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L455>0,INDEX(p.hsdpa.l.vel.r,L522),\"\")","v":""},"","","","","",{"$f":"IF(R455>0,INDEX(p.hsdpa.l.vel.r,R522),\"\")","v":""},"","","","",{"$f":"IF(W455>0,INDEX(p.hsdpa.l.vel.r,W522),\"\")","v":""},"","","","",{"$f":"IF(AB455>0,INDEX(p.hsdpa.l.vel.r,AB522),\"\")","v":""},"","","","","",{"$f":"IF(AH455>0,INDEX(p.hsdpa.l.vel.r,AH522),\"\")","v":""},"",""]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L456>0,INDEX(p.hsdpa.l.vel.r,L523),\"\")","v":""},"","","","","",{"$f":"IF(R456>0,INDEX(p.hsdpa.l.vel.r,R523),\"\")","v":""},"","","","",{"$f":"IF(W456>0,INDEX(p.hsdpa.l.vel.r,W523),\"\")","v":""},"","","","",{"$f":"IF(AB456>0,INDEX(p.hsdpa.l.vel.r,AB523),\"\")","v":""},"","","","","",{"$f":"IF(AH456>0,INDEX(p.hsdpa.l.vel.r,AH523),\"\")","v":""},"",""]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L457>0,INDEX(p.hsdpa.l.vel.r,L524),\"\")","v":""},"","","","","",{"$f":"IF(R457>0,INDEX(p.hsdpa.l.vel.r,R524),\"\")","v":""},"","","","",{"$f":"IF(W457>0,INDEX(p.hsdpa.l.vel.r,W524),\"\")","v":""},"","","","",{"$f":"IF(AB457>0,INDEX(p.hsdpa.l.vel.r,AB524),\"\")","v":""},"","","","","",{"$f":"IF(AH457>0,INDEX(p.hsdpa.l.vel.r,AH524),\"\")","v":""},"",""]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L471,M471,N471,O471,P471,Q471,R471,S471,T471,U471,V471,W471,X471,Y471,Z471,AA471,AB471,AC471,AD471,AE471,AF471,AG471,AH471,AI471,AJ471)","v":5615.8141210374633},null,{"$f":"IF(L458>0,INDEX(p.hsdpa.l.vel.r,L525),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(R458>0,INDEX(p.hsdpa.l.vel.r,R525),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(W458>0,INDEX(p.hsdpa.l.vel.r,W525),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AB458>0,INDEX(p.hsdpa.l.vel.r,AB525),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,5615.8141210374652,{"$f":"IF(AH458>0,INDEX(p.hsdpa.l.vel.r,AH525),\"\")","v":5615.8141210374652},5615.8141210374652,5615.8141210374652,"dda.vel.hsdpa.peak.of"]
[null,null,null,null,"Velocidad Media del Sistema en Hora Cargada HSUPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F473)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L473,M473,N473,O473,P473,Q473,R473,S473,T473,U473,V473,W473,X473,Y473,Z473,AA473,AB473,AC473,AD473,AE473,AF473,AG473,AH473,AI473,AJ473)","v":0.29438809027417018},null,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*L$432","v":0.29438809027417034},0.29438809027417029,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*N$432","v":0.29438809027417023},0.29438809027417018,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*P$432","v":0.29438809027417029},{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*Q$432","v":0.29438809027417023},0.29438809027417018,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*S$432","v":0.29438809027417023},0.29438809027417034,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*U$432","v":0.29438809027417023},{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*V$432","v":0.29438809027417018},0.29438809027417023,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*X$432","v":0.2943880902741704},0.29438809027417029,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*Z$432","v":0.29438809027417029},0.29438809027417034,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*AB$432","v":0.29438809027417018},0.29438809027417018,0.29438809027417023,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*AE$432","v":0.29438809027417023},0.29438809027417023,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*AG$432","v":0.29438809027417018},0.29438809027417029,0.29438809027417029,{"$f":"INDEX(p.hsupa.geo.pvel,$F473)*AJ$432","v":0.29438809027417018}]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",0.29438809027417018,null,0.29438809027417034,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.29438809027417034,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.2943880902741704,0.29438809027417029,0.29438809027417029,0.29438809027417034,0.29438809027417018,0.29438809027417018,0.29438809027417023,0.29438809027417023,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417029,0.29438809027417018]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",0.29438809027417018,null,0.29438809027417034,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.29438809027417034,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.2943880902741704,0.29438809027417029,0.29438809027417029,0.29438809027417034,0.29438809027417018,0.29438809027417018,0.29438809027417023,0.29438809027417023,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417029,0.29438809027417018]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",0.29438809027417018,null,0.29438809027417034,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.29438809027417034,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.2943880902741704,0.29438809027417029,0.29438809027417029,0.29438809027417034,0.29438809027417018,0.29438809027417018,0.29438809027417023,0.29438809027417023,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417029,0.29438809027417018]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",0.29438809027417018,null,0.29438809027417034,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.29438809027417034,0.29438809027417023,0.29438809027417018,0.29438809027417023,0.2943880902741704,0.29438809027417029,0.29438809027417029,{"$f":"INDEX(p.hsupa.geo.pvel,$F484)*AA$432","v":0.29438809027417034},0.29438809027417018,0.29438809027417018,0.29438809027417023,0.29438809027417023,0.29438809027417023,0.29438809027417018,0.29438809027417029,0.29438809027417029,0.29438809027417018,"dda.vel.hsupa.med",null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Velocidad Peak Requerida kbps HSUPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F486)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L486,M486,N486,O486,P486,Q486,R486,S486,T486,U486,V486,W486,X486,Y486,Z486,AA486,AB486,AC486,AD486,AE486,AF486,AG486,AH486,AI486,AJ486)","v":0.23551047221933619},null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F486)*L473","v":0.2355104722193363},0.23551047221933624,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933619,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F486)*R473","v":0.23551047221933616},0.23551047221933619,0.2355104722193363,0.23551047221933619,0.23551047221933616,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F486)*W473","v":0.23551047221933619},0.23551047221933633,0.23551047221933624,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F486)*Z473","v":0.23551047221933624},0.2355104722193363,0.23551047221933616,0.23551047221933616,0.23551047221933619,0.23551047221933619,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933624,0.23551047221933616]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",0.23551047221933619,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F487)*L474","v":0.2355104722193363},0.23551047221933624,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933619,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F487)*R474","v":0.23551047221933616},0.23551047221933619,0.2355104722193363,0.23551047221933619,0.23551047221933616,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F487)*W474","v":0.23551047221933619},0.23551047221933633,0.23551047221933624,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F487)*Z474","v":0.23551047221933624},0.2355104722193363,0.23551047221933616,0.23551047221933616,0.23551047221933619,0.23551047221933619,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933624,0.23551047221933616]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",0.23551047221933619,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F488)*L475","v":0.2355104722193363},0.23551047221933624,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933619,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F488)*R475","v":0.23551047221933616},0.23551047221933619,0.2355104722193363,0.23551047221933619,0.23551047221933616,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F488)*W475","v":0.23551047221933619},0.23551047221933633,0.23551047221933624,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F488)*Z475","v":0.23551047221933624},0.2355104722193363,0.23551047221933616,0.23551047221933616,0.23551047221933619,0.23551047221933619,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933624,0.23551047221933616]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",0.23551047221933619,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F489)*L476","v":0.2355104722193363},0.23551047221933624,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933619,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F489)*R476","v":0.23551047221933616},0.23551047221933619,0.2355104722193363,0.23551047221933619,0.23551047221933616,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F489)*W476","v":0.23551047221933619},0.23551047221933633,0.23551047221933624,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F489)*Z476","v":0.23551047221933624},0.2355104722193363,0.23551047221933616,0.23551047221933616,0.23551047221933619,0.23551047221933619,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933624,0.23551047221933616]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F490)*L477","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F490)*R477","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F490)*W477","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F490)*Z477","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F491)*L478","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F491)*R478","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F491)*W478","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F491)*Z478","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F492)*L479","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F492)*R479","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F492)*W479","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F492)*Z479","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F493)*L480","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F493)*R480","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F493)*W480","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F493)*Z480","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F494)*L481","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F494)*R481","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F494)*W481","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F494)*Z481","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F495)*L482","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F495)*R482","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F495)*W482","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F495)*Z482","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",0,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F496)*L483","v":0},0,0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F496)*R483","v":0},0,0,0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F496)*W483","v":0},0,0,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F496)*Z483","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",0.23551047221933619,null,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F497)*L484","v":0.2355104722193363},0.23551047221933624,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933619,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F497)*R484","v":0.23551047221933616},0.23551047221933619,0.2355104722193363,0.23551047221933619,0.23551047221933616,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F497)*W484","v":0.23551047221933619},0.23551047221933633,0.23551047221933624,{"$f":"INDEX(p.hsupa.geo.peak.vel,$F497)*Z484","v":0.23551047221933624},0.2355104722193363,0.23551047221933616,0.23551047221933616,0.23551047221933619,0.23551047221933619,0.23551047221933619,0.23551047221933616,0.23551047221933624,0.23551047221933624,0.23551047221933616,"dda.vel.hsupa.peak"]
[null,null,null,null,"Velocidad Peak Seleccionada kbps HSUPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F499)","v":"3G Tipo 1"},null,"[Kbps/Usuario]",{"$f":"AVERAGE(L499,M499,N499,O499,P499,Q499,R499,S499,T499,U499,V499,W499,X499,Y499,Z499,AA499,AB499,AC499,AD499,AE499,AF499,AG499,AH499,AI499,AJ499)","v":673.89769452449571},null,{"$f":"IF(L486>0,INDEX(p.hsupa.l.vel.r,L527),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(R486>0,INDEX(p.hsupa.l.vel.r,R527),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(W486>0,INDEX(p.hsupa.l.vel.r,W527),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AB486>0,INDEX(p.hsupa.l.vel.r,AB527),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AH486>0,INDEX(p.hsupa.l.vel.r,AH527),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L500,M500,N500,O500,P500,Q500,R500,S500,T500,U500,V500,W500,X500,Y500,Z500,AA500,AB500,AC500,AD500,AE500,AF500,AG500,AH500,AI500,AJ500)","v":673.89769452449571},null,{"$f":"IF(L487>0,INDEX(p.hsupa.l.vel.r,L528),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(R487>0,INDEX(p.hsupa.l.vel.r,R528),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(W487>0,INDEX(p.hsupa.l.vel.r,W528),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AB487>0,INDEX(p.hsupa.l.vel.r,AB528),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AH487>0,INDEX(p.hsupa.l.vel.r,AH528),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L501,M501,N501,O501,P501,Q501,R501,S501,T501,U501,V501,W501,X501,Y501,Z501,AA501,AB501,AC501,AD501,AE501,AF501,AG501,AH501,AI501,AJ501)","v":673.89769452449571},null,{"$f":"IF(L488>0,INDEX(p.hsupa.l.vel.r,L529),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(R488>0,INDEX(p.hsupa.l.vel.r,R529),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(W488>0,INDEX(p.hsupa.l.vel.r,W529),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AB488>0,INDEX(p.hsupa.l.vel.r,AB529),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AH488>0,INDEX(p.hsupa.l.vel.r,AH529),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L502,M502,N502,O502,P502,Q502,R502,S502,T502,U502,V502,W502,X502,Y502,Z502,AA502,AB502,AC502,AD502,AE502,AF502,AG502,AH502,AI502,AJ502)","v":673.89769452449571},null,{"$f":"IF(L489>0,INDEX(p.hsupa.l.vel.r,L530),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(R489>0,INDEX(p.hsupa.l.vel.r,R530),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(W489>0,INDEX(p.hsupa.l.vel.r,W530),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AB489>0,INDEX(p.hsupa.l.vel.r,AB530),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AH489>0,INDEX(p.hsupa.l.vel.r,AH530),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L490>0,INDEX(p.hsupa.l.vel.r,L531),\"\")","v":""},"","","","","",{"$f":"IF(R490>0,INDEX(p.hsupa.l.vel.r,R531),\"\")","v":""},"","","","",{"$f":"IF(W490>0,INDEX(p.hsupa.l.vel.r,W531),\"\")","v":""},"","","","",{"$f":"IF(AB490>0,INDEX(p.hsupa.l.vel.r,AB531),\"\")","v":""},"","","","","",{"$f":"IF(AH490>0,INDEX(p.hsupa.l.vel.r,AH531),\"\")","v":""},"",""]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L491>0,INDEX(p.hsupa.l.vel.r,L532),\"\")","v":""},"","","","","",{"$f":"IF(R491>0,INDEX(p.hsupa.l.vel.r,R532),\"\")","v":""},"","","","",{"$f":"IF(W491>0,INDEX(p.hsupa.l.vel.r,W532),\"\")","v":""},"","","","",{"$f":"IF(AB491>0,INDEX(p.hsupa.l.vel.r,AB532),\"\")","v":""},"","","","","",{"$f":"IF(AH491>0,INDEX(p.hsupa.l.vel.r,AH532),\"\")","v":""},"",""]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L492>0,INDEX(p.hsupa.l.vel.r,L533),\"\")","v":""},"","","","","",{"$f":"IF(R492>0,INDEX(p.hsupa.l.vel.r,R533),\"\")","v":""},"","","","",{"$f":"IF(W492>0,INDEX(p.hsupa.l.vel.r,W533),\"\")","v":""},"","","","",{"$f":"IF(AB492>0,INDEX(p.hsupa.l.vel.r,AB533),\"\")","v":""},"","","","","",{"$f":"IF(AH492>0,INDEX(p.hsupa.l.vel.r,AH533),\"\")","v":""},"",""]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L493>0,INDEX(p.hsupa.l.vel.r,L534),\"\")","v":""},"","","","","",{"$f":"IF(R493>0,INDEX(p.hsupa.l.vel.r,R534),\"\")","v":""},"","","","",{"$f":"IF(W493>0,INDEX(p.hsupa.l.vel.r,W534),\"\")","v":""},"","","","",{"$f":"IF(AB493>0,INDEX(p.hsupa.l.vel.r,AB534),\"\")","v":""},"","","","","",{"$f":"IF(AH493>0,INDEX(p.hsupa.l.vel.r,AH534),\"\")","v":""},"",""]
[null,null,null,null,null,9,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L494>0,INDEX(p.hsupa.l.vel.r,L535),\"\")","v":""},"","","","","",{"$f":"IF(R494>0,INDEX(p.hsupa.l.vel.r,R535),\"\")","v":""},"","","","",{"$f":"IF(W494>0,INDEX(p.hsupa.l.vel.r,W535),\"\")","v":""},"","","","",{"$f":"IF(AB494>0,INDEX(p.hsupa.l.vel.r,AB535),\"\")","v":""},"","","","","",{"$f":"IF(AH494>0,INDEX(p.hsupa.l.vel.r,AH535),\"\")","v":""},"",""]
[null,null,null,null,null,10,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L495>0,INDEX(p.hsupa.l.vel.r,L536),\"\")","v":""},"","","","","",{"$f":"IF(R495>0,INDEX(p.hsupa.l.vel.r,R536),\"\")","v":""},"","","","",{"$f":"IF(W495>0,INDEX(p.hsupa.l.vel.r,W536),\"\")","v":""},"","","","",{"$f":"IF(AB495>0,INDEX(p.hsupa.l.vel.r,AB536),\"\")","v":""},"","","","","",{"$f":"IF(AH495>0,INDEX(p.hsupa.l.vel.r,AH536),\"\")","v":""},"",""]
[null,null,null,null,null,11,"libre",null,"[Kbps/Usuario]",null,null,{"$f":"IF(L496>0,INDEX(p.hsupa.l.vel.r,L537),\"\")","v":""},"","","","","",{"$f":"IF(R496>0,INDEX(p.hsupa.l.vel.r,R537),\"\")","v":""},"","","","",{"$f":"IF(W496>0,INDEX(p.hsupa.l.vel.r,W537),\"\")","v":""},"","","","",{"$f":"IF(AB496>0,INDEX(p.hsupa.l.vel.r,AB537),\"\")","v":""},"","","","","",{"$f":"IF(AH496>0,INDEX(p.hsupa.l.vel.r,AH537),\"\")","v":""},"",""]
[null,null,null,null,null,12,"Carreteras",null,"[Kbps/Usuario]",{"$f":"AVERAGE(L510,M510,N510,O510,P510,Q510,R510,S510,T510,U510,V510,W510,X510,Y510,Z510,AA510,AB510,AC510,AD510,AE510,AF510,AG510,AH510,AI510,AJ510)","v":673.89769452449571},null,{"$f":"IF(L497>0,INDEX(p.hsupa.l.vel.r,L538),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(R497>0,INDEX(p.hsupa.l.vel.r,R538),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(W497>0,INDEX(p.hsupa.l.vel.r,W538),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AB497>0,INDEX(p.hsupa.l.vel.r,AB538),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,673.89769452449582,{"$f":"IF(AH497>0,INDEX(p.hsupa.l.vel.r,AH538),\"\")","v":673.89769452449582},673.89769452449582,673.89769452449582,"dda.vel.hsupa.peak.of"]
[]
[]
[null,null,null,null,"Auxiliar para Otros Cálculos Velocidad Peak Seleccionada kbps HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F514)","v":"3G Tipo 1"},null,null,{"$f":"AVERAGE(L514,M514,N514,O514,P514,Q514,R514,S514,T514,U514,V514,W514,X514,Y514,Z514,AA514,AB514,AC514,AD514,AE514,AF514,AG514,AH514,AI514,AJ514)","v":2},null,{"$f":"MIN(MATCH(L447,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R447,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W447,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z447,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,2,"3G Tipo 2",null,null,2,null,{"$f":"MIN(MATCH(L448,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R448,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W448,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z448,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,3,"3G Tipo 3",null,null,2,null,{"$f":"MIN(MATCH(L449,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R449,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W449,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z449,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,4,"3G Tipo 4",null,null,2,null,{"$f":"MIN(MATCH(L450,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R450,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W450,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z450,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,5,"2G Tipo 1",null,null,2,null,{"$f":"MIN(MATCH(L451,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R451,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W451,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z451,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,6,"2G Tipo 2",null,null,2,null,{"$f":"MIN(MATCH(L452,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R452,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W452,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z452,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,7,"2G Tipo 3",null,null,2,null,{"$f":"MIN(MATCH(L453,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R453,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W453,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z453,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,8,"2G Tipo 4",null,null,2,null,{"$f":"MIN(MATCH(L454,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R454,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W454,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z454,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,9,"libre",null,null,2,null,{"$f":"MIN(MATCH(L455,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R455,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W455,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z455,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,10,"libre",null,null,2,null,{"$f":"MIN(MATCH(L456,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R456,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W456,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z456,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,11,"libre",null,null,2,null,{"$f":"MIN(MATCH(L457,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R457,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W457,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z457,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,12,"Carreteras",null,null,2,null,{"$f":"MIN(MATCH(L458,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R458,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W458,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z458,p.hsdpa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2,"dda.vel.hsdpa.sel"]
[null,null,null,null,"Auxiliar para Otros Cálculos Velocidad Peak Seleccionada kbps HSUPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F527)","v":"3G Tipo 1"},null,null,{"$f":"AVERAGE(L527,M527,N527,O527,P527,Q527,R527,S527,T527,U527,V527,W527,X527,Y527,Z527,AA527,AB527,AC527,AD527,AE527,AF527,AG527,AH527,AI527,AJ527)","v":2},null,{"$f":"MIN(MATCH(L486,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R486,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W486,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z486,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,2,"3G Tipo 2",null,null,2,null,{"$f":"MIN(MATCH(L487,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R487,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W487,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z487,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,3,"3G Tipo 3",null,null,2,null,{"$f":"MIN(MATCH(L488,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R488,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W488,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z488,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,4,"3G Tipo 4",null,null,2,null,{"$f":"MIN(MATCH(L489,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R489,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W489,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z489,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,5,"2G Tipo 1",null,null,2,null,{"$f":"MIN(MATCH(L490,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R490,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W490,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z490,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,6,"2G Tipo 2",null,null,2,null,{"$f":"MIN(MATCH(L491,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R491,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W491,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z491,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,7,"2G Tipo 3",null,null,2,null,{"$f":"MIN(MATCH(L492,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R492,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W492,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z492,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,8,"2G Tipo 4",null,null,2,null,{"$f":"MIN(MATCH(L493,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R493,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W493,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z493,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,9,"libre",null,null,2,null,{"$f":"MIN(MATCH(L494,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R494,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W494,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z494,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,10,"libre",null,null,2,null,{"$f":"MIN(MATCH(L495,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R495,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W495,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z495,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,11,"libre",null,null,2,null,{"$f":"MIN(MATCH(L496,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R496,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W496,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z496,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,12,"Carreteras",null,null,2,null,{"$f":"MIN(MATCH(L497,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,{"$f":"MIN(MATCH(R497,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,{"$f":"MIN(MATCH(W497,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,{"$f":"MIN(MATCH(Z497,p.hsupa.l.vel.r,1)+1,5)","v":2},2,2,2,2,2,2,2,2,2,2,"dda.vel.hsupa.sel"]
[]
[]
[]
[6,"Demandas de Transmisión"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Demanda Efectiva Backhaul"]
[null,null,null,null,null,null,"Total Voz",null,"[min]",{"$f":"SUM(L548,M548,N548,O548,P548,Q548,R548,S548,T548,U548,V548,W548,X548,Y548,Z548,AA548,AB548,AC548,AD548,AE548,AF548,AG548,AH548,AI548,AJ548)","v":158065863061.6604},null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5152592108.1300697},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5537472451.8265419},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5555836351.4093122},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6719365317.099947},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6962626737.5573034},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6515926085.1866484},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5907439959.4838791},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5922815507.9534473},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":7501850596.329771},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":8377553150.6070576},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5203596513.7429037},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6636655470.1602135},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6604429477.3490801},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":7549895570.3563004},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6352174084.025198},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":7268209738.4884777},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":8024349328.710577},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5581353013.9791832},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5485378744.0337315},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":4390707171.8967714},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6293612042.0486403},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":6818327938.1586037},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":5716503603.0345478},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":4748682715.7320805},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.voz)","v":7238509384.3601208}]
[null,null,null,null,null,null,"Total SMS",null,"[SMS]",158065863061.6604,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5152592108.1300697},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5537472451.8265419},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5555836351.4093122},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6719365317.099947},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6962626737.5573034},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6515926085.1866484},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5907439959.4838791},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5922815507.9534473},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":7501850596.329771},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":8377553150.6070576},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5203596513.7429037},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6636655470.1602135},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6604429477.3490801},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":7549895570.3563004},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6352174084.025198},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":7268209738.4884777},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":8024349328.710577},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5581353013.9791832},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5485378744.0337315},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":4390707171.8967714},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6293612042.0486403},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":6818327938.1586037},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":5716503603.0345478},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":4748682715.7320805},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.sms)","v":7238509384.3601208}]
[null,null,null,null,null,null,"Total MMS",null,"[MMS]",158065863061.6604,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5152592108.1300697},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5537472451.8265419},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5555836351.4093122},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6719365317.099947},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6962626737.5573034},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6515926085.1866484},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5907439959.4838791},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5922815507.9534473},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":7501850596.329771},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":8377553150.6070576},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5203596513.7429037},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6636655470.1602135},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6604429477.3490801},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":7549895570.3563004},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6352174084.025198},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":7268209738.4884777},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":8024349328.710577},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5581353013.9791832},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5485378744.0337315},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":4390707171.8967714},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6293612042.0486403},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":6818327938.1586037},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":5716503603.0345478},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":4748682715.7320805},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.mms)","v":7238509384.3601208}]
[null,null,null,null,null,null,"Total Datos Bajada",null,"[TByte]",158065863061.6604,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5152592108.1300697},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5537472451.8265419},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5555836351.4093122},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6719365317.099947},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6962626737.5573034},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6515926085.1866484},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5907439959.4838791},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5922815507.9534473},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":7501850596.329771},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":8377553150.6070576},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5203596513.7429037},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6636655470.1602135},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6604429477.3490801},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":7549895570.3563004},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6352174084.025198},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":7268209738.4884777},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":8024349328.710577},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5581353013.9791832},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5485378744.0337315},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":4390707171.8967714},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6293612042.0486403},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":6818327938.1586037},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":5716503603.0345478},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":4748682715.7320805},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_dl)","v":7238509384.3601208}]
[null,null,null,null,null,null,"Total Datos Subida",null,"[TByte]",158065863061.6604,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5152592108.1300697},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5537472451.8265419},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5555836351.4093122},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6719365317.099947},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6962626737.5573034},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6515926085.1866484},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5907439959.4838791},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5922815507.9534473},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":7501850596.329771},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":8377553150.6070576},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5203596513.7429037},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6636655470.1602135},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6604429477.3490801},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":7549895570.3563004},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6352174084.025198},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":7268209738.4884777},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":8024349328.710577},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5581353013.9791832},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5485378744.0337315},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":4390707171.8967714},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6293612042.0486403},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":6818327938.1586037},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":5716503603.0345478},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":4748682715.7320805},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*(1+p.d.sho)*p.d.d_ul)","v":7238509384.3601208}]
[null,null,null,null,null,null,"Total Datos Diseño enlace",null,"[TByte]",158065863061.6604,null,{"$f":"MAX(L551:L552)","v":5152592108.1300697},{"$f":"MAX(M551:M552)","v":5537472451.8265419},5555836351.4093122,6719365317.099947,6962626737.5573034,6515926085.1866484,5907439959.4838791,5922815507.9534473,7501850596.329771,8377553150.6070576,5203596513.7429037,{"$f":"MAX(W551:W552)","v":6636655470.1602135},6604429477.3490801,7549895570.3563004,{"$f":"MAX(Z551:Z552)","v":6352174084.025198},7268209738.4884777,8024349328.710577,5581353013.9791832,5485378744.0337315,4390707171.8967714,6293612042.0486403,6818327938.1586037,5716503603.0345478,4748682715.7320805,7238509384.3601208]
[null,null,null,null,"Demanda de diseño en el backhaul"]
[null,null,null,null,null,null,"Voz",null,"[Mbps]",{"$f":"SUM(L555,M555,N555,O555,P555,Q555,R555,S555,T555,U555,V555,W555,X555,Y555,Z555,AA555,AB555,AC555,AD555,AE555,AF555,AG555,AH555,AI555,AJ555)","v":70116.573825836487},null,{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(L548)/p.dc*p.hc.v/60","v":2285.6428196845445},2456.3722264659432,2464.5182846715861,2980.6491116643933,3088.5576569764348,2890.4053256423867,{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(R548)/p.dc*p.hc.v/60","v":2620.4864353239109},2627.3068882572475,3327.7524379996039,3716.2060965387959,2308.2679083806415,{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(W548)/p.dc*p.hc.v/60","v":2943.9597786436943},2929.6646224329493,3349.0647498615103,2817.7664328658584,3224.1114864351907,{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(AB548)/p.dc*p.hc.v/60","v":3559.5281056438776},2475.8372432386955,2433.2639332673584,1947.6776174361896,2791.7888456746305,3024.548026908039,{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(AH548)/p.dc*p.hc.v/60","v":2535.7888107154067},2106.4723006207623,3210.9366804868491]
[null,null,null,null,null,null,"SMS",null,"[Mbps]",{"$f":"SUM(L556,M556,N556,O556,P556,Q556,R556,S556,T556,U556,V556,W556,X556,Y556,Z556,AA556,AB556,AC556,AD556,AE556,AF556,AG556,AH556,AI556,AJ556)","v":47.170438120679933},null,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(L549/p.dc*p.hc.m)/(60*60)","v":1.537650334423196},1.652507357214501,1.6579875613024995,2.0052109909200557,2.0778057154138336,1.9445001105667095,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(R549/p.dc*p.hc.m)/(60*60)","v":1.7629140515416937},1.7675024638883388,2.2387223432723031,2.5000518444596938,1.5528712057248235,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(W549/p.dc*p.hc.m)/(60*60)","v":1.9805284969174155},1.9709115298485547,2.2530600530752349,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(Z549/p.dc*p.hc.m)/(60*60)","v":1.8956327998880562},2.168998612836174,2.3946478141267411,1.6656023120746433,1.6369614134394119,1.3102865915911865,1.8781565585050684,2.0347436812966411,1.7059343127642708,1.4171146119627525,2.1601353536261354]
[null,null,null,null,null,null,"MMS",null,"[Mbps]",{"$f":"SUM(L557,M557,N557,O557,P557,Q557,R557,S557,T557,U557,V557,W557,X557,Y557,Z557,AA557,AB557,AC557,AD557,AE557,AF557,AG557,AH557,AI557,AJ557)","v":311629.21700371779},null,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(L550/p.dc*p.hc.mm)/(60*60)","v":10158.412531931308},10917.209895404189,10953.414598540385,13247.32938517508,13726.922919895263,12846.24589174394,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(R550/p.dc*p.hc.mm)/(60*60)","v":11646.606379217385},11676.919503365543,14790.010835553796,16516.471540172428,10258.968481691738,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(W550/p.dc*p.hc.mm)/(60*60)","v":13084.265682860863},13020.731655257548,14884.732221606713,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(Z550/p.dc*p.hc.mm)/(60*60)","v":12523.406368292706},14329.384384156401,15820.124913972793,11003.72108106087,10814.506370077148,8656.3449663830652,12407.950425220581,13442.43567514684,11270.172492068474,9362.0991138700556,14270.829691052662]
[null,null,null,null,null,null,"Datos",null,"[Mbps]",{"$f":"SUM(L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558,AG558,AH558,AI558,AJ558)","v":311629217003.71777},null,{"$f":"(L553*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":10158412531.931309},10917209895.404192,10953414598.540382,13247329385.175083,13726922919.895262,12846245891.74394,{"$f":"(R553*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":11646606379.217384},11676919503.365545,14790010835.553797,16516471540.172428,10258968481.69174,{"$f":"(W553*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":13084265682.860863},13020731655.257551,14884732221.606712,{"$f":"(Z553*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":12523406368.292706},14329384384.156403,15820124913.972792,11003721081.060869,10814506370.077147,8656344966.3830662,12407950425.220581,13442435675.146843,11270172492.068476,9362099113.8700542,14270829691.052666]
[]
[null,null,null,null,null,null,"Total",null,"[Mbps]",{"$f":"SUM(J555:J558)","v":311629598796.67902},null,{"$f":"SUM(L555:L558)","v":10158424977.524311},10917223270.638821,10953428018.131252,13247345615.158791,13726939737.453644,12846261630.339659,{"$f":"SUM(R555:R558)","v":11646620648.073112},11676933809.35944,14790028955.555792,16516491775.350117,10258981050.481001,{"$f":"SUM(W555:W558)","v":13084281713.066853},13020747607.624741,14884750457.656744,{"$f":"SUM(Z555:Z558)","v":12523421711.361139},14329401939.821272,15820144296.020458,11003734562.284796,10814519619.484411,8656355571.7159367,12407965626.838009,13442452144.165289,11270186299.735712,9362110583.8585835,14270847174.979172]
[]
[]
[null,null,null,null,null,null,"Proxy asignación antigua",null,"[Mbps]",{"$f":"vel.voz.utran/1000*(1+p.data.ip.over)*(J548*1000)/p.dc*p.hc.v/60+(peso.sms*8*(1+p.data.ip.over)/1000)*(J549/p.dc*p.hc.m)/(60*60)+(peso.mms*8*(1+p.data.ip.over)/1000)*(J550/p.dc*p.hc.mm)/(60*60)+(J551*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60+(J552*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":623328862257.6488}]
[]
[null,null,null,null,null,null,"Voz",null,"[%]",{"$f":"J555/J$563","v":1.124872889278377E-7}]
[null,null,null,null,null,null,"SMS",null,"[%]",7.5675042464474152E-11]
[null,null,null,null,null,null,"MMS",null,"[%]",4.9994350634594544E-7]
[null,null,null,null,null,null,"Datos",null,"[%]",{"$f":"(+(J551*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60+(J552*8*1000000*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60)/J$563","v":0.99988701269189084}]
[]
[null,null,null,null,null,null,"Total",null,"[%]",{"$f":"SUM(J565:J568)","v":0.99988762519836116}]
[]
[null,null,null,null,"Demanda Efectiva Backbone"]
[null,null,null,null,null,null,"Total Voz",null,"[min]",{"$f":"SUM(L573,M573,N573,O573,P573,Q573,R573,S573,T573,U573,V573,W573,X573,Y573,Z573,AA573,AB573,AC573,AD573,AE573,AF573,AG573,AH573,AI573,AJ573)","v":120779128642.14648},null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":3937128314.8315554},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4231217826.9042287},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4245249799.0651875},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5134309662.4918184},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5320187256.9704514},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4978860454.8882103},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4513912346.3611517},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4525660900.4801712},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5732211627.9770422},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":6401341504.6415195},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":3976101104.7022295},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5071110543.7826185},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5046486458.2529154},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5768923097.3997307},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4853736512.0545044},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5553685166.4205284},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":6131456223.8134165},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4264747242.797502},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4191412694.3279448},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":3354967202.106421},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4808988884.2971163},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5209927629.0033169},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":4368016665.2104378},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":3628498585.936976},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*p.d.voz)","v":5530990937.4294968}]
[null,null,null,null,null,null,"Total SMS",null,"[SMS]",120779128642.14648,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":3937128314.8315554},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4231217826.9042287},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4245249799.0651875},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5134309662.4918184},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5320187256.9704514},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4978860454.8882103},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4513912346.3611517},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4525660900.4801712},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5732211627.9770422},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":6401341504.6415195},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":3976101104.7022295},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5071110543.7826185},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5046486458.2529154},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5768923097.3997307},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4853736512.0545044},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5553685166.4205284},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":6131456223.8134165},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4264747242.797502},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4191412694.3279448},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":3354967202.106421},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4808988884.2971163},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5209927629.0033169},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":4368016665.2104378},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":3628498585.936976},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*p.d.sms)","v":5530990937.4294968}]
[null,null,null,null,null,null,"Total MMS",null,"[MMS]",120779128642.14648,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":3937128314.8315554},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4231217826.9042287},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4245249799.0651875},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5134309662.4918184},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5320187256.9704514},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4978860454.8882103},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4513912346.3611517},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4525660900.4801712},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5732211627.9770422},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":6401341504.6415195},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":3976101104.7022295},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5071110543.7826185},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5046486458.2529154},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5768923097.3997307},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4853736512.0545044},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5553685166.4205284},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":6131456223.8134165},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4264747242.797502},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4191412694.3279448},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":3354967202.106421},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4808988884.2971163},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5209927629.0033169},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":4368016665.2104378},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":3628498585.936976},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*p.d.mms)","v":5530990937.4294968}]
[null,null,null,null,null,null,"Total Datos Bajada",null,"[TByte]",120779128642.14648,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":3937128314.8315554},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4231217826.9042287},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4245249799.0651875},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5134309662.4918184},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5320187256.9704514},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4978860454.8882103},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4513912346.3611517},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4525660900.4801712},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5732211627.9770422},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":6401341504.6415195},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":3976101104.7022295},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5071110543.7826185},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5046486458.2529154},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5768923097.3997307},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4853736512.0545044},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5553685166.4205284},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":6131456223.8134165},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4264747242.797502},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4191412694.3279448},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":3354967202.106421},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4808988884.2971163},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5209927629.0033169},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":4368016665.2104378},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":3628498585.936976},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*p.d.d_dl)","v":5530990937.4294968}]
[null,null,null,null,null,null,"Total Datos Subida",null,"[TByte]",120779128642.14648,null,{"$f":"SUM(L$13:L$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":3937128314.8315554},{"$f":"SUM(M$13:M$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4231217826.9042287},{"$f":"SUM(N$13:N$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4245249799.0651875},{"$f":"SUM(O$13:O$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5134309662.4918184},{"$f":"SUM(P$13:P$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5320187256.9704514},{"$f":"SUM(Q$13:Q$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4978860454.8882103},{"$f":"SUM(R$13:R$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4513912346.3611517},{"$f":"SUM(S$13:S$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4525660900.4801712},{"$f":"SUM(T$13:T$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5732211627.9770422},{"$f":"SUM(U$13:U$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":6401341504.6415195},{"$f":"SUM(V$13:V$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":3976101104.7022295},{"$f":"SUM(W$13:W$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5071110543.7826185},{"$f":"SUM(X$13:X$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5046486458.2529154},{"$f":"SUM(Y$13:Y$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5768923097.3997307},{"$f":"SUM(Z$13:Z$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4853736512.0545044},{"$f":"SUM(AA$13:AA$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5553685166.4205284},{"$f":"SUM(AB$13:AB$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":6131456223.8134165},{"$f":"SUM(AC$13:AC$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4264747242.797502},{"$f":"SUM(AD$13:AD$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4191412694.3279448},{"$f":"SUM(AE$13:AE$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":3354967202.106421},{"$f":"SUM(AF$13:AF$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4808988884.2971163},{"$f":"SUM(AG$13:AG$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5209927629.0033169},{"$f":"SUM(AH$13:AH$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":4368016665.2104378},{"$f":"SUM(AI$13:AI$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":3628498585.936976},{"$f":"SUM(AJ$13:AJ$57*l.rout_fac*l.traf_no_fac*p.d.d_ul)","v":5530990937.4294968}]
[null,null,null,null,null,null,"Total Datos Diseño enlace",null,"[TByte]",120779128642.14648,null,{"$f":"MAX(L576:L577)","v":3937128314.8315554},4231217826.9042287,4245249799.0651875,5134309662.4918184,5320187256.9704514,4978860454.8882103,4513912346.3611517,4525660900.4801712,5732211627.9770422,6401341504.6415195,3976101104.7022295,{"$f":"MAX(W576:W577)","v":5071110543.7826185},5046486458.2529154,5768923097.3997307,{"$f":"MAX(Z576:Z577)","v":4853736512.0545044},5553685166.4205284,6131456223.8134165,4264747242.797502,4191412694.3279448,3354967202.106421,4808988884.2971163,5209927629.0033169,4368016665.2104378,3628498585.936976,5530990937.4294968]
[]
[null,null,null,null,null,null,"Voz",null,"[Mbps]",{"$f":"SUM(L580,M580,N580,O580,P580,Q580,R580,S580,T580,U580,V580,W580,X580,Y580,Z580,AA580,AB580,AC580,AD580,AE580,AF580,AG580,AH580,AI580,AJ580)","v":114296.57352227451},null,{"$f":"vel.voz.core/1000*(1+p.data.ip.over)*(L573)/p.dc*p.hc.v/60","v":3725.8115782244813},4004.116480045197,4017.3953168424837,4858.7368399041561,5034.6378617306782,4711.6310279514346,{"$f":"vel.voz.core/1000*(1+p.data.ip.over)*(R573)/p.dc*p.hc.v/60","v":4271.6379905139947},4282.7559667300975,5424.5477273106362,6057.7635238141065,3762.6925889827194,{"$f":"vel.voz.core/1000*(1+p.data.ip.over)*(W573)/p.dc*p.hc.v/60","v":4798.9297954313379},4775.6273537445522,5459.2887890417014,4593.2228386204597,5255.6032824519316,{"$f":"vel.voz.core/1000*(1+p.data.ip.over)*(AB573)/p.dc*p.hc.v/60","v":5802.3637441539586},4035.8462779986085,3966.4478007525267,3174.8966877921762,4550.8769417472231,4930.2961777314231,{"$f":"vel.voz.core/1000*(1+p.data.ip.over)*(AH573)/p.dc*p.hc.v/60","v":4133.5729404122349},3433.746873864216,5234.1271164821455]
[null,null,null,null,null,null,"SMS",null,"[Mbps]",{"$f":"SUM(L581,M581,N581,O581,P581,Q581,R581,S581,T581,U581,V581,W581,X581,Y581,Z581,AA581,AB581,AC581,AD581,AE581,AF581,AG581,AH581,AI581,AJ581)","v":36.04323098948678},null,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(L574/p.dc*p.hc.m)/(60*60)","v":1.1749283744807835},1.2626913541809195,1.2668788128877462,1.5321944380394372,1.5876645275233054,1.4858048692473804,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(R574/p.dc*p.hc.m)/(60*60)","v":1.3470538096713647},1.3505598446516214,1.7106219436302665,1.9103054732079803,1.1865587387945995,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(W574/p.dc*p.hc.m)/(60*60)","v":1.5133343878008167},1.505986002259126,1.721577478640673,{"$f":"(peso.sms*8*(1+p.data.ip.over)/1000)*(Z574/p.dc*p.hc.m)/(60*60)","v":1.4484650471723861},1.6573455989177432,1.8297655850094876,1.2726972922562343,1.2508125999280633,1.0011982963211818,1.4351113402726634,1.5547605540941787,1.3035152298256354,1.0828262643411326,1.6505731263320569]
[null,null,null,null,null,null,"MMS",null,"[Mbps]",{"$f":"SUM(L582,M582,N582,O582,P582,Q582,R582,S582,T582,U582,V582,W582,X582,Y582,Z582,AA582,AB582,AC582,AD582,AE582,AF582,AG582,AH582,AI582,AJ582)","v":238117.86150473854},null,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(L575/p.dc*p.hc.mm)/(60*60)","v":7762.107454634337},8341.9093334274949,8369.5735767551741,10122.368416466992,10488.828878605582,9815.897974898824,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(R575/p.dc*p.hc.mm)/(60*60)","v":8899.2458135708221},8922.4082640210345,11301.141098563827,12620.34067461272,7838.9428937140001,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(W575/p.dc*p.hc.mm)/(60*60)","v":9997.7704071486223},9949.2236536344844,11373.518310503543,{"$f":"(peso.mms*8*(1+p.data.ip.over)/1000)*(Z575/p.dc*p.hc.mm)/(60*60)","v":9569.2142471259576},10949.173505108189,12088.257800320745,8408.0130791637675,8263.4329182344318,6614.3680995670329,9480.993628640048,10271.450370273802,8611.6102925254891,7153.639320550451,10904.431492671136]
[null,null,null,null,null,null,"Datos",null,"[Mbps]",{"$f":"SUM(L583,M583,N583,O583,P583,Q583,R583,S583,T583,U583,V583,W583,X583,Y583,Z583,AA583,AB583,AC583,AD583,AE583,AF583,AG583,AH583,AI583,AJ583)","v":249684674745.19272},null,{"$f":"(L578*8*1024*1024*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":8139159586.3506527},8747125921.2080688,8776133982.8196335,10614072584.665293,10998334230.212727,10292715034.927509,{"$f":"(R578*8*1024*1024*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":9331535578.2108383},9355823167.8541222,11850105328.567663,13233386343.22271,8219727383.7190504,{"$f":"(W578*8*1024*1024*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":10483422102.446276},10432517141.833433,11925998335.954565,10034048398.394348,11481040557.292324,{"$f":"(AB578*8*1024*1024*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":12675457011.229126},8816440722.4972286,8664837435.6705875,6935667644.3716011,9941542375.1448669,10770396343.460218,{"$f":"(AH578*8*1024*1024*(1+p.data.ip.over)/p.dc)*p.hc.d/60/60","v":9029927874.0952072},7501134504.1855106,11434125156.859129]
[]
[null,null,null,null,null,null,"Total",null,"[Mbps]",{"$f":"SUM(J580:J583)","v":249685027195.67099},null,{"$f":"SUM(L580:L583)","v":8139171075.4446135},8747138268.4965744,8776146371.0554066,10614087567.302744,10998349755.267132,10292729563.942318,{"$f":"SUM(R580:R583)","v":9331548750.4416962},9355836374.3689137,11850122055.967112,13233405023.237213,8219738986.5410919,{"$f":"SUM(W580:W583)","v":10483436900.659813},10432531868.190426,11926015170.483242,{"$f":"SUM(Z580:Z583)","v":10034062562.2799},11481056763.726458,12675474903.680435,8816453167.6292839,8664849666.8021183,6935677434.6375866,9941556408.4505482,10770411546.761526,9029940620.581955,7501145092.6545315,11434141297.068312]

{"sheet":"UTRAN","index":9,"n_rows":1171,"n_cols":67,"rows_kept":1171,"cut":false,"hidden":false,"merged":[[528,42,528,66]]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Diseño de UTRAN: UMTS Terrestrial Radio Access Network"]
[]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[1,"Diseño de la Red de Acceso de Cobertura"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Área a Cubrir"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F14)","v":"3G Tipo 1"},null,"[km2]",{"$f":"SUM(L14,M14,N14,O14,P14,Q14,R14,S14,T14,U14,V14,W14,X14,Y14,Z14,AA14,AB14,AC14,AD14,AE14,AF14,AG14,AH14,AI14,AJ14)","v":37397.824919683939},null,{"$f":"INDEX(e.cober,$F14,L$6)","v":1020.0000000000001},1365.2046979906343,1168.5,3137.2907841629967,3707.7000000000003,370.9990837493188,13.223237787543239,21.440038823066406,1150.9000000000001,250.3,{"$f":"INDEX(e.cober,$F14,V$6)","v":179.4673324584835},633.06656511596873,404.02857719607755,137.50589721028211,1608.4195154228426,10621.9,5526.9000000000005,0,1687.0000000000002,359.90367853899482,134.28863969686208,3035.2999999999997,861.37082867701474,3.1160428538484255,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[km2]",41263.848203943249,null,1020.0000000000001,705.06766015375706,1168.5,2503.7926619778204,3707.7000000000003,0,21.776762212456759,0,1150.9000000000001,250.3,1514.9535384746316,2488.2558993491721,206.86139685448981,150.71407373717554,1377.4541806123664,10621.9,5526.9000000000005,1892.5579181711678,1687.0000000000002,546.91600145286714,151.15976152761513,3035.2999999999997,1529.6050092531382,6.2333401665800734,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[km2]",442824.32687637291,null,8160.0000000000009,31146.727641855607,9348,42077.916553859177,29661.600000000002,28870.000916250687,0,1177.5599611769337,9207.2000000000007,2002.4,11696.579129066884,26305.677535534862,10215.110025949432,4065.7800290525424,7841.126303964792,84975.2,44215.200000000004,13151.442081828833,13496.000000000002,18382.180320008138,9067.5515987755225,24282.399999999998,13314.024162069847,164.65061697957151,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[km2]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[km]",7528.0802052627614,null,379.51438295269054,662.68790622265124,84.616584163902445,1019.0740083960242,236.96418550025064,143.20328940252492,1.6265672825765056,515.7841996227088,268.20352544125433,32.34638972506567,193.20050015663446,868.32963678298245,125.61022076930071,51.615897884391948,44.836187141901227,53.699221024118295,356.56932171371164,403.75481385691046,97.064956472795814,478.83068422853688,408.48575296514866,606.14396961845159,476.12724214506528,8.6207094308731946,11.170052362289464]
[null,null,null,null,"Sitios de Cobertura"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F27)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L27,M27,N27,O27,P27,Q27,R27,S27,T27,U27,V27,W27,X27,Y27,Z27,AA27,AB27,AC27,AD27,AE27,AF27,AG27,AH27,AI27,AJ27)","v":31},null,{"$f":"IF(L14=0,0,CEILING(L14/INDEX(p.area.cob,$F27),1))","v":1},1,1,2,2,1,{"$f":"IF(R14=0,0,CEILING(R14/INDEX(p.area.cob,$F27),1))","v":1},1,1,1,1,{"$f":"IF(W14=0,0,CEILING(W14/INDEX(p.area.cob,$F27),1))","v":1},1,1,{"$f":"IF(Z14=0,0,CEILING(Z14/INDEX(p.area.cob,$F27),1))","v":1},4,3,0,1,1,1,2,1,1,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",22,null,{"$f":"IF(L15=0,0,CEILING(L15/INDEX(p.area.cob,$F28),1))","v":1},1,1,1,1,0,{"$f":"IF(R15=0,0,CEILING(R15/INDEX(p.area.cob,$F28),1))","v":1},0,1,1,1,{"$f":"IF(W15=0,0,CEILING(W15/INDEX(p.area.cob,$F28),1))","v":1},1,1,{"$f":"IF(Z15=0,0,CEILING(Z15/INDEX(p.area.cob,$F28),1))","v":1},1,1,1,1,1,1,1,1,1,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",32,null,{"$f":"IF(L16=0,0,CEILING(L16/INDEX(p.area.cob,$F29),1))","v":1},2,1,2,2,2,{"$f":"IF(R16=0,0,CEILING(R16/INDEX(p.area.cob,$F29),1))","v":0},1,1,1,1,{"$f":"IF(W16=0,0,CEILING(W16/INDEX(p.area.cob,$F29),1))","v":2},1,1,{"$f":"IF(Z16=0,0,CEILING(Z16/INDEX(p.area.cob,$F29),1))","v":1},4,2,1,1,1,1,1,1,1,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",0,null,{"$f":"IF(L17=0,0,CEILING(L17/INDEX(p.area.cob,$F30),1))","v":0},0,0,0,0,0,{"$f":"IF(R17=0,0,CEILING(R17/INDEX(p.area.cob,$F30),1))","v":0},0,0,0,0,{"$f":"IF(W17=0,0,CEILING(W17/INDEX(p.area.cob,$F30),1))","v":0},0,0,{"$f":"IF(Z17=0,0,CEILING(Z17/INDEX(p.area.cob,$F30),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",0,null,{"$f":"IF(L18=0,0,CEILING(L18/INDEX(p.area.cob,$F31),1))","v":0},0,0,0,0,0,{"$f":"IF(R18=0,0,CEILING(R18/INDEX(p.area.cob,$F31),1))","v":0},0,0,0,0,{"$f":"IF(W18=0,0,CEILING(W18/INDEX(p.area.cob,$F31),1))","v":0},0,0,{"$f":"IF(Z18=0,0,CEILING(Z18/INDEX(p.area.cob,$F31),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",0,null,{"$f":"IF(L19=0,0,CEILING(L19/INDEX(p.area.cob,$F32),1))","v":0},0,0,0,0,0,{"$f":"IF(R19=0,0,CEILING(R19/INDEX(p.area.cob,$F32),1))","v":0},0,0,0,0,{"$f":"IF(W19=0,0,CEILING(W19/INDEX(p.area.cob,$F32),1))","v":0},0,0,{"$f":"IF(Z19=0,0,CEILING(Z19/INDEX(p.area.cob,$F32),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",0,null,{"$f":"IF(L20=0,0,CEILING(L20/INDEX(p.area.cob,$F33),1))","v":0},0,0,0,0,0,{"$f":"IF(R20=0,0,CEILING(R20/INDEX(p.area.cob,$F33),1))","v":0},0,0,0,0,{"$f":"IF(W20=0,0,CEILING(W20/INDEX(p.area.cob,$F33),1))","v":0},0,0,{"$f":"IF(Z20=0,0,CEILING(Z20/INDEX(p.area.cob,$F33),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",0,null,{"$f":"IF(L21=0,0,CEILING(L21/INDEX(p.area.cob,$F34),1))","v":0},0,0,0,0,0,{"$f":"IF(R21=0,0,CEILING(R21/INDEX(p.area.cob,$F34),1))","v":0},0,0,0,0,{"$f":"IF(W21=0,0,CEILING(W21/INDEX(p.area.cob,$F34),1))","v":0},0,0,{"$f":"IF(Z21=0,0,CEILING(Z21/INDEX(p.area.cob,$F34),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"IF(L22=0,0,CEILING(L22/INDEX(p.area.cob,$F35),1))","v":0},0,0,0,0,0,{"$f":"IF(R22=0,0,CEILING(R22/INDEX(p.area.cob,$F35),1))","v":0},0,0,0,0,{"$f":"IF(W22=0,0,CEILING(W22/INDEX(p.area.cob,$F35),1))","v":0},0,0,{"$f":"IF(Z22=0,0,CEILING(Z22/INDEX(p.area.cob,$F35),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"IF(L23=0,0,CEILING(L23/INDEX(p.area.cob,$F36),1))","v":0},0,0,0,0,0,{"$f":"IF(R23=0,0,CEILING(R23/INDEX(p.area.cob,$F36),1))","v":0},0,0,0,0,{"$f":"IF(W23=0,0,CEILING(W23/INDEX(p.area.cob,$F36),1))","v":0},0,0,{"$f":"IF(Z23=0,0,CEILING(Z23/INDEX(p.area.cob,$F36),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"IF(L24=0,0,CEILING(L24/INDEX(p.area.cob,$F37),1))","v":0},0,0,0,0,0,{"$f":"IF(R24=0,0,CEILING(R24/INDEX(p.area.cob,$F37),1))","v":0},0,0,0,0,{"$f":"IF(W24=0,0,CEILING(W24/INDEX(p.area.cob,$F37),1))","v":0},0,0,{"$f":"IF(Z24=0,0,CEILING(Z24/INDEX(p.area.cob,$F37),1))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",33,null,{"$f":"IF(L25=0,0,CEILING(L25/INDEX(p.area.cob,$F38),1))","v":1},2,1,3,1,1,{"$f":"IF(R25=0,0,CEILING(R25/INDEX(p.area.cob,$F38),1))","v":1},2,1,1,1,{"$f":"IF(W25=0,0,CEILING(W25/INDEX(p.area.cob,$F38),1))","v":2},1,1,{"$f":"IF(Z25=0,0,CEILING(Z25/INDEX(p.area.cob,$F38),1))","v":1},1,1,1,1,2,1,2,2,1,1]
[null,null,null,null,"Sectores de Cobertura",null,null,"Sectores"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F40)","v":"3G Tipo 1"},{"$f":"INDEX(p.nodoB.sec,F40)","v":10},"[Sectores]",{"$f":"SUM(L40,M40,N40,O40,P40,Q40,R40,S40,T40,U40,V40,W40,X40,Y40,Z40,AA40,AB40,AC40,AD40,AE40,AF40,AG40,AH40,AI40,AJ40)","v":310},null,{"$f":"L27*$H40","v":10},10,10,20,20,10,{"$f":"R27*$H40","v":10},10,10,10,10,{"$f":"W27*$H40","v":10},10,10,{"$f":"Z27*$H40","v":10},40,30,0,10,10,10,20,10,10,0]
[null,null,null,null,null,2,"3G Tipo 2",10,"[Sectores]",220,null,{"$f":"L28*$H41","v":10},10,10,10,10,0,{"$f":"R28*$H41","v":10},0,10,10,10,{"$f":"W28*$H41","v":10},10,10,{"$f":"Z28*$H41","v":10},10,10,10,10,10,10,10,10,10,0]
[null,null,null,null,null,3,"3G Tipo 3",10,"[Sectores]",320,null,{"$f":"L29*$H42","v":10},20,10,20,20,20,{"$f":"R29*$H42","v":0},10,10,10,10,{"$f":"W29*$H42","v":20},10,10,{"$f":"Z29*$H42","v":10},40,20,10,10,10,10,10,10,10,0]
[null,null,null,null,null,4,"3G Tipo 4",10,"[Sectores]",0,null,{"$f":"L30*$H43","v":0},0,0,0,0,0,{"$f":"R30*$H43","v":0},0,0,0,0,{"$f":"W30*$H43","v":0},0,0,{"$f":"Z30*$H43","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",10,"[Sectores]",0,null,{"$f":"L31*$H44","v":0},0,0,0,0,0,{"$f":"R31*$H44","v":0},0,0,0,0,{"$f":"W31*$H44","v":0},0,0,{"$f":"Z31*$H44","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",10,"[Sectores]",0,null,{"$f":"L32*$H45","v":0},0,0,0,0,0,{"$f":"R32*$H45","v":0},0,0,0,0,{"$f":"W32*$H45","v":0},0,0,{"$f":"Z32*$H45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",10,"[Sectores]",0,null,{"$f":"L33*$H46","v":0},0,0,0,0,0,{"$f":"R33*$H46","v":0},0,0,0,0,{"$f":"W33*$H46","v":0},0,0,{"$f":"Z33*$H46","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",10,"[Sectores]",0,null,{"$f":"L34*$H47","v":0},0,0,0,0,0,{"$f":"R34*$H47","v":0},0,0,0,0,{"$f":"W34*$H47","v":0},0,0,{"$f":"Z34*$H47","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",10,"[Sectores]",0,null,{"$f":"L35*$H48","v":0},0,0,0,0,0,{"$f":"R35*$H48","v":0},0,0,0,0,{"$f":"W35*$H48","v":0},0,0,{"$f":"Z35*$H48","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",10,"[Sectores]",0,null,{"$f":"L36*$H49","v":0},0,0,0,0,0,{"$f":"R36*$H49","v":0},0,0,0,0,{"$f":"W36*$H49","v":0},0,0,{"$f":"Z36*$H49","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",10,"[Sectores]",0,null,{"$f":"L37*$H50","v":0},0,0,0,0,0,{"$f":"R37*$H50","v":0},0,0,0,0,{"$f":"W37*$H50","v":0},0,0,{"$f":"Z37*$H50","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",10,"[Sectores]",330,null,{"$f":"L38*$H51","v":10},20,10,30,10,10,{"$f":"R38*$H51","v":10},20,10,10,10,{"$f":"W38*$H51","v":20},10,10,{"$f":"Z38*$H51","v":10},10,10,10,10,20,10,20,20,10,10]
[]
[]
[2,"Diseño de la Red de Acceso de Tráfico"]
[]
[null,null,"Sitios Capacidad de Hardware por R99"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Carga en la Hora Cargada del R99 en DL"]
[null,null,null,null,null,null,"Demanda por AMR 12.2",null,"[HC erlangs]",{"$f":"SUM(L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,Z61,AA61,AB61,AC61,AD61,AE61,AF61,AG61,AH61,AI61,AJ61)","v":7490258.4416119857},null,{"$f":"INDEX(dda.dis.ran.voz,L$6)","v":244165.60151921725},262403.90539801517,263274.11450709467,318410.19821622939,329937.61389477126,308769.83441674657,279935.53552786505,280664.13580554584,355489.78551397478,396986.65474599804,246582.54450931691,314490.83120525687,312963.73983955977,357766.49008072139,301010.12725877576,344418.2589120004,380249.40448002709,264483.27120616747,259935.34370485731,208062.20155275951,298235.05096604174,323099.73454893834,270887.64480684744,225025.56914628658,343010.84984896949]
[null,null,null,null,null,null,"Demanda por CS de SMS y MMS",null,"[HC erlangs]",{"$f":"SUM(L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62,AG62,AH62,AI62,AJ62)","v":8.7919191919191952},null,{"$f":"INDEX(dda.dis.ran.sms,L$6)+INDEX(dda.dis.ran.mms,L$6)","v":0.28659681835241346},0.30800458353835652,0.30902601800910795,0.37374367712705964,0.3872743327015542,0.36242800622378496,0.32858286886799914,0.3294380856558462,0.41726697311647437,0.46597518844035973,0.28943377886934035,0.36914320061312395,0.36735073056812551,0.41993932450871851,0.35331981338669588,0.40427143124371723,0.44632933069320357,0.3104453025466824,0.30510703399508066,0.24421935200289147,0.35006248298784293,0.37924816336156575,0.31796263130255376,0.26413062185662084,0.40261944195007676]
[null,null,null,null,null,null,"Demanda por PS",null,"[HC erlangs]",{"$f":"SUM(L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63,AI63,AJ63)","v":29515.607678482516},null,{"$f":"INDEX(dda.dis.ran.ps,L$6)","v":962.14251606930588},1034.0111473326745,1037.4402347082369,1254.7057707871975,1300.1299282267385,1216.7176028219087,1103.0951076406648,1105.966180797632,1400.819093857632,1564.3388604565127,971.66655874862477,1239.2613772531672,1233.2438239216676,1409.790522455954,1186.1402236887411,1357.1913821927958,1498.3851799102567,1042.2049561166964,1024.2836994704483,819.87589101544791,1175.2049450501356,1273.1850416520413,1067.4415991641445,886.72059426559053,1351.6454408783025]
[null,null,null,null,null,null,"Demanda por PS por señalización HSPA",null,"[HC erlangs]",{"$f":"SUM(L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64,AG64,AH64,AI64,AJ64)","v":1256.5917639877612},null,{"$f":"INDEX(dda.dis.ran.hsdpa.ps.erlg,L$6)","v":40.962069107476054},44.021790293581262,44.167779595277651,53.417600442918229,55.351479722870266,51.800299538455882,46.962957437836415,47.085189950280395,59.638200756461572,66.599859625072725,41.367543855652265,52.760073824254142,52.50388367434806,60.020148619797432,50.498504122226606,57.780803010941582,63.791960405043312,44.370631921571821,43.607655812548543,34.905237370166432,50.032947687682977,54.204333341193951,45.445051874214073,37.7510708181957,57.544691179693999]
[null,null,null,null,"Carga en la Hora Cargada del R99 en UL"]
[null,null,null,null,null,null,"Demanda por AMR 12.2",null,"[HC erlangs]",{"$f":"SUM(L66,M66,N66,O66,P66,Q66,R66,S66,T66,U66,V66,W66,X66,Y66,Z66,AA66,AB66,AC66,AD66,AE66,AF66,AG66,AH66,AI66,AJ66)","v":7490258.4416119857},null,{"$f":"INDEX(dda.dis.ran.voz,L$6)","v":244165.60151921725},262403.90539801517,263274.11450709467,318410.19821622939,329937.61389477126,308769.83441674657,279935.53552786505,280664.13580554584,355489.78551397478,396986.65474599804,246582.54450931691,314490.83120525687,312963.73983955977,357766.49008072139,301010.12725877576,344418.2589120004,380249.40448002709,264483.27120616747,259935.34370485731,208062.20155275951,298235.05096604174,323099.73454893834,270887.64480684744,225025.56914628658,343010.84984896949]
[null,null,null,null,null,null,"Demanda por CS de SMS y MMS",null,"[HC erlangs]",{"$f":"SUM(L67,M67,N67,O67,P67,Q67,R67,S67,T67,U67,V67,W67,X67,Y67,Z67,AA67,AB67,AC67,AD67,AE67,AF67,AG67,AH67,AI67,AJ67)","v":8.7919191919191952},null,{"$f":"INDEX(dda.dis.ran.sms,L$6)+INDEX(dda.dis.ran.mms,L$6)","v":0.28659681835241346},0.30800458353835652,0.30902601800910795,0.37374367712705964,0.3872743327015542,0.36242800622378496,0.32858286886799914,0.3294380856558462,0.41726697311647437,0.46597518844035973,0.28943377886934035,0.36914320061312395,0.36735073056812551,0.41993932450871851,0.35331981338669588,0.40427143124371723,0.44632933069320357,0.3104453025466824,0.30510703399508066,0.24421935200289147,0.35006248298784293,0.37924816336156575,0.31796263130255376,0.26413062185662084,0.40261944195007676]
[null,null,null,null,null,null,"Demanda por PS",null,"[HC erlangs]",{"$f":"SUM(L68,M68,N68,O68,P68,Q68,R68,S68,T68,U68,V68,W68,X68,Y68,Z68,AA68,AB68,AC68,AD68,AE68,AF68,AG68,AH68,AI68,AJ68)","v":29515.607678482516},null,{"$f":"INDEX(dda.dis.ran.ps,L$6)","v":962.14251606930588},1034.0111473326745,1037.4402347082369,1254.7057707871975,1300.1299282267385,1216.7176028219087,1103.0951076406648,1105.966180797632,1400.819093857632,1564.3388604565127,971.66655874862477,1239.2613772531672,1233.2438239216676,1409.790522455954,1186.1402236887411,1357.1913821927958,1498.3851799102567,1042.2049561166964,1024.2836994704483,819.87589101544791,1175.2049450501356,1273.1850416520413,1067.4415991641445,886.72059426559053,1351.6454408783025]
[null,null,null,null,null,null,"Demanda por HSUPA",null,"[HC erlangs]",{"$f":"SUM(L69,M69,N69,O69,P69,Q69,R69,S69,T69,U69,V69,W69,X69,Y69,Z69,AA69,AB69,AC69,AD69,AE69,AF69,AG69,AH69,AI69,AJ69)","v":458.45880517993203},null,{"$f":"INDEX(dda.dis.ran.hsupa.erlg,L$6)*(1-p.nodoB.sho)","v":14.944727316304597},16.061045407323991,16.114308593302852,19.489041689181253,20.194604155415654,18.898980651439597,17.134109876973682,17.17870556287199,21.758584645756585,24.298497685489686,15.092661970905198,19.249147654693793,19.155678452212257,21.897935679309672,18.424029606703179,21.080925937846018,23.274055095324112,16.188317860119671,15.909951309145644,12.734934190929707,18.254174564802085,19.776075740235836,16.580312541181939,13.773216821546482,20.994782170916427]
[null,null,null,null,"Carga en la Hora Cargada del R99"]
[null,null,null,null,null,null,"Demanda de la Interfaz de Radio",null,"[HC erlangs]",{"$f":"SUM(L71,M71,N71,O71,P71,Q71,R71,S71,T71,U71,V71,W71,X71,Y71,Z71,AA71,AB71,AC71,AD71,AE71,AF71,AG71,AH71,AI71,AJ71)","v":7521039.4329736456},null,{"$f":"IF(MAX(SUM(L61:L64)*(1+p.nodoB.sho),SUM(L66:L69)) =SUM(L61:L64)*(1+p.nodoB.sho),SUM(L61:L64),SUM(L66:L69))","v":245168.99270121241},263482.24634022493,264356.03154741623,319718.69533113664,331293.4825770536,310038.71474711318,{"$f":"IF(MAX(SUM(R61:R64)*(1+p.nodoB.sho),SUM(R66:R69)) =SUM(R61:R64)*(1+p.nodoB.sho),SUM(R61:R64),SUM(R66:R69))","v":281085.92217581242},281817.51661437942,356950.66007556202,398618.05944126809,247595.86804570007,{"$f":"IF(MAX(SUM(W61:W64)*(1+p.nodoB.sho),SUM(W66:W69)) =SUM(W61:W64)*(1+p.nodoB.sho),SUM(W61:W64),SUM(W66:W69))","v":315783.22179953492},314249.85489788634,359236.72069112159,{"$f":"IF(MAX(SUM(Z61:Z64)*(1+p.nodoB.sho),SUM(Z66:Z69)) =SUM(Z61:Z64)*(1+p.nodoB.sho),SUM(Z61:Z64),SUM(Z66:Z69))","v":302247.11930640013},345833.63536863535,381812.02794967312,265570.15723950829,261003.5401671743,208917.22690049713,299460.63892126252,324427.50317209499,272000.8494205171,225950.30494199222,344420.44260046945]
[null,null,null,null,"Carga en la Hora Cargada del R99 por Geotipo"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F73)","v":"3G Tipo 1"},null,"[HC erlangs]",{"$f":"SUM(L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73,AG73,AH73,AI73,AJ73)","v":3760519.7164868228},null,{"$f":"INDEX(e.geo.traf,$F73,L$6)*L$71","v":122584.4963506062},131741.12317011246,132178.01577370812,159859.34766556832,165646.7412885268,155019.35737355659,140542.96108790621,140908.75830718971,178475.33003778101,199309.02972063405,{"$f":"INDEX(e.geo.traf,$F73,V$6)*V$71","v":123797.93402285004},157891.61089976746,157124.92744894317,179618.3603455608,151123.55965320006,172916.81768431768,190906.01397483656,132785.07861975415,130501.77008358715,104458.61345024857,149730.31946063126,162213.7515860475,136000.42471025855,112975.15247099611,172210.22130023473]
[null,null,null,null,null,2,"3G Tipo 2",null,"[HC erlangs]",2256311.8298920938,null,73550.697810363723,79044.673902067472,79306.809464224862,95915.608599340994,99388.044773116082,93011.61442413395,84325.77665274372,84545.254984313826,107085.1980226686,119585.41783238042,74278.760413710013,94734.96653986047,94274.956469365905,107771.01620733648,90674.135791920038,103750.0906105906,114543.60838490193,79671.047171852479,78301.062050152294,62675.168070149135,89838.191676378759,97328.250951628492,81600.254826155127,67785.091482597665,103326.13278014083]
[null,null,null,null,null,3,"3G Tipo 3",null,"[HC erlangs]",1128155.9149460469,null,36775.348905181861,39522.336951033736,39653.404732112431,47957.804299670497,49694.022386558041,46505.807212066975,42162.88832637186,42272.627492156913,53542.5990113343,59792.708916190211,37139.380206855007,47367.483269930235,47137.478234682952,53885.508103668239,45337.067895960019,51875.045305295302,57271.804192450967,39835.523585926239,39150.531025076147,31337.584035074568,44919.09583818938,48664.125475814246,40800.127413077564,33892.545741298833,51663.066390070417]
[null,null,null,null,null,4,"3G Tipo 4",null,"[HC erlangs]",84.351218516690309,null,2.7496602645361086,2.9550501276291627,2.9648499495294853,3.5857625497231376,3.7155780382557531,3.4771980135633465,3.1524818151422713,3.160686915368526,4.0033327036826982,4.4706478853462581,2.7768785625280272,3.5416247691957006,3.5244274964330873,4.0289717127909412,3.389812410087873,3.8786511900878873,4.282162071998326,2.9784668149206421,2.9272505278657301,2.3430834016006887,3.3585610095396001,3.6385735584521188,3.0505893886962432,2.5341156253636652,3.8628017143530369]
[null,null,null,null,null,5,"2G Tipo 1",null,"[HC erlangs]",752103.94329736452,null,24516.899270121241,26348.224634022496,26435.603154741624,31971.869533113666,33129.348257705358,31003.871474711319,28108.592217581245,28181.751661437942,35695.066007556205,39861.805944126812,24759.586804570008,31578.322179953495,31424.985489788636,35923.672069112159,30224.711930640013,34583.363536863537,38181.202794967314,26557.01572395083,26100.354016717432,20891.722690049715,29946.063892126254,32442.750317209502,27200.084942051712,22595.030494199222,34442.044260046947]
[null,null,null,null,null,6,"2G Tipo 2",null,"[HC erlangs]",1504207.886594729,null,49033.798540242482,52696.449268044991,52871.206309483248,63943.739066227332,66258.696515410717,62007.742949422638,56217.18443516249,56363.503322875884,71390.132015112409,79723.611888253625,49519.173609140016,63156.64435990699,62849.970979577272,71847.344138224318,60449.423861280025,69166.727073727074,76362.405589934628,53114.03144790166,52200.708033434865,41783.445380099431,59892.127784252509,64885.500634419004,54400.169884103423,45190.060988398443,68884.088520093894]
[null,null,null,null,null,7,"2G Tipo 3",null,"[HC erlangs]",2256311.8298920938,null,73550.697810363723,79044.673902067472,79306.809464224862,95915.608599340994,99388.044773116082,93011.61442413395,84325.77665274372,84545.254984313826,107085.1980226686,119585.41783238042,74278.760413710013,94734.96653986047,94274.956469365905,107771.01620733648,90674.135791920038,103750.0906105906,114543.60838490193,79671.047171852479,78301.062050152294,62675.168070149135,89838.191676378759,97328.250951628492,81600.254826155127,67785.091482597665,103326.13278014083]
[null,null,null,null,null,8,"2G Tipo 4",null,"[HC erlangs]",3008415.7731894581,null,98067.597080484964,105392.89853608998,105742.4126189665,127887.47813245466,132517.39303082143,124015.48589884528,112434.36887032498,112727.00664575177,142780.26403022482,159447.22377650725,99038.347218280032,126313.28871981398,125699.94195915454,143694.68827644864,120898.84772256005,138333.45414745415,152724.81117986926,106228.06289580332,104401.41606686973,83566.890760198861,119784.25556850502,129771.00126883801,108800.33976820685,90380.121976796887,137768.17704018779]
[null,null,null,null,null,9,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[HC erlangs]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[HC erlangs]",376051.97164868226,null,12258.44963506062,13174.112317011248,13217.801577370812,15985.934766556833,16564.674128852679,15501.93573735566,14054.296108790622,14090.875830718971,17847.533003778102,19930.902972063406,12379.793402285004,15789.161089976747,15712.492744894318,17961.83603455608,15112.355965320006,17291.681768431768,19090.601397483657,13278.507861975415,13050.177008358716,10445.861345024858,14973.031946063127,16221.375158604751,13600.042471025856,11297.515247099611,17221.022130023473]
[null,null,null,null,"Capacidad de la Red de Cobertura"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F86)","v":"3G Tipo 1"},null,"[HC erlangs]",{"$f":"SUM(L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86,AG86,AH86,AI86,AJ86)","v":732.54840879797041},null,{"$f":"L27*INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,47.261187664385183,47.261187664385183,23.630593832192591,{"$f":"R27*INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"W27*INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,23.630593832192591,94.522375328770366,{"$f":"AB27*INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)","v":70.891781496577778},0,23.630593832192591,23.630593832192591,23.630593832192591,47.261187664385183,{"$f":"AH27*INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[HC erlangs]",519.87306430823685,null,{"$f":"L28*INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,0,{"$f":"R28*INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},0,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"W28*INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"AB28*INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"AH28*INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[HC erlangs]",756.17900263016304,null,{"$f":"L29*INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},47.261187664385183,23.630593832192591,47.261187664385183,47.261187664385183,47.261187664385183,{"$f":"R29*INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"W29*INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)","v":47.261187664385183},23.630593832192591,23.630593832192591,23.630593832192591,94.522375328770366,{"$f":"AB29*INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)","v":47.261187664385183},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"AH29*INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[HC erlangs]",0,null,{"$f":"L30*INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R30*INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W30*INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB30*INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH30*INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[HC erlangs]",0,null,{"$f":"L31*INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R31*INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W31*INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB31*INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH31*INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[HC erlangs]",0,null,{"$f":"L32*INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R32*INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W32*INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB32*INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH32*INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[HC erlangs]",0,null,{"$f":"L33*INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R33*INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W33*INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB33*INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH33*INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[HC erlangs]",0,null,{"$f":"L34*INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R34*INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W34*INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB34*INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH34*INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,9,"libre",null,"[HC erlangs]",0,null,{"$f":"L35*INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R35*INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W35*INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB35*INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH35*INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[HC erlangs]",0,null,{"$f":"L36*INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R36*INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W36*INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB36*INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH36*INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[HC erlangs]",0,null,{"$f":"L37*INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R37*INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W37*INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB37*INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH37*INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[HC erlangs]",779.80959646235556,null,{"$f":"L38*INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},47.261187664385183,23.630593832192591,70.891781496577778,23.630593832192591,23.630593832192591,{"$f":"R38*INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},47.261187664385183,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"W38*INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)","v":47.261187664385183},23.630593832192591,23.630593832192591,23.630593832192591,23.630593832192591,{"$f":"AB38*INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)","v":23.630593832192591},23.630593832192591,23.630593832192591,47.261187664385183,23.630593832192591,47.261187664385183,{"$f":"AH38*INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)","v":47.261187664385183},23.630593832192591,23.630593832192591]
[null,null,null,null,"Capacidad Necesaria  Adicional para R99"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F99)","v":"3G Tipo 1"},null,"[HC erlangs]",{"$f":"SUM(L99,M99,N99,O99,P99,Q99,R99,S99,T99,U99,V99,W99,X99,Y99,Z99,AA99,AB99,AC99,AD99,AE99,AF99,AG99,AH99,AI99,AJ99)","v":3759787.1680780244},null,{"$f":"MAX(L73-L86,0)","v":122560.86575677402},131717.49257628026,132154.38517987591,159812.08647790394,165599.48010086242,154995.72677972438,{"$f":"MAX(R73-R86,0)","v":140519.33049407401},140885.12771335751,178451.6994439488,199285.39912680184,123774.30342901785,{"$f":"MAX(W73-W86,0)","v":157867.98030593526},157101.29685511097,179594.72975172859,{"$f":"MAX(Z73-Z86,0)","v":151099.92905936786},172822.29530898892,190835.12219333998,132785.07861975415,130478.13948975496,104434.98285641638,149706.68886679906,162166.49039838312,135976.79411642635,112951.52187716392,172210.22130023473]
[null,null,null,null,null,2,"3G Tipo 2",null,"[HC erlangs]",2255791.9568277858,null,{"$f":"MAX(L74-L87,0)","v":73527.067216531534},79021.043308235283,79283.178870392672,95891.978005508805,99364.414179283893,93011.61442413395,{"$f":"MAX(R74-R87,0)","v":84302.14605891153},84545.254984313826,107061.56742883641,119561.78723854823,74255.129819877824,{"$f":"MAX(W74-W87,0)","v":94711.335946028281},94251.325875533716,107747.38561350429,{"$f":"MAX(Z74-Z87,0)","v":90650.505198087849},103726.46001675841,114519.97779106974,79647.416578020289,78277.431456320104,62651.537476316946,89814.56108254657,97304.620357796302,81576.624232322938,67761.460888765476,103326.13278014083]
[null,null,null,null,null,3,"3G Tipo 3",null,"[HC erlangs]",1127399.7359434171,null,{"$f":"MAX(L75-L88,0)","v":36751.718311349672},39475.07576336935,39629.774138280241,47910.543112006111,49646.761198893655,46458.546024402589,{"$f":"MAX(R75-R88,0)","v":42162.88832637186},42248.996898324724,53518.96841750211,59769.078322358022,37115.749613022817,{"$f":"MAX(W75-W88,0)","v":47320.222082265849},47113.847640850763,53861.877509836049,{"$f":"MAX(Z75-Z88,0)","v":45313.43730212783},51780.52292996653,57224.543004786581,39811.89299209405,39126.900431243957,31313.953441242375,44895.46524435719,48640.494881982057,40776.496819245374,33868.915147466643,51663.066390070417]
[null,null,null,null,null,4,"3G Tipo 4",null,"[HC erlangs]",84.351218516690309,null,{"$f":"MAX(L76-L89,0)","v":2.7496602645361086},2.9550501276291627,2.9648499495294853,3.5857625497231376,3.7155780382557531,3.4771980135633465,{"$f":"MAX(R76-R89,0)","v":3.1524818151422713},3.160686915368526,4.0033327036826982,4.4706478853462581,2.7768785625280272,{"$f":"MAX(W76-W89,0)","v":3.5416247691957006},3.5244274964330873,4.0289717127909412,{"$f":"MAX(Z76-Z89,0)","v":3.389812410087873},3.8786511900878873,4.282162071998326,2.9784668149206421,2.9272505278657301,2.3430834016006887,3.3585610095396001,3.6385735584521188,3.0505893886962432,2.5341156253636652,3.8628017143530369]
[null,null,null,null,null,5,"2G Tipo 1",null,"[HC erlangs]",752103.94329736452,null,{"$f":"MAX(L77-L90,0)","v":24516.899270121241},26348.224634022496,26435.603154741624,31971.869533113666,33129.348257705358,31003.871474711319,{"$f":"MAX(R77-R90,0)","v":28108.592217581245},28181.751661437942,35695.066007556205,39861.805944126812,24759.586804570008,{"$f":"MAX(W77-W90,0)","v":31578.322179953495},31424.985489788636,35923.672069112159,{"$f":"MAX(Z77-Z90,0)","v":30224.711930640013},34583.363536863537,38181.202794967314,26557.01572395083,26100.354016717432,20891.722690049715,29946.063892126254,32442.750317209502,27200.084942051712,22595.030494199222,34442.044260046947]
[null,null,null,null,null,6,"2G Tipo 2",null,"[HC erlangs]",1504207.886594729,null,{"$f":"MAX(L78-L91,0)","v":49033.798540242482},52696.449268044991,52871.206309483248,63943.739066227332,66258.696515410717,62007.742949422638,{"$f":"MAX(R78-R91,0)","v":56217.18443516249},56363.503322875884,71390.132015112409,79723.611888253625,49519.173609140016,{"$f":"MAX(W78-W91,0)","v":63156.64435990699},62849.970979577272,71847.344138224318,{"$f":"MAX(Z78-Z91,0)","v":60449.423861280025},69166.727073727074,76362.405589934628,53114.03144790166,52200.708033434865,41783.445380099431,59892.127784252509,64885.500634419004,54400.169884103423,45190.060988398443,68884.088520093894]
[null,null,null,null,null,7,"2G Tipo 3",null,"[HC erlangs]",2256311.8298920938,null,{"$f":"MAX(L79-L92,0)","v":73550.697810363723},79044.673902067472,79306.809464224862,95915.608599340994,99388.044773116082,93011.61442413395,{"$f":"MAX(R79-R92,0)","v":84325.77665274372},84545.254984313826,107085.1980226686,119585.41783238042,74278.760413710013,{"$f":"MAX(W79-W92,0)","v":94734.96653986047},94274.956469365905,107771.01620733648,{"$f":"MAX(Z79-Z92,0)","v":90674.135791920038},103750.0906105906,114543.60838490193,79671.047171852479,78301.062050152294,62675.168070149135,89838.191676378759,97328.250951628492,81600.254826155127,67785.091482597665,103326.13278014083]
[null,null,null,null,null,8,"2G Tipo 4",null,"[HC erlangs]",3008415.7731894581,null,{"$f":"MAX(L80-L93,0)","v":98067.597080484964},105392.89853608998,105742.4126189665,127887.47813245466,132517.39303082143,124015.48589884528,{"$f":"MAX(R80-R93,0)","v":112434.36887032498},112727.00664575177,142780.26403022482,159447.22377650725,99038.347218280032,{"$f":"MAX(W80-W93,0)","v":126313.28871981398},125699.94195915454,143694.68827644864,{"$f":"MAX(Z80-Z93,0)","v":120898.84772256005},138333.45414745415,152724.81117986926,106228.06289580332,104401.41606686973,83566.890760198861,119784.25556850502,129771.00126883801,108800.33976820685,90380.121976796887,137768.17704018779]
[null,null,null,null,null,9,"libre",null,"[HC erlangs]",0,null,{"$f":"MAX(L81-L94,0)","v":0},0,0,0,0,0,{"$f":"MAX(R81-R94,0)","v":0},0,0,0,0,{"$f":"MAX(W81-W94,0)","v":0},0,0,{"$f":"MAX(Z81-Z94,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[HC erlangs]",0,null,{"$f":"MAX(L82-L95,0)","v":0},0,0,0,0,0,{"$f":"MAX(R82-R95,0)","v":0},0,0,0,0,{"$f":"MAX(W82-W95,0)","v":0},0,0,{"$f":"MAX(Z82-Z95,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[HC erlangs]",0,null,{"$f":"MAX(L83-L96,0)","v":0},0,0,0,0,0,{"$f":"MAX(R83-R96,0)","v":0},0,0,0,0,{"$f":"MAX(W83-W96,0)","v":0},0,0,{"$f":"MAX(Z83-Z96,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[HC erlangs]",375272.16205222002,null,{"$f":"MAX(L84-L97,0)","v":12234.819041228428},13126.851129346862,13194.170983538619,15915.042985060256,16541.043535020486,15478.305143523467,{"$f":"MAX(R84-R97,0)","v":14030.665514958429},14043.614643054585,17823.902409945909,19907.272378231213,12356.162808452811,{"$f":"MAX(W84-W97,0)","v":15741.899902312362},15688.862151062125,17938.205440723887,{"$f":"MAX(Z84-Z97,0)","v":15088.725371487813},17268.051174599575,19066.970803651464,13254.877268143222,13026.546414526523,10398.600157360472,14949.401352230934,16174.113970940365,13552.78128336147,11273.884653267418,17197.39153619128]
[null,null,null,null,"Número de Unidedes de Procesamiento Adicionales Requeridos por R99"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F112)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L112,M112,N112,O112,P112,Q112,R112,S112,T112,U112,V112,W112,X112,Y112,Z112,AA112,AB112,AC112,AD112,AE112,AF112,AG112,AH112,AI112,AJ112)","v":159119},null,{"$f":"CEILING(L99/(INDEX(p.nodoB.por.R99,$F112)*INDEX(p.nodoB.sec,$F112)*INDEX(p.nodoB.erl99,$F112)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":5187},{"$f":"CEILING(M99/(INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":5575},5593,6763,7008,6560,{"$f":"CEILING(R99/(INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":5947},5962,7552,8434,5238,{"$f":"CEILING(W99/(INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":6681},6649,7601,{"$f":"CEILING(Z99/(INDEX(p.nodoB.por.R99,$F86)*INDEX(p.nodoB.sec,$F86)*INDEX(p.nodoB.erl99,$F86)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":6395},7314,8076,5620,5522,4420,6336,6863,5755,4780,7288]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",95473,null,{"$f":"CEILING(L100/(INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3112},{"$f":"CEILING(M100/(INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3345},3356,4058,4205,3937,{"$f":"CEILING(R100/(INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3568},3578,4531,5060,3143,{"$f":"CEILING(W100/(INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":4008},3989,4560,{"$f":"CEILING(Z100/(INDEX(p.nodoB.por.R99,$F87)*INDEX(p.nodoB.sec,$F87)*INDEX(p.nodoB.erl99,$F87)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3837},4390,4847,3371,3313,2652,3801,4118,3453,2868,4373]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",47722,null,1556,{"$f":"CEILING(M101/(INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1671},1678,2028,2101,1967,{"$f":"CEILING(R101/(INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1785},1788,2265,2530,1571,{"$f":"CEILING(W101/(INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":2003},1994,2280,{"$f":"CEILING(Z101/(INDEX(p.nodoB.por.R99,$F88)*INDEX(p.nodoB.sec,$F88)*INDEX(p.nodoB.erl99,$F88)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1918},2192,2422,1685,1656,1326,1900,2059,1726,1434,2187]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",25,null,1,{"$f":"CEILING(M102/(INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,{"$f":"CEILING(R102/(INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,{"$f":"CEILING(W102/(INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,{"$f":"CEILING(Z102/(INDEX(p.nodoB.por.R99,$F89)*INDEX(p.nodoB.sec,$F89)*INDEX(p.nodoB.erl99,$F89)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",31840,null,1038,{"$f":"CEILING(M103/(INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1116},1119,1353,1402,1313,{"$f":"CEILING(R103/(INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1190},1193,1511,1687,1048,{"$f":"CEILING(W103/(INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1337},1330,1521,{"$f":"CEILING(Z103/(INDEX(p.nodoB.por.R99,$F90)*INDEX(p.nodoB.sec,$F90)*INDEX(p.nodoB.erl99,$F90)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1280},1464,1616,1124,1105,885,1268,1373,1152,957,1458]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",63670,null,2076,{"$f":"CEILING(M104/(INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":2231},2238,2706,2804,2625,{"$f":"CEILING(R104/(INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":2380},2386,3022,3374,2096,{"$f":"CEILING(W104/(INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":2673},2660,3041,{"$f":"CEILING(Z104/(INDEX(p.nodoB.por.R99,$F91)*INDEX(p.nodoB.sec,$F91)*INDEX(p.nodoB.erl99,$F91)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":2559},2927,3232,2248,2210,1769,2535,2746,2303,1913,2916]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",95495,null,3113,{"$f":"CEILING(M105/(INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3346},3357,4059,4206,3937,{"$f":"CEILING(R105/(INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3569},3578,4532,5061,3144,{"$f":"CEILING(W105/(INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":4009},3990,4561,{"$f":"CEILING(Z105/(INDEX(p.nodoB.por.R99,$F92)*INDEX(p.nodoB.sec,$F92)*INDEX(p.nodoB.erl99,$F92)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":3838},4391,4848,3372,3314,2653,3802,4119,3454,2869,4373]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",127326,null,4151,{"$f":"CEILING(M106/(INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":4461},4475,5412,5608,5249,{"$f":"CEILING(R106/(INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":4759},4771,6043,6748,4192,{"$f":"CEILING(W106/(INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":5346},5320,6081,{"$f":"CEILING(Z106/(INDEX(p.nodoB.por.R99,$F93)*INDEX(p.nodoB.sec,$F93)*INDEX(p.nodoB.erl99,$F93)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":5117},5854,6464,4496,4419,3537,5070,5492,4605,3825,5831]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,0,{"$f":"CEILING(M107/(INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(R107/(INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W107/(INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z107/(INDEX(p.nodoB.por.R99,$F94)*INDEX(p.nodoB.sec,$F94)*INDEX(p.nodoB.erl99,$F94)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,0,{"$f":"CEILING(M108/(INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(R108/(INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W108/(INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z108/(INDEX(p.nodoB.por.R99,$F95)*INDEX(p.nodoB.sec,$F95)*INDEX(p.nodoB.erl99,$F95)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,0,{"$f":"CEILING(M109/(INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(R109/(INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W109/(INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z109/(INDEX(p.nodoB.por.R99,$F96)*INDEX(p.nodoB.sec,$F96)*INDEX(p.nodoB.erl99,$F96)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",15893,null,518,{"$f":"CEILING(M110/(INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":556},559,674,700,656,{"$f":"CEILING(R110/(INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":594},595,755,843,523,{"$f":"CEILING(W110/(INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":667},664,760,{"$f":"CEILING(Z110/(INDEX(p.nodoB.por.R99,$F97)*INDEX(p.nodoB.sec,$F97)*INDEX(p.nodoB.erl99,$F97)*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":639},731,807,561,552,441,633,685,574,478,728]
[null,null,null,null,"Número de Sitios Adicionales Requeridos por R99"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F125)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L125,M125,N125,O125,P125,Q125,R125,S125,T125,U125,V125,W125,X125,Y125,Z125,AA125,AB125,AC125,AD125,AE125,AF125,AG125,AH125,AI125,AJ125)","v":53034},null,{"$f":"CEILING(IF(L86>0,MAX(L112+1-p.wbbp.max,0),L112)/p.wbbp.max,1)","v":1729},1858,1864,2254,2336,2186,{"$f":"CEILING(IF(R86>0,MAX(R112+1-p.wbbp.max,0),R112)/p.wbbp.max,1)","v":1982},1987,2517,2811,1746,{"$f":"CEILING(IF(W86>0,MAX(W112+1-p.wbbp.max,0),W112)/p.wbbp.max,1)","v":2227},2216,2533,{"$f":"CEILING(IF(Z86>0,MAX(Z112+1-p.wbbp.max,0),Z112)/p.wbbp.max,1)","v":2131},2438,2692,1874,1840,1473,2112,2287,1918,1593,2430]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",31818,null,{"$f":"CEILING(IF(L87>0,MAX(L113+1-p.wbbp.max,0),L113)/p.wbbp.max,1)","v":1037},1115,1118,1352,1401,1313,{"$f":"CEILING(IF(R87>0,MAX(R113+1-p.wbbp.max,0),R113)/p.wbbp.max,1)","v":1189},1193,1510,1686,1047,{"$f":"CEILING(IF(W87>0,MAX(W113+1-p.wbbp.max,0),W113)/p.wbbp.max,1)","v":1336},1329,1520,{"$f":"CEILING(IF(Z87>0,MAX(Z113+1-p.wbbp.max,0),Z113)/p.wbbp.max,1)","v":1279},1463,1615,1123,1104,884,1267,1372,1151,956,1458]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",15900,null,{"$f":"CEILING(IF(L88>0,MAX(L114+1-p.wbbp.max,0),L114)/p.wbbp.max,1)","v":518},557,559,676,700,655,{"$f":"CEILING(IF(R88>0,MAX(R114+1-p.wbbp.max,0),R114)/p.wbbp.max,1)","v":595},596,755,843,523,{"$f":"CEILING(IF(W88>0,MAX(W114+1-p.wbbp.max,0),W114)/p.wbbp.max,1)","v":667},664,760,{"$f":"CEILING(IF(Z88>0,MAX(Z114+1-p.wbbp.max,0),Z114)/p.wbbp.max,1)","v":639},730,807,561,552,442,633,686,575,478,729]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",25,null,{"$f":"CEILING(IF(L89>0,MAX(L115+1-p.wbbp.max,0),L115)/p.wbbp.max,1)","v":1},1,1,1,1,1,{"$f":"CEILING(IF(R89>0,MAX(R115+1-p.wbbp.max,0),R115)/p.wbbp.max,1)","v":1},1,1,1,1,{"$f":"CEILING(IF(W89>0,MAX(W115+1-p.wbbp.max,0),W115)/p.wbbp.max,1)","v":1},1,1,{"$f":"CEILING(IF(Z89>0,MAX(Z115+1-p.wbbp.max,0),Z115)/p.wbbp.max,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",10620,null,{"$f":"CEILING(IF(L90>0,MAX(L116+1-p.wbbp.max,0),L116)/p.wbbp.max,1)","v":346},372,373,451,468,438,{"$f":"CEILING(IF(R90>0,MAX(R116+1-p.wbbp.max,0),R116)/p.wbbp.max,1)","v":397},398,504,563,350,{"$f":"CEILING(IF(W90>0,MAX(W116+1-p.wbbp.max,0),W116)/p.wbbp.max,1)","v":446},444,507,{"$f":"CEILING(IF(Z90>0,MAX(Z116+1-p.wbbp.max,0),Z116)/p.wbbp.max,1)","v":427},488,539,375,369,295,423,458,384,319,486]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",21231,null,{"$f":"CEILING(IF(L91>0,MAX(L117+1-p.wbbp.max,0),L117)/p.wbbp.max,1)","v":692},744,746,902,935,875,{"$f":"CEILING(IF(R91>0,MAX(R117+1-p.wbbp.max,0),R117)/p.wbbp.max,1)","v":794},796,1008,1125,699,{"$f":"CEILING(IF(W91>0,MAX(W117+1-p.wbbp.max,0),W117)/p.wbbp.max,1)","v":891},887,1014,{"$f":"CEILING(IF(Z91>0,MAX(Z117+1-p.wbbp.max,0),Z117)/p.wbbp.max,1)","v":853},976,1078,750,737,590,845,916,768,638,972]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",31840,null,{"$f":"CEILING(IF(L92>0,MAX(L118+1-p.wbbp.max,0),L118)/p.wbbp.max,1)","v":1038},1116,1119,1353,1402,1313,{"$f":"CEILING(IF(R92>0,MAX(R118+1-p.wbbp.max,0),R118)/p.wbbp.max,1)","v":1190},1193,1511,1687,1048,{"$f":"CEILING(IF(W92>0,MAX(W118+1-p.wbbp.max,0),W118)/p.wbbp.max,1)","v":1337},1330,1521,{"$f":"CEILING(IF(Z92>0,MAX(Z118+1-p.wbbp.max,0),Z118)/p.wbbp.max,1)","v":1280},1464,1616,1124,1105,885,1268,1373,1152,957,1458]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",42450,null,{"$f":"CEILING(IF(L93>0,MAX(L119+1-p.wbbp.max,0),L119)/p.wbbp.max,1)","v":1384},1487,1492,1804,1870,1750,{"$f":"CEILING(IF(R93>0,MAX(R119+1-p.wbbp.max,0),R119)/p.wbbp.max,1)","v":1587},1591,2015,2250,1398,{"$f":"CEILING(IF(W93>0,MAX(W119+1-p.wbbp.max,0),W119)/p.wbbp.max,1)","v":1782},1774,2027,{"$f":"CEILING(IF(Z93>0,MAX(Z119+1-p.wbbp.max,0),Z119)/p.wbbp.max,1)","v":1706},1952,2155,1499,1473,1179,1690,1831,1535,1275,1944]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L94>0,MAX(L120+1-p.wbbp.max,0),L120)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R94>0,MAX(R120+1-p.wbbp.max,0),R120)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W94>0,MAX(W120+1-p.wbbp.max,0),W120)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z94>0,MAX(Z120+1-p.wbbp.max,0),Z120)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L95>0,MAX(L121+1-p.wbbp.max,0),L121)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R95>0,MAX(R121+1-p.wbbp.max,0),R121)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W95>0,MAX(W121+1-p.wbbp.max,0),W121)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z95>0,MAX(Z121+1-p.wbbp.max,0),Z121)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L96>0,MAX(L122+1-p.wbbp.max,0),L122)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R96>0,MAX(R122+1-p.wbbp.max,0),R122)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W96>0,MAX(W122+1-p.wbbp.max,0),W122)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z96>0,MAX(Z122+1-p.wbbp.max,0),Z122)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",5290,null,{"$f":"CEILING(IF(L97>0,MAX(L123+1-p.wbbp.max,0),L123)/p.wbbp.max,1)","v":172},185,186,224,233,218,{"$f":"CEILING(IF(R97>0,MAX(R123+1-p.wbbp.max,0),R123)/p.wbbp.max,1)","v":198},198,251,281,174,{"$f":"CEILING(IF(W97>0,MAX(W123+1-p.wbbp.max,0),W123)/p.wbbp.max,1)","v":222},221,253,{"$f":"CEILING(IF(Z97>0,MAX(Z123+1-p.wbbp.max,0),Z123)/p.wbbp.max,1)","v":213},243,269,187,184,147,211,228,191,159,242]
[null,null,null,null,"Número de Sitios Totales (Incluido Efecto de R99)"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F138)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L138,M138,N138,O138,P138,Q138,R138,S138,T138,U138,V138,W138,X138,Y138,Z138,AA138,AB138,AC138,AD138,AE138,AF138,AG138,AH138,AI138,AJ138)","v":51911},null,{"$f":"CEILING(IF(L99>0,MAX(L125+1-p.wbbp.max,0),L125)/p.wbbp.max,1)","v":576},{"$f":"M27+M125","v":1859},1865,2256,2338,2187,{"$f":"R27+R125","v":1983},1988,2518,2812,1747,{"$f":"W27+W125","v":2228},2217,2534,2132,2442,2695,{"$f":"AC27+AC125","v":1874},1841,1474,2113,2289,{"$f":"AH27+AH125","v":1919},1594,2430]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",31840,null,{"$f":"L28+L126","v":1038},{"$f":"M28+M126","v":1116},1119,1353,1402,1313,{"$f":"R28+R126","v":1190},1193,1511,1687,1048,{"$f":"W28+W126","v":1337},1330,1521,1280,1464,1616,{"$f":"AC28+AC126","v":1124},1105,885,1268,1373,{"$f":"AH28+AH126","v":1152},957,1458]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",15932,null,519,{"$f":"M29+M127","v":559},560,678,702,657,{"$f":"R29+R127","v":595},597,756,844,524,{"$f":"W29+W127","v":669},665,761,640,734,809,{"$f":"AC29+AC127","v":562},553,443,634,687,{"$f":"AH29+AH127","v":576},479,729]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",25,null,1,{"$f":"M30+M128","v":1},1,1,1,1,{"$f":"R30+R128","v":1},1,1,1,1,{"$f":"W30+W128","v":1},1,1,1,1,1,{"$f":"AC30+AC128","v":1},1,1,1,1,{"$f":"AH30+AH128","v":1},1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",10620,null,346,{"$f":"M31+M129","v":372},373,451,468,438,{"$f":"R31+R129","v":397},398,504,563,350,{"$f":"W31+W129","v":446},444,507,427,488,539,{"$f":"AC31+AC129","v":375},369,295,423,458,{"$f":"AH31+AH129","v":384},319,486]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",21231,null,692,{"$f":"M32+M130","v":744},746,902,935,875,{"$f":"R32+R130","v":794},796,1008,1125,699,{"$f":"W32+W130","v":891},887,1014,853,976,1078,{"$f":"AC32+AC130","v":750},737,590,845,916,{"$f":"AH32+AH130","v":768},638,972]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",31840,null,1038,{"$f":"M33+M131","v":1116},1119,1353,1402,1313,{"$f":"R33+R131","v":1190},1193,1511,1687,1048,{"$f":"W33+W131","v":1337},1330,1521,1280,1464,1616,{"$f":"AC33+AC131","v":1124},1105,885,1268,1373,{"$f":"AH33+AH131","v":1152},957,1458]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",42450,null,1384,{"$f":"M34+M132","v":1487},1492,1804,1870,1750,{"$f":"R34+R132","v":1587},1591,2015,2250,1398,{"$f":"W34+W132","v":1782},1774,2027,1706,1952,2155,{"$f":"AC34+AC132","v":1499},1473,1179,1690,1831,{"$f":"AH34+AH132","v":1535},1275,1944]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,0,{"$f":"M35+M133","v":0},0,0,0,0,{"$f":"R35+R133","v":0},0,0,0,0,{"$f":"W35+W133","v":0},0,0,0,0,0,{"$f":"AC35+AC133","v":0},0,0,0,0,{"$f":"AH35+AH133","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,0,{"$f":"M36+M134","v":0},0,0,0,0,{"$f":"R36+R134","v":0},0,0,0,0,{"$f":"W36+W134","v":0},0,0,0,0,0,{"$f":"AC36+AC134","v":0},0,0,0,0,{"$f":"AH36+AH134","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,0,{"$f":"M37+M135","v":0},0,0,0,0,{"$f":"R37+R135","v":0},0,0,0,0,{"$f":"W37+W135","v":0},0,0,0,0,0,{"$f":"AC37+AC135","v":0},0,0,0,0,{"$f":"AH37+AH135","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",5323,null,173,{"$f":"M38+M136","v":187},187,227,234,219,{"$f":"R38+R136","v":199},200,252,282,175,{"$f":"W38+W136","v":224},222,254,214,244,270,{"$f":"AC38+AC136","v":188},185,149,212,230,{"$f":"AH38+AH136","v":193},160,243]
[]
[]
[null,null,"Sitios Capacidad de Hardware por HSDPA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Usuarios en la Hora Cargada efectivos"]
[null,null,null,null,null,null,"Usuarios Concurrentes",null,"[Usuarios Activos en la HC]",{"$f":"SUM(L157,M157,N157,O157,P157,Q157,R157,S157,T157,U157,V157,W157,X157,Y157,Z157,AA157,AB157,AC157,AD157,AE157,AF157,AG157,AH157,AI157,AJ157)","v":800000.00000000023},null,{"$f":"INDEX(dda.dis.ran.hsdpa.u.u,L$6)","v":26078.20314052291},28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481543,29976.443455816887,37968.226414090954,42400.315859922441,26336.345687559464,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767612,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048206,34508.794276466004,28932.261488008106,24033.944452027077,36635.408780383819]
[null,null,null,null,"Carga en la Hora Cargada de Usuarios Efectivos por Geotipo"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F159)","v":"3G Tipo 1"},null,"[Usuarios Efectivos en la HC]",{"$f":"SUM(L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159,AG159,AH159,AI159,AJ159)","v":500000.00000000006},null,{"$f":"IF(INDEX(dda.vel.hsdpa.peak,$F159,L$6)=0,0,L$157*INDEX(dda.vel.hsdpa.med,$F159,L$6)*INDEX(e.geo.traf,$F159,L$6)/INDEX(dda.vel.hsdpa.peak,$F159,L$6))","v":16298.876962826816},17516.345226503501,17574.434617935251,21254.954064555888,22024.447919033701,20611.427284096226,18686.640635300962,18735.277159885554,23730.141508806846,26500.197412451522,{"$f":"IF(INDEX(dda.vel.hsdpa.peak,$F159,V$6)=0,0,V$157*INDEX(dda.vel.hsdpa.med,$F159,V$6)*INDEX(e.geo.traf,$F159,V$6)/INDEX(dda.vel.hsdpa.peak,$F159,V$6))","v":16460.21605472466},20993.323104721545,20891.384608366508,23882.119213214111,20093.44067399063,22991.07978695312,25382.929537354757,17655.149903562469,17351.560412174276,13888.853313583553,19908.194976905128,21567.99642279125,18082.663430005065,15021.215282516923,22897.130487739883]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Usuarios Efectivos en la HC]",300000.00000000012,null,9779.3261776960899,10509.8071359021,10544.660770761149,12752.972438733534,13214.668751420219,12366.856370457734,11211.984381180577,11241.166295931333,14238.084905284108,15900.118447470913,9876.129632834798,12595.993862832927,12534.830765019906,14329.271527928466,12056.064404394378,13794.647872171872,15229.757722412854,10593.08994213748,10410.936247304566,8333.3119881501316,11944.916986143078,12940.797853674749,10849.598058003039,9012.729169510154,13738.278292643929]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Usuarios Efectivos en la HC]",150000.00000000006,null,4889.6630888480449,5254.9035679510498,5272.3303853805746,6376.4862193667668,6607.3343757101093,6183.4281852288668,5605.9921905902884,5620.5831479656663,7119.0424526420538,7950.0592237354567,4938.064816417399,6297.9969314164637,6267.4153825099529,7164.6357639642329,6028.0322021971888,6897.3239360859361,7614.8788612064272,5296.5449710687399,5205.4681236522829,4166.6559940750658,5972.4584930715391,6470.3989268373743,5424.7990290015196,4506.364584755077,6869.1391463219643]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Usuarios Efectivos en la HC]",11.215367140195911,null,0.36559577822196804,0.39290448533930966,0.39420747304302495,0.47676422676398722,0.49402453894417353,0.4623294485491804,0.41915507068360813,0.42024602364288677,0.5322844986201426,0.594418886536627,0.36921473252136833,0.4708956522244192,0.46860909689973673,0.53569347012424595,0.45071062853710098,0.5157068015204328,0.56935774771031344,0.396017976167295,0.38920824095564716,0.31153717813633214,0.44655543152919008,0.48378599672007189,0.4056074184802021,0.33693688857069787,0.51359944975395166]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Usuarios Efectivos en la HC]",50000.000000000015,null,1629.8876962826819,1751.6345226503502,1757.4434617935251,2125.4954064555886,2202.4447919033701,2061.1427284096226,1868.6640635300962,1873.5277159885554,2373.0141508806846,2650.0197412451525,1646.0216054724663,2099.3323104721549,2089.1384608366511,2388.2119213214114,2009.3440673990631,2299.1079786953119,2538.2929537354757,1765.5149903562469,1735.1560412174274,1388.8853313583552,1990.8194976905131,2156.7996422791252,1808.2663430005066,1502.1215282516923,2289.7130487739887]
[null,null,null,null,"Capacidad de la Red de Cobertura"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F172)","v":"3G Tipo 1"},null,"[Usuarios Efectivos en la HC]",{"$f":"SUM(L172,M172,N172,O172,P172,Q172,R172,S172,T172,U172,V172,W172,X172,Y172,Z172,AA172,AB172,AC172,AD172,AE172,AF172,AG172,AH172,AI172,AJ172)","v":1550},null,{"$f":"L27*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,100,100,50,{"$f":"R27*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,50,50,{"$f":"W27*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,50,200,{"$f":"AB27*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":150},0,50,50,50,100,{"$f":"AH27*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Usuarios Efectivos en la HC]",1100,null,{"$f":"L28*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,50,50,0,{"$f":"R28*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},0,50,50,50,{"$f":"W28*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,50,50,{"$f":"AB28*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,50,50,50,{"$f":"AH28*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Usuarios Efectivos en la HC]",1600,null,{"$f":"L29*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},100,50,100,100,100,{"$f":"R29*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},50,50,50,50,{"$f":"W29*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":100},50,50,50,200,{"$f":"AB29*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":100},50,50,50,50,50,{"$f":"AH29*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L30*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R30*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W30*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB30*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH30*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L31*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R31*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W31*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB31*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH31*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L32*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R32*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W32*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB32*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH32*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L33*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R33*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W33*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB33*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH33*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L34*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R34*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W34*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB34*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH34*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,9,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L35*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R35*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W35*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB35*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH35*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L36*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R36*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W36*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB36*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH36*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"L37*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"R37*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"W37*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"AB37*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"AH37*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Usuarios Efectivos en la HC]",1650,null,{"$f":"L38*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},100,50,150,50,50,{"$f":"R38*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},100,50,50,50,{"$f":"W38*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":100},50,50,50,50,{"$f":"AB38*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":50},50,50,100,50,100,{"$f":"AH38*p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)","v":100},50,50]
[null,null,null,null,"Capacidad Necesaria  Adicional por HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F185)","v":"3G Tipo 1"},null,"[Usuarios Efectivos en la HC]",{"$f":"SUM(L185,M185,N185,O185,P185,Q185,R185,S185,T185,U185,V185,W185,X185,Y185,Z185,AA185,AB185,AC185,AD185,AE185,AF185,AG185,AH185,AI185,AJ185)","v":498450.00000000006},null,{"$f":"MAX(L159-L172,0)","v":16248.876962826816},17466.345226503501,17524.434617935251,21154.954064555888,21924.447919033701,20561.427284096226,{"$f":"MAX(R159-R172,0)","v":18636.640635300962},18685.277159885554,23680.141508806846,26450.197412451522,16410.21605472466,{"$f":"MAX(W159-W172,0)","v":20943.323104721545},20841.384608366508,23832.119213214111,{"$f":"MAX(Z159-Z172,0)","v":20043.44067399063},22791.07978695312,25232.929537354757,17655.149903562469,17301.560412174276,13838.853313583553,19858.194976905128,21467.99642279125,18032.663430005065,14971.215282516923,22897.130487739883]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Usuarios Efectivos en la HC]",298900.00000000012,null,{"$f":"MAX(L160-L173,0)","v":9729.3261776960899},10459.8071359021,10494.660770761149,12702.972438733534,13164.668751420219,12366.856370457734,{"$f":"MAX(R160-R173,0)","v":11161.984381180577},11241.166295931333,14188.084905284108,15850.118447470913,9826.129632834798,{"$f":"MAX(W160-W173,0)","v":12545.993862832927},12484.830765019906,14279.271527928466,{"$f":"MAX(Z160-Z173,0)","v":12006.064404394378},13744.647872171872,15179.757722412854,10543.08994213748,10360.936247304566,8283.3119881501316,11894.916986143078,12890.797853674749,10799.598058003039,8962.729169510154,13738.278292643929]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Usuarios Efectivos en la HC]",148400.00000000006,null,{"$f":"MAX(L161-L174,0)","v":4839.6630888480449},5154.9035679510498,5222.3303853805746,6276.4862193667668,6507.3343757101093,6083.4281852288668,{"$f":"MAX(R161-R174,0)","v":5605.9921905902884},5570.5831479656663,7069.0424526420538,7900.0592237354567,4888.064816417399,{"$f":"MAX(W161-W174,0)","v":6197.9969314164637},6217.4153825099529,7114.6357639642329,{"$f":"MAX(Z161-Z174,0)","v":5978.0322021971888},6697.3239360859361,7514.8788612064272,5246.5449710687399,5155.4681236522829,4116.6559940750658,5922.4584930715391,6420.3989268373743,5374.7990290015196,4456.364584755077,6869.1391463219643]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Usuarios Efectivos en la HC]",11.215367140195911,null,{"$f":"MAX(L162-L175,0)","v":0.36559577822196804},0.39290448533930966,0.39420747304302495,0.47676422676398722,0.49402453894417353,0.4623294485491804,{"$f":"MAX(R162-R175,0)","v":0.41915507068360813},0.42024602364288677,0.5322844986201426,0.594418886536627,0.36921473252136833,{"$f":"MAX(W162-W175,0)","v":0.4708956522244192},0.46860909689973673,0.53569347012424595,{"$f":"MAX(Z162-Z175,0)","v":0.45071062853710098},0.5157068015204328,0.56935774771031344,0.396017976167295,0.38920824095564716,0.31153717813633214,0.44655543152919008,0.48378599672007189,0.4056074184802021,0.33693688857069787,0.51359944975395166]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L163-L176,0)","v":0},0,0,0,0,0,{"$f":"MAX(R163-R176,0)","v":0},0,0,0,0,{"$f":"MAX(W163-W176,0)","v":0},0,0,{"$f":"MAX(Z163-Z176,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L164-L177,0)","v":0},0,0,0,0,0,{"$f":"MAX(R164-R177,0)","v":0},0,0,0,0,{"$f":"MAX(W164-W177,0)","v":0},0,0,{"$f":"MAX(Z164-Z177,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L165-L178,0)","v":0},0,0,0,0,0,{"$f":"MAX(R165-R178,0)","v":0},0,0,0,0,{"$f":"MAX(W165-W178,0)","v":0},0,0,{"$f":"MAX(Z165-Z178,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L166-L179,0)","v":0},0,0,0,0,0,{"$f":"MAX(R166-R179,0)","v":0},0,0,0,0,{"$f":"MAX(W166-W179,0)","v":0},0,0,{"$f":"MAX(Z166-Z179,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L167-L180,0)","v":0},0,0,0,0,0,{"$f":"MAX(R167-R180,0)","v":0},0,0,0,0,{"$f":"MAX(W167-W180,0)","v":0},0,0,{"$f":"MAX(Z167-Z180,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L168-L181,0)","v":0},0,0,0,0,0,{"$f":"MAX(R168-R181,0)","v":0},0,0,0,0,{"$f":"MAX(W168-W181,0)","v":0},0,0,{"$f":"MAX(Z168-Z181,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Usuarios Efectivos en la HC]",0,null,{"$f":"MAX(L169-L182,0)","v":0},0,0,0,0,0,{"$f":"MAX(R169-R182,0)","v":0},0,0,0,0,{"$f":"MAX(W169-W182,0)","v":0},0,0,{"$f":"MAX(Z169-Z182,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Usuarios Efectivos en la HC]",48350.000000000015,null,{"$f":"MAX(L170-L183,0)","v":1579.8876962826819},1651.6345226503502,1707.4434617935251,1975.4954064555886,2152.4447919033701,2011.1427284096226,{"$f":"MAX(R170-R183,0)","v":1818.6640635300962},1773.5277159885554,2323.0141508806846,2600.0197412451525,1596.0216054724663,{"$f":"MAX(W170-W183,0)","v":1999.3323104721549},2039.1384608366511,2338.2119213214114,{"$f":"MAX(Z170-Z183,0)","v":1959.3440673990631},2249.1079786953119,2488.2929537354757,1715.5149903562469,1685.1560412174274,1288.8853313583552,1940.8194976905131,2056.7996422791252,1708.2663430005066,1452.1215282516923,2239.7130487739887]
[null,null,null,null,"Número de Unidedes de Procesamiento Adicionales Requeridos por HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F198)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L198,M198,N198,O198,P198,Q198,R198,S198,T198,U198,V198,W198,X198,Y198,Z198,AA198,AB198,AC198,AD198,AE198,AF198,AG198,AH198,AI198,AJ198)","v":9981},null,{"$f":"CEILING(L185/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":325},350,351,424,439,412,{"$f":"CEILING(R185/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":373},374,474,530,329,{"$f":"CEILING(W185/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":419},417,477,{"$f":"CEILING(Z185/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":401},456,505,354,347,277,398,430,361,300,458]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",5989,null,{"$f":"CEILING(L186/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":195},210,210,255,264,248,{"$f":"CEILING(R186/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":224},225,284,318,197,{"$f":"CEILING(W186/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":251},250,286,{"$f":"CEILING(Z186/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":241},275,304,211,208,166,238,258,216,180,275]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",2982,null,{"$f":"CEILING(L187/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":97},104,105,126,131,122,{"$f":"CEILING(R187/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":113},112,142,159,98,{"$f":"CEILING(W187/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":124},125,143,{"$f":"CEILING(Z187/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":120},134,151,105,104,83,119,129,108,90,138]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",25,null,{"$f":"CEILING(L188/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,1,{"$f":"CEILING(R188/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,{"$f":"CEILING(W188/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,{"$f":"CEILING(Z188/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",0,null,{"$f":"CEILING(L189/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R189/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W189/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z189/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",0,null,{"$f":"CEILING(L190/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R190/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W190/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z190/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",0,null,{"$f":"CEILING(L191/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R191/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W191/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z191/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",0,null,{"$f":"CEILING(L192/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R192/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W192/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z192/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L193/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R193/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W193/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z193/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L194/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R194/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W194/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z194/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L195/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,{"$f":"CEILING(R195/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,{"$f":"CEILING(W195/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,{"$f":"CEILING(Z195/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",980,null,{"$f":"CEILING(L196/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":32},34,35,40,44,41,{"$f":"CEILING(R196/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":37},36,47,53,32,{"$f":"CEILING(W196/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":40},41,47,{"$f":"CEILING(Z196/(p.wbbp.max.u*INDEX(p.util,1)*INDEX(p.util,2)),1)","v":40},45,50,35,34,26,39,42,35,30,45]
[null,null,null,null,"Número de Sitios Adicionales Requeridos por HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F211)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L211,M211,N211,O211,P211,Q211,R211,S211,T211,U211,V211,W211,X211,Y211,Z211,AA211,AB211,AC211,AD211,AE211,AF211,AG211,AH211,AI211,AJ211)","v":3319},null,{"$f":"CEILING(IF(L172>0,MAX(L198+1-p.wbbp.max,0),L198)/p.wbbp.max,1)","v":108},116,117,141,146,137,{"$f":"CEILING(IF(R172>0,MAX(R198+1-p.wbbp.max,0),R198)/p.wbbp.max,1)","v":124},124,158,176,109,{"$f":"CEILING(IF(W172>0,MAX(W198+1-p.wbbp.max,0),W198)/p.wbbp.max,1)","v":139},139,159,{"$f":"CEILING(IF(Z172>0,MAX(Z198+1-p.wbbp.max,0),Z198)/p.wbbp.max,1)","v":133},152,168,118,115,92,132,143,120,100,153]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",1991,null,{"$f":"CEILING(IF(L173>0,MAX(L199+1-p.wbbp.max,0),L199)/p.wbbp.max,1)","v":65},70,70,85,88,83,{"$f":"CEILING(IF(R173>0,MAX(R199+1-p.wbbp.max,0),R199)/p.wbbp.max,1)","v":74},75,94,106,65,{"$f":"CEILING(IF(W173>0,MAX(W199+1-p.wbbp.max,0),W199)/p.wbbp.max,1)","v":83},83,95,{"$f":"CEILING(IF(Z173>0,MAX(Z199+1-p.wbbp.max,0),Z199)/p.wbbp.max,1)","v":80},91,101,70,69,55,79,86,72,60,92]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",986,null,{"$f":"CEILING(IF(L174>0,MAX(L200+1-p.wbbp.max,0),L200)/p.wbbp.max,1)","v":32},34,35,42,43,40,{"$f":"CEILING(IF(R174>0,MAX(R200+1-p.wbbp.max,0),R200)/p.wbbp.max,1)","v":38},37,47,53,32,{"$f":"CEILING(IF(W174>0,MAX(W200+1-p.wbbp.max,0),W200)/p.wbbp.max,1)","v":41},41,47,{"$f":"CEILING(IF(Z174>0,MAX(Z200+1-p.wbbp.max,0),Z200)/p.wbbp.max,1)","v":40},44,50,35,34,27,39,43,36,30,46]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",25,null,{"$f":"CEILING(IF(L175>0,MAX(L201+1-p.wbbp.max,0),L201)/p.wbbp.max,1)","v":1},1,1,1,1,1,{"$f":"CEILING(IF(R175>0,MAX(R201+1-p.wbbp.max,0),R201)/p.wbbp.max,1)","v":1},1,1,1,1,{"$f":"CEILING(IF(W175>0,MAX(W201+1-p.wbbp.max,0),W201)/p.wbbp.max,1)","v":1},1,1,{"$f":"CEILING(IF(Z175>0,MAX(Z201+1-p.wbbp.max,0),Z201)/p.wbbp.max,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L176>0,MAX(L202+1-p.wbbp.max,0),L202)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R176>0,MAX(R202+1-p.wbbp.max,0),R202)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W176>0,MAX(W202+1-p.wbbp.max,0),W202)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z176>0,MAX(Z202+1-p.wbbp.max,0),Z202)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L177>0,MAX(L203+1-p.wbbp.max,0),L203)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R177>0,MAX(R203+1-p.wbbp.max,0),R203)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W177>0,MAX(W203+1-p.wbbp.max,0),W203)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z177>0,MAX(Z203+1-p.wbbp.max,0),Z203)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L178>0,MAX(L204+1-p.wbbp.max,0),L204)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R178>0,MAX(R204+1-p.wbbp.max,0),R204)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W178>0,MAX(W204+1-p.wbbp.max,0),W204)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z178>0,MAX(Z204+1-p.wbbp.max,0),Z204)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L179>0,MAX(L205+1-p.wbbp.max,0),L205)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R179>0,MAX(R205+1-p.wbbp.max,0),R205)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W179>0,MAX(W205+1-p.wbbp.max,0),W205)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z179>0,MAX(Z205+1-p.wbbp.max,0),Z205)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L180>0,MAX(L206+1-p.wbbp.max,0),L206)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R180>0,MAX(R206+1-p.wbbp.max,0),R206)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W180>0,MAX(W206+1-p.wbbp.max,0),W206)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z180>0,MAX(Z206+1-p.wbbp.max,0),Z206)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L181>0,MAX(L207+1-p.wbbp.max,0),L207)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R181>0,MAX(R207+1-p.wbbp.max,0),R207)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W181>0,MAX(W207+1-p.wbbp.max,0),W207)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z181>0,MAX(Z207+1-p.wbbp.max,0),Z207)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(IF(L182>0,MAX(L208+1-p.wbbp.max,0),L208)/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R182>0,MAX(R208+1-p.wbbp.max,0),R208)/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(IF(W182>0,MAX(W208+1-p.wbbp.max,0),W208)/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(IF(Z182>0,MAX(Z208+1-p.wbbp.max,0),Z208)/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",316,null,{"$f":"CEILING(IF(L183>0,MAX(L209+1-p.wbbp.max,0),L209)/p.wbbp.max,1)","v":10},11,11,13,14,13,{"$f":"CEILING(IF(R183>0,MAX(R209+1-p.wbbp.max,0),R209)/p.wbbp.max,1)","v":12},12,15,17,10,{"$f":"CEILING(IF(W183>0,MAX(W209+1-p.wbbp.max,0),W209)/p.wbbp.max,1)","v":13},13,15,{"$f":"CEILING(IF(Z183>0,MAX(Z209+1-p.wbbp.max,0),Z209)/p.wbbp.max,1)","v":13},15,16,11,11,8,13,14,11,10,15]
[]
[null,null,"Sitios y Unidades de Procesamiento Requeridas por Hardware"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Número de Unidades de Procesamiento Totales Promedio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F229)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L229,M229,N229,O229,P229,Q229,R229,S229,T229,U229,V229,W229,X229,Y229,Z229,AA229,AB229,AC229,AD229,AE229,AF229,AG229,AH229,AI229,AJ229)","v":159150},null,{"$f":"L27+MAX(L112,L198)","v":5188},5576,5594,6765,7010,6561,{"$f":"R27+MAX(R112,R198)","v":5948},5963,7553,8435,5239,{"$f":"W27+MAX(W112,W198)","v":6682},6650,7602,6396,7318,{"$f":"AB27+MAX(AB112,AB198)","v":8079},5620,5523,4421,6337,6865,{"$f":"AH27+MAX(AH112,AH198)","v":5756},4781,7288]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",95495,null,{"$f":"L28+MAX(L113,L199)","v":3113},3346,3357,4059,4206,3937,{"$f":"R28+MAX(R113,R199)","v":3569},3578,4532,5061,3144,{"$f":"W28+MAX(W113,W199)","v":4009},3990,4561,3838,4391,{"$f":"AB28+MAX(AB113,AB199)","v":4848},3372,3314,2653,3802,4119,{"$f":"AH28+MAX(AH113,AH199)","v":3454},2869,4373]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",47754,null,{"$f":"L29+MAX(L114,L200)","v":1557},1673,1679,2030,2103,1969,{"$f":"R29+MAX(R114,R200)","v":1785},1789,2266,2531,1572,{"$f":"W29+MAX(W114,W200)","v":2005},1995,2281,1919,2196,{"$f":"AB29+MAX(AB114,AB200)","v":2424},1686,1657,1327,1901,2060,{"$f":"AH29+MAX(AH114,AH200)","v":1727},1435,2187]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",25,null,{"$f":"L30+MAX(L115,L201)","v":1},1,1,1,1,1,{"$f":"R30+MAX(R115,R201)","v":1},1,1,1,1,{"$f":"W30+MAX(W115,W201)","v":1},1,1,1,1,{"$f":"AB30+MAX(AB115,AB201)","v":1},1,1,1,1,1,{"$f":"AH30+MAX(AH115,AH201)","v":1},1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",31840,null,{"$f":"L31+MAX(L116,L202)","v":1038},1116,1119,1353,1402,1313,{"$f":"R31+MAX(R116,R202)","v":1190},1193,1511,1687,1048,{"$f":"W31+MAX(W116,W202)","v":1337},1330,1521,1280,1464,{"$f":"AB31+MAX(AB116,AB202)","v":1616},1124,1105,885,1268,1373,{"$f":"AH31+MAX(AH116,AH202)","v":1152},957,1458]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",63670,null,{"$f":"L32+MAX(L117,L203)","v":2076},2231,2238,2706,2804,2625,{"$f":"R32+MAX(R117,R203)","v":2380},2386,3022,3374,2096,{"$f":"W32+MAX(W117,W203)","v":2673},2660,3041,2559,2927,{"$f":"AB32+MAX(AB117,AB203)","v":3232},2248,2210,1769,2535,2746,{"$f":"AH32+MAX(AH117,AH203)","v":2303},1913,2916]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",95495,null,{"$f":"L33+MAX(L118,L204)","v":3113},3346,3357,4059,4206,3937,{"$f":"R33+MAX(R118,R204)","v":3569},3578,4532,5061,3144,{"$f":"W33+MAX(W118,W204)","v":4009},3990,4561,3838,4391,{"$f":"AB33+MAX(AB118,AB204)","v":4848},3372,3314,2653,3802,4119,{"$f":"AH33+MAX(AH118,AH204)","v":3454},2869,4373]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",127326,null,{"$f":"L34+MAX(L119,L205)","v":4151},4461,4475,5412,5608,5249,{"$f":"R34+MAX(R119,R205)","v":4759},4771,6043,6748,4192,{"$f":"W34+MAX(W119,W205)","v":5346},5320,6081,5117,5854,{"$f":"AB34+MAX(AB119,AB205)","v":6464},4496,4419,3537,5070,5492,{"$f":"AH34+MAX(AH119,AH205)","v":4605},3825,5831]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"L35+MAX(L120,L206)","v":0},0,0,0,0,0,{"$f":"R35+MAX(R120,R206)","v":0},0,0,0,0,{"$f":"W35+MAX(W120,W206)","v":0},0,0,0,0,{"$f":"AB35+MAX(AB120,AB206)","v":0},0,0,0,0,0,{"$f":"AH35+MAX(AH120,AH206)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"L36+MAX(L121,L207)","v":0},0,0,0,0,0,{"$f":"R36+MAX(R121,R207)","v":0},0,0,0,0,{"$f":"W36+MAX(W121,W207)","v":0},0,0,0,0,{"$f":"AB36+MAX(AB121,AB207)","v":0},0,0,0,0,0,{"$f":"AH36+MAX(AH121,AH207)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"L37+MAX(L122,L208)","v":0},0,0,0,0,0,{"$f":"R37+MAX(R122,R208)","v":0},0,0,0,0,{"$f":"W37+MAX(W122,W208)","v":0},0,0,0,0,{"$f":"AB37+MAX(AB122,AB208)","v":0},0,0,0,0,0,{"$f":"AH37+MAX(AH122,AH208)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",15926,null,{"$f":"L38+MAX(L123,L209)","v":519},558,560,677,701,657,{"$f":"R38+MAX(R123,R209)","v":595},597,756,844,524,{"$f":"W38+MAX(W123,W209)","v":669},665,761,640,732,{"$f":"AB38+MAX(AB123,AB209)","v":808},562,553,443,634,687,{"$f":"AH38+MAX(AH123,AH209)","v":576},479,729]
[null,null,null,null,"Número de Sitios Totales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F242)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L242,M242,N242,O242,P242,Q242,R242,S242,T242,U242,V242,W242,X242,Y242,Z242,AA242,AB242,AC242,AD242,AE242,AF242,AG242,AH242,AI242,AJ242)","v":53065},null,{"$f":"L27+MAX(L125,L211)","v":1730},1859,1865,2256,2338,2187,{"$f":"R27+MAX(R125,R211)","v":1983},1988,2518,2812,1747,{"$f":"W27+MAX(W125,W211)","v":2228},2217,2534,2132,2442,{"$f":"AB27+MAX(AB125,AB211)","v":2695},1874,1841,1474,2113,2289,{"$f":"AH27+MAX(AH125,AH211)","v":1919},1594,2430]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",31840,null,{"$f":"L28+MAX(L126,L212)","v":1038},1116,1119,1353,1402,1313,{"$f":"R28+MAX(R126,R212)","v":1190},1193,1511,1687,1048,{"$f":"W28+MAX(W126,W212)","v":1337},1330,1521,1280,1464,{"$f":"AB28+MAX(AB126,AB212)","v":1616},1124,1105,885,1268,1373,{"$f":"AH28+MAX(AH126,AH212)","v":1152},957,1458]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",15932,null,{"$f":"L29+MAX(L127,L213)","v":519},559,560,678,702,657,{"$f":"R29+MAX(R127,R213)","v":595},597,756,844,524,{"$f":"W29+MAX(W127,W213)","v":669},665,761,640,734,{"$f":"AB29+MAX(AB127,AB213)","v":809},562,553,443,634,687,{"$f":"AH29+MAX(AH127,AH213)","v":576},479,729]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",25,null,{"$f":"L30+MAX(L128,L214)","v":1},1,1,1,1,1,{"$f":"R30+MAX(R128,R214)","v":1},1,1,1,1,{"$f":"W30+MAX(W128,W214)","v":1},1,1,1,1,{"$f":"AB30+MAX(AB128,AB214)","v":1},1,1,1,1,1,{"$f":"AH30+MAX(AH128,AH214)","v":1},1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",10620,null,{"$f":"L31+MAX(L129,L215)","v":346},372,373,451,468,438,{"$f":"R31+MAX(R129,R215)","v":397},398,504,563,350,{"$f":"W31+MAX(W129,W215)","v":446},444,507,427,488,{"$f":"AB31+MAX(AB129,AB215)","v":539},375,369,295,423,458,{"$f":"AH31+MAX(AH129,AH215)","v":384},319,486]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",21231,null,{"$f":"L32+MAX(L130,L216)","v":692},744,746,902,935,875,{"$f":"R32+MAX(R130,R216)","v":794},796,1008,1125,699,{"$f":"W32+MAX(W130,W216)","v":891},887,1014,853,976,{"$f":"AB32+MAX(AB130,AB216)","v":1078},750,737,590,845,916,{"$f":"AH32+MAX(AH130,AH216)","v":768},638,972]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",31840,null,{"$f":"L33+MAX(L131,L217)","v":1038},1116,1119,1353,1402,1313,{"$f":"R33+MAX(R131,R217)","v":1190},1193,1511,1687,1048,{"$f":"W33+MAX(W131,W217)","v":1337},1330,1521,1280,1464,{"$f":"AB33+MAX(AB131,AB217)","v":1616},1124,1105,885,1268,1373,{"$f":"AH33+MAX(AH131,AH217)","v":1152},957,1458]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",42450,null,{"$f":"L34+MAX(L132,L218)","v":1384},1487,1492,1804,1870,1750,{"$f":"R34+MAX(R132,R218)","v":1587},1591,2015,2250,1398,{"$f":"W34+MAX(W132,W218)","v":1782},1774,2027,1706,1952,{"$f":"AB34+MAX(AB132,AB218)","v":2155},1499,1473,1179,1690,1831,{"$f":"AH34+MAX(AH132,AH218)","v":1535},1275,1944]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"L35+MAX(L133,L219)","v":0},0,0,0,0,0,{"$f":"R35+MAX(R133,R219)","v":0},0,0,0,0,{"$f":"W35+MAX(W133,W219)","v":0},0,0,0,0,{"$f":"AB35+MAX(AB133,AB219)","v":0},0,0,0,0,0,{"$f":"AH35+MAX(AH133,AH219)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"L36+MAX(L134,L220)","v":0},0,0,0,0,0,{"$f":"R36+MAX(R134,R220)","v":0},0,0,0,0,{"$f":"W36+MAX(W134,W220)","v":0},0,0,0,0,{"$f":"AB36+MAX(AB134,AB220)","v":0},0,0,0,0,0,{"$f":"AH36+MAX(AH134,AH220)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"L37+MAX(L135,L221)","v":0},0,0,0,0,0,{"$f":"R37+MAX(R135,R221)","v":0},0,0,0,0,{"$f":"W37+MAX(W135,W221)","v":0},0,0,0,0,{"$f":"AB37+MAX(AB135,AB221)","v":0},0,0,0,0,0,{"$f":"AH37+MAX(AH135,AH221)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",5323,null,{"$f":"L38+MAX(L136,L222)","v":173},187,187,227,234,219,{"$f":"R38+MAX(R136,R222)","v":199},200,252,282,175,{"$f":"W38+MAX(W136,W222)","v":224},222,254,214,244,{"$f":"AB38+MAX(AB136,AB222)","v":270},188,185,149,212,230,{"$f":"AH38+MAX(AH136,AH222)","v":193},160,243]
[null,null,null,null,"Unidades de Procesamiento Totales Moduladas por sitio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F255)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L255,M255,N255,O255,P255,Q255,R255,S255,T255,U255,V255,W255,X255,Y255,Z255,AA255,AB255,AC255,AD255,AE255,AF255,AG255,AH255,AI255,AJ255)","v":159195},null,{"$f":"IF(L229=0,0,CEILING(L229/L242,1))*L242","v":5190},5577,5595,6768,7014,6561,{"$f":"IF(R229=0,0,CEILING(R229/R242,1))*R242","v":5949},5964,7554,8436,5241,{"$f":"IF(W229=0,0,CEILING(W229/W242,1))*W242","v":6684},6651,7602,{"$f":"IF(Z229=0,0,CEILING(Z229/Z242,1))*Z242","v":6396},7326,8085,5622,5523,4422,6339,6867,5757,4782,7290]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",95520,null,{"$f":"IF(L230=0,0,CEILING(L230/L243,1))*L243","v":3114},3348,3357,4059,4206,3939,{"$f":"IF(R230=0,0,CEILING(R230/R243,1))*R243","v":3570},3579,4533,5061,3144,{"$f":"IF(W230=0,0,CEILING(W230/W243,1))*W243","v":4011},3990,4563,{"$f":"IF(Z230=0,0,CEILING(Z230/Z243,1))*Z243","v":3840},4392,4848,3372,3315,2655,3804,4119,3456,2871,4374]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",47796,null,{"$f":"IF(L231=0,0,CEILING(L231/L244,1))*L244","v":1557},1677,1680,2034,2106,1971,{"$f":"IF(R231=0,0,CEILING(R231/R244,1))*R244","v":1785},1791,2268,2532,1572,{"$f":"IF(W231=0,0,CEILING(W231/W244,1))*W244","v":2007},1995,2283,{"$f":"IF(Z231=0,0,CEILING(Z231/Z244,1))*Z244","v":1920},2202,2427,1686,1659,1329,1902,2061,1728,1437,2187]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",25,null,{"$f":"IF(L232=0,0,CEILING(L232/L245,1))*L245","v":1},1,1,1,1,1,{"$f":"IF(R232=0,0,CEILING(R232/R245,1))*R245","v":1},1,1,1,1,{"$f":"IF(W232=0,0,CEILING(W232/W245,1))*W245","v":1},1,1,{"$f":"IF(Z232=0,0,CEILING(Z232/Z245,1))*Z245","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",31860,null,{"$f":"IF(L233=0,0,CEILING(L233/L246,1))*L246","v":1038},1116,1119,1353,1404,1314,{"$f":"IF(R233=0,0,CEILING(R233/R246,1))*R246","v":1191},1194,1512,1689,1050,{"$f":"IF(W233=0,0,CEILING(W233/W246,1))*W246","v":1338},1332,1521,{"$f":"IF(Z233=0,0,CEILING(Z233/Z246,1))*Z246","v":1281},1464,1617,1125,1107,885,1269,1374,1152,957,1458]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",63693,null,{"$f":"IF(L234=0,0,CEILING(L234/L247,1))*L247","v":2076},2232,2238,2706,2805,2625,{"$f":"IF(R234=0,0,CEILING(R234/R247,1))*R247","v":2382},2388,3024,3375,2097,{"$f":"IF(W234=0,0,CEILING(W234/W247,1))*W247","v":2673},2661,3042,{"$f":"IF(Z234=0,0,CEILING(Z234/Z247,1))*Z247","v":2559},2928,3234,2250,2211,1770,2535,2748,2304,1914,2916]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",95520,null,{"$f":"IF(L235=0,0,CEILING(L235/L248,1))*L248","v":3114},3348,3357,4059,4206,3939,{"$f":"IF(R235=0,0,CEILING(R235/R248,1))*R248","v":3570},3579,4533,5061,3144,{"$f":"IF(W235=0,0,CEILING(W235/W248,1))*W248","v":4011},3990,4563,{"$f":"IF(Z235=0,0,CEILING(Z235/Z248,1))*Z248","v":3840},4392,4848,3372,3315,2655,3804,4119,3456,2871,4374]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",127350,null,{"$f":"IF(L236=0,0,CEILING(L236/L249,1))*L249","v":4152},4461,4476,5412,5610,5250,{"$f":"IF(R236=0,0,CEILING(R236/R249,1))*R249","v":4761},4773,6045,6750,4194,{"$f":"IF(W236=0,0,CEILING(W236/W249,1))*W249","v":5346},5322,6081,{"$f":"IF(Z236=0,0,CEILING(Z236/Z249,1))*Z249","v":5118},5856,6465,4497,4419,3537,5070,5493,4605,3825,5832]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L237=0,0,CEILING(L237/L250,1))*L250","v":0},0,0,0,0,0,{"$f":"IF(R237=0,0,CEILING(R237/R250,1))*R250","v":0},0,0,0,0,{"$f":"IF(W237=0,0,CEILING(W237/W250,1))*W250","v":0},0,0,{"$f":"IF(Z237=0,0,CEILING(Z237/Z250,1))*Z250","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L238=0,0,CEILING(L238/L251,1))*L251","v":0},0,0,0,0,0,{"$f":"IF(R238=0,0,CEILING(R238/R251,1))*R251","v":0},0,0,0,0,{"$f":"IF(W238=0,0,CEILING(W238/W251,1))*W251","v":0},0,0,{"$f":"IF(Z238=0,0,CEILING(Z238/Z251,1))*Z251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L239=0,0,CEILING(L239/L252,1))*L252","v":0},0,0,0,0,0,{"$f":"IF(R239=0,0,CEILING(R239/R252,1))*R252","v":0},0,0,0,0,{"$f":"IF(W239=0,0,CEILING(W239/W252,1))*W252","v":0},0,0,{"$f":"IF(Z239=0,0,CEILING(Z239/Z252,1))*Z252","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",15969,null,{"$f":"IF(L240=0,0,CEILING(L240/L253,1))*L253","v":519},561,561,681,702,657,{"$f":"IF(R240=0,0,CEILING(R240/R253,1))*R253","v":597},600,756,846,525,{"$f":"IF(W240=0,0,CEILING(W240/W253,1))*W253","v":672},666,762,{"$f":"IF(Z240=0,0,CEILING(Z240/Z253,1))*Z253","v":642},732,810,564,555,447,636,690,579,480,729]
[]
[null,null,null,null,null,null,"Número de Sitios Totales",null,null,{"$f":"SUM(J242:J253)","v":212326},null,{"$f":"SUM(L242:L253)","v":6921},7441,7462,9025,9352,8753,{"$f":"SUM(R242:R253)","v":7936},7957,10076,11251,6990,{"$f":"SUM(W242:W253)","v":8915},8870,10140,{"$f":"SUM(Z242:Z253)","v":8533},9765,10779,7497,7369,5901,8454,9158,7680,6380,9721]
[null,null,null,null,null,null,"Número de Unidades de Procesamiento Totales",null,null,{"$f":"SUM(J255:J266)","v":636928},null,{"$f":"SUM(L255:L266)","v":20761},22321,22384,27073,28054,26257,{"$f":"SUM(R255:R266)","v":23806},23869,30226,33751,20968,{"$f":"SUM(W255:W266)","v":26743},26608,30418,{"$f":"SUM(Z255:Z266)","v":25597},29293,32335,22489,22105,17701,25360,27472,23038,19138,29161]
[]
[null,null,"Cálculo de Uso de Canales"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo","Aux",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Erlangs por sector en R99"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F276)","v":"3G Tipo 1"},{"$f":"MATCH(p.ia.bloq.R99,erlg.tb.he,0)","v":1},"[HC erlangs/sector]",{"$f":"AVERAGE(L276,M276,N276,O276,P276,Q276,R276,S276,T276,U276,V276,W276,X276,Y276,Z276,AA276,AB276,AC276,AD276,AE276,AF276,AG276,AH276,AI276,AJ276)","v":14.173356289680163},null,{"$f":"IF(L73=0,0,L73/L242/INDEX(p.nodoB.sec,$F276)/INDEX(p.util,2))","v":14.171618075214591},14.173332239926031,14.174586141952613,14.1719279845362,14.169952206033088,14.176438717289125,{"$f":"IF(R73=0,0,R73/R242/INDEX(p.nodoB.sec,$F276)/INDEX(p.util,2))","v":14.174781753697044},14.175931419234377,14.175959494660921,14.175606665763445,14.172631256193478,{"$f":"IF(W73=0,0,W73/W242/INDEX(p.nodoB.sec,$F276)/INDEX(p.util,2))","v":14.173394156173021},14.174553671532987,14.176666167763283,{"$f":"IF(Z73=0,0,Z73/Z242/INDEX(p.nodoB.sec,$F276)/INDEX(p.util,2))","v":14.176694151332089},14.161901530247146,14.167422187371915,14.171299745971627,14.177269971057811,14.173488934904825,14.172297156709064,14.173329103193316,14.174093247551699,14.175050498242925,14.173680765451417]
[null,null,null,null,null,2,"3G Tipo 2",1,"[HC erlangs/sector]",14.172465189399862,null,{"$f":"IF(L74=0,0,L74/L243/INDEX(p.nodoB.sec,$F277)/INDEX(p.util,2))","v":14.171618075214591},14.165712168829296,14.174586141952611,14.178212653265485,14.178037770772622,14.167801130865797,{"$f":"IF(R74=0,0,R74/R243/INDEX(p.nodoB.sec,$F277)/INDEX(p.util,2))","v":14.172399437435919},14.173554900974656,14.174083126759575,14.177287235611194,14.175335956814887,{"$f":"IF(W74=0,0,W74/W243/INDEX(p.nodoB.sec,$F277)/INDEX(p.util,2))","v":14.171273977540832},14.176685183363293,14.171073794521561,{"$f":"IF(Z74=0,0,Z74/Z243/INDEX(p.nodoB.sec,$F277)/INDEX(p.util,2))","v":14.167833717487506},14.173509646255548,14.17618915654727,14.17634291314101,14.172137927629374,14.163879789864211,14.170061778608638,14.177458259523451,14.166710907318599,14.166163319247161,14.173680765451417]
[null,null,null,null,null,3,"3G Tipo 3",1,"[HC erlangs/sector]",14.162067647891815,null,{"$f":"IF(L75=0,0,L75/L244/INDEX(p.nodoB.sec,$F278)/INDEX(p.util,2))","v":14.171618075214591},14.140371002158762,14.161930261468726,14.14684492615649,14.157841135771523,14.157018938224345,{"$f":"IF(R75=0,0,R75/R244/INDEX(p.nodoB.sec,$F278)/INDEX(p.util,2))","v":14.172399437435919},14.161684251978865,14.164708733157221,14.168888368765455,14.175335956814887,{"$f":"IF(W75=0,0,W75/W244/INDEX(p.nodoB.sec,$F278)/INDEX(p.util,2))","v":14.160682591907394},14.176685183363293,14.161762970740668,{"$f":"IF(Z75=0,0,Z75/Z244/INDEX(p.nodoB.sec,$F278)/INDEX(p.util,2))","v":14.167833717487506},14.134889728963298,14.158666054994058,14.17634291314101,14.15932405970204,14.147893469559625,14.170061778608638,14.167139876510698,14.166710907318599,14.151376092400346,14.173680765451417]
[null,null,null,null,null,4,"3G Tipo 4",1,"[HC erlangs/sector]",0.67480974813352257,null,{"$f":"IF(L76=0,0,L76/L245/INDEX(p.nodoB.sec,$F279)/INDEX(p.util,2))","v":0.54993205290722169},0.59101002552583259,0.59296998990589711,0.71715250994462754,0.74311560765115059,0.69543960271266925,{"$f":"IF(R76=0,0,R76/R245/INDEX(p.nodoB.sec,$F279)/INDEX(p.util,2))","v":0.63049636302845424},0.63213738307370515,0.80066654073653964,0.89412957706925167,0.55537571250560547,{"$f":"IF(W76=0,0,W76/W245/INDEX(p.nodoB.sec,$F279)/INDEX(p.util,2))","v":0.70832495383914007},0.70488549928661748,0.80579434255818827,{"$f":"IF(Z76=0,0,Z76/Z245/INDEX(p.nodoB.sec,$F279)/INDEX(p.util,2))","v":0.67796248201757459},0.77573023801757746,0.85643241439966522,0.59569336298412845,0.58545010557314603,0.46861668032013776,0.67171220190792003,0.72771471169042379,0.61011787773924864,0.50682312507273308,0.77256034287060737]
[null,null,null,null,null,5,"2G Tipo 1",1,"[HC erlangs/sector]",14.163692909005551,null,{"$f":"IF(L77=0,0,L77/L246/INDEX(p.nodoB.sec,$F280)/INDEX(p.util,2))","v":14.171618075214591},14.165712168829298,14.174586141952613,14.178212653265485,14.15784113577152,14.157018938224345,{"$f":"IF(R77=0,0,R77/R246/INDEX(p.nodoB.sec,$F280)/INDEX(p.util,2))","v":14.160499857723547},14.161684251978865,14.164708733157223,14.16049944729194,14.148335316897146,{"$f":"IF(W77=0,0,W77/W246/INDEX(p.nodoB.sec,$F280)/INDEX(p.util,2))","v":14.160682591907397},14.15539886927416,14.171073794521561,{"$f":"IF(Z77=0,0,Z77/Z246/INDEX(p.nodoB.sec,$F280)/INDEX(p.util,2))","v":14.156773738004691},14.173509646255548,14.167422187371915,14.163741719440443,14.146533342394273,14.163879789864215,14.158895457270097,14.167139876510699,14.166710907318599,14.166163319247161,14.173680765451419]
[null,null,null,null,null,6,"2G Tipo 2",1,"[HC erlangs/sector]",14.169634849526879,null,{"$f":"IF(L78=0,0,L78/L247/INDEX(p.nodoB.sec,$F281)/INDEX(p.util,2))","v":14.171618075214591},14.165712168829298,14.174586141952613,14.178212653265485,14.172983211852559,14.173198388439459,{"$f":"IF(R78=0,0,R78/R247/INDEX(p.nodoB.sec,$F281)/INDEX(p.util,2))","v":14.160499857723547},14.161684251978865,14.164708733157223,14.173086557911756,14.168576139954226,{"$f":"IF(W78=0,0,W78/W247/INDEX(p.nodoB.sec,$F281)/INDEX(p.util,2))","v":14.176575613896068},14.171357605316183,14.171073794521561,{"$f":"IF(Z78=0,0,Z78/Z247/INDEX(p.nodoB.sec,$F281)/INDEX(p.util,2))","v":14.17337019021806},14.173509646255548,14.167422187371915,14.163741719440443,14.165728095911769,14.163879789864215,14.175651546568641,14.167139876510699,14.166710907318599,14.166163319247161,14.173680765451419]
[null,null,null,null,null,7,"2G Tipo 3",1,"[HC erlangs/sector]",14.172465189399862,null,{"$f":"IF(L79=0,0,L79/L248/INDEX(p.nodoB.sec,$F282)/INDEX(p.util,2))","v":14.171618075214591},14.165712168829296,14.174586141952611,14.178212653265485,14.178037770772622,14.167801130865797,{"$f":"IF(R79=0,0,R79/R248/INDEX(p.nodoB.sec,$F282)/INDEX(p.util,2))","v":14.172399437435919},14.173554900974656,14.174083126759575,14.177287235611194,14.175335956814887,{"$f":"IF(W79=0,0,W79/W248/INDEX(p.nodoB.sec,$F282)/INDEX(p.util,2))","v":14.171273977540832},14.176685183363293,14.171073794521561,{"$f":"IF(Z79=0,0,Z79/Z248/INDEX(p.nodoB.sec,$F282)/INDEX(p.util,2))","v":14.167833717487506},14.173509646255548,14.17618915654727,14.17634291314101,14.172137927629374,14.163879789864211,14.170061778608638,14.177458259523451,14.166710907318599,14.166163319247161,14.173680765451417]
[null,null,null,null,null,8,"2G Tipo 4",1,"[HC erlangs/sector]",14.173918917854884,null,{"$f":"IF(L80=0,0,L80/L249/INDEX(p.nodoB.sec,$F283)/INDEX(p.util,2))","v":14.171618075214591},14.175238538815062,14.174586141952613,14.178212653265485,14.172983211852559,14.173198388439459,{"$f":"IF(R80=0,0,R80/R249/INDEX(p.nodoB.sec,$F283)/INDEX(p.util,2))","v":14.169422667967861},14.170585373444599,14.171738365282859,14.173086557911756,14.168576139954226,{"$f":"IF(W80=0,0,W80/W249/INDEX(p.nodoB.sec,$F283)/INDEX(p.util,2))","v":14.176575613896068},14.171357605316183,14.178064950808942,{"$f":"IF(Z80=0,0,Z80/Z249/INDEX(p.nodoB.sec,$F283)/INDEX(p.util,2))","v":14.17337019021806},14.173509646255548,14.173996397203643,14.173190513115852,14.175345019262693,14.175893258727541,14.175651546568641,14.17487725492496,14.175940034945517,14.177274035575982,14.173680765451419]
[null,null,null,null,null,9,"libre",1,"[HC erlangs/sector]",0,null,{"$f":"IF(L81=0,0,L81/L250/INDEX(p.nodoB.sec,$F284)/INDEX(p.util,2))","v":0},0,0,0,0,0,{"$f":"IF(R81=0,0,R81/R250/INDEX(p.nodoB.sec,$F284)/INDEX(p.util,2))","v":0},0,0,0,0,{"$f":"IF(W81=0,0,W81/W250/INDEX(p.nodoB.sec,$F284)/INDEX(p.util,2))","v":0},0,0,{"$f":"IF(Z81=0,0,Z81/Z250/INDEX(p.nodoB.sec,$F284)/INDEX(p.util,2))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",1,"[HC erlangs/sector]",0,null,{"$f":"IF(L82=0,0,L82/L251/INDEX(p.nodoB.sec,$F285)/INDEX(p.util,2))","v":0},0,0,0,0,0,{"$f":"IF(R82=0,0,R82/R251/INDEX(p.nodoB.sec,$F285)/INDEX(p.util,2))","v":0},0,0,0,0,{"$f":"IF(W82=0,0,W82/W251/INDEX(p.nodoB.sec,$F285)/INDEX(p.util,2))","v":0},0,0,{"$f":"IF(Z82=0,0,Z82/Z251/INDEX(p.nodoB.sec,$F285)/INDEX(p.util,2))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",1,"[HC erlangs/sector]",0,null,{"$f":"IF(L83=0,0,L83/L252/INDEX(p.nodoB.sec,$F286)/INDEX(p.util,2))","v":0},0,0,0,0,0,{"$f":"IF(R83=0,0,R83/R252/INDEX(p.nodoB.sec,$F286)/INDEX(p.util,2))","v":0},0,0,0,0,{"$f":"IF(W83=0,0,W83/W252/INDEX(p.nodoB.sec,$F286)/INDEX(p.util,2))","v":0},0,0,{"$f":"IF(Z83=0,0,Z83/Z252/INDEX(p.nodoB.sec,$F286)/INDEX(p.util,2))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",1,"[HC erlangs/sector]",14.126876262163803,null,{"$f":"IF(L84=0,0,L84/L253/INDEX(p.nodoB.sec,$F287)/INDEX(p.util,2))","v":14.171618075214591},14.089959697338234,14.136686179006215,14.084524023398092,14.15784113577152,14.157018938224345,{"$f":"IF(R84=0,0,R84/R253/INDEX(p.nodoB.sec,$F287)/INDEX(p.util,2))","v":14.124920712352383},14.090875830718971,14.164708733157223,14.135392178768374,14.148335316897146,{"$f":"IF(W84=0,0,W84/W253/INDEX(p.nodoB.sec,$F287)/INDEX(p.util,2))","v":14.097465258907809},14.15539886927416,14.143177979965419,{"$f":"IF(Z84=0,0,Z84/Z253/INDEX(p.nodoB.sec,$F287)/INDEX(p.util,2))","v":14.123697163850474},14.173509646255548,14.141186220358264,14.126072193590867,14.108299468495909,14.02129039600652,14.125501835908612,14.105543616178045,14.093308260130419,14.121894058874513,14.173680765451419]
[null,null,null,null,"Canales por Sitio, con Soft handover y Canales minimos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F289)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L289,M289,N289,O289,P289,Q289,R289,S289,T289,U289,V289,W289,X289,Y289,Z289,AA289,AB289,AC289,AD289,AE289,AF289,AG289,AH289,AI289,AJ289)","v":35.335396292791728},null,{"$f":"IF(L276>15,INDEX(erlg.tb.erl,MAX(MATCH(L276,erlg.col.erl,1)-1,1),$H276)*L276,INDEX(erlgn.tb.ch,MATCH(MAX(L276,0.1),erlgn.tb.erl,1),$H276))*$H276*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R276>15,INDEX(erlg.tb.erl,MAX(MATCH(R276,erlg.col.erl,1)-1,1),$H276)*R276,INDEX(erlgn.tb.ch,MATCH(MAX(R276,0.1),erlgn.tb.erl,1),$H276))*$H276*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W276>15,INDEX(erlg.tb.erl,MAX(MATCH(W276,erlg.col.erl,1)-1,1),$H276)*W276,INDEX(erlgn.tb.ch,MATCH(MAX(W276,0.1),erlgn.tb.erl,1),$H276))*$H276*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z276>15,INDEX(erlg.tb.erl,MAX(MATCH(Z276,erlg.col.erl,1)-1,1),$H276)*Z276,INDEX(erlgn.tb.ch,MATCH(MAX(Z276,0.1),erlgn.tb.erl,1),$H276))*$H276*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L277>15,INDEX(erlg.tb.erl,MAX(MATCH(L277,erlg.col.erl,1)-1,1),$H277)*L277,INDEX(erlgn.tb.ch,MATCH(MAX(L277,0.1),erlgn.tb.erl,1),$H277))*$H277*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R277>15,INDEX(erlg.tb.erl,MAX(MATCH(R277,erlg.col.erl,1)-1,1),$H277)*R277,INDEX(erlgn.tb.ch,MATCH(MAX(R277,0.1),erlgn.tb.erl,1),$H277))*$H277*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W277>15,INDEX(erlg.tb.erl,MAX(MATCH(W277,erlg.col.erl,1)-1,1),$H277)*W277,INDEX(erlgn.tb.ch,MATCH(MAX(W277,0.1),erlgn.tb.erl,1),$H277))*$H277*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z277>15,INDEX(erlg.tb.erl,MAX(MATCH(Z277,erlg.col.erl,1)-1,1),$H277)*Z277,INDEX(erlgn.tb.ch,MATCH(MAX(Z277,0.1),erlgn.tb.erl,1),$H277))*$H277*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L278>15,INDEX(erlg.tb.erl,MAX(MATCH(L278,erlg.col.erl,1)-1,1),$H278)*L278,INDEX(erlgn.tb.ch,MATCH(MAX(L278,0.1),erlgn.tb.erl,1),$H278))*$H278*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R278>15,INDEX(erlg.tb.erl,MAX(MATCH(R278,erlg.col.erl,1)-1,1),$H278)*R278,INDEX(erlgn.tb.ch,MATCH(MAX(R278,0.1),erlgn.tb.erl,1),$H278))*$H278*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W278>15,INDEX(erlg.tb.erl,MAX(MATCH(W278,erlg.col.erl,1)-1,1),$H278)*W278,INDEX(erlgn.tb.ch,MATCH(MAX(W278,0.1),erlgn.tb.erl,1),$H278))*$H278*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z278>15,INDEX(erlg.tb.erl,MAX(MATCH(Z278,erlg.col.erl,1)-1,1),$H278)*Z278,INDEX(erlgn.tb.ch,MATCH(MAX(Z278,0.1),erlgn.tb.erl,1),$H278))*$H278*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",6.7006381118182796,null,{"$f":"IF(L279>15,INDEX(erlg.tb.erl,MAX(MATCH(L279,erlg.col.erl,1)-1,1),$H279)*L279,INDEX(erlgn.tb.ch,MATCH(MAX(L279,0.1),erlgn.tb.erl,1),$H279))*$H279*(1+p.nodoB.sho)","v":6.5435919060725389},6.5435919060725389,6.5435919060725389,6.5435919060725389,6.5435919060725389,6.5435919060725389,{"$f":"IF(R279>15,INDEX(erlg.tb.erl,MAX(MATCH(R279,erlg.col.erl,1)-1,1),$H279)*R279,INDEX(erlgn.tb.ch,MATCH(MAX(R279,0.1),erlgn.tb.erl,1),$H279))*$H279*(1+p.nodoB.sho)","v":6.5435919060725389},6.5435919060725389,7.8523102872870467,7.8523102872870467,6.5435919060725389,{"$f":"IF(W279>15,INDEX(erlg.tb.erl,MAX(MATCH(W279,erlg.col.erl,1)-1,1),$H279)*W279,INDEX(erlgn.tb.ch,MATCH(MAX(W279,0.1),erlgn.tb.erl,1),$H279))*$H279*(1+p.nodoB.sho)","v":6.5435919060725389},6.5435919060725389,7.8523102872870467,{"$f":"IF(Z279>15,INDEX(erlg.tb.erl,MAX(MATCH(Z279,erlg.col.erl,1)-1,1),$H279)*Z279,INDEX(erlgn.tb.ch,MATCH(MAX(Z279,0.1),erlgn.tb.erl,1),$H279))*$H279*(1+p.nodoB.sho)","v":6.5435919060725389},6.5435919060725389,7.8523102872870467,6.5435919060725389,6.5435919060725389,5.2348735248580311,6.5435919060725389,6.5435919060725389,6.5435919060725389,6.5435919060725389,6.5435919060725389]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L280>15,INDEX(erlg.tb.erl,MAX(MATCH(L280,erlg.col.erl,1)-1,1),$H280)*L280,INDEX(erlgn.tb.ch,MATCH(MAX(L280,0.1),erlgn.tb.erl,1),$H280))*$H280*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R280>15,INDEX(erlg.tb.erl,MAX(MATCH(R280,erlg.col.erl,1)-1,1),$H280)*R280,INDEX(erlgn.tb.ch,MATCH(MAX(R280,0.1),erlgn.tb.erl,1),$H280))*$H280*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W280>15,INDEX(erlg.tb.erl,MAX(MATCH(W280,erlg.col.erl,1)-1,1),$H280)*W280,INDEX(erlgn.tb.ch,MATCH(MAX(W280,0.1),erlgn.tb.erl,1),$H280))*$H280*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z280>15,INDEX(erlg.tb.erl,MAX(MATCH(Z280,erlg.col.erl,1)-1,1),$H280)*Z280,INDEX(erlgn.tb.ch,MATCH(MAX(Z280,0.1),erlgn.tb.erl,1),$H280))*$H280*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L281>15,INDEX(erlg.tb.erl,MAX(MATCH(L281,erlg.col.erl,1)-1,1),$H281)*L281,INDEX(erlgn.tb.ch,MATCH(MAX(L281,0.1),erlgn.tb.erl,1),$H281))*$H281*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R281>15,INDEX(erlg.tb.erl,MAX(MATCH(R281,erlg.col.erl,1)-1,1),$H281)*R281,INDEX(erlgn.tb.ch,MATCH(MAX(R281,0.1),erlgn.tb.erl,1),$H281))*$H281*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W281>15,INDEX(erlg.tb.erl,MAX(MATCH(W281,erlg.col.erl,1)-1,1),$H281)*W281,INDEX(erlgn.tb.ch,MATCH(MAX(W281,0.1),erlgn.tb.erl,1),$H281))*$H281*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z281>15,INDEX(erlg.tb.erl,MAX(MATCH(Z281,erlg.col.erl,1)-1,1),$H281)*Z281,INDEX(erlgn.tb.ch,MATCH(MAX(Z281,0.1),erlgn.tb.erl,1),$H281))*$H281*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L282>15,INDEX(erlg.tb.erl,MAX(MATCH(L282,erlg.col.erl,1)-1,1),$H282)*L282,INDEX(erlgn.tb.ch,MATCH(MAX(L282,0.1),erlgn.tb.erl,1),$H282))*$H282*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R282>15,INDEX(erlg.tb.erl,MAX(MATCH(R282,erlg.col.erl,1)-1,1),$H282)*R282,INDEX(erlgn.tb.ch,MATCH(MAX(R282,0.1),erlgn.tb.erl,1),$H282))*$H282*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W282>15,INDEX(erlg.tb.erl,MAX(MATCH(W282,erlg.col.erl,1)-1,1),$H282)*W282,INDEX(erlgn.tb.ch,MATCH(MAX(W282,0.1),erlgn.tb.erl,1),$H282))*$H282*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z282>15,INDEX(erlg.tb.erl,MAX(MATCH(Z282,erlg.col.erl,1)-1,1),$H282)*Z282,INDEX(erlgn.tb.ch,MATCH(MAX(Z282,0.1),erlgn.tb.erl,1),$H282))*$H282*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L283>15,INDEX(erlg.tb.erl,MAX(MATCH(L283,erlg.col.erl,1)-1,1),$H283)*L283,INDEX(erlgn.tb.ch,MATCH(MAX(L283,0.1),erlgn.tb.erl,1),$H283))*$H283*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R283>15,INDEX(erlg.tb.erl,MAX(MATCH(R283,erlg.col.erl,1)-1,1),$H283)*R283,INDEX(erlgn.tb.ch,MATCH(MAX(R283,0.1),erlgn.tb.erl,1),$H283))*$H283*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W283>15,INDEX(erlg.tb.erl,MAX(MATCH(W283,erlg.col.erl,1)-1,1),$H283)*W283,INDEX(erlgn.tb.ch,MATCH(MAX(W283,0.1),erlgn.tb.erl,1),$H283))*$H283*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z283>15,INDEX(erlg.tb.erl,MAX(MATCH(Z283,erlg.col.erl,1)-1,1),$H283)*Z283,INDEX(erlgn.tb.ch,MATCH(MAX(Z283,0.1),erlgn.tb.erl,1),$H283))*$H283*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",3.9261551436435256,null,{"$f":"IF(L284>15,INDEX(erlg.tb.erl,MAX(MATCH(L284,erlg.col.erl,1)-1,1),$H284)*L284,INDEX(erlgn.tb.ch,MATCH(MAX(L284,0.1),erlgn.tb.erl,1),$H284))*$H284*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(R284>15,INDEX(erlg.tb.erl,MAX(MATCH(R284,erlg.col.erl,1)-1,1),$H284)*R284,INDEX(erlgn.tb.ch,MATCH(MAX(R284,0.1),erlgn.tb.erl,1),$H284))*$H284*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(W284>15,INDEX(erlg.tb.erl,MAX(MATCH(W284,erlg.col.erl,1)-1,1),$H284)*W284,INDEX(erlgn.tb.ch,MATCH(MAX(W284,0.1),erlgn.tb.erl,1),$H284))*$H284*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,{"$f":"IF(Z284>15,INDEX(erlg.tb.erl,MAX(MATCH(Z284,erlg.col.erl,1)-1,1),$H284)*Z284,INDEX(erlgn.tb.ch,MATCH(MAX(Z284,0.1),erlgn.tb.erl,1),$H284))*$H284*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",3.9261551436435256,null,{"$f":"IF(L285>15,INDEX(erlg.tb.erl,MAX(MATCH(L285,erlg.col.erl,1)-1,1),$H285)*L285,INDEX(erlgn.tb.ch,MATCH(MAX(L285,0.1),erlgn.tb.erl,1),$H285))*$H285*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(R285>15,INDEX(erlg.tb.erl,MAX(MATCH(R285,erlg.col.erl,1)-1,1),$H285)*R285,INDEX(erlgn.tb.ch,MATCH(MAX(R285,0.1),erlgn.tb.erl,1),$H285))*$H285*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(W285>15,INDEX(erlg.tb.erl,MAX(MATCH(W285,erlg.col.erl,1)-1,1),$H285)*W285,INDEX(erlgn.tb.ch,MATCH(MAX(W285,0.1),erlgn.tb.erl,1),$H285))*$H285*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,{"$f":"IF(Z285>15,INDEX(erlg.tb.erl,MAX(MATCH(Z285,erlg.col.erl,1)-1,1),$H285)*Z285,INDEX(erlgn.tb.ch,MATCH(MAX(Z285,0.1),erlgn.tb.erl,1),$H285))*$H285*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",3.9261551436435256,null,{"$f":"IF(L286>15,INDEX(erlg.tb.erl,MAX(MATCH(L286,erlg.col.erl,1)-1,1),$H286)*L286,INDEX(erlgn.tb.ch,MATCH(MAX(L286,0.1),erlgn.tb.erl,1),$H286))*$H286*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(R286>15,INDEX(erlg.tb.erl,MAX(MATCH(R286,erlg.col.erl,1)-1,1),$H286)*R286,INDEX(erlgn.tb.ch,MATCH(MAX(R286,0.1),erlgn.tb.erl,1),$H286))*$H286*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,{"$f":"IF(W286>15,INDEX(erlg.tb.erl,MAX(MATCH(W286,erlg.col.erl,1)-1,1),$H286)*W286,INDEX(erlgn.tb.ch,MATCH(MAX(W286,0.1),erlgn.tb.erl,1),$H286))*$H286*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,{"$f":"IF(Z286>15,INDEX(erlg.tb.erl,MAX(MATCH(Z286,erlg.col.erl,1)-1,1),$H286)*Z286,INDEX(erlgn.tb.ch,MATCH(MAX(Z286,0.1),erlgn.tb.erl,1),$H286))*$H286*(1+p.nodoB.sho)","v":3.9261551436435234},3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234,3.9261551436435234]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",35.335396292791728,null,{"$f":"IF(L287>15,INDEX(erlg.tb.erl,MAX(MATCH(L287,erlg.col.erl,1)-1,1),$H287)*L287,INDEX(erlgn.tb.ch,MATCH(MAX(L287,0.1),erlgn.tb.erl,1),$H287))*$H287*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(R287>15,INDEX(erlg.tb.erl,MAX(MATCH(R287,erlg.col.erl,1)-1,1),$H287)*R287,INDEX(erlgn.tb.ch,MATCH(MAX(R287,0.1),erlgn.tb.erl,1),$H287))*$H287*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,{"$f":"IF(W287>15,INDEX(erlg.tb.erl,MAX(MATCH(W287,erlg.col.erl,1)-1,1),$H287)*W287,INDEX(erlgn.tb.ch,MATCH(MAX(W287,0.1),erlgn.tb.erl,1),$H287))*$H287*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,{"$f":"IF(Z287>15,INDEX(erlg.tb.erl,MAX(MATCH(Z287,erlg.col.erl,1)-1,1),$H287)*Z287,INDEX(erlgn.tb.ch,MATCH(MAX(Z287,0.1),erlgn.tb.erl,1),$H287))*$H287*(1+p.nodoB.sho)","v":35.335396292791714},35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714,35.335396292791714]
[null,null,null,null,"Canales por Sitio considerando canales minimos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F302)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L302,M302,N302,O302,P302,Q302,R302,S302,T302,U302,V302,W302,X302,Y302,Z302,AA302,AB302,AC302,AD302,AE302,AF302,AG302,AH302,AI302,AJ302)","v":900},null,{"$f":"IF(L276>0,MAX(L289,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R276>0,MAX(R289,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W276>0,MAX(W289,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z276>0,MAX(Z289,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"IF(L277>0,MAX(L290,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R277>0,MAX(R290,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W277>0,MAX(W290,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z277>0,MAX(Z290,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"IF(L278>0,MAX(L291,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R278>0,MAX(R291,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W278>0,MAX(W291,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z278>0,MAX(Z291,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"IF(L279>0,MAX(L292,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R279>0,MAX(R292,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W279>0,MAX(W292,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z279>0,MAX(Z292,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",900,null,{"$f":"IF(L280>0,MAX(L293,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R280>0,MAX(R293,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W280>0,MAX(W293,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z280>0,MAX(Z293,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"IF(L281>0,MAX(L294,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R281>0,MAX(R294,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W281>0,MAX(W294,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z281>0,MAX(Z294,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"IF(L282>0,MAX(L295,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R282>0,MAX(R295,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W282>0,MAX(W295,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z282>0,MAX(Z295,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"IF(L283>0,MAX(L296,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R283>0,MAX(R296,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W283>0,MAX(W296,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z283>0,MAX(Z296,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L284>0,MAX(L297,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,{"$f":"IF(R284>0,MAX(R297,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,{"$f":"IF(W284>0,MAX(W297,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,{"$f":"IF(Z284>0,MAX(Z297,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L285>0,MAX(L298,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,{"$f":"IF(R285>0,MAX(R298,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,{"$f":"IF(W285>0,MAX(W298,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,{"$f":"IF(Z285>0,MAX(Z298,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L286>0,MAX(L299,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,{"$f":"IF(R286>0,MAX(R299,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,{"$f":"IF(W286>0,MAX(W299,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,{"$f":"IF(Z286>0,MAX(Z299,p.ce.R99.min-p.ce.sing),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",900,null,{"$f":"IF(L287>0,MAX(L300,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,{"$f":"IF(R287>0,MAX(R300,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,{"$f":"IF(W287>0,MAX(W300,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,{"$f":"IF(Z287>0,MAX(Z300,p.ce.R99.min-p.ce.sing),0)","v":900},900,900,900,900,900,900,900,900,900,900]
[]
[null,null,"Canales de Datos de Alta Velocidad"]
[null,"Nota: SRB Activado"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Canales por Sector en el UL por Mapeo de HSDPA"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F320)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L320,M320,N320,O320,P320,Q320,R320,S320,T320,U320,V320,W320,X320,Y320,Z320,AA320,AB320,AC320,AD320,AE320,AF320,AG320,AH320,AI320,AJ320)","v":47.112358657307112},null,{"$f":"IF(L159=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F320,L$6))*L159/L242)","v":47.106580817418546},47.112278715716783,47.116446696877347,47.107610958678833,47.101043453878745,47.122604673288123,47.117096912004449,47.120918410174937,47.12101173313512,47.119838926834142,47.109948639738583,47.112484525856253,47.116338764922212,47.123360720627687,47.123453738251946,47.074282938069452,47.092633650008828,47.105522688266994,47.125367767990973,47.112799571178954,47.108838090168312,47.112268289190148,47.11480831163383,47.117990221194866,47.113437217571771]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",47.10939663228303,null,{"$f":"IF(L160=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F321,L$6))*L160/L243)","v":47.106580817418539},47.086949533611559,47.11644669687734,47.128501251786894,47.12791994087096,47.093893261453665,47.109178072187298,47.113018842964514,47.114774670033448,47.125425155515451,47.118939087952278,47.105437033780582,47.123423928646261,47.104771623696472,47.094001579665537,47.11286841588754,47.121775131227885,47.12228621947277,47.108308811332876,47.080858690113743,47.101407674065769,47.125993640476139,47.090269348971525,47.088449161495056,47.113437217571771]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",47.074835114554325,null,{"$f":"IF(L161=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F322,L$6))*L161/L244)","v":47.106580817418539},47.00271527684302,47.074378440897988,47.0242346560971,47.0607861517814,47.058053160037034,47.109178072187298,47.073560703230036,47.083614104775485,47.097507249617628,47.118939087952278,47.070231176505708,47.123423928646261,47.073822365073802,47.094001579665537,46.98449547742463,47.063528190398188,47.12228621947277,47.065715403727687,47.027720023420606,47.101407674065769,47.091695246269097,47.090269348971525,47.03929629180665,47.113437217571771]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",2.2430734280391826,null,{"$f":"IF(L162=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F323,L$6))*L162/L245)","v":1.8279788911098402},1.9645224266965484,1.9710373652151247,2.3838211338199362,2.4701226947208674,2.3116472427459018,2.0957753534180408,2.101230118214434,2.6614224931007131,2.9720944326831349,1.8460736626068417,2.3544782611220958,2.3430454844986839,2.6784673506212298,2.2535531426855049,2.5785340076021641,2.8467887385515671,1.9800898808364751,1.9460412047782358,1.5576858906816606,2.2327771576459505,2.4189299836003593,2.0280370924010107,1.6846844428534893,2.5679972487697582]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",0,null,{"$f":"IF(L163=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F324,L$6))*L163/L246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",0,null,{"$f":"IF(L164=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F325,L$6))*L164/L247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",0,null,{"$f":"IF(L165=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F326,L$6))*L165/L248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",0,null,{"$f":"IF(L166=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F327,L$6))*L166/L249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L167=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F328,L$6))*L167/L250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L168=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F329,L$6))*L168/L251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L169=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F330,L$6))*L169/L252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",46.95785864460747,null,{"$f":"IF(L170=0,0,INDEX(p.hsdpa.l.can,INDEX(dda.vel.hsdpa.sel,$F331,L$6))*L170/L253)","v":47.106580817418553},46.835147664447867,46.990466892874998,46.817079437347772,47.060786151781414,47.058053160037048,46.951358380153174,46.838192899713889,47.083614104775485,46.986165624914051,47.029188727784756,46.860096215896313,47.052668036861512,47.012045695303378,46.947291294370629,47.11286841588754,47.00542506917548,46.95518591372997,46.896109222092626,46.606890314038765,46.953290039870595,46.886948745198374,46.846278316075299,46.941297757865385,47.113437217571786]
[null,null,null,null,"Canales por Sitio en el UL por Mapeo de HSDPA, aplicando grado de servicio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F333)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L333,M333,N333,O333,P333,Q333,R333,S333,T333,U333,V333,W333,X333,Y333,Z333,AA333,AB333,AC333,AD333,AE333,AF333,AG333,AH333,AI333,AJ333)","v":169.23379045547313},null,{"$f":"IF(L320=0,0,L320*INDEX(erlg.tb.erl,MAX(MATCH(L320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.21303569445385},169.23350329476347,169.24847523143683,169.21673609738744,169.19314475611671,169.27059549285508,{"$f":"IF(R320=0,0,R320*INDEX(erlg.tb.erl,MAX(MATCH(R320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.25081088971646},169.26453821390572,169.2648734422564,169.26066056772746,169.22513335530218,{"$f":"IF(W320=0,0,W320*INDEX(erlg.tb.erl,MAX(MATCH(W320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.23424259186103},169.24808752565428,169.27331131436529,{"$f":"IF(Z320=0,0,Z320*INDEX(erlg.tb.erl,MAX(MATCH(Z320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z320,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.27364544590915},169.09701746268414,169.16293563421209,169.20923475533274,169.28052089254376,169.23537427610793,169.22114411514053,169.23346584130809,169.24258993609416,169.25401977385323,169.23766478584048]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",169.22315047189906,null,{"$f":"IF(L321=0,0,L321*INDEX(erlg.tb.erl,MAX(MATCH(L321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.21303569445385},169.14251754030388,169.24847523143677,169.2917767785836,169.28968863329561,169.16746032423791,{"$f":"IF(R321=0,0,R321*INDEX(erlg.tb.erl,MAX(MATCH(R321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.22236537528119},169.23616192920935,169.24246909103968,169.28072703608169,169.2574282280799,{"$f":"IF(W321=0,0,W321*INDEX(erlg.tb.erl,MAX(MATCH(W321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.20892707314871},169.27353836588372,169.20653683258445,{"$f":"IF(Z321=0,0,Z321*INDEX(erlg.tb.erl,MAX(MATCH(Z321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z321,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.16784941750544},169.23562157535849,169.26761566863914,169.26945156485417,169.21924287593106,169.12063842914111,169.19445308294573,169.28276910885106,169.15444275383581,169.14790440095427,169.23766478584048]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",167.76796230497297,null,{"$f":"IF(L322=0,0,L322*INDEX(erlg.tb.erl,MAX(MATCH(L322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.21303569445385},168.83993700803143,169.09736052140872,168.91723744942746,169.04853523068405,169.03871796478262,{"$f":"IF(R322=0,0,R322*INDEX(erlg.tb.erl,MAX(MATCH(R322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.22236537528119},169.0944231001229,169.13053624111171,169.18044224518351,169.2574282280799,{"$f":"IF(W322=0,0,W322*INDEX(erlg.tb.erl,MAX(MATCH(W322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.08246300209257},169.27353836588372,169.09536302389026,{"$f":"IF(Z322=0,0,Z322*INDEX(erlg.tb.erl,MAX(MATCH(Z322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z322,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.16784941750544},135.49852288425771,169.05838499414148,169.26945156485417,169.06624175217343,168.92975734739258,169.19445308294573,169.15956476452143,169.15444275383581,168.97134082642299,169.23766478584048]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",6.7750710707967938,null,{"$f":"IF(L323=0,0,L323*INDEX(erlg.tb.erl,MAX(MATCH(L323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":5.5213024898662129},5.9337241905086655,5.9534021782791378,7.2001912196943634,7.4608599973257892,6.982194236015598,{"$f":"IF(R323=0,0,R323*INDEX(erlg.tb.erl,MAX(MATCH(R323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":6.3301659189301658},6.3466417144650231,8.0386697621115673,8.9770360429752145,5.5759566805714975,{"$f":"IF(W323=0,0,W323*INDEX(erlg.tb.erl,MAX(MATCH(W323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":7.1115628023344399},7.0770307744516643,8.0901527495383565,{"$f":"IF(Z323=0,0,Z323*INDEX(erlg.tb.erl,MAX(MATCH(Z323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z323,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":6.8067244311562733},7.7883099775483462,8.5985575800302794,5.9807447681103421,5.8779027490852389,4.7048984145700032,6.743971792990596,7.3062354309550832,6.125566494379119,5.0884900554395527,7.7564843185872832]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",0,null,{"$f":"IF(L324=0,0,L324*INDEX(erlg.tb.erl,MAX(MATCH(L324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R324=0,0,R324*INDEX(erlg.tb.erl,MAX(MATCH(R324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W324=0,0,W324*INDEX(erlg.tb.erl,MAX(MATCH(W324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z324=0,0,Z324*INDEX(erlg.tb.erl,MAX(MATCH(Z324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z324,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",0,null,{"$f":"IF(L325=0,0,L325*INDEX(erlg.tb.erl,MAX(MATCH(L325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R325=0,0,R325*INDEX(erlg.tb.erl,MAX(MATCH(R325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W325=0,0,W325*INDEX(erlg.tb.erl,MAX(MATCH(W325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z325=0,0,Z325*INDEX(erlg.tb.erl,MAX(MATCH(Z325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z325,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",0,null,{"$f":"IF(L326=0,0,L326*INDEX(erlg.tb.erl,MAX(MATCH(L326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R326=0,0,R326*INDEX(erlg.tb.erl,MAX(MATCH(R326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W326=0,0,W326*INDEX(erlg.tb.erl,MAX(MATCH(W326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z326=0,0,Z326*INDEX(erlg.tb.erl,MAX(MATCH(Z326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z326,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",0,null,{"$f":"IF(L327=0,0,L327*INDEX(erlg.tb.erl,MAX(MATCH(L327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R327=0,0,R327*INDEX(erlg.tb.erl,MAX(MATCH(R327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W327=0,0,W327*INDEX(erlg.tb.erl,MAX(MATCH(W327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z327=0,0,Z327*INDEX(erlg.tb.erl,MAX(MATCH(Z327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z327,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L328=0,0,L328*INDEX(erlg.tb.erl,MAX(MATCH(L328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R328=0,0,R328*INDEX(erlg.tb.erl,MAX(MATCH(R328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W328=0,0,W328*INDEX(erlg.tb.erl,MAX(MATCH(W328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z328=0,0,Z328*INDEX(erlg.tb.erl,MAX(MATCH(Z328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z328,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L329=0,0,L329*INDEX(erlg.tb.erl,MAX(MATCH(L329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R329=0,0,R329*INDEX(erlg.tb.erl,MAX(MATCH(R329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W329=0,0,W329*INDEX(erlg.tb.erl,MAX(MATCH(W329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z329=0,0,Z329*INDEX(erlg.tb.erl,MAX(MATCH(Z329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z329,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L330=0,0,L330*INDEX(erlg.tb.erl,MAX(MATCH(L330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,{"$f":"IF(R330=0,0,R330*INDEX(erlg.tb.erl,MAX(MATCH(R330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,{"$f":"IF(W330=0,0,W330*INDEX(erlg.tb.erl,MAX(MATCH(W330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,{"$f":"IF(Z330=0,0,Z330*INDEX(erlg.tb.erl,MAX(MATCH(Z330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z330,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",148.75446345997563,null,{"$f":"IF(L331=0,0,L331*INDEX(erlg.tb.erl,MAX(MATCH(L331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":169.21303569445388},135.0678189286503,135.51574384118896,135.01571199298303,169.04853523068414,169.03871796478271,{"$f":"IF(R331=0,0,R331*INDEX(erlg.tb.erl,MAX(MATCH(R331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":135.40295885430845},135.07660107851029,169.13053624111171,135.50333942034086,168.93503312669313,{"$f":"IF(W331=0,0,W331*INDEX(erlg.tb.erl,MAX(MATCH(W331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":135.13976802238889},169.01937389386291,168.87345309866211,{"$f":"IF(Z331=0,0,Z331*INDEX(erlg.tb.erl,MAX(MATCH(Z331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z331,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.ret)/INDEX(p.util,2)*(1+p.nodoB.sho)","v":135.39122979112753},169.23562157535849,168.84967093859314,135.41399707320761,135.24362588219219,134.40954786489547,135.40852956515184,135.21720799528131,135.09991859980627,135.37394503931611,169.23766478584054]
[null,null,null,null,"Usuarios Efectivos de Diseño en la Hora Cargada de UL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F346)","v":"3G Tipo 1"},null,"[Usuarios Efectivos en la HC]",{"$f":"AVERAGE(L346,M346,N346,O346,P346,Q346,R346,S346,T346,U346,V346,W346,X346,Y346,Z346,AA346,AB346,AC346,AD346,AE346,AF346,AG346,AH346,AI346,AJ346)","v":20000.000000000004},null,{"$f":"IF(INDEX(dda.vel.hsupa.peak,$F346,L$6)=0,0,INDEX(dda.dis.ran.hsupa.u.u,L$6)*INDEX(dda.vel.hsupa.med,$F346,L$6)*INDEX(e.geo.traf,$F346,L$6)/INDEX(dda.vel.hsupa.peak,$F346,L$6))","v":16298.876962826816},17516.345226503501,17574.434617935251,21254.954064555888,22024.447919033697,20611.427284096226,18686.640635300962,18735.277159885554,23730.141508806842,26500.197412451525,{"$f":"IF(INDEX(dda.vel.hsupa.peak,$F346,V$6)=0,0,INDEX(dda.dis.ran.hsupa.u.u,V$6)*INDEX(dda.vel.hsupa.med,$F346,V$6)*INDEX(e.geo.traf,$F346,V$6)/INDEX(dda.vel.hsupa.peak,$F346,V$6))","v":16460.216054724664},20993.323104721549,20891.384608366512,23882.119213214111,20093.44067399063,22991.07978695312,25382.929537354754,17655.149903562469,17351.560412174276,13888.853313583555,19908.194976905128,21567.996422791253,18082.663430005065,15021.215282516921,22897.130487739887]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Usuarios Efectivos en la HC]",12000.000000000005,null,9779.3261776960899,10509.8071359021,10544.660770761149,12752.972438733534,13214.668751420219,12366.856370457737,11211.984381180577,11241.166295931333,14238.084905284106,15900.118447470915,9876.1296328347962,12595.993862832929,12534.830765019908,14329.271527928468,12056.064404394376,13794.647872171874,15229.757722412853,10593.089942137482,10410.936247304566,8333.3119881501316,11944.916986143076,12940.797853674751,10849.598058003039,9012.729169510154,13738.27829264393]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Usuarios Efectivos en la HC]",6000.0000000000027,null,4889.6630888480449,5254.9035679510498,5272.3303853805746,6376.4862193667668,6607.3343757101093,6183.4281852288686,5605.9921905902884,5620.5831479656663,7119.0424526420529,7950.0592237354576,4938.0648164173981,6297.9969314164646,6267.4153825099538,7164.6357639642338,6028.0322021971879,6897.323936085937,7614.8788612064263,5296.5449710687408,5205.4681236522829,4166.6559940750658,5972.4584930715382,6470.3989268373753,5424.7990290015196,4506.364584755077,6869.1391463219652]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Usuarios Efectivos en la HC]",0.44861468560783641,null,0.36559577822196798,0.39290448533930966,0.39420747304302489,0.47676422676398722,0.49402453894417347,0.46232944854918051,0.41915507068360808,0.42024602364288682,0.53228449862014249,0.594418886536627,0.36921473252136833,0.47089565222441926,0.46860909689973673,0.53569347012424584,0.45071062853710092,0.5157068015204328,0.56935774771031333,0.39601797616729506,0.38920824095564716,0.31153717813633214,0.44655543152919008,0.48378599672007189,0.40560741848020215,0.33693688857069781,0.51359944975395178]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Usuarios Efectivos en la HC]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Usuarios Efectivos en la HC]",2000.0000000000007,null,1629.8876962826819,1751.6345226503502,1757.4434617935249,2125.4954064555886,2202.4447919033701,2061.1427284096226,1868.6640635300962,1873.5277159885557,2373.0141508806842,2650.0197412451525,1646.0216054724665,2099.3323104721549,2089.1384608366511,2388.2119213214114,2009.3440673990631,2299.1079786953119,2538.2929537354757,1765.5149903562472,1735.1560412174279,1388.8853313583556,1990.8194976905131,2156.7996422791252,1808.2663430005066,1502.1215282516923,2289.7130487739887]
[null,null,null,null,"Canales por Sitio en el UL por Trasporte y Mapeo"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F359)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L359,M359,N359,O359,P359,Q359,R359,S359,T359,U359,V359,W359,X359,Y359,Z359,AA359,AB359,AC359,AD359,AE359,AF359,AG359,AH359,AI359,AJ359)","v":94.224717314614225},null,{"$f":"IF(L346=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F359,L$6))*L346/L242)","v":94.213161634837093},94.224557431433567,94.232893393754694,94.215221917357667,94.202086907757476,94.245209346576246,94.234193824008898,94.241836820349874,94.242023466270226,94.239677853668297,94.219897279477181,94.22496905171252,94.232677529844437,94.246721441255374,94.246907476503893,94.148565876138903,94.185267300017642,94.211045376533988,94.250735535981946,94.225599142357908,94.217676180336625,94.224536578380309,94.22961662326766,94.235980442389717,94.226874435143571]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",94.21879326456606,null,{"$f":"IF(L347=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F360,L$6))*L347/L243)","v":94.213161634837078},94.173899067223118,94.232893393754679,94.257002503573787,94.25583988174192,94.187786522907373,94.218356144374596,94.226037685929029,94.229549340066868,94.250850311030916,94.237878175904541,94.210874067561164,94.246847857292536,94.209543247392958,94.18800315933106,94.225736831775095,94.24355026245577,94.244572438945553,94.216617622665751,94.161717380227486,94.202815348131523,94.251987280952306,94.180538697943049,94.176898322990112,94.226874435143557]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",94.149670229108651,null,{"$f":"IF(L348=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F361,L$6))*L348/L244)","v":94.213161634837078},94.00543055368604,94.148756881795975,94.0484693121942,94.1215723035628,94.11610632007411,94.218356144374596,94.147121406460073,94.167228209550956,94.195014499235285,94.237878175904541,94.140462353011429,94.246847857292536,94.147644730147633,94.18800315933106,93.968990954849275,94.127056380796375,94.244572438945553,94.131430807455374,94.055440046841213,94.202815348131523,94.183390492538223,94.180538697943049,94.0785925836133,94.226874435143557]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",4.4861468560783653,null,{"$f":"IF(L349=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F362,L$6))*L349/L245)","v":3.65595778221968},3.9290448533930968,3.942074730430249,4.7676422676398724,4.9402453894417349,4.6232944854918054,4.1915507068360807,4.2024602364288679,5.3228449862014244,5.9441888653662698,3.6921473252136834,4.7089565222441925,4.6860909689973678,5.3569347012424586,4.5071062853710089,5.1570680152043282,5.6935774771031333,3.9601797616729506,3.8920824095564717,3.1153717813633213,4.4655543152919011,4.8378599672007185,4.0560741848020214,3.3693688857069781,5.1359944975395173]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",0,null,{"$f":"IF(L350=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F363,L$6))*L350/L246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",0,null,{"$f":"IF(L351=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F364,L$6))*L351/L247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",0,null,{"$f":"IF(L352=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F365,L$6))*L352/L248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",0,null,{"$f":"IF(L353=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F366,L$6))*L353/L249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L354=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F367,L$6))*L354/L250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L355=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F368,L$6))*L355/L251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L356=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F369,L$6))*L356/L252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",93.915717289214939,null,{"$f":"IF(L357=0,0,INDEX(p.hsupa.l.can,INDEX(dda.vel.hsupa.sel,$F370,L$6))*L357/L253)","v":94.213161634837107},93.670295328895733,93.980933785749997,93.634158874695544,94.121572303562829,94.116106320074095,93.902716760306348,93.676385799427791,94.167228209550956,93.972331249828102,94.058377455569513,93.720192431792626,94.105336073723024,94.024091390606756,93.894582588741258,94.22573683177508,94.01085013835096,93.910371827459969,93.792218444185295,93.213780628077558,93.90658007974119,93.773897490396749,93.692556632150598,93.88259551573077,94.226874435143571]
[null,null,null,null,"Canales por Sitio en el UL por Trasporte y Mapeo, Aplicando grado de servicio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F372)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L372,M372,N372,O372,P372,Q372,R372,S372,T372,U372,V372,W372,X372,Y372,Z372,AA372,AB372,AC372,AD372,AE372,AF372,AG372,AH372,AI372,AJ372)","v":338.46758091094625},null,{"$f":"IF(L359=0,0,L359*INDEX(erlg.tb.erl,MAX(MATCH(L359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.4260713889077},338.46700658952687,338.49695046287366,338.43347219477488,338.38628951223336,338.5411909857101,{"$f":"IF(R359=0,0,R359*INDEX(erlg.tb.erl,MAX(MATCH(R359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.50162177943292},338.52907642781145,338.52974688451269,338.52132113545491,338.45026671060441,{"$f":"IF(W359=0,0,W359*INDEX(erlg.tb.erl,MAX(MATCH(W359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.46848518372218},338.49617505130868,338.54662262873057,{"$f":"IF(Z359=0,0,Z359*INDEX(erlg.tb.erl,MAX(MATCH(Z359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z359,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.54729089181831},338.19403492536833,338.32587126842407,338.41846951066543,338.56104178508753,338.47074855221592,338.44228823028106,338.46693168261623,338.48517987218833,338.5080395477064,338.47532957168107]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",338.44630094379812,null,{"$f":"IF(L360=0,0,L360*INDEX(erlg.tb.erl,MAX(MATCH(L360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.4260713889077},338.28503508060783,338.49695046287354,338.58355355716719,338.57937726659122,338.33492064847599,{"$f":"IF(R360=0,0,R360*INDEX(erlg.tb.erl,MAX(MATCH(R360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.44473075056237},338.47232385841869,338.48493818207919,338.56145407216343,338.51485645615975,{"$f":"IF(W360=0,0,W360*INDEX(erlg.tb.erl,MAX(MATCH(W360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.41785414629743},338.5470767317675,338.41307366516901,{"$f":"IF(Z360=0,0,Z360*INDEX(erlg.tb.erl,MAX(MATCH(Z360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z360,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.33569883501082},338.47124315071704,338.53523133727833,338.53890312970839,338.43848575186212,338.24127685828216,338.38890616589146,338.56553821770211,338.30888550767162,338.29580880190855,338.47532957168102]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",338.19800190652552,null,{"$f":"IF(L361=0,0,L361*INDEX(erlg.tb.erl,MAX(MATCH(L361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.4260713889077},337.67987401606285,338.19472104281743,337.83447489885492,338.09707046136816,338.07743592956547,{"$f":"IF(R361=0,0,R361*INDEX(erlg.tb.erl,MAX(MATCH(R361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.44473075056237},338.18884620024579,338.26107248222343,338.36088449036708,338.51485645615975,{"$f":"IF(W361=0,0,W361*INDEX(erlg.tb.erl,MAX(MATCH(W361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.16492600418519},338.5470767317675,338.19072604778057,{"$f":"IF(Z361=0,0,Z361*INDEX(erlg.tb.erl,MAX(MATCH(Z361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z361,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.33569883501082},337.5489781830039,338.11676998828295,338.53890312970839,338.13248350434685,337.85951469478522,338.38890616589146,338.31912952904298,338.30888550767162,337.94268165284603,338.47532957168102]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",13.550142141593588,null,{"$f":"IF(L362=0,0,L362*INDEX(erlg.tb.erl,MAX(MATCH(L362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":11.042604979732422},11.867448381017329,11.906804356558276,14.400382439388727,14.92171999465158,13.964388472031201,{"$f":"IF(R362=0,0,R362*INDEX(erlg.tb.erl,MAX(MATCH(R362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":12.660331837860332},12.693283428930046,16.077339524223131,17.954072085950429,11.151913361142995,{"$f":"IF(W362=0,0,W362*INDEX(erlg.tb.erl,MAX(MATCH(W362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":14.223125604668882},14.154061548903329,16.180305499076713,{"$f":"IF(Z362=0,0,Z362*INDEX(erlg.tb.erl,MAX(MATCH(Z362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z362,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":13.613448862312545},15.576619955096691,17.197115160060552,11.961489536220684,11.755805498170476,9.4097968291400065,13.487943585981192,14.612470861910168,12.251132988758238,10.176980110879104,15.512968637174568]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",0,null,{"$f":"IF(L363=0,0,L363*INDEX(erlg.tb.erl,MAX(MATCH(L363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R363=0,0,R363*INDEX(erlg.tb.erl,MAX(MATCH(R363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W363=0,0,W363*INDEX(erlg.tb.erl,MAX(MATCH(W363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z363=0,0,Z363*INDEX(erlg.tb.erl,MAX(MATCH(Z363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z363,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",0,null,{"$f":"IF(L364=0,0,L364*INDEX(erlg.tb.erl,MAX(MATCH(L364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R364=0,0,R364*INDEX(erlg.tb.erl,MAX(MATCH(R364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W364=0,0,W364*INDEX(erlg.tb.erl,MAX(MATCH(W364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z364=0,0,Z364*INDEX(erlg.tb.erl,MAX(MATCH(Z364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z364,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",0,null,{"$f":"IF(L365=0,0,L365*INDEX(erlg.tb.erl,MAX(MATCH(L365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R365=0,0,R365*INDEX(erlg.tb.erl,MAX(MATCH(R365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W365=0,0,W365*INDEX(erlg.tb.erl,MAX(MATCH(W365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z365=0,0,Z365*INDEX(erlg.tb.erl,MAX(MATCH(Z365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z365,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",0,null,{"$f":"IF(L366=0,0,L366*INDEX(erlg.tb.erl,MAX(MATCH(L366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R366=0,0,R366*INDEX(erlg.tb.erl,MAX(MATCH(R366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W366=0,0,W366*INDEX(erlg.tb.erl,MAX(MATCH(W366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z366=0,0,Z366*INDEX(erlg.tb.erl,MAX(MATCH(Z366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z366,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L367=0,0,L367*INDEX(erlg.tb.erl,MAX(MATCH(L367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R367=0,0,R367*INDEX(erlg.tb.erl,MAX(MATCH(R367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W367=0,0,W367*INDEX(erlg.tb.erl,MAX(MATCH(W367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z367=0,0,Z367*INDEX(erlg.tb.erl,MAX(MATCH(Z367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z367,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L368=0,0,L368*INDEX(erlg.tb.erl,MAX(MATCH(L368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R368=0,0,R368*INDEX(erlg.tb.erl,MAX(MATCH(R368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W368=0,0,W368*INDEX(erlg.tb.erl,MAX(MATCH(W368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z368=0,0,Z368*INDEX(erlg.tb.erl,MAX(MATCH(Z368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z368,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L369=0,0,L369*INDEX(erlg.tb.erl,MAX(MATCH(L369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,{"$f":"IF(R369=0,0,R369*INDEX(erlg.tb.erl,MAX(MATCH(R369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,{"$f":"IF(W369=0,0,W369*INDEX(erlg.tb.erl,MAX(MATCH(W369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,{"$f":"IF(Z369=0,0,Z369*INDEX(erlg.tb.erl,MAX(MATCH(Z369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z369,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",337.35761216729799,null,{"$f":"IF(L370=0,0,L370*INDEX(erlg.tb.erl,MAX(MATCH(L370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(L370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":338.42607138890776},336.47602419782385,337.59187840281243,336.34621730018148,338.09707046136828,338.07743592956535,{"$f":"IF(R370=0,0,R370*INDEX(erlg.tb.erl,MAX(MATCH(R370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(R370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":337.31091255709316},336.49790196924465,338.26107248222343,337.56097696202107,337.87006625338626,{"$f":"IF(W370=0,0,W370*INDEX(erlg.tb.erl,MAX(MATCH(W370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(W370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":336.65526115595219},338.03874778772581,337.74690619732422,{"$f":"IF(Z370=0,0,Z370*INDEX(erlg.tb.erl,MAX(MATCH(Z370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.HSPA,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.HSPA,erlg.tb.he,0))/INDEX(erlg.tb.erl,MAX(MATCH(Z370,INDEX(erlg.tb.ch,0,MATCH(p.ia.bloq.R99,erlg.tb.he,0)),1)-1,1),MATCH(p.ia.bloq.R99,erlg.tb.he,0)))*(1+p.nodoB.sho)*(1+p.nodoB.ret)/INDEX(p.util,2)","v":337.28169354268994},338.47124315071693,337.69934187718633,337.33841056541871,336.91398806829528,334.83616333286329,337.32479010876608,336.84817679196016,336.55598972783906,337.2386343994026,338.47532957168107]
[]
[null,null,"Sitios Adicionales por necesidades de Canales en el DL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Total de Canales por Sitio en el DL (Canales mínimos + R99)"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F390)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L390,M390,N390,O390,P390,Q390,R390,S390,T390,U390,V390,W390,X390,Y390,Z390,AA390,AB390,AC390,AD390,AE390,AF390,AG390,AH390,AI390,AJ390)","v":900},null,{"$f":"CEILING(IF(L302>0,MAX(L302,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R302>0,MAX(R302,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W302>0,MAX(W302,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z302>0,MAX(Z302,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L303>0,MAX(L303,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R303>0,MAX(R303,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W303>0,MAX(W303,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z303>0,MAX(Z303,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L304>0,MAX(L304,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R304>0,MAX(R304,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W304>0,MAX(W304,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z304>0,MAX(Z304,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L305>0,MAX(L305,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R305>0,MAX(R305,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W305>0,MAX(W305,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z305>0,MAX(Z305,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L306>0,MAX(L306,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R306>0,MAX(R306,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W306>0,MAX(W306,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z306>0,MAX(Z306,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L307>0,MAX(L307,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R307>0,MAX(R307,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W307>0,MAX(W307,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z307>0,MAX(Z307,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L308>0,MAX(L308,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R308>0,MAX(R308,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W308>0,MAX(W308,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z308>0,MAX(Z308,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L309>0,MAX(L309,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R309>0,MAX(R309,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W309>0,MAX(W309,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z309>0,MAX(Z309,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L310>0,MAX(L310,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R310>0,MAX(R310,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W310>0,MAX(W310,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z310>0,MAX(Z310,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L311>0,MAX(L311,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R311>0,MAX(R311,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W311>0,MAX(W311,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z311>0,MAX(Z311,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L312>0,MAX(L312,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R312>0,MAX(R312,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W312>0,MAX(W312,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z312>0,MAX(Z312,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L313>0,MAX(L313,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R313>0,MAX(R313,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W313>0,MAX(W313,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z313>0,MAX(Z313,p.ce.R99.min-p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,"Capacidad de Hardware en Canales en el DL de la Red"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F403)","v":"3G Tipo 1"},null,"[canales]",{"$f":"SUM(L403,M403,N403,O403,P403,Q403,R403,S403,T403,U403,V403,W403,X403,Y403,Z403,AA403,AB403,AC403,AD403,AE403,AF403,AG403,AH403,AI403,AJ403)","v":143275500},null,{"$f":"INDEX(utran.wbbp.1,$F403,L$6)*(p.ce.R99.min-p.ce.sing)","v":4671000},5019300,5035500,6091200,6312600,5904900,5354100,5367600,6798600,7592400,{"$f":"INDEX(utran.wbbp.1,$F403,V$6)*(p.ce.R99.min-p.ce.sing)","v":4716900},6015600,5985900,6841800,5756400,6593400,7276500,5059800,4970700,3979800,5705100,6180300,5181300,4303800,6561000]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales]",85968000,null,2802600,3013200,3021300,3653100,3785400,3545100,3213000,3221100,4079700,4554900,2829600,3609900,3591000,4106700,3456000,3952800,4363200,3034800,2983500,2389500,3423600,3707100,3110400,2583900,3936600]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales]",43016400,null,1401300,1509300,1512000,1830600,1895400,1773900,1606500,1611900,2041200,2278800,1414800,1806300,1795500,2054700,1728000,1981800,2184300,1517400,1493100,1196100,1711800,1854900,1555200,1293300,1968300]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales]",22500,null,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales]",28674000,null,934200,1004400,1007100,1217700,1263600,1182600,1071900,1074600,1360800,1520100,945000,1204200,1198800,1368900,1152900,1317600,1455300,1012500,996300,796500,1142100,1236600,1036800,861300,1312200]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales]",57323700,null,1868400,2008800,2014200,2435400,2524500,2362500,2143800,2149200,2721600,3037500,1887300,2405700,2394900,2737800,2303100,2635200,2910600,2025000,1989900,1593000,2281500,2473200,2073600,1722600,2624400]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales]",85968000,null,2802600,3013200,3021300,3653100,3785400,3545100,3213000,3221100,4079700,4554900,2829600,3609900,3591000,4106700,3456000,3952800,4363200,3034800,2983500,2389500,3423600,3707100,3110400,2583900,3936600]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales]",114615000,null,3736800,4014900,4028400,4870800,5049000,4725000,4284900,4295700,5440500,6075000,3774600,4811400,4789800,5472900,4606200,5270400,5818500,4047300,3977100,3183300,4563000,4943700,4144500,3442500,5248800]
[null,null,null,null,null,9,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales]",14372100,null,467100,504900,504900,612900,631800,591300,537300,540000,680400,761400,472500,604800,599400,685800,577800,658800,729000,507600,499500,402300,572400,621000,521100,432000,656100]
[null,null,null,null,"Capacidad Adicional Requerida en el DL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F416)","v":"3G Tipo 1"},null,"[canales]",{"$f":"SUM(L416,M416,N416,O416,P416,Q416,R416,S416,T416,U416,V416,W416,X416,Y416,Z416,AA416,AB416,AC416,AD416,AE416,AF416,AG416,AH416,AI416,AJ416)","v":0},null,{"$f":"MAX(L390*INDEX(utran.sit.1,$F416,L$6)-L403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales]",0,null,{"$f":"MAX(L391*INDEX(utran.sit.1,$F417,L$6)-L404,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales]",0,null,{"$f":"MAX(L392*INDEX(utran.sit.1,$F418,L$6)-L405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales]",0,null,{"$f":"MAX(L393*INDEX(utran.sit.1,$F419,L$6)-L406,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales]",0,null,{"$f":"MAX(L394*INDEX(utran.sit.1,$F420,L$6)-L407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales]",0,null,{"$f":"MAX(L395*INDEX(utran.sit.1,$F421,L$6)-L408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales]",0,null,{"$f":"MAX(L396*INDEX(utran.sit.1,$F422,L$6)-L409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales]",0,null,{"$f":"MAX(L397*INDEX(utran.sit.1,$F423,L$6)-L410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[canales]",0,null,{"$f":"MAX(L398*INDEX(utran.sit.1,$F424,L$6)-L411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales]",0,null,{"$f":"MAX(L399*INDEX(utran.sit.1,$F425,L$6)-L412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales]",0,null,{"$f":"MAX(L400*INDEX(utran.sit.1,$F426,L$6)-L413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales]",0,null,{"$f":"MAX(L401*INDEX(utran.sit.1,$F427,L$6)-L414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de procesamiento Adicionales en el DL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F429)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L429,M429,N429,O429,P429,Q429,R429,S429,T429,U429,V429,W429,X429,Y429,Z429,AA429,AB429,AC429,AD429,AE429,AF429,AG429,AH429,AI429,AJ429)","v":0},null,{"$f":"CEILING(L416/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R416/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W416/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB416/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH416/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",0,null,{"$f":"CEILING(L417/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R417/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W417/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB417/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH417/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",0,null,{"$f":"CEILING(L418/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R418/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W418/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB418/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH418/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",0,null,{"$f":"CEILING(L419/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R419/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W419/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB419/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH419/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",0,null,{"$f":"CEILING(L420/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R420/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W420/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB420/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH420/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",0,null,{"$f":"CEILING(L421/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R421/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W421/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB421/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH421/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",0,null,{"$f":"CEILING(L422/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R422/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W422/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB422/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH422/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",0,null,{"$f":"CEILING(L423/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R423/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W423/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB423/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH423/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L424/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R424/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W424/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB424/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH424/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L425/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R425/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W425/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB425/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH425/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L426/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R426/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W426/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB426/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH426/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",0,null,{"$f":"CEILING(L427/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R427/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(W427/p.ce.DL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB427/p.ce.DL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH427/p.ce.DL,1)","v":0},0,0]
[null,null,null,null,"Sitios Adicionales en el DL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F442)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L442,M442,N442,O442,P442,Q442,R442,S442,T442,U442,V442,W442,X442,Y442,Z442,AA442,AB442,AC442,AD442,AE442,AF442,AG442,AH442,AI442,AJ442)","v":0},null,{"$f":"CEILING(L429/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R429/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W429/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z429/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",0,null,{"$f":"CEILING(L430/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R430/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W430/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z430/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",0,null,{"$f":"CEILING(L431/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R431/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W431/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z431/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",0,null,{"$f":"CEILING(L432/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R432/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W432/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z432/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",0,null,{"$f":"CEILING(L433/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R433/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W433/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z433/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",0,null,{"$f":"CEILING(L434/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R434/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W434/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z434/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",0,null,{"$f":"CEILING(L435/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R435/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W435/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z435/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",0,null,{"$f":"CEILING(L436/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R436/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W436/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z436/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L437/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R437/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W437/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z437/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L438/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R438/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W438/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z438/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L439/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R439/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W439/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z439/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",0,null,{"$f":"CEILING(L440/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R440/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W440/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z440/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Sitios Adicionales por necesidades de Canales en el UL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Total de Canales por Sitio en el UL (Canales mínimos + HSUPA + Señalización HSDPA)"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F461)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L461,M461,N461,O461,P461,Q461,R461,S461,T461,U461,V461,W461,X461,Y461,Z461,AA461,AB461,AC461,AD461,AE461,AF461,AG461,AH461,AI461,AJ461)","v":900},null,{"$f":"CEILING(IF(L372+L302>0,MAX(L372+L333,L302,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R372+R302>0,MAX(R372+R333,R302,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W372+W302>0,MAX(W372+W333,W302,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z372+Z302>0,MAX(Z372+Z333,Z302,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L373+L303>0,MAX(L373+L334,L303,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R373+R303>0,MAX(R373+R334,R303,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W373+W303>0,MAX(W373+W334,W303,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z373+Z303>0,MAX(Z373+Z334,Z303,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L374+L304>0,MAX(L374+L335,L304,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R374+R304>0,MAX(R374+R335,R304,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W374+W304>0,MAX(W374+W335,W304,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z374+Z304>0,MAX(Z374+Z335,Z304,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L375+L305>0,MAX(L375+L336,L305,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R375+R305>0,MAX(R375+R336,R305,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W375+W305>0,MAX(W375+W336,W305,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z375+Z305>0,MAX(Z375+Z336,Z305,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L376+L306>0,MAX(L376+L337,L306,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R376+R306>0,MAX(R376+R337,R306,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W376+W306>0,MAX(W376+W337,W306,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z376+Z306>0,MAX(Z376+Z337,Z306,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L377+L307>0,MAX(L377+L338,L307,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R377+R307>0,MAX(R377+R338,R307,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W377+W307>0,MAX(W377+W338,W307,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z377+Z307>0,MAX(Z377+Z338,Z307,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L378+L308>0,MAX(L378+L339,L308,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R378+R308>0,MAX(R378+R339,R308,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W378+W308>0,MAX(W378+W339,W308,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z378+Z308>0,MAX(Z378+Z339,Z308,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L379+L309>0,MAX(L379+L340,L309,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R379+R309>0,MAX(R379+R340,R309,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W379+W309>0,MAX(W379+W340,W309,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z379+Z309>0,MAX(Z379+Z340,Z309,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L380+L310>0,MAX(L380+L341,L310,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R380+R310>0,MAX(R380+R341,R310,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W380+W310>0,MAX(W380+W341,W310,p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z380+Z310>0,MAX(Z380+Z341,Z310,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L381+L311>0,MAX(L381+L342,L311,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R381+R311>0,MAX(R381+R342,R311,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W381+W311>0,MAX(W381+W342,W311,p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z381+Z311>0,MAX(Z381+Z342,Z311,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"CEILING(IF(L382+L312>0,MAX(L382+L343,L312,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,{"$f":"CEILING(IF(R382+R312>0,MAX(R382+R343,R312,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,{"$f":"CEILING(IF(W382+W312>0,MAX(W382+W343,W312,p.ce.sing),0),p.mod.ce)","v":0},0,0,{"$f":"CEILING(IF(Z382+Z312>0,MAX(Z382+Z343,Z312,p.ce.sing),0),p.mod.ce)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",900,null,{"$f":"CEILING(IF(L383+L313>0,MAX(L383+L344,L313,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,{"$f":"CEILING(IF(R383+R313>0,MAX(R383+R344,R313,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,{"$f":"CEILING(IF(W383+W313>0,MAX(W383+W344,W313,p.ce.sing),0),p.mod.ce)","v":900},900,900,{"$f":"CEILING(IF(Z383+Z313>0,MAX(Z383+Z344,Z313,p.ce.sing),0),p.mod.ce)","v":900},900,900,900,900,900,900,900,900,900,900]
[null,null,null,null,"Capacidad de Hardware en Canales en el UL de la Red"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F474)","v":"3G Tipo 1"},null,"[canales]",{"$f":"SUM(L474,M474,N474,O474,P474,Q474,R474,S474,T474,U474,V474,W474,X474,Y474,Z474,AA474,AB474,AC474,AD474,AE474,AF474,AG474,AH474,AI474,AJ474)","v":15919500},null,{"$f":"INDEX(utran.wbbp.1,$F474,L$6)*p.ce.sing","v":519000},557700,559500,676800,701400,656100,594900,596400,755400,843600,{"$f":"INDEX(utran.wbbp.1,$F474,V$6)*p.ce.sing","v":524100},668400,665100,760200,639600,732600,808500,562200,552300,442200,633900,686700,575700,478200,729000]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales]",9552000,null,311400,334800,335700,405900,420600,393900,357000,357900,453300,506100,314400,401100,399000,456300,384000,439200,484800,337200,331500,265500,380400,411900,345600,287100,437400]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales]",4779600,null,155700,167700,168000,203400,210600,197100,178500,179100,226800,253200,157200,200700,199500,228300,192000,220200,242700,168600,165900,132900,190200,206100,172800,143700,218700]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales]",2500,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales]",3186000,null,103800,111600,111900,135300,140400,131400,119100,119400,151200,168900,105000,133800,133200,152100,128100,146400,161700,112500,110700,88500,126900,137400,115200,95700,145800]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales]",6369300,null,207600,223200,223800,270600,280500,262500,238200,238800,302400,337500,209700,267300,266100,304200,255900,292800,323400,225000,221100,177000,253500,274800,230400,191400,291600]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales]",9552000,null,311400,334800,335700,405900,420600,393900,357000,357900,453300,506100,314400,401100,399000,456300,384000,439200,484800,337200,331500,265500,380400,411900,345600,287100,437400]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales]",12735000,null,415200,446100,447600,541200,561000,525000,476100,477300,604500,675000,419400,534600,532200,608100,511800,585600,646500,449700,441900,353700,507000,549300,460500,382500,583200]
[null,null,null,null,null,9,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales]",1596900,null,51900,56100,56100,68100,70200,65700,59700,60000,75600,84600,52500,67200,66600,76200,64200,73200,81000,56400,55500,44700,63600,69000,57900,48000,72900]
[null,null,null,null,"Capacidad Adicional Requerida en el UL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F487)","v":"3G Tipo 1"},null,"[canales]",{"$f":"SUM(L487,M487,N487,O487,P487,Q487,R487,S487,T487,U487,V487,W487,X487,Y487,Z487,AA487,AB487,AC487,AD487,AE487,AF487,AG487,AH487,AI487,AJ487)","v":31839000},null,{"$f":"MAX(L461*INDEX(utran.sit.1,$F487,L$6)-L474,0)","v":1038000},1115400,1119000,1353600,1402800,1312200,1189800,1192800,1510800,1687200,1048200,1336800,1330200,1520400,1279200,1465200,1617000,1124400,1104600,884400,1267800,1373400,1151400,956400,1458000]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales]",19104000,null,{"$f":"MAX(L462*INDEX(utran.sit.1,$F488,L$6)-L475,0)","v":622800},669600,671400,811800,841200,787800,714000,715800,906600,1012200,628800,802200,798000,912600,768000,878400,969600,674400,663000,531000,760800,823800,691200,574200,874800]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales]",9559200,null,{"$f":"MAX(L463*INDEX(utran.sit.1,$F489,L$6)-L476,0)","v":311400},335400,336000,406800,421200,394200,357000,358200,453600,506400,314400,401400,399000,456600,384000,440400,485400,337200,331800,265800,380400,412200,345600,287400,437400]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales]",20000,null,{"$f":"MAX(L464*INDEX(utran.sit.1,$F490,L$6)-L477,0)","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales]",6372000,null,{"$f":"MAX(L465*INDEX(utran.sit.1,$F491,L$6)-L478,0)","v":207600},223200,223800,270600,280800,262800,238200,238800,302400,337800,210000,267600,266400,304200,256200,292800,323400,225000,221400,177000,253800,274800,230400,191400,291600]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales]",12738600,null,{"$f":"MAX(L466*INDEX(utran.sit.1,$F492,L$6)-L479,0)","v":415200},446400,447600,541200,561000,525000,476400,477600,604800,675000,419400,534600,532200,608400,511800,585600,646800,450000,442200,354000,507000,549600,460800,382800,583200]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales]",19104000,null,{"$f":"MAX(L467*INDEX(utran.sit.1,$F493,L$6)-L480,0)","v":622800},669600,671400,811800,841200,787800,714000,715800,906600,1012200,628800,802200,798000,912600,768000,878400,969600,674400,663000,531000,760800,823800,691200,574200,874800]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales]",25470000,null,{"$f":"MAX(L468*INDEX(utran.sit.1,$F494,L$6)-L481,0)","v":830400},892200,895200,1082400,1122000,1050000,952200,954600,1209000,1350000,838800,1069200,1064400,1216200,1023600,1171200,1293000,899400,883800,707400,1014000,1098600,921000,765000,1166400]
[null,null,null,null,null,9,"libre",null,"[canales]",0,null,{"$f":"MAX(L469*INDEX(utran.sit.1,$F495,L$6)-L482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales]",0,null,{"$f":"MAX(L470*INDEX(utran.sit.1,$F496,L$6)-L483,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales]",0,null,{"$f":"MAX(L471*INDEX(utran.sit.1,$F497,L$6)-L484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales]",3193800,null,{"$f":"MAX(L472*INDEX(utran.sit.1,$F498,L$6)-L485,0)","v":103800},112200,112200,136200,140400,131400,119400,120000,151200,169200,105000,134400,133200,152400,128400,146400,162000,112800,111000,89400,127200,138000,115800,96000,145800]
[null,null,null,null,"Unidades de procesamiento Adicionales en el UL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F500)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L500,M500,N500,O500,P500,Q500,R500,S500,T500,U500,V500,W500,X500,Y500,Z500,AA500,AB500,AC500,AD500,AE500,AF500,AG500,AH500,AI500,AJ500)","v":31850},null,{"$f":"CEILING(L487/p.ce.UL,1)","v":1038},1116,1119,1354,1403,1313,{"$f":"CEILING(R487/p.ce.UL,1)","v":1190},1193,1511,1688,1049,{"$f":"CEILING(W487/p.ce.UL,1)","v":1337},1331,1521,1280,1466,{"$f":"CEILING(AB487/p.ce.UL,1)","v":1617},1125,1105,885,1268,1374,{"$f":"CEILING(AH487/p.ce.UL,1)","v":1152},957,1458]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",19113,null,{"$f":"CEILING(L488/p.ce.UL,1)","v":623},670,672,812,842,788,{"$f":"CEILING(R488/p.ce.UL,1)","v":714},716,907,1013,629,{"$f":"CEILING(W488/p.ce.UL,1)","v":803},798,913,768,879,{"$f":"CEILING(AB488/p.ce.UL,1)","v":970},675,663,531,761,824,{"$f":"CEILING(AH488/p.ce.UL,1)","v":692},575,875]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",9571,null,{"$f":"CEILING(L489/p.ce.UL,1)","v":312},336,336,407,422,395,{"$f":"CEILING(R489/p.ce.UL,1)","v":357},359,454,507,315,{"$f":"CEILING(W489/p.ce.UL,1)","v":402},399,457,384,441,{"$f":"CEILING(AB489/p.ce.UL,1)","v":486},338,332,266,381,413,{"$f":"CEILING(AH489/p.ce.UL,1)","v":346},288,438]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",25,null,{"$f":"CEILING(L490/p.ce.UL,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R490/p.ce.UL,1)","v":1},1,1,1,1,{"$f":"CEILING(W490/p.ce.UL,1)","v":1},1,1,1,1,{"$f":"CEILING(AB490/p.ce.UL,1)","v":1},1,1,1,1,1,{"$f":"CEILING(AH490/p.ce.UL,1)","v":1},1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",6382,null,{"$f":"CEILING(L491/p.ce.UL,1)","v":208},224,224,271,281,263,{"$f":"CEILING(R491/p.ce.UL,1)","v":239},239,303,338,210,{"$f":"CEILING(W491/p.ce.UL,1)","v":268},267,305,257,293,{"$f":"CEILING(AB491/p.ce.UL,1)","v":324},225,222,177,254,275,{"$f":"CEILING(AH491/p.ce.UL,1)","v":231},192,292]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",12748,null,{"$f":"CEILING(L492/p.ce.UL,1)","v":416},447,448,542,561,525,{"$f":"CEILING(R492/p.ce.UL,1)","v":477},478,605,675,420,{"$f":"CEILING(W492/p.ce.UL,1)","v":535},533,609,512,586,{"$f":"CEILING(AB492/p.ce.UL,1)","v":647},450,443,354,507,550,{"$f":"CEILING(AH492/p.ce.UL,1)","v":461},383,584]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",19113,null,{"$f":"CEILING(L493/p.ce.UL,1)","v":623},670,672,812,842,788,{"$f":"CEILING(R493/p.ce.UL,1)","v":714},716,907,1013,629,{"$f":"CEILING(W493/p.ce.UL,1)","v":803},798,913,768,879,{"$f":"CEILING(AB493/p.ce.UL,1)","v":970},675,663,531,761,824,{"$f":"CEILING(AH493/p.ce.UL,1)","v":692},575,875]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",25480,null,{"$f":"CEILING(L494/p.ce.UL,1)","v":831},893,896,1083,1122,1050,{"$f":"CEILING(R494/p.ce.UL,1)","v":953},955,1209,1350,839,{"$f":"CEILING(W494/p.ce.UL,1)","v":1070},1065,1217,1024,1172,{"$f":"CEILING(AB494/p.ce.UL,1)","v":1293},900,884,708,1014,1099,{"$f":"CEILING(AH494/p.ce.UL,1)","v":921},765,1167]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L495/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R495/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(W495/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB495/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH495/p.ce.UL,1)","v":0},0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L496/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R496/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(W496/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB496/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH496/p.ce.UL,1)","v":0},0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"CEILING(L497/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R497/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(W497/p.ce.UL,1)","v":0},0,0,0,0,{"$f":"CEILING(AB497/p.ce.UL,1)","v":0},0,0,0,0,0,{"$f":"CEILING(AH497/p.ce.UL,1)","v":0},0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",3205,null,{"$f":"CEILING(L498/p.ce.UL,1)","v":104},113,113,137,141,132,{"$f":"CEILING(R498/p.ce.UL,1)","v":120},120,152,170,105,{"$f":"CEILING(W498/p.ce.UL,1)","v":135},134,153,129,147,{"$f":"CEILING(AB498/p.ce.UL,1)","v":162},113,111,90,128,138,{"$f":"CEILING(AH498/p.ce.UL,1)","v":116},96,146]
[null,null,null,null,"Sitios Adicionales en el UL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F513)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L513,M513,N513,O513,P513,Q513,R513,S513,T513,U513,V513,W513,X513,Y513,Z513,AA513,AB513,AC513,AD513,AE513,AF513,AG513,AH513,AI513,AJ513)","v":10622},null,{"$f":"CEILING(L500/p.wbbp.max,1)","v":346},372,373,452,468,438,{"$f":"CEILING(R500/p.wbbp.max,1)","v":397},398,504,563,350,{"$f":"CEILING(W500/p.wbbp.max,1)","v":446},444,507,{"$f":"CEILING(Z500/p.wbbp.max,1)","v":427},489,539,375,369,295,423,458,384,319,486]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",6378,null,{"$f":"CEILING(L501/p.wbbp.max,1)","v":208},224,224,271,281,263,{"$f":"CEILING(R501/p.wbbp.max,1)","v":238},239,303,338,210,{"$f":"CEILING(W501/p.wbbp.max,1)","v":268},266,305,{"$f":"CEILING(Z501/p.wbbp.max,1)","v":256},293,324,225,221,177,254,275,231,192,292]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",3195,null,{"$f":"CEILING(L502/p.wbbp.max,1)","v":104},112,112,136,141,132,{"$f":"CEILING(R502/p.wbbp.max,1)","v":119},120,152,169,105,{"$f":"CEILING(W502/p.wbbp.max,1)","v":134},133,153,{"$f":"CEILING(Z502/p.wbbp.max,1)","v":128},147,162,113,111,89,127,138,116,96,146]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",25,null,{"$f":"CEILING(L503/p.wbbp.max,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R503/p.wbbp.max,1)","v":1},1,1,1,1,{"$f":"CEILING(W503/p.wbbp.max,1)","v":1},1,1,{"$f":"CEILING(Z503/p.wbbp.max,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",2134,null,{"$f":"CEILING(L504/p.wbbp.max,1)","v":70},75,75,91,94,88,{"$f":"CEILING(R504/p.wbbp.max,1)","v":80},80,101,113,70,{"$f":"CEILING(W504/p.wbbp.max,1)","v":90},89,102,{"$f":"CEILING(Z504/p.wbbp.max,1)","v":86},98,108,75,74,59,85,92,77,64,98]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",4256,null,{"$f":"CEILING(L505/p.wbbp.max,1)","v":139},149,150,181,187,175,{"$f":"CEILING(R505/p.wbbp.max,1)","v":159},160,202,225,140,{"$f":"CEILING(W505/p.wbbp.max,1)","v":179},178,203,{"$f":"CEILING(Z505/p.wbbp.max,1)","v":171},196,216,150,148,118,169,184,154,128,195]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",6378,null,{"$f":"CEILING(L506/p.wbbp.max,1)","v":208},224,224,271,281,263,{"$f":"CEILING(R506/p.wbbp.max,1)","v":238},239,303,338,210,{"$f":"CEILING(W506/p.wbbp.max,1)","v":268},266,305,{"$f":"CEILING(Z506/p.wbbp.max,1)","v":256},293,324,225,221,177,254,275,231,192,292]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",8498,null,{"$f":"CEILING(L507/p.wbbp.max,1)","v":277},298,299,361,374,350,{"$f":"CEILING(R507/p.wbbp.max,1)","v":318},319,403,450,280,{"$f":"CEILING(W507/p.wbbp.max,1)","v":357},355,406,{"$f":"CEILING(Z507/p.wbbp.max,1)","v":342},391,431,300,295,236,338,367,307,255,389]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L508/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R508/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W508/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z508/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L509/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R509/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W509/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z509/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"CEILING(L510/p.wbbp.max,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R510/p.wbbp.max,1)","v":0},0,0,0,0,{"$f":"CEILING(W510/p.wbbp.max,1)","v":0},0,0,{"$f":"CEILING(Z510/p.wbbp.max,1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",1072,null,{"$f":"CEILING(L511/p.wbbp.max,1)","v":35},38,38,46,47,44,{"$f":"CEILING(R511/p.wbbp.max,1)","v":40},40,51,57,35,{"$f":"CEILING(W511/p.wbbp.max,1)","v":45},45,51,{"$f":"CEILING(Z511/p.wbbp.max,1)","v":43},49,54,38,37,30,43,46,39,32,49]
[]
[]
[null,null,"Sitios y Unidades de Procesamiento Requeridas Finales"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali",null,null,null,null,null,null,"NEXTEL"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0",null,null,null,null,null,null,"Año 0",{"$f":"AQ530","v":"Año 0"},"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Número de Sitios Totales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amazonas","Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F532)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532,AG532,AH532,AI532,AJ532)","v":250},null,{"$f":"AQ532","v":10},{"$f":"AR532","v":10},{"$f":"AS532","v":10},{"$f":"AT532","v":10},{"$f":"AU532","v":10},{"$f":"AV532","v":10},{"$f":"AW532","v":10},{"$f":"AX532","v":10},{"$f":"AY532","v":10},{"$f":"AZ532","v":10},{"$f":"BA532","v":10},{"$f":"BB532","v":10},{"$f":"BC532","v":10},{"$f":"BD532","v":10},{"$f":"BE532","v":10},{"$f":"BF532","v":10},{"$f":"BG532","v":10},{"$f":"BH532","v":10},{"$f":"BI532","v":10},{"$f":"BJ532","v":10},{"$f":"BK532","v":10},{"$f":"BL532","v":10},{"$f":"BM532","v":10},{"$f":"BN532","v":10},{"$f":"BO532","v":10},null,null,null,null,1,{"$f":"G532","v":"3G Tipo 1"},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",225,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,null,null,null,null,2,{"$f":"G533","v":"3G Tipo 2"},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",200,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,3,"3G Tipo 3",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,null,null,null,null,4,"3G Tipo 4",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",150,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,null,null,null,5,"2G Tipo 1",6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,null,null,null,null,6,"2G Tipo 2",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",200,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,7,"2G Tipo 3",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",225,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,null,null,null,null,8,"2G Tipo 4",9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"libre",null,0,null,0,null,0,0,0,null,null,0,0,0,0,0,null,null,0,null,0,0,null,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"libre",null,0,null,0,null,0,0,0,null,null,0,0,0,0,0,null,null,0,null,0,0,null,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,12,"Carreteras",null,0,null,0,null,0,0,0,null,null,0,0,0,0,0,null,null,0,null,0,0,null,0,0]
[null,null,null,null,"Número de Sitios Totales Incrementales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F545)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L545,M545,N545,O545,P545,Q545,R545,S545,T545,U545,V545,W545,X545,Y545,Z545,AA545,AB545,AC545,AD545,AE545,AF545,AG545,AH545,AI545,AJ545)","v":250},null,{"$f":"L532","v":10},{"$f":"M532","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",225,null,{"$f":"L533","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",200,null,{"$f":"L534","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",175,null,{"$f":"L535","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",0,null,{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,L$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,M$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,N$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,O$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,P$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Q$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,R$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,S$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,T$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,U$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,V$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,W$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,X$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Y$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Z$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AA$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AB$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AC$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AD$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AE$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AF$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AG$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AH$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AI$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AJ$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F549-4)","v":0}]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",0,null,{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,L$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,M$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,N$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,O$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,P$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Q$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,R$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,S$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,T$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,U$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,V$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,W$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,X$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Y$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Z$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AA$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AB$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AC$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AD$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AE$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AF$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AG$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AH$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AI$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AJ$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F550-4)","v":0}]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",0,null,{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,L$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,M$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,N$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,O$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,P$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Q$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,R$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,S$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,T$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,U$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,V$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,W$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,X$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Y$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Z$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AA$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AB$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AC$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AD$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AE$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AF$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AG$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AH$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AI$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AJ$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F551-4)","v":0}]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",0,null,{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,L$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,M$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,N$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,O$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,P$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Q$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,R$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,S$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,T$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,U$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,V$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,W$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,X$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Y$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,Z$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AA$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AB$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AC$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AD$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AE$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AF$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AG$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AH$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AI$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,AJ$529,'Infraestructura-2013'!$D$4:$D$1031,\"2G\",'Infraestructura-2013'!$X$4:$X$1031,$F552-4)","v":0}]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"L540","v":0},{"$f":"M540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"L541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"L542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",0,null,{"$f":"L543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Número de Sitios Nuevos"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F558)","v":"3G Tipo 1"},null,"[Sitios]",{"$f":"SUM(L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558,AG558,AH558,AI558,AJ558)","v":250},null,{"$f":"L532","v":10},{"$f":"M532","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,2,"3G Tipo 2",null,"[Sitios]",225,null,{"$f":"L533","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,3,"3G Tipo 3",null,"[Sitios]",200,null,{"$f":"L534","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,4,"3G Tipo 4",null,"[Sitios]",175,null,{"$f":"L535","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[Sitios]",150,null,{"$f":"L536","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,6,"2G Tipo 2",null,"[Sitios]",175,null,{"$f":"L537","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,7,"2G Tipo 3",null,"[Sitios]",200,null,{"$f":"L538","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,8,"2G Tipo 4",null,"[Sitios]",225,null,{"$f":"L539","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,9,"libre",null,"[Sitios]",0,null,{"$f":"L540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[Sitios]",0,null,{"$f":"L541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[Sitios]",0,null,{"$f":"L542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[Sitios]",0,null,{"$f":"L543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesameinto totales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F571)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L571,M571,N571,O571,P571,Q571,R571,S571,T571,U571,V571,W571,X571,Y571,Z571,AA571,AB571,AC571,AD571,AE571,AF571,AG571,AH571,AI571,AJ571)","v":169930},null,{"$f":"IF(L532>0,CEILING((INDEX(utran.wbbp.1,$F571,L$6)+MAX(L429,L513))/L532,1)*L532,0)","v":5540},5950,5970,7220,7490,7000,6350,6370,8060,9000,5600,7130,7100,8110,6830,7820,8630,6000,5900,4720,6770,7330,6150,5110,7780]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",101997,null,{"$f":"IF(L533>0,CEILING((INDEX(utran.wbbp.1,$F572,L$6)+MAX(L430,L514))/L533,1)*L533,0)","v":3330},3573,3582,4338,4491,4203,3816,3825,4842,5400,3357,4284,4257,4869,4104,4689,5175,3600,3537,2835,4059,4401,3690,3069,4671]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",51056,null,{"$f":"IF(L534>0,CEILING((INDEX(utran.wbbp.1,$F573,L$6)+MAX(L431,L515))/L534,1)*L534,0)","v":1664},1792,1792,2176,2248,2104,1904,1912,2424,2704,1680,2144,2128,2440,2048,2352,2592,1800,1776,1424,2032,2200,1848,1536,2336]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",175,null,{"$f":"IF(L535>0,CEILING((INDEX(utran.wbbp.1,$F574,L$6)+MAX(L432,L516))/L535,1)*L535,0)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",34050,null,{"$f":"IF(L536>0,CEILING((INDEX(utran.wbbp.1,$F575,L$6)+MAX(L433,L517))/L536,1)*L536,0)","v":1110},1194,1194,1446,1500,1404,1272,1278,1614,1806,1122,1428,1422,1626,1368,1566,1728,1200,1182,948,1356,1470,1230,1026,1560]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",68019,null,{"$f":"IF(L537>0,CEILING((INDEX(utran.wbbp.1,$F576,L$6)+MAX(L434,L518))/L537,1)*L537,0)","v":2219},2387,2394,2891,2996,2800,2541,2548,3227,3605,2240,2856,2842,3248,2730,3129,3451,2401,2359,1890,2709,2933,2464,2044,3115]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",101976,null,{"$f":"IF(L538>0,CEILING((INDEX(utran.wbbp.1,$F577,L$6)+MAX(L435,L519))/L538,1)*L538,0)","v":3328},3576,3584,4336,4488,4208,3808,3824,4840,5400,3360,4280,4256,4872,4096,4688,5176,3600,3536,2832,4064,4400,3688,3064,4672]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",135954,null,{"$f":"IF(L539>0,CEILING((INDEX(utran.wbbp.1,$F578,L$6)+MAX(L436,L520))/L539,1)*L539,0)","v":4437},4761,4779,5778,5985,5607,5085,5094,6453,7200,4482,5706,5679,6489,5463,6255,6903,4797,4716,3780,5409,5868,4914,4086,6228]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L540>0,CEILING((INDEX(utran.wbbp.1,$F579,L$6)+MAX(L437,L521))/L540,1)*L540,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L541>0,CEILING((INDEX(utran.wbbp.1,$F580,L$6)+MAX(L438,L522))/L541,1)*L541,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"IF(L542>0,CEILING((INDEX(utran.wbbp.1,$F581,L$6)+MAX(L439,L523))/L542,1)*L542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",0,null,{"$f":"IF(L543>0,CEILING((INDEX(utran.wbbp.1,$F582,L$6)+MAX(L440,L524))/L543,1)*L543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesameinto por Sitio"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F584)","v":"3G Tipo 1"},null,"[# WBBP/Sitio]",{"$f":"AVERAGE(L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584,AG584,AH584,AI584,AJ584)","v":679.72},null,{"$f":"IF(L571>0,CEILING(L571/L532,1),0)","v":554},595,597,722,749,700,{"$f":"IF(R571>0,CEILING(R571/R532,1),0)","v":635},637,806,900,560,{"$f":"IF(W571>0,CEILING(W571/W532,1),0)","v":713},710,811,{"$f":"IF(Z571>0,CEILING(Z571/Z532,1),0)","v":683},782,863,600,590,472,677,733,615,511,778]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP/Sitio]",453.32,null,{"$f":"IF(L572>0,CEILING(L572/L533,1),0)","v":370},397,398,482,499,467,{"$f":"IF(R572>0,CEILING(R572/R533,1),0)","v":424},425,538,600,373,{"$f":"IF(W572>0,CEILING(W572/W533,1),0)","v":476},473,541,{"$f":"IF(Z572>0,CEILING(Z572/Z533,1),0)","v":456},521,575,400,393,315,451,489,410,341,519]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP/Sitio]",255.28,null,{"$f":"IF(L573>0,CEILING(L573/L534,1),0)","v":208},224,224,272,281,263,{"$f":"IF(R573>0,CEILING(R573/R534,1),0)","v":238},239,303,338,210,{"$f":"IF(W573>0,CEILING(W573/W534,1),0)","v":268},266,305,{"$f":"IF(Z573>0,CEILING(Z573/Z534,1),0)","v":256},294,324,225,222,178,254,275,231,192,292]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP/Sitio]",1,null,{"$f":"IF(L574>0,CEILING(L574/L535,1),0)","v":1},1,1,1,1,1,{"$f":"IF(R574>0,CEILING(R574/R535,1),0)","v":1},1,1,1,1,{"$f":"IF(W574>0,CEILING(W574/W535,1),0)","v":1},1,1,{"$f":"IF(Z574>0,CEILING(Z574/Z535,1),0)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP/Sitio]",227,null,{"$f":"IF(L575>0,CEILING(L575/L536,1),0)","v":185},199,199,241,250,234,{"$f":"IF(R575>0,CEILING(R575/R536,1),0)","v":212},213,269,301,187,{"$f":"IF(W575>0,CEILING(W575/W536,1),0)","v":238},237,271,{"$f":"IF(Z575>0,CEILING(Z575/Z536,1),0)","v":228},261,288,200,197,158,226,245,205,171,260]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP/Sitio]",388.68,null,{"$f":"IF(L576>0,CEILING(L576/L537,1),0)","v":317},341,342,413,428,400,{"$f":"IF(R576>0,CEILING(R576/R537,1),0)","v":363},364,461,515,320,{"$f":"IF(W576>0,CEILING(W576/W537,1),0)","v":408},406,464,{"$f":"IF(Z576>0,CEILING(Z576/Z537,1),0)","v":390},447,493,343,337,270,387,419,352,292,445]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP/Sitio]",509.88,null,{"$f":"IF(L577>0,CEILING(L577/L538,1),0)","v":416},447,448,542,561,526,{"$f":"IF(R577>0,CEILING(R577/R538,1),0)","v":476},478,605,675,420,{"$f":"IF(W577>0,CEILING(W577/W538,1),0)","v":535},532,609,{"$f":"IF(Z577>0,CEILING(Z577/Z538,1),0)","v":512},586,647,450,442,354,508,550,461,383,584]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP/Sitio]",604.24,null,{"$f":"IF(L578>0,CEILING(L578/L539,1),0)","v":493},529,531,642,665,623,{"$f":"IF(R578>0,CEILING(R578/R539,1),0)","v":565},566,717,800,498,{"$f":"IF(W578>0,CEILING(W578/W539,1),0)","v":634},631,721,{"$f":"IF(Z578>0,CEILING(Z578/Z539,1),0)","v":607},695,767,533,524,420,601,652,546,454,692]
[null,null,null,null,null,9,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"IF(L579>0,CEILING(L579/L540,1),0)","v":0},0,0,0,0,0,{"$f":"IF(R579>0,CEILING(R579/R540,1),0)","v":0},0,0,0,0,{"$f":"IF(W579>0,CEILING(W579/W540,1),0)","v":0},0,0,{"$f":"IF(Z579>0,CEILING(Z579/Z540,1),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"IF(L580>0,CEILING(L580/L541,1),0)","v":0},0,0,0,0,0,{"$f":"IF(R580>0,CEILING(R580/R541,1),0)","v":0},0,0,0,0,{"$f":"IF(W580>0,CEILING(W580/W541,1),0)","v":0},0,0,{"$f":"IF(Z580>0,CEILING(Z580/Z541,1),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"IF(L581>0,CEILING(L581/L542,1),0)","v":0},0,0,0,0,0,{"$f":"IF(R581>0,CEILING(R581/R542,1),0)","v":0},0,0,0,0,{"$f":"IF(W581>0,CEILING(W581/W542,1),0)","v":0},0,0,{"$f":"IF(Z581>0,CEILING(Z581/Z542,1),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP/Sitio]",0,null,{"$f":"IF(L582>0,CEILING(L582/L543,1),0)","v":0},0,0,0,0,0,{"$f":"IF(R582>0,CEILING(R582/R543,1),0)","v":0},0,0,0,0,{"$f":"IF(W582>0,CEILING(W582/W543,1),0)","v":0},0,0,{"$f":"IF(Z582>0,CEILING(Z582/Z543,1),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesameinto por Sitio Sin Decrecimiento"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F597)","v":"3G Tipo 1"},null,"[# WBBP/Sitio]",{"$f":"AVERAGE(L597,M597,N597,O597,P597,Q597,R597,S597,T597,U597,V597,W597,X597,Y597,Z597,AA597,AB597,AC597,AD597,AE597,AF597,AG597,AH597,AI597,AJ597)","v":679.72},null,{"$f":"L584","v":554},{"$f":"M584","v":595},597,722,749,700,635,637,806,900,560,713,710,811,683,782,863,600,590,472,677,733,615,511,778]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP/Sitio]",453.32,null,{"$f":"L585","v":370},397,398,482,499,467,424,425,538,600,373,476,473,541,456,521,575,400,393,315,451,489,410,341,519]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP/Sitio]",255.28,null,{"$f":"L586","v":208},224,224,272,281,263,238,239,303,338,210,268,266,305,256,294,324,225,222,178,254,275,231,192,292]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP/Sitio]",1,null,{"$f":"L587","v":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]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP/Sitio]",227,null,{"$f":"L588","v":185},199,199,241,250,234,212,213,269,301,187,238,237,271,228,261,288,200,197,158,226,245,205,171,260]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP/Sitio]",388.68,null,{"$f":"L589","v":317},341,342,413,428,400,363,364,461,515,320,408,406,464,390,447,493,343,337,270,387,419,352,292,445]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP/Sitio]",509.88,null,{"$f":"L590","v":416},447,448,542,561,526,476,478,605,675,420,535,532,609,512,586,647,450,442,354,508,550,461,383,584]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP/Sitio]",604.24,null,{"$f":"L591","v":493},529,531,642,665,623,565,566,717,800,498,634,631,721,607,695,767,533,524,420,601,652,546,454,692]
[null,null,null,null,null,9,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"L592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"L593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP/Sitio]",0,null,{"$f":"L594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP/Sitio]",0,null,{"$f":"L595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesameinto sin Decrecimiento"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F610)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610,AG610,AH610,AI610,AJ610)","v":169930},null,{"$f":"L532*L597","v":5540},5950,5970,7220,7490,7000,{"$f":"R532*R597","v":6350},6370,8060,9000,5600,{"$f":"W532*W597","v":7130},7100,8110,{"$f":"Z532*Z597","v":6830},7820,8630,6000,5900,4720,6770,7330,6150,5110,7780]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",101997,null,{"$f":"L533*L598","v":3330},3573,3582,4338,4491,4203,{"$f":"R533*R598","v":3816},3825,4842,5400,3357,{"$f":"W533*W598","v":4284},4257,4869,{"$f":"Z533*Z598","v":4104},4689,5175,3600,3537,2835,4059,4401,3690,3069,4671]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",51056,null,{"$f":"L534*L599","v":1664},1792,1792,2176,2248,2104,{"$f":"R534*R599","v":1904},1912,2424,2704,1680,{"$f":"W534*W599","v":2144},2128,2440,{"$f":"Z534*Z599","v":2048},2352,2592,1800,1776,1424,2032,2200,1848,1536,2336]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",175,null,{"$f":"L535*L600","v":7},7,7,7,7,7,{"$f":"R535*R600","v":7},7,7,7,7,{"$f":"W535*W600","v":7},7,7,{"$f":"Z535*Z600","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",34050,null,{"$f":"L536*L601","v":1110},1194,1194,1446,1500,1404,{"$f":"R536*R601","v":1272},1278,1614,1806,1122,{"$f":"W536*W601","v":1428},1422,1626,{"$f":"Z536*Z601","v":1368},1566,1728,1200,1182,948,1356,1470,1230,1026,1560]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",68019,null,{"$f":"L537*L602","v":2219},2387,2394,2891,2996,2800,{"$f":"R537*R602","v":2541},2548,3227,3605,2240,{"$f":"W537*W602","v":2856},2842,3248,{"$f":"Z537*Z602","v":2730},3129,3451,2401,2359,1890,2709,2933,2464,2044,3115]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",101976,null,{"$f":"L538*L603","v":3328},3576,3584,4336,4488,4208,{"$f":"R538*R603","v":3808},3824,4840,5400,3360,{"$f":"W538*W603","v":4280},4256,4872,{"$f":"Z538*Z603","v":4096},4688,5176,3600,3536,2832,4064,4400,3688,3064,4672]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",135954,null,{"$f":"L539*L604","v":4437},4761,4779,5778,5985,5607,{"$f":"R539*R604","v":5085},5094,6453,7200,4482,{"$f":"W539*W604","v":5706},5679,6489,{"$f":"Z539*Z604","v":5463},6255,6903,4797,4716,3780,5409,5868,4914,4086,6228]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"L540*L605","v":0},0,0,0,0,0,{"$f":"R540*R605","v":0},0,0,0,0,{"$f":"W540*W605","v":0},0,0,{"$f":"Z540*Z605","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"L541*L606","v":0},0,0,0,0,0,{"$f":"R541*R606","v":0},0,0,0,0,{"$f":"W541*W606","v":0},0,0,{"$f":"Z541*Z606","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"L542*L607","v":0},0,0,0,0,0,{"$f":"R542*R607","v":0},0,0,0,0,{"$f":"W542*W607","v":0},0,0,{"$f":"Z542*Z607","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",0,null,{"$f":"L543*L608","v":0},0,0,0,0,0,{"$f":"R543*R608","v":0},0,0,0,0,{"$f":"W543*W608","v":0},0,0,{"$f":"Z543*Z608","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesameinto sin Decrecimiento Incrementales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F623)","v":"3G Tipo 1"},null,"[# WBBP]",{"$f":"SUM(L623,M623,N623,O623,P623,Q623,R623,S623,T623,U623,V623,W623,X623,Y623,Z623,AA623,AB623,AC623,AD623,AE623,AF623,AG623,AH623,AI623,AJ623)","v":169930},null,{"$f":"L610","v":5540},{"$f":"M610","v":5950},5970,7220,7490,7000,6350,6370,8060,9000,5600,7130,7100,8110,6830,7820,8630,6000,5900,4720,6770,7330,6150,5110,7780]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP]",101997,null,{"$f":"L611","v":3330},3573,3582,4338,4491,4203,3816,3825,4842,5400,3357,4284,4257,4869,4104,4689,5175,3600,3537,2835,4059,4401,3690,3069,4671]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP]",51056,null,{"$f":"L612","v":1664},1792,1792,2176,2248,2104,1904,1912,2424,2704,1680,2144,2128,2440,2048,2352,2592,1800,1776,1424,2032,2200,1848,1536,2336]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP]",175,null,{"$f":"L613","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP]",34050,null,{"$f":"L614","v":1110},1194,1194,1446,1500,1404,1272,1278,1614,1806,1122,1428,1422,1626,1368,1566,1728,1200,1182,948,1356,1470,1230,1026,1560]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP]",68019,null,{"$f":"L615","v":2219},2387,2394,2891,2996,2800,2541,2548,3227,3605,2240,2856,2842,3248,2730,3129,3451,2401,2359,1890,2709,2933,2464,2044,3115]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP]",101976,null,{"$f":"L616","v":3328},3576,3584,4336,4488,4208,3808,3824,4840,5400,3360,4280,4256,4872,4096,4688,5176,3600,3536,2832,4064,4400,3688,3064,4672]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP]",135954,null,{"$f":"L617","v":4437},4761,4779,5778,5985,5607,5085,5094,6453,7200,4482,5706,5679,6489,5463,6255,6903,4797,4716,3780,5409,5868,4914,4086,6228]
[null,null,null,null,null,9,"libre",null,"[# WBBP]",0,null,{"$f":"L618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP]",0,null,{"$f":"L619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP]",0,null,{"$f":"L620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP]",0,null,{"$f":"L621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Sitio DL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F636)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636,AG636,AH636,AI636,AJ636)","v":573144},null,{"$f":"IF(L532=0,0,CEILING((L403+L416)/L532,p.mod.ce))","v":467100},{"$f":"IF(M532=0,0,CEILING((M403+M416)/M532,p.ce.sing))","v":502000},503600,609200,631300,590500,{"$f":"IF(R532=0,0,CEILING((R403+R416)/R532,p.ce.sing))","v":535500},536800,679900,759300,471700,{"$f":"IF(W532=0,0,CEILING((W403+W416)/W532,p.ce.sing))","v":601600},598600,684200,{"$f":"IF(Z532=0,0,CEILING((Z403+Z416)/Z532,p.ce.sing))","v":575700},659400,727700,506000,497100,398000,570600,618100,518200,430400,656100]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",382080,null,{"$f":"IF(L533=0,0,CEILING((L404+L417)/L533,p.ce.sing))","v":311400},{"$f":"IF(M533=0,0,CEILING((M404+M417)/M533,p.ce.sing))","v":334800},335700,405900,420600,393900,{"$f":"IF(R533=0,0,CEILING((R404+R417)/R533,p.ce.sing))","v":357000},357900,453300,506100,314400,{"$f":"IF(W533=0,0,CEILING((W404+W417)/W533,p.ce.sing))","v":401100},399000,456300,{"$f":"IF(Z533=0,0,CEILING((Z404+Z417)/Z533,p.ce.sing))","v":384000},439200,484800,337200,331500,265500,380400,411900,345600,287100,437400]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",215128,null,175200,{"$f":"IF(M534=0,0,CEILING((M405+M418)/M534,p.ce.sing))","v":188700},189000,228900,237000,221800,{"$f":"IF(R534=0,0,CEILING((R405+R418)/R534,p.ce.sing))","v":200900},201500,255200,284900,176900,{"$f":"IF(W534=0,0,CEILING((W405+W418)/W534,p.ce.sing))","v":225800},224500,256900,{"$f":"IF(Z534=0,0,CEILING((Z405+Z418)/Z534,p.ce.sing))","v":216000},247800,273100,189700,186700,149600,214000,231900,194400,161700,246100]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",200,null,200,{"$f":"IF(M535=0,0,CEILING((M406+M419)/M535,p.ce.sing))","v":200},200,200,200,200,{"$f":"IF(R535=0,0,CEILING((R406+R419)/R535,p.ce.sing))","v":200},200,200,200,200,{"$f":"IF(W535=0,0,CEILING((W406+W419)/W535,p.ce.sing))","v":200},200,200,{"$f":"IF(Z535=0,0,CEILING((Z406+Z419)/Z535,p.ce.sing))","v":200},200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",191184,null,155700,{"$f":"IF(M536=0,0,CEILING((M407+M420)/M536,p.ce.sing))","v":167400},167900,203000,210600,197100,{"$f":"IF(R536=0,0,CEILING((R407+R420)/R536,p.ce.sing))","v":178700},179100,226800,253400,157500,{"$f":"IF(W536=0,0,CEILING((W407+W420)/W536,p.ce.sing))","v":200700},199800,228200,{"$f":"IF(Z536=0,0,CEILING((Z407+Z420)/Z536,p.ce.sing))","v":192200},219600,242600,168800,166100,132800,190400,206100,172800,143600,218700]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",327616,null,267000,{"$f":"IF(M537=0,0,CEILING((M408+M421)/M537,p.ce.sing))","v":287000},287800,348000,360700,337500,{"$f":"IF(R537=0,0,CEILING((R408+R421)/R537,p.ce.sing))","v":306300},307100,388800,434000,269700,{"$f":"IF(W537=0,0,CEILING((W408+W421)/W537,p.ce.sing))","v":343700},342200,391200,{"$f":"IF(Z537=0,0,CEILING((Z408+Z421)/Z537,p.ce.sing))","v":329100},376500,415800,289300,284300,227600,326000,353400,296300,246100,375000]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",429876,null,350400,{"$f":"IF(M538=0,0,CEILING((M409+M422)/M538,p.ce.sing))","v":376700},377700,456700,473200,443200,{"$f":"IF(R538=0,0,CEILING((R409+R422)/R538,p.ce.sing))","v":401700},402700,510000,569400,353700,{"$f":"IF(W538=0,0,CEILING((W409+W422)/W538,p.ce.sing))","v":451300},448900,513400,{"$f":"IF(Z538=0,0,CEILING((Z409+Z422)/Z538,p.ce.sing))","v":432000},494100,545400,379400,373000,298700,428000,463400,388800,323000,492100]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",509400,null,415200,{"$f":"IF(M539=0,0,CEILING((M410+M423)/M539,p.ce.sing))","v":446100},447600,541200,561000,525000,{"$f":"IF(R539=0,0,CEILING((R410+R423)/R539,p.ce.sing))","v":476100},477300,604500,675000,419400,{"$f":"IF(W539=0,0,CEILING((W410+W423)/W539,p.ce.sing))","v":534600},532200,608100,{"$f":"IF(Z539=0,0,CEILING((Z410+Z423)/Z539,p.ce.sing))","v":511800},585600,646500,449700,441900,353700,507000,549300,460500,382500,583200]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,0,{"$f":"IF(M540=0,0,CEILING((M411+M424)/M540,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(R540=0,0,CEILING((R411+R424)/R540,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W540=0,0,CEILING((W411+W424)/W540,p.ce.sing))","v":0},0,0,{"$f":"IF(Z540=0,0,CEILING((Z411+Z424)/Z540,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,0,{"$f":"IF(M541=0,0,CEILING((M412+M425)/M541,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(R541=0,0,CEILING((R412+R425)/R541,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W541=0,0,CEILING((W412+W425)/W541,p.ce.sing))","v":0},0,0,{"$f":"IF(Z541=0,0,CEILING((Z412+Z425)/Z541,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,0,{"$f":"IF(M542=0,0,CEILING((M413+M426)/M542,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(R542=0,0,CEILING((R413+R426)/R542,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W542=0,0,CEILING((W413+W426)/W542,p.ce.sing))","v":0},0,0,{"$f":"IF(Z542=0,0,CEILING((Z413+Z426)/Z542,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",0,null,0,{"$f":"IF(M543=0,0,CEILING((M414+M427)/M543,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(R543=0,0,CEILING((R414+R427)/R543,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W543=0,0,CEILING((W414+W427)/W543,p.ce.sing))","v":0},0,0,{"$f":"IF(Z543=0,0,CEILING((Z414+Z427)/Z543,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Sitio UL"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F649)","v":"3G Tipo 1"},null,"[canales/sitio]",{"$f":"AVERAGE(L649,M649,N649,O649,P649,Q649,R649,S649,T649,U649,V649,W649,X649,Y649,Z649,AA649,AB649,AC649,AD649,AE649,AF649,AG649,AH649,AI649,AJ649)","v":191084},null,{"$f":"IF(L532=0,0,CEILING((L474+L487)/L532,p.ce.sing))","v":155700},167400,167900,203100,210500,196900,{"$f":"IF(R532=0,0,CEILING((R474+R487)/R532,p.ce.sing))","v":178500},179000,226700,253100,157300,{"$f":"IF(W532=0,0,CEILING((W474+W487)/W532,p.ce.sing))","v":200600},199600,228100,{"$f":"IF(Z532=0,0,CEILING((Z474+Z487)/Z532,p.ce.sing))","v":191900},219800,242600,168700,165700,132700,190200,206100,172800,143500,218700]
[null,null,null,null,null,2,"3G Tipo 2",null,"[canales/sitio]",127360,null,{"$f":"IF(L533=0,0,CEILING((L475+L488)/L533,p.ce.sing))","v":103800},111600,111900,135300,140200,131300,{"$f":"IF(R533=0,0,CEILING((R475+R488)/R533,p.ce.sing))","v":119000},119300,151100,168700,104800,{"$f":"IF(W533=0,0,CEILING((W475+W488)/W533,p.ce.sing))","v":133700},133000,152100,{"$f":"IF(Z533=0,0,CEILING((Z475+Z488)/Z533,p.ce.sing))","v":128000},146400,161600,112400,110500,88500,126800,137300,115200,95700,145800]
[null,null,null,null,null,3,"3G Tipo 3",null,"[canales/sitio]",71740,null,{"$f":"IF(L534=0,0,CEILING((L476+L489)/L534,p.ce.sing))","v":58400},62900,63000,76300,79000,74000,{"$f":"IF(R534=0,0,CEILING((R476+R489)/R534,p.ce.sing))","v":67000},67200,85100,95000,59000,{"$f":"IF(W534=0,0,CEILING((W476+W489)/W534,p.ce.sing))","v":75300},74900,85700,{"$f":"IF(Z534=0,0,CEILING((Z476+Z489)/Z534,p.ce.sing))","v":72000},82600,91100,63300,62300,49900,71400,77300,64800,53900,82100]
[null,null,null,null,null,4,"3G Tipo 4",null,"[canales/sitio]",200,null,{"$f":"IF(L535=0,0,CEILING((L477+L490)/L535,p.ce.sing))","v":200},200,200,200,200,200,{"$f":"IF(R535=0,0,CEILING((R477+R490)/R535,p.ce.sing))","v":200},200,200,200,200,{"$f":"IF(W535=0,0,CEILING((W477+W490)/W535,p.ce.sing))","v":200},200,200,{"$f":"IF(Z535=0,0,CEILING((Z477+Z490)/Z535,p.ce.sing))","v":200},200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,5,"2G Tipo 1",null,"[canales/sitio]",63744,null,{"$f":"IF(L536=0,0,CEILING((L478+L491)/L536,p.ce.sing))","v":51900},55800,56000,67700,70200,65700,{"$f":"IF(R536=0,0,CEILING((R478+R491)/R536,p.ce.sing))","v":59600},59700,75600,84500,52500,{"$f":"IF(W536=0,0,CEILING((W478+W491)/W536,p.ce.sing))","v":66900},66600,76100,{"$f":"IF(Z536=0,0,CEILING((Z478+Z491)/Z536,p.ce.sing))","v":64100},73200,80900,56300,55400,44300,63500,68700,57600,47900,72900]
[null,null,null,null,null,6,"2G Tipo 2",null,"[canales/sitio]",109228,null,{"$f":"IF(L537=0,0,CEILING((L479+L492)/L537,p.ce.sing))","v":89000},95700,96000,116000,120300,112500,{"$f":"IF(R537=0,0,CEILING((R479+R492)/R537,p.ce.sing))","v":102100},102400,129600,144700,89900,{"$f":"IF(W537=0,0,CEILING((W479+W492)/W537,p.ce.sing))","v":114600},114100,130400,{"$f":"IF(Z537=0,0,CEILING((Z479+Z492)/Z537,p.ce.sing))","v":109700},125500,138600,96500,94800,75900,108700,117800,98800,82100,125000]
[null,null,null,null,null,7,"2G Tipo 3",null,"[canales/sitio]",143324,null,{"$f":"IF(L538=0,0,CEILING((L480+L493)/L538,p.ce.sing))","v":116800},125600,125900,152300,157800,147800,{"$f":"IF(R538=0,0,CEILING((R480+R493)/R538,p.ce.sing))","v":133900},134300,170000,189800,117900,{"$f":"IF(W538=0,0,CEILING((W480+W493)/W538,p.ce.sing))","v":150500},149700,171200,{"$f":"IF(Z538=0,0,CEILING((Z480+Z493)/Z538,p.ce.sing))","v":144000},164700,181800,126500,124400,99600,142700,154500,129600,107700,164100]
[null,null,null,null,null,8,"2G Tipo 4",null,"[canales/sitio]",169800,null,{"$f":"IF(L539=0,0,CEILING((L481+L494)/L539,p.ce.sing))","v":138400},148700,149200,180400,187000,175000,{"$f":"IF(R539=0,0,CEILING((R481+R494)/R539,p.ce.sing))","v":158700},159100,201500,225000,139800,{"$f":"IF(W539=0,0,CEILING((W481+W494)/W539,p.ce.sing))","v":178200},177400,202700,{"$f":"IF(Z539=0,0,CEILING((Z481+Z494)/Z539,p.ce.sing))","v":170600},195200,215500,149900,147300,117900,169000,183100,153500,127500,194400]
[null,null,null,null,null,9,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L540=0,0,CEILING((L482+L495)/L540,p.ce.sing))","v":0},0,0,0,0,0,{"$f":"IF(R540=0,0,CEILING((R482+R495)/R540,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W540=0,0,CEILING((W482+W495)/W540,p.ce.sing))","v":0},0,0,{"$f":"IF(Z540=0,0,CEILING((Z482+Z495)/Z540,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L541=0,0,CEILING((L483+L496)/L541,p.ce.sing))","v":0},0,0,0,0,0,{"$f":"IF(R541=0,0,CEILING((R483+R496)/R541,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W541=0,0,CEILING((W483+W496)/W541,p.ce.sing))","v":0},0,0,{"$f":"IF(Z541=0,0,CEILING((Z483+Z496)/Z541,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[canales/sitio]",0,null,{"$f":"IF(L542=0,0,CEILING((L484+L497)/L542,p.ce.sing))","v":0},0,0,0,0,0,{"$f":"IF(R542=0,0,CEILING((R484+R497)/R542,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W542=0,0,CEILING((W484+W497)/W542,p.ce.sing))","v":0},0,0,{"$f":"IF(Z542=0,0,CEILING((Z484+Z497)/Z542,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[canales/sitio]",0,null,{"$f":"IF(L543=0,0,CEILING((L485+L498)/L543,p.ce.sing))","v":0},0,0,0,0,0,{"$f":"IF(R543=0,0,CEILING((R485+R498)/R543,p.ce.sing))","v":0},0,0,0,0,{"$f":"IF(W543=0,0,CEILING((W485+W498)/W543,p.ce.sing))","v":0},0,0,{"$f":"IF(Z543=0,0,CEILING((Z485+Z498)/Z543,p.ce.sing))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,3,{"$f":"CU.Red!J18","v":"Node B Tipo 1"},null,"[Sitios]",{"$f":"SUM(L664,M664,N664,O664,P664,Q664,R664,S664,T664,U664,V664,W664,X664,Y664,Z664,AA664,AB664,AC664,AD664,AE664,AF664,AG664,AH664,AI664,AJ664)","v":0},null,{"$f":"SUM((L$584:L$595=$F664)*L$532:L$543)","v":0},{"$f":"SUM((M$584:M$595=$F664)*M$532:M$543)","v":0},{"$f":"SUM((N$584:N$595=$F664)*N$532:N$543)","v":0},{"$f":"SUM((O$584:O$595=$F664)*O$532:O$543)","v":0},{"$f":"SUM((P$584:P$595=$F664)*P$532:P$543)","v":0},{"$f":"SUM((Q$584:Q$595=$F664)*Q$532:Q$543)","v":0},{"$f":"SUM((R$584:R$595=$F664)*R$532:R$543)","v":0},{"$f":"SUM((S$584:S$595=$F664)*S$532:S$543)","v":0},{"$f":"SUM((T$584:T$595=$F664)*T$532:T$543)","v":0},{"$f":"SUM((U$584:U$595=$F664)*U$532:U$543)","v":0},{"$f":"SUM((V$584:V$595=$F664)*V$532:V$543)","v":0},{"$f":"SUM((W$584:W$595=$F664)*W$532:W$543)","v":0},{"$f":"SUM((X$584:X$595=$F664)*X$532:X$543)","v":0},{"$f":"SUM((Y$584:Y$595=$F664)*Y$532:Y$543)","v":0},{"$f":"SUM((Z$584:Z$595=$F664)*Z$532:Z$543)","v":0},{"$f":"SUM((AA$584:AA$595=$F664)*AA$532:AA$543)","v":0},{"$f":"SUM((AB$584:AB$595=$F664)*AB$532:AB$543)","v":0},{"$f":"SUM((AC$584:AC$595=$F664)*AC$532:AC$543)","v":0},{"$f":"SUM((AD$584:AD$595=$F664)*AD$532:AD$543)","v":0},{"$f":"SUM((AE$584:AE$595=$F664)*AE$532:AE$543)","v":0},{"$f":"SUM((AF$584:AF$595=$F664)*AF$532:AF$543)","v":0},{"$f":"SUM((AG$584:AG$595=$F664)*AG$532:AG$543)","v":0},{"$f":"SUM((AH$584:AH$595=$F664)*AH$532:AH$543)","v":0},{"$f":"SUM((AI$584:AI$595=$F664)*AI$532:AI$543)","v":0},{"$f":"SUM((AJ$584:AJ$595=$F664)*AJ$532:AJ$543)","v":0}]
[null,null,null,null,null,2,{"$f":"CU.Red!K18","v":"Node B Tipo 2"},null,"[Sitios]",{"$f":"SUM(L665,M665,N665,O665,P665,Q665,R665,S665,T665,U665,V665,W665,X665,Y665,Z665,AA665,AB665,AC665,AD665,AE665,AF665,AG665,AH665,AI665,AJ665)","v":0},null,{"$f":"SUM((L$584:L$595=$F665)*L$532:L$543)","v":0},{"$f":"SUM((M$584:M$595=$F665)*M$532:M$543)","v":0},{"$f":"SUM((N$584:N$595=$F665)*N$532:N$543)","v":0},{"$f":"SUM((O$584:O$595=$F665)*O$532:O$543)","v":0},{"$f":"SUM((P$584:P$595=$F665)*P$532:P$543)","v":0},{"$f":"SUM((Q$584:Q$595=$F665)*Q$532:Q$543)","v":0},{"$f":"SUM((R$584:R$595=$F665)*R$532:R$543)","v":0},{"$f":"SUM((S$584:S$595=$F665)*S$532:S$543)","v":0},{"$f":"SUM((T$584:T$595=$F665)*T$532:T$543)","v":0},{"$f":"SUM((U$584:U$595=$F665)*U$532:U$543)","v":0},{"$f":"SUM((V$584:V$595=$F665)*V$532:V$543)","v":0},{"$f":"SUM((W$584:W$595=$F665)*W$532:W$543)","v":0},{"$f":"SUM((X$584:X$595=$F665)*X$532:X$543)","v":0},{"$f":"SUM((Y$584:Y$595=$F665)*Y$532:Y$543)","v":0},{"$f":"SUM((Z$584:Z$595=$F665)*Z$532:Z$543)","v":0},{"$f":"SUM((AA$584:AA$595=$F665)*AA$532:AA$543)","v":0},{"$f":"SUM((AB$584:AB$595=$F665)*AB$532:AB$543)","v":0},{"$f":"SUM((AC$584:AC$595=$F665)*AC$532:AC$543)","v":0},{"$f":"SUM((AD$584:AD$595=$F665)*AD$532:AD$543)","v":0},{"$f":"SUM((AE$584:AE$595=$F665)*AE$532:AE$543)","v":0},{"$f":"SUM((AF$584:AF$595=$F665)*AF$532:AF$543)","v":0},{"$f":"SUM((AG$584:AG$595=$F665)*AG$532:AG$543)","v":0},{"$f":"SUM((AH$584:AH$595=$F665)*AH$532:AH$543)","v":0},{"$f":"SUM((AI$584:AI$595=$F665)*AI$532:AI$543)","v":0},{"$f":"SUM((AJ$584:AJ$595=$F665)*AJ$532:AJ$543)","v":0}]
[null,null,null,null,null,1,{"$f":"CU.Red!L18","v":"Node B Tipo 3"},null,"[Sitios]",{"$f":"SUM(L666,M666,N666,O666,P666,Q666,R666,S666,T666,U666,V666,W666,X666,Y666,Z666,AA666,AB666,AC666,AD666,AE666,AF666,AG666,AH666,AI666,AJ666)","v":175},null,{"$f":"SUM((L$584:L$595=$F666)*L$532:L$543)","v":7},{"$f":"SUM((M$584:M$595=$F666)*M$532:M$543)","v":7},{"$f":"SUM((N$584:N$595=$F666)*N$532:N$543)","v":7},{"$f":"SUM((O$584:O$595=$F666)*O$532:O$543)","v":7},{"$f":"SUM((P$584:P$595=$F666)*P$532:P$543)","v":7},{"$f":"SUM((Q$584:Q$595=$F666)*Q$532:Q$543)","v":7},{"$f":"SUM((R$584:R$595=$F666)*R$532:R$543)","v":7},{"$f":"SUM((S$584:S$595=$F666)*S$532:S$543)","v":7},{"$f":"SUM((T$584:T$595=$F666)*T$532:T$543)","v":7},{"$f":"SUM((U$584:U$595=$F666)*U$532:U$543)","v":7},{"$f":"SUM((V$584:V$595=$F666)*V$532:V$543)","v":7},{"$f":"SUM((W$584:W$595=$F666)*W$532:W$543)","v":7},{"$f":"SUM((X$584:X$595=$F666)*X$532:X$543)","v":7},{"$f":"SUM((Y$584:Y$595=$F666)*Y$532:Y$543)","v":7},{"$f":"SUM((Z$584:Z$595=$F666)*Z$532:Z$543)","v":7},{"$f":"SUM((AA$584:AA$595=$F666)*AA$532:AA$543)","v":7},{"$f":"SUM((AB$584:AB$595=$F666)*AB$532:AB$543)","v":7},{"$f":"SUM((AC$584:AC$595=$F666)*AC$532:AC$543)","v":7},{"$f":"SUM((AD$584:AD$595=$F666)*AD$532:AD$543)","v":7},{"$f":"SUM((AE$584:AE$595=$F666)*AE$532:AE$543)","v":7},{"$f":"SUM((AF$584:AF$595=$F666)*AF$532:AF$543)","v":7},{"$f":"SUM((AG$584:AG$595=$F666)*AG$532:AG$543)","v":7},{"$f":"SUM((AH$584:AH$595=$F666)*AH$532:AH$543)","v":7},{"$f":"SUM((AI$584:AI$595=$F666)*AI$532:AI$543)","v":7},{"$f":"SUM((AJ$584:AJ$595=$F666)*AJ$532:AJ$543)","v":7}]
[null,null,null,null,null,null,"Sitios",null,"[Sitios]",{"$f":"SUM(UTRAN!J545:J556)+N(I667)","v":850},"utran.sitios.tot"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J664:J666)-SUM(J532:J543)","v":-1425}]
[]
[null,null,"HWAC de CE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Total de Licencias por Sitio de CE 0~64"]
[null,null,null,null,1,1,{"$f":"INDEX(l.geo.nom,F675)","v":"3G Tipo 1"},null,"[licencias/sitio]",{"$f":"AVERAGE(L675,M675,N675,O675,P675,Q675,R675,S675,T675,U675,V675,W675,X675,Y675,Z675,AA675,AB675,AC675,AD675,AE675,AF675,AG675,AH675,AI675,AJ675)","v":8},null,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F675,L$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F675,L$6),ct.ran.ce.lic.l,0),$E675)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F675,L$6),ct.ran.ce.lic.l,0),$E675),0),8)","v":8},8,8,8,8,8,8,8,8,8,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F675,V$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F675,V$6),ct.ran.ce.lic.l,0),$E675)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F675,V$6),ct.ran.ce.lic.l,0),$E675),0),8)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,2,"3G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,3,"3G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,4,"3G Tipo 4",null,"[licencias/sitio]",20,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,1,5,"2G Tipo 1",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,6,"2G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,7,"2G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,8,"2G Tipo 4",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,1,9,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,10,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,11,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,12,"Carreteras",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total de Licencias por Sitio de CE 64~128"]
[null,null,null,null,2,1,{"$f":"INDEX(l.geo.nom,F688)","v":"3G Tipo 1"},null,"[licencias/sitio]",{"$f":"AVERAGE(L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688,AG688,AH688,AI688,AJ688)","v":8},null,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F688,L$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F688,L$6),ct.ran.ce.lic.l,0),$E688)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F688,L$6),ct.ran.ce.lic.l,0),$E688),0),8)","v":8},8,8,8,8,8,8,8,8,8,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F688,V$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F688,V$6),ct.ran.ce.lic.l,0),$E688)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F688,V$6),ct.ran.ce.lic.l,0),$E688),0),8)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,2,"3G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,3,"3G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,4,"3G Tipo 4",null,"[licencias/sitio]",20,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,2,5,"2G Tipo 1",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,6,"2G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,7,"2G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,8,"2G Tipo 4",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,2,9,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,10,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,11,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,12,"Carreteras",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total de Licencias por Sitio de CE 128~192"]
[null,null,null,null,3,1,{"$f":"INDEX(l.geo.nom,F701)","v":"3G Tipo 1"},null,"[licencias/sitio]",{"$f":"AVERAGE(L701,M701,N701,O701,P701,Q701,R701,S701,T701,U701,V701,W701,X701,Y701,Z701,AA701,AB701,AC701,AD701,AE701,AF701,AG701,AH701,AI701,AJ701)","v":8},null,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F701,L$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F701,L$6),ct.ran.ce.lic.l,0),$E701)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F701,L$6),ct.ran.ce.lic.l,0),$E701),0),8)","v":8},8,8,8,8,8,8,8,8,8,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F701,V$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F701,V$6),ct.ran.ce.lic.l,0),$E701)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F701,V$6),ct.ran.ce.lic.l,0),$E701),0),8)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,2,"3G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,3,"3G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,4,"3G Tipo 4",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,5,"2G Tipo 1",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,6,"2G Tipo 2",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,7,"2G Tipo 3",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,8,"2G Tipo 4",null,"[licencias/sitio]",8,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,3,9,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,10,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,11,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,12,"Carreteras",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total de Licencias por Sitio de CE >192"]
[null,null,null,null,4,1,{"$f":"INDEX(l.geo.nom,F714)","v":"3G Tipo 1"},null,"[licencias/sitio]",{"$f":"AVERAGE(L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714,AG714,AH714,AI714,AJ714)","v":47740.25},null,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F714,L$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F714,L$6),ct.ran.ce.lic.l,0),$E714)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F714,L$6),ct.ran.ce.lic.l,0),$E714),0),INDEX(utran.sit.can.dl,$F714,L$6)/16-12+INDEX(utran.sit.can.ul,$F714,L$6)/16-12)","v":38901},41813.5,41944.75,50744.75,52588.5,49188.5,44601,44713.5,56638.5,63251,{"$f":"IFERROR(IF(INDEX(utran.sit.can.dl,$F714,V$6)>0,INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.dl,$F714,V$6),ct.ran.ce.lic.l,0),$E714)+INDEX(ct.ran.ce.lic.t,MATCH(INDEX(utran.sit.can.ul,$F714,V$6),ct.ran.ce.lic.l,0),$E714),0),INDEX(utran.sit.can.dl,$F714,V$6)/16-12+INDEX(utran.sit.can.ul,$F714,V$6)/16-12)","v":39288.5},50113.5,49863.5,56994.75,47951,54926,60619.75,42144.75,41401,33144.75,47526,51488.5,43163.5,35844.75,54651]
[null,null,null,null,4,2,"3G Tipo 2",null,"[licencias/sitio]",31816,null,25926,27876,27951,33801,35026,32801,29726,29801,37751,42151,26176,33401,33226,38001,31976,36576,40376,28076,27601,22101,31676,34301,28776,23901,36426]
[null,null,null,null,4,3,"3G Tipo 3",null,"[licencias/sitio]",17905.25,null,14576,15701,15726,19051,19726,18463.5,16719.75,16769.75,21244.75,23719.75,14719.75,18794.75,18688.5,21388.5,17976,20626,22738.5,15788.5,15538.5,12444.75,17813.5,19301,16176,13451,20488.5]
[null,null,null,null,4,4,"3G Tipo 4",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,5,"2G Tipo 1",null,"[licencias/sitio]",15909,null,12951,13926,13969.75,16894.75,17526,16401,14869.75,14901,18876,21094.75,13101,16701,16626,18994.75,15994.75,18276,20194.75,14044.75,13819.75,11044.75,15844.75,17151,14376,11944.75,18201]
[null,null,null,null,4,6,"2G Tipo 2",null,"[licencias/sitio]",27278.75,null,22226,23894.75,23963.5,28976,30038.5,28101,25501,25569.75,32376,36144.75,22451,28619.75,28494.75,32576,27401,31351,34626,24088.5,23669.75,18944.75,27144.75,29426,24669.75,20488.5,31226]
[null,null,null,null,4,7,"2G Tipo 3",null,"[licencias/sitio]",35801,null,29176,31369.75,31451,38038.5,39413.5,36913.5,33451,33538.5,42476,47426,29451,37588.5,37388.5,42763.5,35976,41151,45426,31594.75,31063.5,24869.75,35644.75,38594.75,32376,26894.75,40988.5]
[null,null,null,null,4,8,"2G Tipo 4",null,"[licencias/sitio]",42426,null,34576,37151,37276,45076,46726,43726,39651,39751,50351,56226,34926,44526,44326,50651,42626,48776,53851,37451,36801,29451,42226,45751,38351,31851,48576]
[null,null,null,null,4,9,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,10,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,11,"libre",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,12,"Carreteras",null,"[licencias/sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 0~64",null,"[licencias]",{"$f":"SUM(L727,M727,N727,O727,P727,Q727,R727,S727,T727,U727,V727,W727,X727,Y727,Z727,AA727,AB727,AC727,AD727,AE727,AF727,AG727,AH727,AI727,AJ727)","v":14900},null,{"$f":"SUMPRODUCT(L675:L686,L$532:L$543)","v":596},596,596,596,596,596,{"$f":"SUMPRODUCT(R675:R686,R$532:R$543)","v":596},596,596,596,596,{"$f":"SUMPRODUCT(W675:W686,W$532:W$543)","v":596},596,596,{"$f":"SUMPRODUCT(Z675:Z686,Z$532:Z$543)","v":596},596,596,596,596,596,596,596,596,596,596]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 64~128",null,"[licencias]",{"$f":"SUM(L728,M728,N728,O728,P728,Q728,R728,S728,T728,U728,V728,W728,X728,Y728,Z728,AA728,AB728,AC728,AD728,AE728,AF728,AG728,AH728,AI728,AJ728)","v":14900},null,{"$f":"SUMPRODUCT(L688:L699,L$532:L$543)","v":596},596,596,596,596,596,{"$f":"SUMPRODUCT(R688:R699,R$532:R$543)","v":596},596,596,596,596,{"$f":"SUMPRODUCT(W688:W699,W$532:W$543)","v":596},596,596,{"$f":"SUMPRODUCT(Z688:Z699,Z$532:Z$543)","v":596},596,596,596,596,596,596,596,596,596,596]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 128~192",null,"[licencias]",{"$f":"SUM(L729,M729,N729,O729,P729,Q729,R729,S729,T729,U729,V729,W729,X729,Y729,Z729,AA729,AB729,AC729,AD729,AE729,AF729,AG729,AH729,AI729,AJ729)","v":11400},null,{"$f":"SUMPRODUCT(L701:L712,L$532:L$543)","v":456},456,456,456,456,456,{"$f":"SUMPRODUCT(R701:R712,R$532:R$543)","v":456},456,456,456,456,{"$f":"SUMPRODUCT(W701:W712,W$532:W$543)","v":456},456,456,{"$f":"SUMPRODUCT(Z701:Z712,Z$532:Z$543)","v":456},456,456,456,456,456,456,456,456,456,456]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE >192",null,"[licencias]",{"$f":"SUM(L730,M730,N730,O730,P730,Q730,R730,S730,T730,U730,V730,W730,X730,Y730,Z730,AA730,AB730,AC730,AD730,AE730,AF730,AG730,AH730,AI730,AJ730)","v":46540893.75},null,{"$f":"SUMPRODUCT(L714:L725,L$532:L$543)","v":1516832},1630763.25,1635469.5,1978257,2050194.5,1918757,{"$f":"SUMPRODUCT(R714:R725,R$532:R$543)","v":1739494.5},1743963.25,2208957,2466650.75,1531932,{"$f":"SUMPRODUCT(W714:W725,W$532:W$543)","v":1954088.25},1944438.25,2223032,{"$f":"SUMPRODUCT(Z714:Z725,Z$532:Z$543)","v":1870319.5},2140757,2363107,1643144.5,1615050.75,1292813.25,1853125.75,2007407,1683138.25,1398069.5,2131132]
[]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 0~64 Incrementales",null,"[licencias]",{"$f":"SUM(L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732,AG732,AH732,AI732,AJ732)","v":14900},null,{"$f":"L727","v":596},{"$f":"M727","v":596},596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 64~128 Incrementales",null,"[licencias]",{"$f":"SUM(L733,M733,N733,O733,P733,Q733,R733,S733,T733,U733,V733,W733,X733,Y733,Z733,AA733,AB733,AC733,AD733,AE733,AF733,AG733,AH733,AI733,AJ733)","v":14900},null,{"$f":"L728","v":596},596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596,596]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE 128~192 Incrementales",null,"[licencias]",{"$f":"SUM(L734,M734,N734,O734,P734,Q734,R734,S734,T734,U734,V734,W734,X734,Y734,Z734,AA734,AB734,AC734,AD734,AE734,AF734,AG734,AH734,AI734,AJ734)","v":11400},null,{"$f":"L729","v":456},456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456]
[null,null,null,null,null,null,"Total de Licencias por Sitio de CE >192 Incrementales",null,"[licencias]",{"$f":"SUM(L735,M735,N735,O735,P735,Q735,R735,S735,T735,U735,V735,W735,X735,Y735,Z735,AA735,AB735,AC735,AD735,AE735,AF735,AG735,AH735,AI735,AJ735)","v":46540893.75},null,{"$f":"L730","v":1516832},1630763.25,1635469.5,1978257,2050194.5,1918757,1739494.5,1743963.25,2208957,2466650.75,1531932,1954088.25,1944438.25,2223032,1870319.5,2140757,2363107,1643144.5,1615050.75,1292813.25,1853125.75,2007407,1683138.25,1398069.5,2131132]
[]
[]
[]
[null,null,"HWAC de Portadoras"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Licencias por Multicarrier adicionales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F744)","v":"3G Tipo 1"},null,"[licencias multicarrier]",{"$f":"SUM(L744,M744,N744,O744,P744,Q744,R744,S744,T744,U744,V744,W744,X744,Y744,Z744,AA744,AB744,AC744,AD744,AE744,AF744,AG744,AH744,AI744,AJ744)","v":0},null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F744,L$6))-INDEX(p.nodoB.por.R99,$F744),0)*L532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F745,L$6))-INDEX(p.nodoB.por.R99,$F745),0)*L533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F746,L$6))-INDEX(p.nodoB.por.R99,$F746),0)*L534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F747,L$6))-INDEX(p.nodoB.por.R99,$F747),0)*L535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F748,L$6))-INDEX(p.nodoB.por.R99,$F748),0)*L536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F749,L$6))-INDEX(p.nodoB.por.R99,$F749),0)*L537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F750,L$6))-INDEX(p.nodoB.por.R99,$F750),0)*L538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F751,L$6))-INDEX(p.nodoB.por.R99,$F751),0)*L539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F752,L$6))-INDEX(p.nodoB.por.R99,$F752),0)*L540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F753,L$6))-INDEX(p.nodoB.por.R99,$F753),0)*L541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F754,L$6))-INDEX(p.nodoB.por.R99,$F754),0)*L542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias multicarrier]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.port,INDEX(dda.vel.hsdpa.sel,$F755,L$6))-INDEX(p.nodoB.por.R99,$F755),0)*L543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Multicarrier adicionales Incrementales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F757)","v":"3G Tipo 1"},null,"[licencias multicarrier]",{"$f":"SUM(L757,M757,N757,O757,P757,Q757,R757,S757,T757,U757,V757,W757,X757,Y757,Z757,AA757,AB757,AC757,AD757,AE757,AF757,AG757,AH757,AI757,AJ757)","v":0},null,{"$f":"L744","v":0},{"$f":"M744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias multicarrier]",0,null,{"$f":"L745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias multicarrier]",0,null,{"$f":"L746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias multicarrier]",0,null,{"$f":"L747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias multicarrier]",0,null,{"$f":"L748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias multicarrier]",0,null,{"$f":"L749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias multicarrier]",0,null,{"$f":"L750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias multicarrier]",0,null,{"$f":"L751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[licencias multicarrier]",0,null,{"$f":"L752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias multicarrier]",0,null,{"$f":"L753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias multicarrier]",0,null,{"$f":"L754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias multicarrier]",0,null,{"$f":"L755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Energía Irradiada adicional"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F770)","v":"3G Tipo 1"},null,"[licencias de poder]",{"$f":"SUM(L770,M770,N770,O770,P770,Q770,R770,S770,T770,U770,V770,W770,X770,Y770,Z770,AA770,AB770,AC770,AD770,AE770,AF770,AG770,AH770,AI770,AJ770)","v":30000},null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F770,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F770,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L532","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias de poder]",27000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F771,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F771,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L533","v":1080},1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias de poder]",24000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F772,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F772,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L534","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias de poder]",21000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F773,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F773,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L535","v":840},840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias de poder]",18000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F774,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F774,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L536","v":720},720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias de poder]",21000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F775,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F775,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L537","v":840},840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias de poder]",24000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F776,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F776,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L538","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias de poder]",27000,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F777,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F777,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L539","v":1080},1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080]
[null,null,null,null,null,9,"libre",null,"[licencias de poder]",0,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F778,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F778,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias de poder]",0,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F779,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F779,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias de poder]",0,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F780,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F780,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias de poder]",0,null,{"$f":"(CEILING((INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F781,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F781,L$6))+p.rru.min)*p.pow.port/p.mod.pow*p.sec.min,1))*L543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Energía Irradiada Incremental"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F783)","v":"3G Tipo 1"},null,"[licencias de poder]",{"$f":"SUM(L783,M783,N783,O783,P783,Q783,R783,S783,T783,U783,V783,W783,X783,Y783,Z783,AA783,AB783,AC783,AD783,AE783,AF783,AG783,AH783,AI783,AJ783)","v":30000},null,{"$f":"L770","v":1200},{"$f":"M770","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias de poder]",27000,null,{"$f":"L771","v":1080},1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias de poder]",24000,null,{"$f":"L772","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias de poder]",21000,null,{"$f":"L773","v":840},840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias de poder]",18000,null,{"$f":"L774","v":720},720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias de poder]",21000,null,{"$f":"L775","v":840},840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840,840]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias de poder]",24000,null,{"$f":"L776","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias de poder]",27000,null,{"$f":"L777","v":1080},1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080]
[null,null,null,null,null,9,"libre",null,"[licencias de poder]",0,null,{"$f":"L778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias de poder]",0,null,{"$f":"L779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias de poder]",0,null,{"$f":"L780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias de poder]",0,null,{"$f":"L781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Códigos Adicionales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F796)","v":"3G Tipo 1"},null,"[licencias codigos]",{"$f":"SUM(L796,M796,N796,O796,P796,Q796,R796,S796,T796,U796,V796,W796,X796,Y796,Z796,AA796,AB796,AC796,AD796,AE796,AF796,AG796,AH796,AI796,AJ796)","v":0},null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F796,L$6))-p.cod.min,0)*L571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F797,L$6))-p.cod.min,0)*L572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F798,L$6))-p.cod.min,0)*L573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F799,L$6))-p.cod.min,0)*L574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F800,L$6))-p.cod.min,0)*L575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F801,L$6))-p.cod.min,0)*L576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F802,L$6))-p.cod.min,0)*L577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F803,L$6))-p.cod.min,0)*L578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F804,L$6))-p.cod.min,0)*L579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F805,L$6))-p.cod.min,0)*L580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F806,L$6))-p.cod.min,0)*L581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias codigos]",0,null,{"$f":"MAX(INDEX(p.hsdpa.l.cod,INDEX(dda.vel.hsdpa.sel,$F807,L$6))-p.cod.min,0)*L582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Códigos Adicionales Incrementales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F809)","v":"3G Tipo 1"},null,"[licencias codigos]",{"$f":"SUM(L809,M809,N809,O809,P809,Q809,R809,S809,T809,U809,V809,W809,X809,Y809,Z809,AA809,AB809,AC809,AD809,AE809,AF809,AG809,AH809,AI809,AJ809)","v":0},null,{"$f":"L796","v":0},{"$f":"M796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"3G Tipo 2",null,"[licencias codigos]",0,null,{"$f":"L797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"3G Tipo 3",null,"[licencias codigos]",0,null,{"$f":"L798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"3G Tipo 4",null,"[licencias codigos]",0,null,{"$f":"L799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"2G Tipo 1",null,"[licencias codigos]",0,null,{"$f":"L800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"2G Tipo 2",null,"[licencias codigos]",0,null,{"$f":"L801","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"2G Tipo 3",null,"[licencias codigos]",0,null,{"$f":"L802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"2G Tipo 4",null,"[licencias codigos]",0,null,{"$f":"L803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"libre",null,"[licencias codigos]",0,null,{"$f":"L804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[licencias codigos]",0,null,{"$f":"L805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[licencias codigos]",0,null,{"$f":"L806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[licencias codigos]",0,null,{"$f":"L807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Licencias por Multicarrier",null,"[licencias]",{"$f":"SUM(L822,M822,N822,O822,P822,Q822,R822,S822,T822,U822,V822,W822,X822,Y822,Z822,AA822,AB822,AC822,AD822,AE822,AF822,AG822,AH822,AI822,AJ822)","v":0},null,{"$f":"SUM(L744:L755)","v":0},{"$f":"SUM(M744:M755)","v":0},0,0,0,0,{"$f":"SUM(R744:R755)","v":0},0,0,0,0,{"$f":"SUM(W744:W755)","v":0},0,0,{"$f":"SUM(Z744:Z755)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Licencias por Energía Irradiada",null,"[licencias]",{"$f":"SUM(L823,M823,N823,O823,P823,Q823,R823,S823,T823,U823,V823,W823,X823,Y823,Z823,AA823,AB823,AC823,AD823,AE823,AF823,AG823,AH823,AI823,AJ823)","v":192000},null,{"$f":"SUM(L770:L781)","v":7680},7680,7680,7680,7680,7680,{"$f":"SUM(R770:R781)","v":7680},7680,7680,7680,7680,{"$f":"SUM(W770:W781)","v":7680},7680,7680,{"$f":"SUM(Z770:Z781)","v":7680},7680,7680,7680,7680,7680,7680,7680,7680,7680,7680]
[null,null,null,null,null,null,"Licencias por Codigos",null,"[licencias]",{"$f":"SUM(L824,M824,N824,O824,P824,Q824,R824,S824,T824,U824,V824,W824,X824,Y824,Z824,AA824,AB824,AC824,AD824,AE824,AF824,AG824,AH824,AI824,AJ824)","v":0},null,{"$f":"SUM(L796:L807)","v":0},0,0,0,0,0,{"$f":"SUM(R796:R807)","v":0},0,0,0,0,{"$f":"SUM(W796:W807)","v":0},0,0,{"$f":"SUM(Z796:Z807)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Licencias por Multicarrier",null,"[licencias]",{"$f":"SUM(L826,M826,N826,O826,P826,Q826,R826,S826,T826,U826,V826,W826,X826,Y826,Z826,AA826,AB826,AC826,AD826,AE826,AF826,AG826,AH826,AI826,AJ826)","v":0},null,{"$f":"SUM(L757:L768)","v":0},0,0,0,0,0,{"$f":"SUM(R757:R768)","v":0},0,0,0,0,{"$f":"SUM(W757:W768)","v":0},0,0,{"$f":"SUM(Z757:Z768)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Licencias por Energía Irradiada",null,"[licencias]",{"$f":"SUM(L827,M827,N827,O827,P827,Q827,R827,S827,T827,U827,V827,W827,X827,Y827,Z827,AA827,AB827,AC827,AD827,AE827,AF827,AG827,AH827,AI827,AJ827)","v":192000},null,{"$f":"SUM(L783:L794)","v":7680},7680,7680,7680,7680,7680,{"$f":"SUM(R783:R794)","v":7680},7680,7680,7680,7680,{"$f":"SUM(W783:W794)","v":7680},7680,7680,{"$f":"SUM(Z783:Z794)","v":7680},7680,7680,7680,7680,7680,7680,7680,7680,7680,7680]
[null,null,null,null,null,null,"Licencias por Codigos",null,"[licencias]",{"$f":"SUM(L828,M828,N828,O828,P828,Q828,R828,S828,T828,U828,V828,W828,X828,Y828,Z828,AA828,AB828,AC828,AD828,AE828,AF828,AG828,AH828,AI828,AJ828)","v":0},null,{"$f":"SUM(L809:L820)","v":0},0,0,0,0,0,{"$f":"SUM(R809:R820)","v":0},0,0,0,0,{"$f":"SUM(W809:W820)","v":0},0,0,{"$f":"SUM(Z809:Z820)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"RRU Adicionales por Activaciones de Velocidad"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Licencias por Multicarrier adicionales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F839)","v":"3G Tipo 1"},null,"[RRU Adicionales]",{"$f":"SUM(L839,M839,N839,O839,P839,Q839,R839,S839,T839,U839,V839,W839,X839,Y839,Z839,AA839,AB839,AC839,AD839,AE839,AF839,AG839,AH839,AI839,AJ839)","v":5000},null,{"$f":"(INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F839,L$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F839,L$6)))*INDEX(utran.sit.tot,$F839,L$6)*p.sec.min","v":200},200,200,200,200,200,200,200,200,200,{"$f":"(INDEX(p.hsupa.l.rru,INDEX(dda.vel.hsupa.sel,$F839,V$6))+INDEX(p.hsdpa.l.rru,INDEX(dda.vel.hsdpa.sel,$F839,V$6)))*INDEX(utran.sit.tot,$F839,V$6)*p.sec.min","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,2,"3G Tipo 2",null,"[RRU Adicionales]",4500,null,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,null,null,null,3,"3G Tipo 3",null,"[RRU Adicionales]",4000,null,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160]
[null,null,null,null,null,4,"3G Tipo 4",null,"[RRU Adicionales]",3500,null,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,null,null,null,5,"2G Tipo 1",null,"[RRU Adicionales]",3000,null,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,null,null,null,6,"2G Tipo 2",null,"[RRU Adicionales]",3500,null,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,null,null,null,7,"2G Tipo 3",null,"[RRU Adicionales]",4000,null,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160]
[null,null,null,null,null,8,"2G Tipo 4",null,"[RRU Adicionales]",4500,null,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,null,null,null,9,"libre",null,"[RRU Adicionales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[RRU Adicionales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[RRU Adicionales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[RRU Adicionales]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licencias por Multicarrier adicionales Incrementales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F852)","v":"3G Tipo 1"},null,"[RRU Adicionales]",{"$f":"SUM(L852,M852,N852,O852,P852,Q852,R852,S852,T852,U852,V852,W852,X852,Y852,Z852,AA852,AB852,AC852,AD852,AE852,AF852,AG852,AH852,AI852,AJ852)","v":5000},null,{"$f":"L839","v":200},{"$f":"M839","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,2,"3G Tipo 2",null,"[RRU Adicionales]",4500,null,{"$f":"L840","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,null,null,null,3,"3G Tipo 3",null,"[RRU Adicionales]",4000,null,{"$f":"L841","v":160},160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160]
[null,null,null,null,null,4,"3G Tipo 4",null,"[RRU Adicionales]",3500,null,{"$f":"L842","v":140},140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,null,null,null,5,"2G Tipo 1",null,"[RRU Adicionales]",3000,null,{"$f":"L843","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,null,null,null,6,"2G Tipo 2",null,"[RRU Adicionales]",3500,null,{"$f":"L844","v":140},140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,null,null,null,7,"2G Tipo 3",null,"[RRU Adicionales]",4000,null,{"$f":"L845","v":160},160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160]
[null,null,null,null,null,8,"2G Tipo 4",null,"[RRU Adicionales]",4500,null,{"$f":"L846","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,null,null,null,9,"libre",null,"[RRU Adicionales]",0,null,{"$f":"L847","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[RRU Adicionales]",0,null,{"$f":"L848","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[RRU Adicionales]",0,null,{"$f":"L849","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[RRU Adicionales]",0,null,{"$f":"L850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"RRU Adicionales Requeridos",null,"[RRU Adicionales]",{"$f":"SUM(L866,M866,N866,O866,P866,Q866,R866,S866,T866,U866,V866,W866,X866,Y866,Z866,AA866,AB866,AC866,AD866,AE866,AF866,AG866,AH866,AI866,AJ866)","v":32000},null,{"$f":"SUM(L839:L850)","v":1280},1280,1280,1280,1280,1280,{"$f":"SUM(R839:R850)","v":1280},1280,1280,1280,1280,{"$f":"SUM(W839:W850)","v":1280},1280,1280,{"$f":"SUM(Z839:Z850)","v":1280},1280,1280,1280,1280,1280,1280,1280,1280,1280,1280]
[null,null,null,null,null,null,"RRU Adicionales Requeridos",null,"[RRU Adicionales]",{"$f":"SUM(L867,M867,N867,O867,P867,Q867,R867,S867,T867,U867,V867,W867,X867,Y867,Z867,AA867,AB867,AC867,AD867,AE867,AF867,AG867,AH867,AI867,AJ867)","v":32000},null,{"$f":"SUM(L852:L863)","v":1280},1280,1280,1280,1280,1280,{"$f":"SUM(R852:R863)","v":1280},1280,1280,1280,1280,{"$f":"SUM(W852:W863)","v":1280},1280,1280,{"$f":"SUM(Z852:Z863)","v":1280},1280,1280,1280,1280,1280,1280,1280,1280,1280,1280]
[]
[]
[3,"Diseño de RNC"]
[]
[null,null,"Busqueda de Emplazamientos"]
[]
[null,null,null,null,null,null,null,null,null,"Centroide de Area Urbana de la Ciudad Principal",null,null,null,"paso_0",null,null,null,null,null,null,null,"paso_1",null,null,null,null,null,null,null,"paso_2",null,null,null,null,null,null,null,"paso_3",null,null,null,null,null,null,null,"paso_4",null,null,null,null,null,null,null,"paso_5",null,null,null,null,null,null,null,"Nivel de Agrupamiento"]
[null,null,null,null,null,"ID","Departamento","Ciudad",null,"X","Y","Carga","Accesibilidad","Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,"Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,"Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,"Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,"Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,"Localidad","Carga","X_cor","Y_cor","Dist","Selec","Km",null,0,1,2,3,4,5]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F876)","v":"Amazonas"},"Bagua Grande",null,500000,100000,{"$f":"INDEX(e.dist.pob.1,$F876)","v":0.04},1,{"$f":"F876","v":1},{"$f":"L876","v":0.04},{"$f":"IF(O876=0,0,J876)","v":500000},{"$f":"IF(O876=0,0,K876)","v":100000},{"$f":"MIN(((P876-(P$876:P$900<>P876)*P$876:P$900)^2+(Q876-(Q$876:Q$900<>Q876)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R876,(((P876-(P$876:P$900<>P876)*P$876:P$900)^2+(Q876-(Q$876:Q$900<>Q876)*Q$876:Q$900)^2))^(1/2),0)","v":1},{"$f":"IF(O876=0,0,R876/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(O$876:O$900,S876)=O876,IF(S876>$F876,INDEX(N$876:N$900,S876),N876),(IF(INDEX(O$876:O$900,S876)>O876,INDEX(N$876:N$900,S876),N876)))","v":1},{"$f":"SUMIF(V$876:V$900,$F876,O$876:O$900)","v":0.04},{"$f":"IF(W876=0,0,P876)","v":500000},{"$f":"IF(W876=0,0,Q876)","v":100000},{"$f":"MIN(((X876-(X$876:X$900<>X876)*X$876:X$900)^2+(Y876-(Y$876:Y$900<>Y876)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z876,(((X876-(X$876:X$900<>X876)*X$876:X$900)^2+(Y876-(Y$876:Y$900<>Y876)*Y$876:Y$900)^2))^(1/2),0)","v":1},{"$f":"IF(W876=0,0,Z876/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(W$876:W$900,AA876)=W876,IF(AA876>$F876,INDEX(V$876:V$900,AA876),V876),(IF(INDEX(W$876:W$900,AA876)>W876,INDEX(V$876:V$900,AA876),V876)))","v":1},{"$f":"SUMIF(AD$876:AD$900,$F876,W$876:W$900)","v":0.04},{"$f":"IF(AE876=0,0,X876)","v":500000},{"$f":"IF(AE876=0,0,Y876)","v":100000},{"$f":"MIN(((AF876-(AF$876:AF$900<>AF876)*AF$876:AF$900)^2+(AG876-(AG$876:AG$900<>AG876)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH876,(((AF876-(AF$876:AF$900<>AF876)*AF$876:AF$900)^2+(AG876-(AG$876:AG$900<>AG876)*AG$876:AG$900)^2))^(1/2),0)","v":1},{"$f":"IF(AE876=0,0,AH876/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(AE$876:AE$900,AI876)=AE876,IF(AI876>$F876,INDEX(AD$876:AD$900,AI876),AD876),(IF(INDEX(AE$876:AE$900,AI876)>AE876,INDEX(AD$876:AD$900,AI876),AD876)))","v":1},{"$f":"SUMIF(AL$876:AL$900,$F876,AE$876:AE$900)","v":0.04},{"$f":"IF(AM876=0,0,AF876)","v":500000},{"$f":"IF(AM876=0,0,AG876)","v":100000},{"$f":"MIN(((AN876-(AN$876:AN$900<>AN876)*AN$876:AN$900)^2+(AO876-(AO$876:AO$900<>AO876)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP876,(((AN876-(AN$876:AN$900<>AN876)*AN$876:AN$900)^2+(AO876-(AO$876:AO$900<>AO876)*AO$876:AO$900)^2))^(1/2),0)","v":1},{"$f":"IF(AM876=0,0,AP876/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(AM$876:AM$900,AQ876)=AM876,IF(AQ876>$F876,INDEX(AL$876:AL$900,AQ876),AL876),(IF(INDEX(AM$876:AM$900,AQ876)>AM876,INDEX(AL$876:AL$900,AQ876),AL876)))","v":1},{"$f":"SUMIF(AT$876:AT$900,$F876,AM$876:AM$900)","v":0.04},{"$f":"IF(AU876=0,0,AN876)","v":500000},{"$f":"IF(AU876=0,0,AO876)","v":100000},{"$f":"MIN(((AV876-(AV$876:AV$900<>AV876)*AV$876:AV$900)^2+(AW876-(AW$876:AW$900<>AW876)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX876,(((AV876-(AV$876:AV$900<>AV876)*AV$876:AV$900)^2+(AW876-(AW$876:AW$900<>AW876)*AW$876:AW$900)^2))^(1/2),0)","v":1},{"$f":"IF(AU876=0,0,AX876/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(AU$876:AU$900,AY876)=AU876,IF(AY876>$F876,INDEX(AT$876:AT$900,AY876),AT876),(IF(INDEX(AU$876:AU$900,AY876)>AU876,INDEX(AT$876:AT$900,AY876),AT876)))","v":1},{"$f":"SUMIF(BB$876:BB$900,$F876,AU$876:AU$900)","v":0.04},{"$f":"IF(BC876=0,0,AV876)","v":500000},{"$f":"IF(BC876=0,0,AW876)","v":100000},{"$f":"MIN(((BD876-(BD$876:BD$900<>BD876)*BD$876:BD$900)^2+(BE876-(BE$876:BE$900<>BE876)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF876,(((BD876-(BD$876:BD$900<>BD876)*BD$876:BD$900)^2+(BE876-(BE$876:BE$900<>BE876)*BE$876:BE$900)^2))^(1/2),0)","v":1},{"$f":"IF(BC876=0,0,BF876/1000)","v":509.90195135927848},null,{"$f":"IF(T876>0,1,0)","v":1},{"$f":"IF(AB876>0,1,0)","v":1},{"$f":"IF(AJ876>0,1,0)","v":1},{"$f":"IF(AR876>0,1,0)","v":1},{"$f":"IF(AZ876>0,1,0)","v":1},{"$f":"IF(BH876>0,1,0)","v":1}]
[null,null,null,null,null,2,"Ancash","Chimbote",null,500000,100000,0.04,1,{"$f":"F877","v":2},{"$f":"L877","v":0.04},{"$f":"IF(O877=0,0,J877)","v":500000},{"$f":"IF(O877=0,0,K877)","v":100000},{"$f":"MIN(((P877-(P$876:P$900<>P877)*P$876:P$900)^2+(Q877-(Q$876:Q$900<>Q877)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R877,(((P877-(P$876:P$900<>P877)*P$876:P$900)^2+(Q877-(Q$876:Q$900<>Q877)*Q$876:Q$900)^2))^(1/2),0)","v":1},{"$f":"IF(O877=0,0,R877/1000)","v":509.90195135927848},null,2,0.04,500000,100000,{"$f":"MIN(((X877-(X$876:X$900<>X877)*X$876:X$900)^2+(Y877-(Y$876:Y$900<>Y877)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z877,(((X877-(X$876:X$900<>X877)*X$876:X$900)^2+(Y877-(Y$876:Y$900<>Y877)*Y$876:Y$900)^2))^(1/2),0)","v":1},{"$f":"IF(W877=0,0,Z877/1000)","v":509.90195135927848},null,2,0.04,500000,100000,{"$f":"MIN(((AF877-(AF$876:AF$900<>AF877)*AF$876:AF$900)^2+(AG877-(AG$876:AG$900<>AG877)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH877,(((AF877-(AF$876:AF$900<>AF877)*AF$876:AF$900)^2+(AG877-(AG$876:AG$900<>AG877)*AG$876:AG$900)^2))^(1/2),0)","v":1},{"$f":"IF(AE877=0,0,AH877/1000)","v":509.90195135927848},null,2,0.04,500000,100000,{"$f":"MIN(((AN877-(AN$876:AN$900<>AN877)*AN$876:AN$900)^2+(AO877-(AO$876:AO$900<>AO877)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP877,(((AN877-(AN$876:AN$900<>AN877)*AN$876:AN$900)^2+(AO877-(AO$876:AO$900<>AO877)*AO$876:AO$900)^2))^(1/2),0)","v":1},{"$f":"IF(AM877=0,0,AP877/1000)","v":509.90195135927848},null,2,0.04,500000,100000,{"$f":"MIN(((AV877-(AV$876:AV$900<>AV877)*AV$876:AV$900)^2+(AW877-(AW$876:AW$900<>AW877)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX877,(((AV877-(AV$876:AV$900<>AV877)*AV$876:AV$900)^2+(AW877-(AW$876:AW$900<>AW877)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,2,0.04,500000,100000,{"$f":"MIN(((BD877-(BD$876:BD$900<>BD877)*BD$876:BD$900)^2+(BE877-(BE$876:BE$900<>BE877)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF877,(((BD877-(BD$876:BD$900<>BD877)*BD$876:BD$900)^2+(BE877-(BE$876:BE$900<>BE877)*BE$876:BE$900)^2))^(1/2),0)","v":1},{"$f":"IF(BC877=0,0,BF877/1000)","v":509.90195135927848},null,1,1,1,1,{"$f":"IF(AZ877>0,1,0)","v":1},{"$f":"IF(BH877>0,1,0)","v":1}]
[null,null,null,null,null,3,"Apurímac","Andahuaylas",null,500000,100000,0.04,1,3,0.04,500000,100000,{"$f":"MIN(((P878-(P$876:P$900<>P878)*P$876:P$900)^2+(Q878-(Q$876:Q$900<>Q878)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R878,(((P878-(P$876:P$900<>P878)*P$876:P$900)^2+(Q878-(Q$876:Q$900<>Q878)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,3,0.04,500000,100000,{"$f":"MIN(((X878-(X$876:X$900<>X878)*X$876:X$900)^2+(Y878-(Y$876:Y$900<>Y878)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z878,(((X878-(X$876:X$900<>X878)*X$876:X$900)^2+(Y878-(Y$876:Y$900<>Y878)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,3,0.04,500000,100000,{"$f":"MIN(((AF878-(AF$876:AF$900<>AF878)*AF$876:AF$900)^2+(AG878-(AG$876:AG$900<>AG878)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH878,(((AF878-(AF$876:AF$900<>AF878)*AF$876:AF$900)^2+(AG878-(AG$876:AG$900<>AG878)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,3,0.04,500000,100000,{"$f":"MIN(((AN878-(AN$876:AN$900<>AN878)*AN$876:AN$900)^2+(AO878-(AO$876:AO$900<>AO878)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP878,(((AN878-(AN$876:AN$900<>AN878)*AN$876:AN$900)^2+(AO878-(AO$876:AO$900<>AO878)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,3,0.04,500000,100000,{"$f":"MIN(((AV878-(AV$876:AV$900<>AV878)*AV$876:AV$900)^2+(AW878-(AW$876:AW$900<>AW878)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX878,(((AV878-(AV$876:AV$900<>AV878)*AV$876:AV$900)^2+(AW878-(AW$876:AW$900<>AW878)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,3,0.04,500000,100000,{"$f":"MIN(((BD878-(BD$876:BD$900<>BD878)*BD$876:BD$900)^2+(BE878-(BE$876:BE$900<>BE878)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF878,(((BD878-(BD$876:BD$900<>BD878)*BD$876:BD$900)^2+(BE878-(BE$876:BE$900<>BE878)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,4,"Arequipa","Arequipa",null,500000,100000,0.04,1,4,0.04,500000,100000,{"$f":"MIN(((P879-(P$876:P$900<>P879)*P$876:P$900)^2+(Q879-(Q$876:Q$900<>Q879)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R879,(((P879-(P$876:P$900<>P879)*P$876:P$900)^2+(Q879-(Q$876:Q$900<>Q879)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,4,0.04,500000,100000,{"$f":"MIN(((X879-(X$876:X$900<>X879)*X$876:X$900)^2+(Y879-(Y$876:Y$900<>Y879)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z879,(((X879-(X$876:X$900<>X879)*X$876:X$900)^2+(Y879-(Y$876:Y$900<>Y879)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,4,0.04,500000,100000,{"$f":"MIN(((AF879-(AF$876:AF$900<>AF879)*AF$876:AF$900)^2+(AG879-(AG$876:AG$900<>AG879)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH879,(((AF879-(AF$876:AF$900<>AF879)*AF$876:AF$900)^2+(AG879-(AG$876:AG$900<>AG879)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,4,0.04,500000,100000,{"$f":"MIN(((AN879-(AN$876:AN$900<>AN879)*AN$876:AN$900)^2+(AO879-(AO$876:AO$900<>AO879)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP879,(((AN879-(AN$876:AN$900<>AN879)*AN$876:AN$900)^2+(AO879-(AO$876:AO$900<>AO879)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,4,0.04,500000,100000,{"$f":"MIN(((AV879-(AV$876:AV$900<>AV879)*AV$876:AV$900)^2+(AW879-(AW$876:AW$900<>AW879)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX879,(((AV879-(AV$876:AV$900<>AV879)*AV$876:AV$900)^2+(AW879-(AW$876:AW$900<>AW879)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,4,0.04,500000,100000,{"$f":"MIN(((BD879-(BD$876:BD$900<>BD879)*BD$876:BD$900)^2+(BE879-(BE$876:BE$900<>BE879)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF879,(((BD879-(BD$876:BD$900<>BD879)*BD$876:BD$900)^2+(BE879-(BE$876:BE$900<>BE879)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,5,"Ayacucho","Ayacucho",null,500000,100000,0.04,1,5,0.04,500000,100000,{"$f":"MIN(((P880-(P$876:P$900<>P880)*P$876:P$900)^2+(Q880-(Q$876:Q$900<>Q880)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R880,(((P880-(P$876:P$900<>P880)*P$876:P$900)^2+(Q880-(Q$876:Q$900<>Q880)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,5,0.04,500000,100000,{"$f":"MIN(((X880-(X$876:X$900<>X880)*X$876:X$900)^2+(Y880-(Y$876:Y$900<>Y880)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z880,(((X880-(X$876:X$900<>X880)*X$876:X$900)^2+(Y880-(Y$876:Y$900<>Y880)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,5,0.04,500000,100000,{"$f":"MIN(((AF880-(AF$876:AF$900<>AF880)*AF$876:AF$900)^2+(AG880-(AG$876:AG$900<>AG880)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH880,(((AF880-(AF$876:AF$900<>AF880)*AF$876:AF$900)^2+(AG880-(AG$876:AG$900<>AG880)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,5,0.04,500000,100000,{"$f":"MIN(((AN880-(AN$876:AN$900<>AN880)*AN$876:AN$900)^2+(AO880-(AO$876:AO$900<>AO880)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP880,(((AN880-(AN$876:AN$900<>AN880)*AN$876:AN$900)^2+(AO880-(AO$876:AO$900<>AO880)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,5,0.04,500000,100000,{"$f":"MIN(((AV880-(AV$876:AV$900<>AV880)*AV$876:AV$900)^2+(AW880-(AW$876:AW$900<>AW880)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX880,(((AV880-(AV$876:AV$900<>AV880)*AV$876:AV$900)^2+(AW880-(AW$876:AW$900<>AW880)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,5,0.04,500000,100000,{"$f":"MIN(((BD880-(BD$876:BD$900<>BD880)*BD$876:BD$900)^2+(BE880-(BE$876:BE$900<>BE880)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF880,(((BD880-(BD$876:BD$900<>BD880)*BD$876:BD$900)^2+(BE880-(BE$876:BE$900<>BE880)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,6,"Cajamarca","Cajamarca",null,500000,100000,0.04,1,6,0.04,500000,100000,{"$f":"MIN(((P881-(P$876:P$900<>P881)*P$876:P$900)^2+(Q881-(Q$876:Q$900<>Q881)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R881,(((P881-(P$876:P$900<>P881)*P$876:P$900)^2+(Q881-(Q$876:Q$900<>Q881)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,6,0.04,500000,100000,{"$f":"MIN(((X881-(X$876:X$900<>X881)*X$876:X$900)^2+(Y881-(Y$876:Y$900<>Y881)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z881,(((X881-(X$876:X$900<>X881)*X$876:X$900)^2+(Y881-(Y$876:Y$900<>Y881)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,6,0.04,500000,100000,{"$f":"MIN(((AF881-(AF$876:AF$900<>AF881)*AF$876:AF$900)^2+(AG881-(AG$876:AG$900<>AG881)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH881,(((AF881-(AF$876:AF$900<>AF881)*AF$876:AF$900)^2+(AG881-(AG$876:AG$900<>AG881)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,6,0.04,500000,100000,{"$f":"MIN(((AN881-(AN$876:AN$900<>AN881)*AN$876:AN$900)^2+(AO881-(AO$876:AO$900<>AO881)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP881,(((AN881-(AN$876:AN$900<>AN881)*AN$876:AN$900)^2+(AO881-(AO$876:AO$900<>AO881)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,6,0.04,500000,100000,{"$f":"MIN(((AV881-(AV$876:AV$900<>AV881)*AV$876:AV$900)^2+(AW881-(AW$876:AW$900<>AW881)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX881,(((AV881-(AV$876:AV$900<>AV881)*AV$876:AV$900)^2+(AW881-(AW$876:AW$900<>AW881)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,6,0.04,500000,100000,{"$f":"MIN(((BD881-(BD$876:BD$900<>BD881)*BD$876:BD$900)^2+(BE881-(BE$876:BE$900<>BE881)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF881,(((BD881-(BD$876:BD$900<>BD881)*BD$876:BD$900)^2+(BE881-(BE$876:BE$900<>BE881)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,7,"Callao","Callao",null,500000,100000,0.04,1,7,0.04,500000,100000,{"$f":"MIN(((P882-(P$876:P$900<>P882)*P$876:P$900)^2+(Q882-(Q$876:Q$900<>Q882)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R882,(((P882-(P$876:P$900<>P882)*P$876:P$900)^2+(Q882-(Q$876:Q$900<>Q882)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,7,0.04,500000,100000,{"$f":"MIN(((X882-(X$876:X$900<>X882)*X$876:X$900)^2+(Y882-(Y$876:Y$900<>Y882)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z882,(((X882-(X$876:X$900<>X882)*X$876:X$900)^2+(Y882-(Y$876:Y$900<>Y882)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,7,0.04,500000,100000,{"$f":"MIN(((AF882-(AF$876:AF$900<>AF882)*AF$876:AF$900)^2+(AG882-(AG$876:AG$900<>AG882)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH882,(((AF882-(AF$876:AF$900<>AF882)*AF$876:AF$900)^2+(AG882-(AG$876:AG$900<>AG882)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,7,0.04,500000,100000,{"$f":"MIN(((AN882-(AN$876:AN$900<>AN882)*AN$876:AN$900)^2+(AO882-(AO$876:AO$900<>AO882)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP882,(((AN882-(AN$876:AN$900<>AN882)*AN$876:AN$900)^2+(AO882-(AO$876:AO$900<>AO882)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,7,0.04,500000,100000,{"$f":"MIN(((AV882-(AV$876:AV$900<>AV882)*AV$876:AV$900)^2+(AW882-(AW$876:AW$900<>AW882)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX882,(((AV882-(AV$876:AV$900<>AV882)*AV$876:AV$900)^2+(AW882-(AW$876:AW$900<>AW882)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,7,0.04,500000,100000,{"$f":"MIN(((BD882-(BD$876:BD$900<>BD882)*BD$876:BD$900)^2+(BE882-(BE$876:BE$900<>BE882)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF882,(((BD882-(BD$876:BD$900<>BD882)*BD$876:BD$900)^2+(BE882-(BE$876:BE$900<>BE882)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,8,"Cusco","Cusco",null,500000,100000,0.04,1,8,0.04,500000,100000,{"$f":"MIN(((P883-(P$876:P$900<>P883)*P$876:P$900)^2+(Q883-(Q$876:Q$900<>Q883)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R883,(((P883-(P$876:P$900<>P883)*P$876:P$900)^2+(Q883-(Q$876:Q$900<>Q883)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,8,0.04,500000,100000,{"$f":"MIN(((X883-(X$876:X$900<>X883)*X$876:X$900)^2+(Y883-(Y$876:Y$900<>Y883)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z883,(((X883-(X$876:X$900<>X883)*X$876:X$900)^2+(Y883-(Y$876:Y$900<>Y883)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,8,0.04,500000,100000,{"$f":"MIN(((AF883-(AF$876:AF$900<>AF883)*AF$876:AF$900)^2+(AG883-(AG$876:AG$900<>AG883)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH883,(((AF883-(AF$876:AF$900<>AF883)*AF$876:AF$900)^2+(AG883-(AG$876:AG$900<>AG883)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,8,0.04,500000,100000,{"$f":"MIN(((AN883-(AN$876:AN$900<>AN883)*AN$876:AN$900)^2+(AO883-(AO$876:AO$900<>AO883)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP883,(((AN883-(AN$876:AN$900<>AN883)*AN$876:AN$900)^2+(AO883-(AO$876:AO$900<>AO883)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,8,0.04,500000,100000,{"$f":"MIN(((AV883-(AV$876:AV$900<>AV883)*AV$876:AV$900)^2+(AW883-(AW$876:AW$900<>AW883)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX883,(((AV883-(AV$876:AV$900<>AV883)*AV$876:AV$900)^2+(AW883-(AW$876:AW$900<>AW883)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,8,0.04,500000,100000,{"$f":"MIN(((BD883-(BD$876:BD$900<>BD883)*BD$876:BD$900)^2+(BE883-(BE$876:BE$900<>BE883)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF883,(((BD883-(BD$876:BD$900<>BD883)*BD$876:BD$900)^2+(BE883-(BE$876:BE$900<>BE883)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,9,"Huancavelica","Huancavelica",null,500000,100000,0.04,1,9,0.04,500000,100000,{"$f":"MIN(((P884-(P$876:P$900<>P884)*P$876:P$900)^2+(Q884-(Q$876:Q$900<>Q884)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R884,(((P884-(P$876:P$900<>P884)*P$876:P$900)^2+(Q884-(Q$876:Q$900<>Q884)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,9,0.04,500000,100000,{"$f":"MIN(((X884-(X$876:X$900<>X884)*X$876:X$900)^2+(Y884-(Y$876:Y$900<>Y884)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z884,(((X884-(X$876:X$900<>X884)*X$876:X$900)^2+(Y884-(Y$876:Y$900<>Y884)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,9,0.04,500000,100000,{"$f":"MIN(((AF884-(AF$876:AF$900<>AF884)*AF$876:AF$900)^2+(AG884-(AG$876:AG$900<>AG884)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH884,(((AF884-(AF$876:AF$900<>AF884)*AF$876:AF$900)^2+(AG884-(AG$876:AG$900<>AG884)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,9,0.04,500000,100000,{"$f":"MIN(((AN884-(AN$876:AN$900<>AN884)*AN$876:AN$900)^2+(AO884-(AO$876:AO$900<>AO884)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP884,(((AN884-(AN$876:AN$900<>AN884)*AN$876:AN$900)^2+(AO884-(AO$876:AO$900<>AO884)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,9,0.04,500000,100000,{"$f":"MIN(((AV884-(AV$876:AV$900<>AV884)*AV$876:AV$900)^2+(AW884-(AW$876:AW$900<>AW884)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX884,(((AV884-(AV$876:AV$900<>AV884)*AV$876:AV$900)^2+(AW884-(AW$876:AW$900<>AW884)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,9,0.04,500000,100000,{"$f":"MIN(((BD884-(BD$876:BD$900<>BD884)*BD$876:BD$900)^2+(BE884-(BE$876:BE$900<>BE884)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF884,(((BD884-(BD$876:BD$900<>BD884)*BD$876:BD$900)^2+(BE884-(BE$876:BE$900<>BE884)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,10,"Huánuco","Huanuco",null,500000,100000,0.04,1,10,0.04,500000,100000,{"$f":"MIN(((P885-(P$876:P$900<>P885)*P$876:P$900)^2+(Q885-(Q$876:Q$900<>Q885)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R885,(((P885-(P$876:P$900<>P885)*P$876:P$900)^2+(Q885-(Q$876:Q$900<>Q885)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,10,0.04,500000,100000,{"$f":"MIN(((X885-(X$876:X$900<>X885)*X$876:X$900)^2+(Y885-(Y$876:Y$900<>Y885)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z885,(((X885-(X$876:X$900<>X885)*X$876:X$900)^2+(Y885-(Y$876:Y$900<>Y885)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,10,0.04,500000,100000,{"$f":"MIN(((AF885-(AF$876:AF$900<>AF885)*AF$876:AF$900)^2+(AG885-(AG$876:AG$900<>AG885)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH885,(((AF885-(AF$876:AF$900<>AF885)*AF$876:AF$900)^2+(AG885-(AG$876:AG$900<>AG885)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,10,0.04,500000,100000,{"$f":"MIN(((AN885-(AN$876:AN$900<>AN885)*AN$876:AN$900)^2+(AO885-(AO$876:AO$900<>AO885)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP885,(((AN885-(AN$876:AN$900<>AN885)*AN$876:AN$900)^2+(AO885-(AO$876:AO$900<>AO885)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,10,0.04,500000,100000,{"$f":"MIN(((AV885-(AV$876:AV$900<>AV885)*AV$876:AV$900)^2+(AW885-(AW$876:AW$900<>AW885)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX885,(((AV885-(AV$876:AV$900<>AV885)*AV$876:AV$900)^2+(AW885-(AW$876:AW$900<>AW885)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,10,0.04,500000,100000,{"$f":"MIN(((BD885-(BD$876:BD$900<>BD885)*BD$876:BD$900)^2+(BE885-(BE$876:BE$900<>BE885)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF885,(((BD885-(BD$876:BD$900<>BD885)*BD$876:BD$900)^2+(BE885-(BE$876:BE$900<>BE885)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,11,"Ica","Ica",null,500000,100000,0.04,1,11,0.04,500000,100000,{"$f":"MIN(((P886-(P$876:P$900<>P886)*P$876:P$900)^2+(Q886-(Q$876:Q$900<>Q886)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R886,(((P886-(P$876:P$900<>P886)*P$876:P$900)^2+(Q886-(Q$876:Q$900<>Q886)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,11,0.04,500000,100000,{"$f":"MIN(((X886-(X$876:X$900<>X886)*X$876:X$900)^2+(Y886-(Y$876:Y$900<>Y886)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z886,(((X886-(X$876:X$900<>X886)*X$876:X$900)^2+(Y886-(Y$876:Y$900<>Y886)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,11,0.04,500000,100000,{"$f":"MIN(((AF886-(AF$876:AF$900<>AF886)*AF$876:AF$900)^2+(AG886-(AG$876:AG$900<>AG886)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH886,(((AF886-(AF$876:AF$900<>AF886)*AF$876:AF$900)^2+(AG886-(AG$876:AG$900<>AG886)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,11,0.04,500000,100000,{"$f":"MIN(((AN886-(AN$876:AN$900<>AN886)*AN$876:AN$900)^2+(AO886-(AO$876:AO$900<>AO886)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP886,(((AN886-(AN$876:AN$900<>AN886)*AN$876:AN$900)^2+(AO886-(AO$876:AO$900<>AO886)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,11,0.04,500000,100000,{"$f":"MIN(((AV886-(AV$876:AV$900<>AV886)*AV$876:AV$900)^2+(AW886-(AW$876:AW$900<>AW886)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX886,(((AV886-(AV$876:AV$900<>AV886)*AV$876:AV$900)^2+(AW886-(AW$876:AW$900<>AW886)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,11,0.04,500000,100000,{"$f":"MIN(((BD886-(BD$876:BD$900<>BD886)*BD$876:BD$900)^2+(BE886-(BE$876:BE$900<>BE886)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF886,(((BD886-(BD$876:BD$900<>BD886)*BD$876:BD$900)^2+(BE886-(BE$876:BE$900<>BE886)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,12,"Junín","Huancayo",null,500000,100000,0.04,1,12,0.04,500000,100000,{"$f":"MIN(((P887-(P$876:P$900<>P887)*P$876:P$900)^2+(Q887-(Q$876:Q$900<>Q887)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R887,(((P887-(P$876:P$900<>P887)*P$876:P$900)^2+(Q887-(Q$876:Q$900<>Q887)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,12,0.04,500000,100000,{"$f":"MIN(((X887-(X$876:X$900<>X887)*X$876:X$900)^2+(Y887-(Y$876:Y$900<>Y887)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z887,(((X887-(X$876:X$900<>X887)*X$876:X$900)^2+(Y887-(Y$876:Y$900<>Y887)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,12,0.04,500000,100000,{"$f":"MIN(((AF887-(AF$876:AF$900<>AF887)*AF$876:AF$900)^2+(AG887-(AG$876:AG$900<>AG887)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH887,(((AF887-(AF$876:AF$900<>AF887)*AF$876:AF$900)^2+(AG887-(AG$876:AG$900<>AG887)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,12,0.04,500000,100000,{"$f":"MIN(((AN887-(AN$876:AN$900<>AN887)*AN$876:AN$900)^2+(AO887-(AO$876:AO$900<>AO887)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP887,(((AN887-(AN$876:AN$900<>AN887)*AN$876:AN$900)^2+(AO887-(AO$876:AO$900<>AO887)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,12,0.04,500000,100000,{"$f":"MIN(((AV887-(AV$876:AV$900<>AV887)*AV$876:AV$900)^2+(AW887-(AW$876:AW$900<>AW887)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX887,(((AV887-(AV$876:AV$900<>AV887)*AV$876:AV$900)^2+(AW887-(AW$876:AW$900<>AW887)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,12,0.04,500000,100000,{"$f":"MIN(((BD887-(BD$876:BD$900<>BD887)*BD$876:BD$900)^2+(BE887-(BE$876:BE$900<>BE887)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF887,(((BD887-(BD$876:BD$900<>BD887)*BD$876:BD$900)^2+(BE887-(BE$876:BE$900<>BE887)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,13,"La Libertad","Trujillo",null,500000,100000,0.04,1,13,0.04,500000,100000,{"$f":"MIN(((P888-(P$876:P$900<>P888)*P$876:P$900)^2+(Q888-(Q$876:Q$900<>Q888)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R888,(((P888-(P$876:P$900<>P888)*P$876:P$900)^2+(Q888-(Q$876:Q$900<>Q888)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,13,0.04,500000,100000,{"$f":"MIN(((X888-(X$876:X$900<>X888)*X$876:X$900)^2+(Y888-(Y$876:Y$900<>Y888)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z888,(((X888-(X$876:X$900<>X888)*X$876:X$900)^2+(Y888-(Y$876:Y$900<>Y888)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,13,0.04,500000,100000,{"$f":"MIN(((AF888-(AF$876:AF$900<>AF888)*AF$876:AF$900)^2+(AG888-(AG$876:AG$900<>AG888)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH888,(((AF888-(AF$876:AF$900<>AF888)*AF$876:AF$900)^2+(AG888-(AG$876:AG$900<>AG888)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,13,0.04,500000,100000,{"$f":"MIN(((AN888-(AN$876:AN$900<>AN888)*AN$876:AN$900)^2+(AO888-(AO$876:AO$900<>AO888)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP888,(((AN888-(AN$876:AN$900<>AN888)*AN$876:AN$900)^2+(AO888-(AO$876:AO$900<>AO888)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,13,0.04,500000,100000,{"$f":"MIN(((AV888-(AV$876:AV$900<>AV888)*AV$876:AV$900)^2+(AW888-(AW$876:AW$900<>AW888)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX888,(((AV888-(AV$876:AV$900<>AV888)*AV$876:AV$900)^2+(AW888-(AW$876:AW$900<>AW888)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,13,0.04,500000,100000,{"$f":"MIN(((BD888-(BD$876:BD$900<>BD888)*BD$876:BD$900)^2+(BE888-(BE$876:BE$900<>BE888)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF888,(((BD888-(BD$876:BD$900<>BD888)*BD$876:BD$900)^2+(BE888-(BE$876:BE$900<>BE888)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,14,"Lambayeque","Chiclayo",null,500000,100000,0.04,1,14,0.04,500000,100000,{"$f":"MIN(((P889-(P$876:P$900<>P889)*P$876:P$900)^2+(Q889-(Q$876:Q$900<>Q889)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R889,(((P889-(P$876:P$900<>P889)*P$876:P$900)^2+(Q889-(Q$876:Q$900<>Q889)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,14,0.04,500000,100000,{"$f":"MIN(((X889-(X$876:X$900<>X889)*X$876:X$900)^2+(Y889-(Y$876:Y$900<>Y889)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z889,(((X889-(X$876:X$900<>X889)*X$876:X$900)^2+(Y889-(Y$876:Y$900<>Y889)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,14,0.04,500000,100000,{"$f":"MIN(((AF889-(AF$876:AF$900<>AF889)*AF$876:AF$900)^2+(AG889-(AG$876:AG$900<>AG889)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH889,(((AF889-(AF$876:AF$900<>AF889)*AF$876:AF$900)^2+(AG889-(AG$876:AG$900<>AG889)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,14,0.04,500000,100000,{"$f":"MIN(((AN889-(AN$876:AN$900<>AN889)*AN$876:AN$900)^2+(AO889-(AO$876:AO$900<>AO889)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP889,(((AN889-(AN$876:AN$900<>AN889)*AN$876:AN$900)^2+(AO889-(AO$876:AO$900<>AO889)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,14,0.04,500000,100000,{"$f":"MIN(((AV889-(AV$876:AV$900<>AV889)*AV$876:AV$900)^2+(AW889-(AW$876:AW$900<>AW889)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX889,(((AV889-(AV$876:AV$900<>AV889)*AV$876:AV$900)^2+(AW889-(AW$876:AW$900<>AW889)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,14,0.04,500000,100000,{"$f":"MIN(((BD889-(BD$876:BD$900<>BD889)*BD$876:BD$900)^2+(BE889-(BE$876:BE$900<>BE889)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF889,(((BD889-(BD$876:BD$900<>BD889)*BD$876:BD$900)^2+(BE889-(BE$876:BE$900<>BE889)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,15,"Lima","Lima",null,500000,100000,0.04,1,15,0.04,{"$f":"IF(O890=0,0,J890)","v":500000},{"$f":"IF(O890=0,0,K890)","v":100000},{"$f":"MIN(((P890-(P$876:P$900<>P890)*P$876:P$900)^2+(Q890-(Q$876:Q$900<>Q890)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R890,(((P890-(P$876:P$900<>P890)*P$876:P$900)^2+(Q890-(Q$876:Q$900<>Q890)*Q$876:Q$900)^2))^(1/2),0)","v":1},{"$f":"IF(O890=0,0,R890/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(O$876:O$900,S890)=O890,IF(S890>$F890,INDEX(N$876:N$900,S890),N890),(IF(INDEX(O$876:O$900,S890)>O890,INDEX(N$876:N$900,S890),N890)))","v":15},{"$f":"SUMIF(V$876:V$900,$F890,O$876:O$900)","v":0.04},{"$f":"IF(W890=0,0,P890)","v":500000},{"$f":"IF(W890=0,0,Q890)","v":100000},{"$f":"MIN(((X890-(X$876:X$900<>X890)*X$876:X$900)^2+(Y890-(Y$876:Y$900<>Y890)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z890,(((X890-(X$876:X$900<>X890)*X$876:X$900)^2+(Y890-(Y$876:Y$900<>Y890)*Y$876:Y$900)^2))^(1/2),0)","v":1},{"$f":"IF(W890=0,0,Z890/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(W$876:W$900,AA890)=W890,IF(AA890>$F890,INDEX(V$876:V$900,AA890),V890),(IF(INDEX(W$876:W$900,AA890)>W890,INDEX(V$876:V$900,AA890),V890)))","v":15},{"$f":"SUMIF(AD$876:AD$900,$F890,W$876:W$900)","v":0.04},{"$f":"IF(AE890=0,0,X890)","v":500000},{"$f":"IF(AE890=0,0,Y890)","v":100000},{"$f":"MIN(((AF890-(AF$876:AF$900<>AF890)*AF$876:AF$900)^2+(AG890-(AG$876:AG$900<>AG890)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH890,(((AF890-(AF$876:AF$900<>AF890)*AF$876:AF$900)^2+(AG890-(AG$876:AG$900<>AG890)*AG$876:AG$900)^2))^(1/2),0)","v":1},{"$f":"IF(AE890=0,0,AH890/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(AE$876:AE$900,AI890)=AE890,IF(AI890>$F890,INDEX(AD$876:AD$900,AI890),AD890),(IF(INDEX(AE$876:AE$900,AI890)>AE890,INDEX(AD$876:AD$900,AI890),AD890)))","v":15},{"$f":"SUMIF(AL$876:AL$900,$F890,AE$876:AE$900)","v":0.04},{"$f":"IF(AM890=0,0,AF890)","v":500000},{"$f":"IF(AM890=0,0,AG890)","v":100000},{"$f":"MIN(((AN890-(AN$876:AN$900<>AN890)*AN$876:AN$900)^2+(AO890-(AO$876:AO$900<>AO890)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP890,(((AN890-(AN$876:AN$900<>AN890)*AN$876:AN$900)^2+(AO890-(AO$876:AO$900<>AO890)*AO$876:AO$900)^2))^(1/2),0)","v":1},{"$f":"IF(AM890=0,0,AP890/1000)","v":509.90195135927848},null,{"$f":"IF(INDEX(AM$876:AM$900,AQ890)=AM890,IF(AQ890>$F890,INDEX(AL$876:AL$900,AQ890),AL890),(IF(INDEX(AM$876:AM$900,AQ890)>AM890,INDEX(AL$876:AL$900,AQ890),AL890)))","v":15},{"$f":"SUMIF(AT$876:AT$900,$F890,AM$876:AM$900)","v":0.04},{"$f":"IF(AU890=0,0,AN890)","v":500000},100000,{"$f":"MIN(((AV890-(AV$876:AV$900<>AV890)*AV$876:AV$900)^2+(AW890-(AW$876:AW$900<>AW890)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX890,(((AV890-(AV$876:AV$900<>AV890)*AV$876:AV$900)^2+(AW890-(AW$876:AW$900<>AW890)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,15,0.04,500000,100000,{"$f":"MIN(((BD890-(BD$876:BD$900<>BD890)*BD$876:BD$900)^2+(BE890-(BE$876:BE$900<>BE890)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF890,(((BD890-(BD$876:BD$900<>BD890)*BD$876:BD$900)^2+(BE890-(BE$876:BE$900<>BE890)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,16,"Loreto","Iquitos",null,500000,100000,0.04,1,16,0.04,500000,100000,{"$f":"MIN(((P891-(P$876:P$900<>P891)*P$876:P$900)^2+(Q891-(Q$876:Q$900<>Q891)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R891,(((P891-(P$876:P$900<>P891)*P$876:P$900)^2+(Q891-(Q$876:Q$900<>Q891)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,16,0.04,500000,100000,{"$f":"MIN(((X891-(X$876:X$900<>X891)*X$876:X$900)^2+(Y891-(Y$876:Y$900<>Y891)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z891,(((X891-(X$876:X$900<>X891)*X$876:X$900)^2+(Y891-(Y$876:Y$900<>Y891)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,16,0.04,500000,100000,{"$f":"MIN(((AF891-(AF$876:AF$900<>AF891)*AF$876:AF$900)^2+(AG891-(AG$876:AG$900<>AG891)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH891,(((AF891-(AF$876:AF$900<>AF891)*AF$876:AF$900)^2+(AG891-(AG$876:AG$900<>AG891)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,16,0.04,500000,100000,{"$f":"MIN(((AN891-(AN$876:AN$900<>AN891)*AN$876:AN$900)^2+(AO891-(AO$876:AO$900<>AO891)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP891,(((AN891-(AN$876:AN$900<>AN891)*AN$876:AN$900)^2+(AO891-(AO$876:AO$900<>AO891)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,16,0.04,500000,100000,{"$f":"MIN(((AV891-(AV$876:AV$900<>AV891)*AV$876:AV$900)^2+(AW891-(AW$876:AW$900<>AW891)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX891,(((AV891-(AV$876:AV$900<>AV891)*AV$876:AV$900)^2+(AW891-(AW$876:AW$900<>AW891)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,16,0.04,500000,100000,{"$f":"MIN(((BD891-(BD$876:BD$900<>BD891)*BD$876:BD$900)^2+(BE891-(BE$876:BE$900<>BE891)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF891,(((BD891-(BD$876:BD$900<>BD891)*BD$876:BD$900)^2+(BE891-(BE$876:BE$900<>BE891)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,17,"Madre de Dios","Puerto Maldonado",null,500000,100000,0.04,1,17,0.04,500000,100000,{"$f":"MIN(((P892-(P$876:P$900<>P892)*P$876:P$900)^2+(Q892-(Q$876:Q$900<>Q892)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R892,(((P892-(P$876:P$900<>P892)*P$876:P$900)^2+(Q892-(Q$876:Q$900<>Q892)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,17,0.04,500000,100000,{"$f":"MIN(((X892-(X$876:X$900<>X892)*X$876:X$900)^2+(Y892-(Y$876:Y$900<>Y892)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z892,(((X892-(X$876:X$900<>X892)*X$876:X$900)^2+(Y892-(Y$876:Y$900<>Y892)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,17,0.04,500000,100000,{"$f":"MIN(((AF892-(AF$876:AF$900<>AF892)*AF$876:AF$900)^2+(AG892-(AG$876:AG$900<>AG892)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH892,(((AF892-(AF$876:AF$900<>AF892)*AF$876:AF$900)^2+(AG892-(AG$876:AG$900<>AG892)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,17,0.04,500000,100000,{"$f":"MIN(((AN892-(AN$876:AN$900<>AN892)*AN$876:AN$900)^2+(AO892-(AO$876:AO$900<>AO892)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP892,(((AN892-(AN$876:AN$900<>AN892)*AN$876:AN$900)^2+(AO892-(AO$876:AO$900<>AO892)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,17,0.04,500000,100000,{"$f":"MIN(((AV892-(AV$876:AV$900<>AV892)*AV$876:AV$900)^2+(AW892-(AW$876:AW$900<>AW892)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX892,(((AV892-(AV$876:AV$900<>AV892)*AV$876:AV$900)^2+(AW892-(AW$876:AW$900<>AW892)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,17,0.04,500000,100000,{"$f":"MIN(((BD892-(BD$876:BD$900<>BD892)*BD$876:BD$900)^2+(BE892-(BE$876:BE$900<>BE892)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF892,(((BD892-(BD$876:BD$900<>BD892)*BD$876:BD$900)^2+(BE892-(BE$876:BE$900<>BE892)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,18,"Moquegua","Moquegua",null,500000,100000,0.04,1,18,0.04,500000,100000,{"$f":"MIN(((P893-(P$876:P$900<>P893)*P$876:P$900)^2+(Q893-(Q$876:Q$900<>Q893)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R893,(((P893-(P$876:P$900<>P893)*P$876:P$900)^2+(Q893-(Q$876:Q$900<>Q893)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,18,0.04,500000,100000,{"$f":"MIN(((X893-(X$876:X$900<>X893)*X$876:X$900)^2+(Y893-(Y$876:Y$900<>Y893)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z893,(((X893-(X$876:X$900<>X893)*X$876:X$900)^2+(Y893-(Y$876:Y$900<>Y893)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,18,0.04,500000,100000,{"$f":"MIN(((AF893-(AF$876:AF$900<>AF893)*AF$876:AF$900)^2+(AG893-(AG$876:AG$900<>AG893)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH893,(((AF893-(AF$876:AF$900<>AF893)*AF$876:AF$900)^2+(AG893-(AG$876:AG$900<>AG893)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,18,0.04,500000,100000,{"$f":"MIN(((AN893-(AN$876:AN$900<>AN893)*AN$876:AN$900)^2+(AO893-(AO$876:AO$900<>AO893)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP893,(((AN893-(AN$876:AN$900<>AN893)*AN$876:AN$900)^2+(AO893-(AO$876:AO$900<>AO893)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,18,0.04,500000,100000,{"$f":"MIN(((AV893-(AV$876:AV$900<>AV893)*AV$876:AV$900)^2+(AW893-(AW$876:AW$900<>AW893)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX893,(((AV893-(AV$876:AV$900<>AV893)*AV$876:AV$900)^2+(AW893-(AW$876:AW$900<>AW893)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,18,0.04,500000,100000,{"$f":"MIN(((BD893-(BD$876:BD$900<>BD893)*BD$876:BD$900)^2+(BE893-(BE$876:BE$900<>BE893)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF893,(((BD893-(BD$876:BD$900<>BD893)*BD$876:BD$900)^2+(BE893-(BE$876:BE$900<>BE893)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,19,"Pasco","Cerro de Pasco",null,500000,100000,0.04,1,19,0.04,500000,100000,{"$f":"MIN(((P894-(P$876:P$900<>P894)*P$876:P$900)^2+(Q894-(Q$876:Q$900<>Q894)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R894,(((P894-(P$876:P$900<>P894)*P$876:P$900)^2+(Q894-(Q$876:Q$900<>Q894)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,19,0.04,500000,100000,{"$f":"MIN(((X894-(X$876:X$900<>X894)*X$876:X$900)^2+(Y894-(Y$876:Y$900<>Y894)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z894,(((X894-(X$876:X$900<>X894)*X$876:X$900)^2+(Y894-(Y$876:Y$900<>Y894)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,19,0.04,500000,100000,{"$f":"MIN(((AF894-(AF$876:AF$900<>AF894)*AF$876:AF$900)^2+(AG894-(AG$876:AG$900<>AG894)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH894,(((AF894-(AF$876:AF$900<>AF894)*AF$876:AF$900)^2+(AG894-(AG$876:AG$900<>AG894)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,19,0.04,500000,100000,{"$f":"MIN(((AN894-(AN$876:AN$900<>AN894)*AN$876:AN$900)^2+(AO894-(AO$876:AO$900<>AO894)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP894,(((AN894-(AN$876:AN$900<>AN894)*AN$876:AN$900)^2+(AO894-(AO$876:AO$900<>AO894)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,19,0.04,500000,100000,{"$f":"MIN(((AV894-(AV$876:AV$900<>AV894)*AV$876:AV$900)^2+(AW894-(AW$876:AW$900<>AW894)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX894,(((AV894-(AV$876:AV$900<>AV894)*AV$876:AV$900)^2+(AW894-(AW$876:AW$900<>AW894)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,19,0.04,500000,100000,{"$f":"MIN(((BD894-(BD$876:BD$900<>BD894)*BD$876:BD$900)^2+(BE894-(BE$876:BE$900<>BE894)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF894,(((BD894-(BD$876:BD$900<>BD894)*BD$876:BD$900)^2+(BE894-(BE$876:BE$900<>BE894)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,20,"Piura","Piura",null,500000,100000,0.04,1,20,0.04,500000,100000,{"$f":"MIN(((P895-(P$876:P$900<>P895)*P$876:P$900)^2+(Q895-(Q$876:Q$900<>Q895)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R895,(((P895-(P$876:P$900<>P895)*P$876:P$900)^2+(Q895-(Q$876:Q$900<>Q895)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,20,0.04,500000,100000,{"$f":"MIN(((X895-(X$876:X$900<>X895)*X$876:X$900)^2+(Y895-(Y$876:Y$900<>Y895)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z895,(((X895-(X$876:X$900<>X895)*X$876:X$900)^2+(Y895-(Y$876:Y$900<>Y895)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,20,0.04,500000,100000,{"$f":"MIN(((AF895-(AF$876:AF$900<>AF895)*AF$876:AF$900)^2+(AG895-(AG$876:AG$900<>AG895)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH895,(((AF895-(AF$876:AF$900<>AF895)*AF$876:AF$900)^2+(AG895-(AG$876:AG$900<>AG895)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,20,0.04,500000,100000,{"$f":"MIN(((AN895-(AN$876:AN$900<>AN895)*AN$876:AN$900)^2+(AO895-(AO$876:AO$900<>AO895)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP895,(((AN895-(AN$876:AN$900<>AN895)*AN$876:AN$900)^2+(AO895-(AO$876:AO$900<>AO895)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,20,0.04,500000,100000,{"$f":"MIN(((AV895-(AV$876:AV$900<>AV895)*AV$876:AV$900)^2+(AW895-(AW$876:AW$900<>AW895)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX895,(((AV895-(AV$876:AV$900<>AV895)*AV$876:AV$900)^2+(AW895-(AW$876:AW$900<>AW895)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,20,0.04,500000,100000,{"$f":"MIN(((BD895-(BD$876:BD$900<>BD895)*BD$876:BD$900)^2+(BE895-(BE$876:BE$900<>BE895)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF895,(((BD895-(BD$876:BD$900<>BD895)*BD$876:BD$900)^2+(BE895-(BE$876:BE$900<>BE895)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,21,"Puno","Juliaca",null,500000,100000,0.04,1,21,0.04,500000,100000,{"$f":"MIN(((P896-(P$876:P$900<>P896)*P$876:P$900)^2+(Q896-(Q$876:Q$900<>Q896)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R896,(((P896-(P$876:P$900<>P896)*P$876:P$900)^2+(Q896-(Q$876:Q$900<>Q896)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,21,0.04,500000,100000,{"$f":"MIN(((X896-(X$876:X$900<>X896)*X$876:X$900)^2+(Y896-(Y$876:Y$900<>Y896)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z896,(((X896-(X$876:X$900<>X896)*X$876:X$900)^2+(Y896-(Y$876:Y$900<>Y896)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,21,0.04,500000,100000,{"$f":"MIN(((AF896-(AF$876:AF$900<>AF896)*AF$876:AF$900)^2+(AG896-(AG$876:AG$900<>AG896)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH896,(((AF896-(AF$876:AF$900<>AF896)*AF$876:AF$900)^2+(AG896-(AG$876:AG$900<>AG896)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,21,0.04,500000,100000,{"$f":"MIN(((AN896-(AN$876:AN$900<>AN896)*AN$876:AN$900)^2+(AO896-(AO$876:AO$900<>AO896)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP896,(((AN896-(AN$876:AN$900<>AN896)*AN$876:AN$900)^2+(AO896-(AO$876:AO$900<>AO896)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,21,0.04,500000,100000,{"$f":"MIN(((AV896-(AV$876:AV$900<>AV896)*AV$876:AV$900)^2+(AW896-(AW$876:AW$900<>AW896)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX896,(((AV896-(AV$876:AV$900<>AV896)*AV$876:AV$900)^2+(AW896-(AW$876:AW$900<>AW896)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,21,0.04,500000,100000,{"$f":"MIN(((BD896-(BD$876:BD$900<>BD896)*BD$876:BD$900)^2+(BE896-(BE$876:BE$900<>BE896)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF896,(((BD896-(BD$876:BD$900<>BD896)*BD$876:BD$900)^2+(BE896-(BE$876:BE$900<>BE896)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,22,"San Martín","Tarapoto",null,500000,100000,0.04,1,22,0.04,500000,100000,{"$f":"MIN(((P897-(P$876:P$900<>P897)*P$876:P$900)^2+(Q897-(Q$876:Q$900<>Q897)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R897,(((P897-(P$876:P$900<>P897)*P$876:P$900)^2+(Q897-(Q$876:Q$900<>Q897)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,22,0.04,500000,100000,{"$f":"MIN(((X897-(X$876:X$900<>X897)*X$876:X$900)^2+(Y897-(Y$876:Y$900<>Y897)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z897,(((X897-(X$876:X$900<>X897)*X$876:X$900)^2+(Y897-(Y$876:Y$900<>Y897)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,22,0.04,500000,100000,{"$f":"MIN(((AF897-(AF$876:AF$900<>AF897)*AF$876:AF$900)^2+(AG897-(AG$876:AG$900<>AG897)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH897,(((AF897-(AF$876:AF$900<>AF897)*AF$876:AF$900)^2+(AG897-(AG$876:AG$900<>AG897)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,22,0.04,500000,100000,{"$f":"MIN(((AN897-(AN$876:AN$900<>AN897)*AN$876:AN$900)^2+(AO897-(AO$876:AO$900<>AO897)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP897,(((AN897-(AN$876:AN$900<>AN897)*AN$876:AN$900)^2+(AO897-(AO$876:AO$900<>AO897)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,22,0.04,500000,100000,{"$f":"MIN(((AV897-(AV$876:AV$900<>AV897)*AV$876:AV$900)^2+(AW897-(AW$876:AW$900<>AW897)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX897,(((AV897-(AV$876:AV$900<>AV897)*AV$876:AV$900)^2+(AW897-(AW$876:AW$900<>AW897)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,22,0.04,500000,100000,{"$f":"MIN(((BD897-(BD$876:BD$900<>BD897)*BD$876:BD$900)^2+(BE897-(BE$876:BE$900<>BE897)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF897,(((BD897-(BD$876:BD$900<>BD897)*BD$876:BD$900)^2+(BE897-(BE$876:BE$900<>BE897)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,23,"Tacna","Tacna",null,500000,100000,0.04,1,23,0.04,500000,100000,{"$f":"MIN(((P898-(P$876:P$900<>P898)*P$876:P$900)^2+(Q898-(Q$876:Q$900<>Q898)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R898,(((P898-(P$876:P$900<>P898)*P$876:P$900)^2+(Q898-(Q$876:Q$900<>Q898)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,23,0.04,500000,100000,{"$f":"MIN(((X898-(X$876:X$900<>X898)*X$876:X$900)^2+(Y898-(Y$876:Y$900<>Y898)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z898,(((X898-(X$876:X$900<>X898)*X$876:X$900)^2+(Y898-(Y$876:Y$900<>Y898)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,23,0.04,500000,100000,{"$f":"MIN(((AF898-(AF$876:AF$900<>AF898)*AF$876:AF$900)^2+(AG898-(AG$876:AG$900<>AG898)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH898,(((AF898-(AF$876:AF$900<>AF898)*AF$876:AF$900)^2+(AG898-(AG$876:AG$900<>AG898)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,23,0.04,500000,100000,{"$f":"MIN(((AN898-(AN$876:AN$900<>AN898)*AN$876:AN$900)^2+(AO898-(AO$876:AO$900<>AO898)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP898,(((AN898-(AN$876:AN$900<>AN898)*AN$876:AN$900)^2+(AO898-(AO$876:AO$900<>AO898)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,23,0.04,500000,100000,{"$f":"MIN(((AV898-(AV$876:AV$900<>AV898)*AV$876:AV$900)^2+(AW898-(AW$876:AW$900<>AW898)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX898,(((AV898-(AV$876:AV$900<>AV898)*AV$876:AV$900)^2+(AW898-(AW$876:AW$900<>AW898)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,23,0.04,500000,100000,{"$f":"MIN(((BD898-(BD$876:BD$900<>BD898)*BD$876:BD$900)^2+(BE898-(BE$876:BE$900<>BE898)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF898,(((BD898-(BD$876:BD$900<>BD898)*BD$876:BD$900)^2+(BE898-(BE$876:BE$900<>BE898)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,24,"Tumbes","Tumbes",null,500000,100000,0.04,1,24,0.04,500000,100000,{"$f":"MIN(((P899-(P$876:P$900<>P899)*P$876:P$900)^2+(Q899-(Q$876:Q$900<>Q899)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R899,(((P899-(P$876:P$900<>P899)*P$876:P$900)^2+(Q899-(Q$876:Q$900<>Q899)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,24,0.04,500000,100000,{"$f":"MIN(((X899-(X$876:X$900<>X899)*X$876:X$900)^2+(Y899-(Y$876:Y$900<>Y899)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z899,(((X899-(X$876:X$900<>X899)*X$876:X$900)^2+(Y899-(Y$876:Y$900<>Y899)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,24,0.04,500000,100000,{"$f":"MIN(((AF899-(AF$876:AF$900<>AF899)*AF$876:AF$900)^2+(AG899-(AG$876:AG$900<>AG899)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH899,(((AF899-(AF$876:AF$900<>AF899)*AF$876:AF$900)^2+(AG899-(AG$876:AG$900<>AG899)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,24,0.04,500000,100000,{"$f":"MIN(((AN899-(AN$876:AN$900<>AN899)*AN$876:AN$900)^2+(AO899-(AO$876:AO$900<>AO899)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP899,(((AN899-(AN$876:AN$900<>AN899)*AN$876:AN$900)^2+(AO899-(AO$876:AO$900<>AO899)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,24,0.04,500000,100000,{"$f":"MIN(((AV899-(AV$876:AV$900<>AV899)*AV$876:AV$900)^2+(AW899-(AW$876:AW$900<>AW899)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX899,(((AV899-(AV$876:AV$900<>AV899)*AV$876:AV$900)^2+(AW899-(AW$876:AW$900<>AW899)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,24,0.04,500000,100000,{"$f":"MIN(((BD899-(BD$876:BD$900<>BD899)*BD$876:BD$900)^2+(BE899-(BE$876:BE$900<>BE899)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF899,(((BD899-(BD$876:BD$900<>BD899)*BD$876:BD$900)^2+(BE899-(BE$876:BE$900<>BE899)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[null,null,null,null,null,25,"Ucayali","Pucallpa",null,500000,100000,0.04,1,25,0.04,500000,100000,{"$f":"MIN(((P900-(P$876:P$900<>P900)*P$876:P$900)^2+(Q900-(Q$876:Q$900<>Q900)*Q$876:Q$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(R900,(((P900-(P$876:P$900<>P900)*P$876:P$900)^2+(Q900-(Q$876:Q$900<>Q900)*Q$876:Q$900)^2))^(1/2),0)","v":1},509.90195135927848,null,25,0.04,500000,100000,{"$f":"MIN(((X900-(X$876:X$900<>X900)*X$876:X$900)^2+(Y900-(Y$876:Y$900<>Y900)*Y$876:Y$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(Z900,(((X900-(X$876:X$900<>X900)*X$876:X$900)^2+(Y900-(Y$876:Y$900<>Y900)*Y$876:Y$900)^2))^(1/2),0)","v":1},509.90195135927848,null,25,0.04,500000,100000,{"$f":"MIN(((AF900-(AF$876:AF$900<>AF900)*AF$876:AF$900)^2+(AG900-(AG$876:AG$900<>AG900)*AG$876:AG$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AH900,(((AF900-(AF$876:AF$900<>AF900)*AF$876:AF$900)^2+(AG900-(AG$876:AG$900<>AG900)*AG$876:AG$900)^2))^(1/2),0)","v":1},509.90195135927848,null,25,0.04,500000,100000,{"$f":"MIN(((AN900-(AN$876:AN$900<>AN900)*AN$876:AN$900)^2+(AO900-(AO$876:AO$900<>AO900)*AO$876:AO$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AP900,(((AN900-(AN$876:AN$900<>AN900)*AN$876:AN$900)^2+(AO900-(AO$876:AO$900<>AO900)*AO$876:AO$900)^2))^(1/2),0)","v":1},509.90195135927848,null,25,0.04,500000,100000,{"$f":"MIN(((AV900-(AV$876:AV$900<>AV900)*AV$876:AV$900)^2+(AW900-(AW$876:AW$900<>AW900)*AW$876:AW$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(AX900,(((AV900-(AV$876:AV$900<>AV900)*AV$876:AV$900)^2+(AW900-(AW$876:AW$900<>AW900)*AW$876:AW$900)^2))^(1/2),0)","v":1},509.90195135927848,null,25,0.04,500000,100000,{"$f":"MIN(((BD900-(BD$876:BD$900<>BD900)*BD$876:BD$900)^2+(BE900-(BE$876:BE$900<>BE900)*BE$876:BE$900)^2)*$M$876:$M$900)^(1/2)","v":509901.95135927846},{"$f":"MATCH(BF900,(((BD900-(BD$876:BD$900<>BD900)*BD$876:BD$900)^2+(BE900-(BE$876:BE$900<>BE900)*BE$876:BE$900)^2))^(1/2),0)","v":1},509.90195135927848,null,1,1,1,1,1,1]
[]
[]
[]
[null,null,"Emplazamientos de RNC"]
[]
[null,null,null,null,null,"ID","Departamento",null,"Emplazamientos a Costo Mínimo","Servido por"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F907)","v":"Amazonas"},null,{"$f":"INDEX(utran.rnc.grp,F907,4)","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F907,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F907,0),0)","v":1}]
[null,null,null,null,null,2,"Ancash",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F908,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F908,0),0)","v":2}]
[null,null,null,null,null,3,"Apurímac",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F909,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F909,0),0)","v":3}]
[null,null,null,null,null,4,"Arequipa",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F910,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F910,0),0)","v":4}]
[null,null,null,null,null,5,"Ayacucho",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F911,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F911,0),0)","v":5}]
[null,null,null,null,null,6,"Cajamarca",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F912,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F912,0),0)","v":6}]
[null,null,null,null,null,7,"Callao",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F913,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F913,0),0)","v":7}]
[null,null,null,null,null,8,"Cusco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F914,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F914,0),0)","v":8}]
[null,null,null,null,null,9,"Huancavelica",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F915,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F915,0),0)","v":9}]
[null,null,null,null,null,10,"Huánuco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F916,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F916,0),0)","v":10}]
[null,null,null,null,null,11,"Ica",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F917,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F917,0),0)","v":11}]
[null,null,null,null,null,12,"Junín",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F918,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F918,0),0)","v":12}]
[null,null,null,null,null,13,"La Libertad",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F919,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F919,0),0)","v":13}]
[null,null,null,null,null,14,"Lambayeque",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F920,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F920,0),0)","v":14}]
[null,null,null,null,null,15,"Lima",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F921,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F921,0),0)","v":15}]
[null,null,null,null,null,16,"Loreto",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F922,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F922,0),0)","v":16}]
[null,null,null,null,null,17,"Madre de Dios",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F923,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F923,0),0)","v":17}]
[null,null,null,null,null,18,"Moquegua",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F924,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F924,0),0)","v":18}]
[null,null,null,null,null,19,"Pasco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F925,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F925,0),0)","v":19}]
[null,null,null,null,null,20,"Piura",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F926,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F926,0),0)","v":20}]
[null,null,null,null,null,21,"Puno",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F927,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F927,0),0)","v":21}]
[null,null,null,null,null,22,"San Martín",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F928,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F928,0),0)","v":22}]
[null,null,null,null,null,23,"Tacna",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F929,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F929,0),0)","v":23}]
[null,null,null,null,null,24,"Tumbes",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F930,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F930,0),0)","v":24}]
[null,null,null,null,null,25,"Ucayali",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F931,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F931,0),0)","v":25}]
[]
[]
[]
[null,null,"Emplazamientos de BSC"]
[]
[null,null,null,null,null,"ID","Departamento",null,"Emplazamientos a Costo Mínimo","Servido por","iBSC1","iBSC2","iBSC3","iBSC4","iBSC5"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F938)","v":"Amazonas"},null,{"$f":"INDEX(utran.rnc.grp,F938,4)","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F938,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F938,0),0)","v":1},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G938,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G938,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G938,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G938,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G938,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,2,"Ancash",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F939,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F939,0),0)","v":2},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G939,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G939,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G939,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G939,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G939,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,3,"Apurímac",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F940,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F940,0),0)","v":3},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G940,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G940,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G940,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G940,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G940,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,4,"Arequipa",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F941,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F941,0),0)","v":4},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G941,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G941,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G941,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G941,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G941,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,5,"Ayacucho",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F942,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F942,0),0)","v":5},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G942,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G942,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G942,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G942,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G942,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,6,"Cajamarca",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F943,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F943,0),0)","v":6},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G943,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G943,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G943,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G943,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G943,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,7,"Callao",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F944,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F944,0),0)","v":7},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G944,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G944,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G944,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G944,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G944,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,8,"Cusco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F945,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F945,0),0)","v":8},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G945,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G945,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G945,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G945,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G945,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,9,"Huancavelica",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F946,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F946,0),0)","v":9},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G946,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G946,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G946,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G946,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G946,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,10,"Huánuco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F947,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F947,0),0)","v":10},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G947,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G947,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G947,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G947,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G947,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,11,"Ica",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F948,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F948,0),0)","v":11},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G948,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G948,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G948,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G948,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G948,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,12,"Junín",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F949,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F949,0),0)","v":12},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G949,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G949,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G949,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G949,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G949,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,13,"La Libertad",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F950,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F950,0),0)","v":13},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G950,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G950,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G950,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G950,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G950,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,14,"Lambayeque",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F951,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F951,0),0)","v":14},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G951,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G951,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G951,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G951,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G951,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,15,"Lima",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F952,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F952,0),0)","v":15},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G952,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G952,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G952,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G952,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G952,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,16,"Loreto",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F953,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F953,0),0)","v":16},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G953,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G953,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G953,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G953,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G953,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,17,"Madre de Dios",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F954,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F954,0),0)","v":17},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G954,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G954,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G954,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G954,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G954,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,18,"Moquegua",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F955,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F955,0),0)","v":18},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G955,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G955,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G955,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G955,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G955,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,19,"Pasco",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F956,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F956,0),0)","v":19},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G956,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G956,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G956,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G956,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G956,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,20,"Piura",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F957,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F957,0),0)","v":20},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G957,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G957,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G957,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G957,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G957,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,21,"Puno",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F958,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F958,0),0)","v":21},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G958,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G958,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G958,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G958,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G958,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,22,"San Martín",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F959,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F959,0),0)","v":22},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G959,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G959,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G959,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G959,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G959,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,23,"Tacna",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F960,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F960,0),0)","v":23},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G960,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G960,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G960,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G960,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G960,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,24,"Tumbes",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F961,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F961,0),0)","v":24},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G961,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G961,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G961,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G961,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G961,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,25,"Ucayali",null,1,{"$f":"MATCH(MIN((TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F962,0)),(TRANSPOSE(I$907:I$931)=0)*10000+INDEX(p.dist.mat,F962,0),0)","v":25},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G962,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G962,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G962,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G962,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":0},{"$f":"COUNTIFS('Infraestructura-2013'!$P$4:$P$1031,$G962,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K938:K962)","v":0},{"$f":"SUM(L938:L962)","v":0},{"$f":"SUM(M938:M962)","v":0},{"$f":"SUM(N938:N962)","v":0},{"$f":"SUM(O938:O962)","v":0}]
[null,null,null,null,null,null,null,null,"utran.bsc.loc","TRX",{"$f":"SUMIFS('Infraestructura-2013'!$I$4:$I$1031,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,K$937)","v":2602},{"$f":"SUMIFS('Infraestructura-2013'!$I$4:$I$1031,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,L$937)","v":3501},{"$f":"SUMIFS('Infraestructura-2013'!$I$4:$I$1031,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,M$937)","v":3015},{"$f":"SUMIFS('Infraestructura-2013'!$I$4:$I$1031,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,N$937)","v":2862},{"$f":"SUMIFS('Infraestructura-2013'!$I$4:$I$1031,'Infraestructura-2013'!$E$4:$E$1031,1,'Infraestructura-2013'!$H$4:$H$1031,O$937)","v":2011}]
[null,null,null,null,null,null,null,null,null,"Nro Eq",{"$f":"ROUNDUP(K964/900,0)","v":3},{"$f":"ROUNDUP(L964/900,0)","v":4},4,4,3]
[null,null,"Distribución de Tráfico de Voz"]
[]
[]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(utran.rnc.serv,J969)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,"Origen",null,null,"Destino"]
[null,null,null,null,"ID","ID","Departamento","Año",null,{"$f":"INDEX(l.reg.nom,J969)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali",null,"Tráfico Inter RNC"]
[null,null,null,null,1,1,{"$f":"INDEX(l.reg.nom,F973)","v":"Amazonas"},"Año 0","[HC erlangs]",{"$f":"(INDEX($L$61:$AJ$61,$F973)+INDEX($L$62:$AJ$62,$F973))*INDEX(p.traf.out,$F973)*IF($F973=J$969,0,INDEX(e.dist.pob,J$969,1)/(1-INDEX(e.dist.pob,$F973,1)))","v":0},9287.145430253986,3714.3610969862652,10294.376584999734,5507.1426210805967,12424.948446923858,8034.9576208126837,10633.229747911644,3985.3651417712663,6930.5515512511229,{"$f":"(INDEX($L$61:$AJ$61,$F973)+INDEX($L$62:$AJ$62,$F973))*INDEX(p.traf.out,$F973)*IF($F973=T$969,0,INDEX(e.dist.pob,T$969,1)/(1-INDEX(e.dist.pob,$F973,1)))","v":6307.5153125359493},10883.762146499539,14832.754143729702,10136.75144974407,78003.152747602086,8324.0460431487991,1069.9868880560448,1444.9188747170845,2451.0953799582703,14835.582893563645,11361.469318601396,6688.1211500199879,2724.7237851383475,1892.4826923745627,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F973)<>$J$970:$AH$970)*$J973:$AH973)","v":241768.4410676806}]
[null,null,null,null,1,2,{"$f":"INDEX(l.reg.nom,F974)","v":"Ancash"},"Año 0","[HC erlangs]",2587.8332278089356,0,2803.2988321309927,7769.361433830758,4156.3450819523641,9377.3444641153146,6064.1350494764529,8025.1003485597475,3007.830729383787,5230.6188230890129,4760.4015462112629,8214.1819058004439,11194.561132502993,7650.3987519484781,58870.460165358803,6282.3155697750753,807.53941670256427,1090.5077046237998,1849.8882140602227,11196.696043702746,8574.7165772249009,5047.6519970591744,2056.4007659231934,1428.2926142173478,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F974)<>$J$970:$AH$970)*$J974:$AH974)","v":178045.88039545834}]
[null,null,null,null,1,3,"Apurímac","Año 0","[HC erlangs]",1330.9272195977817,3604.8362586640446,0,3995.7963674242064,2137.6156485537622,4822.7848922871572,3118.7954130640137,4127.3233449224408,1546.9326796877708,2690.1165392655143,2448.2829596528063,4224.5683252215176,5757.3826483843377,3934.6136491052462,30277.182092859282,3231.0060416821893,415.31895449752329,560.85004693048597,951.40078999235129,5758.4806370014721,4409.9919462845446,2596.0163760750511,1057.6105617463595,734.57342512826415,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F975)<>$J$970:$AH$970)*$J975:$AH975)","v":93732.406818028117}]
[null,null,null,null,1,4,"Arequipa","Año 0","[HC erlangs]",4248.4971924186402,11507.118119269877,4602.2313531783357,0,6823.5542467118294,15394.972597159118,9955.6109162264547,13174.966583376448,4938.0154299498809,8587.210777612936,7815.2457378359004,13485.385530178282,18378.333283117285,12559.811532389795,96648.803346838569,10313.802208450476,1325.7534943753087,1790.3081510889285,3036.9982111936351,18381.838209223322,14077.282458796542,8286.830506450071,3376.0339679652911,2344.8563440049857,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F976)<>$J$970:$AH$970)*$J976:$AH976)","v":291053.46019781189}]
[null,null,null,null,1,5,"Ayacucho","Año 0","[HC erlangs]",1810.818554061037,4904.6291077535825,1961.5891330440973,5436.5573818289849,0,6561.7324798857844,4243.3369136469537,5615.5089335790117,2104.7089254876964,3660.0896504022326,3331.0583356095044,5747.8174565560121,7833.3173813021376,5353.3140610158862,41194.200773054472,4396.0072364659973,565.07016881406059,763.0752877190763,1294.4465914425646,7834.8112707731607,6000.0991203750027,3532.059868655821,1438.9523333665063,999.43796171245106,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F977)<>$J$970:$AH$970)*$J977:$AH977)","v":126582.63892655204}]
[null,null,null,null,1,6,"Cajamarca","Año 0","[HC erlangs]",3648.6028431307532,9882.2953116529552,3952.3891953880661,10954.073049284714,5860.0578739317316,0,8549.8633161078669,11314.641002950488,4240.7600431722985,7374.6833853795952,6711.7209985962891,11581.228316197137,15783.284307788887,10786.346792941044,83001.843406117128,8857.4774459995788,1138.555058362773,1537.5138818026458,2608.1693846279527,15786.294332928665,12089.548486550719,7116.717271304964,2899.3327701863718,2013.7590154788861,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F978)<>$J$970:$AH$970)*$J978:$AH978)","v":247689.15748988147}]
[null,null,null,null,1,7,"Callao","Año 0","[HC erlangs]",2775.6697565580803,7517.9430048335962,3006.7748196929288,8333.2964921822058,4458.0312277549383,10057.994134309005,0,8607.5980830112458,3226.152558318186,5610.2805695960851,5105.9328162651163,8810.4040267312994,12007.112529325346,8205.6989659153132,63143.54189431102,6738.3141775881368,866.15424521295768,1169.6616391237301,1984.161387837046,12009.402401944035,9197.1079197448271,5414.0331916711802,2205.6635458570991,1531.9644906774004,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F979)<>$J$970:$AH$970)*$J979:$AH979)","v":191982.89387846077}]
[null,null,null,null,1,8,"Cusco","Año 0","[HC erlangs]",3813.0546896422543,10327.715594880818,4130.5334684862983,11447.80109183346,6124.1856454283443,13817.091032392325,8935.2274870540277,0,4431.9019267085896,7707.0791961340237,7014.2354017649495,12103.223848008889,16494.677232704958,11272.514984842819,86742.948425999726,9256.7065712443291,1189.8726420387495,1606.8135583556989,2725.7262385136419,16497.82292736361,12634.45530638908,7437.4858906053169,3030.0131013180894,2104.5242762548496,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F980)<>$J$970:$AH$970)*$J980:$AH980)","v":260845.61053796482}]
[null,null,null,null,1,9,"Huancavelica","Año 0","[HC erlangs]",977.81497553547354,2648.4264700365939,1059.2288365041309,2935.6597939580884,1570.4785072518976,3543.2375429888448,2291.3385612828288,3032.2909593523591,0,1976.3937496329993,1798.7217535608784,3103.7355857991956,4229.8743992775389,2890.7096439158286,22244.253202935717,2373.7782555512049,305.12945212296648,412.04925922556168,698.98182747509259,4230.6810772814088,3239.9639165626436,1907.2595795498494,777.01276999399261,539.68157322522302,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F981)<>$J$970:$AH$970)*$J981:$AH981)","v":68786.701693020324}]
[null,null,null,null,1,10,"Huánuco","Año 0","[HC erlangs]",4336.1063822403084,11744.408918804933,4697.1349724965557,13018.140943993072,6964.264251257765,15712.435694220989,10160.907746387193,13446.650450875968,5039.8433261567552,0,7976.4056295196824,13763.470614673577,18757.316913394763,12818.810153038308,98641.819459350052,10526.485379590542,1353.0921471471006,1827.2264870426204,3099.62481554854,18760.894115348619,14367.57317931455,8457.7150507908573,3445.6519028133275,2393.2101395336872,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F982)<>$J$970:$AH$970)*$J982:$AH982)","v":301309.18867353979}]
[null,null,null,null,1,11,"Ica","Año 0","[HC erlangs]",{"$f":"(INDEX($L$61:$AJ$61,$F983)+INDEX($L$62:$AJ$62,$F983))*INDEX(p.traf.out,$F983)*IF($F983=J$969,0,INDEX(e.dist.pob,J$969,1)/(1-INDEX(e.dist.pob,$F983,1)))","v":2559.1523790199963},6931.5024529482616,2772.2299869478611,7683.2539219262972,4110.2804810618891,9273.4157426942656,5996.9264911656837,7936.1584928251004,2974.4950656303604,5172.6480906919269,{"$f":"(INDEX($L$61:$AJ$61,$F983)+INDEX($L$62:$AJ$62,$F983))*INDEX(p.traf.out,$F983)*IF($F983=T$969,0,INDEX(e.dist.pob,T$969,1)/(1-INDEX(e.dist.pob,$F983,1)))","v":0},8123.144466975773,11070.492273795391,7565.6096985342811,58218.001286635954,6212.6889257684688,798.58949069780215,1078.4216527703077,1829.3859793822853,11072.60352386249,8479.6833475265466,4991.7090784386346,2033.6097611617158,1412.4629061610017,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F983)<>$J$970:$AH$970)*$J983:$AH983)","v":178296.46549662238}]
[null,null,null,null,1,12,"Junín","Año 0","[HC erlangs]",1782.686885425004,4828.4340629587668,1931.1151933072397,5352.098654341683,2863.1914102017427,6459.7937829420935,4177.4152630773533,5528.2701342040837,2072.0115721640655,3603.2289400939717,3279.3092362342481,0,7711.6241899012284,5270.1485462096816,40554.235160113931,4327.7138016430981,556.29161576161141,751.22065927476501,1274.33693302547,7713.0948713023517,5906.8855845079233,3477.1881435982114,1416.5977301764019,983.91136049770626,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F984)<>$J$970:$AH$970)*$J984:$AH984)","v":121820.80373096264}]
[null,null,null,null,1,13,"La Libertad","Año 0","[HC erlangs]",1541.3138412576388,4174.6715666581858,1669.6451860629263,4627.4327831533583,2475.5197263157165,5585.1477063763678,3611.7997043137584,4779.7509174072165,1791.4644133712216,3115.35732045445,2835.2958429751675,4892.3679199906428,0,4556.5785927797633,35063.254509217288,3741.7480534636707,480.97059228914065,649.50654511761945,1101.7936853390263,6668.7537678482304,5107.1024219470492,3006.3822526563058,1224.7925908169232,850.69128566803909,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F985)<>$J$970:$AH$970)*$J985:$AH985)","v":103551.34122547973}]
[null,null,null,null,1,14,"Lambayeque","Año 0","[HC erlangs]",374.49134532061032,1014.3154037946492,405.67187239854871,1124.3223034510647,601.47433174235573,1357.0172552713659,877.55504044094903,1161.3308746366122,435.27015738077972,756.93497512450006,688.88874296446409,1188.6933050998521,1619.9908918915785,0,8519.2807596936655,909.12844930337462,116.86090096942374,157.80989787074844,267.70161173125723,1620.2998398402888,1240.8671131666051,730.45742158950259,297.58652183353456,206.69153516612832,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F986)<>$J$970:$AH$970)*$J986:$AH986)","v":25672.640550681859}]
[null,null,null,null,1,15,"Lima","Año 0","[HC erlangs]",4348.6437109300014,11778.366460871777,4710.7161718165826,13055.781328604506,6984.4005814819311,15757.866307183107,10190.286785776974,13485.529819050271,5054.4154253523338,8789.6304154641239,7999.4684444794821,13803.266030144438,18811.551433203404,12855.874196706072,0,10556.921442619741,1357.0044499138658,1832.5096920747656,3108.5870069021544,18815.138978205312,14409.115284499068,8482.1695138985524,3455.614589760487,2400.1298180419763,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F987)<>$J$970:$AH$970)*$J987:$AH987)","v":212042.9878869809}]
[null,null,null,null,1,16,"Loreto","Año 0","[HC erlangs]",1390.5693303901589,3766.3778068131578,1506.3495351979918,4174.8577962840918,2233.4074450286225,5038.9057038823412,3258.5562796431323,4312.2788200146269,1616.2545245728502,2810.6672548243773,2557.9965197788297,4413.8815862268602,6015.3850761150006,4110.9333303993553,31633.97683134921,0,433.9304147889444,585.98311216830348,994.03539126065175,6016.5322682932219,4607.6144942201727,2712.3502326832927,1105.0046832054788,767.49146073645932,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F988)<>$J$970:$AH$970)*$J988:$AH988)","v":96063.339897877144}]
[null,null,null,null,1,17,"Madre de Dios","Año 0","[HC erlangs]",1043.3486974406901,2825.9255349069663,1130.2189621845384,3132.4094013571985,1675.7328798350179,3780.7073604859593,2444.9053891825311,3235.5168430192339,1212.6810336544434,2108.8527951622714,1919.2731197517776,3311.7497294112864,4513.3630137001692,3084.4466664127144,23735.075843069775,2532.8702391637016,0,439.66503750769624,745.827991467895,4514.2237557276994,3457.1081612339603,2035.0852132479149,829.08861262230084,575.85134258035441,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F989)<>$J$970:$AH$970)*$J989:$AH989)","v":74283.927623126103}]
[null,null,null,null,1,18,"Moquegua","Año 0","[HC erlangs]",2441.3812066414303,6612.5174730303297,2644.6530679873372,7329.6736390617098,3921.1270117226527,8846.6568466924655,5720.9503244775869,7570.9396424180604,2837.6099883737675,4934.6048874279541,4490.9983943698917,7749.320596572813,10561.032632165139,7217.4433559360205,55538.832073707126,5926.7834578450329,761.83872066171,0,1745.1983658228041,10563.046723345715,8089.4516999606331,4761.9926163944438,1940.0238505704031,1347.4619262414244,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F990)<>$J$970:$AH$970)*$J990:$AH990)","v":173553.53850142646}]
[null,null,null,null,1,19,"Pasco","Año 0","[HC erlangs]",2505.0045655455783,6784.8422911710095,2713.5737719166468,7520.6878302579416,4023.3131309968235,9077.2042196827169,5870.0405504434739,7768.2413209928127,2911.5592258911083,5063.2026405969054,4608.0355870482217,7951.2709532962208,10836.257315523386,7405.5327816086246,56986.195982518293,6081.237776596995,781.692538746276,1055.6038733447067,0,10838.32389471595,8300.266007633787,4886.0920255762494,1990.5816386748058,1382.5773164597633,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F991)<>$J$970:$AH$970)*$J991:$AH991)","v":177341.33723923832}]
[null,null,null,null,1,20,"Piura","Año 0","[HC erlangs]",92.506173151146001,250.5543520450976,100.20833041821551,277.72805695068075,148.5750989265012,335.20794206273246,216.77205504226544,286.86984710670112,107.51964511148071,186.97670519749596,170.16804830025751,293.62886507039173,400.16721299741675,273.4755485855863,2104.4172874135475,224.57126125542629,28.866767883304366,38.981914855463806,66.127166774579237,0,306.51674454553881,180.43626792829741,73.509283085333806,51.056568275522601,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F992)<>$J$970:$AH$970)*$J992:$AH992)","v":6214.8411429829821}]
[null,null,null,null,1,21,"Puno","Año 0","[HC erlangs]",4193.6568296547084,11358.582177395116,4542.8249265053391,12590.469621037668,6735.4745862387535,15196.251533279028,9827.1021072394324,13004.901754776733,4874.274642267218,8476.3655227272775,7714.3651459604944,13311.31375821003,18141.102465113887,12397.687235376723,95401.24328119964,10180.669802103072,1308.6404307967725,1767.19853278904,2997.7960942868667,18144.562149005935,0,8179.8626139096432,3332.4555167809617,2314.5885182985185,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F993)<>$J$970:$AH$970)*$J993:$AH993)","v":285991.38924495288}]
[null,null,null,null,1,22,"San Martín","Año 0","[HC erlangs]",3271.6877055163595,8861.4150302185353,3544.09172330501,9822.4738787741426,5254.6906649082257,11855.378570748882,7666.6285418867683,10145.793733450151,3802.6727193433326,6612.8493566921043,6018.3736126021922,10384.841520423674,14152.808470146681,9672.0744096170638,74427.423943454909,7942.4649127059738,1020.9378073341195,1378.6826027461334,2338.7351477995994,14155.507547757072,10840.65020207913,0,2599.8202013897585,1805.7297261660044,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F994)<>$J$970:$AH$970)*$J994:$AH994)","v":227575.73202906581}]
[null,null,null,null,1,23,"Tacna","Año 0","[HC erlangs]",397.98206307361068,1077.9403637858125,431.11845100155239,1194.8476659829039,639.20301076039289,1442.1388735086045,932.60143343588652,1234.1776737277321,462.57334753750359,804.41523356091693,732.10066555333799,1263.2564673034437,1721.6080568257291,1176.5524323273851,9053.6696642308307,966.15534744310366,124.19123443463073,167.70883897000903,284.49373011203994,1721.9363841517047,1318.7029817082991,776.27682258648235,0,219.65667461511907,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F995)<>$J$970:$AH$970)*$J995:$AH995)","v":28143.307416637028}]
[null,null,null,null,1,24,"Tumbes","Año 0","[HC erlangs]",2239.4336934524995,6065.5396164120712,2425.8912011905309,6723.3736643309003,3596.7770713031941,8114.8742207898449,5247.7216095342837,6944.6824937472275,2602.8870049276525,4526.4215267651061,4119.5095195431077,7108.3080340428805,9687.4393272887883,6620.4269074812646,50944.740420919981,5436.5285245863097,698.82052642389988,943.69284328719084,1600.8380876980514,9689.2868157675221,7420.3039857794465,4368.0874924880191,1779.5478908619739,0,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F996)<>$J$970:$AH$970)*$J996:$AH996)","v":158905.13247862173}]
[null,null,null,null,1,25,"Ucayali","Año 0","[HC erlangs]",950.57799047769936,2574.6546890802861,1029.724072602527,2853.8871437704001,1526.7329104817613,3444.5408463446947,2227.5134453688638,2947.8266531010918,1104.8539216939876,1921.3414049933058,1748.6184530893324,3017.281193210863,4112.0514688746853,2810.1890778091552,21624.640692114925,2307.6567862604415,296.63008717551429,400.57164863727263,679.51172518895294,4112.8356769049024,3149.7148909381194,1854.1329636059199,755.36911988070153,524.64877119860057,0,null,{"$f":"SUM((INDEX(utran.rnc.serv,$F997)<>$J$970:$AH$970)*$J997:$AH997)","v":67975.505632804008}]
[]
[]
[]
[]
[]
[null,null,"Cálculo de los RNC"]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX($J$907:$J$931,L6)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,null,null,"RNC por necesidades de Erlangs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Tráfico Iur"]
[null,null,null,null,null,null,"Tráfico Iur Voz",null,"[HC erlangs]",{"$f":"SUM(L1012,M1012,N1012,O1012,P1012,Q1012,R1012,S1012,T1012,U1012,V1012,W1012,X1012,Y1012,Z1012,AA1012,AB1012,AC1012,AD1012,AE1012,AF1012,AG1012,AH1012,AI1012,AJ1012)","v":3939228.6697758585},null,{"$f":"INDEX($AJ$973:$AJ$997,L$6)","v":241768.4410676806},178045.88039545834,93732.406818028117,291053.46019781189,126582.63892655204,247689.15748988147,191982.89387846077,260845.61053796482,68786.701693020324,301309.18867353979,178296.46549662238,121820.80373096264,103551.34122547973,25672.640550681859,212042.9878869809,96063.339897877144,74283.927623126103,173553.53850142646,177341.33723923832,6214.8411429829821,285991.38924495288,227575.73202906581,28143.307416637028,158905.13247862173,67975.505632804008]
[null,null,null,null,"Tráfico en Erlangs"]
[null,null,null,null,null,null,"Demanda por AMR 12.2",null,"[HC erlangs]",{"$f":"SUM(L1014,M1014,N1014,O1014,P1014,Q1014,R1014,S1014,T1014,U1014,V1014,W1014,X1014,Y1014,Z1014,AA1014,AB1014,AC1014,AD1014,AE1014,AF1014,AG1014,AH1014,AI1014,AJ1014)","v":7490258.4416119857},null,{"$f":"IF(L$1005=L$6,SUMIFS($L61:$AJ61,$L$1005:$AJ$1005,L$1005),0)","v":244165.60151921725},262403.90539801517,263274.11450709467,318410.19821622939,329937.61389477126,308769.83441674657,279935.53552786505,280664.13580554584,355489.78551397478,396986.65474599804,246582.54450931691,314490.83120525687,312963.73983955977,357766.49008072139,301010.12725877576,344418.2589120004,380249.40448002709,264483.27120616747,259935.34370485731,208062.20155275951,298235.05096604174,323099.73454893834,270887.64480684744,225025.56914628658,343010.84984896949]
[null,null,null,null,null,null,"Demanda por CS de SMS y MMS",null,"[HC erlangs]",{"$f":"SUM(L1015,M1015,N1015,O1015,P1015,Q1015,R1015,S1015,T1015,U1015,V1015,W1015,X1015,Y1015,Z1015,AA1015,AB1015,AC1015,AD1015,AE1015,AF1015,AG1015,AH1015,AI1015,AJ1015)","v":8.7919191919191952},null,{"$f":"IF(L$1005=L$6,SUMIFS($L62:$AJ62,$L$1005:$AJ$1005,L$1005),0)","v":0.28659681835241346},0.30800458353835652,0.30902601800910795,0.37374367712705964,0.3872743327015542,0.36242800622378496,0.32858286886799914,0.3294380856558462,0.41726697311647437,0.46597518844035973,0.28943377886934035,0.36914320061312395,0.36735073056812551,0.41993932450871851,0.35331981338669588,0.40427143124371723,0.44632933069320357,0.3104453025466824,0.30510703399508066,0.24421935200289147,0.35006248298784293,0.37924816336156575,0.31796263130255376,0.26413062185662084,0.40261944195007676]
[null,null,null,null,null,null,"Demanda por PS",null,"[HC erlangs]",{"$f":"SUM(L1016,M1016,N1016,O1016,P1016,Q1016,R1016,S1016,T1016,U1016,V1016,W1016,X1016,Y1016,Z1016,AA1016,AB1016,AC1016,AD1016,AE1016,AF1016,AG1016,AH1016,AI1016,AJ1016)","v":29515.607678482516},null,{"$f":"IF(L$1005=L$6,SUMIFS($L63:$AJ63,$L$1005:$AJ$1005,L$1005),0)","v":962.14251606930588},1034.0111473326745,1037.4402347082369,1254.7057707871975,1300.1299282267385,1216.7176028219087,1103.0951076406648,1105.966180797632,1400.819093857632,1564.3388604565127,971.66655874862477,1239.2613772531672,1233.2438239216676,1409.790522455954,1186.1402236887411,1357.1913821927958,1498.3851799102567,1042.2049561166964,1024.2836994704483,819.87589101544791,1175.2049450501356,1273.1850416520413,1067.4415991641445,886.72059426559053,1351.6454408783025]
[null,null,null,null,null,null,"Demanda por PS por señalización HSPA",null,"[HC erlangs]",{"$f":"SUM(L1017,M1017,N1017,O1017,P1017,Q1017,R1017,S1017,T1017,U1017,V1017,W1017,X1017,Y1017,Z1017,AA1017,AB1017,AC1017,AD1017,AE1017,AF1017,AG1017,AH1017,AI1017,AJ1017)","v":1256.5917639877612},null,{"$f":"IF(L$1005=L$6,SUMIFS($L64:$AJ64,$L$1005:$AJ$1005,L$1005),0)","v":40.962069107476054},44.021790293581262,44.167779595277651,53.417600442918229,55.351479722870266,51.800299538455882,46.962957437836415,47.085189950280395,59.638200756461572,66.599859625072725,41.367543855652265,52.760073824254142,52.50388367434806,60.020148619797432,50.498504122226606,57.780803010941582,63.791960405043312,44.370631921571821,43.607655812548543,34.905237370166432,50.032947687682977,54.204333341193951,45.445051874214073,37.7510708181957,57.544691179693999]
[null,null,null,null,null,null,"Tráfico Iur Voz",null,"[HC erlangs]",{"$f":"SUM(L1018,M1018,N1018,O1018,P1018,Q1018,R1018,S1018,T1018,U1018,V1018,W1018,X1018,Y1018,Z1018,AA1018,AB1018,AC1018,AD1018,AE1018,AF1018,AG1018,AH1018,AI1018,AJ1018)","v":3939228.6697758585},null,{"$f":"IF(L$1005=L$6,SUMIFS($L1012:$AJ1012,$L$1005:$AJ$1005,L$1005),0)","v":241768.4410676806},178045.88039545834,93732.406818028117,291053.46019781189,126582.63892655204,247689.15748988147,191982.89387846077,260845.61053796482,68786.701693020324,301309.18867353979,178296.46549662238,121820.80373096264,103551.34122547973,25672.640550681859,212042.9878869809,96063.339897877144,74283.927623126103,173553.53850142646,177341.33723923832,6214.8411429829821,285991.38924495288,227575.73202906581,28143.307416637028,158905.13247862173,67975.505632804008]
[null,null,null,null,"Tráfico en Erlangs Total + SHO"]
[null,null,null,null,null,null,"Tráfico en Erlangs de Voz",null,"[HC erlangs]",{"$f":"SUM(L1020,M1020,N1020,O1020,P1020,Q1020,R1020,S1020,T1020,U1020,V1020,W1020,X1020,Y1020,Z1020,AA1020,AB1020,AC1020,AD1020,AE1020,AF1020,AG1020,AH1020,AI1020,AJ1020)","v":29915982.753347665},null,{"$f":"(L1014+L1015+L1018)*(1+p.nodoB.sho)/INDEX(p.util,3)","v":1271902.3773317416},1152850.2675223427,934442.80219933484,1595233.5631478319,1194913.9061939956,1456497.1708329855,{"$f":"(R1014+R1015+R1018)*(1+p.nodoB.sho)/INDEX(p.util,3)","v":1235217.5060407599},1417368.3795764723,1110517.9672197481,1827746.4312782625,1112094.6979486041,{"$f":"(W1014+W1015+W1018)*(1+p.nodoB.sho)/INDEX(p.util,3)","v":1142019.0793665529},1090202.8468030428,1003628.7758330824,{"$f":"(Z1014+Z1015+Z1018)*(1+p.nodoB.sho)/INDEX(p.util,3)","v":1342885.0094534985},1152933.7880533885,1189713.4214349482,1146534.4615967271,1144544.8586543866,560857.2481251182,1529176.6784577065,1441359.2030471035,782695.439700983,1004915.0240034001,1075731.8495256423]
[null,null,null,null,null,null,"Orden"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo de RNC","Erlangs",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,{"$f":"CU.Red!L564","v":186000},3,{"$f":"INDEX(p.rnc.n,F1024)","v":"RNC Tipo 3"},{"$f":"INDEX(p.rnc.erl,F1024)","v":10000},"[RNC]",{"$f":"SUM(L1024,M1024,N1024,O1024,P1024,Q1024,R1024,S1024,T1024,U1024,V1024,W1024,X1024,Y1024,Z1024,AA1024,AB1024,AC1024,AD1024,AE1024,AF1024,AG1024,AH1024,AI1024,AJ1024)","v":17},null,{"$f":"dimensionaEquipo($H$1024:$H$1026,$E$1024:$E$1026,L$1020,4-$F1024)","v":0},0,1,1,1,0,1,1,1,1,{"$f":"dimensionaEquipo($H$1024:$H$1026,$E$1024:$E$1026,V$1020,4-$F1024)","v":1},1,0,0,1,0,0,1,1,1,1,1,1,0,1]
[null,null,null,null,{"$f":"CU.Red!K564","v":285000},2,{"$f":"INDEX(p.rnc.n,F1025)","v":"RNC Tipo 2"},{"$f":"INDEX(p.rnc.erl,F1025)","v":20000},"[RNC]",{"$f":"SUM(L1025,M1025,N1025,O1025,P1025,Q1025,R1025,S1025,T1025,U1025,V1025,W1025,X1025,Y1025,Z1025,AA1025,AB1025,AC1025,AD1025,AE1025,AF1025,AG1025,AH1025,AI1025,AJ1025)","v":14},null,1,1,0,0,1,1,0,0,0,1,0,0,1,1,1,1,1,0,0,1,1,0,0,1,1]
[null,null,null,null,{"$f":"CU.Red!J564","v":489000},1,{"$f":"INDEX(p.rnc.n,F1026)","v":"RNC Tipo 1"},{"$f":"INDEX(p.rnc.erl,F1026)","v":30000},"[RNC]",{"$f":"SUM(L1026,M1026,N1026,O1026,P1026,Q1026,R1026,S1026,T1026,U1026,V1026,W1026,X1026,Y1026,Z1026,AA1026,AB1026,AC1026,AD1026,AE1026,AF1026,AG1026,AH1026,AI1026,AJ1026)","v":987},null,42,38,31,53,39,48,41,47,37,60,37,38,36,33,44,38,39,38,38,18,50,48,26,33,35]
[]
[null,null,null,"RNC por necesidades de Mbps"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Tráfico en Mbps"]
[null,null,null,null,null,null,"Demanda por PS",null,"[Mbit/s]",{"$f":"SUM(L1033,M1033,N1033,O1033,P1033,Q1033,R1033,S1033,T1033,U1033,V1033,W1033,X1033,Y1033,Z1033,AA1033,AB1033,AC1033,AD1033,AE1033,AF1033,AG1033,AH1033,AI1033,AJ1033)","v":148.78769444480943},null,{"$f":"INDEX(dda.dis.ran.ps.mbps,L$6)","v":4.8501446506772377},5.2124332427015965,5.2297192159472594,6.3249512215912009,6.5539336545856086,6.1334534896350323,5.5606843540902355,5.5751573868077342,7.0615060878888807,7.885806550661929,4.8981551936918368,6.2470962869729334,6.2167618992772589,7.1067309123804234,5.9793134226932434,6.8415795085948288,7.5533351282361298,5.2537380984571165,5.163397337494473,4.1329809260204957,5.9241888623428958,6.4181049230820122,5.3809556023438443,4.4699439792896571,6.8136225093455405]
[null,null,null,null,null,null,"Demanda por HSDPA",null,"[Mbit/s]",{"$f":"SUM(L1034,M1034,N1034,O1034,P1034,Q1034,R1034,S1034,T1034,U1034,V1034,W1034,X1034,Y1034,Z1034,AA1034,AB1034,AC1034,AD1034,AE1034,AF1034,AG1034,AH1034,AI1034,AJ1034)","v":153392.54931491229},null,{"$f":"INDEX(dda.dis.ran.hsdpa.mbps,L$6)","v":5000.2525765961991},5373.7536979469314,5391.5746576266665,6520.7031790671663,6756.7724271081861,6323.2787522529152,5732.7828903608897,5747.7038513525858,7280.0538032789991,8129.8656768887595,5049.749005816926,6440.438699249773,6409.1654875913155,7326.6782983151152,6164.3681789827415,7053.3206800465805,7787.1045416312627,5416.3369044887486,5323.2001724302409,4260.8932336628941,6107.5375595316127,6616.7399098137139,5547.4916838640238,4608.2850119867808,7024.4984350212408]
[null,null,null,null,null,null,"Demanda por HSUPA",null,"[Mbit/s]",{"$f":"SUM(L1035,M1035,N1035,O1035,P1035,Q1035,R1035,S1035,T1035,U1035,V1035,W1035,X1035,Y1035,Z1035,AA1035,AB1035,AC1035,AD1035,AE1035,AF1035,AG1035,AH1035,AI1035,AJ1035)","v":647.65743044074031},null,{"$f":"INDEX(dda.dis.ran.hsupa.mbps,L$6)","v":21.112177545628391},22.689182280220368,22.764426332201467,27.531857867172466,28.528594692234552,26.698288065067853,24.205083314857077,24.268082927933129,30.738004947177988,34.326099524641414,21.321162469004779,27.192963396832361,27.06092094760778,30.934863926219375,26.027332311260455,29.780687315752207,32.87888584244309,22.868978041174696,22.475734061372123,17.990438097687768,25.787380806911251,27.93734628588011,23.422742665203646,19.457203383944176,29.658993392311885]
[null,null,null,null,"Tráfico en Mbps + SHO"]
[null,null,null,null,null,null,"Demanda Total en Mbps por Region",null,"[Mbit/s]",{"$f":"SUM(L1037,M1037,N1037,O1037,P1037,Q1037,R1037,S1037,T1037,U1037,V1037,W1037,X1037,Y1037,Z1037,AA1037,AB1037,AC1037,AD1037,AE1037,AF1037,AG1037,AH1037,AI1037,AJ1037)","v":475185.16102827725},null,{"$f":"(L1033*(1+p.nodoB.sho)+(L1035+L1034)*(1+p.nodoB.ret))/INDEX(p.util,3)","v":15489.968948321879},16647.01465416592,16702.221087808983,20200.077539629248,20931.381661929867,19588.488786031779,{"$f":"(R1033*(1+p.nodoB.sho)+(R1035+R1034)*(1+p.nodoB.ret))/INDEX(p.util,3)","v":17759.228678726067},17805.45138825924,22552.422228172371,25185.001149433825,15643.300833049147,{"$f":"(W1033*(1+p.nodoB.sho)+(W1035+W1034)*(1+p.nodoB.ret))/INDEX(p.util,3)","v":19951.431240071524},19854.551918460624,22696.857328055314,{"$f":"(Z1033*(1+p.nodoB.sho)+(Z1035+Z1034)*(1+p.nodoB.ret))/INDEX(p.util,3)","v":19096.209684564747},21850.039901554588,24123.182919154664,16778.930499805414,16490.408057101824,13199.553996626644,18920.157671765999,20497.583706442732,17185.226667614192,14275.717205726445,21760.753275804302]
[null,null,null,null,"Tráfico en Mbps Ordenado"]
[null,null,null,null,null,null,"Demanda Total en Mbps por RNC",null,"[Mbit/s]",{"$f":"SUM(L1039,M1039,N1039,O1039,P1039,Q1039,R1039,S1039,T1039,U1039,V1039,W1039,X1039,Y1039,Z1039,AA1039,AB1039,AC1039,AD1039,AE1039,AF1039,AG1039,AH1039,AI1039,AJ1039)","v":475185.16102827725},null,{"$f":"IF(L$1005=L$6,SUMIFS($L1037:$AJ1037,$L$1005:$AJ$1005,L$1005),0)","v":15489.968948321879},16647.01465416592,16702.221087808983,20200.077539629248,20931.381661929867,19588.488786031779,17759.228678726067,17805.45138825924,22552.422228172371,25185.001149433825,15643.300833049147,19951.431240071524,19854.551918460624,22696.857328055314,19096.209684564747,21850.039901554588,24123.182919154664,16778.930499805414,16490.408057101824,13199.553996626644,18920.157671765999,20497.583706442732,17185.226667614192,14275.717205726445,21760.753275804302]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo de RNC","Mbps",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,{"$f":"E1024","v":186000},3,{"$f":"INDEX(p.rnc.n,F1043)","v":"RNC Tipo 3"},{"$f":"INDEX(p.rnc.mbps,F1043)","v":10000},"[RNC]",{"$f":"SUM(L1043,M1043,N1043,O1043,P1043,Q1043,R1043,S1043,T1043,U1043,V1043,W1043,X1043,Y1043,Z1043,AA1043,AB1043,AC1043,AD1043,AE1043,AF1043,AG1043,AH1043,AI1043,AJ1043)","v":9},null,{"$f":"dimensionaEquipo($H$1043:$H$1045,$E$1043:$E$1045,L$1039,4-$F1043)","v":0},0,0,1,1,0,0,0,1,1,{"$f":"dimensionaEquipo($H$1043:$H$1045,$E$1043:$E$1045,V$1039,4-$F1043)","v":0},0,0,1,0,1,1,0,0,0,0,1,0,0,1]
[null,null,null,null,{"$f":"E1025","v":285000},2,{"$f":"INDEX(p.rnc.n,F1044)","v":"RNC Tipo 2"},{"$f":"INDEX(p.rnc.mbps,F1044)","v":20000},"[RNC]",{"$f":"SUM(L1044,M1044,N1044,O1044,P1044,Q1044,R1044,S1044,T1044,U1044,V1044,W1044,X1044,Y1044,Z1044,AA1044,AB1044,AC1044,AD1044,AE1044,AF1044,AG1044,AH1044,AI1044,AJ1044)","v":25},null,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]
[null,null,null,null,{"$f":"E1026","v":489000},1,{"$f":"INDEX(p.rnc.n,F1045)","v":"RNC Tipo 1"},{"$f":"INDEX(p.rnc.mbps,F1045)","v":30000},"[RNC]",{"$f":"SUM(L1045,M1045,N1045,O1045,P1045,Q1045,R1045,S1045,T1045,U1045,V1045,W1045,X1045,Y1045,Z1045,AA1045,AB1045,AC1045,AD1045,AE1045,AF1045,AG1045,AH1045,AI1045,AJ1045)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RNC por necesidades de BHCA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Tráfico en BHCA"]
[null,null,null,null,null,null,"Demanda BHCA",null,"[# BHCA]",{"$f":"SUM(L1052,M1052,N1052,O1052,P1052,Q1052,R1052,S1052,T1052,U1052,V1052,W1052,X1052,Y1052,Z1052,AA1052,AB1052,AC1052,AD1052,AE1052,AF1052,AG1052,AH1052,AI1052,AJ1052)","v":5349876.5330297938},null,{"$f":"INDEX(dda.dis.ran.bhca.rnc,L$6)","v":174393.95875633418},187420.56854343903,188042.1106875164,227422.75992118756,235656.15414995054,220537.18227887276,199942.44043191511,200462.83923496158,253906.65436688391,283545.56851506245,176120.2471995434,224623.37325652395,223532.65651759965,255532.77827558824,214994.85345921764,245998.87644247222,271591.07814288588,188905.74431238417,185657.41172107984,148607.30082606748,213012.77024385266,230772.23585352281,193480.03347772022,160723.29427505154,244993.64214016128]
[]
[null,null,null,null,null,null,"Demanda BHCA",null,"[# BHCA]",{"$f":"SUM(L1054,M1054,N1054,O1054,P1054,Q1054,R1054,S1054,T1054,U1054,V1054,W1054,X1054,Y1054,Z1054,AA1054,AB1054,AC1054,AD1054,AE1054,AF1054,AG1054,AH1054,AI1054,AJ1054)","v":10699753.066059588},null,{"$f":"L1052/INDEX(p.util,3)","v":348787.91751266835},374841.13708687807,376084.22137503279,454845.51984237513,471312.30829990108,441074.36455774552,{"$f":"R1052/INDEX(p.util,3)","v":399884.88086383021},400925.67846992315,507813.30873376783,567091.1370301249,352240.49439908681,{"$f":"W1052/INDEX(p.util,3)","v":449246.7465130479},447065.3130351993,511065.55655117647,{"$f":"Z1052/INDEX(p.util,3)","v":429989.70691843529},491997.75288494444,543182.15628577175,377811.48862476833,371314.82344215969,297214.60165213497,426025.54048770532,461544.47170704562,386960.06695544044,321446.58855010307,489987.28428032255]
[]
[null,null,null,null,null,null,"Demanda Total en Mbps por RNC",null,"[# BHCA]",{"$f":"SUM(L1056,M1056,N1056,O1056,P1056,Q1056,R1056,S1056,T1056,U1056,V1056,W1056,X1056,Y1056,Z1056,AA1056,AB1056,AC1056,AD1056,AE1056,AF1056,AG1056,AH1056,AI1056,AJ1056)","v":10699753.066059588},null,{"$f":"IF(L$1005=L$6,SUMIFS($L1054:$AJ1054,$L$1005:$AJ$1005,L$1005),0)","v":348787.91751266835},374841.13708687807,376084.22137503279,454845.51984237513,471312.30829990108,441074.36455774552,399884.88086383021,400925.67846992315,507813.30873376783,567091.1370301249,352240.49439908681,449246.7465130479,447065.3130351993,511065.55655117647,429989.70691843529,491997.75288494444,543182.15628577175,377811.48862476833,371314.82344215969,297214.60165213497,426025.54048770532,461544.47170704562,386960.06695544044,321446.58855010307,489987.28428032255]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo de RNC","BHCA",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,{"$f":"E1024","v":186000},3,{"$f":"INDEX(p.rnc.n,F1060)","v":"RNC Tipo 3"},{"$f":"INDEX(p.rnc.bhca,F1060)","v":10000},"[RNC]",{"$f":"SUM(L1060,M1060,N1060,O1060,P1060,Q1060,R1060,S1060,T1060,U1060,V1060,W1060,X1060,Y1060,Z1060,AA1060,AB1060,AC1060,AD1060,AE1060,AF1060,AG1060,AH1060,AI1060,AJ1060)","v":17},null,{"$f":"dimensionaEquipo($H$1060:$H$1062,$E$1060:$E$1062,L$1056,4-$F1060)","v":0},0,0,1,1,1,1,0,1,1,{"$f":"dimensionaEquipo($H$1060:$H$1062,$E$1060:$E$1062,V$1056,4-$F1060)","v":1},1,1,1,{"$f":"dimensionaEquipo($H$1060:$H$1062,$E$1060:$E$1062,Z$1056,4-$F1060)","v":1},0,1,0,0,1,1,0,1,1,1]
[null,null,null,null,{"$f":"E1025","v":285000},2,{"$f":"INDEX(p.rnc.n,F1061)","v":"RNC Tipo 2"},{"$f":"INDEX(p.rnc.bhca,F1061)","v":20000},"[RNC]",{"$f":"SUM(L1061,M1061,N1061,O1061,P1061,Q1061,R1061,S1061,T1061,U1061,V1061,W1061,X1061,Y1061,Z1061,AA1061,AB1061,AC1061,AD1061,AE1061,AF1061,AG1061,AH1061,AI1061,AJ1061)","v":18},null,1,1,1,0,1,1,0,1,1,1,1,1,1,0,{"$f":"dimensionaEquipo($H$1060:$H$1062,$E$1060:$E$1062,Z$1056,4-$F1061)","v":0},1,0,1,1,1,0,1,1,1,0]
[null,null,null,null,{"$f":"E1026","v":489000},1,{"$f":"INDEX(p.rnc.n,F1062)","v":"RNC Tipo 1"},{"$f":"INDEX(p.rnc.bhca,F1062)","v":30000},"[RNC]",{"$f":"SUM(L1062,M1062,N1062,O1062,P1062,Q1062,R1062,S1062,T1062,U1062,V1062,W1062,X1062,Y1062,Z1062,AA1062,AB1062,AC1062,AD1062,AE1062,AF1062,AG1062,AH1062,AI1062,AJ1062)","v":343},null,11,12,12,15,15,14,13,13,16,18,11,14,14,17,{"$f":"dimensionaEquipo($H$1060:$H$1062,$E$1060:$E$1062,Z$1056,4-$F1062)","v":14},16,18,12,12,9,14,15,12,10,16]
[]
[null,null,null,"RNC por necesidades de Nodos B y Sectores"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Número de Nodos B"]
[null,null,null,null,null,null,"Número de Nodos B",null,"[# Sitios]",{"$f":"SUM(L1069,M1069,N1069,O1069,P1069,Q1069,R1069,S1069,T1069,U1069,V1069,W1069,X1069,Y1069,Z1069,AA1069,AB1069,AC1069,AD1069,AE1069,AF1069,AG1069,AH1069,AI1069,AJ1069)","v":850},null,{"$f":"SUM(L532:L535)","v":34},{"$f":"SUM(M532:M535)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[]
[null,null,null,null,null,null,"Demanda Total en Mbps por RNC",null,"[# Sitios]",{"$f":"SUM(L1071,M1071,N1071,O1071,P1071,Q1071,R1071,S1071,T1071,U1071,V1071,W1071,X1071,Y1071,Z1071,AA1071,AB1071,AC1071,AD1071,AE1071,AF1071,AG1071,AH1071,AI1071,AJ1071)","v":850},null,{"$f":"IF(L$1005=L$6,SUMIFS($L1069:$AJ1069,$L$1005:$AJ$1005,L$1005),0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo de RNC","BHCA",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,{"$f":"E1024","v":186000},3,{"$f":"INDEX(p.rnc.n,F1075)","v":"RNC Tipo 3"},{"$f":"INDEX(p.rnc.nodoB,F1075)","v":10000},"[RNC]",{"$f":"SUM(L1075,M1075,N1075,O1075,P1075,Q1075,R1075,S1075,T1075,U1075,V1075,W1075,X1075,Y1075,Z1075,AA1075,AB1075,AC1075,AD1075,AE1075,AF1075,AG1075,AH1075,AI1075,AJ1075)","v":25},null,{"$f":"dimensionaEquipo($H$1075:$H$1077,$E$1075:$E$1077,L$1071,4-$F1075)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"dimensionaEquipo($H$1075:$H$1077,$E$1075:$E$1077,V$1071,4-$F1075)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E1025","v":285000},2,{"$f":"INDEX(p.rnc.n,F1076)","v":"RNC Tipo 2"},{"$f":"INDEX(p.rnc.nodoB,F1076)","v":20000},"[RNC]",{"$f":"SUM(L1076,M1076,N1076,O1076,P1076,Q1076,R1076,S1076,T1076,U1076,V1076,W1076,X1076,Y1076,Z1076,AA1076,AB1076,AC1076,AD1076,AE1076,AF1076,AG1076,AH1076,AI1076,AJ1076)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1026","v":489000},1,{"$f":"INDEX(p.rnc.n,F1077)","v":"RNC Tipo 1"},{"$f":"INDEX(p.rnc.nodoB,F1077)","v":30000},"[RNC]",{"$f":"SUM(L1077,M1077,N1077,O1077,P1077,Q1077,R1077,S1077,T1077,U1077,V1077,W1077,X1077,Y1077,Z1077,AA1077,AB1077,AC1077,AD1077,AE1077,AF1077,AG1077,AH1077,AI1077,AJ1077)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RNC Seleccion"]
[]
[]
[null,null,null,null,null,"ID","Tipo",null,null,"Año 0"]
[null,null,null,null,"Capacidad en Erlangs"]
[null,null,null,null,null,1,"Diseño Erlangs",null,"[RNC]",{"$f":"SUMPRODUCT(J$1024:J$1026,LARGE(p.rnc.erl,{3;2;1}))","v":30060000}]
[null,null,null,null,null,2,"Diseño Mbit/s",null,"[RNC]",{"$f":"SUMPRODUCT(J$1043:J$1045,LARGE(p.rnc.erl,{3;2;1}))","v":590000}]
[null,null,null,null,null,3,"Diseño BHCA",null,"[RNC]",{"$f":"SUMPRODUCT(J$1060:J$1062,LARGE(p.rnc.erl,{3;2;1}))","v":10820000}]
[null,null,null,null,null,4,"Diseño Nodo B",null,"[RNC]",{"$f":"SUMPRODUCT(J$1075:J$1077,LARGE(p.rnc.erl,{3;2;1}))","v":250000}]
[null,null,null,null,"Capacidad en Mbps"]
[null,null,null,null,null,1,"Diseño Erlangs",null,"[Mbit/s]",{"$f":"SUMPRODUCT(J$1024:J$1026,LARGE(p.rnc.mbps,{3;2;1}))","v":30060000}]
[null,null,null,null,null,2,"Diseño Mbit/s",null,"[Mbit/s]",{"$f":"SUMPRODUCT(J$1043:J$1045,LARGE(p.rnc.mbps,{3;2;1}))","v":590000}]
[null,null,null,null,null,3,"Diseño BHCA",null,"[Mbit/s]",{"$f":"SUMPRODUCT(J$1060:J$1062,LARGE(p.rnc.mbps,{3;2;1}))","v":10820000}]
[null,null,null,null,null,4,"Diseño Nodo B",null,"[Mbit/s]",{"$f":"SUMPRODUCT(J$1075:J$1077,LARGE(p.rnc.mbps,{3;2;1}))","v":250000}]
[null,null,null,null,"Capacidad en BHCA"]
[null,null,null,null,null,1,"Diseño Erlangs",null,"[# BHCA]",{"$f":"SUMPRODUCT(J$1024:J$1026,LARGE(p.rnc.bhca,{3;2;1}))","v":30060000}]
[null,null,null,null,null,2,"Diseño Mbit/s",null,"[# BHCA]",{"$f":"SUMPRODUCT(J$1043:J$1045,LARGE(p.rnc.bhca,{3;2;1}))","v":590000}]
[null,null,null,null,null,3,"Diseño BHCA",null,"[# BHCA]",{"$f":"SUMPRODUCT(J$1060:J$1062,LARGE(p.rnc.bhca,{3;2;1}))","v":10820000}]
[null,null,null,null,null,4,"Diseño Nodo B",null,"[# BHCA]",{"$f":"SUMPRODUCT(J$1075:J$1077,LARGE(p.rnc.bhca,{3;2;1}))","v":250000}]
[null,null,null,null,"Capacidad en Nodos B"]
[null,null,null,null,null,1,"Diseño Erlangs",null,"[# Sitios]",{"$f":"SUMPRODUCT(J$1024:J$1026,LARGE(p.rnc.nodoB,{3;2;1}))","v":30060000}]
[null,null,null,null,null,2,"Diseño Mbit/s",null,"[# Sitios]",{"$f":"SUMPRODUCT(J$1043:J$1045,LARGE(p.rnc.nodoB,{3;2;1}))","v":590000}]
[null,null,null,null,null,3,"Diseño BHCA",null,"[# Sitios]",{"$f":"SUMPRODUCT(J$1060:J$1062,LARGE(p.rnc.nodoB,{3;2;1}))","v":10820000}]
[null,null,null,null,null,4,"Diseño Nodo B",null,"[# Sitios]",{"$f":"SUMPRODUCT(J$1075:J$1077,LARGE(p.rnc.nodoB,{3;2;1}))","v":250000}]
[null,null,null,null,"Seleccionado"]
[null,null,null,null,null,null,"Capacidad en Erlangs",null,"[#]",{"$f":"MATCH(MAX(J1084:J1087),J1084:J1087,0)","v":1}]
[null,null,null,null,null,null,"Capacidad en Mbps",null,"[#]",{"$f":"MATCH(MAX(J1089:J1092),J1089:J1092,0)","v":1}]
[null,null,null,null,null,null,"Capacidad en BHCA",null,"[#]",{"$f":"MATCH(MAX(J1094:J1097),J1094:J1097,0)","v":1}]
[null,null,null,null,null,null,"Capacidad en Nodos B",null,"[#]",{"$f":"MATCH(MAX(J1099:J1102),J1099:J1102,0)","v":1}]
[]
[null,null,null,null,null,null,"Moda",null,"[#]",{"$f":"MATCH(MAX(FREQUENCY(J1104:J1107,{1,2,3,4})),FREQUENCY(J1104:J1107,{1,2,3,4}),0)","v":1}]
[]
[null,null,null,null,null,null,"Selecionado Resultante",null,"[#]",{"$f":"J1109","v":1}]
[]
[]
[null,null,null,"RNC Finales"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(J1104:J1107)","v":1},{"$f":"L1116","v":1},{"$f":"M1116","v":1},{"$f":"N1116","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo de RNC",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"RNC Totales"]
[null,null,null,null,null,3,{"$f":"INDEX(p.rnc.n,F1120)","v":"RNC Tipo 3"},null,"[RNC]",{"$f":"SUM(L1120,M1120,N1120,O1120,P1120,Q1120,R1120,S1120,T1120,U1120,V1120,W1120,X1120,Y1120,Z1120,AA1120,AB1120,AC1120,AD1120,AE1120,AF1120,AG1120,AH1120,AI1120,AJ1120)","v":17},null,{"$f":"IF(L$1116=1,L1024,IF(L$1116=2,L1043,IF(L$1116=3,L1060,L1075)))","v":0},0,1,1,1,0,1,1,1,1,1,1,0,0,1,0,0,1,1,1,1,1,1,0,1]
[null,null,null,null,null,2,{"$f":"INDEX(p.rnc.n,F1121)","v":"RNC Tipo 2"},null,"[RNC]",{"$f":"SUM(L1121,M1121,N1121,O1121,P1121,Q1121,R1121,S1121,T1121,U1121,V1121,W1121,X1121,Y1121,Z1121,AA1121,AB1121,AC1121,AD1121,AE1121,AF1121,AG1121,AH1121,AI1121,AJ1121)","v":14},null,{"$f":"IF(L$1116=1,L1025,IF(L$1116=2,L1044,IF(L$1116=3,L1061,L1076)))","v":1},1,0,0,1,1,0,0,0,1,0,0,1,1,1,1,1,0,0,1,1,0,0,1,1]
[null,null,null,null,null,1,{"$f":"INDEX(p.rnc.n,F1122)","v":"RNC Tipo 1"},null,"[RNC]",{"$f":"SUM(L1122,M1122,N1122,O1122,P1122,Q1122,R1122,S1122,T1122,U1122,V1122,W1122,X1122,Y1122,Z1122,AA1122,AB1122,AC1122,AD1122,AE1122,AF1122,AG1122,AH1122,AI1122,AJ1122)","v":987},null,{"$f":"IF(L$1116=1,L1026,IF(L$1116=2,L1045,IF(L$1116=3,L1062,L1077)))","v":42},38,31,53,39,48,41,47,37,60,37,38,36,33,44,38,39,38,38,18,50,48,26,33,35]
[null,null,null,null,"RNC Incrementales"]
[null,null,null,null,null,3,{"$f":"INDEX(p.rnc.n,F1124)","v":"RNC Tipo 3"},null,"[RNC]",{"$f":"SUM(L1124,M1124,N1124,O1124,P1124,Q1124,R1124,S1124,T1124,U1124,V1124,W1124,X1124,Y1124,Z1124,AA1124,AB1124,AC1124,AD1124,AE1124,AF1124,AG1124,AH1124,AI1124,AJ1124)","v":17},null,{"$f":"L1120","v":0},{"$f":"M1120","v":0},1,1,1,0,1,1,1,1,1,1,0,0,1,0,0,1,1,1,1,1,1,0,1]
[null,null,null,null,null,2,{"$f":"INDEX(p.rnc.n,F1125)","v":"RNC Tipo 2"},null,"[RNC]",{"$f":"SUM(L1125,M1125,N1125,O1125,P1125,Q1125,R1125,S1125,T1125,U1125,V1125,W1125,X1125,Y1125,Z1125,AA1125,AB1125,AC1125,AD1125,AE1125,AF1125,AG1125,AH1125,AI1125,AJ1125)","v":14},null,{"$f":"L1121","v":1},1,0,0,1,1,0,0,0,1,0,0,1,1,1,1,1,0,0,1,1,0,0,1,1]
[null,null,null,null,null,1,{"$f":"INDEX(p.rnc.n,F1126)","v":"RNC Tipo 1"},null,"[RNC]",{"$f":"SUM(L1126,M1126,N1126,O1126,P1126,Q1126,R1126,S1126,T1126,U1126,V1126,W1126,X1126,Y1126,Z1126,AA1126,AB1126,AC1126,AD1126,AE1126,AF1126,AG1126,AH1126,AI1126,AJ1126)","v":987},null,{"$f":"L1122","v":42},38,31,53,39,48,41,47,37,60,37,38,36,33,44,38,39,38,38,18,50,48,26,33,35]
[]
[]
[]
[null,null,"RNC Licencias"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,null,"Licencias por Erlangs"]
[null,null,null,null,null,null,"Transmisión Iub",null,"[erlangs]",{"$f":"J1014+J1015","v":7490267.233531178}]
[null,null,null,null,null,null,"Transmisión Iu",null,"[erlangs]",{"$f":"J1014*p.RNC.amr.over+J1015*p.RNC.ps.over","v":2247078.4116755147}]
[null,null,null,null,null,null,"Transmisión Iur",null,"[erlangs]",{"$f":"J1012","v":3939228.6697758585}]
[null,null,null,null,null,"Licencias por Mbps"]
[null,null,null,null,null,null,"Trafico de Mbps",null,"[Mbps]",{"$f":"SUM(J1033:J1035)","v":154188.99443979785}]
[null,null,null,null,null,"Licencias por Velocidad Bajada"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsdpa.l,F1141+1)","v":"HSDPA Tipo 1"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1141,1)","v":153392.54931491229}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsdpa.l,F1142+1)","v":"HSDPA Tipo 2"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1142,1)","v":0}]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsdpa.l,F1143+1)","v":"HSDPA Tipo 3"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1143,1)","v":0}]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsdpa.l,F1144+1)","v":"HSDPA Tipo 4"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1144,1)","v":0}]
[null,null,null,null,null,"Licencias por Velocidad Alta"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsupa.l,F1146+1)","v":"HSUPA Tipo 1"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1146,1)","v":153392.54931491229}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsupa.l,F1147+1)","v":"HSUPA Tipo 2"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1147,1)","v":0}]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsupa.l,F1148+1)","v":"HSUPA Tipo 3"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1148,1)","v":0}]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsupa.l,F1149+1)","v":"HSUPA Tipo 4"},null,"[Mbit/s]",{"$f":"INDEX(dda.ran.hsdpa.mbps.vel,$F1149,1)","v":0}]
[]
[]
[]
[null,null,"RNC Licencias Incrementales"]
[]
[null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,null,"Licencias por Erlangs"]
[null,null,null,null,null,null,"Transmisión Iub",null,"[erlangs]",{"$f":"J1135","v":7490267.233531178}]
[null,null,null,null,null,null,"Transmisión Iu",null,"[erlangs]",{"$f":"J1136","v":2247078.4116755147}]
[null,null,null,null,null,null,"Transmisión Iur",null,"[erlangs]",3939228.6697758585]
[null,null,null,null,null,"Licencias por Mbps"]
[null,null,null,null,null,null,"Trafico de Mbps",null,"[Mbps]",{"$f":"J1139","v":154188.99443979785}]
[null,null,null,null,null,"Licencias por Velocidad"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsdpa.l,F1163+1)","v":"HSDPA Tipo 1"},null,"[Mbps]",{"$f":"J1141","v":153392.54931491229}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsdpa.l,F1164+1)","v":"HSDPA Tipo 2"},null,"[Mbps]",{"$f":"J1142","v":0}]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsdpa.l,F1165+1)","v":"HSDPA Tipo 3"},null,"[Mbps]",0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsdpa.l,F1166+1)","v":"HSDPA Tipo 4"},null,"[Mbps]",0]
[null,null,null,null,null,"Licencias por Velocidad"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsupa.l,F1168+1)","v":"HSUPA Tipo 1"},null,"[Mbps]",{"$f":"J1146","v":153392.54931491229}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsupa.l,F1169+1)","v":"HSUPA Tipo 2"},null,"[Mbps]",{"$f":"J1147","v":0}]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsupa.l,F1170+1)","v":"HSUPA Tipo 3"},null,"[Mbps]",0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsupa.l,F1171+1)","v":"HSUPA Tipo 4"},null,"[Mbps]",0]

{"sheet":"CORE","index":10,"n_rows":203,"n_cols":36,"rows_kept":203,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Diseño de Núcleo"]
[]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[]
[null,"Cálculo de elementos del CORE"]
[]
[null,null,"Emplazamientos Sitios CORE"]
[]
[]
[null,null,null,null,null,"ID","Departamento",null,"Emplazamientos a Costo Mínimo","Servido por"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F15)","v":"Amazonas"},null,{"$f":"UTRAN!I907","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F15,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F15,0),0)","v":1}]
[null,null,null,null,null,2,"Ancash",null,{"$f":"UTRAN!I908","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F16,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F16,0),0)","v":2}]
[null,null,null,null,null,3,"Apurímac",null,{"$f":"UTRAN!I909","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F17,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F17,0),0)","v":3}]
[null,null,null,null,null,4,"Arequipa",null,{"$f":"UTRAN!I910","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F18,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F18,0),0)","v":4}]
[null,null,null,null,null,5,"Ayacucho",null,{"$f":"UTRAN!I911","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F19,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F19,0),0)","v":5}]
[null,null,null,null,null,6,"Cajamarca",null,{"$f":"UTRAN!I912","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F20,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F20,0),0)","v":6}]
[null,null,null,null,null,7,"Callao",null,{"$f":"UTRAN!I913","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F21,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F21,0),0)","v":7}]
[null,null,null,null,null,8,"Cusco",null,{"$f":"UTRAN!I914","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F22,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F22,0),0)","v":8}]
[null,null,null,null,null,9,"Huancavelica",null,{"$f":"UTRAN!I915","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F23,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F23,0),0)","v":9}]
[null,null,null,null,null,10,"Huánuco",null,{"$f":"UTRAN!I916","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F24,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F24,0),0)","v":10}]
[null,null,null,null,null,11,"Ica",null,{"$f":"UTRAN!I917","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F25,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F25,0),0)","v":11}]
[null,null,null,null,null,12,"Junín",null,{"$f":"UTRAN!I918","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F26,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F26,0),0)","v":12}]
[null,null,null,null,null,13,"La Libertad",null,{"$f":"UTRAN!I919","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F27,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F27,0),0)","v":13}]
[null,null,null,null,null,14,"Lambayeque",null,{"$f":"UTRAN!I920","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F28,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F28,0),0)","v":14}]
[null,null,null,null,null,15,"Lima",null,{"$f":"UTRAN!I921","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F29,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F29,0),0)","v":15}]
[null,null,null,null,null,16,"Loreto",null,{"$f":"UTRAN!I922","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F30,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F30,0),0)","v":16}]
[null,null,null,null,null,17,"Madre de Dios",null,{"$f":"UTRAN!I923","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F31,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F31,0),0)","v":17}]
[null,null,null,null,null,18,"Moquegua",null,{"$f":"UTRAN!I924","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F32,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F32,0),0)","v":18}]
[null,null,null,null,null,19,"Pasco",null,{"$f":"UTRAN!I925","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F33,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F33,0),0)","v":19}]
[null,null,null,null,null,20,"Piura",null,{"$f":"UTRAN!I926","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F34,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F34,0),0)","v":20}]
[null,null,null,null,null,21,"Puno",null,{"$f":"UTRAN!I927","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F35,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F35,0),0)","v":21}]
[null,null,null,null,null,22,"San Martín",null,{"$f":"UTRAN!I928","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F36,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F36,0),0)","v":22}]
[null,null,null,null,null,23,"Tacna",null,{"$f":"UTRAN!I929","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F37,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F37,0),0)","v":23}]
[null,null,null,null,null,24,"Tumbes",null,{"$f":"UTRAN!I930","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F38,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F38,0),0)","v":24}]
[null,null,null,null,null,25,"Ucayali",null,{"$f":"UTRAN!I931","v":1},{"$f":"MATCH(MIN((TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F39,0)),(TRANSPOSE(I$15:I$39)=0)*10000+INDEX(p.dist.mat,F39,0),0)","v":25}]
[]
[]
[]
[null,"Cálculo de CS Core"]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX($J$15:$J$39,L$6)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,null,"Hardware CS Core"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,UTRAN!L$6)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,UTRAN!M$6)","v":"Ancash"},{"$f":"INDEX(l.reg.nom,UTRAN!N$6)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,UTRAN!O$6)","v":"Arequipa"},{"$f":"INDEX(l.reg.nom,UTRAN!P$6)","v":"Ayacucho"},{"$f":"INDEX(l.reg.nom,UTRAN!Q$6)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,UTRAN!R$6)","v":"Callao"},{"$f":"INDEX(l.reg.nom,UTRAN!S$6)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,UTRAN!T$6)","v":"Huancavelica"},{"$f":"INDEX(l.reg.nom,UTRAN!U$6)","v":"Huánuco"},{"$f":"INDEX(l.reg.nom,UTRAN!V$6)","v":"Ica"},{"$f":"INDEX(l.reg.nom,UTRAN!W$6)","v":"Junín"},{"$f":"INDEX(l.reg.nom,UTRAN!X$6)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,UTRAN!Y$6)","v":"Lambayeque"},{"$f":"INDEX(l.reg.nom,UTRAN!Z$6)","v":"Lima"},{"$f":"INDEX(l.reg.nom,UTRAN!AA$6)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,UTRAN!AB$6)","v":"Madre de Dios"},{"$f":"INDEX(l.reg.nom,UTRAN!AC$6)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,UTRAN!AD$6)","v":"Pasco"},{"$f":"INDEX(l.reg.nom,UTRAN!AE$6)","v":"Piura"},{"$f":"INDEX(l.reg.nom,UTRAN!AF$6)","v":"Puno"},{"$f":"INDEX(l.reg.nom,UTRAN!AG$6)","v":"San Martín"},{"$f":"INDEX(l.reg.nom,UTRAN!AH$6)","v":"Tacna"},{"$f":"INDEX(l.reg.nom,UTRAN!AI$6)","v":"Tumbes"},{"$f":"INDEX(l.reg.nom,UTRAN!AJ$6)","v":"Ucayali"}]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Datos de Diseño"]
[null,null,null,null,null,null,"Utilización",null,null,null,null,{"$f":"INDEX(p.util,4)","v":0.5},0.5,0.5,0.5,0.5,0.5,{"$f":"INDEX(p.util,4)","v":0.5},0.5,0.5,0.5,0.5,{"$f":"INDEX(p.util,4)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,null,"Subs",null,"[subs]",{"$f":"SUM(L53,M53,N53,O53,P53,Q53,R53,S53,T53,U53,V53,W53,X53,Y53,Z53,AA53,AB53,AC53,AD53,AE53,AF53,AG53,AH53,AI53,AJ53)","v":600000.00000000023},null,{"$f":"INDEX(dda.dis.subs,L$6)/L52","v":19558.652355392183},21019.614271804203,21089.321541522302,25505.944877467067,26429.337502840441,24733.712740915471,22423.968762361153,22482.332591862665,28476.169810568215,31800.236894941823,19752.259265669596,25191.987725665858,25069.661530039812,28658.543055856935,24112.128808788759,27589.295744343748,30459.515444825702,21186.179884274963,20821.872494609132,16666.623976300267,23889.833972286153,25881.595707349497,21699.196116006078,18025.458339020308,27476.556585287864]
[null,null,null,null,null,null,"BHCA",null,"[BHCA]",128397036.79271507,null,{"$f":"INDEX(dda.dis.ran.bhca.core,L$6)/L52","v":4185455.0101520205},4498093.6450425377,4513010.6565003935,5458146.2381085008,5655747.6995988134,5292892.3746929457,4798618.5703659626,4811108.141639079,6093759.704805213,6805093.6443614969,4226885.9327890426,5390960.9581565745,5364783.7564223902,6132786.6786141181,5159876.483021223,5903973.0346193332,6518185.8754292615,4533737.863497219,4455777.8813059162,3566575.2198256194,5112306.4858524632,5538533.6604845487,4643520.8034652853,3857359.0626012371,5879847.411363869]
[null,null,null,null,null,null,"Erlangs",null,"[Erlangs]",1675654.8336636622,null,{"$f":"(INDEX(dda.dis.core.voz,L$6)+INDEX(dda.dis.core.sms,L$6)+INDEX(dda.dis.ran.mms.core,L$6))/L52","v":54622.583932100111},58702.697093823997,58897.372632898368,71231.93303514432,73810.745228604806,69075.275514605819,62624.719410955695,62787.715465981237,79527.052645509772,88810.367774431288,55163.281190495167,70355.126670179394,70013.499201871935,80036.376995508064,67339.341980612837,77050.227952309797,85066.05714362525,59167.874549921959,58150.452152533719,46545.848377903691,66718.526285139393,72281.034916581426,60600.604764002215,50340.743991303898,76735.374757617872]
[null,null,null,null,null,null,"SMS Erlangs Eq",null,"[Erlangs]",2.4824242424242433,null,{"$f":"(INDEX(dda.dis.core.sms,L$6))/L52","v":8.0921454593622613E-2},8.6966000057888904E-2,8.7254405084924602E-2,0.10552762648293447,0.10934804688043885,0.10233261352200987,9.2776339445082123E-2,9.301781242047423E-2,0.11781655711523981,0.13156946497139568,8.1722478739578455E-2,0.1042286684084115,0.10372255921923544,0.118571103390697,9.9760888485655314E-2,0.11414722764528483,0.12602239925455161,8.7655144248475023E-2,8.6147868422140408E-2,6.8956052330228182E-2,9.8841171667155656E-2,0.1070818343609127,8.9777684132485755E-2,7.4578057935987055E-2,0.11368078360943344]
[null,null,null,null,null,null,"RNCs",null,"[RNC]",1018,null,{"$f":"SUM(UTRAN!L1120:L1122)","v":43},{"$f":"SUM(UTRAN!M1120:M1122)","v":39},{"$f":"SUM(UTRAN!N1120:N1122)","v":32},{"$f":"SUM(UTRAN!O1120:O1122)","v":54},{"$f":"SUM(UTRAN!P1120:P1122)","v":41},{"$f":"SUM(UTRAN!Q1120:Q1122)","v":49},{"$f":"SUM(UTRAN!R1120:R1122)","v":42},{"$f":"SUM(UTRAN!S1120:S1122)","v":48},{"$f":"SUM(UTRAN!T1120:T1122)","v":38},{"$f":"SUM(UTRAN!U1120:U1122)","v":62},{"$f":"SUM(UTRAN!V1120:V1122)","v":38},{"$f":"SUM(UTRAN!W1120:W1122)","v":39},{"$f":"SUM(UTRAN!X1120:X1122)","v":37},{"$f":"SUM(UTRAN!Y1120:Y1122)","v":34},{"$f":"SUM(UTRAN!Z1120:Z1122)","v":46},{"$f":"SUM(UTRAN!AA1120:AA1122)","v":39},{"$f":"SUM(UTRAN!AB1120:AB1122)","v":40},{"$f":"SUM(UTRAN!AC1120:AC1122)","v":39},{"$f":"SUM(UTRAN!AD1120:AD1122)","v":39},{"$f":"SUM(UTRAN!AE1120:AE1122)","v":20},{"$f":"SUM(UTRAN!AF1120:AF1122)","v":52},{"$f":"SUM(UTRAN!AG1120:AG1122)","v":49},{"$f":"SUM(UTRAN!AH1120:AH1122)","v":27},{"$f":"SUM(UTRAN!AI1120:AI1122)","v":34},{"$f":"SUM(UTRAN!AJ1120:AJ1122)","v":37}]
[null,null,null,null,null,null,"Links TDM",null,"[Enlaces]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Links 2 Mbit/s",null,"[Enlaces E1]",189,null,{"$f":"INDEX(salida.itx.tx.reg,L6)","v":7},7,7,8,8,8,7,7,8,8,7,8,8,8,8,8,8,7,7,7,8,8,7,7,8]
[null,null,null,null,null,null,"Subs Prepago",null,"[subs]",200000.00000000006,null,{"$f":"INDEX(dda.dis.subs.pre,L$6)/L52","v":6519.5507851307275},7006.5380906014007,7029.7738471741004,8501.9816258223564,8809.7791676134802,8244.5709136384903,7474.6562541203848,7494.1108639542217,9492.0566035227384,10600.078964980608,6584.0864218898651,8397.3292418886194,8356.5538433466045,9552.8476852856456,8037.3762695962523,9196.4319147812494,10153.171814941901,7062.0599614249877,6940.6241648697105,5555.5413254334217,7963.2779907620506,8627.1985691164991,7233.0653720020264,6008.4861130067693,9158.8521950959548]
[null,null,null,null,null,null,"Subs HC",null,"[subs]",24000.000000000004,null,{"$f":"INDEX(dda.dis.subs.hc,L$6)/L52","v":782.34609421568734},840.78457087216816,843.57286166089216,1020.2377950986827,1057.1735001136178,989.34850963661881,896.95875049444624,899.29330367450655,1139.0467924227287,1272.0094757976731,790.09037062678385,1007.6795090266344,1002.7864612015925,1146.3417222342773,964.48515235155048,1103.5718297737499,1218.380617793028,847.44719537099866,832.87489978436531,666.66495905201077,955.5933588914462,1035.2638282939799,867.96784464024313,721.01833356081238,1099.0622634115148]
[null,null,null,null,"Datos de Diseño por Zona de Servicio"]
[null,null,null,null,null,null,"Subs",null,"[subs]",{"$f":"SUM(L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63,AI63,AJ63)","v":600000.00000000023},null,{"$f":"IF(L$45=L$6,SUMIFS($L53:$AJ53,$L$45:$AJ$45,L$45),0)","v":19558.652355392183},21019.614271804203,21089.321541522302,25505.944877467067,26429.337502840441,24733.712740915471,22423.968762361153,22482.332591862665,28476.169810568215,31800.236894941823,19752.259265669596,25191.987725665858,25069.661530039812,28658.543055856935,24112.128808788759,27589.295744343748,30459.515444825702,21186.179884274963,20821.872494609132,16666.623976300267,23889.833972286153,25881.595707349497,21699.196116006078,18025.458339020308,27476.556585287864]
[null,null,null,null,null,null,"BHCA",null,"[BHCA]",128397036.79271507,null,{"$f":"IF(L$45=L$6,SUMIFS($L54:$AJ54,$L$45:$AJ$45,L$45),0)","v":4185455.0101520205},4498093.6450425377,4513010.6565003935,5458146.2381085008,5655747.6995988134,5292892.3746929457,4798618.5703659626,4811108.141639079,6093759.704805213,6805093.6443614969,4226885.9327890426,5390960.9581565745,5364783.7564223902,6132786.6786141181,5159876.483021223,5903973.0346193332,6518185.8754292615,4533737.863497219,4455777.8813059162,3566575.2198256194,5112306.4858524632,5538533.6604845487,4643520.8034652853,3857359.0626012371,5879847.411363869]
[null,null,null,null,null,null,"Erlangs",null,"[Erlangs]",1675654.8336636622,null,{"$f":"IF(L$45=L$6,SUMIFS($L55:$AJ55,$L$45:$AJ$45,L$45),0)","v":54622.583932100111},58702.697093823997,58897.372632898368,71231.93303514432,73810.745228604806,69075.275514605819,62624.719410955695,62787.715465981237,79527.052645509772,88810.367774431288,55163.281190495167,70355.126670179394,70013.499201871935,80036.376995508064,67339.341980612837,77050.227952309797,85066.05714362525,59167.874549921959,58150.452152533719,46545.848377903691,66718.526285139393,72281.034916581426,60600.604764002215,50340.743991303898,76735.374757617872]
[null,null,null,null,null,null,"RNCs",null,"[RNC]",2.4824242424242433,null,{"$f":"IF(L$45=L$6,SUMIFS($L56:$AJ56,$L$45:$AJ$45,L$45),0)","v":8.0921454593622613E-2},8.6966000057888904E-2,8.7254405084924602E-2,0.10552762648293447,0.10934804688043885,0.10233261352200987,9.2776339445082123E-2,9.301781242047423E-2,0.11781655711523981,0.13156946497139568,8.1722478739578455E-2,0.1042286684084115,0.10372255921923544,0.118571103390697,9.9760888485655314E-2,0.11414722764528483,0.12602239925455161,8.7655144248475023E-2,8.6147868422140408E-2,6.8956052330228182E-2,9.8841171667155656E-2,0.1070818343609127,8.9777684132485755E-2,7.4578057935987055E-2,0.11368078360943344]
[null,null,null,null,null,null,"Links TDM",null,"[Enlaces]",1018,null,{"$f":"IF(L$45=L$6,SUMIFS($L57:$AJ57,$L$45:$AJ$45,L$45),0)","v":43},39,32,54,41,49,42,48,38,62,38,39,37,34,46,39,40,39,39,20,52,49,27,34,37]
[null,null,null,null,null,null,"Links E1",null,"[Enlaces E1]",0,null,{"$f":"IF(L$45=L$6,SUMIFS($L58:$AJ58,$L$45:$AJ$45,L$45),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MGW"]
[null,null,null,null,null,1,"Subs",{"$f":"INDEX(p.mgw.d,F70)","v":5000000},"[MGW]",{"$f":"SUM(L70,M70,N70,O70,P70,Q70,R70,S70,T70,U70,V70,W70,X70,Y70,Z70,AA70,AB70,AC70,AD70,AE70,AF70,AG70,AH70,AI70,AJ70)","v":25},null,{"$f":"CEILING(L63/$H$70,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R63/$H$70,1)","v":1},1,1,1,1,{"$f":"CEILING(W63/$H$70,1)","v":1},1,1,{"$f":"CEILING(Z63/$H$70,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,2,"Erlangs",{"$f":"INDEX(p.mgw.d,F71)","v":5000000},"[MGW]",{"$f":"SUM(L71,M71,N71,O71,P71,Q71,R71,S71,T71,U71,V71,W71,X71,Y71,Z71,AA71,AB71,AC71,AD71,AE71,AF71,AG71,AH71,AI71,AJ71)","v":25},null,{"$f":"CEILING(L65/$H$71,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R65/$H$71,1)","v":1},1,1,1,1,{"$f":"CEILING(W65/$H$71,1)","v":1},1,1,{"$f":"CEILING(Z65/$H$71,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,3,"BHCA",{"$f":"INDEX(p.mgw.d,F72)","v":5000000},"[MGW]",{"$f":"SUM(L72,M72,N72,O72,P72,Q72,R72,S72,T72,U72,V72,W72,X72,Y72,Z72,AA72,AB72,AC72,AD72,AE72,AF72,AG72,AH72,AI72,AJ72)","v":39},null,{"$f":"CEILING(L64/$H$72,1)","v":1},1,1,2,2,2,{"$f":"CEILING(R64/$H$72,1)","v":1},1,2,2,1,{"$f":"CEILING(W64/$H$72,1)","v":2},2,2,{"$f":"CEILING(Z64/$H$72,1)","v":2},2,2,1,1,1,2,2,1,1,2]
[null,null,null,null,"MSC Server"]
[null,null,null,null,null,1,"Subs",{"$f":"INDEX(p.mscs.d,F74)","v":10000000},"[MSC]",{"$f":"SUM(L74,M74,N74,O74,P74,Q74,R74,S74,T74,U74,V74,W74,X74,Y74,Z74,AA74,AB74,AC74,AD74,AE74,AF74,AG74,AH74,AI74,AJ74)","v":25},null,{"$f":"CEILING(L$63/$H74,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R$63/$H74,1)","v":1},1,1,1,1,{"$f":"CEILING(W$63/$H74,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,3,"BHCA",{"$f":"INDEX(p.mscs.d,F75)","v":10000000},"[MSC]",{"$f":"SUM(L75,M75,N75,O75,P75,Q75,R75,S75,T75,U75,V75,W75,X75,Y75,Z75,AA75,AB75,AC75,AD75,AE75,AF75,AG75,AH75,AI75,AJ75)","v":25},null,{"$f":"CEILING(L$64/$H75,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R$64/$H75,1)","v":1},1,1,1,1,{"$f":"CEILING(W$64/$H75,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,4,"RNC",{"$f":"INDEX(p.mscs.d,F76)","v":10000000},"[MSC]",{"$f":"SUM(L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76,AI76,AJ76)","v":25},null,{"$f":"CEILING(L$66/$H76,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R$66/$H76,1)","v":1},1,1,1,1,{"$f":"CEILING(W$66/$H76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"MGW",{"$f":"INDEX(p.mscs.d,F77)","v":10000000},"[MSC]",{"$f":"SUM(L77,M77,N77,O77,P77,Q77,R77,S77,T77,U77,V77,W77,X77,Y77,Z77,AA77,AB77,AC77,AD77,AE77,AF77,AG77,AH77,AI77,AJ77)","v":25},null,{"$f":"CEILING(L$87/$H77,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R$87/$H77,1)","v":1},1,1,1,1,{"$f":"CEILING(W$87/$H77,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"HLR"]
[null,null,null,null,null,1,"Subs",{"$f":"INDEX(p.hlr.d,F79)","v":3000000},"[HLR]",{"$f":"SUM(L79,M79,N79,O79,P79,Q79,R79,S79,T79,U79,V79,W79,X79,Y79,Z79,AA79,AB79,AC79,AD79,AE79,AF79,AG79,AH79,AI79,AJ79)","v":0}]
[null,null,null,null,"SG7000"]
[null,null,null,null,null,6,"TDM Links",{"$f":"INDEX(p.sg.d,F81)","v":100000},"[SG]",{"$f":"SUM(L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81,AG81,AH81,AI81,AJ81)","v":25},null,{"$f":"CEILING(L$67/$H81,1)","v":1},1,1,1,1,1,{"$f":"CEILING(R$67/$H81,1)","v":1},1,1,1,1,{"$f":"CEILING(W$67/$H81,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,7,"Links 2 Mbit/s",{"$f":"INDEX(p.sg.d,F82)","v":100000},"[SG]",{"$f":"SUM(L82,M82,N82,O82,P82,Q82,R82,S82,T82,U82,V82,W82,X82,Y82,Z82,AA82,AB82,AC82,AD82,AE82,AF82,AG82,AH82,AI82,AJ82)","v":0},null,{"$f":"CEILING(L$68/$H82,1)","v":0},0,0,0,0,0,{"$f":"CEILING(R$68/$H82,1)","v":0},0,0,0,0,{"$f":"CEILING(W$68/$H82,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,UTRAN!L$6)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,UTRAN!M$6)","v":"Ancash"},{"$f":"INDEX(l.reg.nom,UTRAN!N$6)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,UTRAN!O$6)","v":"Arequipa"},{"$f":"INDEX(l.reg.nom,UTRAN!P$6)","v":"Ayacucho"},{"$f":"INDEX(l.reg.nom,UTRAN!Q$6)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,UTRAN!R$6)","v":"Callao"},{"$f":"INDEX(l.reg.nom,UTRAN!S$6)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,UTRAN!T$6)","v":"Huancavelica"},{"$f":"INDEX(l.reg.nom,UTRAN!U$6)","v":"Huánuco"},{"$f":"INDEX(l.reg.nom,UTRAN!V$6)","v":"Ica"},{"$f":"INDEX(l.reg.nom,UTRAN!W$6)","v":"Junín"},{"$f":"INDEX(l.reg.nom,UTRAN!X$6)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,UTRAN!Y$6)","v":"Lambayeque"},{"$f":"INDEX(l.reg.nom,UTRAN!Z$6)","v":"Lima"},{"$f":"INDEX(l.reg.nom,UTRAN!AA$6)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,UTRAN!AB$6)","v":"Madre de Dios"},{"$f":"INDEX(l.reg.nom,UTRAN!AC$6)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,UTRAN!AD$6)","v":"Pasco"},{"$f":"INDEX(l.reg.nom,UTRAN!AE$6)","v":"Piura"},{"$f":"INDEX(l.reg.nom,UTRAN!AF$6)","v":"Puno"},{"$f":"INDEX(l.reg.nom,UTRAN!AG$6)","v":"San Martín"},{"$f":"INDEX(l.reg.nom,UTRAN!AH$6)","v":"Tacna"},{"$f":"INDEX(l.reg.nom,UTRAN!AI$6)","v":"Tumbes"},{"$f":"INDEX(l.reg.nom,UTRAN!AJ$6)","v":"Ucayali"}]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Elementos Activos"]
[null,null,null,null,null,null,"MGW",null,"[MGW]",{"$f":"SUM(L87,M87,N87,O87,P87,Q87,R87,S87,T87,U87,V87,W87,X87,Y87,Z87,AA87,AB87,AC87,AD87,AE87,AF87,AG87,AH87,AI87,AJ87)","v":39},null,{"$f":"IF((L$55-L$56)=0,0,MAX(L70:L72))","v":1},{"$f":"IF((M$55-M$56)=0,0,MAX(M70:M72))","v":1},{"$f":"IF((N$55-N$56)=0,0,MAX(N70:N72))","v":1},2,2,2,1,1,2,2,1,2,{"$f":"IF((X$55-X$56)=0,0,MAX(X70:X72))","v":2},2,2,2,2,1,1,1,2,2,1,{"$f":"IF((AI$55-AI$56)=0,0,MAX(AI70:AI72))","v":1},2]
[null,null,null,null,null,null,"MSC Server",null,"[MSC]",{"$f":"SUM(L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88,AG88,AH88,AI88,AJ88)","v":25},null,{"$f":"IF((L$55-L$56)=0,0,MAX(L74:L77))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF((W$55-W$56)=0,0,MAX(W74:W77))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF((AH$55-AH$56)=0,0,MAX(AH74:AH77))","v":1},1,1]
[null,null,null,null,null,null,"HLR",null,"[HLR]",{"$f":"SUM(L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89,AG89,AH89,AI89,AJ89)","v":25},null,{"$f":"IF((L$55-L$56)=0,0,CEILING(L$63/$H79,1))","v":1},{"$f":"IF((M$55-M$56)=0,0,CEILING(M$63/$H79,1))","v":1},{"$f":"IF((N$55-N$56)=0,0,CEILING(N$63/$H79,1))","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF((X$55-X$56)=0,0,CEILING(X$63/$H79,1))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF((AI$55-AI$56)=0,0,CEILING(AI$63/$H79,1))","v":1},1]
[null,null,null,null,null,null,"SG",null,"[SG]",{"$f":"SUM(L90,M90,N90,O90,P90,Q90,R90,S90,T90,U90,V90,W90,X90,Y90,Z90,AA90,AB90,AC90,AD90,AE90,AF90,AG90,AH90,AI90,AJ90)","v":25},null,{"$f":"MAX(L81:L82)","v":1},1,1,1,1,1,{"$f":"MAX(R81:R82)","v":1},1,1,1,1,{"$f":"MAX(W81:W82)","v":1},1,1,{"$f":"MAX(Z81:Z82)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Elementos Incrementales"]
[null,null,null,null,null,null,"MGW",null,"[MGW]",{"$f":"SUM(L92,M92,N92,O92,P92,Q92,R92,S92,T92,U92,V92,W92,X92,Y92,Z92,AA92,AB92,AC92,AD92,AE92,AF92,AG92,AH92,AI92,AJ92)","v":39},null,{"$f":"L87","v":1},{"$f":"M87","v":1},1,2,2,2,1,1,2,2,1,2,2,2,2,2,2,1,1,1,2,2,1,1,2]
[null,null,null,null,null,null,"MSC Server",null,"[MSC]",{"$f":"SUM(L93,M93,N93,O93,P93,Q93,R93,S93,T93,U93,V93,W93,X93,Y93,Z93,AA93,AB93,AC93,AD93,AE93,AF93,AG93,AH93,AI93,AJ93)","v":25},null,{"$f":"L88","v":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]
[null,null,null,null,null,null,"HLR",null,"[HLR]",{"$f":"SUM(L94,M94,N94,O94,P94,Q94,R94,S94,T94,U94,V94,W94,X94,Y94,Z94,AA94,AB94,AC94,AD94,AE94,AF94,AG94,AH94,AI94,AJ94)","v":25},null,{"$f":"L89","v":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]
[null,null,null,null,null,null,"SG",null,"[SG]",{"$f":"SUM(L95,M95,N95,O95,P95,Q95,R95,S95,T95,U95,V95,W95,X95,Y95,Z95,AA95,AB95,AC95,AD95,AE95,AF95,AG95,AH95,AI95,AJ95)","v":25},null,{"$f":"L90","v":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]
[]
[]
[null,null,"Licencias CS"]
[]
[null,null,null,null,null,null,"Modularidad","HD","Unidades","Año 0"]
[null,null,null,null,null,"Elementos Activos"]
[null,null,null,null,null,null,"Licencias de tráfico Base","MSC","[US$/erlangs]",{"$f":"J65","v":1675654.8336636622}]
[null,null,null,null,null,null,"Licencias de tráfico Base de Prepago","MSC","[US$/erlangs]",{"$f":"J102*INDEX(salida.adic.prep,1)","v":558551.61122122069}]
[null,null,null,null,null,null,"Licencia Base MGW","UMG","[US$/MGW]",{"$f":"J92","v":39}]
[null,null,null,null,null,null,"Licencia de Tráfico","UMG","[US$/erlangs]",{"$f":"J65","v":1675654.8336636622}]
[null,null,null,null,null,null,"Licencias por usuario","SG","[US$/1000 user]",{"$f":"J63/1000","v":600.00000000000023}]
[null,null,null,null,null,null,"Licencias por SG","SG","[US$/SG]",{"$f":"J95","v":25}]
[null,null,null,null,null,null,"Licencias por Usuario","HLR","[US$/1000 user]",{"$f":"J106","v":600.00000000000023}]
[null,null,null,null,null,null,"Licencias por Usuario en la Hora Cargada","HLR","[US$/1000 BH user]",{"$f":"J61/1000","v":24.000000000000004}]
[null,null,null,null,null,null,"Licencias de Usuarios Base de Prepago","HLR","[US$/1000 user]",{"$f":"J60/1000","v":200.00000000000006}]
[null,null,null,null,null,"Elementos Incrementales"]
[null,null,null,null,null,null,"Licencias de tráfico Base","MSC","[US$/erlangs]",{"$f":"J102","v":1675654.8336636622}]
[null,null,null,null,null,null,"Licencias de tráfico Base de Prepago","MSC","[US$/erlangs]",{"$f":"J103","v":558551.61122122069}]
[null,null,null,null,null,null,"Licencia Base MGW","UMG","[US$/MGW]",39]
[null,null,null,null,null,null,"Licencia de Tráfico","UMG","[US$/erlangs]",1675654.8336636622]
[null,null,null,null,null,null,"Licencias por usuario","SG","[US$/1000 user]",600.00000000000023]
[null,null,null,null,null,null,"Licencias por SG","SG","[US$/SG]",25]
[null,null,null,null,null,null,"Licencias por Usuario","HLR","[US$/1000 user]",600.00000000000023]
[null,null,null,null,null,null,"Licencias por Usuario en la Hora Cargada","HLR","[US$/1000 BH user]",24.000000000000004]
[null,null,null,null,null,null,"Licencias de Usuarios Base de Prepago","HLR","[US$/1000 user]",200.00000000000006]
[]
[]
[]
[null,"Cálculo de PS Core"]
[]
[]
[null,null,"Hardware PS Core"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,UTRAN!L$6)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,UTRAN!M$6)","v":"Ancash"},{"$f":"INDEX(l.reg.nom,UTRAN!N$6)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,UTRAN!O$6)","v":"Arequipa"},{"$f":"INDEX(l.reg.nom,UTRAN!P$6)","v":"Ayacucho"},{"$f":"INDEX(l.reg.nom,UTRAN!Q$6)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,UTRAN!R$6)","v":"Callao"},{"$f":"INDEX(l.reg.nom,UTRAN!S$6)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,UTRAN!T$6)","v":"Huancavelica"},{"$f":"INDEX(l.reg.nom,UTRAN!U$6)","v":"Huánuco"},{"$f":"INDEX(l.reg.nom,UTRAN!V$6)","v":"Ica"},{"$f":"INDEX(l.reg.nom,UTRAN!W$6)","v":"Junín"},{"$f":"INDEX(l.reg.nom,UTRAN!X$6)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,UTRAN!Y$6)","v":"Lambayeque"},{"$f":"INDEX(l.reg.nom,UTRAN!Z$6)","v":"Lima"},{"$f":"INDEX(l.reg.nom,UTRAN!AA$6)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,UTRAN!AB$6)","v":"Madre de Dios"},{"$f":"INDEX(l.reg.nom,UTRAN!AC$6)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,UTRAN!AD$6)","v":"Pasco"},{"$f":"INDEX(l.reg.nom,UTRAN!AE$6)","v":"Piura"},{"$f":"INDEX(l.reg.nom,UTRAN!AF$6)","v":"Puno"},{"$f":"INDEX(l.reg.nom,UTRAN!AG$6)","v":"San Martín"},{"$f":"INDEX(l.reg.nom,UTRAN!AH$6)","v":"Tacna"},{"$f":"INDEX(l.reg.nom,UTRAN!AI$6)","v":"Tumbes"},{"$f":"INDEX(l.reg.nom,UTRAN!AJ$6)","v":"Ucayali"}]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Datos de Diseño"]
[null,null,null,null,null,null,"Utilización",null,null,null,null,{"$f":"INDEX(p.util,5)","v":0.5},0.5,0.5,0.5,0.5,0.5,{"$f":"INDEX(p.util,5)","v":0.5},0.5,0.5,0.5,0.5,{"$f":"INDEX(p.util,5)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,null,"Subs",null,"[subs]",{"$f":"SUM(L133,M133,N133,O133,P133,Q133,R133,S133,T133,U133,V133,W133,X133,Y133,Z133,AA133,AB133,AC133,AD133,AE133,AF133,AG133,AH133,AI133,AJ133)","v":1600000.0000000005},null,{"$f":"INDEX(dda.dis.subs.dt,L$6)/L132","v":52156.40628104582},56052.304724811205,56238.190777392803,68015.853006578851,70478.233340907842,65956.567309107922,59797.250032963078,59952.886911633774,75936.452828181908,84800.631719844867,52672.69137511892,67178.633935108955,66852.430746772836,76422.781482285165,64299.010156770019,73571.455318249995,81225.374519535209,56496.479691399902,55524.993318957684,44444.330603467373,63706.223926096405,69017.588552931993,57864.522976016211,48067.888904054154,73270.817560767638]
[null,null,null,null,null,null,"Gbit/s de Datos",null,"[Gbit/s]",{"$f":"SUM(L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134,AG134,AH134,AI134,AJ134)","v":95.417749711588712},null,{"$f":"(INDEX(dda.dis.core.ps.mbps,L$6)+INDEX(dda.dis.core.hsdpa.mbps,L$6)+INDEX(dda.dis.core.hsupa.mbps,L$6))*(1+p.nodoB.ret)/L132/1000","v":3.1104043252379761},3.3427404893685853,3.3538260073936499,4.0561997741262168,4.2030465181485557,3.9333920195850083,3.5660743981790994,3.5753559736384073,4.5285534062158268,5.0571784080179789,3.1411935514167832,4.006271299241666,3.9868178153793044,4.5575561473375741,3.8345417861509867,4.3875141934213184,4.8439640350844142,3.3692293492374055,3.3112936970287112,2.6504862585129696,3.7991903310316801,4.1159393689006709,3.4508141065662419,2.8665811203821807,4.3695853319855011]
[null,null,null,null,null,null,"PDP",null,"[PDP]",{"$f":"SUM(L135,M135,N135,O135,P135,Q135,R135,S135,T135,U135,V135,W135,X135,Y135,Z135,AA135,AB135,AC135,AD135,AE135,AF135,AG135,AH135,AI135,AJ135)","v":47708874.855794363},null,{"$f":"L134*p.pdp.u*1000","v":1555202.162618988},1671370.2446842927,1676913.0036968249,2028099.8870631084,2101523.2590742782,1966696.0097925041,{"$f":"R134*p.pdp.u*1000","v":1783037.1990895497},1787677.9868192037,2264276.7031079135,2528589.2040089895,1570596.7757083916,{"$f":"W134*p.pdp.u*1000","v":2003135.6496208329},1993408.9076896522,2278778.0736687868,{"$f":"Z134*p.pdp.u*1000","v":1917270.8930754934},2193757.0967106596,2421982.0175422067,1684614.6746187028,1655646.8485143557,1325243.1292564848,1899595.1655158401,2057969.6844503356,1725407.0532831207,1433290.5601910905,2184792.6659927508]
[null,null,null,null,null,null,"CDR/s",null,"[CDR/s]",{"$f":"SUM(L136,M136,N136,O136,P136,Q136,R136,S136,T136,U136,V136,W136,X136,Y136,Z136,AA136,AB136,AC136,AD136,AE136,AF136,AG136,AH136,AI136,AJ136)","v":28625.324913476608},null,{"$f":"L134*p.cdr.u","v":933.1212975713928},1002.8221468105755,1006.147802218095,1216.859932237865,1260.9139554445667,1180.0176058755026,{"$f":"R134*p.cdr.u","v":1069.8223194537297},1072.6067920915223,1358.5660218647481,1517.1535224053937,942.35806542503497,{"$f":"W134*p.cdr.u","v":1201.8813897724999},1196.0453446137913,1367.2668442012723,{"$f":"Z134*p.cdr.u","v":1150.362535845296},1316.2542580263955,1453.1892105253244,1010.7688047712217,993.38810910861332,795.14587755389084,1139.7570993095039,1234.7818106702014,1035.2442319698725,859.97433611465419,1310.8755995956503]
[null,null,null,null,null,null,"Sesiones Concurrentes",null,"[sesiones]",{"$f":"SUM(L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137,AG137,AH137,AI137,AJ137)","v":4770887.4855794357},null,{"$f":"L134*p.ses.u*1000","v":155520.21626189881},167137.02446842927,167691.30036968249,202809.98870631083,210152.32590742779,196669.60097925042,{"$f":"R134*p.ses.u*1000","v":178303.71990895498},178767.79868192037,226427.67031079135,252858.92040089893,157059.67757083918,{"$f":"W134*p.ses.u*1000","v":200313.5649620833},199340.89076896521,227877.8073668787,{"$f":"Z134*p.ses.u*1000","v":191727.08930754932},219375.70967106591,242198.20175422073,168461.46746187028,165564.68485143557,132524.31292564847,189959.51655158401,205796.96844503353,172540.70532831209,143329.05601910903,218479.26659927506]
[null,null,null,null,"Datos de Diseño por Zona de Servicio"]
[null,null,null,null,null,null,"Subs",null,"[subs]",{"$f":"SUM(L139,M139,N139,O139,P139,Q139,R139,S139,T139,U139,V139,W139,X139,Y139,Z139,AA139,AB139,AC139,AD139,AE139,AF139,AG139,AH139,AI139,AJ139)","v":1600000.0000000005},null,{"$f":"IF(L$45=L$6,SUMIFS($L133:$AJ133,$L$45:$AJ$45,L$45),0)","v":52156.40628104582},56052.304724811205,56238.190777392803,68015.853006578851,70478.233340907842,65956.567309107922,59797.250032963078,59952.886911633774,75936.452828181908,84800.631719844867,52672.69137511892,67178.633935108955,66852.430746772836,76422.781482285165,64299.010156770019,73571.455318249995,81225.374519535209,56496.479691399902,55524.993318957684,44444.330603467373,63706.223926096405,69017.588552931993,57864.522976016211,48067.888904054154,73270.817560767638]
[null,null,null,null,null,null,"Gbit/s de Datos",null,"[Gbit/s]",{"$f":"SUM(L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140,AG140,AH140,AI140,AJ140)","v":95.417749711588712},null,{"$f":"IF(L$45=L$6,SUMIFS($L134:$AJ134,$L$45:$AJ$45,L$45),0)","v":3.1104043252379761},3.3427404893685853,3.3538260073936499,4.0561997741262168,4.2030465181485557,3.9333920195850083,3.5660743981790994,3.5753559736384073,4.5285534062158268,5.0571784080179789,3.1411935514167832,4.006271299241666,3.9868178153793044,4.5575561473375741,3.8345417861509867,4.3875141934213184,4.8439640350844142,3.3692293492374055,3.3112936970287112,2.6504862585129696,3.7991903310316801,4.1159393689006709,3.4508141065662419,2.8665811203821807,4.3695853319855011]
[null,null,null,null,null,null,"PDP",null,"[PDP]",{"$f":"SUM(L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141,AG141,AH141,AI141,AJ141)","v":47708874.855794363},null,{"$f":"IF(L$45=L$6,SUMIFS($L135:$AJ135,$L$45:$AJ$45,L$45),0)","v":1555202.162618988},1671370.2446842927,1676913.0036968249,2028099.8870631084,2101523.2590742782,1966696.0097925041,1783037.1990895497,1787677.9868192037,2264276.7031079135,2528589.2040089895,1570596.7757083916,2003135.6496208329,1993408.9076896522,2278778.0736687868,1917270.8930754934,2193757.0967106596,2421982.0175422067,1684614.6746187028,1655646.8485143557,1325243.1292564848,1899595.1655158401,2057969.6844503356,1725407.0532831207,1433290.5601910905,2184792.6659927508]
[null,null,null,null,null,null,"CDR/s",null,"[CDR/s]",{"$f":"SUM(L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142,AI142,AJ142)","v":28625.324913476608},null,{"$f":"IF(L$45=L$6,SUMIFS($L136:$AJ136,$L$45:$AJ$45,L$45),0)","v":933.1212975713928},1002.8221468105755,1006.147802218095,1216.859932237865,1260.9139554445667,1180.0176058755026,1069.8223194537297,1072.6067920915223,1358.5660218647481,1517.1535224053937,942.35806542503497,1201.8813897724999,1196.0453446137913,1367.2668442012723,1150.362535845296,1316.2542580263955,1453.1892105253244,1010.7688047712217,993.38810910861332,795.14587755389084,1139.7570993095039,1234.7818106702014,1035.2442319698725,859.97433611465419,1310.8755995956503]
[null,null,null,null,null,null,"Sesiones Concurrentes",null,"[sesiones]",{"$f":"SUM(L143,M143,N143,O143,P143,Q143,R143,S143,T143,U143,V143,W143,X143,Y143,Z143,AA143,AB143,AC143,AD143,AE143,AF143,AG143,AH143,AI143,AJ143)","v":4770887.4855794357},null,{"$f":"IF(L$45=L$6,SUMIFS($L137:$AJ137,$L$45:$AJ$45,L$45),0)","v":155520.21626189881},167137.02446842927,167691.30036968249,202809.98870631083,210152.32590742779,196669.60097925042,178303.71990895498,178767.79868192037,226427.67031079135,252858.92040089893,157059.67757083918,200313.5649620833,199340.89076896521,227877.8073668787,191727.08930754932,219375.70967106591,242198.20175422073,168461.46746187028,165564.68485143557,132524.31292564847,189959.51655158401,205796.96844503353,172540.70532831209,143329.05601910903,218479.26659927506]
[null,null,null,null,"SGSN"]
[null,null,null,null,null,1,"Subs",{"$f":"INDEX(p.sgsn.d,F145)","v":100000000},"[SGSN]",{"$f":"SUM(L145,M145,N145,O145,P145,Q145,R145,S145,T145,U145,V145,W145,X145,Y145,Z145,AA145,AB145,AC145,AD145,AE145,AF145,AG145,AH145,AI145,AJ145)","v":25},null,{"$f":"CEILING(L$139/$H145,1)","v":1},{"$f":"CEILING(M$139/$H145,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$139/$H145,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,2,"PDP",{"$f":"INDEX(p.sgsn.d,F146)","v":100000000},"[SGSN]",{"$f":"SUM(L146,M146,N146,O146,P146,Q146,R146,S146,T146,U146,V146,W146,X146,Y146,Z146,AA146,AB146,AC146,AD146,AE146,AF146,AG146,AH146,AI146,AJ146)","v":25},null,{"$f":"CEILING(L$141/$H146,1)","v":1},{"$f":"CEILING(M$141/$H146,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$141/$H146,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"GGSN"]
[null,null,null,null,null,3,"Gbit/s de Datos",{"$f":"INDEX(p.ggsn.d,F148)","v":100000000},"[GGSN]",{"$f":"SUM(L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148,AG148,AH148,AI148,AJ148)","v":25},null,{"$f":"CEILING(L$140/$H148,1)","v":1},{"$f":"CEILING(M$140/$H148,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$140/$H148,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,2,"PDP",{"$f":"INDEX(p.ggsn.d,F149)","v":100000000},"[GGSN]",{"$f":"SUM(L149,M149,N149,O149,P149,Q149,R149,S149,T149,U149,V149,W149,X149,Y149,Z149,AA149,AB149,AC149,AD149,AE149,AF149,AG149,AH149,AI149,AJ149)","v":25},null,{"$f":"CEILING(L$141/$H149,1)","v":1},{"$f":"CEILING(M$141/$H149,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$141/$H149,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"CG"]
[null,null,null,null,null,4,"CDR/s",{"$f":"INDEX(p.cg.d,F151)","v":100000000},"[CG]",{"$f":"SUM(L151,M151,N151,O151,P151,Q151,R151,S151,T151,U151,V151,W151,X151,Y151,Z151,AA151,AB151,AC151,AD151,AE151,AF151,AG151,AH151,AI151,AJ151)","v":25},null,{"$f":"CEILING(L$142/$H151,1)","v":1},{"$f":"CEILING(M$142/$H151,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$142/$H151,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"PCRF"]
[null,null,null,null,null,5,"Sesiones Concurrentes",{"$f":"INDEX(p.pcrf.d,F153)","v":100000000},"[PCRF]",{"$f":"SUM(L153,M153,N153,O153,P153,Q153,R153,S153,T153,U153,V153,W153,X153,Y153,Z153,AA153,AB153,AC153,AD153,AE153,AF153,AG153,AH153,AI153,AJ153)","v":25},null,{"$f":"CEILING(L$143/$H153,1)","v":1},{"$f":"CEILING(M$143/$H153,1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$143/$H153,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"SUR"]
[null,null,null,null,null,2,"PDP",{"$f":"INDEX(p.sur.d,F155)","v":100000000},"[SUR]",{"$f":"SUM(L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155,AG155,AH155,AI155,AJ155)","v":25},null,{"$f":"CEILING(L$141/$H155,1)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"CEILING(W$141/$H155,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Firewall y DNS/DHCP"]
[null,null,null,null,null,null,"Firewall y DNS",null,"[Firewall y DNS]",{"$f":"SUM(L157,M157,N157,O157,P157,Q157,R157,S157,T157,U157,V157,W157,X157,Y157,Z157,AA157,AB157,AC157,AD157,AE157,AF157,AG157,AH157,AI157,AJ157)","v":50},null,{"$f":"IF(MAX(L148:L149)>0,MAX(L148:L149)+1,0)","v":2},{"$f":"IF(MAX(M148:M149)>0,MAX(M148:M149)+1,0)","v":2},2,2,2,2,2,2,2,2,2,{"$f":"IF(MAX(W148:W149)>0,MAX(W148:W149)+1,0)","v":2},2,2,{"$f":"IF(MAX(Z148:Z149)>0,MAX(Z148:Z149)+1,0)","v":2},2,2,2,2,2,2,2,2,2,2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,UTRAN!L$6)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,UTRAN!M$6)","v":"Ancash"},{"$f":"INDEX(l.reg.nom,UTRAN!N$6)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,UTRAN!O$6)","v":"Arequipa"},{"$f":"INDEX(l.reg.nom,UTRAN!P$6)","v":"Ayacucho"},{"$f":"INDEX(l.reg.nom,UTRAN!Q$6)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,UTRAN!R$6)","v":"Callao"},{"$f":"INDEX(l.reg.nom,UTRAN!S$6)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,UTRAN!T$6)","v":"Huancavelica"},{"$f":"INDEX(l.reg.nom,UTRAN!U$6)","v":"Huánuco"},{"$f":"INDEX(l.reg.nom,UTRAN!V$6)","v":"Ica"},{"$f":"INDEX(l.reg.nom,UTRAN!W$6)","v":"Junín"},{"$f":"INDEX(l.reg.nom,UTRAN!X$6)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,UTRAN!Y$6)","v":"Lambayeque"},{"$f":"INDEX(l.reg.nom,UTRAN!Z$6)","v":"Lima"},{"$f":"INDEX(l.reg.nom,UTRAN!AA$6)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,UTRAN!AB$6)","v":"Madre de Dios"},{"$f":"INDEX(l.reg.nom,UTRAN!AC$6)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,UTRAN!AD$6)","v":"Pasco"},{"$f":"INDEX(l.reg.nom,UTRAN!AE$6)","v":"Piura"},{"$f":"INDEX(l.reg.nom,UTRAN!AF$6)","v":"Puno"},{"$f":"INDEX(l.reg.nom,UTRAN!AG$6)","v":"San Martín"},{"$f":"INDEX(l.reg.nom,UTRAN!AH$6)","v":"Tacna"},{"$f":"INDEX(l.reg.nom,UTRAN!AI$6)","v":"Tumbes"},{"$f":"INDEX(l.reg.nom,UTRAN!AJ$6)","v":"Ucayali"}]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Elementos Activos"]
[null,null,null,null,null,null,"SGSN",null,"[SGSN]",{"$f":"SUM(L164,M164,N164,O164,P164,Q164,R164,S164,T164,U164,V164,W164,X164,Y164,Z164,AA164,AB164,AC164,AD164,AE164,AF164,AG164,AH164,AI164,AJ164)","v":25},null,{"$f":"MAX(L145:L146)","v":1},1,1,1,1,1,{"$f":"MAX(R145:R146)","v":1},1,1,1,1,{"$f":"MAX(W145:W146)","v":1},1,1,{"$f":"MAX(Z145:Z146)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"GGSN",null,"[GGSN]",25,null,{"$f":"MAX(L148:L149)","v":1},1,1,1,1,1,{"$f":"MAX(R148:R149)","v":1},1,1,1,1,{"$f":"MAX(W148:W149)","v":1},1,1,{"$f":"MAX(Z148:Z149)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"CG",null,"[CG]",25,null,{"$f":"L151","v":1},1,1,1,1,1,{"$f":"R151","v":1},1,1,1,1,{"$f":"W151","v":1},1,1,{"$f":"Z151","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"PCRF",null,"[PCRF]",25,null,{"$f":"L153","v":1},1,1,1,1,1,{"$f":"R153","v":1},1,1,1,1,{"$f":"W153","v":1},1,1,{"$f":"Z153","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"SUR",null,"[SUR]",25,null,{"$f":"L155","v":1},1,1,1,1,1,{"$f":"R155","v":1},1,1,1,1,{"$f":"W155","v":1},1,1,{"$f":"Z155","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Firewall y DNS",null,"[Firewall y DNS]",50,null,{"$f":"L157","v":2},{"$f":"M157","v":2},2,2,2,2,2,2,2,2,2,{"$f":"W157","v":2},2,2,{"$f":"Z157","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Elementos Incrementales"]
[null,null,null,null,null,null,"SGSN",null,"[SGSN]",{"$f":"SUM(L171,M171,N171,O171,P171,Q171,R171,S171,T171,U171,V171,W171,X171,Y171,Z171,AA171,AB171,AC171,AD171,AE171,AF171,AG171,AH171,AI171,AJ171)","v":25},null,{"$f":"L164","v":1},{"$f":"M164","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"GGSN",null,"[GGSN]",25,null,{"$f":"L165","v":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]
[null,null,null,null,null,null,"CG",null,"[CG]",25,null,{"$f":"L166","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"PCRF",null,"[PCRF]",25,null,{"$f":"L167","v":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]
[null,null,null,null,null,null,"SUR",null,"[SUR]",25,null,{"$f":"L168","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Firewall y DNS",null,"[Firewall y DNS]",50,null,{"$f":"L169","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[]
[null,null,"Licencias PS"]
[]
[null,null,null,null,null,null,"Modularidad","HD","Unidades","Año 0"]
[null,null,null,null,null,"Elementos Activos"]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SGSN","[US$/k PDP]",{"$f":"J141/1000","v":47708.874855794362}]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","SGSN","[US$/Mbps]",{"$f":"J134*1000","v":95417.749711588709}]
[null,null,null,null,null,null,"Licencia de Subscritores","SGSN","[US$/k usuario]",{"$f":"J133/1000","v":1600.0000000000005}]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","GGSN","[US$/k PDP]",{"$f":"J135/1000","v":47708.874855794362}]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","GGSN","[US$/Mbps]",{"$f":"J140*1000","v":95417.749711588709}]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","CG","[US$/k PDP]",{"$f":"J141/1000","v":47708.874855794362}]
[null,null,null,null,null,null,"Licencia de Sesiones","PCRF","[US$/k Sesion]",{"$f":"J143/1000","v":4770.8874855794356}]
[null,null,null,null,null,null,"Licencia de Subscritores","PCRF","[US$/k usuario]",{"$f":"J133/1000","v":1600.0000000000005}]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SUR","[US$/k PDP]",{"$f":"J141/1000","v":47708.874855794362}]
[null,null,null,null,null,null,"Licencia de Tráfico por GGSN","SUR","[US$/GGSN]",{"$f":"J165*J168","v":625}]
[null,null,null,null,null,"Elementos Incrementales"]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SGSN","[US$/k PDP]",{"$f":"J183","v":47708.874855794362}]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","SGSN","[US$/Mbps]",{"$f":"J184","v":95417.749711588709}]
[null,null,null,null,null,null,"Licencia de Subscritores","SGSN","[US$/k usuario]",1600.0000000000005]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","GGSN","[US$/k PDP]",47708.874855794362]
[null,null,null,null,null,null,"Licencia de Tráfico Mbps","GGSN","[US$/Mbps]",95417.749711588709]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","CG","[US$/k PDP]",47708.874855794362]
[null,null,null,null,null,null,"Licencia de Sesiones","PCRF","[US$/k Sesion]",4770.8874855794356]
[null,null,null,null,null,null,"Licencia de Subscritores","PCRF","[US$/k usuario]",1600.0000000000005]
[null,null,null,null,null,null,"Licencia de Tráfico PDP","SUR","[US$/k PDP]",47708.874855794362]
[null,null,null,null,null,null,"Licencia de Tráfico por GGSN","SUR","[US$/GGSN]",625]

{"sheet":"Tx","index":11,"n_rows":2049,"n_cols":36,"rows_kept":2049,"cut":false,"hidden":false,"merged":[[1871,4,1871,5],[1901,4,1901,5]]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Diseño de Transmisión"]
[]
[]
["Zonas",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Backhaul"]
[]
[null,null,"Requerimientos por cobertura"]
[]
[null,null,null,"Cálculo de sitios de cobertura por nivel"]
[]
[null,null,null,null,"Porcentaje de Sitios",null,null,null,null,"Promedio Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"aux","id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Nivel 1",null,"[%]",{"$f":"AVERAGE(L16,M16,N16,O16,P16,Q16,R16,S16,T16,U16,V16,W16,X16,Y16,Z16,AA16,AB16,AC16,AD16,AE16,AF16,AG16,AH16,AI16,AJ16)","v":2.0000000000000004E-2},null,{"$f":"INDEX(porc.infra,L$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,N$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,P$6,$F16)","v":0.02},{"$f":"INDEX(porc.infra,Q$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,S$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,U$6,$F16)","v":0.02},{"$f":"INDEX(porc.infra,V$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,X$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,Z$6,$F16)","v":0.02},{"$f":"INDEX(porc.infra,AA$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,AC$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,AE$6,$F16)","v":0.02},{"$f":"INDEX(porc.infra,AF$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,AH$6,$F16)","v":0.02},0.02,{"$f":"INDEX(porc.infra,AJ$6,$F16)","v":0.02}]
[null,null,null,null,null,{"$f":"+F16+1","v":2},"Nivel 2",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,{"$f":"+F17+1","v":3},"Nivel 3",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,4,"Nivel 4",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,5,"Nivel 5",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,6,"Nivel 6",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,7,"Nivel 7",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,8,"Nivel 8",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,9,"Nivel 9",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,10,"Nivel 10",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,11,"Nivel 11",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,null,null,"Total",null,"[%]",{"$f":"SUM(J16:J26)","v":1.0200000000000007},null,{"$f":"SUM(L16:L26)","v":1.02},{"$f":"SUM(M16:M26)","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,{"$f":"SUM(W16:W26)","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,{"$f":"SUM(AH16:AH26)","v":1.02},1.02,1.02]
[]
[]
[null,null,null,null,null,null,"Total Sitios Cob.",null,null,{"$f":"SUM(L31,M31,N31,O31,P31,Q31,R31,S31,T31,U31,V31,W31,X31,Y31,Z31,AA31,AB31,AC31,AD31,AE31,AF31,AG31,AH31,AI31,AJ31)","v":118},null,{"$f":"SUM(UTRAN!L27:L38)","v":4},{"$f":"SUM(UTRAN!M27:M38)","v":6},{"$f":"SUM(UTRAN!N27:N38)","v":4},{"$f":"SUM(UTRAN!O27:O38)","v":8},{"$f":"SUM(UTRAN!P27:P38)","v":6},{"$f":"SUM(UTRAN!Q27:Q38)","v":4},{"$f":"SUM(UTRAN!R27:R38)","v":3},{"$f":"SUM(UTRAN!S27:S38)","v":4},{"$f":"SUM(UTRAN!T27:T38)","v":4},{"$f":"SUM(UTRAN!U27:U38)","v":4},{"$f":"SUM(UTRAN!V27:V38)","v":4},{"$f":"SUM(UTRAN!W27:W38)","v":6},{"$f":"SUM(UTRAN!X27:X38)","v":4},{"$f":"SUM(UTRAN!Y27:Y38)","v":4},{"$f":"SUM(UTRAN!Z27:Z38)","v":4},{"$f":"SUM(UTRAN!AA27:AA38)","v":10},{"$f":"SUM(UTRAN!AB27:AB38)","v":7},{"$f":"SUM(UTRAN!AC27:AC38)","v":3},{"$f":"SUM(UTRAN!AD27:AD38)","v":4},{"$f":"SUM(UTRAN!AE27:AE38)","v":5},{"$f":"SUM(UTRAN!AF27:AF38)","v":4},{"$f":"SUM(UTRAN!AG27:AG38)","v":6},{"$f":"SUM(UTRAN!AH27:AH38)","v":5},{"$f":"SUM(UTRAN!AI27:AI38)","v":4},{"$f":"SUM(UTRAN!AJ27:AJ38)","v":1}]
[]
[null,null,null,null,"Sitios por nivel",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Nivel 1",null,"[Sitios]",{"$f":"SUM(L35,M35,N35,O35,P35,Q35,R35,S35,T35,U35,V35,W35,X35,Y35,Z35,AA35,AB35,AC35,AD35,AE35,AF35,AG35,AH35,AI35,AJ35)","v":25},null,{"$f":"ROUNDUP(L16*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R16*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W16*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB16*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH16*AH$31,0)","v":1},1,1]
[null,null,null,null,null,{"$f":"+F35+1","v":2},"Nivel 2",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L17*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R17*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W17*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB17*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH17*AH$31,0)","v":1},1,1]
[null,null,null,null,null,{"$f":"+F36+1","v":3},"Nivel 3",null,"[Sitios]",0,null,{"$f":"MAX(0,L31-SUM(L38:L45,L35:L36))","v":0},0,0,0,0,0,{"$f":"MAX(0,R31-SUM(R38:R45,R35:R36))","v":0},0,0,0,0,{"$f":"MAX(0,W31-SUM(W38:W45,W35:W36))","v":0},0,0,{"$f":"MAX(0,Z31-SUM(Z38:Z45,Z35:Z36))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 4",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L19*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R19*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W19*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB19*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH19*AH$31,0)","v":1},1,1]
[null,null,null,null,null,5,"Nivel 5",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L20*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R20*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W20*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB20*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH20*AH$31,0)","v":1},1,1]
[null,null,null,null,null,6,"Nivel 6",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L21*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R21*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W21*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB21*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH21*AH$31,0)","v":1},1,1]
[null,null,null,null,null,7,"Nivel 7",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L22*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R22*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W22*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB22*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH22*AH$31,0)","v":1},1,1]
[null,null,null,null,null,8,"Nivel 8",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L23*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R23*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W23*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB23*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH23*AH$31,0)","v":1},1,1]
[null,null,null,null,null,9,"Nivel 9",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L24*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R24*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W24*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB24*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH24*AH$31,0)","v":1},1,1]
[null,null,null,null,null,10,"Nivel 10",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L25*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R25*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W25*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB25*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH25*AH$31,0)","v":1},1,1]
[null,null,null,null,null,11,"Nivel 11",null,"[Sitios]",25,null,{"$f":"ROUNDUP(L26*L$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(R26*R$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(W26*W$31,0)","v":1},1,1,1,1,{"$f":"ROUNDUP(AB26*AB$31,0)","v":1},1,1,1,1,1,{"$f":"ROUNDUP(AH26*AH$31,0)","v":1},1,1]
[]
[null,null,null,null,null,null,"Total",null,"[Sitios]",{"$f":"SUM(L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47,AG47,AH47,AI47,AJ47)","v":250},null,{"$f":"SUM(L35:L45)","v":10},{"$f":"SUM(M35:M45)","v":10},10,10,10,10,10,10,10,10,10,{"$f":"SUM(W35:W45)","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"SUM(AH35:AH45)","v":10},10,10]
[]
[null,null,null,null,null,null,{"$f":"SUM(J49:AJ49)","v":264},null,null,{"$f":"J47-J31","v":132},null,{"$f":"L47-L31","v":6},4,6,2,4,6,{"$f":"R47-R31","v":7},6,6,6,6,{"$f":"W47-W31","v":4},6,6,{"$f":"Z47-Z31","v":6},0,3,7,6,5,6,4,5,6,9]
[]
[null,null,null,"Cálculo de cantidad de enlaces de mínima capacidad para conectar la estructura backhaul"]
[]
[null,null,null,null,"Enlaces entre niveles",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Agregador","[enlace]",{"$f":"SUM(L55,M55,N55,O55,P55,Q55,R55,S55,T55,U55,V55,W55,X55,Y55,Z55,AA55,AB55,AC55,AD55,AE55,AF55,AG55,AH55,AI55,AJ55)","v":25},null,{"$f":"L35","v":1},1,1,1,1,1,{"$f":"R35","v":1},1,1,1,1,{"$f":"W35","v":1},1,1,{"$f":"Z35","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"F55+1","v":2},{"$f":"H55","v":"Agregador"},"Nivel 1","[enlace]",25,null,{"$f":"L36","v":1},1,1,1,1,1,{"$f":"R36","v":1},1,1,1,1,{"$f":"W36","v":1},1,1,{"$f":"Z36","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,3,"Nivel 1","Nivel 3","[enlace]",0,null,{"$f":"L37","v":0},0,0,0,0,0,{"$f":"R37","v":0},0,0,0,0,{"$f":"W37","v":0},0,0,{"$f":"Z37","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",25,null,{"$f":"L38","v":1},1,1,1,1,1,{"$f":"R38","v":1},1,1,1,1,{"$f":"W38","v":1},1,1,{"$f":"Z38","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",25,null,{"$f":"L39","v":1},1,1,1,1,1,{"$f":"R39","v":1},1,1,1,1,{"$f":"W39","v":1},1,1,{"$f":"Z39","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",25,null,{"$f":"L40","v":1},1,1,1,1,1,{"$f":"R40","v":1},1,1,1,1,{"$f":"W40","v":1},1,1,{"$f":"Z40","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",25,null,{"$f":"L41","v":1},1,1,1,1,1,{"$f":"R41","v":1},1,1,1,1,{"$f":"W41","v":1},1,1,{"$f":"Z41","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",25,null,{"$f":"L42","v":1},1,1,1,1,1,{"$f":"R42","v":1},1,1,1,1,{"$f":"W42","v":1},1,1,{"$f":"Z42","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,9,{"$f":"H62","v":"Nivel 8"},"Nivel 9","[enlace]",25,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",25,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",25,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J55:J65)","v":250},null,{"$f":"SUM(L55:L65)","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"SUM(W55:W65)","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"SUM(AH55:AH65)","v":10},10,10]
[]
[null,null,null,null,"Capacidad total requerida en los enlaces INVERSIÓN",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Agregador","[Mbps]",{"$f":"SUM(L71,M71,N71,O71,P71,Q71,R71,S71,T71,U71,V71,W71,X71,Y71,Z71,AA71,AB71,AC71,AD71,AE71,AF71,AG71,AH71,AI71,AJ71)","v":250},null,{"$f":"L55*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R55*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W55*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z55*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,{"$f":"F71+1","v":2},{"$f":"H71","v":"Agregador"},"Nivel 1","[Mbps]",250,null,{"$f":"L56*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R56*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W56*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z56*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,3,"Nivel 1","Nivel 3","[Mbps]",0,null,{"$f":"L57*enlace_bhaul_cap1","v":0},0,0,0,0,0,{"$f":"R57*enlace_bhaul_cap1","v":0},0,0,0,0,{"$f":"W57*enlace_bhaul_cap1","v":0},0,0,{"$f":"Z57*enlace_bhaul_cap1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[Mbps]",250,null,{"$f":"L58*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R58*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W58*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z58*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[Mbps]",250,null,{"$f":"L59*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R59*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W59*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z59*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[Mbps]",250,null,{"$f":"L60*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R60*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W60*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z60*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[Mbps]",250,null,{"$f":"L61*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R61*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W61*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z61*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[Mbps]",250,null,{"$f":"L62*enlace_bhaul_cap1","v":10},10,10,10,10,10,{"$f":"R62*enlace_bhaul_cap1","v":10},10,10,10,10,{"$f":"W62*enlace_bhaul_cap1","v":10},10,10,{"$f":"Z62*enlace_bhaul_cap1","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J71:J81)","v":2500},null,{"$f":"SUM(L71:L81)","v":100},100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(W71:W81)","v":100},100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(AH71:AH81)","v":100},100,100]
[]
[null,null,null,null,"Capacidad total requerida en los enlaces GASTO",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Agregador","[Mbps]",{"$f":"SUM(L87,M87,N87,O87,P87,Q87,R87,S87,T87,U87,V87,W87,X87,Y87,Z87,AA87,AB87,AC87,AD87,AE87,AF87,AG87,AH87,AI87,AJ87)","v":250},null,{"$f":"L55*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R55*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W55*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z55*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,{"$f":"F87+1","v":2},{"$f":"H87","v":"Agregador"},"Nivel 1","[Mbps]",250,null,{"$f":"L56*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R56*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W56*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z56*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,3,"Nivel 1","Nivel 3","[Mbps]",0,null,{"$f":"L57*cap_enlace_bhaul_gasto","v":0},0,0,0,0,0,{"$f":"R57*cap_enlace_bhaul_gasto","v":0},0,0,0,0,{"$f":"W57*cap_enlace_bhaul_gasto","v":0},0,0,{"$f":"Z57*cap_enlace_bhaul_gasto","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[Mbps]",250,null,{"$f":"L58*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R58*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W58*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z58*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[Mbps]",250,null,{"$f":"L59*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R59*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W59*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z59*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[Mbps]",250,null,{"$f":"L60*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R60*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W60*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z60*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[Mbps]",250,null,{"$f":"L61*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R61*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W61*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z61*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[Mbps]",250,null,{"$f":"L62*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,{"$f":"R62*cap_enlace_bhaul_gasto","v":10},10,10,10,10,{"$f":"W62*cap_enlace_bhaul_gasto","v":10},10,10,{"$f":"Z62*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[Mbps]",250,null,{"$f":"L63*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"W63*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"AH63*cap_enlace_bhaul_gasto","v":10},10,10]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[Mbps]",250,null,{"$f":"L64*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"W64*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"AH64*cap_enlace_bhaul_gasto","v":10},10,10]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[Mbps]",250,null,{"$f":"L65*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"W65*cap_enlace_bhaul_gasto","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"AH65*cap_enlace_bhaul_gasto","v":10},10,10]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J87:J97)","v":2500},null,{"$f":"SUM(L87:L97)","v":100},100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(W87:W97)","v":100},100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(AH87:AH97)","v":100},100,100]
[]
[null,null,"Requerimientos por Tráfico"]
[]
[null,null,null,"Cálculo de sitios totales por nivel"]
[]
[null,null,null,null,"Porcentaje de Sitios",null,null,null,null,"Promedio Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"aux","id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"porc.infra.perf.",1,"Nivel 1",null,"[%]",{"$f":"AVERAGE(L107,M107,N107,O107,P107,Q107,R107,S107,T107,U107,V107,W107,X107,Y107,Z107,AA107,AB107,AC107,AD107,AE107,AF107,AG107,AH107,AI107,AJ107)","v":2.0000000000000004E-2},null,{"$f":"L16","v":0.02},0.02,0.02,0.02,0.02,0.02,{"$f":"R16","v":0.02},0.02,0.02,0.02,0.02,{"$f":"W16","v":0.02},0.02,0.02,0.02,0.02,{"$f":"AB16","v":0.02},0.02,0.02,0.02,0.02,0.02,{"$f":"AH16","v":0.02},0.02,0.02]
[null,null,null,null,"porc.infra.perf.",{"$f":"+F107+1","v":2},"Nivel 2",null,"[%]",0.10000000000000003,null,{"$f":"L17","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R17","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W17","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB17","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH17","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",{"$f":"+F108+1","v":3},"Nivel 3",null,"[%]",0.10000000000000003,null,{"$f":"L18","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R18","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W18","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB18","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH18","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",4,"Nivel 4",null,"[%]",0.10000000000000003,null,{"$f":"L19","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R19","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W19","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB19","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH19","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",5,"Nivel 5",null,"[%]",0.10000000000000003,null,{"$f":"L20","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R20","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W20","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB20","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH20","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",6,"Nivel 6",null,"[%]",0.10000000000000003,null,{"$f":"L21","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R21","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W21","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB21","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH21","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",7,"Nivel 7",null,"[%]",0.10000000000000003,null,{"$f":"L22","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R22","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W22","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB22","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH22","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",8,"Nivel 8",null,"[%]",0.10000000000000003,null,{"$f":"L23","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R23","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W23","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB23","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH23","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",9,"Nivel 9",null,"[%]",0.10000000000000003,null,{"$f":"L24","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R24","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W24","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB24","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH24","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",10,"Nivel 10",null,"[%]",0.10000000000000003,null,{"$f":"L25","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R25","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W25","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB25","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH25","v":0.1},0.1,0.1]
[null,null,null,null,"porc.infra.perf.",11,"Nivel 11",null,"[%]",0.10000000000000003,null,{"$f":"L26","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"R26","v":0.1},0.1,0.1,0.1,0.1,{"$f":"W26","v":0.1},0.1,0.1,0.1,0.1,{"$f":"AB26","v":0.1},0.1,0.1,0.1,0.1,0.1,{"$f":"AH26","v":0.1},0.1,0.1]
[]
[null,null,null,null,null,null,"Total",null,"[%]",{"$f":"SUM(J107:J117)","v":1.0200000000000007},null,{"$f":"SUM(L107:L117)","v":1.02},{"$f":"SUM(M107:M114)","v":0.72},0.72,0.72,0.72,0.72,{"$f":"SUM(R107:R114)","v":0.72},0.72,0.72,0.72,0.72,{"$f":"SUM(W107:W114)","v":0.72},0.72,0.72,{"$f":"SUM(Z107:Z114)","v":0.72},0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72]
[]
[]
[null,null,null,null,null,null,"Total Sitios Cob.",null,null,{"$f":"SUM(L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,AJ122)","v":960},null,{"$f":"SUM(UTRAN!L532:L543)","v":64},{"$f":"SUM(UTRAN!M532:M543)","v":64},{"$f":"SUM(UTRAN!N532:N543)","v":64},{"$f":"SUM(UTRAN!O532:O543)","v":64},{"$f":"SUM(UTRAN!P532:P543)","v":64},{"$f":"SUM(UTRAN!Q532:Q543)","v":64},{"$f":"SUM(UTRAN!R532:R543)","v":64},{"$f":"SUM(UTRAN!S532:S543)","v":64},{"$f":"SUM(UTRAN!T532:T543)","v":64},{"$f":"SUM(UTRAN!U532:U543)","v":64},{"$f":"SUM(UTRAN!V532:V543)","v":64},{"$f":"SUM(UTRAN!W532:W543)","v":64},{"$f":"SUM(UTRAN!X532:X543)","v":64},{"$f":"SUM(UTRAN!Y532:Y543)","v":64},{"$f":"SUM(UTRAN!Z532:Z543)","v":64},{"$f":"SUM(UTRAN!AA532:AA543)","v":64},{"$f":"SUM(UTRAN!AB532:AB543)","v":64},{"$f":"SUM(UTRAN!AC532:AC543)","v":64},{"$f":"SUM(UTRAN!AD532:AD543)","v":64},{"$f":"SUM(UTRAN!AE532:AE543)","v":64},{"$f":"SUM(UTRAN!AF532:AF543)","v":64},{"$f":"SUM(UTRAN!AG532:AG543)","v":64},{"$f":"SUM(UTRAN!AH532:AH543)","v":64},{"$f":"SUM(UTRAN!AI532:AI543)","v":64},{"$f":"SUM(UTRAN!AJ532:AJ543)","v":64}]
[]
[null,null,null,null,"Sitios por nivel",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Nivel 1",null,"[Sitios]",{"$f":"SUM(L126,M126,N126,O126,P126,Q126,R126,S126,T126,U126,V126,W126,X126,Y126,Z126,AA126,AB126,AC126,AD126,AE126,AF126,AG126,AH126,AI126,AJ126)","v":50},null,{"$f":"ROUNDUP(L107*L$122,0)","v":2},2,2,2,2,2,{"$f":"ROUNDUP(R107*R$122,0)","v":2},2,2,2,2,{"$f":"ROUNDUP(W107*W$122,0)","v":2},2,2,{"$f":"ROUNDUP(Z107*Z$122,0)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,{"$f":"+F126+1","v":2},"Nivel 2",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L108*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R108*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W108*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z108*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,{"$f":"+F127+1","v":3},"Nivel 3",null,"[Sitios]",0,null,{"$f":"MAX(0,L122-SUM(L129:L136,L126:L127))","v":0},0,0,0,0,0,{"$f":"MAX(0,R122-SUM(R129:R136,R126:R127))","v":0},0,0,0,0,{"$f":"MAX(0,W122-SUM(W129:W136,W126:W127))","v":0},0,0,{"$f":"MAX(0,Z122-SUM(Z129:Z136,Z126:Z127))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 4",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L110*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R110*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W110*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z110*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"Nivel 5",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L111*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R111*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W111*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z111*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,6,"Nivel 6",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L112*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R112*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W112*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z112*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,7,"Nivel 7",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L113*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R113*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W113*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z113*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,8,"Nivel 8",null,"[Sitios]",175,null,{"$f":"ROUNDUP(L114*L$122,0)","v":7},7,7,7,7,7,{"$f":"ROUNDUP(R114*R$122,0)","v":7},7,7,7,7,{"$f":"ROUNDUP(W114*W$122,0)","v":7},7,7,{"$f":"ROUNDUP(Z114*Z$122,0)","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,9,"Nivel 9",null,"[Sitios]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,10,"Nivel 10",null,"[Sitios]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,11,"Nivel 11",null,"[Sitios]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[]
[null,null,null,null,null,null,"Total",null,"[Sitios]",{"$f":"SUM(L138,M138,N138,O138,P138,Q138,R138,S138,T138,U138,V138,W138,X138,Y138,Z138,AA138,AB138,AC138,AD138,AE138,AF138,AG138,AH138,AI138,AJ138)","v":1625},null,{"$f":"SUM(L126:L136)","v":65},{"$f":"SUM(M126:M136)","v":65},65,65,65,65,65,65,65,65,65,{"$f":"SUM(W126:W136)","v":65},65,65,65,65,65,65,65,65,65,65,{"$f":"SUM(AH126:AH136)","v":65},65,65]
[null,null,null,null,null,null,"Nota: Se ocupa un nivel para objetivo valor entero total efectivo"]
[]
[null,null,null,"Cálculo de la cantidad de enlaces para conectar la estructura backhaul"]
[]
[null,null,null,null,"Enlaces entre niveles",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L145,M145,N145,O145,P145,Q145,R145,S145,T145,U145,V145,W145,X145,Y145,Z145,AA145,AB145,AC145,AD145,AE145,AF145,AG145,AH145,AI145,AJ145)","v":50},null,{"$f":"L126","v":2},2,2,2,2,2,{"$f":"R126","v":2},2,2,2,2,{"$f":"W126","v":2},2,2,{"$f":"Z126","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,{"$f":"F145+1","v":2},{"$f":"H145","v":"Nivel 1"},"Nivel 2","[enlace]",175,null,{"$f":"L127","v":7},7,7,7,7,7,{"$f":"R127","v":7},7,7,7,7,{"$f":"W127","v":7},7,7,{"$f":"Z127","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,{"$f":"L128","v":0},0,0,0,0,0,{"$f":"R128","v":0},0,0,0,0,{"$f":"W128","v":0},0,0,{"$f":"Z128","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",175,null,{"$f":"L129","v":7},7,7,7,7,7,{"$f":"R129","v":7},7,7,7,7,{"$f":"W129","v":7},7,7,{"$f":"Z129","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",175,null,{"$f":"L130","v":7},7,7,7,7,7,{"$f":"R130","v":7},7,7,7,7,{"$f":"W130","v":7},7,7,{"$f":"Z130","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",175,null,{"$f":"L131","v":7},7,7,7,7,7,{"$f":"R131","v":7},7,7,7,7,{"$f":"W131","v":7},7,7,{"$f":"Z131","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",175,null,{"$f":"L132","v":7},7,7,7,7,7,{"$f":"R132","v":7},7,7,7,7,{"$f":"W132","v":7},7,7,{"$f":"Z132","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",175,null,{"$f":"L133","v":7},7,7,7,7,7,{"$f":"R133","v":7},7,7,7,7,{"$f":"W133","v":7},7,7,{"$f":"Z133","v":7},7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J145:J155)","v":1625},null,{"$f":"SUM(L145:L155)","v":65},{"$f":"SUM(M145:M155)","v":65},65,65,65,65,65,65,65,65,65,{"$f":"SUM(W145:W155)","v":65},65,65,65,65,65,65,65,65,65,65,{"$f":"SUM(AH145:AH155)","v":65},65,65]
[]
[null,null,null,"Cálculo de demanda de diseño por nivel"]
[]
[null,null,null,null,"Porcentaje de tráfico",null,null,null,null,"Promedio Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Nivel 1",null,"[%]",{"$f":"AVERAGE(L163,M163,N163,O163,P163,Q163,R163,S163,T163,U163,V163,W163,X163,Y163,Z163,AA163,AB163,AC163,AD163,AE163,AF163,AG163,AH163,AI163,AJ163)","v":0.10000000000000003},null,{"$f":"INDEX(porc.traf.complete,L$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,N$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,P$6,$F163)","v":0.1},{"$f":"INDEX(porc.traf.complete,Q$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,S$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,U$6,$F163)","v":0.1},{"$f":"INDEX(porc.traf.complete,V$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,X$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,Z$6,$F163)","v":0.1},{"$f":"INDEX(porc.traf.complete,AA$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,AC$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,AE$6,$F163)","v":0.1},{"$f":"INDEX(porc.traf.complete,AF$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,AH$6,$F163)","v":0.1},0.1,{"$f":"INDEX(porc.traf.complete,AJ$6,$F163)","v":0.1}]
[null,null,null,null,null,{"$f":"+F163+1","v":2},"Nivel 2",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,{"$f":"+F164+1","v":3},"Nivel 3",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,4,"Nivel 4",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,5,"Nivel 5",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,6,"Nivel 6",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,7,"Nivel 7",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,8,"Nivel 8",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,9,"Nivel 9",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,10,"Nivel 10",null,"[%]",0.10000000000000003,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,11,"Nivel 11",null,"[%]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Total",null,"[%]",{"$f":"SUM(J163:J173)","v":1.0000000000000007},null,{"$f":"SUM(L163:L173)","v":0.99999999999999989},{"$f":"SUM(M163:M173)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"SUM(W163:W173)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"SUM(AH163:AH173)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989]
[]
[]
[null,null,null,null,null,null,"Total Sitios Cob.",null,null,{"$f":"SUM(L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178,AG178,AH178,AI178,AJ178)","v":311629598796.67902},null,{"$f":"Dda.Diseño!L560","v":10158424977.524311},{"$f":"Dda.Diseño!M560","v":10917223270.638821},{"$f":"Dda.Diseño!N560","v":10953428018.131252},{"$f":"Dda.Diseño!O560","v":13247345615.158791},{"$f":"Dda.Diseño!P560","v":13726939737.453644},{"$f":"Dda.Diseño!Q560","v":12846261630.339659},{"$f":"Dda.Diseño!R560","v":11646620648.073112},{"$f":"Dda.Diseño!S560","v":11676933809.35944},{"$f":"Dda.Diseño!T560","v":14790028955.555792},{"$f":"Dda.Diseño!U560","v":16516491775.350117},{"$f":"Dda.Diseño!V560","v":10258981050.481001},{"$f":"Dda.Diseño!W560","v":13084281713.066853},{"$f":"Dda.Diseño!X560","v":13020747607.624741},{"$f":"Dda.Diseño!Y560","v":14884750457.656744},{"$f":"Dda.Diseño!Z560","v":12523421711.361139},{"$f":"Dda.Diseño!AA560","v":14329401939.821272},{"$f":"Dda.Diseño!AB560","v":15820144296.020458},{"$f":"Dda.Diseño!AC560","v":11003734562.284796},{"$f":"Dda.Diseño!AD560","v":10814519619.484411},{"$f":"Dda.Diseño!AE560","v":8656355571.7159367},{"$f":"Dda.Diseño!AF560","v":12407965626.838009},{"$f":"Dda.Diseño!AG560","v":13442452144.165289},{"$f":"Dda.Diseño!AH560","v":11270186299.735712},{"$f":"Dda.Diseño!AI560","v":9362110583.8585835},{"$f":"Dda.Diseño!AJ560","v":14270847174.979172}]
[]
[null,null,null,null,"Mbps por nivel",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"Fmov","id","Nivel",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,1,1,"Nivel 1",null,"[Mbps]",{"$f":"SUM(L182,M182,N182,O182,P182,Q182,R182,S182,T182,U182,V182,W182,X182,Y182,Z182,AA182,AB182,AC182,AD182,AE182,AF182,AG182,AH182,AI182,AJ182)","v":31162959879.667904},null,{"$f":"L163*L$178*$E182","v":1015842497.7524312},1091722327.0638821,1095342801.8131254,1324734561.5158792,1372693973.7453644,1284626163.0339658,{"$f":"R163*R$178*$E182","v":1164662064.8073113},1167693380.9359441,1479002895.5555792,1651649177.5350118,1025898105.0481001,{"$f":"W163*W$178*$E182","v":1308428171.3066854},1302074760.7624741,1488475045.7656746,{"$f":"Z163*Z$178*$E182","v":1252342171.1361139},1432940193.9821272,1582014429.602046,1100373456.2284796,1081451961.9484413,865635557.17159367,1240796562.6838009,1344245214.4165289,1127018629.9735713,936211058.38585842,1427084717.4979172]
[null,null,null,null,1,{"$f":"+F182+1","v":2},"Nivel 2",null,"[Mbps]",31162959879.667904,null,{"$f":"L164*L$178*$E183","v":1015842497.7524312},1091722327.0638821,1095342801.8131254,1324734561.5158792,1372693973.7453644,1284626163.0339658,{"$f":"R164*R$178*$E183","v":1164662064.8073113},1167693380.9359441,1479002895.5555792,1651649177.5350118,1025898105.0481001,{"$f":"W164*W$178*$E183","v":1308428171.3066854},1302074760.7624741,1488475045.7656746,{"$f":"Z164*Z$178*$E183","v":1252342171.1361139},1432940193.9821272,1582014429.602046,1100373456.2284796,1081451961.9484413,865635557.17159367,1240796562.6838009,1344245214.4165289,1127018629.9735713,936211058.38585842,1427084717.4979172]
[null,null,null,null,1,{"$f":"+F183+1","v":3},"Nivel 3",null,"[Mbps]",31162959879.667904,null,{"$f":"L165*L$178*$E184","v":1015842497.7524312},1091722327.0638821,1095342801.8131254,1324734561.5158792,1372693973.7453644,1284626163.0339658,{"$f":"R165*R$178*$E184","v":1164662064.8073113},1167693380.9359441,1479002895.5555792,1651649177.5350118,1025898105.0481001,{"$f":"W165*W$178*$E184","v":1308428171.3066854},1302074760.7624741,1488475045.7656746,{"$f":"Z165*Z$178*$E184","v":1252342171.1361139},1432940193.9821272,1582014429.602046,1100373456.2284796,1081451961.9484413,865635557.17159367,1240796562.6838009,1344245214.4165289,1127018629.9735713,936211058.38585842,1427084717.4979172]
[null,null,null,null,{"$f":"p.mov.geo","v":5},4,"Nivel 4",null,"[Mbps]",155814799398.33951,null,{"$f":"L166*L$178*$E185","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R166*R$178*$E185","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W166*W$178*$E185","v":6542140856.5334272},6510373803.8123703,7442375228.828373,{"$f":"Z166*Z$178*$E185","v":6261710855.6805696},7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,5,"Nivel 5",null,"[Mbps]",155814799398.33951,null,{"$f":"L167*L$178*$E186","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R167*R$178*$E186","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W167*W$178*$E186","v":6542140856.5334272},6510373803.8123703,7442375228.828373,{"$f":"Z167*Z$178*$E186","v":6261710855.6805696},7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,6,"Nivel 6",null,"[Mbps]",155814799398.33951,null,{"$f":"L168*L$178*$E187","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R168*R$178*$E187","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W168*W$178*$E187","v":6542140856.5334272},6510373803.8123703,7442375228.828373,{"$f":"Z168*Z$178*$E187","v":6261710855.6805696},7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,7,"Nivel 7",null,"[Mbps]",155814799398.33951,null,{"$f":"L169*L$178*$E188","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R169*R$178*$E188","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W169*W$178*$E188","v":6542140856.5334272},6510373803.8123703,7442375228.828373,{"$f":"Z169*Z$178*$E188","v":6261710855.6805696},7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,8,"Nivel 8",null,"[Mbps]",155814799398.33951,null,{"$f":"L170*L$178*$E189","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R170*R$178*$E189","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W170*W$178*$E189","v":6542140856.5334272},6510373803.8123703,7442375228.828373,{"$f":"Z170*Z$178*$E189","v":6261710855.6805696},7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,9,"Nivel 9",null,"[Mbps]",155814799398.33951,null,5079212488.7621555,5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,5823310324.0365562,5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,6542140856.5334272,6510373803.8123703,7442375228.828373,6261710855.6805696,7164700969.9106359,7910072148.0102301,5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,5635093149.867857,4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,10,"Nivel 10",null,"[Mbps]",155814799398.33951,null,{"$f":"L171*L$178*$E191","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R171*R$178*$E191","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W171*W$178*$E191","v":6542140856.5334272},6510373803.8123703,7442375228.828373,6261710855.6805696,7164700969.9106359,{"$f":"AB171*AB$178*$E191","v":7910072148.0102301},5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,{"$f":"AH171*AH$178*$E191","v":5635093149.867857},4681055291.9292917,7135423587.4895859]
[null,null,null,null,5,11,"Nivel 11",null,"[Mbps]",155814799398.33951,null,{"$f":"L172*L$178*$E192","v":5079212488.7621555},5458611635.3194103,5476714009.0656271,6623672807.5793953,6863469868.7268219,6423130815.1698294,{"$f":"R172*R$178*$E192","v":5823310324.0365562},5838466904.6797199,7395014477.7778959,8258245887.6750584,5129490525.2405005,{"$f":"W172*W$178*$E192","v":6542140856.5334272},6510373803.8123703,7442375228.828373,6261710855.6805696,7164700969.9106359,{"$f":"AB172*AB$178*$E192","v":7910072148.0102301},5501867281.1423979,5407259809.7422066,4328177785.8579683,6203982813.4190044,6721226072.0826445,{"$f":"AH172*AH$178*$E192","v":5635093149.867857},4681055291.9292917,7135423587.4895859]
[]
[null,null,null,null,null,null,"Total",null,"[Mbps]",{"$f":"SUM(L194,M194,N194,O194,P194,Q194,R194,S194,T194,U194,V194,W194,X194,Y194,Z194,AA194,AB194,AC194,AD194,AE194,AF194,AG194,AH194,AI194,AJ194)","v":1340007274825.7197},null,{"$f":"SUM(L182:L192)","v":43681227403.35453},{"$f":"SUM(M182:M192)","v":46944060063.746941},47099740477.964394,56963586145.182785,59025840871.050667,55238925010.460533,50080468786.714386,50210815380.245583,63597124508.8899,71020914634.005493,44113618517.068306,{"$f":"SUM(W182:W192)","v":56262411366.187469},55989214712.786385,64004426967.923996,53850713358.852905,61616428341.231476,68026620472.887985,47316058617.824615,46502434363.782974,37222328958.378525,53354252195.40345,57802544219.910736,{"$f":"SUM(AH182:AH192)","v":48461801088.863579},40257075510.591904,61364642852.410439]
[]
[]
[]
[null,null,null,"Cálculo de la capacidad de los enlaces INVERSIÓN para conectar la estructura backhaul"]
[]
[null,null,null,null,"Capacidad efectiva requerida por enlace entre niveles",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[Mbps/enlace]",{"$f":"AVERAGE(L202,M202,N202,O202,P202,Q202,R202,S202,T202,U202,V202,W202,X202,Y202,Z202,AA202,AB202,AC202,AD202,AE202,AF202,AG202,AH202,AI202,AJ202)","v":936949133.07109666},null,{"$f":"IF(L145=0,0,L182/L145/p.util.tx)","v":763560932.01765263},820596223.72732484,823317563.97445464,995740539.21258128,1031789369.2054067,965592946.25959504,{"$f":"IF(R145=0,0,R182/R145/p.util.tx)","v":875421587.16281784},877700084.64007437,1111696775.7165506,1241466849.5904684,771119258.13186073,{"$f":"IF(W145=0,0,W182/W145/p.util.tx)","v":983483794.16251361},978708234.87319243,1118816544.6360769,941326590.99555111,1077073613.7377067,{"$f":"IF(AB145=0,0,AB182/AB145/p.util.tx)","v":1189125691.2414625},827098869.81915534,812876474.28087199,650657453.57568669,932648301.23108077,1010405777.5207385,{"$f":"IF(AH145=0,0,AH182/AH145/p.util.tx)","v":847126791.21798301},703705731.83142686,1072672328.0151826]
[null,null,null,null,null,{"$f":"F202+1","v":2},{"$f":"H202","v":"Nivel 1"},"Nivel 2","[Mbps/enlace]",267699752.30602765,null,{"$f":"IF(L146=0,0,L183/L146/p.util.tx)","v":218160266.29075792},234456063.9220928,235233589.70698705,284497296.91788036,294796962.63011622,275883698.93131286,{"$f":"IF(R146=0,0,R183/R146/p.util.tx)","v":250120453.4750908},250771452.75430697,317627650.20472878,354704814.16870522,220319788.03767449,{"$f":"IF(W146=0,0,W183/W146/p.util.tx)","v":280995369.76071817},279630924.24948353,319661869.89602196,268950454.57015747,307735318.21077329,{"$f":"IF(AB146=0,0,AB183/AB146/p.util.tx)","v":339750197.49756068},236313962.80547297,232250421.22310629,185902129.59305337,266470943.20888022,288687365.0059253,{"$f":"IF(AH146=0,0,AH183/AH146/p.util.tx)","v":242036226.06228086},201058780.52326483,306477808.00433791]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[Mbps/enlace]",0,null,{"$f":"IF(L147=0,0,L184/L147/p.util.tx)","v":0},0,0,0,0,0,{"$f":"IF(R147=0,0,R184/R147/p.util.tx)","v":0},0,0,0,0,{"$f":"IF(W147=0,0,W184/W147/p.util.tx)","v":0},0,0,0,0,{"$f":"IF(AB147=0,0,AB184/AB147/p.util.tx)","v":0},0,0,0,0,0,{"$f":"IF(AH147=0,0,AH184/AH147/p.util.tx)","v":0},0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L148=0,0,L185/L148/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R148=0,0,R185/R148/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W148=0,0,W185/W148/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB148=0,0,AB185/AB148/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH148=0,0,AH185/AH148/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L149=0,0,L186/L149/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R149=0,0,R186/R149/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W149=0,0,W186/W149/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB149=0,0,AB186/AB149/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH149=0,0,AH186/AH149/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L150=0,0,L187/L150/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R150=0,0,R187/R150/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W150=0,0,W187/W150/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB150=0,0,AB187/AB150/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH150=0,0,AH187/AH150/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L151=0,0,L188/L151/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R151=0,0,R188/R151/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W151=0,0,W188/W151/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB151=0,0,AB188/AB151/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH151=0,0,AH188/AH151/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L152=0,0,L189/L152/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R152=0,0,R189/R152/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W152=0,0,W189/W152/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB152=0,0,AB189/AB152/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH152=0,0,AH189/AH152/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L153=0,0,L191/L153/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R153=0,0,R191/R153/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W153=0,0,W191/W153/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB153=0,0,AB191/AB153/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH153=0,0,AH191/AH153/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[Mbps/enlace]",1338498761.530138,null,{"$f":"IF(L154=0,0,L192/L154/p.util.tx)","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"IF(R154=0,0,R192/R154/p.util.tx)","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"IF(W154=0,0,W192/W154/p.util.tx)","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,{"$f":"IF(AB154=0,0,AB192/AB154/p.util.tx)","v":1698750987.4878032},1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"IF(AH154=0,0,AH192/AH154/p.util.tx)","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[Mbps/enlace]",0,null,{"$f":"IF(L155=0,0,L193/L155/p.util.tx)","v":0},0,0,0,0,0,{"$f":"IF(R155=0,0,R193/R155/p.util.tx)","v":0},0,0,0,0,{"$f":"IF(W155=0,0,W193/W155/p.util.tx)","v":0},0,0,0,0,{"$f":"IF(AB155=0,0,AB193/AB155/p.util.tx)","v":0},0,0,0,0,0,{"$f":"IF(AH155=0,0,AH193/AH155/p.util.tx)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J202:J212)","v":10574140216.088091},null,{"$f":"SUM(L202:L212)","v":8617330518.4849377},9261014524.9226665,9291726793.4259872,11237643228.256271,11644480023.889591,10897406107.78686,9879757912.2660866,9905472383.7951241,12546292183.086784,14010840159.663858,8702631627.488142,{"$f":"SUM(W202:W212)","v":11099317105.548368},11045421507.854599,12626643860.89287,10623542955.521221,12155545069.325548,13420132801.153645,9334401530.8161812,9173891638.3127003,7343134118.9256077,10525602256.750769,11403150917.734047,{"$f":"SUM(AH202:AH212)","v":9560430929.4600945},7941821830.6689577,12105873416.171349]
[]
[null,null,null,null,"Capacidad requerida en módulos de cada enlace",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[Mbps/enlace]",{"$f":"AVERAGE(L218,M218,N218,O218,P218,Q218,R218,S218,T218,U218,V218,W218,X218,Y218,Z218,AA218,AB218,AC218,AD218,AE218,AF218,AG218,AH218,AI218,AJ218)","v":0},null,{"$f":"IF(L202<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L202<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L202<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L202<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L202<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F218+1","v":2},{"$f":"H218","v":"Nivel 1"},"Nivel 2","[Mbps/enlace]",0,null,{"$f":"IF(L203<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L203<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L203<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L203<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L203<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[Mbps/enlace]",10,null,{"$f":"IF(L204<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L204<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L204<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L204<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L204<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[Mbps/enlace]",0,null,{"$f":"IF(L205<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L205<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L205<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L205<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L205<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[Mbps/enlace]",0,null,{"$f":"IF(L206<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L206<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L206<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L206<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L206<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[Mbps/enlace]",0,null,{"$f":"IF(L207<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L207<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L207<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L207<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L207<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[Mbps/enlace]",0,null,{"$f":"IF(L208<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L208<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L208<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L208<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L208<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[Mbps/enlace]",0,null,{"$f":"IF(L209<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L209<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L209<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L209<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L209<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[Mbps/enlace]",0,null,{"$f":"IF(L210<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L210<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L210<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L210<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L210<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[Mbps/enlace]",0,null,{"$f":"IF(L211<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L211<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L211<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L211<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L211<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[Mbps/enlace]",10,null,{"$f":"IF(L212<enlace_bhaul_cap1,enlace_bhaul_cap1,IF(L212<enlace_bhaul_cap2,enlace_bhaul_cap2,IF(L212<enlace_bhaul_cap3,enlace_bhaul_cap3,IF(L212<enlace_bhaul_cap4,enlace_bhaul_cap4,IF(L212<enlace_bhaul_cap5,enlace_bhaul_cap5,0)))))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J218:J228)","v":20},null,{"$f":"SUM(L218:L228)","v":20},20,20,20,20,20,20,20,20,20,20,{"$f":"SUM(W218:W228)","v":20},20,20,20,20,20,20,20,20,20,20,{"$f":"SUM(AH218:AH228)","v":20},20,20]
[]
[null,null,null,null,"Incrementos de capacidad por cada enlace",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L234,M234,N234,O234,P234,Q234,R234,S234,T234,U234,V234,W234,X234,Y234,Z234,AA234,AB234,AC234,AD234,AE234,AF234,AG234,AH234,AI234,AJ234)","v":0}]
[null,null,null,null,null,{"$f":"F234+1","v":2},{"$f":"H234","v":"Nivel 1"},"Nivel 2","[enlace]",0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J234:J244)","v":0},null,{"$f":"SUM(L234:L244)","v":0},0,0,0,0,0,{"$f":"SUM(R234:R244)","v":0},0,0,0,0,{"$f":"SUM(W234:W244)","v":0},0,0,{"$f":"SUM(Z234:Z244)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Incrementos de 10 MG",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L250,M250,N250,O250,P250,Q250,R250,S250,T250,U250,V250,W250,X250,Y250,Z250,AA250,AB250,AC250,AD250,AE250,AF250,AG250,AH250,AI250,AJ250)","v":0},null,{"$f":"IF(L234=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R234=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W234=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z234=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F250+1","v":2},{"$f":"H250","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,{"$f":"IF(L235=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R235=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W235=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z235=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,{"$f":"IF(L236=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R236=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W236=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z236=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,{"$f":"IF(L237=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R237=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W237=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z237=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,{"$f":"IF(L238=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R238=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W238=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z238=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,{"$f":"IF(L239=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R239=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W239=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z239=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,{"$f":"IF(L240=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R240=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,{"$f":"IF(W240=enlace_bhaul_cap1,1,0)","v":0},0,0,{"$f":"IF(Z240=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0,null,{"$f":"IF(L241=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W241=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH241=enlace_bhaul_cap1,1,0)","v":0},0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,{"$f":"IF(L242=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W242=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH242=enlace_bhaul_cap1,1,0)","v":0},0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,{"$f":"IF(L243=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W243=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH243=enlace_bhaul_cap1,1,0)","v":0},0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,{"$f":"IF(L244=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W244=enlace_bhaul_cap1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH244=enlace_bhaul_cap1,1,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J250:J260)","v":0},null,{"$f":"SUM(L250:L260)","v":0},0,0,0,0,0,{"$f":"SUM(R250:R260)","v":0},0,0,0,0,{"$f":"SUM(W250:W260)","v":0},0,0,{"$f":"SUM(Z250:Z260)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Incrementos de 50 MG",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L266,M266,N266,O266,P266,Q266,R266,S266,T266,U266,V266,W266,X266,Y266,Z266,AA266,AB266,AC266,AD266,AE266,AF266,AG266,AH266,AI266,AJ266)","v":0},null,{"$f":"IF(L234=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R234=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W234=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z234=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F266+1","v":2},{"$f":"H266","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,{"$f":"IF(L235=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R235=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W235=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z235=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,{"$f":"IF(L236=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R236=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W236=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z236=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,{"$f":"IF(L237=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R237=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W237=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z237=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,{"$f":"IF(L238=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R238=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W238=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z238=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,{"$f":"IF(L239=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R239=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W239=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z239=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,{"$f":"IF(L240=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R240=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,{"$f":"IF(W240=enlace_bhaul_cap2,1,0)","v":0},0,0,{"$f":"IF(Z240=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0,null,{"$f":"IF(L241=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W241=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH241=enlace_bhaul_cap2,1,0)","v":0},0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,{"$f":"IF(L242=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W242=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH242=enlace_bhaul_cap2,1,0)","v":0},0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,{"$f":"IF(L243=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W243=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH243=enlace_bhaul_cap2,1,0)","v":0},0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,{"$f":"IF(L244=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W244=enlace_bhaul_cap2,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH244=enlace_bhaul_cap2,1,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J266:J276)","v":0},null,{"$f":"SUM(L266:L276)","v":0},0,0,0,0,0,{"$f":"SUM(R266:R276)","v":0},0,0,0,0,{"$f":"SUM(W266:W276)","v":0},0,0,{"$f":"SUM(Z266:Z276)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Incrementos de 100 MG",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L282,M282,N282,O282,P282,Q282,R282,S282,T282,U282,V282,W282,X282,Y282,Z282,AA282,AB282,AC282,AD282,AE282,AF282,AG282,AH282,AI282,AJ282)","v":0},null,{"$f":"IF(L234=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R234=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W234=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z234=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F282+1","v":2},{"$f":"H282","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,{"$f":"IF(L235=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R235=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W235=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z235=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,{"$f":"IF(L236=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R236=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W236=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z236=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,{"$f":"IF(L237=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R237=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W237=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z237=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,{"$f":"IF(L238=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R238=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W238=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z238=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,{"$f":"IF(L239=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R239=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W239=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z239=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,{"$f":"IF(L240=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R240=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,{"$f":"IF(W240=enlace_bhaul_cap3,1,0)","v":0},0,0,{"$f":"IF(Z240=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0,null,{"$f":"IF(L241=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W241=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH241=enlace_bhaul_cap3,1,0)","v":0},0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,{"$f":"IF(L242=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W242=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH242=enlace_bhaul_cap3,1,0)","v":0},0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,{"$f":"IF(L243=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W243=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH243=enlace_bhaul_cap3,1,0)","v":0},0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,{"$f":"IF(L244=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W244=enlace_bhaul_cap3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH244=enlace_bhaul_cap3,1,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J282:J292)","v":0},null,{"$f":"SUM(L282:L292)","v":0},0,0,0,0,0,{"$f":"SUM(R282:R292)","v":0},0,0,0,0,{"$f":"SUM(W282:W292)","v":0},0,0,{"$f":"SUM(Z282:Z292)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Incrementos de 150 MG",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298,AG298,AH298,AI298,AJ298)","v":0},null,{"$f":"IF(L234=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R234=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W234=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z234=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F298+1","v":2},{"$f":"H298","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,{"$f":"IF(L235=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R235=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W235=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z235=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,{"$f":"IF(L236=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R236=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W236=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z236=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,{"$f":"IF(L237=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R237=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W237=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z237=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,{"$f":"IF(L238=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R238=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W238=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z238=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,{"$f":"IF(L239=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R239=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W239=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z239=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,{"$f":"IF(L240=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,{"$f":"IF(R240=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,{"$f":"IF(W240=enlace_bhaul_cap4,1,0)","v":0},0,0,{"$f":"IF(Z240=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0,null,{"$f":"IF(L241=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W241=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH241=enlace_bhaul_cap4,1,0)","v":0},0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,{"$f":"IF(L242=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W242=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH242=enlace_bhaul_cap4,1,0)","v":0},0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,{"$f":"IF(L243=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W243=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH243=enlace_bhaul_cap4,1,0)","v":0},0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,{"$f":"IF(L244=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W244=enlace_bhaul_cap4,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH244=enlace_bhaul_cap4,1,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J298:J308)","v":0},null,{"$f":"SUM(L298:L308)","v":0},0,0,0,0,0,{"$f":"SUM(R298:R308)","v":0},0,0,0,0,{"$f":"SUM(W298:W308)","v":0},0,0,{"$f":"SUM(Z298:Z308)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Enlaces totales de 10 M",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L314,M314,N314,O314,P314,Q314,R314,S314,T314,U314,V314,W314,X314,Y314,Z314,AA314,AB314,AC314,AD314,AE314,AF314,AG314,AH314,AI314,AJ314)","v":0},null,{"$f":"IF(L218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(M218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(N218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(O218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(P218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(Q218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(R218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(S218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(T218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(U218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(V218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(W218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(X218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(Y218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(Z218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AA218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AB218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AC218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AD218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AE218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AF218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AG218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AH218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AI218=enlace_bhaul_cap1,1,0)","v":0},{"$f":"IF(AJ218=enlace_bhaul_cap1,1,0)","v":0}]
[null,null,null,null,null,{"$f":"F314+1","v":2},{"$f":"H314","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",25,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Nivel 7","Nivel 8","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",25,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J314:J324)","v":50},null,{"$f":"SUM(L314:L324)","v":2},2,2,2,2,2,{"$f":"SUM(R314:R324)","v":2},2,2,2,2,{"$f":"SUM(W314:W324)","v":2},2,2,{"$f":"SUM(Z314:Z324)","v":2},2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,null,"Enlaces totales de 50 M",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330,AG330,AH330,AI330,AJ330)","v":0},null,{"$f":"IF(L218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(M218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(N218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(O218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(P218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(Q218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(R218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(S218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(T218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(U218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(V218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(W218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(X218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(Y218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(Z218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AA218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AB218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AC218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AD218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AE218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AF218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AG218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AH218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AI218=enlace_bhaul_cap2,1,0)","v":0},{"$f":"IF(AJ218=enlace_bhaul_cap2,1,0)","v":0}]
[null,null,null,null,null,{"$f":"F330+1","v":2},{"$f":"H330","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,{"$f":"H336","v":"Nivel 7"},"Nivel 8","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J330:J340)","v":0},null,{"$f":"SUM(L330:L340)","v":0},0,0,0,0,0,{"$f":"SUM(R330:R340)","v":0},0,0,0,0,{"$f":"SUM(W330:W340)","v":0},0,0,{"$f":"SUM(Z330:Z340)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Enlaces totales de 100 M",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L346,M346,N346,O346,P346,Q346,R346,S346,T346,U346,V346,W346,X346,Y346,Z346,AA346,AB346,AC346,AD346,AE346,AF346,AG346,AH346,AI346,AJ346)","v":0},null,{"$f":"IF(L218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(M218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(N218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(O218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(P218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(Q218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(R218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(S218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(T218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(U218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(V218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(W218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(X218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(Y218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(Z218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AA218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AB218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AC218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AD218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AE218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AF218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AG218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AH218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AI218=enlace_bhaul_cap3,1,0)","v":0},{"$f":"IF(AJ218=enlace_bhaul_cap3,1,0)","v":0}]
[null,null,null,null,null,{"$f":"F346+1","v":2},{"$f":"H346","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,{"$f":"H352","v":"Nivel 7"},"Nivel 8","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J346:J356)","v":0},null,{"$f":"SUM(L346:L356)","v":0},0,0,0,0,0,{"$f":"SUM(R346:R356)","v":0},0,0,0,0,{"$f":"SUM(W346:W356)","v":0},0,0,{"$f":"SUM(Z346:Z356)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Enlaces totales de 150 M",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[enlace]",{"$f":"SUM(L362,M362,N362,O362,P362,Q362,R362,S362,T362,U362,V362,W362,X362,Y362,Z362,AA362,AB362,AC362,AD362,AE362,AF362,AG362,AH362,AI362,AJ362)","v":0},null,{"$f":"IF(L218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(M218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(N218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(O218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(P218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(Q218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(R218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(S218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(T218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(U218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(V218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(W218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(X218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(Y218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(Z218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AA218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AB218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AC218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AD218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AE218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AF218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AG218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AH218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AI218=enlace_bhaul_cap4,1,0)","v":0},{"$f":"IF(AJ218=enlace_bhaul_cap4,1,0)","v":0}]
[null,null,null,null,null,{"$f":"F362+1","v":2},{"$f":"H362","v":"Nivel 1"},"Nivel 2","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,{"$f":"H368","v":"Nivel 7"},"Nivel 8","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J362:J372)","v":0},null,{"$f":"SUM(L362:L372)","v":0},0,0,0,0,0,{"$f":"SUM(R362:R372)","v":0},0,0,0,0,{"$f":"SUM(W362:W372)","v":0},0,0,{"$f":"SUM(Z362:Z372)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cálculo de la capacidad de los enlaces GASTO para conectar la estructura backhaul"]
[]
[null,null,null,null,"Capacidad efectiva requerida por enlace entre niveles",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[Mbps/enlace]",{"$f":"AVERAGE(L380,M380,N380,O380,P380,Q380,R380,S380,T380,U380,V380,W380,X380,Y380,Z380,AA380,AB380,AC380,AD380,AE380,AF380,AG380,AH380,AI380,AJ380)","v":936949133.07109666},null,{"$f":"L202","v":763560932.01765263},820596223.72732484,823317563.97445464,995740539.21258128,1031789369.2054067,965592946.25959504,{"$f":"R202","v":875421587.16281784},877700084.64007437,1111696775.7165506,1241466849.5904684,771119258.13186073,{"$f":"W202","v":983483794.16251361},978708234.87319243,1118816544.6360769,{"$f":"Z202","v":941326590.99555111},1077073613.7377067,1189125691.2414625,827098869.81915534,812876474.28087199,650657453.57568669,932648301.23108077,1010405777.5207385,847126791.21798301,703705731.83142686,1072672328.0151826]
[null,null,null,null,null,{"$f":"F380+1","v":2},{"$f":"H380","v":"Nivel 1"},"Nivel 2","[Mbps/enlace]",267699752.30602765,null,{"$f":"L203","v":218160266.29075792},234456063.9220928,235233589.70698705,284497296.91788036,294796962.63011622,275883698.93131286,{"$f":"R203","v":250120453.4750908},250771452.75430697,317627650.20472878,354704814.16870522,220319788.03767449,{"$f":"W203","v":280995369.76071817},279630924.24948353,319661869.89602196,{"$f":"Z203","v":268950454.57015747},307735318.21077329,339750197.49756068,236313962.80547297,232250421.22310629,185902129.59305337,266470943.20888022,288687365.0059253,242036226.06228086,201058780.52326483,306477808.00433791]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[Mbps/enlace]",0,null,{"$f":"L204","v":0},0,0,0,0,0,{"$f":"R204","v":0},0,0,0,0,{"$f":"W204","v":0},0,0,{"$f":"Z204","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[Mbps/enlace]",1338498761.530138,null,{"$f":"L205","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"R205","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W205","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,{"$f":"Z205","v":1344752272.8507874},1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,1210181130.3114045,1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[Mbps/enlace]",1338498761.530138,null,{"$f":"L206","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"R206","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W206","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,{"$f":"Z206","v":1344752272.8507874},1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,1210181130.3114045,1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[Mbps/enlace]",1338498761.530138,null,{"$f":"L207","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"R207","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W207","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,{"$f":"Z207","v":1344752272.8507874},1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,1210181130.3114045,1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[Mbps/enlace]",1338498761.530138,null,{"$f":"L208","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,{"$f":"R208","v":1250602267.3754539},1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W208","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,{"$f":"Z208","v":1344752272.8507874},1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,1210181130.3114045,1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,8,{"$f":"H386","v":"Nivel 7"},"Nivel 8","[Mbps/enlace]",1338498761.530138,null,{"$f":"L209","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,1250602267.3754539,1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W209","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"AH209","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[Mbps/enlace]",1338498761.530138,null,{"$f":"L210","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,1250602267.3754539,1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W210","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"AH210","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[Mbps/enlace]",1338498761.530138,null,{"$f":"L211","v":1090801331.4537895},1172280319.6104641,1176167948.5349352,1422486484.5894017,1473984813.1505809,1379418494.6565645,1250602267.3754539,1253857263.7715347,1588138251.0236437,1773524070.8435261,1101598940.1883724,{"$f":"W211","v":1404976848.8035908},1398154621.2474177,1598309349.4801099,1344752272.8507874,1538676591.0538666,1698750987.4878032,1181569814.0273647,1161252106.1155314,929510647.9652667,1332354716.0444009,1443436825.0296261,{"$f":"AH211","v":1210181130.3114045},1005293902.6163238,1532389040.0216894]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[Mbps/enlace]",0,null,{"$f":"L212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH212","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J380:J390)","v":10574140216.088091},null,{"$f":"SUM(L380:L390)","v":8617330518.4849377},9261014524.9226665,9291726793.4259872,11237643228.256271,11644480023.889591,10897406107.78686,{"$f":"SUM(R380:R390)","v":9879757912.2660866},9905472383.7951241,12546292183.086784,14010840159.663858,8702631627.488142,{"$f":"SUM(W380:W390)","v":11099317105.548368},11045421507.854599,12626643860.89287,{"$f":"SUM(Z380:Z390)","v":10623542955.521221},12155545069.325548,13420132801.153645,9334401530.8161812,9173891638.3127003,7343134118.9256077,10525602256.750769,11403150917.734047,9560430929.4600945,7941821830.6689577,12105873416.171349]
[]
[null,null,null,null,"Cantidad de módulos de 2 M por enlace para gastos",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[2M/enlaces]",{"$f":"AVERAGE(L396,M396,N396,O396,P396,Q396,R396,S396,T396,U396,V396,W396,X396,Y396,Z396,AA396,AB396,AC396,AD396,AE396,AF396,AG396,AH396,AI396,AJ396)","v":93694913.799999997},null,{"$f":"ROUNDUP(L380/cap_enlace_bhaul_gasto,0)","v":76356094},82059623,82331757,99574054,103178937,96559295,{"$f":"ROUNDUP(R380/cap_enlace_bhaul_gasto,0)","v":87542159},87770009,111169678,124146685,77111926,{"$f":"ROUNDUP(W380/cap_enlace_bhaul_gasto,0)","v":98348380},97870824,111881655,{"$f":"ROUNDUP(Z380/cap_enlace_bhaul_gasto,0)","v":94132660},107707362,118912570,82709887,81287648,65065746,93264831,101040578,84712680,70370574,107267233]
[null,null,null,null,null,{"$f":"F396+1","v":2},{"$f":"H396","v":"Nivel 1"},"Nivel 2","[2M/enlaces]",26769975.68,null,{"$f":"ROUNDUP(L381/cap_enlace_bhaul_gasto,0)","v":21816027},23445607,23523359,28449730,29479697,27588370,{"$f":"ROUNDUP(R381/cap_enlace_bhaul_gasto,0)","v":25012046},25077146,31762766,35470482,22031979,{"$f":"ROUNDUP(W381/cap_enlace_bhaul_gasto,0)","v":28099537},27963093,31966187,{"$f":"ROUNDUP(Z381/cap_enlace_bhaul_gasto,0)","v":26895046},30773532,33975020,23631397,23225043,18590213,26647095,28868737,24203623,20105879,30647781]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[2M/enlaces]",0,null,{"$f":"ROUNDUP(L382/cap_enlace_bhaul_gasto,0)","v":0},0,0,0,0,0,{"$f":"ROUNDUP(R382/cap_enlace_bhaul_gasto,0)","v":0},0,0,0,0,{"$f":"ROUNDUP(W382/cap_enlace_bhaul_gasto,0)","v":0},0,0,{"$f":"ROUNDUP(Z382/cap_enlace_bhaul_gasto,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L383/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,{"$f":"ROUNDUP(R383/cap_enlace_bhaul_gasto,0)","v":125060227},125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W383/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,{"$f":"ROUNDUP(Z383/cap_enlace_bhaul_gasto,0)","v":134475228},153867660,169875099,118156982,116125211,92951065,133235472,144343683,121018114,100529391,153238905]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L384/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,{"$f":"ROUNDUP(R384/cap_enlace_bhaul_gasto,0)","v":125060227},125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W384/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,{"$f":"ROUNDUP(Z384/cap_enlace_bhaul_gasto,0)","v":134475228},153867660,169875099,118156982,116125211,92951065,133235472,144343683,121018114,100529391,153238905]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L385/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,{"$f":"ROUNDUP(R385/cap_enlace_bhaul_gasto,0)","v":125060227},125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W385/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,{"$f":"ROUNDUP(Z385/cap_enlace_bhaul_gasto,0)","v":134475228},153867660,169875099,118156982,116125211,92951065,133235472,144343683,121018114,100529391,153238905]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L386/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,{"$f":"ROUNDUP(R386/cap_enlace_bhaul_gasto,0)","v":125060227},125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W386/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,{"$f":"ROUNDUP(Z386/cap_enlace_bhaul_gasto,0)","v":134475228},153867660,169875099,118156982,116125211,92951065,133235472,144343683,121018114,100529391,153238905]
[null,null,null,null,null,8,{"$f":"H402","v":"Nivel 7"},"Nivel 8","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L387/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,125060227,125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W387/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,134475228,153867660,169875099,118156982,116125211,92951065,133235472,144343683,{"$f":"ROUNDUP(AH387/cap_enlace_bhaul_gasto,0)","v":121018114},100529391,153238905]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L388/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,125060227,125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W388/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,134475228,153867660,169875099,118156982,116125211,92951065,133235472,144343683,{"$f":"ROUNDUP(AH388/cap_enlace_bhaul_gasto,0)","v":121018114},100529391,153238905]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[2M/enlaces]",133849876.72,null,{"$f":"ROUNDUP(L389/cap_enlace_bhaul_gasto,0)","v":109080134},117228032,117616795,142248649,147398482,137941850,125060227,125385727,158813826,177352408,110159895,{"$f":"ROUNDUP(W389/cap_enlace_bhaul_gasto,0)","v":140497685},139815463,159830935,134475228,153867660,169875099,118156982,116125211,92951065,133235472,144343683,{"$f":"ROUNDUP(AH389/cap_enlace_bhaul_gasto,0)","v":121018114},100529391,153238905]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[2M/enlaces]",0,null,{"$f":"ROUNDUP(L390/cap_enlace_bhaul_gasto,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(W390/cap_enlace_bhaul_gasto,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AH390/cap_enlace_bhaul_gasto,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J396:J406)","v":1057414026.5200001},null,{"$f":"SUM(L396:L406)","v":861733059},926101454,929172681,1123764327,1164448008,1089740615,{"$f":"SUM(R396:R406)","v":987975794},990547244,1254629226,1401084023,870263170,{"$f":"SUM(W396:W406)","v":1109931712},1104542158,1262664387,{"$f":"SUM(Z396:Z406)","v":1062354302},1215554514,1342013283,933440158,917389168,734313414,1052560230,1140315096,956043101,794182190,1210587349]
[]
[null,null,null,null,"Cantidad de módulos de 2M a arrendar",null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1","[2M]",{"$f":"SUM(L412,M412,N412,O412,P412,Q412,R412,S412,T412,U412,V412,W412,X412,Y412,Z412,AA412,AB412,AC412,AD412,AE412,AF412,AG412,AH412,AI412,AJ412)","v":4684745690},null,{"$f":"L396*L145","v":152712188},164119246,164663514,199148108,206357874,193118590,{"$f":"R396*R145","v":175084318},175540018,222339356,248293370,154223852,{"$f":"W396*W145","v":196696760},195741648,223763310,188265320,215414724,{"$f":"AB396*AB145","v":237825140},165419774,162575296,130131492,186529662,202081156,{"$f":"AH396*AH145","v":169425360},140741148,214534466]
[null,null,null,null,null,{"$f":"F412+1","v":2},{"$f":"H412","v":"Nivel 1"},"Nivel 2","[2M]",4684745744,null,{"$f":"L397*L146","v":152712189},164119249,164663513,199148110,206357879,193118590,{"$f":"R397*R146","v":175084322},175540022,222339362,248293374,154223853,{"$f":"W397*W146","v":196696759},195741651,223763309,188265322,215414724,{"$f":"AB397*AB146","v":237825140},165419779,162575301,130131491,186529665,202081159,{"$f":"AH397*AH146","v":169425361},140741153,214534467]
[null,null,null,null,null,3,"Nivel 2","Nivel 3","[2M]",0,null,{"$f":"L398*L147","v":0},0,0,0,0,0,{"$f":"R398*R147","v":0},0,0,0,0,{"$f":"W398*W147","v":0},0,0,0,0,{"$f":"AB398*AB147","v":0},0,0,0,0,0,{"$f":"AH398*AH147","v":0},0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4","[2M]",23423728426,null,{"$f":"L399*L148","v":763560938},820596224,823317565,995740543,1031789374,965592950,{"$f":"R399*R148","v":875421589},877700089,1111696782,1241466856,771119265,{"$f":"W399*W148","v":983483795},978708241,1118816545,941326596,1077073620,{"$f":"AB399*AB148","v":1189125693},827098874,812876477,650657455,932648304,1010405781,{"$f":"AH399*AH148","v":847126798},703705737,1072672335]
[null,null,null,null,null,5,"Nivel 4","Nivel 5","[2M]",23423728426,null,{"$f":"L400*L149","v":763560938},820596224,823317565,995740543,1031789374,965592950,{"$f":"R400*R149","v":875421589},877700089,1111696782,1241466856,771119265,{"$f":"W400*W149","v":983483795},978708241,1118816545,941326596,1077073620,{"$f":"AB400*AB149","v":1189125693},827098874,812876477,650657455,932648304,1010405781,{"$f":"AH400*AH149","v":847126798},703705737,1072672335]
[null,null,null,null,null,6,"Nivel 5","Nivel 6","[2M]",23423728426,null,{"$f":"L401*L150","v":763560938},820596224,823317565,995740543,1031789374,965592950,{"$f":"R401*R150","v":875421589},877700089,1111696782,1241466856,771119265,{"$f":"W401*W150","v":983483795},978708241,1118816545,941326596,1077073620,{"$f":"AB401*AB150","v":1189125693},827098874,812876477,650657455,932648304,1010405781,{"$f":"AH401*AH150","v":847126798},703705737,1072672335]
[null,null,null,null,null,7,"Nivel 6","Nivel 7","[2M]",23423728426,null,{"$f":"L402*L151","v":763560938},820596224,823317565,995740543,1031789374,965592950,{"$f":"R402*R151","v":875421589},877700089,1111696782,1241466856,771119265,{"$f":"W402*W151","v":983483795},978708241,1118816545,941326596,1077073620,{"$f":"AB402*AB151","v":1189125693},827098874,812876477,650657455,932648304,1010405781,{"$f":"AH402*AH151","v":847126798},703705737,1072672335]
[null,null,null,null,null,8,{"$f":"H418","v":"Nivel 7"},"Nivel 8","[2M]",23423728426,null,{"$f":"L403*L152","v":763560938},820596224,823317565,995740543,1031789374,965592950,875421589,877700089,1111696782,1241466856,771119265,{"$f":"W403*W152","v":983483795},978708241,1118816545,941326596,1077073620,1189125693,827098874,812876477,650657455,932648304,1010405781,{"$f":"AH403*AH152","v":847126798},703705737,1072672335]
[null,null,null,null,null,9,"Nivel 8","Nivel 9","[2M]",23423728426,null,{"$f":"L404*L153","v":763560938},820596224,823317565,995740543,1031789374,965592950,875421589,877700089,1111696782,1241466856,771119265,{"$f":"W404*W153","v":983483795},978708241,1118816545,941326596,1077073620,1189125693,827098874,812876477,650657455,932648304,1010405781,{"$f":"AH404*AH153","v":847126798},703705737,1072672335]
[null,null,null,null,null,10,"Nivel 9","Nivel 10","[2M]",23423728426,null,{"$f":"L405*L154","v":763560938},820596224,823317565,995740543,1031789374,965592950,875421589,877700089,1111696782,1241466856,771119265,{"$f":"W405*W154","v":983483795},978708241,1118816545,941326596,1077073620,1189125693,827098874,812876477,650657455,932648304,1010405781,{"$f":"AH405*AH154","v":847126798},703705737,1072672335]
[null,null,null,null,null,11,"Nivel 10","Nivel 11","[2M]",0,null,{"$f":"L406*L155","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W406*W155","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH406*AH155","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J412:J422)","v":173335590416},null,{"$f":"SUM(L412:L422)","v":5650350943},6072412063,6092549982,7368480019,7635241371,7145387830,{"$f":"SUM(R412:R422)","v":6478119763},6494980663,8226556192,9186854736,5706282560,{"$f":"SUM(W412:W422)","v":7277780084},7242440986,8279242434,{"$f":"SUM(Z412:Z422)","v":6965816814},7970344788,8799530131,6120531671,6015285936,4814865168,6901597455,7477002782,6268738307,5207422460,7937775278]
[]
[]
[]
[null,"Backbone"]
[]
[]
[null,null,"Estructura del Backbone"]
[]
[null,null,null,null,null,null,null,null,null,"Núcleo",null,null,"RNC"]
[null,null,null,null,null,"ID","Departamento",null,null,"Emplazamientos","Servido por",null,"Emplazamientos","Servido por"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F435)","v":"Amazonas"},null,null,{"$f":"INDEX(loca_nucleo,$F435)","v":1},{"$f":"INDEX(servido_nucleo,$F435)","v":1},null,{"$f":"INDEX(loca_control,$F435)","v":1},{"$f":"INDEX(servido_control,$F435)","v":1}]
[null,null,null,null,null,2,"Ancash",null,null,1,2,null,1,2]
[null,null,null,null,null,3,"Apurímac",null,null,1,3,null,1,3]
[null,null,null,null,null,4,"Arequipa",null,null,1,4,null,1,4]
[null,null,null,null,null,5,"Ayacucho",null,null,1,5,null,1,5]
[null,null,null,null,null,6,"Cajamarca",null,null,1,6,null,1,6]
[null,null,null,null,null,7,"Callao",null,null,1,7,null,1,7]
[null,null,null,null,null,8,"Cusco",null,null,1,8,null,1,8]
[null,null,null,null,null,9,"Huancavelica",null,null,1,9,null,1,9]
[null,null,null,null,null,10,"Huánuco",null,null,1,10,null,1,10]
[null,null,null,null,null,11,"Ica",null,null,1,11,null,1,11]
[null,null,null,null,null,12,"Junín",null,null,1,12,null,1,12]
[null,null,null,null,null,13,"La Libertad",null,null,1,13,null,1,13]
[null,null,null,null,null,14,"Lambayeque",null,null,1,14,null,1,14]
[null,null,null,null,null,15,"Lima",null,null,1,15,null,1,15]
[null,null,null,null,null,16,"Loreto",null,null,1,16,null,1,16]
[null,null,null,null,null,17,"Madre de Dios",null,null,1,17,null,1,17]
[null,null,null,null,null,18,"Moquegua",null,null,1,18,null,1,18]
[null,null,null,null,null,19,"Pasco",null,null,1,19,null,1,19]
[null,null,null,null,null,20,"Piura",null,null,1,20,null,1,20]
[null,null,null,null,null,21,"Puno",null,null,1,21,null,1,21]
[null,null,null,null,null,22,"San Martín",null,null,1,22,null,1,22]
[null,null,null,null,null,23,"Tacna",null,null,1,23,null,1,23]
[null,null,null,null,null,24,"Tumbes",null,null,1,24,null,1,24]
[null,null,null,null,null,25,"Ucayali",null,null,1,25,null,1,25]
[]
[null,null,"Cálculo de las conexiones de la transmisión"]
[]
[]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"S464+1","v":11},{"$f":"T464+1","v":12},{"$f":"U464+1","v":13},{"$f":"V464+1","v":14},15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(loca_nucleo,J464)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(loca_nucleo,W464)","v":1},{"$f":"INDEX(loca_nucleo,X464)","v":1},{"$f":"INDEX(loca_nucleo,Y464)","v":1},{"$f":"INDEX(loca_nucleo,Z464)","v":1},{"$f":"INDEX(loca_nucleo,AA464)","v":1},{"$f":"INDEX(loca_nucleo,AB464)","v":1},{"$f":"INDEX(loca_nucleo,AC464)","v":1},{"$f":"INDEX(loca_nucleo,AD464)","v":1},{"$f":"INDEX(loca_nucleo,AE464)","v":1},{"$f":"INDEX(loca_nucleo,AF464)","v":1},{"$f":"INDEX(loca_nucleo,AG464)","v":1},{"$f":"INDEX(loca_nucleo,AH464)","v":1}]
[null,null,null,null,null,null,"Arcos desde RNC hasta Núcleo",null,null,{"$f":"INDEX(l.reg.nom,J$464)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,1,{"$f":"INDEX(loca_control,E467)","v":1},{"$f":"INDEX(l.reg.nom,E467)","v":"Amazonas"},null,null,{"$f":"SUM(IF($F467=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F467=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F467=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E467=$F$435:$F$459))","v":0}]
[null,null,null,null,2,1,"Ancash",null,null,{"$f":"SUM(IF($F468=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F468=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F468=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E468=$F$435:$F$459))","v":0}]
[null,null,null,null,3,1,"Apurímac",null,null,{"$f":"SUM(IF($F469=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F469=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F469=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E469=$F$435:$F$459))","v":0}]
[null,null,null,null,4,1,"Arequipa",null,null,{"$f":"SUM(IF($F470=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F470=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F470=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E470=$F$435:$F$459))","v":0}]
[null,null,null,null,5,1,"Ayacucho",null,null,{"$f":"SUM(IF($F471=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F471=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F471=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E471=$F$435:$F$459))","v":0}]
[null,null,null,null,6,1,"Cajamarca",null,null,{"$f":"SUM(IF($F472=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F472=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F472=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E472=$F$435:$F$459))","v":0}]
[null,null,null,null,7,1,"Callao",null,null,{"$f":"SUM(IF($F473=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F473=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F473=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E473=$F$435:$F$459))","v":0}]
[null,null,null,null,8,1,"Cusco",null,null,{"$f":"SUM(IF($F474=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F474=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F474=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E474=$F$435:$F$459))","v":0}]
[null,null,null,null,9,1,"Huancavelica",null,null,{"$f":"SUM(IF($F475=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F475=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F475=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E475=$F$435:$F$459))","v":0}]
[null,null,null,null,10,1,"Huánuco",null,null,{"$f":"SUM(IF($F476=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F476=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F476=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E476=$F$435:$F$459))","v":0}]
[null,null,null,null,11,1,"Ica",null,null,{"$f":"SUM(IF($F477=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F477=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F477=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E477=$F$435:$F$459))","v":0}]
[null,null,null,null,12,1,"Junín",null,null,{"$f":"SUM(IF($F478=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F478=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F478=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E478=$F$435:$F$459))","v":0}]
[null,null,null,null,13,1,"La Libertad",null,null,{"$f":"SUM(IF($F479=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F479=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F479=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E479=$F$435:$F$459))","v":0}]
[null,null,null,null,14,1,"Lambayeque",null,null,{"$f":"SUM(IF($F480=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F480=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F480=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E480=$F$435:$F$459))","v":0}]
[null,null,null,null,15,1,"Lima",null,null,{"$f":"SUM(IF($F481=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F481=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F481=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E481=$F$435:$F$459))","v":0}]
[null,null,null,null,16,1,"Loreto",null,null,{"$f":"SUM(IF($F482=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F482=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F482=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E482=$F$435:$F$459))","v":0}]
[null,null,null,null,17,1,"Madre de Dios",null,null,{"$f":"SUM(IF($F483=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F483=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F483=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E483=$F$435:$F$459))","v":0}]
[null,null,null,null,18,1,"Moquegua",null,null,{"$f":"SUM(IF($F484=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F484=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F484=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E484=$F$435:$F$459))","v":0}]
[null,null,null,null,19,1,"Pasco",null,null,{"$f":"SUM(IF($F485=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F485=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F485=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E485=$F$435:$F$459))","v":0}]
[null,null,null,null,20,1,"Piura",null,null,{"$f":"SUM(IF($F486=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F486=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F486=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E486=$F$435:$F$459))","v":0}]
[null,null,null,null,21,1,"Puno",null,null,{"$f":"SUM(IF($F487=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F487=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F487=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E487=$F$435:$F$459))","v":0}]
[null,null,null,null,22,1,"San Martín",null,null,{"$f":"SUM(IF($F488=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F488=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F488=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E488=$F$435:$F$459))","v":0}]
[null,null,null,null,23,1,"Tacna",null,null,{"$f":"SUM(IF($F489=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F489=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F489=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E489=$F$435:$F$459))","v":0}]
[null,null,null,null,24,1,"Tumbes",null,null,{"$f":"SUM(IF($F490=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F490=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":1},{"$f":"SUM(IF($F490=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E490=$F$435:$F$459))","v":0}]
[null,null,null,null,25,1,"Ucayali",null,null,{"$f":"SUM(IF($F491=1,1,0)*IF(J$465=1,1,0)*(J$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(K$465=1,1,0)*(K$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(L$465=1,1,0)*(L$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(M$465=1,1,0)*(M$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(N$465=1,1,0)*(N$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(O$465=1,1,0)*(O$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(P$465=1,1,0)*(P$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(Q$465=1,1,0)*(Q$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(R$465=1,1,0)*(R$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(S$465=1,1,0)*(S$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(T$465=1,1,0)*(T$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(U$465=1,1,0)*(U$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(V$465=1,1,0)*(V$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(W$465=1,1,0)*(W$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(X$465=1,1,0)*(X$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(Y$465=1,1,0)*(Y$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(Z$465=1,1,0)*(Z$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AA$465=1,1,0)*(AA$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AB$465=1,1,0)*(AB$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AC$465=1,1,0)*(AC$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AD$465=1,1,0)*(AD$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AE$465=1,1,0)*(AE$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AF$465=1,1,0)*(AF$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AG$465=1,1,0)*(AG$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":0},{"$f":"SUM(IF($F491=1,1,0)*IF(AH$465=1,1,0)*(AH$464=$K$435:$K$459)*($E491=$F$435:$F$459))","v":1}]
[]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J493+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"V493+1","v":14},15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(loca_nucleo,J493)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(loca_nucleo,W493)","v":1},{"$f":"INDEX(loca_nucleo,X493)","v":1},{"$f":"INDEX(loca_nucleo,Y493)","v":1},{"$f":"INDEX(loca_nucleo,Z493)","v":1},{"$f":"INDEX(loca_nucleo,AA493)","v":1},{"$f":"INDEX(loca_nucleo,AB493)","v":1},{"$f":"INDEX(loca_nucleo,AC493)","v":1},{"$f":"INDEX(loca_nucleo,AD493)","v":1},{"$f":"INDEX(loca_nucleo,AE493)","v":1},{"$f":"INDEX(loca_nucleo,AF493)","v":1},{"$f":"INDEX(loca_nucleo,AG493)","v":1},{"$f":"INDEX(loca_nucleo,AH493)","v":1}]
[null,null,null,null,null,null,"Arcos entre nodos de núcleo",null,null,{"$f":"INDEX(l.reg.nom,J$464)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,1,{"$f":"INDEX(loca_nucleo,E496)","v":1},{"$f":"INDEX(l.reg.nom,E496)","v":"Amazonas"},null,null,{"$f":"IF(J$494=1,1,0)*IF($F496=1,1,0)*IF($E496=J$493,0,1)","v":0},{"$f":"IF(SUM($J496:J496)>=1,0,IF(K$494=1,1,0)*IF($F496=1,1,0)*IF($E496=K$493,0,1))","v":1},{"$f":"IF(SUM($J496:K496)>=1,0,IF(L$494=1,1,0)*IF($F496=1,1,0)*IF($E496=L$493,0,1))","v":0},{"$f":"IF(SUM($J496:L496)>=1,0,IF(M$494=1,1,0)*IF($F496=1,1,0)*IF($E496=M$493,0,1))","v":0},{"$f":"IF(SUM($J496:M496)>=1,0,IF(N$494=1,1,0)*IF($F496=1,1,0)*IF($E496=N$493,0,1))","v":0},{"$f":"IF(SUM($J496:N496)>=1,0,IF(O$494=1,1,0)*IF($F496=1,1,0)*IF($E496=O$493,0,1))","v":0},{"$f":"IF(SUM($J496:O496)>=1,0,IF(P$494=1,1,0)*IF($F496=1,1,0)*IF($E496=P$493,0,1))","v":0},{"$f":"IF(SUM($J496:P496)>=1,0,IF(Q$494=1,1,0)*IF($F496=1,1,0)*IF($E496=Q$493,0,1))","v":0},{"$f":"IF(SUM($J496:Q496)>=1,0,IF(R$494=1,1,0)*IF($F496=1,1,0)*IF($E496=R$493,0,1))","v":0},{"$f":"IF(SUM($J496:R496)>=1,0,IF(S$494=1,1,0)*IF($F496=1,1,0)*IF($E496=S$493,0,1))","v":0},{"$f":"IF(SUM($J496:S496)>=1,0,IF(T$494=1,1,0)*IF($F496=1,1,0)*IF($E496=T$493,0,1))","v":0},{"$f":"IF(SUM($J496:T496)>=1,0,IF(U$494=1,1,0)*IF($F496=1,1,0)*IF($E496=U$493,0,1))","v":0},{"$f":"IF(SUM($J496:U496)>=1,0,IF(V$494=1,1,0)*IF($F496=1,1,0)*IF($E496=V$493,0,1))","v":0},{"$f":"IF(SUM($J496:V496)>=1,0,IF(W$494=1,1,0)*IF($F496=1,1,0)*IF($E496=W$493,0,1))","v":0},{"$f":"IF(SUM($J496:W496)>=1,0,IF(X$494=1,1,0)*IF($F496=1,1,0)*IF($E496=X$493,0,1))","v":0},{"$f":"IF(SUM($J496:X496)>=1,0,IF(Y$494=1,1,0)*IF($F496=1,1,0)*IF($E496=Y$493,0,1))","v":0},{"$f":"IF(SUM($J496:Y496)>=1,0,IF(Z$494=1,1,0)*IF($F496=1,1,0)*IF($E496=Z$493,0,1))","v":0},{"$f":"IF(SUM($J496:Z496)>=1,0,IF(AA$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AA$493,0,1))","v":0},{"$f":"IF(SUM($J496:AA496)>=1,0,IF(AB$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AB$493,0,1))","v":0},{"$f":"IF(SUM($J496:AB496)>=1,0,IF(AC$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AC$493,0,1))","v":0},{"$f":"IF(SUM($J496:AC496)>=1,0,IF(AD$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AD$493,0,1))","v":0},{"$f":"IF(SUM($J496:AD496)>=1,0,IF(AE$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AE$493,0,1))","v":0},{"$f":"IF(SUM($J496:AE496)>=1,0,IF(AF$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AF$493,0,1))","v":0},{"$f":"IF(SUM($J496:AF496)>=1,0,IF(AG$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AG$493,0,1))","v":0},{"$f":"IF(SUM($J496:AG496)>=1,0,IF(AH$494=1,1,0)*IF($F496=1,1,0)*IF($E496=AH$493,0,1))","v":0}]
[null,null,null,null,2,1,"Ancash",null,null,1,{"$f":"IF(SUM($J497:J497)>=1,0,IF(K$494=1,1,0)*IF($F497=1,1,0)*IF($E497=K$493,0,1))","v":0},{"$f":"IF(SUM($J497:K497)>=1,0,IF(L$494=1,1,0)*IF($F497=1,1,0)*IF($E497=L$493,0,1))","v":0},{"$f":"IF(SUM($J497:L497)>=1,0,IF(M$494=1,1,0)*IF($F497=1,1,0)*IF($E497=M$493,0,1))","v":0},{"$f":"IF(SUM($J497:M497)>=1,0,IF(N$494=1,1,0)*IF($F497=1,1,0)*IF($E497=N$493,0,1))","v":0},{"$f":"IF(SUM($J497:N497)>=1,0,IF(O$494=1,1,0)*IF($F497=1,1,0)*IF($E497=O$493,0,1))","v":0},{"$f":"IF(SUM($J497:O497)>=1,0,IF(P$494=1,1,0)*IF($F497=1,1,0)*IF($E497=P$493,0,1))","v":0},{"$f":"IF(SUM($J497:P497)>=1,0,IF(Q$494=1,1,0)*IF($F497=1,1,0)*IF($E497=Q$493,0,1))","v":0},{"$f":"IF(SUM($J497:Q497)>=1,0,IF(R$494=1,1,0)*IF($F497=1,1,0)*IF($E497=R$493,0,1))","v":0},{"$f":"IF(SUM($J497:R497)>=1,0,IF(S$494=1,1,0)*IF($F497=1,1,0)*IF($E497=S$493,0,1))","v":0},{"$f":"IF(SUM($J497:S497)>=1,0,IF(T$494=1,1,0)*IF($F497=1,1,0)*IF($E497=T$493,0,1))","v":0},{"$f":"IF(SUM($J497:T497)>=1,0,IF(U$494=1,1,0)*IF($F497=1,1,0)*IF($E497=U$493,0,1))","v":0},{"$f":"IF(SUM($J497:U497)>=1,0,IF(V$494=1,1,0)*IF($F497=1,1,0)*IF($E497=V$493,0,1))","v":0},{"$f":"IF(SUM($J497:V497)>=1,0,IF(W$494=1,1,0)*IF($F497=1,1,0)*IF($E497=W$493,0,1))","v":0},{"$f":"IF(SUM($J497:W497)>=1,0,IF(X$494=1,1,0)*IF($F497=1,1,0)*IF($E497=X$493,0,1))","v":0},{"$f":"IF(SUM($J497:X497)>=1,0,IF(Y$494=1,1,0)*IF($F497=1,1,0)*IF($E497=Y$493,0,1))","v":0},{"$f":"IF(SUM($J497:Y497)>=1,0,IF(Z$494=1,1,0)*IF($F497=1,1,0)*IF($E497=Z$493,0,1))","v":0},{"$f":"IF(SUM($J497:Z497)>=1,0,IF(AA$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AA$493,0,1))","v":0},{"$f":"IF(SUM($J497:AA497)>=1,0,IF(AB$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AB$493,0,1))","v":0},{"$f":"IF(SUM($J497:AB497)>=1,0,IF(AC$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AC$493,0,1))","v":0},{"$f":"IF(SUM($J497:AC497)>=1,0,IF(AD$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AD$493,0,1))","v":0},{"$f":"IF(SUM($J497:AD497)>=1,0,IF(AE$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AE$493,0,1))","v":0},{"$f":"IF(SUM($J497:AE497)>=1,0,IF(AF$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AF$493,0,1))","v":0},{"$f":"IF(SUM($J497:AF497)>=1,0,IF(AG$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AG$493,0,1))","v":0},{"$f":"IF(SUM($J497:AG497)>=1,0,IF(AH$494=1,1,0)*IF($F497=1,1,0)*IF($E497=AH$493,0,1))","v":0}]
[null,null,null,null,3,1,"Apurímac",null,null,1,{"$f":"IF(SUM($J498:J498)>=1,0,IF(K$494=1,1,0)*IF($F498=1,1,0)*IF($E498=K$493,0,1))","v":0},{"$f":"IF(SUM($J498:K498)>=1,0,IF(L$494=1,1,0)*IF($F498=1,1,0)*IF($E498=L$493,0,1))","v":0},{"$f":"IF(SUM($J498:L498)>=1,0,IF(M$494=1,1,0)*IF($F498=1,1,0)*IF($E498=M$493,0,1))","v":0},{"$f":"IF(SUM($J498:M498)>=1,0,IF(N$494=1,1,0)*IF($F498=1,1,0)*IF($E498=N$493,0,1))","v":0},{"$f":"IF(SUM($J498:N498)>=1,0,IF(O$494=1,1,0)*IF($F498=1,1,0)*IF($E498=O$493,0,1))","v":0},{"$f":"IF(SUM($J498:O498)>=1,0,IF(P$494=1,1,0)*IF($F498=1,1,0)*IF($E498=P$493,0,1))","v":0},{"$f":"IF(SUM($J498:P498)>=1,0,IF(Q$494=1,1,0)*IF($F498=1,1,0)*IF($E498=Q$493,0,1))","v":0},{"$f":"IF(SUM($J498:Q498)>=1,0,IF(R$494=1,1,0)*IF($F498=1,1,0)*IF($E498=R$493,0,1))","v":0},{"$f":"IF(SUM($J498:R498)>=1,0,IF(S$494=1,1,0)*IF($F498=1,1,0)*IF($E498=S$493,0,1))","v":0},{"$f":"IF(SUM($J498:S498)>=1,0,IF(T$494=1,1,0)*IF($F498=1,1,0)*IF($E498=T$493,0,1))","v":0},{"$f":"IF(SUM($J498:T498)>=1,0,IF(U$494=1,1,0)*IF($F498=1,1,0)*IF($E498=U$493,0,1))","v":0},{"$f":"IF(SUM($J498:U498)>=1,0,IF(V$494=1,1,0)*IF($F498=1,1,0)*IF($E498=V$493,0,1))","v":0},{"$f":"IF(SUM($J498:V498)>=1,0,IF(W$494=1,1,0)*IF($F498=1,1,0)*IF($E498=W$493,0,1))","v":0},{"$f":"IF(SUM($J498:W498)>=1,0,IF(X$494=1,1,0)*IF($F498=1,1,0)*IF($E498=X$493,0,1))","v":0},{"$f":"IF(SUM($J498:X498)>=1,0,IF(Y$494=1,1,0)*IF($F498=1,1,0)*IF($E498=Y$493,0,1))","v":0},{"$f":"IF(SUM($J498:Y498)>=1,0,IF(Z$494=1,1,0)*IF($F498=1,1,0)*IF($E498=Z$493,0,1))","v":0},{"$f":"IF(SUM($J498:Z498)>=1,0,IF(AA$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AA$493,0,1))","v":0},{"$f":"IF(SUM($J498:AA498)>=1,0,IF(AB$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AB$493,0,1))","v":0},{"$f":"IF(SUM($J498:AB498)>=1,0,IF(AC$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AC$493,0,1))","v":0},{"$f":"IF(SUM($J498:AC498)>=1,0,IF(AD$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AD$493,0,1))","v":0},{"$f":"IF(SUM($J498:AD498)>=1,0,IF(AE$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AE$493,0,1))","v":0},{"$f":"IF(SUM($J498:AE498)>=1,0,IF(AF$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AF$493,0,1))","v":0},{"$f":"IF(SUM($J498:AF498)>=1,0,IF(AG$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AG$493,0,1))","v":0},{"$f":"IF(SUM($J498:AG498)>=1,0,IF(AH$494=1,1,0)*IF($F498=1,1,0)*IF($E498=AH$493,0,1))","v":0}]
[null,null,null,null,4,1,"Arequipa",null,null,1,{"$f":"IF(SUM($J499:J499)>=1,0,IF(K$494=1,1,0)*IF($F499=1,1,0)*IF($E499=K$493,0,1))","v":0},{"$f":"IF(SUM($J499:K499)>=1,0,IF(L$494=1,1,0)*IF($F499=1,1,0)*IF($E499=L$493,0,1))","v":0},{"$f":"IF(SUM($J499:L499)>=1,0,IF(M$494=1,1,0)*IF($F499=1,1,0)*IF($E499=M$493,0,1))","v":0},{"$f":"IF(SUM($J499:M499)>=1,0,IF(N$494=1,1,0)*IF($F499=1,1,0)*IF($E499=N$493,0,1))","v":0},{"$f":"IF(SUM($J499:N499)>=1,0,IF(O$494=1,1,0)*IF($F499=1,1,0)*IF($E499=O$493,0,1))","v":0},{"$f":"IF(SUM($J499:O499)>=1,0,IF(P$494=1,1,0)*IF($F499=1,1,0)*IF($E499=P$493,0,1))","v":0},{"$f":"IF(SUM($J499:P499)>=1,0,IF(Q$494=1,1,0)*IF($F499=1,1,0)*IF($E499=Q$493,0,1))","v":0},{"$f":"IF(SUM($J499:Q499)>=1,0,IF(R$494=1,1,0)*IF($F499=1,1,0)*IF($E499=R$493,0,1))","v":0},{"$f":"IF(SUM($J499:R499)>=1,0,IF(S$494=1,1,0)*IF($F499=1,1,0)*IF($E499=S$493,0,1))","v":0},{"$f":"IF(SUM($J499:S499)>=1,0,IF(T$494=1,1,0)*IF($F499=1,1,0)*IF($E499=T$493,0,1))","v":0},{"$f":"IF(SUM($J499:T499)>=1,0,IF(U$494=1,1,0)*IF($F499=1,1,0)*IF($E499=U$493,0,1))","v":0},{"$f":"IF(SUM($J499:U499)>=1,0,IF(V$494=1,1,0)*IF($F499=1,1,0)*IF($E499=V$493,0,1))","v":0},{"$f":"IF(SUM($J499:V499)>=1,0,IF(W$494=1,1,0)*IF($F499=1,1,0)*IF($E499=W$493,0,1))","v":0},{"$f":"IF(SUM($J499:W499)>=1,0,IF(X$494=1,1,0)*IF($F499=1,1,0)*IF($E499=X$493,0,1))","v":0},{"$f":"IF(SUM($J499:X499)>=1,0,IF(Y$494=1,1,0)*IF($F499=1,1,0)*IF($E499=Y$493,0,1))","v":0},{"$f":"IF(SUM($J499:Y499)>=1,0,IF(Z$494=1,1,0)*IF($F499=1,1,0)*IF($E499=Z$493,0,1))","v":0},{"$f":"IF(SUM($J499:Z499)>=1,0,IF(AA$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AA$493,0,1))","v":0},{"$f":"IF(SUM($J499:AA499)>=1,0,IF(AB$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AB$493,0,1))","v":0},{"$f":"IF(SUM($J499:AB499)>=1,0,IF(AC$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AC$493,0,1))","v":0},{"$f":"IF(SUM($J499:AC499)>=1,0,IF(AD$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AD$493,0,1))","v":0},{"$f":"IF(SUM($J499:AD499)>=1,0,IF(AE$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AE$493,0,1))","v":0},{"$f":"IF(SUM($J499:AE499)>=1,0,IF(AF$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AF$493,0,1))","v":0},{"$f":"IF(SUM($J499:AF499)>=1,0,IF(AG$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AG$493,0,1))","v":0},{"$f":"IF(SUM($J499:AG499)>=1,0,IF(AH$494=1,1,0)*IF($F499=1,1,0)*IF($E499=AH$493,0,1))","v":0}]
[null,null,null,null,5,1,"Ayacucho",null,null,1,{"$f":"IF(SUM($J500:J500)>=1,0,IF(K$494=1,1,0)*IF($F500=1,1,0)*IF($E500=K$493,0,1))","v":0},{"$f":"IF(SUM($J500:K500)>=1,0,IF(L$494=1,1,0)*IF($F500=1,1,0)*IF($E500=L$493,0,1))","v":0},{"$f":"IF(SUM($J500:L500)>=1,0,IF(M$494=1,1,0)*IF($F500=1,1,0)*IF($E500=M$493,0,1))","v":0},{"$f":"IF(SUM($J500:M500)>=1,0,IF(N$494=1,1,0)*IF($F500=1,1,0)*IF($E500=N$493,0,1))","v":0},{"$f":"IF(SUM($J500:N500)>=1,0,IF(O$494=1,1,0)*IF($F500=1,1,0)*IF($E500=O$493,0,1))","v":0},{"$f":"IF(SUM($J500:O500)>=1,0,IF(P$494=1,1,0)*IF($F500=1,1,0)*IF($E500=P$493,0,1))","v":0},{"$f":"IF(SUM($J500:P500)>=1,0,IF(Q$494=1,1,0)*IF($F500=1,1,0)*IF($E500=Q$493,0,1))","v":0},{"$f":"IF(SUM($J500:Q500)>=1,0,IF(R$494=1,1,0)*IF($F500=1,1,0)*IF($E500=R$493,0,1))","v":0},{"$f":"IF(SUM($J500:R500)>=1,0,IF(S$494=1,1,0)*IF($F500=1,1,0)*IF($E500=S$493,0,1))","v":0},{"$f":"IF(SUM($J500:S500)>=1,0,IF(T$494=1,1,0)*IF($F500=1,1,0)*IF($E500=T$493,0,1))","v":0},{"$f":"IF(SUM($J500:T500)>=1,0,IF(U$494=1,1,0)*IF($F500=1,1,0)*IF($E500=U$493,0,1))","v":0},{"$f":"IF(SUM($J500:U500)>=1,0,IF(V$494=1,1,0)*IF($F500=1,1,0)*IF($E500=V$493,0,1))","v":0},{"$f":"IF(SUM($J500:V500)>=1,0,IF(W$494=1,1,0)*IF($F500=1,1,0)*IF($E500=W$493,0,1))","v":0},{"$f":"IF(SUM($J500:W500)>=1,0,IF(X$494=1,1,0)*IF($F500=1,1,0)*IF($E500=X$493,0,1))","v":0},{"$f":"IF(SUM($J500:X500)>=1,0,IF(Y$494=1,1,0)*IF($F500=1,1,0)*IF($E500=Y$493,0,1))","v":0},{"$f":"IF(SUM($J500:Y500)>=1,0,IF(Z$494=1,1,0)*IF($F500=1,1,0)*IF($E500=Z$493,0,1))","v":0},{"$f":"IF(SUM($J500:Z500)>=1,0,IF(AA$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AA$493,0,1))","v":0},{"$f":"IF(SUM($J500:AA500)>=1,0,IF(AB$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AB$493,0,1))","v":0},{"$f":"IF(SUM($J500:AB500)>=1,0,IF(AC$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AC$493,0,1))","v":0},{"$f":"IF(SUM($J500:AC500)>=1,0,IF(AD$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AD$493,0,1))","v":0},{"$f":"IF(SUM($J500:AD500)>=1,0,IF(AE$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AE$493,0,1))","v":0},{"$f":"IF(SUM($J500:AE500)>=1,0,IF(AF$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AF$493,0,1))","v":0},{"$f":"IF(SUM($J500:AF500)>=1,0,IF(AG$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AG$493,0,1))","v":0},{"$f":"IF(SUM($J500:AG500)>=1,0,IF(AH$494=1,1,0)*IF($F500=1,1,0)*IF($E500=AH$493,0,1))","v":0}]
[null,null,null,null,6,1,"Cajamarca",null,null,1,{"$f":"IF(SUM($J501:J501)>=1,0,IF(K$494=1,1,0)*IF($F501=1,1,0)*IF($E501=K$493,0,1))","v":0},{"$f":"IF(SUM($J501:K501)>=1,0,IF(L$494=1,1,0)*IF($F501=1,1,0)*IF($E501=L$493,0,1))","v":0},{"$f":"IF(SUM($J501:L501)>=1,0,IF(M$494=1,1,0)*IF($F501=1,1,0)*IF($E501=M$493,0,1))","v":0},{"$f":"IF(SUM($J501:M501)>=1,0,IF(N$494=1,1,0)*IF($F501=1,1,0)*IF($E501=N$493,0,1))","v":0},{"$f":"IF(SUM($J501:N501)>=1,0,IF(O$494=1,1,0)*IF($F501=1,1,0)*IF($E501=O$493,0,1))","v":0},{"$f":"IF(SUM($J501:O501)>=1,0,IF(P$494=1,1,0)*IF($F501=1,1,0)*IF($E501=P$493,0,1))","v":0},{"$f":"IF(SUM($J501:P501)>=1,0,IF(Q$494=1,1,0)*IF($F501=1,1,0)*IF($E501=Q$493,0,1))","v":0},{"$f":"IF(SUM($J501:Q501)>=1,0,IF(R$494=1,1,0)*IF($F501=1,1,0)*IF($E501=R$493,0,1))","v":0},{"$f":"IF(SUM($J501:R501)>=1,0,IF(S$494=1,1,0)*IF($F501=1,1,0)*IF($E501=S$493,0,1))","v":0},{"$f":"IF(SUM($J501:S501)>=1,0,IF(T$494=1,1,0)*IF($F501=1,1,0)*IF($E501=T$493,0,1))","v":0},{"$f":"IF(SUM($J501:T501)>=1,0,IF(U$494=1,1,0)*IF($F501=1,1,0)*IF($E501=U$493,0,1))","v":0},{"$f":"IF(SUM($J501:U501)>=1,0,IF(V$494=1,1,0)*IF($F501=1,1,0)*IF($E501=V$493,0,1))","v":0},{"$f":"IF(SUM($J501:V501)>=1,0,IF(W$494=1,1,0)*IF($F501=1,1,0)*IF($E501=W$493,0,1))","v":0},{"$f":"IF(SUM($J501:W501)>=1,0,IF(X$494=1,1,0)*IF($F501=1,1,0)*IF($E501=X$493,0,1))","v":0},{"$f":"IF(SUM($J501:X501)>=1,0,IF(Y$494=1,1,0)*IF($F501=1,1,0)*IF($E501=Y$493,0,1))","v":0},{"$f":"IF(SUM($J501:Y501)>=1,0,IF(Z$494=1,1,0)*IF($F501=1,1,0)*IF($E501=Z$493,0,1))","v":0},{"$f":"IF(SUM($J501:Z501)>=1,0,IF(AA$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AA$493,0,1))","v":0},{"$f":"IF(SUM($J501:AA501)>=1,0,IF(AB$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AB$493,0,1))","v":0},{"$f":"IF(SUM($J501:AB501)>=1,0,IF(AC$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AC$493,0,1))","v":0},{"$f":"IF(SUM($J501:AC501)>=1,0,IF(AD$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AD$493,0,1))","v":0},{"$f":"IF(SUM($J501:AD501)>=1,0,IF(AE$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AE$493,0,1))","v":0},{"$f":"IF(SUM($J501:AE501)>=1,0,IF(AF$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AF$493,0,1))","v":0},{"$f":"IF(SUM($J501:AF501)>=1,0,IF(AG$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AG$493,0,1))","v":0},{"$f":"IF(SUM($J501:AG501)>=1,0,IF(AH$494=1,1,0)*IF($F501=1,1,0)*IF($E501=AH$493,0,1))","v":0}]
[null,null,null,null,7,1,"Callao",null,null,1,{"$f":"IF(SUM($J502:J502)>=1,0,IF(K$494=1,1,0)*IF($F502=1,1,0)*IF($E502=K$493,0,1))","v":0},{"$f":"IF(SUM($J502:K502)>=1,0,IF(L$494=1,1,0)*IF($F502=1,1,0)*IF($E502=L$493,0,1))","v":0},{"$f":"IF(SUM($J502:L502)>=1,0,IF(M$494=1,1,0)*IF($F502=1,1,0)*IF($E502=M$493,0,1))","v":0},{"$f":"IF(SUM($J502:M502)>=1,0,IF(N$494=1,1,0)*IF($F502=1,1,0)*IF($E502=N$493,0,1))","v":0},{"$f":"IF(SUM($J502:N502)>=1,0,IF(O$494=1,1,0)*IF($F502=1,1,0)*IF($E502=O$493,0,1))","v":0},{"$f":"IF(SUM($J502:O502)>=1,0,IF(P$494=1,1,0)*IF($F502=1,1,0)*IF($E502=P$493,0,1))","v":0},{"$f":"IF(SUM($J502:P502)>=1,0,IF(Q$494=1,1,0)*IF($F502=1,1,0)*IF($E502=Q$493,0,1))","v":0},{"$f":"IF(SUM($J502:Q502)>=1,0,IF(R$494=1,1,0)*IF($F502=1,1,0)*IF($E502=R$493,0,1))","v":0},{"$f":"IF(SUM($J502:R502)>=1,0,IF(S$494=1,1,0)*IF($F502=1,1,0)*IF($E502=S$493,0,1))","v":0},{"$f":"IF(SUM($J502:S502)>=1,0,IF(T$494=1,1,0)*IF($F502=1,1,0)*IF($E502=T$493,0,1))","v":0},{"$f":"IF(SUM($J502:T502)>=1,0,IF(U$494=1,1,0)*IF($F502=1,1,0)*IF($E502=U$493,0,1))","v":0},{"$f":"IF(SUM($J502:U502)>=1,0,IF(V$494=1,1,0)*IF($F502=1,1,0)*IF($E502=V$493,0,1))","v":0},{"$f":"IF(SUM($J502:V502)>=1,0,IF(W$494=1,1,0)*IF($F502=1,1,0)*IF($E502=W$493,0,1))","v":0},{"$f":"IF(SUM($J502:W502)>=1,0,IF(X$494=1,1,0)*IF($F502=1,1,0)*IF($E502=X$493,0,1))","v":0},{"$f":"IF(SUM($J502:X502)>=1,0,IF(Y$494=1,1,0)*IF($F502=1,1,0)*IF($E502=Y$493,0,1))","v":0},{"$f":"IF(SUM($J502:Y502)>=1,0,IF(Z$494=1,1,0)*IF($F502=1,1,0)*IF($E502=Z$493,0,1))","v":0},{"$f":"IF(SUM($J502:Z502)>=1,0,IF(AA$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AA$493,0,1))","v":0},{"$f":"IF(SUM($J502:AA502)>=1,0,IF(AB$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AB$493,0,1))","v":0},{"$f":"IF(SUM($J502:AB502)>=1,0,IF(AC$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AC$493,0,1))","v":0},{"$f":"IF(SUM($J502:AC502)>=1,0,IF(AD$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AD$493,0,1))","v":0},{"$f":"IF(SUM($J502:AD502)>=1,0,IF(AE$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AE$493,0,1))","v":0},{"$f":"IF(SUM($J502:AE502)>=1,0,IF(AF$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AF$493,0,1))","v":0},{"$f":"IF(SUM($J502:AF502)>=1,0,IF(AG$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AG$493,0,1))","v":0},{"$f":"IF(SUM($J502:AG502)>=1,0,IF(AH$494=1,1,0)*IF($F502=1,1,0)*IF($E502=AH$493,0,1))","v":0}]
[null,null,null,null,8,1,"Cusco",null,null,1,{"$f":"IF(SUM($J503:J503)>=1,0,IF(K$494=1,1,0)*IF($F503=1,1,0)*IF($E503=K$493,0,1))","v":0},{"$f":"IF(SUM($J503:K503)>=1,0,IF(L$494=1,1,0)*IF($F503=1,1,0)*IF($E503=L$493,0,1))","v":0},{"$f":"IF(SUM($J503:L503)>=1,0,IF(M$494=1,1,0)*IF($F503=1,1,0)*IF($E503=M$493,0,1))","v":0},{"$f":"IF(SUM($J503:M503)>=1,0,IF(N$494=1,1,0)*IF($F503=1,1,0)*IF($E503=N$493,0,1))","v":0},{"$f":"IF(SUM($J503:N503)>=1,0,IF(O$494=1,1,0)*IF($F503=1,1,0)*IF($E503=O$493,0,1))","v":0},{"$f":"IF(SUM($J503:O503)>=1,0,IF(P$494=1,1,0)*IF($F503=1,1,0)*IF($E503=P$493,0,1))","v":0},{"$f":"IF(SUM($J503:P503)>=1,0,IF(Q$494=1,1,0)*IF($F503=1,1,0)*IF($E503=Q$493,0,1))","v":0},{"$f":"IF(SUM($J503:Q503)>=1,0,IF(R$494=1,1,0)*IF($F503=1,1,0)*IF($E503=R$493,0,1))","v":0},{"$f":"IF(SUM($J503:R503)>=1,0,IF(S$494=1,1,0)*IF($F503=1,1,0)*IF($E503=S$493,0,1))","v":0},{"$f":"IF(SUM($J503:S503)>=1,0,IF(T$494=1,1,0)*IF($F503=1,1,0)*IF($E503=T$493,0,1))","v":0},{"$f":"IF(SUM($J503:T503)>=1,0,IF(U$494=1,1,0)*IF($F503=1,1,0)*IF($E503=U$493,0,1))","v":0},{"$f":"IF(SUM($J503:U503)>=1,0,IF(V$494=1,1,0)*IF($F503=1,1,0)*IF($E503=V$493,0,1))","v":0},{"$f":"IF(SUM($J503:V503)>=1,0,IF(W$494=1,1,0)*IF($F503=1,1,0)*IF($E503=W$493,0,1))","v":0},{"$f":"IF(SUM($J503:W503)>=1,0,IF(X$494=1,1,0)*IF($F503=1,1,0)*IF($E503=X$493,0,1))","v":0},{"$f":"IF(SUM($J503:X503)>=1,0,IF(Y$494=1,1,0)*IF($F503=1,1,0)*IF($E503=Y$493,0,1))","v":0},{"$f":"IF(SUM($J503:Y503)>=1,0,IF(Z$494=1,1,0)*IF($F503=1,1,0)*IF($E503=Z$493,0,1))","v":0},{"$f":"IF(SUM($J503:Z503)>=1,0,IF(AA$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AA$493,0,1))","v":0},{"$f":"IF(SUM($J503:AA503)>=1,0,IF(AB$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AB$493,0,1))","v":0},{"$f":"IF(SUM($J503:AB503)>=1,0,IF(AC$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AC$493,0,1))","v":0},{"$f":"IF(SUM($J503:AC503)>=1,0,IF(AD$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AD$493,0,1))","v":0},{"$f":"IF(SUM($J503:AD503)>=1,0,IF(AE$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AE$493,0,1))","v":0},{"$f":"IF(SUM($J503:AE503)>=1,0,IF(AF$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AF$493,0,1))","v":0},{"$f":"IF(SUM($J503:AF503)>=1,0,IF(AG$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AG$493,0,1))","v":0},{"$f":"IF(SUM($J503:AG503)>=1,0,IF(AH$494=1,1,0)*IF($F503=1,1,0)*IF($E503=AH$493,0,1))","v":0}]
[null,null,null,null,9,1,"Huancavelica",null,null,1,{"$f":"IF(SUM($J504:J504)>=1,0,IF(K$494=1,1,0)*IF($F504=1,1,0)*IF($E504=K$493,0,1))","v":0},{"$f":"IF(SUM($J504:K504)>=1,0,IF(L$494=1,1,0)*IF($F504=1,1,0)*IF($E504=L$493,0,1))","v":0},{"$f":"IF(SUM($J504:L504)>=1,0,IF(M$494=1,1,0)*IF($F504=1,1,0)*IF($E504=M$493,0,1))","v":0},{"$f":"IF(SUM($J504:M504)>=1,0,IF(N$494=1,1,0)*IF($F504=1,1,0)*IF($E504=N$493,0,1))","v":0},{"$f":"IF(SUM($J504:N504)>=1,0,IF(O$494=1,1,0)*IF($F504=1,1,0)*IF($E504=O$493,0,1))","v":0},{"$f":"IF(SUM($J504:O504)>=1,0,IF(P$494=1,1,0)*IF($F504=1,1,0)*IF($E504=P$493,0,1))","v":0},{"$f":"IF(SUM($J504:P504)>=1,0,IF(Q$494=1,1,0)*IF($F504=1,1,0)*IF($E504=Q$493,0,1))","v":0},{"$f":"IF(SUM($J504:Q504)>=1,0,IF(R$494=1,1,0)*IF($F504=1,1,0)*IF($E504=R$493,0,1))","v":0},{"$f":"IF(SUM($J504:R504)>=1,0,IF(S$494=1,1,0)*IF($F504=1,1,0)*IF($E504=S$493,0,1))","v":0},{"$f":"IF(SUM($J504:S504)>=1,0,IF(T$494=1,1,0)*IF($F504=1,1,0)*IF($E504=T$493,0,1))","v":0},{"$f":"IF(SUM($J504:T504)>=1,0,IF(U$494=1,1,0)*IF($F504=1,1,0)*IF($E504=U$493,0,1))","v":0},{"$f":"IF(SUM($J504:U504)>=1,0,IF(V$494=1,1,0)*IF($F504=1,1,0)*IF($E504=V$493,0,1))","v":0},{"$f":"IF(SUM($J504:V504)>=1,0,IF(W$494=1,1,0)*IF($F504=1,1,0)*IF($E504=W$493,0,1))","v":0},{"$f":"IF(SUM($J504:W504)>=1,0,IF(X$494=1,1,0)*IF($F504=1,1,0)*IF($E504=X$493,0,1))","v":0},{"$f":"IF(SUM($J504:X504)>=1,0,IF(Y$494=1,1,0)*IF($F504=1,1,0)*IF($E504=Y$493,0,1))","v":0},{"$f":"IF(SUM($J504:Y504)>=1,0,IF(Z$494=1,1,0)*IF($F504=1,1,0)*IF($E504=Z$493,0,1))","v":0},{"$f":"IF(SUM($J504:Z504)>=1,0,IF(AA$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AA$493,0,1))","v":0},{"$f":"IF(SUM($J504:AA504)>=1,0,IF(AB$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AB$493,0,1))","v":0},{"$f":"IF(SUM($J504:AB504)>=1,0,IF(AC$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AC$493,0,1))","v":0},{"$f":"IF(SUM($J504:AC504)>=1,0,IF(AD$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AD$493,0,1))","v":0},{"$f":"IF(SUM($J504:AD504)>=1,0,IF(AE$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AE$493,0,1))","v":0},{"$f":"IF(SUM($J504:AE504)>=1,0,IF(AF$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AF$493,0,1))","v":0},{"$f":"IF(SUM($J504:AF504)>=1,0,IF(AG$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AG$493,0,1))","v":0},{"$f":"IF(SUM($J504:AG504)>=1,0,IF(AH$494=1,1,0)*IF($F504=1,1,0)*IF($E504=AH$493,0,1))","v":0}]
[null,null,null,null,10,1,"Huánuco",null,null,1,{"$f":"IF(SUM($J505:J505)>=1,0,IF(K$494=1,1,0)*IF($F505=1,1,0)*IF($E505=K$493,0,1))","v":0},{"$f":"IF(SUM($J505:K505)>=1,0,IF(L$494=1,1,0)*IF($F505=1,1,0)*IF($E505=L$493,0,1))","v":0},{"$f":"IF(SUM($J505:L505)>=1,0,IF(M$494=1,1,0)*IF($F505=1,1,0)*IF($E505=M$493,0,1))","v":0},{"$f":"IF(SUM($J505:M505)>=1,0,IF(N$494=1,1,0)*IF($F505=1,1,0)*IF($E505=N$493,0,1))","v":0},{"$f":"IF(SUM($J505:N505)>=1,0,IF(O$494=1,1,0)*IF($F505=1,1,0)*IF($E505=O$493,0,1))","v":0},{"$f":"IF(SUM($J505:O505)>=1,0,IF(P$494=1,1,0)*IF($F505=1,1,0)*IF($E505=P$493,0,1))","v":0},{"$f":"IF(SUM($J505:P505)>=1,0,IF(Q$494=1,1,0)*IF($F505=1,1,0)*IF($E505=Q$493,0,1))","v":0},{"$f":"IF(SUM($J505:Q505)>=1,0,IF(R$494=1,1,0)*IF($F505=1,1,0)*IF($E505=R$493,0,1))","v":0},{"$f":"IF(SUM($J505:R505)>=1,0,IF(S$494=1,1,0)*IF($F505=1,1,0)*IF($E505=S$493,0,1))","v":0},{"$f":"IF(SUM($J505:S505)>=1,0,IF(T$494=1,1,0)*IF($F505=1,1,0)*IF($E505=T$493,0,1))","v":0},{"$f":"IF(SUM($J505:T505)>=1,0,IF(U$494=1,1,0)*IF($F505=1,1,0)*IF($E505=U$493,0,1))","v":0},{"$f":"IF(SUM($J505:U505)>=1,0,IF(V$494=1,1,0)*IF($F505=1,1,0)*IF($E505=V$493,0,1))","v":0},{"$f":"IF(SUM($J505:V505)>=1,0,IF(W$494=1,1,0)*IF($F505=1,1,0)*IF($E505=W$493,0,1))","v":0},{"$f":"IF(SUM($J505:W505)>=1,0,IF(X$494=1,1,0)*IF($F505=1,1,0)*IF($E505=X$493,0,1))","v":0},{"$f":"IF(SUM($J505:X505)>=1,0,IF(Y$494=1,1,0)*IF($F505=1,1,0)*IF($E505=Y$493,0,1))","v":0},{"$f":"IF(SUM($J505:Y505)>=1,0,IF(Z$494=1,1,0)*IF($F505=1,1,0)*IF($E505=Z$493,0,1))","v":0},{"$f":"IF(SUM($J505:Z505)>=1,0,IF(AA$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AA$493,0,1))","v":0},{"$f":"IF(SUM($J505:AA505)>=1,0,IF(AB$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AB$493,0,1))","v":0},{"$f":"IF(SUM($J505:AB505)>=1,0,IF(AC$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AC$493,0,1))","v":0},{"$f":"IF(SUM($J505:AC505)>=1,0,IF(AD$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AD$493,0,1))","v":0},{"$f":"IF(SUM($J505:AD505)>=1,0,IF(AE$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AE$493,0,1))","v":0},{"$f":"IF(SUM($J505:AE505)>=1,0,IF(AF$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AF$493,0,1))","v":0},{"$f":"IF(SUM($J505:AF505)>=1,0,IF(AG$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AG$493,0,1))","v":0},{"$f":"IF(SUM($J505:AG505)>=1,0,IF(AH$494=1,1,0)*IF($F505=1,1,0)*IF($E505=AH$493,0,1))","v":0}]
[null,null,null,null,11,1,"Ica",null,null,1,{"$f":"IF(SUM($J506:J506)>=1,0,IF(K$494=1,1,0)*IF($F506=1,1,0)*IF($E506=K$493,0,1))","v":0},{"$f":"IF(SUM($J506:K506)>=1,0,IF(L$494=1,1,0)*IF($F506=1,1,0)*IF($E506=L$493,0,1))","v":0},{"$f":"IF(SUM($J506:L506)>=1,0,IF(M$494=1,1,0)*IF($F506=1,1,0)*IF($E506=M$493,0,1))","v":0},{"$f":"IF(SUM($J506:M506)>=1,0,IF(N$494=1,1,0)*IF($F506=1,1,0)*IF($E506=N$493,0,1))","v":0},{"$f":"IF(SUM($J506:N506)>=1,0,IF(O$494=1,1,0)*IF($F506=1,1,0)*IF($E506=O$493,0,1))","v":0},{"$f":"IF(SUM($J506:O506)>=1,0,IF(P$494=1,1,0)*IF($F506=1,1,0)*IF($E506=P$493,0,1))","v":0},{"$f":"IF(SUM($J506:P506)>=1,0,IF(Q$494=1,1,0)*IF($F506=1,1,0)*IF($E506=Q$493,0,1))","v":0},{"$f":"IF(SUM($J506:Q506)>=1,0,IF(R$494=1,1,0)*IF($F506=1,1,0)*IF($E506=R$493,0,1))","v":0},{"$f":"IF(SUM($J506:R506)>=1,0,IF(S$494=1,1,0)*IF($F506=1,1,0)*IF($E506=S$493,0,1))","v":0},{"$f":"IF(SUM($J506:S506)>=1,0,IF(T$494=1,1,0)*IF($F506=1,1,0)*IF($E506=T$493,0,1))","v":0},{"$f":"IF(SUM($J506:T506)>=1,0,IF(U$494=1,1,0)*IF($F506=1,1,0)*IF($E506=U$493,0,1))","v":0},{"$f":"IF(SUM($J506:U506)>=1,0,IF(V$494=1,1,0)*IF($F506=1,1,0)*IF($E506=V$493,0,1))","v":0},{"$f":"IF(SUM($J506:V506)>=1,0,IF(W$494=1,1,0)*IF($F506=1,1,0)*IF($E506=W$493,0,1))","v":0},{"$f":"IF(SUM($J506:W506)>=1,0,IF(X$494=1,1,0)*IF($F506=1,1,0)*IF($E506=X$493,0,1))","v":0},{"$f":"IF(SUM($J506:X506)>=1,0,IF(Y$494=1,1,0)*IF($F506=1,1,0)*IF($E506=Y$493,0,1))","v":0},{"$f":"IF(SUM($J506:Y506)>=1,0,IF(Z$494=1,1,0)*IF($F506=1,1,0)*IF($E506=Z$493,0,1))","v":0},{"$f":"IF(SUM($J506:Z506)>=1,0,IF(AA$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AA$493,0,1))","v":0},{"$f":"IF(SUM($J506:AA506)>=1,0,IF(AB$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AB$493,0,1))","v":0},{"$f":"IF(SUM($J506:AB506)>=1,0,IF(AC$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AC$493,0,1))","v":0},{"$f":"IF(SUM($J506:AC506)>=1,0,IF(AD$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AD$493,0,1))","v":0},{"$f":"IF(SUM($J506:AD506)>=1,0,IF(AE$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AE$493,0,1))","v":0},{"$f":"IF(SUM($J506:AE506)>=1,0,IF(AF$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AF$493,0,1))","v":0},{"$f":"IF(SUM($J506:AF506)>=1,0,IF(AG$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AG$493,0,1))","v":0},{"$f":"IF(SUM($J506:AG506)>=1,0,IF(AH$494=1,1,0)*IF($F506=1,1,0)*IF($E506=AH$493,0,1))","v":0}]
[null,null,null,null,12,1,"Junín",null,null,1,{"$f":"IF(SUM($J507:J507)>=1,0,IF(K$494=1,1,0)*IF($F507=1,1,0)*IF($E507=K$493,0,1))","v":0},{"$f":"IF(SUM($J507:K507)>=1,0,IF(L$494=1,1,0)*IF($F507=1,1,0)*IF($E507=L$493,0,1))","v":0},{"$f":"IF(SUM($J507:L507)>=1,0,IF(M$494=1,1,0)*IF($F507=1,1,0)*IF($E507=M$493,0,1))","v":0},{"$f":"IF(SUM($J507:M507)>=1,0,IF(N$494=1,1,0)*IF($F507=1,1,0)*IF($E507=N$493,0,1))","v":0},{"$f":"IF(SUM($J507:N507)>=1,0,IF(O$494=1,1,0)*IF($F507=1,1,0)*IF($E507=O$493,0,1))","v":0},{"$f":"IF(SUM($J507:O507)>=1,0,IF(P$494=1,1,0)*IF($F507=1,1,0)*IF($E507=P$493,0,1))","v":0},{"$f":"IF(SUM($J507:P507)>=1,0,IF(Q$494=1,1,0)*IF($F507=1,1,0)*IF($E507=Q$493,0,1))","v":0},{"$f":"IF(SUM($J507:Q507)>=1,0,IF(R$494=1,1,0)*IF($F507=1,1,0)*IF($E507=R$493,0,1))","v":0},{"$f":"IF(SUM($J507:R507)>=1,0,IF(S$494=1,1,0)*IF($F507=1,1,0)*IF($E507=S$493,0,1))","v":0},{"$f":"IF(SUM($J507:S507)>=1,0,IF(T$494=1,1,0)*IF($F507=1,1,0)*IF($E507=T$493,0,1))","v":0},{"$f":"IF(SUM($J507:T507)>=1,0,IF(U$494=1,1,0)*IF($F507=1,1,0)*IF($E507=U$493,0,1))","v":0},{"$f":"IF(SUM($J507:U507)>=1,0,IF(V$494=1,1,0)*IF($F507=1,1,0)*IF($E507=V$493,0,1))","v":0},{"$f":"IF(SUM($J507:V507)>=1,0,IF(W$494=1,1,0)*IF($F507=1,1,0)*IF($E507=W$493,0,1))","v":0},{"$f":"IF(SUM($J507:W507)>=1,0,IF(X$494=1,1,0)*IF($F507=1,1,0)*IF($E507=X$493,0,1))","v":0},{"$f":"IF(SUM($J507:X507)>=1,0,IF(Y$494=1,1,0)*IF($F507=1,1,0)*IF($E507=Y$493,0,1))","v":0},{"$f":"IF(SUM($J507:Y507)>=1,0,IF(Z$494=1,1,0)*IF($F507=1,1,0)*IF($E507=Z$493,0,1))","v":0},{"$f":"IF(SUM($J507:Z507)>=1,0,IF(AA$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AA$493,0,1))","v":0},{"$f":"IF(SUM($J507:AA507)>=1,0,IF(AB$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AB$493,0,1))","v":0},{"$f":"IF(SUM($J507:AB507)>=1,0,IF(AC$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AC$493,0,1))","v":0},{"$f":"IF(SUM($J507:AC507)>=1,0,IF(AD$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AD$493,0,1))","v":0},{"$f":"IF(SUM($J507:AD507)>=1,0,IF(AE$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AE$493,0,1))","v":0},{"$f":"IF(SUM($J507:AE507)>=1,0,IF(AF$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AF$493,0,1))","v":0},{"$f":"IF(SUM($J507:AF507)>=1,0,IF(AG$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AG$493,0,1))","v":0},{"$f":"IF(SUM($J507:AG507)>=1,0,IF(AH$494=1,1,0)*IF($F507=1,1,0)*IF($E507=AH$493,0,1))","v":0}]
[null,null,null,null,13,1,"La Libertad",null,null,1,{"$f":"IF(SUM($J508:J508)>=1,0,IF(K$494=1,1,0)*IF($F508=1,1,0)*IF($E508=K$493,0,1))","v":0},{"$f":"IF(SUM($J508:K508)>=1,0,IF(L$494=1,1,0)*IF($F508=1,1,0)*IF($E508=L$493,0,1))","v":0},{"$f":"IF(SUM($J508:L508)>=1,0,IF(M$494=1,1,0)*IF($F508=1,1,0)*IF($E508=M$493,0,1))","v":0},{"$f":"IF(SUM($J508:M508)>=1,0,IF(N$494=1,1,0)*IF($F508=1,1,0)*IF($E508=N$493,0,1))","v":0},{"$f":"IF(SUM($J508:N508)>=1,0,IF(O$494=1,1,0)*IF($F508=1,1,0)*IF($E508=O$493,0,1))","v":0},{"$f":"IF(SUM($J508:O508)>=1,0,IF(P$494=1,1,0)*IF($F508=1,1,0)*IF($E508=P$493,0,1))","v":0},{"$f":"IF(SUM($J508:P508)>=1,0,IF(Q$494=1,1,0)*IF($F508=1,1,0)*IF($E508=Q$493,0,1))","v":0},{"$f":"IF(SUM($J508:Q508)>=1,0,IF(R$494=1,1,0)*IF($F508=1,1,0)*IF($E508=R$493,0,1))","v":0},{"$f":"IF(SUM($J508:R508)>=1,0,IF(S$494=1,1,0)*IF($F508=1,1,0)*IF($E508=S$493,0,1))","v":0},{"$f":"IF(SUM($J508:S508)>=1,0,IF(T$494=1,1,0)*IF($F508=1,1,0)*IF($E508=T$493,0,1))","v":0},{"$f":"IF(SUM($J508:T508)>=1,0,IF(U$494=1,1,0)*IF($F508=1,1,0)*IF($E508=U$493,0,1))","v":0},{"$f":"IF(SUM($J508:U508)>=1,0,IF(V$494=1,1,0)*IF($F508=1,1,0)*IF($E508=V$493,0,1))","v":0},{"$f":"IF(SUM($J508:V508)>=1,0,IF(W$494=1,1,0)*IF($F508=1,1,0)*IF($E508=W$493,0,1))","v":0},{"$f":"IF(SUM($J508:W508)>=1,0,IF(X$494=1,1,0)*IF($F508=1,1,0)*IF($E508=X$493,0,1))","v":0},{"$f":"IF(SUM($J508:X508)>=1,0,IF(Y$494=1,1,0)*IF($F508=1,1,0)*IF($E508=Y$493,0,1))","v":0},{"$f":"IF(SUM($J508:Y508)>=1,0,IF(Z$494=1,1,0)*IF($F508=1,1,0)*IF($E508=Z$493,0,1))","v":0},{"$f":"IF(SUM($J508:Z508)>=1,0,IF(AA$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AA$493,0,1))","v":0},{"$f":"IF(SUM($J508:AA508)>=1,0,IF(AB$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AB$493,0,1))","v":0},{"$f":"IF(SUM($J508:AB508)>=1,0,IF(AC$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AC$493,0,1))","v":0},{"$f":"IF(SUM($J508:AC508)>=1,0,IF(AD$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AD$493,0,1))","v":0},{"$f":"IF(SUM($J508:AD508)>=1,0,IF(AE$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AE$493,0,1))","v":0},{"$f":"IF(SUM($J508:AE508)>=1,0,IF(AF$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AF$493,0,1))","v":0},{"$f":"IF(SUM($J508:AF508)>=1,0,IF(AG$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AG$493,0,1))","v":0},{"$f":"IF(SUM($J508:AG508)>=1,0,IF(AH$494=1,1,0)*IF($F508=1,1,0)*IF($E508=AH$493,0,1))","v":0}]
[null,null,null,null,14,1,"Lambayeque",null,null,1,{"$f":"IF(SUM($J509:J509)>=1,0,IF(K$494=1,1,0)*IF($F509=1,1,0)*IF($E509=K$493,0,1))","v":0},{"$f":"IF(SUM($J509:K509)>=1,0,IF(L$494=1,1,0)*IF($F509=1,1,0)*IF($E509=L$493,0,1))","v":0},{"$f":"IF(SUM($J509:L509)>=1,0,IF(M$494=1,1,0)*IF($F509=1,1,0)*IF($E509=M$493,0,1))","v":0},{"$f":"IF(SUM($J509:M509)>=1,0,IF(N$494=1,1,0)*IF($F509=1,1,0)*IF($E509=N$493,0,1))","v":0},{"$f":"IF(SUM($J509:N509)>=1,0,IF(O$494=1,1,0)*IF($F509=1,1,0)*IF($E509=O$493,0,1))","v":0},{"$f":"IF(SUM($J509:O509)>=1,0,IF(P$494=1,1,0)*IF($F509=1,1,0)*IF($E509=P$493,0,1))","v":0},{"$f":"IF(SUM($J509:P509)>=1,0,IF(Q$494=1,1,0)*IF($F509=1,1,0)*IF($E509=Q$493,0,1))","v":0},{"$f":"IF(SUM($J509:Q509)>=1,0,IF(R$494=1,1,0)*IF($F509=1,1,0)*IF($E509=R$493,0,1))","v":0},{"$f":"IF(SUM($J509:R509)>=1,0,IF(S$494=1,1,0)*IF($F509=1,1,0)*IF($E509=S$493,0,1))","v":0},{"$f":"IF(SUM($J509:S509)>=1,0,IF(T$494=1,1,0)*IF($F509=1,1,0)*IF($E509=T$493,0,1))","v":0},{"$f":"IF(SUM($J509:T509)>=1,0,IF(U$494=1,1,0)*IF($F509=1,1,0)*IF($E509=U$493,0,1))","v":0},{"$f":"IF(SUM($J509:U509)>=1,0,IF(V$494=1,1,0)*IF($F509=1,1,0)*IF($E509=V$493,0,1))","v":0},{"$f":"IF(SUM($J509:V509)>=1,0,IF(W$494=1,1,0)*IF($F509=1,1,0)*IF($E509=W$493,0,1))","v":0},{"$f":"IF(SUM($J509:W509)>=1,0,IF(X$494=1,1,0)*IF($F509=1,1,0)*IF($E509=X$493,0,1))","v":0},{"$f":"IF(SUM($J509:X509)>=1,0,IF(Y$494=1,1,0)*IF($F509=1,1,0)*IF($E509=Y$493,0,1))","v":0},{"$f":"IF(SUM($J509:Y509)>=1,0,IF(Z$494=1,1,0)*IF($F509=1,1,0)*IF($E509=Z$493,0,1))","v":0},{"$f":"IF(SUM($J509:Z509)>=1,0,IF(AA$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AA$493,0,1))","v":0},{"$f":"IF(SUM($J509:AA509)>=1,0,IF(AB$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AB$493,0,1))","v":0},{"$f":"IF(SUM($J509:AB509)>=1,0,IF(AC$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AC$493,0,1))","v":0},{"$f":"IF(SUM($J509:AC509)>=1,0,IF(AD$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AD$493,0,1))","v":0},{"$f":"IF(SUM($J509:AD509)>=1,0,IF(AE$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AE$493,0,1))","v":0},{"$f":"IF(SUM($J509:AE509)>=1,0,IF(AF$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AF$493,0,1))","v":0},{"$f":"IF(SUM($J509:AF509)>=1,0,IF(AG$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AG$493,0,1))","v":0},{"$f":"IF(SUM($J509:AG509)>=1,0,IF(AH$494=1,1,0)*IF($F509=1,1,0)*IF($E509=AH$493,0,1))","v":0}]
[null,null,null,null,15,1,"Lima",null,null,1,{"$f":"IF(SUM($J510:J510)>=1,0,IF(K$494=1,1,0)*IF($F510=1,1,0)*IF($E510=K$493,0,1))","v":0},{"$f":"IF(SUM($J510:K510)>=1,0,IF(L$494=1,1,0)*IF($F510=1,1,0)*IF($E510=L$493,0,1))","v":0},{"$f":"IF(SUM($J510:L510)>=1,0,IF(M$494=1,1,0)*IF($F510=1,1,0)*IF($E510=M$493,0,1))","v":0},{"$f":"IF(SUM($J510:M510)>=1,0,IF(N$494=1,1,0)*IF($F510=1,1,0)*IF($E510=N$493,0,1))","v":0},{"$f":"IF(SUM($J510:N510)>=1,0,IF(O$494=1,1,0)*IF($F510=1,1,0)*IF($E510=O$493,0,1))","v":0},{"$f":"IF(SUM($J510:O510)>=1,0,IF(P$494=1,1,0)*IF($F510=1,1,0)*IF($E510=P$493,0,1))","v":0},{"$f":"IF(SUM($J510:P510)>=1,0,IF(Q$494=1,1,0)*IF($F510=1,1,0)*IF($E510=Q$493,0,1))","v":0},{"$f":"IF(SUM($J510:Q510)>=1,0,IF(R$494=1,1,0)*IF($F510=1,1,0)*IF($E510=R$493,0,1))","v":0},{"$f":"IF(SUM($J510:R510)>=1,0,IF(S$494=1,1,0)*IF($F510=1,1,0)*IF($E510=S$493,0,1))","v":0},{"$f":"IF(SUM($J510:S510)>=1,0,IF(T$494=1,1,0)*IF($F510=1,1,0)*IF($E510=T$493,0,1))","v":0},{"$f":"IF(SUM($J510:T510)>=1,0,IF(U$494=1,1,0)*IF($F510=1,1,0)*IF($E510=U$493,0,1))","v":0},{"$f":"IF(SUM($J510:U510)>=1,0,IF(V$494=1,1,0)*IF($F510=1,1,0)*IF($E510=V$493,0,1))","v":0},{"$f":"IF(SUM($J510:V510)>=1,0,IF(W$494=1,1,0)*IF($F510=1,1,0)*IF($E510=W$493,0,1))","v":0},{"$f":"IF(SUM($J510:W510)>=1,0,IF(X$494=1,1,0)*IF($F510=1,1,0)*IF($E510=X$493,0,1))","v":0},{"$f":"IF(SUM($J510:X510)>=1,0,IF(Y$494=1,1,0)*IF($F510=1,1,0)*IF($E510=Y$493,0,1))","v":0},{"$f":"IF(SUM($J510:Y510)>=1,0,IF(Z$494=1,1,0)*IF($F510=1,1,0)*IF($E510=Z$493,0,1))","v":0},{"$f":"IF(SUM($J510:Z510)>=1,0,IF(AA$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AA$493,0,1))","v":0},{"$f":"IF(SUM($J510:AA510)>=1,0,IF(AB$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AB$493,0,1))","v":0},{"$f":"IF(SUM($J510:AB510)>=1,0,IF(AC$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AC$493,0,1))","v":0},{"$f":"IF(SUM($J510:AC510)>=1,0,IF(AD$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AD$493,0,1))","v":0},{"$f":"IF(SUM($J510:AD510)>=1,0,IF(AE$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AE$493,0,1))","v":0},{"$f":"IF(SUM($J510:AE510)>=1,0,IF(AF$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AF$493,0,1))","v":0},{"$f":"IF(SUM($J510:AF510)>=1,0,IF(AG$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AG$493,0,1))","v":0},{"$f":"IF(SUM($J510:AG510)>=1,0,IF(AH$494=1,1,0)*IF($F510=1,1,0)*IF($E510=AH$493,0,1))","v":0}]
[null,null,null,null,16,1,"Loreto",null,null,1,{"$f":"IF(SUM($J511:J511)>=1,0,IF(K$494=1,1,0)*IF($F511=1,1,0)*IF($E511=K$493,0,1))","v":0},{"$f":"IF(SUM($J511:K511)>=1,0,IF(L$494=1,1,0)*IF($F511=1,1,0)*IF($E511=L$493,0,1))","v":0},{"$f":"IF(SUM($J511:L511)>=1,0,IF(M$494=1,1,0)*IF($F511=1,1,0)*IF($E511=M$493,0,1))","v":0},{"$f":"IF(SUM($J511:M511)>=1,0,IF(N$494=1,1,0)*IF($F511=1,1,0)*IF($E511=N$493,0,1))","v":0},{"$f":"IF(SUM($J511:N511)>=1,0,IF(O$494=1,1,0)*IF($F511=1,1,0)*IF($E511=O$493,0,1))","v":0},{"$f":"IF(SUM($J511:O511)>=1,0,IF(P$494=1,1,0)*IF($F511=1,1,0)*IF($E511=P$493,0,1))","v":0},{"$f":"IF(SUM($J511:P511)>=1,0,IF(Q$494=1,1,0)*IF($F511=1,1,0)*IF($E511=Q$493,0,1))","v":0},{"$f":"IF(SUM($J511:Q511)>=1,0,IF(R$494=1,1,0)*IF($F511=1,1,0)*IF($E511=R$493,0,1))","v":0},{"$f":"IF(SUM($J511:R511)>=1,0,IF(S$494=1,1,0)*IF($F511=1,1,0)*IF($E511=S$493,0,1))","v":0},{"$f":"IF(SUM($J511:S511)>=1,0,IF(T$494=1,1,0)*IF($F511=1,1,0)*IF($E511=T$493,0,1))","v":0},{"$f":"IF(SUM($J511:T511)>=1,0,IF(U$494=1,1,0)*IF($F511=1,1,0)*IF($E511=U$493,0,1))","v":0},{"$f":"IF(SUM($J511:U511)>=1,0,IF(V$494=1,1,0)*IF($F511=1,1,0)*IF($E511=V$493,0,1))","v":0},{"$f":"IF(SUM($J511:V511)>=1,0,IF(W$494=1,1,0)*IF($F511=1,1,0)*IF($E511=W$493,0,1))","v":0},{"$f":"IF(SUM($J511:W511)>=1,0,IF(X$494=1,1,0)*IF($F511=1,1,0)*IF($E511=X$493,0,1))","v":0},{"$f":"IF(SUM($J511:X511)>=1,0,IF(Y$494=1,1,0)*IF($F511=1,1,0)*IF($E511=Y$493,0,1))","v":0},{"$f":"IF(SUM($J511:Y511)>=1,0,IF(Z$494=1,1,0)*IF($F511=1,1,0)*IF($E511=Z$493,0,1))","v":0},{"$f":"IF(SUM($J511:Z511)>=1,0,IF(AA$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AA$493,0,1))","v":0},{"$f":"IF(SUM($J511:AA511)>=1,0,IF(AB$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AB$493,0,1))","v":0},{"$f":"IF(SUM($J511:AB511)>=1,0,IF(AC$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AC$493,0,1))","v":0},{"$f":"IF(SUM($J511:AC511)>=1,0,IF(AD$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AD$493,0,1))","v":0},{"$f":"IF(SUM($J511:AD511)>=1,0,IF(AE$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AE$493,0,1))","v":0},{"$f":"IF(SUM($J511:AE511)>=1,0,IF(AF$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AF$493,0,1))","v":0},{"$f":"IF(SUM($J511:AF511)>=1,0,IF(AG$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AG$493,0,1))","v":0},{"$f":"IF(SUM($J511:AG511)>=1,0,IF(AH$494=1,1,0)*IF($F511=1,1,0)*IF($E511=AH$493,0,1))","v":0}]
[null,null,null,null,17,1,"Madre de Dios",null,null,1,{"$f":"IF(SUM($J512:J512)>=1,0,IF(K$494=1,1,0)*IF($F512=1,1,0)*IF($E512=K$493,0,1))","v":0},{"$f":"IF(SUM($J512:K512)>=1,0,IF(L$494=1,1,0)*IF($F512=1,1,0)*IF($E512=L$493,0,1))","v":0},{"$f":"IF(SUM($J512:L512)>=1,0,IF(M$494=1,1,0)*IF($F512=1,1,0)*IF($E512=M$493,0,1))","v":0},{"$f":"IF(SUM($J512:M512)>=1,0,IF(N$494=1,1,0)*IF($F512=1,1,0)*IF($E512=N$493,0,1))","v":0},{"$f":"IF(SUM($J512:N512)>=1,0,IF(O$494=1,1,0)*IF($F512=1,1,0)*IF($E512=O$493,0,1))","v":0},{"$f":"IF(SUM($J512:O512)>=1,0,IF(P$494=1,1,0)*IF($F512=1,1,0)*IF($E512=P$493,0,1))","v":0},{"$f":"IF(SUM($J512:P512)>=1,0,IF(Q$494=1,1,0)*IF($F512=1,1,0)*IF($E512=Q$493,0,1))","v":0},{"$f":"IF(SUM($J512:Q512)>=1,0,IF(R$494=1,1,0)*IF($F512=1,1,0)*IF($E512=R$493,0,1))","v":0},{"$f":"IF(SUM($J512:R512)>=1,0,IF(S$494=1,1,0)*IF($F512=1,1,0)*IF($E512=S$493,0,1))","v":0},{"$f":"IF(SUM($J512:S512)>=1,0,IF(T$494=1,1,0)*IF($F512=1,1,0)*IF($E512=T$493,0,1))","v":0},{"$f":"IF(SUM($J512:T512)>=1,0,IF(U$494=1,1,0)*IF($F512=1,1,0)*IF($E512=U$493,0,1))","v":0},{"$f":"IF(SUM($J512:U512)>=1,0,IF(V$494=1,1,0)*IF($F512=1,1,0)*IF($E512=V$493,0,1))","v":0},{"$f":"IF(SUM($J512:V512)>=1,0,IF(W$494=1,1,0)*IF($F512=1,1,0)*IF($E512=W$493,0,1))","v":0},{"$f":"IF(SUM($J512:W512)>=1,0,IF(X$494=1,1,0)*IF($F512=1,1,0)*IF($E512=X$493,0,1))","v":0},{"$f":"IF(SUM($J512:X512)>=1,0,IF(Y$494=1,1,0)*IF($F512=1,1,0)*IF($E512=Y$493,0,1))","v":0},{"$f":"IF(SUM($J512:Y512)>=1,0,IF(Z$494=1,1,0)*IF($F512=1,1,0)*IF($E512=Z$493,0,1))","v":0},{"$f":"IF(SUM($J512:Z512)>=1,0,IF(AA$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AA$493,0,1))","v":0},{"$f":"IF(SUM($J512:AA512)>=1,0,IF(AB$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AB$493,0,1))","v":0},{"$f":"IF(SUM($J512:AB512)>=1,0,IF(AC$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AC$493,0,1))","v":0},{"$f":"IF(SUM($J512:AC512)>=1,0,IF(AD$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AD$493,0,1))","v":0},{"$f":"IF(SUM($J512:AD512)>=1,0,IF(AE$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AE$493,0,1))","v":0},{"$f":"IF(SUM($J512:AE512)>=1,0,IF(AF$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AF$493,0,1))","v":0},{"$f":"IF(SUM($J512:AF512)>=1,0,IF(AG$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AG$493,0,1))","v":0},{"$f":"IF(SUM($J512:AG512)>=1,0,IF(AH$494=1,1,0)*IF($F512=1,1,0)*IF($E512=AH$493,0,1))","v":0}]
[null,null,null,null,18,1,"Moquegua",null,null,1,{"$f":"IF(SUM($J513:J513)>=1,0,IF(K$494=1,1,0)*IF($F513=1,1,0)*IF($E513=K$493,0,1))","v":0},{"$f":"IF(SUM($J513:K513)>=1,0,IF(L$494=1,1,0)*IF($F513=1,1,0)*IF($E513=L$493,0,1))","v":0},{"$f":"IF(SUM($J513:L513)>=1,0,IF(M$494=1,1,0)*IF($F513=1,1,0)*IF($E513=M$493,0,1))","v":0},{"$f":"IF(SUM($J513:M513)>=1,0,IF(N$494=1,1,0)*IF($F513=1,1,0)*IF($E513=N$493,0,1))","v":0},{"$f":"IF(SUM($J513:N513)>=1,0,IF(O$494=1,1,0)*IF($F513=1,1,0)*IF($E513=O$493,0,1))","v":0},{"$f":"IF(SUM($J513:O513)>=1,0,IF(P$494=1,1,0)*IF($F513=1,1,0)*IF($E513=P$493,0,1))","v":0},{"$f":"IF(SUM($J513:P513)>=1,0,IF(Q$494=1,1,0)*IF($F513=1,1,0)*IF($E513=Q$493,0,1))","v":0},{"$f":"IF(SUM($J513:Q513)>=1,0,IF(R$494=1,1,0)*IF($F513=1,1,0)*IF($E513=R$493,0,1))","v":0},{"$f":"IF(SUM($J513:R513)>=1,0,IF(S$494=1,1,0)*IF($F513=1,1,0)*IF($E513=S$493,0,1))","v":0},{"$f":"IF(SUM($J513:S513)>=1,0,IF(T$494=1,1,0)*IF($F513=1,1,0)*IF($E513=T$493,0,1))","v":0},{"$f":"IF(SUM($J513:T513)>=1,0,IF(U$494=1,1,0)*IF($F513=1,1,0)*IF($E513=U$493,0,1))","v":0},{"$f":"IF(SUM($J513:U513)>=1,0,IF(V$494=1,1,0)*IF($F513=1,1,0)*IF($E513=V$493,0,1))","v":0},{"$f":"IF(SUM($J513:V513)>=1,0,IF(W$494=1,1,0)*IF($F513=1,1,0)*IF($E513=W$493,0,1))","v":0},{"$f":"IF(SUM($J513:W513)>=1,0,IF(X$494=1,1,0)*IF($F513=1,1,0)*IF($E513=X$493,0,1))","v":0},{"$f":"IF(SUM($J513:X513)>=1,0,IF(Y$494=1,1,0)*IF($F513=1,1,0)*IF($E513=Y$493,0,1))","v":0},{"$f":"IF(SUM($J513:Y513)>=1,0,IF(Z$494=1,1,0)*IF($F513=1,1,0)*IF($E513=Z$493,0,1))","v":0},{"$f":"IF(SUM($J513:Z513)>=1,0,IF(AA$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AA$493,0,1))","v":0},{"$f":"IF(SUM($J513:AA513)>=1,0,IF(AB$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AB$493,0,1))","v":0},{"$f":"IF(SUM($J513:AB513)>=1,0,IF(AC$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AC$493,0,1))","v":0},{"$f":"IF(SUM($J513:AC513)>=1,0,IF(AD$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AD$493,0,1))","v":0},{"$f":"IF(SUM($J513:AD513)>=1,0,IF(AE$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AE$493,0,1))","v":0},{"$f":"IF(SUM($J513:AE513)>=1,0,IF(AF$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AF$493,0,1))","v":0},{"$f":"IF(SUM($J513:AF513)>=1,0,IF(AG$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AG$493,0,1))","v":0},{"$f":"IF(SUM($J513:AG513)>=1,0,IF(AH$494=1,1,0)*IF($F513=1,1,0)*IF($E513=AH$493,0,1))","v":0}]
[null,null,null,null,19,1,"Pasco",null,null,1,{"$f":"IF(SUM($J514:J514)>=1,0,IF(K$494=1,1,0)*IF($F514=1,1,0)*IF($E514=K$493,0,1))","v":0},{"$f":"IF(SUM($J514:K514)>=1,0,IF(L$494=1,1,0)*IF($F514=1,1,0)*IF($E514=L$493,0,1))","v":0},{"$f":"IF(SUM($J514:L514)>=1,0,IF(M$494=1,1,0)*IF($F514=1,1,0)*IF($E514=M$493,0,1))","v":0},{"$f":"IF(SUM($J514:M514)>=1,0,IF(N$494=1,1,0)*IF($F514=1,1,0)*IF($E514=N$493,0,1))","v":0},{"$f":"IF(SUM($J514:N514)>=1,0,IF(O$494=1,1,0)*IF($F514=1,1,0)*IF($E514=O$493,0,1))","v":0},{"$f":"IF(SUM($J514:O514)>=1,0,IF(P$494=1,1,0)*IF($F514=1,1,0)*IF($E514=P$493,0,1))","v":0},{"$f":"IF(SUM($J514:P514)>=1,0,IF(Q$494=1,1,0)*IF($F514=1,1,0)*IF($E514=Q$493,0,1))","v":0},{"$f":"IF(SUM($J514:Q514)>=1,0,IF(R$494=1,1,0)*IF($F514=1,1,0)*IF($E514=R$493,0,1))","v":0},{"$f":"IF(SUM($J514:R514)>=1,0,IF(S$494=1,1,0)*IF($F514=1,1,0)*IF($E514=S$493,0,1))","v":0},{"$f":"IF(SUM($J514:S514)>=1,0,IF(T$494=1,1,0)*IF($F514=1,1,0)*IF($E514=T$493,0,1))","v":0},{"$f":"IF(SUM($J514:T514)>=1,0,IF(U$494=1,1,0)*IF($F514=1,1,0)*IF($E514=U$493,0,1))","v":0},{"$f":"IF(SUM($J514:U514)>=1,0,IF(V$494=1,1,0)*IF($F514=1,1,0)*IF($E514=V$493,0,1))","v":0},{"$f":"IF(SUM($J514:V514)>=1,0,IF(W$494=1,1,0)*IF($F514=1,1,0)*IF($E514=W$493,0,1))","v":0},{"$f":"IF(SUM($J514:W514)>=1,0,IF(X$494=1,1,0)*IF($F514=1,1,0)*IF($E514=X$493,0,1))","v":0},{"$f":"IF(SUM($J514:X514)>=1,0,IF(Y$494=1,1,0)*IF($F514=1,1,0)*IF($E514=Y$493,0,1))","v":0},{"$f":"IF(SUM($J514:Y514)>=1,0,IF(Z$494=1,1,0)*IF($F514=1,1,0)*IF($E514=Z$493,0,1))","v":0},{"$f":"IF(SUM($J514:Z514)>=1,0,IF(AA$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AA$493,0,1))","v":0},{"$f":"IF(SUM($J514:AA514)>=1,0,IF(AB$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AB$493,0,1))","v":0},{"$f":"IF(SUM($J514:AB514)>=1,0,IF(AC$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AC$493,0,1))","v":0},{"$f":"IF(SUM($J514:AC514)>=1,0,IF(AD$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AD$493,0,1))","v":0},{"$f":"IF(SUM($J514:AD514)>=1,0,IF(AE$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AE$493,0,1))","v":0},{"$f":"IF(SUM($J514:AE514)>=1,0,IF(AF$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AF$493,0,1))","v":0},{"$f":"IF(SUM($J514:AF514)>=1,0,IF(AG$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AG$493,0,1))","v":0},{"$f":"IF(SUM($J514:AG514)>=1,0,IF(AH$494=1,1,0)*IF($F514=1,1,0)*IF($E514=AH$493,0,1))","v":0}]
[null,null,null,null,20,1,"Piura",null,null,1,{"$f":"IF(SUM($J515:J515)>=1,0,IF(K$494=1,1,0)*IF($F515=1,1,0)*IF($E515=K$493,0,1))","v":0},{"$f":"IF(SUM($J515:K515)>=1,0,IF(L$494=1,1,0)*IF($F515=1,1,0)*IF($E515=L$493,0,1))","v":0},{"$f":"IF(SUM($J515:L515)>=1,0,IF(M$494=1,1,0)*IF($F515=1,1,0)*IF($E515=M$493,0,1))","v":0},{"$f":"IF(SUM($J515:M515)>=1,0,IF(N$494=1,1,0)*IF($F515=1,1,0)*IF($E515=N$493,0,1))","v":0},{"$f":"IF(SUM($J515:N515)>=1,0,IF(O$494=1,1,0)*IF($F515=1,1,0)*IF($E515=O$493,0,1))","v":0},{"$f":"IF(SUM($J515:O515)>=1,0,IF(P$494=1,1,0)*IF($F515=1,1,0)*IF($E515=P$493,0,1))","v":0},{"$f":"IF(SUM($J515:P515)>=1,0,IF(Q$494=1,1,0)*IF($F515=1,1,0)*IF($E515=Q$493,0,1))","v":0},{"$f":"IF(SUM($J515:Q515)>=1,0,IF(R$494=1,1,0)*IF($F515=1,1,0)*IF($E515=R$493,0,1))","v":0},{"$f":"IF(SUM($J515:R515)>=1,0,IF(S$494=1,1,0)*IF($F515=1,1,0)*IF($E515=S$493,0,1))","v":0},{"$f":"IF(SUM($J515:S515)>=1,0,IF(T$494=1,1,0)*IF($F515=1,1,0)*IF($E515=T$493,0,1))","v":0},{"$f":"IF(SUM($J515:T515)>=1,0,IF(U$494=1,1,0)*IF($F515=1,1,0)*IF($E515=U$493,0,1))","v":0},{"$f":"IF(SUM($J515:U515)>=1,0,IF(V$494=1,1,0)*IF($F515=1,1,0)*IF($E515=V$493,0,1))","v":0},{"$f":"IF(SUM($J515:V515)>=1,0,IF(W$494=1,1,0)*IF($F515=1,1,0)*IF($E515=W$493,0,1))","v":0},{"$f":"IF(SUM($J515:W515)>=1,0,IF(X$494=1,1,0)*IF($F515=1,1,0)*IF($E515=X$493,0,1))","v":0},{"$f":"IF(SUM($J515:X515)>=1,0,IF(Y$494=1,1,0)*IF($F515=1,1,0)*IF($E515=Y$493,0,1))","v":0},{"$f":"IF(SUM($J515:Y515)>=1,0,IF(Z$494=1,1,0)*IF($F515=1,1,0)*IF($E515=Z$493,0,1))","v":0},{"$f":"IF(SUM($J515:Z515)>=1,0,IF(AA$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AA$493,0,1))","v":0},{"$f":"IF(SUM($J515:AA515)>=1,0,IF(AB$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AB$493,0,1))","v":0},{"$f":"IF(SUM($J515:AB515)>=1,0,IF(AC$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AC$493,0,1))","v":0},{"$f":"IF(SUM($J515:AC515)>=1,0,IF(AD$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AD$493,0,1))","v":0},{"$f":"IF(SUM($J515:AD515)>=1,0,IF(AE$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AE$493,0,1))","v":0},{"$f":"IF(SUM($J515:AE515)>=1,0,IF(AF$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AF$493,0,1))","v":0},{"$f":"IF(SUM($J515:AF515)>=1,0,IF(AG$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AG$493,0,1))","v":0},{"$f":"IF(SUM($J515:AG515)>=1,0,IF(AH$494=1,1,0)*IF($F515=1,1,0)*IF($E515=AH$493,0,1))","v":0}]
[null,null,null,null,21,1,"Puno",null,null,1,{"$f":"IF(SUM($J516:J516)>=1,0,IF(K$494=1,1,0)*IF($F516=1,1,0)*IF($E516=K$493,0,1))","v":0},{"$f":"IF(SUM($J516:K516)>=1,0,IF(L$494=1,1,0)*IF($F516=1,1,0)*IF($E516=L$493,0,1))","v":0},{"$f":"IF(SUM($J516:L516)>=1,0,IF(M$494=1,1,0)*IF($F516=1,1,0)*IF($E516=M$493,0,1))","v":0},{"$f":"IF(SUM($J516:M516)>=1,0,IF(N$494=1,1,0)*IF($F516=1,1,0)*IF($E516=N$493,0,1))","v":0},{"$f":"IF(SUM($J516:N516)>=1,0,IF(O$494=1,1,0)*IF($F516=1,1,0)*IF($E516=O$493,0,1))","v":0},{"$f":"IF(SUM($J516:O516)>=1,0,IF(P$494=1,1,0)*IF($F516=1,1,0)*IF($E516=P$493,0,1))","v":0},{"$f":"IF(SUM($J516:P516)>=1,0,IF(Q$494=1,1,0)*IF($F516=1,1,0)*IF($E516=Q$493,0,1))","v":0},{"$f":"IF(SUM($J516:Q516)>=1,0,IF(R$494=1,1,0)*IF($F516=1,1,0)*IF($E516=R$493,0,1))","v":0},{"$f":"IF(SUM($J516:R516)>=1,0,IF(S$494=1,1,0)*IF($F516=1,1,0)*IF($E516=S$493,0,1))","v":0},{"$f":"IF(SUM($J516:S516)>=1,0,IF(T$494=1,1,0)*IF($F516=1,1,0)*IF($E516=T$493,0,1))","v":0},{"$f":"IF(SUM($J516:T516)>=1,0,IF(U$494=1,1,0)*IF($F516=1,1,0)*IF($E516=U$493,0,1))","v":0},{"$f":"IF(SUM($J516:U516)>=1,0,IF(V$494=1,1,0)*IF($F516=1,1,0)*IF($E516=V$493,0,1))","v":0},{"$f":"IF(SUM($J516:V516)>=1,0,IF(W$494=1,1,0)*IF($F516=1,1,0)*IF($E516=W$493,0,1))","v":0},{"$f":"IF(SUM($J516:W516)>=1,0,IF(X$494=1,1,0)*IF($F516=1,1,0)*IF($E516=X$493,0,1))","v":0},{"$f":"IF(SUM($J516:X516)>=1,0,IF(Y$494=1,1,0)*IF($F516=1,1,0)*IF($E516=Y$493,0,1))","v":0},{"$f":"IF(SUM($J516:Y516)>=1,0,IF(Z$494=1,1,0)*IF($F516=1,1,0)*IF($E516=Z$493,0,1))","v":0},{"$f":"IF(SUM($J516:Z516)>=1,0,IF(AA$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AA$493,0,1))","v":0},{"$f":"IF(SUM($J516:AA516)>=1,0,IF(AB$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AB$493,0,1))","v":0},{"$f":"IF(SUM($J516:AB516)>=1,0,IF(AC$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AC$493,0,1))","v":0},{"$f":"IF(SUM($J516:AC516)>=1,0,IF(AD$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AD$493,0,1))","v":0},{"$f":"IF(SUM($J516:AD516)>=1,0,IF(AE$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AE$493,0,1))","v":0},{"$f":"IF(SUM($J516:AE516)>=1,0,IF(AF$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AF$493,0,1))","v":0},{"$f":"IF(SUM($J516:AF516)>=1,0,IF(AG$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AG$493,0,1))","v":0},{"$f":"IF(SUM($J516:AG516)>=1,0,IF(AH$494=1,1,0)*IF($F516=1,1,0)*IF($E516=AH$493,0,1))","v":0}]
[null,null,null,null,22,1,"San Martín",null,null,1,{"$f":"IF(SUM($J517:J517)>=1,0,IF(K$494=1,1,0)*IF($F517=1,1,0)*IF($E517=K$493,0,1))","v":0},{"$f":"IF(SUM($J517:K517)>=1,0,IF(L$494=1,1,0)*IF($F517=1,1,0)*IF($E517=L$493,0,1))","v":0},{"$f":"IF(SUM($J517:L517)>=1,0,IF(M$494=1,1,0)*IF($F517=1,1,0)*IF($E517=M$493,0,1))","v":0},{"$f":"IF(SUM($J517:M517)>=1,0,IF(N$494=1,1,0)*IF($F517=1,1,0)*IF($E517=N$493,0,1))","v":0},{"$f":"IF(SUM($J517:N517)>=1,0,IF(O$494=1,1,0)*IF($F517=1,1,0)*IF($E517=O$493,0,1))","v":0},{"$f":"IF(SUM($J517:O517)>=1,0,IF(P$494=1,1,0)*IF($F517=1,1,0)*IF($E517=P$493,0,1))","v":0},{"$f":"IF(SUM($J517:P517)>=1,0,IF(Q$494=1,1,0)*IF($F517=1,1,0)*IF($E517=Q$493,0,1))","v":0},{"$f":"IF(SUM($J517:Q517)>=1,0,IF(R$494=1,1,0)*IF($F517=1,1,0)*IF($E517=R$493,0,1))","v":0},{"$f":"IF(SUM($J517:R517)>=1,0,IF(S$494=1,1,0)*IF($F517=1,1,0)*IF($E517=S$493,0,1))","v":0},{"$f":"IF(SUM($J517:S517)>=1,0,IF(T$494=1,1,0)*IF($F517=1,1,0)*IF($E517=T$493,0,1))","v":0},{"$f":"IF(SUM($J517:T517)>=1,0,IF(U$494=1,1,0)*IF($F517=1,1,0)*IF($E517=U$493,0,1))","v":0},{"$f":"IF(SUM($J517:U517)>=1,0,IF(V$494=1,1,0)*IF($F517=1,1,0)*IF($E517=V$493,0,1))","v":0},{"$f":"IF(SUM($J517:V517)>=1,0,IF(W$494=1,1,0)*IF($F517=1,1,0)*IF($E517=W$493,0,1))","v":0},{"$f":"IF(SUM($J517:W517)>=1,0,IF(X$494=1,1,0)*IF($F517=1,1,0)*IF($E517=X$493,0,1))","v":0},{"$f":"IF(SUM($J517:X517)>=1,0,IF(Y$494=1,1,0)*IF($F517=1,1,0)*IF($E517=Y$493,0,1))","v":0},{"$f":"IF(SUM($J517:Y517)>=1,0,IF(Z$494=1,1,0)*IF($F517=1,1,0)*IF($E517=Z$493,0,1))","v":0},{"$f":"IF(SUM($J517:Z517)>=1,0,IF(AA$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AA$493,0,1))","v":0},{"$f":"IF(SUM($J517:AA517)>=1,0,IF(AB$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AB$493,0,1))","v":0},{"$f":"IF(SUM($J517:AB517)>=1,0,IF(AC$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AC$493,0,1))","v":0},{"$f":"IF(SUM($J517:AC517)>=1,0,IF(AD$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AD$493,0,1))","v":0},{"$f":"IF(SUM($J517:AD517)>=1,0,IF(AE$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AE$493,0,1))","v":0},{"$f":"IF(SUM($J517:AE517)>=1,0,IF(AF$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AF$493,0,1))","v":0},{"$f":"IF(SUM($J517:AF517)>=1,0,IF(AG$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AG$493,0,1))","v":0},{"$f":"IF(SUM($J517:AG517)>=1,0,IF(AH$494=1,1,0)*IF($F517=1,1,0)*IF($E517=AH$493,0,1))","v":0}]
[null,null,null,null,23,1,"Tacna",null,null,1,{"$f":"IF(SUM($J518:J518)>=1,0,IF(K$494=1,1,0)*IF($F518=1,1,0)*IF($E518=K$493,0,1))","v":0},{"$f":"IF(SUM($J518:K518)>=1,0,IF(L$494=1,1,0)*IF($F518=1,1,0)*IF($E518=L$493,0,1))","v":0},{"$f":"IF(SUM($J518:L518)>=1,0,IF(M$494=1,1,0)*IF($F518=1,1,0)*IF($E518=M$493,0,1))","v":0},{"$f":"IF(SUM($J518:M518)>=1,0,IF(N$494=1,1,0)*IF($F518=1,1,0)*IF($E518=N$493,0,1))","v":0},{"$f":"IF(SUM($J518:N518)>=1,0,IF(O$494=1,1,0)*IF($F518=1,1,0)*IF($E518=O$493,0,1))","v":0},{"$f":"IF(SUM($J518:O518)>=1,0,IF(P$494=1,1,0)*IF($F518=1,1,0)*IF($E518=P$493,0,1))","v":0},{"$f":"IF(SUM($J518:P518)>=1,0,IF(Q$494=1,1,0)*IF($F518=1,1,0)*IF($E518=Q$493,0,1))","v":0},{"$f":"IF(SUM($J518:Q518)>=1,0,IF(R$494=1,1,0)*IF($F518=1,1,0)*IF($E518=R$493,0,1))","v":0},{"$f":"IF(SUM($J518:R518)>=1,0,IF(S$494=1,1,0)*IF($F518=1,1,0)*IF($E518=S$493,0,1))","v":0},{"$f":"IF(SUM($J518:S518)>=1,0,IF(T$494=1,1,0)*IF($F518=1,1,0)*IF($E518=T$493,0,1))","v":0},{"$f":"IF(SUM($J518:T518)>=1,0,IF(U$494=1,1,0)*IF($F518=1,1,0)*IF($E518=U$493,0,1))","v":0},{"$f":"IF(SUM($J518:U518)>=1,0,IF(V$494=1,1,0)*IF($F518=1,1,0)*IF($E518=V$493,0,1))","v":0},{"$f":"IF(SUM($J518:V518)>=1,0,IF(W$494=1,1,0)*IF($F518=1,1,0)*IF($E518=W$493,0,1))","v":0},{"$f":"IF(SUM($J518:W518)>=1,0,IF(X$494=1,1,0)*IF($F518=1,1,0)*IF($E518=X$493,0,1))","v":0},{"$f":"IF(SUM($J518:X518)>=1,0,IF(Y$494=1,1,0)*IF($F518=1,1,0)*IF($E518=Y$493,0,1))","v":0},{"$f":"IF(SUM($J518:Y518)>=1,0,IF(Z$494=1,1,0)*IF($F518=1,1,0)*IF($E518=Z$493,0,1))","v":0},{"$f":"IF(SUM($J518:Z518)>=1,0,IF(AA$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AA$493,0,1))","v":0},{"$f":"IF(SUM($J518:AA518)>=1,0,IF(AB$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AB$493,0,1))","v":0},{"$f":"IF(SUM($J518:AB518)>=1,0,IF(AC$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AC$493,0,1))","v":0},{"$f":"IF(SUM($J518:AC518)>=1,0,IF(AD$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AD$493,0,1))","v":0},{"$f":"IF(SUM($J518:AD518)>=1,0,IF(AE$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AE$493,0,1))","v":0},{"$f":"IF(SUM($J518:AE518)>=1,0,IF(AF$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AF$493,0,1))","v":0},{"$f":"IF(SUM($J518:AF518)>=1,0,IF(AG$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AG$493,0,1))","v":0},{"$f":"IF(SUM($J518:AG518)>=1,0,IF(AH$494=1,1,0)*IF($F518=1,1,0)*IF($E518=AH$493,0,1))","v":0}]
[null,null,null,null,24,1,"Tumbes",null,null,1,{"$f":"IF(SUM($J519:J519)>=1,0,IF(K$494=1,1,0)*IF($F519=1,1,0)*IF($E519=K$493,0,1))","v":0},{"$f":"IF(SUM($J519:K519)>=1,0,IF(L$494=1,1,0)*IF($F519=1,1,0)*IF($E519=L$493,0,1))","v":0},{"$f":"IF(SUM($J519:L519)>=1,0,IF(M$494=1,1,0)*IF($F519=1,1,0)*IF($E519=M$493,0,1))","v":0},{"$f":"IF(SUM($J519:M519)>=1,0,IF(N$494=1,1,0)*IF($F519=1,1,0)*IF($E519=N$493,0,1))","v":0},{"$f":"IF(SUM($J519:N519)>=1,0,IF(O$494=1,1,0)*IF($F519=1,1,0)*IF($E519=O$493,0,1))","v":0},{"$f":"IF(SUM($J519:O519)>=1,0,IF(P$494=1,1,0)*IF($F519=1,1,0)*IF($E519=P$493,0,1))","v":0},{"$f":"IF(SUM($J519:P519)>=1,0,IF(Q$494=1,1,0)*IF($F519=1,1,0)*IF($E519=Q$493,0,1))","v":0},{"$f":"IF(SUM($J519:Q519)>=1,0,IF(R$494=1,1,0)*IF($F519=1,1,0)*IF($E519=R$493,0,1))","v":0},{"$f":"IF(SUM($J519:R519)>=1,0,IF(S$494=1,1,0)*IF($F519=1,1,0)*IF($E519=S$493,0,1))","v":0},{"$f":"IF(SUM($J519:S519)>=1,0,IF(T$494=1,1,0)*IF($F519=1,1,0)*IF($E519=T$493,0,1))","v":0},{"$f":"IF(SUM($J519:T519)>=1,0,IF(U$494=1,1,0)*IF($F519=1,1,0)*IF($E519=U$493,0,1))","v":0},{"$f":"IF(SUM($J519:U519)>=1,0,IF(V$494=1,1,0)*IF($F519=1,1,0)*IF($E519=V$493,0,1))","v":0},{"$f":"IF(SUM($J519:V519)>=1,0,IF(W$494=1,1,0)*IF($F519=1,1,0)*IF($E519=W$493,0,1))","v":0},{"$f":"IF(SUM($J519:W519)>=1,0,IF(X$494=1,1,0)*IF($F519=1,1,0)*IF($E519=X$493,0,1))","v":0},{"$f":"IF(SUM($J519:X519)>=1,0,IF(Y$494=1,1,0)*IF($F519=1,1,0)*IF($E519=Y$493,0,1))","v":0},{"$f":"IF(SUM($J519:Y519)>=1,0,IF(Z$494=1,1,0)*IF($F519=1,1,0)*IF($E519=Z$493,0,1))","v":0},{"$f":"IF(SUM($J519:Z519)>=1,0,IF(AA$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AA$493,0,1))","v":0},{"$f":"IF(SUM($J519:AA519)>=1,0,IF(AB$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AB$493,0,1))","v":0},{"$f":"IF(SUM($J519:AB519)>=1,0,IF(AC$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AC$493,0,1))","v":0},{"$f":"IF(SUM($J519:AC519)>=1,0,IF(AD$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AD$493,0,1))","v":0},{"$f":"IF(SUM($J519:AD519)>=1,0,IF(AE$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AE$493,0,1))","v":0},{"$f":"IF(SUM($J519:AE519)>=1,0,IF(AF$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AF$493,0,1))","v":0},{"$f":"IF(SUM($J519:AF519)>=1,0,IF(AG$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AG$493,0,1))","v":0},{"$f":"IF(SUM($J519:AG519)>=1,0,IF(AH$494=1,1,0)*IF($F519=1,1,0)*IF($E519=AH$493,0,1))","v":0}]
[null,null,null,null,25,1,"Ucayali",null,null,1,{"$f":"IF(SUM($J520:J520)>=1,0,IF(K$494=1,1,0)*IF($F520=1,1,0)*IF($E520=K$493,0,1))","v":0},{"$f":"IF(SUM($J520:K520)>=1,0,IF(L$494=1,1,0)*IF($F520=1,1,0)*IF($E520=L$493,0,1))","v":0},{"$f":"IF(SUM($J520:L520)>=1,0,IF(M$494=1,1,0)*IF($F520=1,1,0)*IF($E520=M$493,0,1))","v":0},{"$f":"IF(SUM($J520:M520)>=1,0,IF(N$494=1,1,0)*IF($F520=1,1,0)*IF($E520=N$493,0,1))","v":0},{"$f":"IF(SUM($J520:N520)>=1,0,IF(O$494=1,1,0)*IF($F520=1,1,0)*IF($E520=O$493,0,1))","v":0},{"$f":"IF(SUM($J520:O520)>=1,0,IF(P$494=1,1,0)*IF($F520=1,1,0)*IF($E520=P$493,0,1))","v":0},{"$f":"IF(SUM($J520:P520)>=1,0,IF(Q$494=1,1,0)*IF($F520=1,1,0)*IF($E520=Q$493,0,1))","v":0},{"$f":"IF(SUM($J520:Q520)>=1,0,IF(R$494=1,1,0)*IF($F520=1,1,0)*IF($E520=R$493,0,1))","v":0},{"$f":"IF(SUM($J520:R520)>=1,0,IF(S$494=1,1,0)*IF($F520=1,1,0)*IF($E520=S$493,0,1))","v":0},{"$f":"IF(SUM($J520:S520)>=1,0,IF(T$494=1,1,0)*IF($F520=1,1,0)*IF($E520=T$493,0,1))","v":0},{"$f":"IF(SUM($J520:T520)>=1,0,IF(U$494=1,1,0)*IF($F520=1,1,0)*IF($E520=U$493,0,1))","v":0},{"$f":"IF(SUM($J520:U520)>=1,0,IF(V$494=1,1,0)*IF($F520=1,1,0)*IF($E520=V$493,0,1))","v":0},{"$f":"IF(SUM($J520:V520)>=1,0,IF(W$494=1,1,0)*IF($F520=1,1,0)*IF($E520=W$493,0,1))","v":0},{"$f":"IF(SUM($J520:W520)>=1,0,IF(X$494=1,1,0)*IF($F520=1,1,0)*IF($E520=X$493,0,1))","v":0},{"$f":"IF(SUM($J520:X520)>=1,0,IF(Y$494=1,1,0)*IF($F520=1,1,0)*IF($E520=Y$493,0,1))","v":0},{"$f":"IF(SUM($J520:Y520)>=1,0,IF(Z$494=1,1,0)*IF($F520=1,1,0)*IF($E520=Z$493,0,1))","v":0},{"$f":"IF(SUM($J520:Z520)>=1,0,IF(AA$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AA$493,0,1))","v":0},{"$f":"IF(SUM($J520:AA520)>=1,0,IF(AB$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AB$493,0,1))","v":0},{"$f":"IF(SUM($J520:AB520)>=1,0,IF(AC$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AC$493,0,1))","v":0},{"$f":"IF(SUM($J520:AC520)>=1,0,IF(AD$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AD$493,0,1))","v":0},{"$f":"IF(SUM($J520:AD520)>=1,0,IF(AE$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AE$493,0,1))","v":0},{"$f":"IF(SUM($J520:AE520)>=1,0,IF(AF$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AF$493,0,1))","v":0},{"$f":"IF(SUM($J520:AF520)>=1,0,IF(AG$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AG$493,0,1))","v":0},{"$f":"IF(SUM($J520:AG520)>=1,0,IF(AH$494=1,1,0)*IF($F520=1,1,0)*IF($E520=AH$493,0,1))","v":0}]
[]
[null,null,"Cálculo enlaces entre controladores y núcleo"]
[]
[null,null,null,null,null,"id","Tráfico de diseño en Backbone",null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F525)","v":"Amazonas"},null,"[Mbps]",{"$f":"SUM(($F525=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8139171075.4446135}]
[null,null,null,null,null,2,"Ancash",null,"[Mbps]",{"$f":"SUM(($F526=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8747138268.4965744}]
[null,null,null,null,null,3,"Apurímac",null,"[Mbps]",{"$f":"SUM(($F527=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8776146371.0554066}]
[null,null,null,null,null,4,"Arequipa",null,"[Mbps]",{"$f":"SUM(($F528=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10614087567.302744}]
[null,null,null,null,null,5,"Ayacucho",null,"[Mbps]",{"$f":"SUM(($F529=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10998349755.267132}]
[null,null,null,null,null,6,"Cajamarca",null,"[Mbps]",{"$f":"SUM(($F530=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10292729563.942318}]
[null,null,null,null,null,7,"Callao",null,"[Mbps]",{"$f":"SUM(($F531=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":9331548750.4416962}]
[null,null,null,null,null,8,"Cusco",null,"[Mbps]",{"$f":"SUM(($F532=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":9355836374.3689137}]
[null,null,null,null,null,9,"Huancavelica",null,"[Mbps]",{"$f":"SUM(($F533=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":11850122055.967112}]
[null,null,null,null,null,10,"Huánuco",null,"[Mbps]",{"$f":"SUM(($F534=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":13233405023.237213}]
[null,null,null,null,null,11,"Ica",null,"[Mbps]",{"$f":"SUM(($F535=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8219738986.5410919}]
[null,null,null,null,null,12,"Junín",null,"[Mbps]",{"$f":"SUM(($F536=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10483436900.659813}]
[null,null,null,null,null,13,"La Libertad",null,"[Mbps]",{"$f":"SUM(($F537=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10432531868.190426}]
[null,null,null,null,null,14,"Lambayeque",null,"[Mbps]",{"$f":"SUM(($F538=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":11926015170.483242}]
[null,null,null,null,null,15,"Lima",null,"[Mbps]",{"$f":"SUM(($F539=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10034062562.2799}]
[null,null,null,null,null,16,"Loreto",null,"[Mbps]",{"$f":"SUM(($F540=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":11481056763.726458}]
[null,null,null,null,null,17,"Madre de Dios",null,"[Mbps]",{"$f":"SUM(($F541=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":12675474903.680435}]
[null,null,null,null,null,18,"Moquegua",null,"[Mbps]",{"$f":"SUM(($F542=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8816453167.6292839}]
[null,null,null,null,null,19,"Pasco",null,"[Mbps]",{"$f":"SUM(($F543=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":8664849666.8021183}]
[null,null,null,null,null,20,"Piura",null,"[Mbps]",{"$f":"SUM(($F544=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":6935677434.6375866}]
[null,null,null,null,null,21,"Puno",null,"[Mbps]",{"$f":"SUM(($F545=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":9941556408.4505482}]
[null,null,null,null,null,22,"San Martín",null,"[Mbps]",{"$f":"SUM(($F546=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":10770411546.761526}]
[null,null,null,null,null,23,"Tacna",null,"[Mbps]",{"$f":"SUM(($F547=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":9029940620.581955}]
[null,null,null,null,null,24,"Tumbes",null,"[Mbps]",{"$f":"SUM(($F548=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":7501145092.6545315}]
[null,null,null,null,null,25,"Ucayali",null,"[Mbps]",{"$f":"SUM(($F549=Dda.Diseño!$L$6:$AJ$6)*Dda.Diseño!$L$585:$AJ$585)","v":11434141297.068312}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J525:J549)","v":249685027195.67102}]
[]
[null,null,null,null,null,"id","Tráfico acumulado en RNC",null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F554)","v":"Amazonas"},null,"[Mbps]",{"$f":"SUM(($F554=$N$435:$N$459)*J$525:J$549)","v":8139171075.4446135}]
[null,null,null,null,null,2,"Ancash",null,"[Mbps]",{"$f":"SUM(($F555=$N$435:$N$459)*J$525:J$549)","v":8747138268.4965744}]
[null,null,null,null,null,3,"Apurímac",null,"[Mbps]",{"$f":"SUM(($F556=$N$435:$N$459)*J$525:J$549)","v":8776146371.0554066}]
[null,null,null,null,null,4,"Arequipa",null,"[Mbps]",{"$f":"SUM(($F557=$N$435:$N$459)*J$525:J$549)","v":10614087567.302744}]
[null,null,null,null,null,5,"Ayacucho",null,"[Mbps]",{"$f":"SUM(($F558=$N$435:$N$459)*J$525:J$549)","v":10998349755.267132}]
[null,null,null,null,null,6,"Cajamarca",null,"[Mbps]",{"$f":"SUM(($F559=$N$435:$N$459)*J$525:J$549)","v":10292729563.942318}]
[null,null,null,null,null,7,"Callao",null,"[Mbps]",{"$f":"SUM(($F560=$N$435:$N$459)*J$525:J$549)","v":9331548750.4416962}]
[null,null,null,null,null,8,"Cusco",null,"[Mbps]",{"$f":"SUM(($F561=$N$435:$N$459)*J$525:J$549)","v":9355836374.3689137}]
[null,null,null,null,null,9,"Huancavelica",null,"[Mbps]",{"$f":"SUM(($F562=$N$435:$N$459)*J$525:J$549)","v":11850122055.967112}]
[null,null,null,null,null,10,"Huánuco",null,"[Mbps]",{"$f":"SUM(($F563=$N$435:$N$459)*J$525:J$549)","v":13233405023.237213}]
[null,null,null,null,null,11,"Ica",null,"[Mbps]",{"$f":"SUM(($F564=$N$435:$N$459)*J$525:J$549)","v":8219738986.5410919}]
[null,null,null,null,null,12,"Junín",null,"[Mbps]",{"$f":"SUM(($F565=$N$435:$N$459)*J$525:J$549)","v":10483436900.659813}]
[null,null,null,null,null,13,"La Libertad",null,"[Mbps]",{"$f":"SUM(($F566=$N$435:$N$459)*J$525:J$549)","v":10432531868.190426}]
[null,null,null,null,null,14,"Lambayeque",null,"[Mbps]",{"$f":"SUM(($F567=$N$435:$N$459)*J$525:J$549)","v":11926015170.483242}]
[null,null,null,null,null,15,"Lima",null,"[Mbps]",{"$f":"SUM(($F568=$N$435:$N$459)*J$525:J$549)","v":10034062562.2799}]
[null,null,null,null,null,16,"Loreto",null,"[Mbps]",{"$f":"SUM(($F569=$N$435:$N$459)*J$525:J$549)","v":11481056763.726458}]
[null,null,null,null,null,17,"Madre de Dios",null,"[Mbps]",{"$f":"SUM(($F570=$N$435:$N$459)*J$525:J$549)","v":12675474903.680435}]
[null,null,null,null,null,18,"Moquegua",null,"[Mbps]",{"$f":"SUM(($F571=$N$435:$N$459)*J$525:J$549)","v":8816453167.6292839}]
[null,null,null,null,null,19,"Pasco",null,"[Mbps]",{"$f":"SUM(($F572=$N$435:$N$459)*J$525:J$549)","v":8664849666.8021183}]
[null,null,null,null,null,20,"Piura",null,"[Mbps]",{"$f":"SUM(($F573=$N$435:$N$459)*J$525:J$549)","v":6935677434.6375866}]
[null,null,null,null,null,21,"Puno",null,"[Mbps]",{"$f":"SUM(($F574=$N$435:$N$459)*J$525:J$549)","v":9941556408.4505482}]
[null,null,null,null,null,22,"San Martín",null,"[Mbps]",{"$f":"SUM(($F575=$N$435:$N$459)*J$525:J$549)","v":10770411546.761526}]
[null,null,null,null,null,23,"Tacna",null,"[Mbps]",{"$f":"SUM(($F576=$N$435:$N$459)*J$525:J$549)","v":9029940620.581955}]
[null,null,null,null,null,24,"Tumbes",null,"[Mbps]",{"$f":"SUM(($F577=$N$435:$N$459)*J$525:J$549)","v":7501145092.6545315}]
[null,null,null,null,null,25,"Ucayali",null,"[Mbps]",{"$f":"SUM(($F578=$N$435:$N$459)*J$525:J$549)","v":11434141297.068312}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J554:J578)","v":249685027195.67102}]
[null,null,null,null,null,null,"Tráfico efectivo en arcos RNC-Núcleo con utilización"]
[null,null,null,null,1,2,"Desde","hasta",null,"Año 0"]
[null,null,null,null,1,1,{"$f":"INDEX(l.reg.nom,E583)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,F583)","v":"Amazonas"},"[Mbps/arco]",{"$f":"IF($E583=$F583,0,1)*INDEX($J$467:$AH$491,$E583,$F583)*INDEX(J$554:J$578,$E583)/p.util.tx","v":0}]
[null,null,null,null,1,2,"Amazonas","Ancash","[Mbps/arco]",0]
[null,null,null,null,1,3,"Amazonas","Apurímac","[Mbps/arco]",0]
[null,null,null,null,1,4,"Amazonas","Arequipa","[Mbps/arco]",0]
[null,null,null,null,1,5,"Amazonas","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,1,6,"Amazonas","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,1,7,"Amazonas","Callao","[Mbps/arco]",0]
[null,null,null,null,1,8,"Amazonas","Cusco","[Mbps/arco]",0]
[null,null,null,null,1,9,"Amazonas","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,1,10,"Amazonas","Huánuco","[Mbps/arco]",0]
[null,null,null,null,1,11,"Amazonas","Ica","[Mbps/arco]",{"$f":"IF($E593=$F593,0,1)*INDEX($J$467:$AH$491,$E593,$F593)*INDEX(J$554:J$578,$E593)/p.util.tx","v":0}]
[null,null,null,null,1,12,"Amazonas","Junín","[Mbps/arco]",0]
[null,null,null,null,1,13,"Amazonas","La Libertad","[Mbps/arco]",0]
[null,null,null,null,1,14,"Amazonas","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,1,15,"Amazonas","Lima","[Mbps/arco]",0]
[null,null,null,null,1,16,{"$f":"INDEX(l.reg.nom,E598)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,F598)","v":"Loreto"},"[Mbps/arco]",0]
[null,null,null,null,1,17,"Amazonas","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,1,18,"Amazonas","Moquegua","[Mbps/arco]",0]
[null,null,null,null,1,19,"Amazonas","Pasco","[Mbps/arco]",0]
[null,null,null,null,1,20,"Amazonas","Piura","[Mbps/arco]",0]
[null,null,null,null,1,21,"Amazonas","Puno","[Mbps/arco]",{"$f":"IF($E603=$F603,0,1)*INDEX($J$467:$AH$491,$E603,$F603)*INDEX(J$554:J$578,$E603)/p.util.tx","v":0}]
[null,null,null,null,1,22,"Amazonas","San Martín","[Mbps/arco]",0]
[null,null,null,null,1,23,"Amazonas","Tacna","[Mbps/arco]",0]
[null,null,null,null,1,24,"Amazonas","Tumbes","[Mbps/arco]",0]
[null,null,null,null,1,25,"Amazonas","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E583+1","v":2},{"$f":"F583","v":1},"Ancash","Amazonas","[Mbps/arco]",0]
[null,null,null,null,2,2,"Ancash","Ancash","[Mbps/arco]",0]
[null,null,null,null,2,3,"Ancash","Apurímac","[Mbps/arco]",0]
[null,null,null,null,2,4,"Ancash","Arequipa","[Mbps/arco]",0]
[null,null,null,null,2,5,"Ancash","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,2,6,"Ancash","Cajamarca","[Mbps/arco]",{"$f":"IF($E613=$F613,0,1)*INDEX($J$467:$AH$491,$E613,$F613)*INDEX(J$554:J$578,$E613)/p.util.tx","v":0}]
[null,null,null,null,2,7,"Ancash","Callao","[Mbps/arco]",0]
[null,null,null,null,2,8,"Ancash","Cusco","[Mbps/arco]",0]
[null,null,null,null,2,9,"Ancash","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,2,10,"Ancash","Huánuco","[Mbps/arco]",0]
[null,null,null,null,2,11,"Ancash","Ica","[Mbps/arco]",0]
[null,null,null,null,2,12,"Ancash","Junín","[Mbps/arco]",0]
[null,null,null,null,2,13,"Ancash","La Libertad","[Mbps/arco]",0]
[null,null,null,null,2,14,"Ancash","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,2,15,"Ancash","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E598+1","v":2},{"$f":"F598","v":16},{"$f":"INDEX(l.reg.nom,E623)","v":"Ancash"},{"$f":"INDEX(l.reg.nom,F623)","v":"Loreto"},"[Mbps/arco]",{"$f":"IF($E623=$F623,0,1)*INDEX($J$467:$AH$491,$E623,$F623)*INDEX(J$554:J$578,$E623)/p.util.tx","v":0}]
[null,null,null,null,2,17,"Ancash","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,2,18,"Ancash","Moquegua","[Mbps/arco]",0]
[null,null,null,null,2,19,"Ancash","Pasco","[Mbps/arco]",0]
[null,null,null,null,2,20,"Ancash","Piura","[Mbps/arco]",0]
[null,null,null,null,2,21,"Ancash","Puno","[Mbps/arco]",0]
[null,null,null,null,2,22,"Ancash","San Martín","[Mbps/arco]",0]
[null,null,null,null,2,23,"Ancash","Tacna","[Mbps/arco]",0]
[null,null,null,null,2,24,"Ancash","Tumbes","[Mbps/arco]",0]
[null,null,null,null,2,25,"Ancash","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E608+1","v":3},{"$f":"F608","v":1},"Apurímac","Amazonas","[Mbps/arco]",{"$f":"IF($E633=$F633,0,1)*INDEX($J$467:$AH$491,$E633,$F633)*INDEX(J$554:J$578,$E633)/p.util.tx","v":0}]
[null,null,null,null,3,2,"Apurímac","Ancash","[Mbps/arco]",0]
[null,null,null,null,3,3,"Apurímac","Apurímac","[Mbps/arco]",0]
[null,null,null,null,3,4,"Apurímac","Arequipa","[Mbps/arco]",0]
[null,null,null,null,3,5,"Apurímac","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,3,6,"Apurímac","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,3,7,"Apurímac","Callao","[Mbps/arco]",0]
[null,null,null,null,3,8,"Apurímac","Cusco","[Mbps/arco]",0]
[null,null,null,null,3,9,"Apurímac","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,3,10,"Apurímac","Huánuco","[Mbps/arco]",0]
[null,null,null,null,3,11,"Apurímac","Ica","[Mbps/arco]",{"$f":"IF($E643=$F643,0,1)*INDEX($J$467:$AH$491,$E643,$F643)*INDEX(J$554:J$578,$E643)/p.util.tx","v":0}]
[null,null,null,null,3,12,"Apurímac","Junín","[Mbps/arco]",0]
[null,null,null,null,3,13,"Apurímac","La Libertad","[Mbps/arco]",0]
[null,null,null,null,3,14,"Apurímac","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,3,15,"Apurímac","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E623+1","v":3},{"$f":"F623","v":16},{"$f":"INDEX(l.reg.nom,E648)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,F648)","v":"Loreto"},"[Mbps/arco]",0]
[null,null,null,null,3,17,"Apurímac","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,3,18,"Apurímac","Moquegua","[Mbps/arco]",0]
[null,null,null,null,3,19,"Apurímac","Pasco","[Mbps/arco]",0]
[null,null,null,null,3,20,"Apurímac","Piura","[Mbps/arco]",0]
[null,null,null,null,3,21,"Apurímac","Puno","[Mbps/arco]",{"$f":"IF($E653=$F653,0,1)*INDEX($J$467:$AH$491,$E653,$F653)*INDEX(J$554:J$578,$E653)/p.util.tx","v":0}]
[null,null,null,null,3,22,"Apurímac","San Martín","[Mbps/arco]",0]
[null,null,null,null,3,23,"Apurímac","Tacna","[Mbps/arco]",0]
[null,null,null,null,3,24,"Apurímac","Tumbes","[Mbps/arco]",0]
[null,null,null,null,3,25,"Apurímac","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E633+1","v":4},{"$f":"F633","v":1},"Arequipa","Amazonas","[Mbps/arco]",0]
[null,null,null,null,4,2,"Arequipa","Ancash","[Mbps/arco]",0]
[null,null,null,null,4,3,"Arequipa","Apurímac","[Mbps/arco]",0]
[null,null,null,null,4,4,"Arequipa","Arequipa","[Mbps/arco]",0]
[null,null,null,null,4,5,"Arequipa","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,4,6,"Arequipa","Cajamarca","[Mbps/arco]",{"$f":"IF($E663=$F663,0,1)*INDEX($J$467:$AH$491,$E663,$F663)*INDEX(J$554:J$578,$E663)/p.util.tx","v":0}]
[null,null,null,null,4,7,"Arequipa","Callao","[Mbps/arco]",0]
[null,null,null,null,4,8,"Arequipa","Cusco","[Mbps/arco]",0]
[null,null,null,null,4,9,"Arequipa","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,4,10,"Arequipa","Huánuco","[Mbps/arco]",0]
[null,null,null,null,4,11,"Arequipa","Ica","[Mbps/arco]",0]
[null,null,null,null,4,12,"Arequipa","Junín","[Mbps/arco]",0]
[null,null,null,null,4,13,"Arequipa","La Libertad","[Mbps/arco]",0]
[null,null,null,null,4,14,"Arequipa","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,4,15,"Arequipa","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E648+1","v":4},{"$f":"F648","v":16},"Arequipa","Loreto","[Mbps/arco]",{"$f":"IF($E673=$F673,0,1)*INDEX($J$467:$AH$491,$E673,$F673)*INDEX(J$554:J$578,$E673)/p.util.tx","v":0}]
[null,null,null,null,4,17,"Arequipa","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,4,18,"Arequipa","Moquegua","[Mbps/arco]",0]
[null,null,null,null,4,19,"Arequipa","Pasco","[Mbps/arco]",0]
[null,null,null,null,4,20,"Arequipa","Piura","[Mbps/arco]",0]
[null,null,null,null,4,21,"Arequipa","Puno","[Mbps/arco]",0]
[null,null,null,null,4,22,"Arequipa","San Martín","[Mbps/arco]",0]
[null,null,null,null,4,23,"Arequipa","Tacna","[Mbps/arco]",0]
[null,null,null,null,4,24,"Arequipa","Tumbes","[Mbps/arco]",0]
[null,null,null,null,4,25,"Arequipa","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E658+1","v":5},{"$f":"F658","v":1},"Ayacucho","Amazonas","[Mbps/arco]",{"$f":"IF($E683=$F683,0,1)*INDEX($J$467:$AH$491,$E683,$F683)*INDEX(J$554:J$578,$E683)/p.util.tx","v":0}]
[null,null,null,null,5,2,"Ayacucho","Ancash","[Mbps/arco]",0]
[null,null,null,null,5,3,"Ayacucho","Apurímac","[Mbps/arco]",0]
[null,null,null,null,5,4,"Ayacucho","Arequipa","[Mbps/arco]",0]
[null,null,null,null,5,5,"Ayacucho","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,5,6,"Ayacucho","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,5,7,"Ayacucho","Callao","[Mbps/arco]",0]
[null,null,null,null,5,8,"Ayacucho","Cusco","[Mbps/arco]",0]
[null,null,null,null,5,9,"Ayacucho","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,5,10,"Ayacucho","Huánuco","[Mbps/arco]",0]
[null,null,null,null,5,11,"Ayacucho","Ica","[Mbps/arco]",{"$f":"IF($E693=$F693,0,1)*INDEX($J$467:$AH$491,$E693,$F693)*INDEX(J$554:J$578,$E693)/p.util.tx","v":0}]
[null,null,null,null,5,12,"Ayacucho","Junín","[Mbps/arco]",0]
[null,null,null,null,5,13,"Ayacucho","La Libertad","[Mbps/arco]",0]
[null,null,null,null,5,14,"Ayacucho","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,5,15,"Ayacucho","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E673+1","v":5},{"$f":"F673","v":16},"Ayacucho","Loreto","[Mbps/arco]",0]
[null,null,null,null,5,17,"Ayacucho","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,5,18,"Ayacucho","Moquegua","[Mbps/arco]",0]
[null,null,null,null,5,19,"Ayacucho","Pasco","[Mbps/arco]",0]
[null,null,null,null,5,20,"Ayacucho","Piura","[Mbps/arco]",0]
[null,null,null,null,5,21,"Ayacucho","Puno","[Mbps/arco]",{"$f":"IF($E703=$F703,0,1)*INDEX($J$467:$AH$491,$E703,$F703)*INDEX(J$554:J$578,$E703)/p.util.tx","v":0}]
[null,null,null,null,5,22,"Ayacucho","San Martín","[Mbps/arco]",0]
[null,null,null,null,5,23,"Ayacucho","Tacna","[Mbps/arco]",0]
[null,null,null,null,5,24,"Ayacucho","Tumbes","[Mbps/arco]",0]
[null,null,null,null,5,25,"Ayacucho","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E683+1","v":6},{"$f":"F683","v":1},"Cajamarca","Amazonas","[Mbps/arco]",0]
[null,null,null,null,6,2,"Cajamarca","Ancash","[Mbps/arco]",0]
[null,null,null,null,6,3,"Cajamarca","Apurímac","[Mbps/arco]",0]
[null,null,null,null,6,4,"Cajamarca","Arequipa","[Mbps/arco]",0]
[null,null,null,null,6,5,{"$f":"INDEX(l.reg.nom,E712)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,F712)","v":"Ayacucho"},"[Mbps/arco]",0]
[null,null,null,null,6,6,"Cajamarca","Cajamarca","[Mbps/arco]",{"$f":"IF($E713=$F713,0,1)*INDEX($J$467:$AH$491,$E713,$F713)*INDEX(J$554:J$578,$E713)/p.util.tx","v":0}]
[null,null,null,null,6,7,"Cajamarca","Callao","[Mbps/arco]",0]
[null,null,null,null,6,8,"Cajamarca","Cusco","[Mbps/arco]",0]
[null,null,null,null,6,9,"Cajamarca","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,6,10,"Cajamarca","Huánuco","[Mbps/arco]",0]
[null,null,null,null,6,11,"Cajamarca","Ica","[Mbps/arco]",0]
[null,null,null,null,6,12,"Cajamarca","Junín","[Mbps/arco]",0]
[null,null,null,null,6,13,"Cajamarca","La Libertad","[Mbps/arco]",0]
[null,null,null,null,6,14,"Cajamarca","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,6,15,"Cajamarca","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E698+1","v":6},{"$f":"F698","v":16},"Cajamarca","Loreto","[Mbps/arco]",{"$f":"IF($E723=$F723,0,1)*INDEX($J$467:$AH$491,$E723,$F723)*INDEX(J$554:J$578,$E723)/p.util.tx","v":0}]
[null,null,null,null,6,17,"Cajamarca","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,6,18,"Cajamarca","Moquegua","[Mbps/arco]",0]
[null,null,null,null,6,19,"Cajamarca","Pasco","[Mbps/arco]",0]
[null,null,null,null,6,20,"Cajamarca","Piura","[Mbps/arco]",0]
[null,null,null,null,6,21,"Cajamarca","Puno","[Mbps/arco]",0]
[null,null,null,null,6,22,"Cajamarca","San Martín","[Mbps/arco]",0]
[null,null,null,null,6,23,"Cajamarca","Tacna","[Mbps/arco]",0]
[null,null,null,null,6,24,"Cajamarca","Tumbes","[Mbps/arco]",0]
[null,null,null,null,6,25,"Cajamarca","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E708+1","v":7},{"$f":"F708","v":1},"Callao","Amazonas","[Mbps/arco]",{"$f":"IF($E733=$F733,0,1)*INDEX($J$467:$AH$491,$E733,$F733)*INDEX(J$554:J$578,$E733)/p.util.tx","v":0}]
[null,null,null,null,7,2,"Callao","Ancash","[Mbps/arco]",0]
[null,null,null,null,7,3,"Callao","Apurímac","[Mbps/arco]",0]
[null,null,null,null,7,4,"Callao","Arequipa","[Mbps/arco]",0]
[null,null,null,null,7,5,"Callao","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,7,6,"Callao","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,7,7,"Callao","Callao","[Mbps/arco]",0]
[null,null,null,null,7,8,"Callao","Cusco","[Mbps/arco]",0]
[null,null,null,null,7,9,"Callao","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,7,10,"Callao","Huánuco","[Mbps/arco]",0]
[null,null,null,null,7,11,"Callao","Ica","[Mbps/arco]",{"$f":"IF($E743=$F743,0,1)*INDEX($J$467:$AH$491,$E743,$F743)*INDEX(J$554:J$578,$E743)/p.util.tx","v":0}]
[null,null,null,null,7,12,"Callao","Junín","[Mbps/arco]",0]
[null,null,null,null,7,13,"Callao","La Libertad","[Mbps/arco]",0]
[null,null,null,null,7,14,"Callao","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,7,15,"Callao","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E723+1","v":7},{"$f":"F723","v":16},"Callao","Loreto","[Mbps/arco]",0]
[null,null,null,null,7,17,"Callao","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,7,18,"Callao","Moquegua","[Mbps/arco]",0]
[null,null,null,null,7,19,"Callao","Pasco","[Mbps/arco]",0]
[null,null,null,null,7,20,"Callao","Piura","[Mbps/arco]",0]
[null,null,null,null,7,21,"Callao","Puno","[Mbps/arco]",{"$f":"IF($E753=$F753,0,1)*INDEX($J$467:$AH$491,$E753,$F753)*INDEX(J$554:J$578,$E753)/p.util.tx","v":0}]
[null,null,null,null,7,22,"Callao","San Martín","[Mbps/arco]",0]
[null,null,null,null,7,23,"Callao","Tacna","[Mbps/arco]",0]
[null,null,null,null,7,24,"Callao","Tumbes","[Mbps/arco]",0]
[null,null,null,null,7,25,"Callao","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E733+1","v":8},{"$f":"F733","v":1},"Cusco","Amazonas","[Mbps/arco]",0]
[null,null,null,null,8,2,"Cusco","Ancash","[Mbps/arco]",0]
[null,null,null,null,8,3,"Cusco","Apurímac","[Mbps/arco]",0]
[null,null,null,null,8,4,"Cusco","Arequipa","[Mbps/arco]",0]
[null,null,null,null,8,5,"Cusco","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,8,6,"Cusco","Cajamarca","[Mbps/arco]",{"$f":"IF($E763=$F763,0,1)*INDEX($J$467:$AH$491,$E763,$F763)*INDEX(J$554:J$578,$E763)/p.util.tx","v":0}]
[null,null,null,null,8,7,"Cusco","Callao","[Mbps/arco]",0]
[null,null,null,null,8,8,"Cusco","Cusco","[Mbps/arco]",0]
[null,null,null,null,8,9,"Cusco","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,8,10,"Cusco","Huánuco","[Mbps/arco]",0]
[null,null,null,null,8,11,"Cusco","Ica","[Mbps/arco]",0]
[null,null,null,null,8,12,"Cusco","Junín","[Mbps/arco]",0]
[null,null,null,null,8,13,"Cusco","La Libertad","[Mbps/arco]",0]
[null,null,null,null,8,14,"Cusco","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,8,15,"Cusco","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E748+1","v":8},{"$f":"F748","v":16},"Cusco","Loreto","[Mbps/arco]",{"$f":"IF($E773=$F773,0,1)*INDEX($J$467:$AH$491,$E773,$F773)*INDEX(J$554:J$578,$E773)/p.util.tx","v":0}]
[null,null,null,null,8,17,"Cusco","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,8,18,"Cusco","Moquegua","[Mbps/arco]",0]
[null,null,null,null,8,19,{"$f":"INDEX(l.reg.nom,E776)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,F776)","v":"Pasco"},"[Mbps/arco]",0]
[null,null,null,null,8,20,"Cusco","Piura","[Mbps/arco]",0]
[null,null,null,null,8,21,"Cusco","Puno","[Mbps/arco]",0]
[null,null,null,null,8,22,"Cusco","San Martín","[Mbps/arco]",0]
[null,null,null,null,8,23,"Cusco","Tacna","[Mbps/arco]",0]
[null,null,null,null,8,24,"Cusco","Tumbes","[Mbps/arco]",0]
[null,null,null,null,8,25,"Cusco","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E758+1","v":9},{"$f":"F758","v":1},"Huancavelica","Amazonas","[Mbps/arco]",{"$f":"IF($E783=$F783,0,1)*INDEX($J$467:$AH$491,$E783,$F783)*INDEX(J$554:J$578,$E783)/p.util.tx","v":0}]
[null,null,null,null,9,2,"Huancavelica","Ancash","[Mbps/arco]",0]
[null,null,null,null,9,3,"Huancavelica","Apurímac","[Mbps/arco]",0]
[null,null,null,null,9,4,"Huancavelica","Arequipa","[Mbps/arco]",0]
[null,null,null,null,9,5,"Huancavelica","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,9,6,"Huancavelica","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,9,7,"Huancavelica","Callao","[Mbps/arco]",0]
[null,null,null,null,9,8,"Huancavelica","Cusco","[Mbps/arco]",0]
[null,null,null,null,9,9,"Huancavelica","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,9,10,"Huancavelica","Huánuco","[Mbps/arco]",0]
[null,null,null,null,9,11,"Huancavelica","Ica","[Mbps/arco]",{"$f":"IF($E793=$F793,0,1)*INDEX($J$467:$AH$491,$E793,$F793)*INDEX(J$554:J$578,$E793)/p.util.tx","v":0}]
[null,null,null,null,9,12,"Huancavelica","Junín","[Mbps/arco]",0]
[null,null,null,null,9,13,"Huancavelica","La Libertad","[Mbps/arco]",0]
[null,null,null,null,9,14,"Huancavelica","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,9,15,"Huancavelica","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E773+1","v":9},{"$f":"F773","v":16},"Huancavelica","Loreto","[Mbps/arco]",0]
[null,null,null,null,9,17,"Huancavelica","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,9,18,"Huancavelica","Moquegua","[Mbps/arco]",0]
[null,null,null,null,9,19,"Huancavelica","Pasco","[Mbps/arco]",0]
[null,null,null,null,9,20,"Huancavelica","Piura","[Mbps/arco]",0]
[null,null,null,null,9,21,"Huancavelica","Puno","[Mbps/arco]",{"$f":"IF($E803=$F803,0,1)*INDEX($J$467:$AH$491,$E803,$F803)*INDEX(J$554:J$578,$E803)/p.util.tx","v":0}]
[null,null,null,null,9,22,"Huancavelica","San Martín","[Mbps/arco]",0]
[null,null,null,null,9,23,"Huancavelica","Tacna","[Mbps/arco]",0]
[null,null,null,null,9,24,"Huancavelica","Tumbes","[Mbps/arco]",0]
[null,null,null,null,9,25,"Huancavelica","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E783+1","v":10},{"$f":"F783","v":1},"Huánuco","Amazonas","[Mbps/arco]",0]
[null,null,null,null,10,2,"Huánuco","Ancash","[Mbps/arco]",0]
[null,null,null,null,10,3,"Huánuco","Apurímac","[Mbps/arco]",0]
[null,null,null,null,10,4,"Huánuco","Arequipa","[Mbps/arco]",0]
[null,null,null,null,10,5,"Huánuco","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,10,6,"Huánuco","Cajamarca","[Mbps/arco]",{"$f":"IF($E813=$F813,0,1)*INDEX($J$467:$AH$491,$E813,$F813)*INDEX(J$554:J$578,$E813)/p.util.tx","v":0}]
[null,null,null,null,10,7,"Huánuco","Callao","[Mbps/arco]",0]
[null,null,null,null,10,8,"Huánuco","Cusco","[Mbps/arco]",0]
[null,null,null,null,10,9,"Huánuco","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,10,10,"Huánuco","Huánuco","[Mbps/arco]",0]
[null,null,null,null,10,11,"Huánuco","Ica","[Mbps/arco]",0]
[null,null,null,null,10,12,"Huánuco","Junín","[Mbps/arco]",0]
[null,null,null,null,10,13,"Huánuco","La Libertad","[Mbps/arco]",0]
[null,null,null,null,10,14,"Huánuco","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,10,15,"Huánuco","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E798+1","v":10},{"$f":"F798","v":16},"Huánuco","Loreto","[Mbps/arco]",{"$f":"IF($E823=$F823,0,1)*INDEX($J$467:$AH$491,$E823,$F823)*INDEX(J$554:J$578,$E823)/p.util.tx","v":0}]
[null,null,null,null,10,17,"Huánuco","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,10,18,"Huánuco","Moquegua","[Mbps/arco]",0]
[null,null,null,null,10,19,"Huánuco","Pasco","[Mbps/arco]",0]
[null,null,null,null,10,20,"Huánuco","Piura","[Mbps/arco]",0]
[null,null,null,null,10,21,"Huánuco","Puno","[Mbps/arco]",0]
[null,null,null,null,10,22,"Huánuco","San Martín","[Mbps/arco]",0]
[null,null,null,null,10,23,"Huánuco","Tacna","[Mbps/arco]",0]
[null,null,null,null,10,24,"Huánuco","Tumbes","[Mbps/arco]",0]
[null,null,null,null,10,25,"Huánuco","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E808+1","v":11},{"$f":"F808","v":1},"Ica","Amazonas","[Mbps/arco]",{"$f":"IF($E833=$F833,0,1)*INDEX($J$467:$AH$491,$E833,$F833)*INDEX(J$554:J$578,$E833)/p.util.tx","v":0}]
[null,null,null,null,11,2,"Ica","Ancash","[Mbps/arco]",0]
[null,null,null,null,11,3,"Ica","Apurímac","[Mbps/arco]",0]
[null,null,null,null,11,4,"Ica","Arequipa","[Mbps/arco]",0]
[null,null,null,null,11,5,"Ica","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,11,6,"Ica","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,11,7,"Ica","Callao","[Mbps/arco]",0]
[null,null,null,null,11,8,{"$f":"INDEX(l.reg.nom,E840)","v":"Ica"},{"$f":"INDEX(l.reg.nom,F840)","v":"Cusco"},"[Mbps/arco]",0]
[null,null,null,null,11,9,"Ica","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,11,10,"Ica","Huánuco","[Mbps/arco]",0]
[null,null,null,null,11,11,"Ica","Ica","[Mbps/arco]",{"$f":"IF($E843=$F843,0,1)*INDEX($J$467:$AH$491,$E843,$F843)*INDEX(J$554:J$578,$E843)/p.util.tx","v":0}]
[null,null,null,null,11,12,"Ica","Junín","[Mbps/arco]",0]
[null,null,null,null,11,13,"Ica","La Libertad","[Mbps/arco]",0]
[null,null,null,null,11,14,"Ica","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,11,15,"Ica","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E823+1","v":11},{"$f":"F823","v":16},"Ica","Loreto","[Mbps/arco]",0]
[null,null,null,null,11,17,"Ica","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,11,18,"Ica","Moquegua","[Mbps/arco]",0]
[null,null,null,null,11,19,"Ica","Pasco","[Mbps/arco]",0]
[null,null,null,null,11,20,"Ica","Piura","[Mbps/arco]",0]
[null,null,null,null,11,21,"Ica","Puno","[Mbps/arco]",{"$f":"IF($E853=$F853,0,1)*INDEX($J$467:$AH$491,$E853,$F853)*INDEX(J$554:J$578,$E853)/p.util.tx","v":0}]
[null,null,null,null,11,22,"Ica","San Martín","[Mbps/arco]",0]
[null,null,null,null,11,23,"Ica","Tacna","[Mbps/arco]",0]
[null,null,null,null,11,24,"Ica","Tumbes","[Mbps/arco]",0]
[null,null,null,null,11,25,"Ica","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E833+1","v":12},{"$f":"F833","v":1},"Junín","Amazonas","[Mbps/arco]",0]
[null,null,null,null,12,2,"Junín","Ancash","[Mbps/arco]",0]
[null,null,null,null,12,3,"Junín","Apurímac","[Mbps/arco]",0]
[null,null,null,null,12,4,"Junín","Arequipa","[Mbps/arco]",0]
[null,null,null,null,12,5,"Junín","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,12,6,"Junín","Cajamarca","[Mbps/arco]",{"$f":"IF($E863=$F863,0,1)*INDEX($J$467:$AH$491,$E863,$F863)*INDEX(J$554:J$578,$E863)/p.util.tx","v":0}]
[null,null,null,null,12,7,"Junín","Callao","[Mbps/arco]",0]
[null,null,null,null,12,8,"Junín","Cusco","[Mbps/arco]",0]
[null,null,null,null,12,9,"Junín","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,12,10,"Junín","Huánuco","[Mbps/arco]",0]
[null,null,null,null,12,11,"Junín","Ica","[Mbps/arco]",0]
[null,null,null,null,12,12,"Junín","Junín","[Mbps/arco]",0]
[null,null,null,null,12,13,"Junín","La Libertad","[Mbps/arco]",0]
[null,null,null,null,12,14,"Junín","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,12,15,"Junín","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E848+1","v":12},{"$f":"F848","v":16},"Junín","Loreto","[Mbps/arco]",{"$f":"IF($E873=$F873,0,1)*INDEX($J$467:$AH$491,$E873,$F873)*INDEX(J$554:J$578,$E873)/p.util.tx","v":0}]
[null,null,null,null,12,17,"Junín","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,12,18,"Junín","Moquegua","[Mbps/arco]",0]
[null,null,null,null,12,19,"Junín","Pasco","[Mbps/arco]",0]
[null,null,null,null,12,20,"Junín","Piura","[Mbps/arco]",0]
[null,null,null,null,12,21,"Junín","Puno","[Mbps/arco]",0]
[null,null,null,null,12,22,"Junín","San Martín","[Mbps/arco]",0]
[null,null,null,null,12,23,"Junín","Tacna","[Mbps/arco]",0]
[null,null,null,null,12,24,"Junín","Tumbes","[Mbps/arco]",0]
[null,null,null,null,12,25,"Junín","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E858+1","v":13},{"$f":"F858","v":1},"La Libertad","Amazonas","[Mbps/arco]",{"$f":"IF($E883=$F883,0,1)*INDEX($J$467:$AH$491,$E883,$F883)*INDEX(J$554:J$578,$E883)/p.util.tx","v":0}]
[null,null,null,null,13,2,"La Libertad","Ancash","[Mbps/arco]",0]
[null,null,null,null,13,3,"La Libertad","Apurímac","[Mbps/arco]",0]
[null,null,null,null,13,4,"La Libertad","Arequipa","[Mbps/arco]",0]
[null,null,null,null,13,5,"La Libertad","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,13,6,"La Libertad","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,13,7,"La Libertad","Callao","[Mbps/arco]",0]
[null,null,null,null,13,8,"La Libertad","Cusco","[Mbps/arco]",0]
[null,null,null,null,13,9,"La Libertad","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,13,10,"La Libertad","Huánuco","[Mbps/arco]",0]
[null,null,null,null,13,11,"La Libertad","Ica","[Mbps/arco]",{"$f":"IF($E893=$F893,0,1)*INDEX($J$467:$AH$491,$E893,$F893)*INDEX(J$554:J$578,$E893)/p.util.tx","v":0}]
[null,null,null,null,13,12,"La Libertad","Junín","[Mbps/arco]",0]
[null,null,null,null,13,13,"La Libertad","La Libertad","[Mbps/arco]",0]
[null,null,null,null,13,14,"La Libertad","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,13,15,"La Libertad","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E873+1","v":13},{"$f":"F873","v":16},"La Libertad","Loreto","[Mbps/arco]",0]
[null,null,null,null,13,17,"La Libertad","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,13,18,"La Libertad","Moquegua","[Mbps/arco]",0]
[null,null,null,null,13,19,"La Libertad","Pasco","[Mbps/arco]",0]
[null,null,null,null,13,20,"La Libertad","Piura","[Mbps/arco]",0]
[null,null,null,null,13,21,"La Libertad","Puno","[Mbps/arco]",{"$f":"IF($E903=$F903,0,1)*INDEX($J$467:$AH$491,$E903,$F903)*INDEX(J$554:J$578,$E903)/p.util.tx","v":0}]
[null,null,null,null,13,22,{"$f":"INDEX(l.reg.nom,E904)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,F904)","v":"San Martín"},"[Mbps/arco]",0]
[null,null,null,null,13,23,"La Libertad","Tacna","[Mbps/arco]",0]
[null,null,null,null,13,24,"La Libertad","Tumbes","[Mbps/arco]",0]
[null,null,null,null,13,25,"La Libertad","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E883+1","v":14},{"$f":"F883","v":1},"Lambayeque","Amazonas","[Mbps/arco]",0]
[null,null,null,null,14,2,"Lambayeque","Ancash","[Mbps/arco]",0]
[null,null,null,null,14,3,"Lambayeque","Apurímac","[Mbps/arco]",0]
[null,null,null,null,14,4,"Lambayeque","Arequipa","[Mbps/arco]",0]
[null,null,null,null,14,5,"Lambayeque","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,14,6,"Lambayeque","Cajamarca","[Mbps/arco]",{"$f":"IF($E913=$F913,0,1)*INDEX($J$467:$AH$491,$E913,$F913)*INDEX(J$554:J$578,$E913)/p.util.tx","v":0}]
[null,null,null,null,14,7,"Lambayeque","Callao","[Mbps/arco]",0]
[null,null,null,null,14,8,"Lambayeque","Cusco","[Mbps/arco]",0]
[null,null,null,null,14,9,"Lambayeque","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,14,10,"Lambayeque","Huánuco","[Mbps/arco]",0]
[null,null,null,null,14,11,"Lambayeque","Ica","[Mbps/arco]",0]
[null,null,null,null,14,12,"Lambayeque","Junín","[Mbps/arco]",0]
[null,null,null,null,14,13,"Lambayeque","La Libertad","[Mbps/arco]",0]
[null,null,null,null,14,14,"Lambayeque","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,14,15,"Lambayeque","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E898+1","v":14},{"$f":"F898","v":16},"Lambayeque","Loreto","[Mbps/arco]",{"$f":"IF($E923=$F923,0,1)*INDEX($J$467:$AH$491,$E923,$F923)*INDEX(J$554:J$578,$E923)/p.util.tx","v":0}]
[null,null,null,null,14,17,"Lambayeque","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,14,18,"Lambayeque","Moquegua","[Mbps/arco]",0]
[null,null,null,null,14,19,"Lambayeque","Pasco","[Mbps/arco]",0]
[null,null,null,null,14,20,"Lambayeque","Piura","[Mbps/arco]",0]
[null,null,null,null,14,21,"Lambayeque","Puno","[Mbps/arco]",0]
[null,null,null,null,14,22,"Lambayeque","San Martín","[Mbps/arco]",0]
[null,null,null,null,14,23,"Lambayeque","Tacna","[Mbps/arco]",0]
[null,null,null,null,14,24,"Lambayeque","Tumbes","[Mbps/arco]",0]
[null,null,null,null,14,25,"Lambayeque","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E908+1","v":15},{"$f":"F908","v":1},"Lima","Amazonas","[Mbps/arco]",{"$f":"IF($E933=$F933,0,1)*INDEX($J$467:$AH$491,$E933,$F933)*INDEX(J$554:J$578,$E933)/p.util.tx","v":0}]
[null,null,null,null,15,2,"Lima","Ancash","[Mbps/arco]",0]
[null,null,null,null,15,3,"Lima","Apurímac","[Mbps/arco]",0]
[null,null,null,null,15,4,"Lima","Arequipa","[Mbps/arco]",0]
[null,null,null,null,15,5,"Lima","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,15,6,"Lima","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,15,7,"Lima","Callao","[Mbps/arco]",0]
[null,null,null,null,15,8,"Lima","Cusco","[Mbps/arco]",0]
[null,null,null,null,15,9,"Lima","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,15,10,"Lima","Huánuco","[Mbps/arco]",0]
[null,null,null,null,15,11,"Lima","Ica","[Mbps/arco]",{"$f":"IF($E943=$F943,0,1)*INDEX($J$467:$AH$491,$E943,$F943)*INDEX(J$554:J$578,$E943)/p.util.tx","v":0}]
[null,null,null,null,15,12,"Lima","Junín","[Mbps/arco]",0]
[null,null,null,null,15,13,"Lima","La Libertad","[Mbps/arco]",0]
[null,null,null,null,15,14,"Lima","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,15,15,"Lima","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E923+1","v":15},{"$f":"F923","v":16},"Lima","Loreto","[Mbps/arco]",0]
[null,null,null,null,15,17,"Lima","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,15,18,"Lima","Moquegua","[Mbps/arco]",0]
[null,null,null,null,15,19,"Lima","Pasco","[Mbps/arco]",0]
[null,null,null,null,15,20,"Lima","Piura","[Mbps/arco]",0]
[null,null,null,null,15,21,"Lima","Puno","[Mbps/arco]",{"$f":"IF($E953=$F953,0,1)*INDEX($J$467:$AH$491,$E953,$F953)*INDEX(J$554:J$578,$E953)/p.util.tx","v":0}]
[null,null,null,null,15,22,"Lima","San Martín","[Mbps/arco]",0]
[null,null,null,null,15,23,"Lima","Tacna","[Mbps/arco]",0]
[null,null,null,null,15,24,"Lima","Tumbes","[Mbps/arco]",0]
[null,null,null,null,15,25,"Lima","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E933+1","v":16},{"$f":"F933","v":1},"Loreto","Amazonas","[Mbps/arco]",0]
[null,null,null,null,16,2,"Loreto","Ancash","[Mbps/arco]",0]
[null,null,null,null,16,3,"Loreto","Apurímac","[Mbps/arco]",0]
[null,null,null,null,16,4,"Loreto","Arequipa","[Mbps/arco]",0]
[null,null,null,null,16,5,"Loreto","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,16,6,"Loreto","Cajamarca","[Mbps/arco]",{"$f":"IF($E963=$F963,0,1)*INDEX($J$467:$AH$491,$E963,$F963)*INDEX(J$554:J$578,$E963)/p.util.tx","v":0}]
[null,null,null,null,16,7,"Loreto","Callao","[Mbps/arco]",0]
[null,null,null,null,16,8,"Loreto","Cusco","[Mbps/arco]",0]
[null,null,null,null,16,9,"Loreto","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,16,10,"Loreto","Huánuco","[Mbps/arco]",0]
[null,null,null,null,16,11,{"$f":"INDEX(l.reg.nom,E968)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,F968)","v":"Ica"},"[Mbps/arco]",0]
[null,null,null,null,16,12,"Loreto","Junín","[Mbps/arco]",0]
[null,null,null,null,16,13,"Loreto","La Libertad","[Mbps/arco]",0]
[null,null,null,null,16,14,"Loreto","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,16,15,"Loreto","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E948+1","v":16},{"$f":"F948","v":16},"Loreto","Loreto","[Mbps/arco]",{"$f":"IF($E973=$F973,0,1)*INDEX($J$467:$AH$491,$E973,$F973)*INDEX(J$554:J$578,$E973)/p.util.tx","v":0}]
[null,null,null,null,16,17,"Loreto","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,16,18,"Loreto","Moquegua","[Mbps/arco]",0]
[null,null,null,null,16,19,"Loreto","Pasco","[Mbps/arco]",0]
[null,null,null,null,16,20,"Loreto","Piura","[Mbps/arco]",0]
[null,null,null,null,16,21,"Loreto","Puno","[Mbps/arco]",0]
[null,null,null,null,16,22,"Loreto","San Martín","[Mbps/arco]",0]
[null,null,null,null,16,23,"Loreto","Tacna","[Mbps/arco]",0]
[null,null,null,null,16,24,"Loreto","Tumbes","[Mbps/arco]",0]
[null,null,null,null,16,25,"Loreto","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E958+1","v":17},{"$f":"F958","v":1},"Madre de Dios","Amazonas","[Mbps/arco]",{"$f":"IF($E983=$F983,0,1)*INDEX($J$467:$AH$491,$E983,$F983)*INDEX(J$554:J$578,$E983)/p.util.tx","v":0}]
[null,null,null,null,17,2,"Madre de Dios","Ancash","[Mbps/arco]",0]
[null,null,null,null,17,3,"Madre de Dios","Apurímac","[Mbps/arco]",0]
[null,null,null,null,17,4,"Madre de Dios","Arequipa","[Mbps/arco]",0]
[null,null,null,null,17,5,"Madre de Dios","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,17,6,"Madre de Dios","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,17,7,"Madre de Dios","Callao","[Mbps/arco]",0]
[null,null,null,null,17,8,"Madre de Dios","Cusco","[Mbps/arco]",0]
[null,null,null,null,17,9,"Madre de Dios","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,17,10,"Madre de Dios","Huánuco","[Mbps/arco]",0]
[null,null,null,null,17,11,"Madre de Dios","Ica","[Mbps/arco]",{"$f":"IF($E993=$F993,0,1)*INDEX($J$467:$AH$491,$E993,$F993)*INDEX(J$554:J$578,$E993)/p.util.tx","v":0}]
[null,null,null,null,17,12,"Madre de Dios","Junín","[Mbps/arco]",0]
[null,null,null,null,17,13,"Madre de Dios","La Libertad","[Mbps/arco]",0]
[null,null,null,null,17,14,"Madre de Dios","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,17,15,"Madre de Dios","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E973+1","v":17},{"$f":"F973","v":16},"Madre de Dios","Loreto","[Mbps/arco]",0]
[null,null,null,null,17,17,"Madre de Dios","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,17,18,"Madre de Dios","Moquegua","[Mbps/arco]",0]
[null,null,null,null,17,19,"Madre de Dios","Pasco","[Mbps/arco]",0]
[null,null,null,null,17,20,"Madre de Dios","Piura","[Mbps/arco]",0]
[null,null,null,null,17,21,"Madre de Dios","Puno","[Mbps/arco]",{"$f":"IF($E1003=$F1003,0,1)*INDEX($J$467:$AH$491,$E1003,$F1003)*INDEX(J$554:J$578,$E1003)/p.util.tx","v":0}]
[null,null,null,null,17,22,"Madre de Dios","San Martín","[Mbps/arco]",0]
[null,null,null,null,17,23,"Madre de Dios","Tacna","[Mbps/arco]",0]
[null,null,null,null,17,24,"Madre de Dios","Tumbes","[Mbps/arco]",0]
[null,null,null,null,17,25,"Madre de Dios","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E983+1","v":18},{"$f":"F983","v":1},"Moquegua","Amazonas","[Mbps/arco]",0]
[null,null,null,null,18,2,"Moquegua","Ancash","[Mbps/arco]",0]
[null,null,null,null,18,3,"Moquegua","Apurímac","[Mbps/arco]",0]
[null,null,null,null,18,4,"Moquegua","Arequipa","[Mbps/arco]",0]
[null,null,null,null,18,5,"Moquegua","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,18,6,"Moquegua","Cajamarca","[Mbps/arco]",{"$f":"IF($E1013=$F1013,0,1)*INDEX($J$467:$AH$491,$E1013,$F1013)*INDEX(J$554:J$578,$E1013)/p.util.tx","v":0}]
[null,null,null,null,18,7,"Moquegua","Callao","[Mbps/arco]",0]
[null,null,null,null,18,8,"Moquegua","Cusco","[Mbps/arco]",0]
[null,null,null,null,18,9,"Moquegua","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,18,10,"Moquegua","Huánuco","[Mbps/arco]",0]
[null,null,null,null,18,11,"Moquegua","Ica","[Mbps/arco]",0]
[null,null,null,null,18,12,"Moquegua","Junín","[Mbps/arco]",0]
[null,null,null,null,18,13,"Moquegua","La Libertad","[Mbps/arco]",0]
[null,null,null,null,18,14,"Moquegua","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,18,15,"Moquegua","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E998+1","v":18},{"$f":"F998","v":16},"Moquegua","Loreto","[Mbps/arco]",{"$f":"IF($E1023=$F1023,0,1)*INDEX($J$467:$AH$491,$E1023,$F1023)*INDEX(J$554:J$578,$E1023)/p.util.tx","v":0}]
[null,null,null,null,18,17,"Moquegua","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,18,18,"Moquegua","Moquegua","[Mbps/arco]",0]
[null,null,null,null,18,19,"Moquegua","Pasco","[Mbps/arco]",0]
[null,null,null,null,18,20,"Moquegua","Piura","[Mbps/arco]",0]
[null,null,null,null,18,21,"Moquegua","Puno","[Mbps/arco]",0]
[null,null,null,null,18,22,"Moquegua","San Martín","[Mbps/arco]",0]
[null,null,null,null,18,23,"Moquegua","Tacna","[Mbps/arco]",0]
[null,null,null,null,18,24,"Moquegua","Tumbes","[Mbps/arco]",0]
[null,null,null,null,18,25,{"$f":"INDEX(l.reg.nom,E1032)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,F1032)","v":"Ucayali"},"[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1008+1","v":19},{"$f":"F1008","v":1},"Pasco","Amazonas","[Mbps/arco]",{"$f":"IF($E1033=$F1033,0,1)*INDEX($J$467:$AH$491,$E1033,$F1033)*INDEX(J$554:J$578,$E1033)/p.util.tx","v":0}]
[null,null,null,null,19,2,"Pasco","Ancash","[Mbps/arco]",0]
[null,null,null,null,19,3,"Pasco","Apurímac","[Mbps/arco]",0]
[null,null,null,null,19,4,"Pasco","Arequipa","[Mbps/arco]",0]
[null,null,null,null,19,5,"Pasco","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,19,6,"Pasco","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,19,7,"Pasco","Callao","[Mbps/arco]",0]
[null,null,null,null,19,8,"Pasco","Cusco","[Mbps/arco]",0]
[null,null,null,null,19,9,"Pasco","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,19,10,"Pasco","Huánuco","[Mbps/arco]",0]
[null,null,null,null,19,11,"Pasco","Ica","[Mbps/arco]",{"$f":"IF($E1043=$F1043,0,1)*INDEX($J$467:$AH$491,$E1043,$F1043)*INDEX(J$554:J$578,$E1043)/p.util.tx","v":0}]
[null,null,null,null,19,12,"Pasco","Junín","[Mbps/arco]",0]
[null,null,null,null,19,13,"Pasco","La Libertad","[Mbps/arco]",0]
[null,null,null,null,19,14,"Pasco","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,19,15,"Pasco","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1023+1","v":19},{"$f":"F1023","v":16},"Pasco","Loreto","[Mbps/arco]",0]
[null,null,null,null,19,17,"Pasco","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,19,18,"Pasco","Moquegua","[Mbps/arco]",0]
[null,null,null,null,19,19,"Pasco","Pasco","[Mbps/arco]",0]
[null,null,null,null,19,20,"Pasco","Piura","[Mbps/arco]",0]
[null,null,null,null,19,21,"Pasco","Puno","[Mbps/arco]",{"$f":"IF($E1053=$F1053,0,1)*INDEX($J$467:$AH$491,$E1053,$F1053)*INDEX(J$554:J$578,$E1053)/p.util.tx","v":0}]
[null,null,null,null,19,22,"Pasco","San Martín","[Mbps/arco]",0]
[null,null,null,null,19,23,"Pasco","Tacna","[Mbps/arco]",0]
[null,null,null,null,19,24,"Pasco","Tumbes","[Mbps/arco]",0]
[null,null,null,null,19,25,{"$f":"INDEX(l.reg.nom,E1057)","v":"Pasco"},{"$f":"INDEX(l.reg.nom,F1057)","v":"Ucayali"},"[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1033+1","v":20},{"$f":"F1033","v":1},"Piura","Amazonas","[Mbps/arco]",0]
[null,null,null,null,20,2,"Piura","Ancash","[Mbps/arco]",0]
[null,null,null,null,20,3,"Piura","Apurímac","[Mbps/arco]",0]
[null,null,null,null,20,4,"Piura","Arequipa","[Mbps/arco]",0]
[null,null,null,null,20,5,"Piura","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,20,6,"Piura","Cajamarca","[Mbps/arco]",{"$f":"IF($E1063=$F1063,0,1)*INDEX($J$467:$AH$491,$E1063,$F1063)*INDEX(J$554:J$578,$E1063)/p.util.tx","v":0}]
[null,null,null,null,20,7,"Piura","Callao","[Mbps/arco]",0]
[null,null,null,null,20,8,"Piura","Cusco","[Mbps/arco]",0]
[null,null,null,null,20,9,"Piura","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,20,10,"Piura","Huánuco","[Mbps/arco]",0]
[null,null,null,null,20,11,"Piura","Ica","[Mbps/arco]",0]
[null,null,null,null,20,12,"Piura","Junín","[Mbps/arco]",0]
[null,null,null,null,20,13,"Piura","La Libertad","[Mbps/arco]",0]
[null,null,null,null,20,14,"Piura","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,20,15,"Piura","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1048+1","v":20},{"$f":"F1048","v":16},"Piura","Loreto","[Mbps/arco]",{"$f":"IF($E1073=$F1073,0,1)*INDEX($J$467:$AH$491,$E1073,$F1073)*INDEX(J$554:J$578,$E1073)/p.util.tx","v":0}]
[null,null,null,null,20,17,"Piura","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,20,18,"Piura","Moquegua","[Mbps/arco]",0]
[null,null,null,null,20,19,"Piura","Pasco","[Mbps/arco]",0]
[null,null,null,null,20,20,"Piura","Piura","[Mbps/arco]",0]
[null,null,null,null,20,21,"Piura","Puno","[Mbps/arco]",0]
[null,null,null,null,20,22,"Piura","San Martín","[Mbps/arco]",0]
[null,null,null,null,20,23,"Piura","Tacna","[Mbps/arco]",0]
[null,null,null,null,20,24,"Piura","Tumbes","[Mbps/arco]",0]
[null,null,null,null,20,25,"Piura","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1058+1","v":21},{"$f":"F1058","v":1},"Puno","Amazonas","[Mbps/arco]",{"$f":"IF($E1083=$F1083,0,1)*INDEX($J$467:$AH$491,$E1083,$F1083)*INDEX(J$554:J$578,$E1083)/p.util.tx","v":0}]
[null,null,null,null,21,2,"Puno","Ancash","[Mbps/arco]",0]
[null,null,null,null,21,3,"Puno","Apurímac","[Mbps/arco]",0]
[null,null,null,null,21,4,"Puno","Arequipa","[Mbps/arco]",0]
[null,null,null,null,21,5,"Puno","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,21,6,"Puno","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,21,7,"Puno","Callao","[Mbps/arco]",0]
[null,null,null,null,21,8,"Puno","Cusco","[Mbps/arco]",0]
[null,null,null,null,21,9,"Puno","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,21,10,"Puno","Huánuco","[Mbps/arco]",0]
[null,null,null,null,21,11,"Puno","Ica","[Mbps/arco]",{"$f":"IF($E1093=$F1093,0,1)*INDEX($J$467:$AH$491,$E1093,$F1093)*INDEX(J$554:J$578,$E1093)/p.util.tx","v":0}]
[null,null,null,null,21,12,"Puno","Junín","[Mbps/arco]",0]
[null,null,null,null,21,13,"Puno","La Libertad","[Mbps/arco]",0]
[null,null,null,null,21,14,"Puno","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,21,15,"Puno","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1073+1","v":21},{"$f":"F1073","v":16},"Puno","Loreto","[Mbps/arco]",0]
[null,null,null,null,21,17,"Puno","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,21,18,"Puno","Moquegua","[Mbps/arco]",0]
[null,null,null,null,21,19,"Puno","Pasco","[Mbps/arco]",0]
[null,null,null,null,21,20,"Puno","Piura","[Mbps/arco]",0]
[null,null,null,null,21,21,"Puno","Puno","[Mbps/arco]",{"$f":"IF($E1103=$F1103,0,1)*INDEX($J$467:$AH$491,$E1103,$F1103)*INDEX(J$554:J$578,$E1103)/p.util.tx","v":0}]
[null,null,null,null,21,22,"Puno","San Martín","[Mbps/arco]",0]
[null,null,null,null,21,23,"Puno","Tacna","[Mbps/arco]",0]
[null,null,null,null,21,24,"Puno","Tumbes","[Mbps/arco]",0]
[null,null,null,null,21,25,"Puno","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1083+1","v":22},{"$f":"F1083","v":1},"San Martín","Amazonas","[Mbps/arco]",0]
[null,null,null,null,22,2,"San Martín","Ancash","[Mbps/arco]",0]
[null,null,null,null,22,3,"San Martín","Apurímac","[Mbps/arco]",0]
[null,null,null,null,22,4,"San Martín","Arequipa","[Mbps/arco]",0]
[null,null,null,null,22,5,"San Martín","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,22,6,"San Martín","Cajamarca","[Mbps/arco]",{"$f":"IF($E1113=$F1113,0,1)*INDEX($J$467:$AH$491,$E1113,$F1113)*INDEX(J$554:J$578,$E1113)/p.util.tx","v":0}]
[null,null,null,null,22,7,"San Martín","Callao","[Mbps/arco]",0]
[null,null,null,null,22,8,"San Martín","Cusco","[Mbps/arco]",0]
[null,null,null,null,22,9,"San Martín","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,22,10,"San Martín","Huánuco","[Mbps/arco]",0]
[null,null,null,null,22,11,"San Martín","Ica","[Mbps/arco]",0]
[null,null,null,null,22,12,"San Martín","Junín","[Mbps/arco]",0]
[null,null,null,null,22,13,"San Martín","La Libertad","[Mbps/arco]",0]
[null,null,null,null,22,14,{"$f":"INDEX(l.reg.nom,E1121)","v":"San Martín"},{"$f":"INDEX(l.reg.nom,F1121)","v":"Lambayeque"},"[Mbps/arco]",0]
[null,null,null,null,22,15,"San Martín","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1098+1","v":22},{"$f":"F1098","v":16},"San Martín","Loreto","[Mbps/arco]",{"$f":"IF($E1123=$F1123,0,1)*INDEX($J$467:$AH$491,$E1123,$F1123)*INDEX(J$554:J$578,$E1123)/p.util.tx","v":0}]
[null,null,null,null,22,17,"San Martín","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,22,18,"San Martín","Moquegua","[Mbps/arco]",0]
[null,null,null,null,22,19,"San Martín","Pasco","[Mbps/arco]",0]
[null,null,null,null,22,20,"San Martín","Piura","[Mbps/arco]",0]
[null,null,null,null,22,21,"San Martín","Puno","[Mbps/arco]",0]
[null,null,null,null,22,22,"San Martín","San Martín","[Mbps/arco]",0]
[null,null,null,null,22,23,"San Martín","Tacna","[Mbps/arco]",0]
[null,null,null,null,22,24,"San Martín","Tumbes","[Mbps/arco]",0]
[null,null,null,null,22,25,"San Martín","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1108+1","v":23},{"$f":"F1108","v":1},"Tacna","Amazonas","[Mbps/arco]",{"$f":"IF($E1133=$F1133,0,1)*INDEX($J$467:$AH$491,$E1133,$F1133)*INDEX(J$554:J$578,$E1133)/p.util.tx","v":0}]
[null,null,null,null,23,2,"Tacna","Ancash","[Mbps/arco]",0]
[null,null,null,null,23,3,"Tacna","Apurímac","[Mbps/arco]",0]
[null,null,null,null,23,4,"Tacna","Arequipa","[Mbps/arco]",0]
[null,null,null,null,23,5,"Tacna","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,23,6,"Tacna","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,23,7,"Tacna","Callao","[Mbps/arco]",0]
[null,null,null,null,23,8,"Tacna","Cusco","[Mbps/arco]",0]
[null,null,null,null,23,9,"Tacna","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,23,10,"Tacna","Huánuco","[Mbps/arco]",0]
[null,null,null,null,23,11,"Tacna","Ica","[Mbps/arco]",{"$f":"IF($E1143=$F1143,0,1)*INDEX($J$467:$AH$491,$E1143,$F1143)*INDEX(J$554:J$578,$E1143)/p.util.tx","v":0}]
[null,null,null,null,23,12,"Tacna","Junín","[Mbps/arco]",0]
[null,null,null,null,23,13,"Tacna","La Libertad","[Mbps/arco]",0]
[null,null,null,null,23,14,"Tacna","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,23,15,"Tacna","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1123+1","v":23},{"$f":"F1123","v":16},"Tacna","Loreto","[Mbps/arco]",0]
[null,null,null,null,23,17,"Tacna","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,23,18,"Tacna","Moquegua","[Mbps/arco]",0]
[null,null,null,null,23,19,"Tacna","Pasco","[Mbps/arco]",0]
[null,null,null,null,23,20,"Tacna","Piura","[Mbps/arco]",0]
[null,null,null,null,23,21,"Tacna","Puno","[Mbps/arco]",{"$f":"IF($E1153=$F1153,0,1)*INDEX($J$467:$AH$491,$E1153,$F1153)*INDEX(J$554:J$578,$E1153)/p.util.tx","v":0}]
[null,null,null,null,23,22,"Tacna","San Martín","[Mbps/arco]",0]
[null,null,null,null,23,23,"Tacna","Tacna","[Mbps/arco]",0]
[null,null,null,null,23,24,"Tacna","Tumbes","[Mbps/arco]",0]
[null,null,null,null,23,25,"Tacna","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1133+1","v":24},{"$f":"F1133","v":1},"Tumbes","Amazonas","[Mbps/arco]",0]
[null,null,null,null,24,2,"Tumbes","Ancash","[Mbps/arco]",0]
[null,null,null,null,24,3,"Tumbes","Apurímac","[Mbps/arco]",0]
[null,null,null,null,24,4,"Tumbes","Arequipa","[Mbps/arco]",0]
[null,null,null,null,24,5,"Tumbes","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,24,6,"Tumbes","Cajamarca","[Mbps/arco]",{"$f":"IF($E1163=$F1163,0,1)*INDEX($J$467:$AH$491,$E1163,$F1163)*INDEX(J$554:J$578,$E1163)/p.util.tx","v":0}]
[null,null,null,null,24,7,"Tumbes","Callao","[Mbps/arco]",0]
[null,null,null,null,24,8,"Tumbes","Cusco","[Mbps/arco]",0]
[null,null,null,null,24,9,"Tumbes","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,24,10,"Tumbes","Huánuco","[Mbps/arco]",0]
[null,null,null,null,24,11,"Tumbes","Ica","[Mbps/arco]",0]
[null,null,null,null,24,12,"Tumbes","Junín","[Mbps/arco]",0]
[null,null,null,null,24,13,"Tumbes","La Libertad","[Mbps/arco]",0]
[null,null,null,null,24,14,"Tumbes","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,24,15,"Tumbes","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1148+1","v":24},{"$f":"F1148","v":16},"Tumbes","Loreto","[Mbps/arco]",{"$f":"IF($E1173=$F1173,0,1)*INDEX($J$467:$AH$491,$E1173,$F1173)*INDEX(J$554:J$578,$E1173)/p.util.tx","v":0}]
[null,null,null,null,24,17,"Tumbes","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,24,18,"Tumbes","Moquegua","[Mbps/arco]",0]
[null,null,null,null,24,19,"Tumbes","Pasco","[Mbps/arco]",0]
[null,null,null,null,24,20,"Tumbes","Piura","[Mbps/arco]",0]
[null,null,null,null,24,21,"Tumbes","Puno","[Mbps/arco]",0]
[null,null,null,null,24,22,"Tumbes","San Martín","[Mbps/arco]",0]
[null,null,null,null,24,23,"Tumbes","Tacna","[Mbps/arco]",0]
[null,null,null,null,24,24,"Tumbes","Tumbes","[Mbps/arco]",0]
[null,null,null,null,24,25,"Tumbes","Ucayali","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1158+1","v":25},{"$f":"F1158","v":1},{"$f":"INDEX(l.reg.nom,E1183)","v":"Ucayali"},{"$f":"INDEX(l.reg.nom,F1183)","v":"Amazonas"},"[Mbps/arco]",{"$f":"IF($E1183=$F1183,0,1)*INDEX($J$467:$AH$491,$E1183,$F1183)*INDEX(J$554:J$578,$E1183)/p.util.tx","v":0}]
[null,null,null,null,25,2,"Ucayali","Ancash","[Mbps/arco]",0]
[null,null,null,null,25,3,"Ucayali","Apurímac","[Mbps/arco]",0]
[null,null,null,null,25,4,"Ucayali","Arequipa","[Mbps/arco]",0]
[null,null,null,null,25,5,"Ucayali","Ayacucho","[Mbps/arco]",0]
[null,null,null,null,25,6,"Ucayali","Cajamarca","[Mbps/arco]",0]
[null,null,null,null,25,7,"Ucayali","Callao","[Mbps/arco]",0]
[null,null,null,null,25,8,"Ucayali","Cusco","[Mbps/arco]",0]
[null,null,null,null,25,9,"Ucayali","Huancavelica","[Mbps/arco]",0]
[null,null,null,null,25,10,"Ucayali","Huánuco","[Mbps/arco]",0]
[null,null,null,null,25,11,"Ucayali","Ica","[Mbps/arco]",{"$f":"IF($E1193=$F1193,0,1)*INDEX($J$467:$AH$491,$E1193,$F1193)*INDEX(J$554:J$578,$E1193)/p.util.tx","v":0}]
[null,null,null,null,25,12,"Ucayali","Junín","[Mbps/arco]",0]
[null,null,null,null,25,13,"Ucayali","La Libertad","[Mbps/arco]",0]
[null,null,null,null,25,14,"Ucayali","Lambayeque","[Mbps/arco]",0]
[null,null,null,null,25,15,"Ucayali","Lima","[Mbps/arco]",0]
[null,null,null,null,{"$f":"E1173+1","v":25},{"$f":"F1173","v":16},"Ucayali","Loreto","[Mbps/arco]",0]
[null,null,null,null,25,17,"Ucayali","Madre de Dios","[Mbps/arco]",0]
[null,null,null,null,25,18,"Ucayali","Moquegua","[Mbps/arco]",0]
[null,null,null,null,25,19,"Ucayali","Pasco","[Mbps/arco]",0]
[null,null,null,null,25,20,"Ucayali","Piura","[Mbps/arco]",0]
[null,null,null,null,25,21,"Ucayali","Puno","[Mbps/arco]",0]
[null,null,null,null,25,22,"Ucayali","San Martín","[Mbps/arco]",0]
[null,null,null,null,25,23,"Ucayali","Tacna","[Mbps/arco]",0]
[null,null,null,null,25,24,"Ucayali","Tumbes","[Mbps/arco]",0]
[null,null,null,null,25,25,"Ucayali","Ucayali","[Mbps/arco]",0]
[]
[null,null,null,null,null,null,null,null,"[Mbps]",{"$f":"SUM(J583:J1207)","v":0}]
[]
[null,null,null,null,null,null,"Enlaces de 155 M"]
[null,null,null,null,1,2,"Desde","hasta",null,"Año 0"]
[null,null,null,null,1,1,{"$f":"INDEX(l.reg.nom,E1213)","v":"Amazonas"},{"$f":"INDEX(l.reg.nom,F1213)","v":"Amazonas"},"[# enlace 155 M]",{"$f":"ROUNDUP(J583/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,1,2,"Amazonas","Ancash","[# enlace 155 M]",0]
[null,null,null,null,1,3,"Amazonas","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,1,4,"Amazonas","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,1,5,"Amazonas","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,1,6,"Amazonas","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,1,7,"Amazonas","Callao","[# enlace 155 M]",0]
[null,null,null,null,1,8,"Amazonas","Cusco","[# enlace 155 M]",0]
[null,null,null,null,1,9,"Amazonas","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,1,10,"Amazonas","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,1,11,"Amazonas","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J593/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,1,12,"Amazonas","Junín","[# enlace 155 M]",0]
[null,null,null,null,1,13,"Amazonas","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,1,14,"Amazonas","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,1,15,"Amazonas","Lima","[# enlace 155 M]",0]
[null,null,null,null,1,16,"Amazonas","Loreto","[# enlace 155 M]",0]
[null,null,null,null,1,17,"Amazonas","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,1,18,"Amazonas","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,1,19,"Amazonas","Pasco","[# enlace 155 M]",0]
[null,null,null,null,1,20,"Amazonas","Piura","[# enlace 155 M]",0]
[null,null,null,null,1,21,"Amazonas","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J603/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,1,22,"Amazonas","San Martín","[# enlace 155 M]",0]
[null,null,null,null,1,23,"Amazonas","Tacna","[# enlace 155 M]",0]
[null,null,null,null,1,24,"Amazonas","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,1,25,"Amazonas","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1213+1","v":2},{"$f":"F1213","v":1},"Ancash","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,2,2,"Ancash","Ancash","[# enlace 155 M]",0]
[null,null,null,null,2,3,"Ancash","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,2,4,"Ancash","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,2,5,"Ancash","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,2,6,"Ancash","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J613/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,2,7,"Ancash","Callao","[# enlace 155 M]",0]
[null,null,null,null,2,8,"Ancash","Cusco","[# enlace 155 M]",0]
[null,null,null,null,2,9,"Ancash","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,2,10,"Ancash","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,2,11,"Ancash","Ica","[# enlace 155 M]",0]
[null,null,null,null,2,12,"Ancash","Junín","[# enlace 155 M]",0]
[null,null,null,null,2,13,"Ancash","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,2,14,"Ancash","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,2,15,"Ancash","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1228+1","v":2},{"$f":"F1228","v":16},"Ancash","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J623/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,2,17,"Ancash","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,2,18,"Ancash","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,2,19,"Ancash","Pasco","[# enlace 155 M]",0]
[null,null,null,null,2,20,"Ancash","Piura","[# enlace 155 M]",0]
[null,null,null,null,2,21,"Ancash","Puno","[# enlace 155 M]",0]
[null,null,null,null,2,22,"Ancash","San Martín","[# enlace 155 M]",0]
[null,null,null,null,2,23,"Ancash","Tacna","[# enlace 155 M]",0]
[null,null,null,null,2,24,"Ancash","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,2,25,"Ancash","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1238+1","v":3},{"$f":"F1238","v":1},"Apurímac","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J633/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,3,2,"Apurímac","Ancash","[# enlace 155 M]",0]
[null,null,null,null,3,3,"Apurímac","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,3,4,"Apurímac","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,3,5,"Apurímac","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,3,6,"Apurímac","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,3,7,"Apurímac","Callao","[# enlace 155 M]",0]
[null,null,null,null,3,8,"Apurímac","Cusco","[# enlace 155 M]",0]
[null,null,null,null,3,9,"Apurímac","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,3,10,"Apurímac","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,3,11,"Apurímac","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J643/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,3,12,"Apurímac","Junín","[# enlace 155 M]",0]
[null,null,null,null,3,13,"Apurímac","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,3,14,"Apurímac","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,3,15,{"$f":"INDEX(l.reg.nom,E1277)","v":"Apurímac"},{"$f":"INDEX(l.reg.nom,F1277)","v":"Lima"},"[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1253+1","v":3},{"$f":"F1253","v":16},"Apurímac","Loreto","[# enlace 155 M]",0]
[null,null,null,null,3,17,"Apurímac","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,3,18,"Apurímac","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,3,19,"Apurímac","Pasco","[# enlace 155 M]",0]
[null,null,null,null,3,20,"Apurímac","Piura","[# enlace 155 M]",0]
[null,null,null,null,3,21,"Apurímac","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J653/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,3,22,"Apurímac","San Martín","[# enlace 155 M]",0]
[null,null,null,null,3,23,"Apurímac","Tacna","[# enlace 155 M]",0]
[null,null,null,null,3,24,"Apurímac","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,3,25,"Apurímac","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1263+1","v":4},{"$f":"F1263","v":1},"Arequipa","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,4,2,"Arequipa","Ancash","[# enlace 155 M]",0]
[null,null,null,null,4,3,"Arequipa","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,4,4,"Arequipa","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,4,5,"Arequipa","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,4,6,"Arequipa","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J663/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,4,7,"Arequipa","Callao","[# enlace 155 M]",0]
[null,null,null,null,4,8,"Arequipa","Cusco","[# enlace 155 M]",0]
[null,null,null,null,4,9,"Arequipa","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,4,10,"Arequipa","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,4,11,"Arequipa","Ica","[# enlace 155 M]",0]
[null,null,null,null,4,12,"Arequipa","Junín","[# enlace 155 M]",0]
[null,null,null,null,4,13,"Arequipa","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,4,14,"Arequipa","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,4,15,"Arequipa","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1278+1","v":4},{"$f":"F1278","v":16},"Arequipa","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J673/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,4,17,"Arequipa","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,4,18,"Arequipa","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,4,19,"Arequipa","Pasco","[# enlace 155 M]",0]
[null,null,null,null,4,20,"Arequipa","Piura","[# enlace 155 M]",0]
[null,null,null,null,4,21,"Arequipa","Puno","[# enlace 155 M]",0]
[null,null,null,null,4,22,"Arequipa","San Martín","[# enlace 155 M]",0]
[null,null,null,null,4,23,"Arequipa","Tacna","[# enlace 155 M]",0]
[null,null,null,null,4,24,"Arequipa","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,4,25,"Arequipa","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1288+1","v":5},{"$f":"F1288","v":1},"Ayacucho","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J683/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,5,2,"Ayacucho","Ancash","[# enlace 155 M]",0]
[null,null,null,null,5,3,"Ayacucho","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,5,4,"Ayacucho","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,5,5,"Ayacucho","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,5,6,"Ayacucho","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,5,7,"Ayacucho","Callao","[# enlace 155 M]",0]
[null,null,null,null,5,8,"Ayacucho","Cusco","[# enlace 155 M]",0]
[null,null,null,null,5,9,"Ayacucho","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,5,10,"Ayacucho","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,5,11,"Ayacucho","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J693/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,5,12,"Ayacucho","Junín","[# enlace 155 M]",0]
[null,null,null,null,5,13,"Ayacucho","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,5,14,"Ayacucho","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,5,15,"Ayacucho","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1303+1","v":5},{"$f":"F1303","v":16},"Ayacucho","Loreto","[# enlace 155 M]",0]
[null,null,null,null,5,17,"Ayacucho","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,5,18,"Ayacucho","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,5,19,"Ayacucho","Pasco","[# enlace 155 M]",0]
[null,null,null,null,5,20,"Ayacucho","Piura","[# enlace 155 M]",0]
[null,null,null,null,5,21,"Ayacucho","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J703/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,5,22,"Ayacucho","San Martín","[# enlace 155 M]",0]
[null,null,null,null,5,23,"Ayacucho","Tacna","[# enlace 155 M]",0]
[null,null,null,null,5,24,"Ayacucho","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,5,25,"Ayacucho","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1313+1","v":6},{"$f":"F1313","v":1},"Cajamarca","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,6,2,"Cajamarca","Ancash","[# enlace 155 M]",0]
[null,null,null,null,6,3,"Cajamarca","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,6,4,{"$f":"INDEX(l.reg.nom,E1341)","v":"Cajamarca"},{"$f":"INDEX(l.reg.nom,F1341)","v":"Arequipa"},"[# enlace 155 M]",0]
[null,null,null,null,6,5,"Cajamarca","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,6,6,"Cajamarca","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J713/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,6,7,"Cajamarca","Callao","[# enlace 155 M]",0]
[null,null,null,null,6,8,"Cajamarca","Cusco","[# enlace 155 M]",0]
[null,null,null,null,6,9,"Cajamarca","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,6,10,"Cajamarca","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,6,11,"Cajamarca","Ica","[# enlace 155 M]",0]
[null,null,null,null,6,12,"Cajamarca","Junín","[# enlace 155 M]",0]
[null,null,null,null,6,13,"Cajamarca","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,6,14,"Cajamarca","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,6,15,"Cajamarca","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1328+1","v":6},{"$f":"F1328","v":16},"Cajamarca","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J723/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,6,17,"Cajamarca","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,6,18,"Cajamarca","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,6,19,"Cajamarca","Pasco","[# enlace 155 M]",0]
[null,null,null,null,6,20,"Cajamarca","Piura","[# enlace 155 M]",0]
[null,null,null,null,6,21,"Cajamarca","Puno","[# enlace 155 M]",0]
[null,null,null,null,6,22,"Cajamarca","San Martín","[# enlace 155 M]",0]
[null,null,null,null,6,23,"Cajamarca","Tacna","[# enlace 155 M]",0]
[null,null,null,null,6,24,"Cajamarca","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,6,25,"Cajamarca","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1338+1","v":7},{"$f":"F1338","v":1},"Callao","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J733/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,7,2,"Callao","Ancash","[# enlace 155 M]",0]
[null,null,null,null,7,3,"Callao","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,7,4,"Callao","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,7,5,"Callao","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,7,6,"Callao","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,7,7,"Callao","Callao","[# enlace 155 M]",0]
[null,null,null,null,7,8,"Callao","Cusco","[# enlace 155 M]",0]
[null,null,null,null,7,9,"Callao","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,7,10,"Callao","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,7,11,"Callao","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J743/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,7,12,"Callao","Junín","[# enlace 155 M]",0]
[null,null,null,null,7,13,"Callao","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,7,14,"Callao","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,7,15,"Callao","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1353+1","v":7},{"$f":"F1353","v":16},"Callao","Loreto","[# enlace 155 M]",0]
[null,null,null,null,7,17,"Callao","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,7,18,"Callao","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,7,19,"Callao","Pasco","[# enlace 155 M]",0]
[null,null,null,null,7,20,"Callao","Piura","[# enlace 155 M]",0]
[null,null,null,null,7,21,"Callao","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J753/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,7,22,"Callao","San Martín","[# enlace 155 M]",0]
[null,null,null,null,7,23,"Callao","Tacna","[# enlace 155 M]",0]
[null,null,null,null,7,24,"Callao","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,7,25,"Callao","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1363+1","v":8},{"$f":"F1363","v":1},"Cusco","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,8,2,"Cusco","Ancash","[# enlace 155 M]",0]
[null,null,null,null,8,3,"Cusco","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,8,4,"Cusco","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,8,5,"Cusco","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,8,6,"Cusco","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J763/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,8,7,"Cusco","Callao","[# enlace 155 M]",0]
[null,null,null,null,8,8,"Cusco","Cusco","[# enlace 155 M]",0]
[null,null,null,null,8,9,"Cusco","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,8,10,"Cusco","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,8,11,"Cusco","Ica","[# enlace 155 M]",0]
[null,null,null,null,8,12,"Cusco","Junín","[# enlace 155 M]",0]
[null,null,null,null,8,13,"Cusco","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,8,14,"Cusco","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,8,15,"Cusco","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1378+1","v":8},{"$f":"F1378","v":16},"Cusco","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J773/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,8,17,"Cusco","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,8,18,{"$f":"INDEX(l.reg.nom,E1405)","v":"Cusco"},{"$f":"INDEX(l.reg.nom,F1405)","v":"Moquegua"},"[# enlace 155 M]",0]
[null,null,null,null,8,19,"Cusco","Pasco","[# enlace 155 M]",0]
[null,null,null,null,8,20,"Cusco","Piura","[# enlace 155 M]",0]
[null,null,null,null,8,21,"Cusco","Puno","[# enlace 155 M]",0]
[null,null,null,null,8,22,"Cusco","San Martín","[# enlace 155 M]",0]
[null,null,null,null,8,23,"Cusco","Tacna","[# enlace 155 M]",0]
[null,null,null,null,8,24,"Cusco","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,8,25,"Cusco","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1388+1","v":9},{"$f":"F1388","v":1},"Huancavelica","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J783/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,9,2,"Huancavelica","Ancash","[# enlace 155 M]",0]
[null,null,null,null,9,3,"Huancavelica","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,9,4,"Huancavelica","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,9,5,"Huancavelica","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,9,6,"Huancavelica","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,9,7,"Huancavelica","Callao","[# enlace 155 M]",0]
[null,null,null,null,9,8,"Huancavelica","Cusco","[# enlace 155 M]",0]
[null,null,null,null,9,9,"Huancavelica","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,9,10,"Huancavelica","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,9,11,"Huancavelica","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J793/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,9,12,"Huancavelica","Junín","[# enlace 155 M]",0]
[null,null,null,null,9,13,"Huancavelica","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,9,14,"Huancavelica","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,9,15,"Huancavelica","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1403+1","v":9},{"$f":"F1403","v":16},"Huancavelica","Loreto","[# enlace 155 M]",0]
[null,null,null,null,9,17,"Huancavelica","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,9,18,"Huancavelica","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,9,19,"Huancavelica","Pasco","[# enlace 155 M]",0]
[null,null,null,null,9,20,"Huancavelica","Piura","[# enlace 155 M]",0]
[null,null,null,null,9,21,"Huancavelica","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J803/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,9,22,"Huancavelica","San Martín","[# enlace 155 M]",0]
[null,null,null,null,9,23,"Huancavelica","Tacna","[# enlace 155 M]",0]
[null,null,null,null,9,24,"Huancavelica","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,9,25,"Huancavelica","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1413+1","v":10},{"$f":"F1413","v":1},"Huánuco","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,10,2,"Huánuco","Ancash","[# enlace 155 M]",0]
[null,null,null,null,10,3,"Huánuco","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,10,4,"Huánuco","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,10,5,"Huánuco","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,10,6,"Huánuco","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J813/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,10,7,"Huánuco","Callao","[# enlace 155 M]",0]
[null,null,null,null,10,8,"Huánuco","Cusco","[# enlace 155 M]",0]
[null,null,null,null,10,9,"Huánuco","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,10,10,"Huánuco","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,10,11,"Huánuco","Ica","[# enlace 155 M]",0]
[null,null,null,null,10,12,"Huánuco","Junín","[# enlace 155 M]",0]
[null,null,null,null,10,13,"Huánuco","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,10,14,"Huánuco","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,10,15,"Huánuco","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1428+1","v":10},{"$f":"F1428","v":16},"Huánuco","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J823/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,10,17,"Huánuco","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,10,18,"Huánuco","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,10,19,"Huánuco","Pasco","[# enlace 155 M]",0]
[null,null,null,null,10,20,"Huánuco","Piura","[# enlace 155 M]",0]
[null,null,null,null,10,21,"Huánuco","Puno","[# enlace 155 M]",0]
[null,null,null,null,10,22,"Huánuco","San Martín","[# enlace 155 M]",0]
[null,null,null,null,10,23,"Huánuco","Tacna","[# enlace 155 M]",0]
[null,null,null,null,10,24,"Huánuco","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,10,25,"Huánuco","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1438+1","v":11},{"$f":"F1438","v":1},"Ica","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J833/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,11,2,"Ica","Ancash","[# enlace 155 M]",0]
[null,null,null,null,11,3,"Ica","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,11,4,"Ica","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,11,5,"Ica","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,11,6,"Ica","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,11,7,{"$f":"INDEX(l.reg.nom,E1469)","v":"Ica"},{"$f":"INDEX(l.reg.nom,F1469)","v":"Callao"},"[# enlace 155 M]",0]
[null,null,null,null,11,8,"Ica","Cusco","[# enlace 155 M]",0]
[null,null,null,null,11,9,"Ica","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,11,10,"Ica","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,11,11,"Ica","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J843/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,11,12,"Ica","Junín","[# enlace 155 M]",0]
[null,null,null,null,11,13,"Ica","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,11,14,"Ica","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,11,15,"Ica","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1453+1","v":11},{"$f":"F1453","v":16},"Ica","Loreto","[# enlace 155 M]",0]
[null,null,null,null,11,17,"Ica","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,11,18,"Ica","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,11,19,"Ica","Pasco","[# enlace 155 M]",0]
[null,null,null,null,11,20,"Ica","Piura","[# enlace 155 M]",0]
[null,null,null,null,11,21,"Ica","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J853/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,11,22,"Ica","San Martín","[# enlace 155 M]",0]
[null,null,null,null,11,23,"Ica","Tacna","[# enlace 155 M]",0]
[null,null,null,null,11,24,"Ica","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,11,25,"Ica","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1463+1","v":12},{"$f":"F1463","v":1},"Junín","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,12,2,"Junín","Ancash","[# enlace 155 M]",0]
[null,null,null,null,12,3,"Junín","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,12,4,"Junín","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,12,5,"Junín","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,12,6,"Junín","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J863/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,12,7,"Junín","Callao","[# enlace 155 M]",0]
[null,null,null,null,12,8,"Junín","Cusco","[# enlace 155 M]",0]
[null,null,null,null,12,9,"Junín","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,12,10,"Junín","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,12,11,"Junín","Ica","[# enlace 155 M]",0]
[null,null,null,null,12,12,"Junín","Junín","[# enlace 155 M]",0]
[null,null,null,null,12,13,"Junín","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,12,14,"Junín","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,12,15,"Junín","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1478+1","v":12},{"$f":"F1478","v":16},"Junín","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J873/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,12,17,"Junín","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,12,18,"Junín","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,12,19,"Junín","Pasco","[# enlace 155 M]",0]
[null,null,null,null,12,20,"Junín","Piura","[# enlace 155 M]",0]
[null,null,null,null,12,21,"Junín","Puno","[# enlace 155 M]",0]
[null,null,null,null,12,22,"Junín","San Martín","[# enlace 155 M]",0]
[null,null,null,null,12,23,"Junín","Tacna","[# enlace 155 M]",0]
[null,null,null,null,12,24,"Junín","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,12,25,"Junín","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1488+1","v":13},{"$f":"F1488","v":1},"La Libertad","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J883/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,13,2,"La Libertad","Ancash","[# enlace 155 M]",0]
[null,null,null,null,13,3,"La Libertad","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,13,4,"La Libertad","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,13,5,"La Libertad","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,13,6,"La Libertad","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,13,7,"La Libertad","Callao","[# enlace 155 M]",0]
[null,null,null,null,13,8,"La Libertad","Cusco","[# enlace 155 M]",0]
[null,null,null,null,13,9,"La Libertad","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,13,10,"La Libertad","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,13,11,"La Libertad","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J893/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,13,12,"La Libertad","Junín","[# enlace 155 M]",0]
[null,null,null,null,13,13,"La Libertad","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,13,14,"La Libertad","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,13,15,"La Libertad","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1503+1","v":13},{"$f":"F1503","v":16},"La Libertad","Loreto","[# enlace 155 M]",0]
[null,null,null,null,13,17,"La Libertad","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,13,18,"La Libertad","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,13,19,"La Libertad","Pasco","[# enlace 155 M]",0]
[null,null,null,null,13,20,"La Libertad","Piura","[# enlace 155 M]",0]
[null,null,null,null,13,21,{"$f":"INDEX(l.reg.nom,E1533)","v":"La Libertad"},{"$f":"INDEX(l.reg.nom,F1533)","v":"Puno"},"[# enlace 155 M]",{"$f":"ROUNDUP(J903/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,13,22,"La Libertad","San Martín","[# enlace 155 M]",0]
[null,null,null,null,13,23,"La Libertad","Tacna","[# enlace 155 M]",0]
[null,null,null,null,13,24,"La Libertad","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,13,25,"La Libertad","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1513+1","v":14},{"$f":"F1513","v":1},"Lambayeque","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,14,2,"Lambayeque","Ancash","[# enlace 155 M]",0]
[null,null,null,null,14,3,"Lambayeque","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,14,4,"Lambayeque","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,14,5,"Lambayeque","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,14,6,"Lambayeque","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J913/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,14,7,"Lambayeque","Callao","[# enlace 155 M]",0]
[null,null,null,null,14,8,"Lambayeque","Cusco","[# enlace 155 M]",0]
[null,null,null,null,14,9,"Lambayeque","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,14,10,"Lambayeque","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,14,11,"Lambayeque","Ica","[# enlace 155 M]",0]
[null,null,null,null,14,12,"Lambayeque","Junín","[# enlace 155 M]",0]
[null,null,null,null,14,13,"Lambayeque","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,14,14,"Lambayeque","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,14,15,"Lambayeque","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1528+1","v":14},{"$f":"F1528","v":16},"Lambayeque","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J923/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,14,17,"Lambayeque","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,14,18,"Lambayeque","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,14,19,"Lambayeque","Pasco","[# enlace 155 M]",0]
[null,null,null,null,14,20,"Lambayeque","Piura","[# enlace 155 M]",0]
[null,null,null,null,14,21,"Lambayeque","Puno","[# enlace 155 M]",0]
[null,null,null,null,14,22,"Lambayeque","San Martín","[# enlace 155 M]",0]
[null,null,null,null,14,23,"Lambayeque","Tacna","[# enlace 155 M]",0]
[null,null,null,null,14,24,"Lambayeque","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,14,25,"Lambayeque","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1538+1","v":15},{"$f":"F1538","v":1},"Lima","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J933/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,15,2,"Lima","Ancash","[# enlace 155 M]",0]
[null,null,null,null,15,3,"Lima","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,15,4,"Lima","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,15,5,"Lima","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,15,6,"Lima","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,15,7,"Lima","Callao","[# enlace 155 M]",0]
[null,null,null,null,15,8,"Lima","Cusco","[# enlace 155 M]",0]
[null,null,null,null,15,9,"Lima","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,15,10,"Lima","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,15,11,"Lima","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J943/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,15,12,"Lima","Junín","[# enlace 155 M]",0]
[null,null,null,null,15,13,"Lima","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,15,14,"Lima","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,15,15,"Lima","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1553+1","v":15},{"$f":"F1553","v":16},"Lima","Loreto","[# enlace 155 M]",0]
[null,null,null,null,15,17,"Lima","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,15,18,"Lima","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,15,19,"Lima","Pasco","[# enlace 155 M]",0]
[null,null,null,null,15,20,"Lima","Piura","[# enlace 155 M]",0]
[null,null,null,null,15,21,"Lima","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J953/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,15,22,"Lima","San Martín","[# enlace 155 M]",0]
[null,null,null,null,15,23,"Lima","Tacna","[# enlace 155 M]",0]
[null,null,null,null,15,24,"Lima","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,15,25,"Lima","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1563+1","v":16},{"$f":"F1563","v":1},"Loreto","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,16,2,"Loreto","Ancash","[# enlace 155 M]",0]
[null,null,null,null,16,3,"Loreto","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,16,4,"Loreto","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,16,5,"Loreto","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,16,6,"Loreto","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J963/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,16,7,"Loreto","Callao","[# enlace 155 M]",0]
[null,null,null,null,16,8,"Loreto","Cusco","[# enlace 155 M]",0]
[null,null,null,null,16,9,"Loreto","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,16,10,{"$f":"INDEX(l.reg.nom,E1597)","v":"Loreto"},{"$f":"INDEX(l.reg.nom,F1597)","v":"Huánuco"},"[# enlace 155 M]",0]
[null,null,null,null,16,11,"Loreto","Ica","[# enlace 155 M]",0]
[null,null,null,null,16,12,"Loreto","Junín","[# enlace 155 M]",0]
[null,null,null,null,16,13,"Loreto","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,16,14,"Loreto","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,16,15,"Loreto","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1578+1","v":16},{"$f":"F1578","v":16},"Loreto","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J973/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,16,17,"Loreto","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,16,18,"Loreto","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,16,19,"Loreto","Pasco","[# enlace 155 M]",0]
[null,null,null,null,16,20,"Loreto","Piura","[# enlace 155 M]",0]
[null,null,null,null,16,21,"Loreto","Puno","[# enlace 155 M]",0]
[null,null,null,null,16,22,"Loreto","San Martín","[# enlace 155 M]",0]
[null,null,null,null,16,23,"Loreto","Tacna","[# enlace 155 M]",0]
[null,null,null,null,16,24,"Loreto","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,16,25,"Loreto","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1588+1","v":17},{"$f":"F1588","v":1},"Madre de Dios","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J983/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,17,2,"Madre de Dios","Ancash","[# enlace 155 M]",0]
[null,null,null,null,17,3,"Madre de Dios","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,17,4,"Madre de Dios","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,17,5,"Madre de Dios","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,17,6,"Madre de Dios","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,17,7,"Madre de Dios","Callao","[# enlace 155 M]",0]
[null,null,null,null,17,8,"Madre de Dios","Cusco","[# enlace 155 M]",0]
[null,null,null,null,17,9,"Madre de Dios","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,17,10,"Madre de Dios","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,17,11,"Madre de Dios","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J993/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,17,12,"Madre de Dios","Junín","[# enlace 155 M]",0]
[null,null,null,null,17,13,"Madre de Dios","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,17,14,"Madre de Dios","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,17,15,"Madre de Dios","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1603+1","v":17},{"$f":"F1603","v":16},"Madre de Dios","Loreto","[# enlace 155 M]",0]
[null,null,null,null,17,17,"Madre de Dios","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,17,18,"Madre de Dios","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,17,19,"Madre de Dios","Pasco","[# enlace 155 M]",0]
[null,null,null,null,17,20,"Madre de Dios","Piura","[# enlace 155 M]",0]
[null,null,null,null,17,21,"Madre de Dios","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J1003/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,17,22,"Madre de Dios","San Martín","[# enlace 155 M]",0]
[null,null,null,null,17,23,"Madre de Dios","Tacna","[# enlace 155 M]",0]
[null,null,null,null,17,24,"Madre de Dios","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,17,25,"Madre de Dios","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1613+1","v":18},{"$f":"F1613","v":1},"Moquegua","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,18,2,"Moquegua","Ancash","[# enlace 155 M]",0]
[null,null,null,null,18,3,"Moquegua","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,18,4,"Moquegua","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,18,5,"Moquegua","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,18,6,"Moquegua","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J1013/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,18,7,"Moquegua","Callao","[# enlace 155 M]",0]
[null,null,null,null,18,8,"Moquegua","Cusco","[# enlace 155 M]",0]
[null,null,null,null,18,9,"Moquegua","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,18,10,"Moquegua","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,18,11,"Moquegua","Ica","[# enlace 155 M]",0]
[null,null,null,null,18,12,"Moquegua","Junín","[# enlace 155 M]",0]
[null,null,null,null,18,13,"Moquegua","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,18,14,"Moquegua","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,18,15,"Moquegua","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1628+1","v":18},{"$f":"F1628","v":16},"Moquegua","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J1023/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,18,17,"Moquegua","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,18,18,"Moquegua","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,18,19,"Moquegua","Pasco","[# enlace 155 M]",0]
[null,null,null,null,18,20,"Moquegua","Piura","[# enlace 155 M]",0]
[null,null,null,null,18,21,"Moquegua","Puno","[# enlace 155 M]",0]
[null,null,null,null,18,22,"Moquegua","San Martín","[# enlace 155 M]",0]
[null,null,null,null,18,23,"Moquegua","Tacna","[# enlace 155 M]",0]
[null,null,null,null,18,24,{"$f":"INDEX(l.reg.nom,E1661)","v":"Moquegua"},{"$f":"INDEX(l.reg.nom,F1661)","v":"Tumbes"},"[# enlace 155 M]",0]
[null,null,null,null,18,25,"Moquegua","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1638+1","v":19},{"$f":"F1638","v":1},"Pasco","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J1033/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,19,2,"Pasco","Ancash","[# enlace 155 M]",0]
[null,null,null,null,19,3,"Pasco","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,19,4,"Pasco","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,19,5,"Pasco","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,19,6,"Pasco","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,19,7,"Pasco","Callao","[# enlace 155 M]",0]
[null,null,null,null,19,8,"Pasco","Cusco","[# enlace 155 M]",0]
[null,null,null,null,19,9,"Pasco","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,19,10,"Pasco","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,19,11,"Pasco","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J1043/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,19,12,"Pasco","Junín","[# enlace 155 M]",0]
[null,null,null,null,19,13,"Pasco","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,19,14,"Pasco","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,19,15,"Pasco","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1653+1","v":19},{"$f":"F1653","v":16},"Pasco","Loreto","[# enlace 155 M]",0]
[null,null,null,null,19,17,"Pasco","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,19,18,"Pasco","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,19,19,"Pasco","Pasco","[# enlace 155 M]",0]
[null,null,null,null,19,20,"Pasco","Piura","[# enlace 155 M]",0]
[null,null,null,null,19,21,"Pasco","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J1053/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,19,22,"Pasco","San Martín","[# enlace 155 M]",0]
[null,null,null,null,19,23,"Pasco","Tacna","[# enlace 155 M]",0]
[null,null,null,null,19,24,"Pasco","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,19,25,"Pasco","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1663+1","v":20},{"$f":"F1663","v":1},"Piura","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,20,2,"Piura","Ancash","[# enlace 155 M]",0]
[null,null,null,null,20,3,"Piura","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,20,4,"Piura","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,20,5,"Piura","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,20,6,"Piura","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J1063/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,20,7,"Piura","Callao","[# enlace 155 M]",0]
[null,null,null,null,20,8,"Piura","Cusco","[# enlace 155 M]",0]
[null,null,null,null,20,9,"Piura","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,20,10,"Piura","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,20,11,"Piura","Ica","[# enlace 155 M]",0]
[null,null,null,null,20,12,"Piura","Junín","[# enlace 155 M]",0]
[null,null,null,null,20,13,"Piura","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,20,14,"Piura","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,20,15,"Piura","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1678+1","v":20},{"$f":"F1678","v":16},"Piura","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J1073/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,20,17,"Piura","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,20,18,"Piura","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,20,19,"Piura","Pasco","[# enlace 155 M]",0]
[null,null,null,null,20,20,"Piura","Piura","[# enlace 155 M]",0]
[null,null,null,null,20,21,"Piura","Puno","[# enlace 155 M]",0]
[null,null,null,null,20,22,"Piura","San Martín","[# enlace 155 M]",0]
[null,null,null,null,20,23,"Piura","Tacna","[# enlace 155 M]",0]
[null,null,null,null,20,24,"Piura","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,20,25,"Piura","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1688+1","v":21},{"$f":"F1688","v":1},"Puno","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J1083/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,21,2,"Puno","Ancash","[# enlace 155 M]",0]
[null,null,null,null,21,3,"Puno","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,21,4,"Puno","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,21,5,"Puno","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,21,6,"Puno","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,21,7,"Puno","Callao","[# enlace 155 M]",0]
[null,null,null,null,21,8,"Puno","Cusco","[# enlace 155 M]",0]
[null,null,null,null,21,9,"Puno","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,21,10,"Puno","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,21,11,"Puno","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J1093/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,21,12,"Puno","Junín","[# enlace 155 M]",0]
[null,null,null,null,21,13,{"$f":"INDEX(l.reg.nom,E1725)","v":"Puno"},{"$f":"INDEX(l.reg.nom,F1725)","v":"La Libertad"},"[# enlace 155 M]",0]
[null,null,null,null,21,14,"Puno","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,21,15,"Puno","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1703+1","v":21},{"$f":"F1703","v":16},"Puno","Loreto","[# enlace 155 M]",0]
[null,null,null,null,21,17,"Puno","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,21,18,"Puno","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,21,19,"Puno","Pasco","[# enlace 155 M]",0]
[null,null,null,null,21,20,"Puno","Piura","[# enlace 155 M]",0]
[null,null,null,null,21,21,"Puno","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J1103/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,21,22,"Puno","San Martín","[# enlace 155 M]",0]
[null,null,null,null,21,23,"Puno","Tacna","[# enlace 155 M]",0]
[null,null,null,null,21,24,"Puno","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,21,25,"Puno","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1713+1","v":22},{"$f":"F1713","v":1},"San Martín","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,22,2,"San Martín","Ancash","[# enlace 155 M]",0]
[null,null,null,null,22,3,"San Martín","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,22,4,"San Martín","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,22,5,"San Martín","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,22,6,"San Martín","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J1113/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,22,7,"San Martín","Callao","[# enlace 155 M]",0]
[null,null,null,null,22,8,"San Martín","Cusco","[# enlace 155 M]",0]
[null,null,null,null,22,9,"San Martín","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,22,10,"San Martín","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,22,11,"San Martín","Ica","[# enlace 155 M]",0]
[null,null,null,null,22,12,"San Martín","Junín","[# enlace 155 M]",0]
[null,null,null,null,22,13,"San Martín","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,22,14,"San Martín","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,22,15,"San Martín","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1728+1","v":22},{"$f":"F1728","v":16},"San Martín","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J1123/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,22,17,"San Martín","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,22,18,"San Martín","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,22,19,"San Martín","Pasco","[# enlace 155 M]",0]
[null,null,null,null,22,20,"San Martín","Piura","[# enlace 155 M]",0]
[null,null,null,null,22,21,"San Martín","Puno","[# enlace 155 M]",0]
[null,null,null,null,22,22,"San Martín","San Martín","[# enlace 155 M]",0]
[null,null,null,null,22,23,"San Martín","Tacna","[# enlace 155 M]",0]
[null,null,null,null,22,24,"San Martín","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,22,25,"San Martín","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1738+1","v":23},{"$f":"F1738","v":1},"Tacna","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J1133/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,23,2,"Tacna","Ancash","[# enlace 155 M]",0]
[null,null,null,null,23,3,"Tacna","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,23,4,"Tacna","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,23,5,"Tacna","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,23,6,"Tacna","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,23,7,"Tacna","Callao","[# enlace 155 M]",0]
[null,null,null,null,23,8,"Tacna","Cusco","[# enlace 155 M]",0]
[null,null,null,null,23,9,"Tacna","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,23,10,"Tacna","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,23,11,"Tacna","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J1143/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,23,12,"Tacna","Junín","[# enlace 155 M]",0]
[null,null,null,null,23,13,"Tacna","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,23,14,"Tacna","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,23,15,"Tacna","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1753+1","v":23},{"$f":"F1753","v":16},"Tacna","Loreto","[# enlace 155 M]",0]
[null,null,null,null,23,17,"Tacna","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,23,18,"Tacna","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,23,19,"Tacna","Pasco","[# enlace 155 M]",0]
[null,null,null,null,23,20,"Tacna","Piura","[# enlace 155 M]",0]
[null,null,null,null,23,21,"Tacna","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J1153/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,23,22,"Tacna","San Martín","[# enlace 155 M]",0]
[null,null,null,null,23,23,"Tacna","Tacna","[# enlace 155 M]",0]
[null,null,null,null,23,24,"Tacna","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,23,25,"Tacna","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1763+1","v":24},{"$f":"F1763","v":1},"Tumbes","Amazonas","[# enlace 155 M]",0]
[null,null,null,null,24,2,{"$f":"INDEX(l.reg.nom,E1789)","v":"Tumbes"},{"$f":"INDEX(l.reg.nom,F1789)","v":"Ancash"},"[# enlace 155 M]",0]
[null,null,null,null,24,3,"Tumbes","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,24,4,"Tumbes","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,24,5,"Tumbes","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,24,6,"Tumbes","Cajamarca","[# enlace 155 M]",{"$f":"ROUNDUP(J1163/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,24,7,"Tumbes","Callao","[# enlace 155 M]",0]
[null,null,null,null,24,8,"Tumbes","Cusco","[# enlace 155 M]",0]
[null,null,null,null,24,9,"Tumbes","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,24,10,"Tumbes","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,24,11,"Tumbes","Ica","[# enlace 155 M]",0]
[null,null,null,null,24,12,"Tumbes","Junín","[# enlace 155 M]",0]
[null,null,null,null,24,13,"Tumbes","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,24,14,"Tumbes","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,24,15,"Tumbes","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1778+1","v":24},{"$f":"F1778","v":16},"Tumbes","Loreto","[# enlace 155 M]",{"$f":"ROUNDUP(J1173/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,24,17,"Tumbes","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,24,18,"Tumbes","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,24,19,"Tumbes","Pasco","[# enlace 155 M]",0]
[null,null,null,null,24,20,"Tumbes","Piura","[# enlace 155 M]",0]
[null,null,null,null,24,21,"Tumbes","Puno","[# enlace 155 M]",0]
[null,null,null,null,24,22,"Tumbes","San Martín","[# enlace 155 M]",0]
[null,null,null,null,24,23,"Tumbes","Tacna","[# enlace 155 M]",0]
[null,null,null,null,24,24,"Tumbes","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,24,25,"Tumbes","Ucayali","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1788+1","v":25},{"$f":"F1788","v":1},"Ucayali","Amazonas","[# enlace 155 M]",{"$f":"ROUNDUP(J1183/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,25,2,"Ucayali","Ancash","[# enlace 155 M]",0]
[null,null,null,null,25,3,"Ucayali","Apurímac","[# enlace 155 M]",0]
[null,null,null,null,25,4,"Ucayali","Arequipa","[# enlace 155 M]",0]
[null,null,null,null,25,5,"Ucayali","Ayacucho","[# enlace 155 M]",0]
[null,null,null,null,25,6,"Ucayali","Cajamarca","[# enlace 155 M]",0]
[null,null,null,null,25,7,"Ucayali","Callao","[# enlace 155 M]",0]
[null,null,null,null,25,8,"Ucayali","Cusco","[# enlace 155 M]",0]
[null,null,null,null,25,9,"Ucayali","Huancavelica","[# enlace 155 M]",0]
[null,null,null,null,25,10,"Ucayali","Huánuco","[# enlace 155 M]",0]
[null,null,null,null,25,11,"Ucayali","Ica","[# enlace 155 M]",{"$f":"ROUNDUP(J1193/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,25,12,"Ucayali","Junín","[# enlace 155 M]",0]
[null,null,null,null,25,13,"Ucayali","La Libertad","[# enlace 155 M]",0]
[null,null,null,null,25,14,"Ucayali","Lambayeque","[# enlace 155 M]",0]
[null,null,null,null,25,15,"Ucayali","Lima","[# enlace 155 M]",0]
[null,null,null,null,{"$f":"E1803+1","v":25},{"$f":"F1803","v":16},"Ucayali","Loreto","[# enlace 155 M]",0]
[null,null,null,null,25,17,"Ucayali","Madre de Dios","[# enlace 155 M]",0]
[null,null,null,null,25,18,"Ucayali","Moquegua","[# enlace 155 M]",0]
[null,null,null,null,25,19,"Ucayali","Pasco","[# enlace 155 M]",0]
[null,null,null,null,25,20,"Ucayali","Piura","[# enlace 155 M]",0]
[null,null,null,null,25,21,"Ucayali","Puno","[# enlace 155 M]",{"$f":"ROUNDUP(J1203/cap_enlace_bbone_gasto,0)","v":0}]
[null,null,null,null,25,22,"Ucayali","San Martín","[# enlace 155 M]",0]
[null,null,null,null,25,23,"Ucayali","Tacna","[# enlace 155 M]",0]
[null,null,null,null,25,24,"Ucayali","Tumbes","[# enlace 155 M]",0]
[null,null,null,null,25,25,"Ucayali","Ucayali","[# enlace 155 M]",0]
[]
[null,null,null,null,null,null,null,null,"[# enlace 155 M]",{"$f":"SUM(J1213:J1837)","v":0}]
[]
[null,null,"Cálculo enlaces núcleo"]
[]
[null,null,null,null,null,"id","Tráfico acumulado en núcleo",null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"INDEX(l.reg.nom,F1844)","v":"Amazonas"},null,"[Mbps]",{"$f":"SUM(($F1844=$K$435:$K$459)*J$525:J$549)","v":8139171075.4446135}]
[null,null,null,null,null,2,"Ancash",null,"[Mbps]",{"$f":"SUM(($F1845=$K$435:$K$459)*J$525:J$549)","v":8747138268.4965744}]
[null,null,null,null,null,3,"Apurímac",null,"[Mbps]",{"$f":"SUM(($F1846=$K$435:$K$459)*J$525:J$549)","v":8776146371.0554066}]
[null,null,null,null,null,4,"Arequipa",null,"[Mbps]",{"$f":"SUM(($F1847=$K$435:$K$459)*J$525:J$549)","v":10614087567.302744}]
[null,null,null,null,null,5,"Ayacucho",null,"[Mbps]",{"$f":"SUM(($F1848=$K$435:$K$459)*J$525:J$549)","v":10998349755.267132}]
[null,null,null,null,null,6,"Cajamarca",null,"[Mbps]",{"$f":"SUM(($F1849=$K$435:$K$459)*J$525:J$549)","v":10292729563.942318}]
[null,null,null,null,null,7,"Callao",null,"[Mbps]",{"$f":"SUM(($F1850=$K$435:$K$459)*J$525:J$549)","v":9331548750.4416962}]
[null,null,null,null,null,8,"Cusco",null,"[Mbps]",{"$f":"SUM(($F1851=$K$435:$K$459)*J$525:J$549)","v":9355836374.3689137}]
[null,null,null,null,null,9,"Huancavelica",null,"[Mbps]",{"$f":"SUM(($F1852=$K$435:$K$459)*J$525:J$549)","v":11850122055.967112}]
[null,null,null,null,null,10,"Huánuco",null,"[Mbps]",{"$f":"SUM(($F1853=$K$435:$K$459)*J$525:J$549)","v":13233405023.237213}]
[null,null,null,null,null,11,"Ica",null,"[Mbps]",{"$f":"SUM(($F1854=$K$435:$K$459)*J$525:J$549)","v":8219738986.5410919}]
[null,null,null,null,null,12,"Junín",null,"[Mbps]",{"$f":"SUM(($F1855=$K$435:$K$459)*J$525:J$549)","v":10483436900.659813}]
[null,null,null,null,null,13,"La Libertad",null,"[Mbps]",{"$f":"SUM(($F1856=$K$435:$K$459)*J$525:J$549)","v":10432531868.190426}]
[null,null,null,null,null,14,"Lambayeque",null,"[Mbps]",{"$f":"SUM(($F1857=$K$435:$K$459)*J$525:J$549)","v":11926015170.483242}]
[null,null,null,null,null,15,"Lima",null,"[Mbps]",{"$f":"SUM(($F1858=$K$435:$K$459)*J$525:J$549)","v":10034062562.2799}]
[null,null,null,null,null,16,"Loreto",null,"[Mbps]",{"$f":"SUM(($F1859=$K$435:$K$459)*J$525:J$549)","v":11481056763.726458}]
[null,null,null,null,null,17,"Madre de Dios",null,"[Mbps]",{"$f":"SUM(($F1860=$K$435:$K$459)*J$525:J$549)","v":12675474903.680435}]
[null,null,null,null,null,18,"Moquegua",null,"[Mbps]",{"$f":"SUM(($F1861=$K$435:$K$459)*J$525:J$549)","v":8816453167.6292839}]
[null,null,null,null,null,19,"Pasco",null,"[Mbps]",{"$f":"SUM(($F1862=$K$435:$K$459)*J$525:J$549)","v":8664849666.8021183}]
[null,null,null,null,null,20,"Piura",null,"[Mbps]",{"$f":"SUM(($F1863=$K$435:$K$459)*J$525:J$549)","v":6935677434.6375866}]
[null,null,null,null,null,21,"Puno",null,"[Mbps]",{"$f":"SUM(($F1864=$K$435:$K$459)*J$525:J$549)","v":9941556408.4505482}]
[null,null,null,null,null,22,"San Martín",null,"[Mbps]",{"$f":"SUM(($F1865=$K$435:$K$459)*J$525:J$549)","v":10770411546.761526}]
[null,null,null,null,null,23,"Tacna",null,"[Mbps]",{"$f":"SUM(($F1866=$K$435:$K$459)*J$525:J$549)","v":9029940620.581955}]
[null,null,null,null,null,24,"Tumbes",null,"[Mbps]",{"$f":"SUM(($F1867=$K$435:$K$459)*J$525:J$549)","v":7501145092.6545315}]
[null,null,null,null,null,25,"Ucayali",null,"[Mbps]",{"$f":"SUM(($F1868=$K$435:$K$459)*J$525:J$549)","v":11434141297.068312}]
[]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J1844:J1868)","v":249685027195.67102}]
[]
[null,null,null,null,"Tráfico efectivo en arcos RNC-Núcleo con utilización",null,"[Mbps]",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,1,2,"Desde\\Hasta","Amazonas","Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,1,1,{"$f":"INDEX(l.reg.nom,F1874)","v":"Amazonas"},{"$f":"INDEX($J$496:$AH$520,$F1874,H$1872)*INDEX($J$1844:$J$1868,$F1874)/p.util.tx","v":0},12235662646.459185,0,0,0,0,0,0,0,0,{"$f":"INDEX($J$496:$AH$520,$F1874,R$1872)*INDEX($J$1844:$J$1868,$F1874)/p.util.tx","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,2,"Ancash",13149623221.233337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,3,"Apurímac",13193231268.494387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,4,"Arequipa",15956218829.863907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,5,"Ayacucho",16533882385.051645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,6,"Cajamarca",15473119496.846991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,7,"Callao",14028170856.84063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,8,"Cusco",14064682581.450285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,9,"Huancavelica",17814356579.089153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,10,"Huánuco",19893853812.311447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,11,"Ica",{"$f":"INDEX($J$496:$AH$520,$F1884,H$1872)*INDEX($J$1844:$J$1868,$F1884)/p.util.tx","v":12356780850.164291},0,0,0,0,0,0,0,0,0,{"$f":"INDEX($J$496:$AH$520,$F1884,R$1872)*INDEX($J$1844:$J$1868,$F1884)/p.util.tx","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,12,"Junín",15759810931.963743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,13,"La Libertad",15683285104.145527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,14,"Lambayeque",17928447134.233032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,15,"Lima",15084263906.913399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,16,"Loreto",17259538604.566257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,17,"Madre de Dios",19055114257.642185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,18,"Moquegua",13253824707.392031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,19,"Pasco",13025918293.464975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,20,"Piura",10426443740.801853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,21,"Puno",14945198874.309256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,22,"San Martín",16191221566.44236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,23,"Tacna",13574761622.142654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,24,"Tumbes",11276514520.34997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,25,"Ucayali",17189010313.95665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"[Mbps]",{"$f":"SUM(H1874:AF1898)","v":375352936106.12921}]
[]
[null,null,null,null,"# de enlaces a capacidad o módulo del backbone",null,null,"[# enlace a cap backbone]"]
[null,null,null,null,1,2,"Desde\\Hasta","Amazonas","Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,1,1,{"$f":"INDEX(l.reg.nom,F1904)","v":"Amazonas"},{"$f":"ROUNDUP(H1874/cap_enlace_bbone_gasto,0)","v":0},1223566265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,2,"Ancash",{"$f":"ROUNDUP(H1875/cap_enlace_bbone_gasto,0)","v":1314962323},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,3,"Apurímac",{"$f":"ROUNDUP(H1876/cap_enlace_bbone_gasto,0)","v":1319323127},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,4,"Arequipa",{"$f":"ROUNDUP(H1877/cap_enlace_bbone_gasto,0)","v":1595621883},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,5,"Ayacucho",{"$f":"ROUNDUP(H1878/cap_enlace_bbone_gasto,0)","v":1653388239},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,6,"Cajamarca",{"$f":"ROUNDUP(H1879/cap_enlace_bbone_gasto,0)","v":1547311950},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,7,"Callao",{"$f":"ROUNDUP(H1880/cap_enlace_bbone_gasto,0)","v":1402817086},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,8,"Cusco",{"$f":"ROUNDUP(H1881/cap_enlace_bbone_gasto,0)","v":1406468259},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,9,"Huancavelica",{"$f":"ROUNDUP(H1882/cap_enlace_bbone_gasto,0)","v":1781435658},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,10,"Huánuco",{"$f":"ROUNDUP(H1883/cap_enlace_bbone_gasto,0)","v":1989385382},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,11,"Ica",{"$f":"ROUNDUP(H1884/cap_enlace_bbone_gasto,0)","v":1235678086},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,12,"Junín",{"$f":"ROUNDUP(H1885/cap_enlace_bbone_gasto,0)","v":1575981094},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,13,"La Libertad",{"$f":"ROUNDUP(H1886/cap_enlace_bbone_gasto,0)","v":1568328511},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,14,"Lambayeque",{"$f":"ROUNDUP(H1887/cap_enlace_bbone_gasto,0)","v":1792844714},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,15,"Lima",{"$f":"ROUNDUP(H1888/cap_enlace_bbone_gasto,0)","v":1508426391},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,16,"Loreto",{"$f":"ROUNDUP(H1889/cap_enlace_bbone_gasto,0)","v":1725953861},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,17,"Madre de Dios",{"$f":"ROUNDUP(H1890/cap_enlace_bbone_gasto,0)","v":1905511426},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,18,"Moquegua",{"$f":"ROUNDUP(H1891/cap_enlace_bbone_gasto,0)","v":1325382471},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,19,"Pasco",{"$f":"ROUNDUP(H1892/cap_enlace_bbone_gasto,0)","v":1302591830},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,20,"Piura",{"$f":"ROUNDUP(H1893/cap_enlace_bbone_gasto,0)","v":1042644375},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,21,"Puno",{"$f":"ROUNDUP(H1894/cap_enlace_bbone_gasto,0)","v":1494519888},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,22,"San Martín",{"$f":"ROUNDUP(H1895/cap_enlace_bbone_gasto,0)","v":1619122157},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,23,"Tacna",{"$f":"ROUNDUP(H1896/cap_enlace_bbone_gasto,0)","v":1357476163},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,24,"Tumbes",{"$f":"ROUNDUP(H1897/cap_enlace_bbone_gasto,0)","v":1127651453},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,25,"Ucayali",{"$f":"ROUNDUP(H1898/cap_enlace_bbone_gasto,0)","v":1718901032},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"[# enlace a cap backbone]",{"$f":"SUM(H1904:AF1928)","v":37535293624}]
[]
[]
[null,"Interconexión"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,"id",null,null,"Tráfico de voz móvil en interconexiones","aux",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,1,null,null,{"$f":"INDEX(lista_demanda,$D1938)","v":"Cliente Tipo 1"},{"$f":"INDEX(p.itx.rf,$D1938)*INDEX(p.d.voz,$D1938)","v":0},null,{"$f":"SUM(L1938,M1938,N1938,O1938,P1938,Q1938,R1938,S1938,T1938,U1938,V1938,W1938,X1938,Y1938,Z1938,AA1938,AB1938,AC1938,AD1938,AE1938,AF1938,AG1938,AH1938,AI1938,AJ1938)","v":100000.00000000003},null,{"$f":"INDEX(dda_sal_red,$D1938,L$6)","v":3259.7753925653637},3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,{"$f":"INDEX(dda_sal_red,$D1938,V$6)","v":3292.0432109449325},4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,{"$f":"D1938+1","v":2},null,null,"Cliente Tipo 2",0,null,100000.00000000003,null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,3,null,null,"Cliente Tipo 3",0,null,100000.00000000003,null,3259.7753925653637,3503.2690453007003,3514.8869235870502,4250.9908129111782,4404.8895838067401,4122.2854568192452,3737.3281270601924,3747.0554319771109,4746.0283017613692,5300.0394824903042,3292.0432109449325,4198.6646209443097,4178.2769216733022,4776.4238426428228,4018.6881347981262,4598.2159573906247,5076.5859074709506,3531.0299807124939,3470.3120824348553,2777.7706627167108,3981.6389953810253,4313.5992845582496,3616.5326860010132,3004.2430565033847,4579.4260975479774]
[null,null,null,4,null,null,"Tráfico Móvil Voz entrante desde otras móviles",1,null,500000000.00000018,null,16298876.962826818,17516345.226503503,17574434.617935251,21254954.064555891,22024447.919033702,20611427.284096222,18686640.63530096,18735277.159885556,23730141.508806847,26500197.412451521,16460216.054724662,20993323.10472155,20891384.608366512,23882119.213214114,20093440.67399063,22991079.786953125,25382929.537354752,17655149.903562471,17351560.412174277,13888853.313583555,19908194.976905126,21567996.42279125,18082663.430005066,15021215.282516923,22897130.487739883]
[null,null,null,5,null,null,"Tráfico Móvil Voz entrante desde redes fijas",1,null,250000000.00000009,null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,6,null,null,"Tráfico Móvil Voz entrante desde públicos",1,null,250000000.00000009,null,8149438.4814134091,8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,9343320.3176504802,9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,10496661.552360775,10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,12691464.768677376,8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,9041331.715002533,7510607.6412584614,11448565.243869942]
[null,null,null,7,null,null,"Tráfico Móvil Voz entrante desde LDI",1,null,10000000.000000002,null,325977.53925653634,350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,8,null,null,"Tráfico on-net",0,null,5000000000.000001,null,162988769.62826818,175163452.26503503,175744346.17935252,212549540.64555892,220244479.19033703,206114272.84096223,186866406.35300961,187352771.59885556,237301415.08806849,265001974.12451521,164602160.54724663,209933231.04721549,208913846.08366513,238821192.13214114,200934406.73990631,229910797.86953124,253829295.37354752,176551499.03562471,173515604.12174276,138888533.13583556,199081949.76905125,215679964.22791249,180826634.30005065,150212152.82516924,228971304.87739885]
[null,null,null,9,null,null,"Tráfico Móvil Voz saliente a otras móviles",1,null,300000000,null,9779326.1776960921,10509807.135902101,10544660.770761151,12752972.438733535,13214668.751420222,12366856.370457735,11211984.381180577,11241166.295931332,14238084.905284109,15900118.447470913,9876129.6328347977,12595993.86283293,12534830.765019907,14329271.527928468,12056064.404394379,13794647.872171875,15229757.722412853,10593089.942137482,10410936.247304566,8333311.9881501328,11944916.986143077,12940797.853674749,10849598.058003038,9012729.1695101541,13738278.292643931]
[null,null,null,10,null,null,"Tráfico Móvil Voz saliente a redes fijas",1,null,25000000.000000007,null,814943.84814134089,875817.26132517518,878721.73089676257,1062747.7032277945,1101222.395951685,1030571.3642048112,934332.03176504816,936763.85799427773,1186507.0754403423,1325009.870622576,823010.8027362331,1049666.1552360775,1044569.2304183256,1194105.9606607056,1004672.0336995316,1149553.9893476563,1269146.4768677377,882757.49517812347,867578.02060871385,694442.66567917774,995409.74884525628,1078399.8211395624,904133.17150025326,751060.76412584609,1144856.5243869943]
[null,null,null,11,null,null,"Tráfico Móvil Voz saliente a LDI",1,null,10000000.000000002,null,{"$f":"INDEX(dda_sal_red,$D1948,L$6)","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,373732.81270601926,374705.54319771106,474602.83017613692,530003.94824903039,{"$f":"INDEX(dda_sal_red,$D1948,V$6)","v":329204.32109449327},419866.46209443099,417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,507658.59074709506,353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,361653.26860010129,300424.30565033847,457942.60975479771]
[null,null,null,12,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,"SMS saliente a otras móviles",1,null,60000000.000000015,null,1955865.2355392182,2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,15,null,null,"SMS on-net",1,null,60000000.000000015,null,1955865.2355392182,2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,2242396.8762361156,2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,2519198.7725665858,2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,3045951.5444825701,2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,2169919.6116006076,1802545.8339020307,2747655.6585287862]
[null,null,null,16,null,null,"SMS entrante desde otras móviles",1,null,24000000.000000007,null,782346.09421568725,840784.57087216817,843572.86166089203,1020237.7950986827,1057173.5001136176,989348.50963661878,896958.75049444614,899293.30367450661,1139046.7924227286,1272009.475797673,790090.37062678381,1007679.5090266344,1002786.4612015926,1146341.7222342775,964485.15235155029,1103571.8297737499,1218380.6177930282,847447.19537099858,832874.8997843652,666664.95905201067,955593.35889144614,1035263.82829398,867967.8446402431,721018.33356081229,1099062.2634115145]
[null,null,null,17,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,"Conexiones Móvil Datos banda ancha e internet móvil",0,null,800000.00000000023,null,26078.20314052291,28026.152362405603,28119.095388696402,34007.926503289425,35239.116670453921,32978.283654553961,29898.625016481539,29976.443455816887,37968.226414090954,42400.315859922433,26336.34568755946,33589.316967554478,33426.215373386418,38211.390741142583,32149.505078385009,36785.727659124997,40612.687259767605,28248.239845699951,27762.496659478842,22222.165301733687,31853.111963048203,34508.794276465997,28932.261488008106,24033.944452027077,36635.408780383819]
[null,null,null,21,null,null,"Tráfico Móvil Datos banda ancha e internet móvil Bajada",1,null,6857.1428571428632,null,{"$f":"INDEX(dda_sal_red,$D1958,L$6)","v":223.52745549019647},240.22416310633386,241.02081761739785,291.49651288533806,302.04957146103379,282.67100275331978,256.27392871269905,256.94094390700201,325.44194069220833,363.4312787993353,{"$f":"INDEX(dda_sal_red,$D1958,V$6)","v":225.74010589336692},287.90843115046709,286.51041748616944,327.52620635265083,275.56718638615735,315.30623707821445,348.10874794086533,242.1277701059997,237.96425708124733,190.47570258628883,273.02667396898471,295.78966522685158,247.99081275435529,206.00523816023218,314.01778954614713]
[null,null,null,22,null,null,"Tráfico Móvil Datos banda ancha e internet móvil Subida",1,null,34.285714285714292,null,1.1176372774509817,1.2011208155316686,1.2051040880869885,1.4574825644266896,1.5102478573051681,1.4133550137665982,1.2813696435634945,1.2847047195350094,1.6272097034610409,1.8171563939966757,1.128700529466834,1.4395421557523347,1.4325520874308466,1.6376310317632534,1.377835931930786,1.5765311853910715,1.740543739704326,1.2106388505299979,1.189821285406236,0.95237851293144371,1.3651333698449228,1.4789483261342571,1.2399540637717759,1.0300261908011603,1.5700889477307349]
[null,null,null,23,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,"libre",0,null,0,null,{"$f":"INDEX(dda_sal_red,$D1968,L$6)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(dda_sal_red,$D1968,V$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,"libre",0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,L$6)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,"aux","id",null,null,"Tráfico de voz en interconexiones",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,1,{"$f":"D1938:D1982*H1938:H1982","v":0},null,null,{"$f":"IF(D1986=0,\"\",INDEX(lista_demanda,C1986))","v":""},null,null,{"$f":"SUM(L1986,M1986,N1986,O1986,P1986,Q1986,R1986,S1986,T1986,U1986,V1986,W1986,X1986,Y1986,Z1986,AA1986,AB1986,AC1986,AD1986,AE1986,AF1986,AG1986,AH1986,AI1986,AJ1986)","v":0},null,{"$f":"L1938*$H1938","v":0},0,0,0,0,0,{"$f":"R1938*$H1938","v":0},0,0,0,0,{"$f":"W1938*$H1938","v":0},0,0,0,0,{"$f":"AB1938*$H1938","v":0},0,0,0,0,0,{"$f":"AH1938*$H1938","v":0},0,0]
[null,null,{"$f":"C1986+1","v":2},0,null,null,"",null,null,0,null,{"$f":"L1939*$H1939","v":0},0,0,0,0,0,{"$f":"R1939*$H1939","v":0},0,0,0,0,{"$f":"W1939*$H1939","v":0},0,0,0,0,{"$f":"AB1939*$H1939","v":0},0,0,0,0,0,{"$f":"AH1939*$H1939","v":0},0,0]
[null,null,3,0,null,null,"",null,"[miles de minutos]",0,null,{"$f":"L1940*$H1940","v":0},0,0,0,0,0,{"$f":"R1940*$H1940","v":0},0,0,0,0,{"$f":"W1940*$H1940","v":0},0,0,0,0,{"$f":"AB1940*$H1940","v":0},0,0,0,0,0,{"$f":"AH1940*$H1940","v":0},0,0]
[null,null,4,4,null,null,"Tráfico Móvil Voz entrante desde otras móviles",null,"[miles de minutos]",500000000.00000018,null,{"$f":"L1941*$H1941","v":16298876.962826818},17516345.226503503,17574434.617935251,21254954.064555891,22024447.919033702,20611427.284096222,{"$f":"R1941*$H1941","v":18686640.63530096},18735277.159885556,23730141.508806847,26500197.412451521,16460216.054724662,{"$f":"W1941*$H1941","v":20993323.10472155},20891384.608366512,23882119.213214114,20093440.67399063,22991079.786953125,{"$f":"AB1941*$H1941","v":25382929.537354752},17655149.903562471,17351560.412174277,13888853.313583555,19908194.976905126,21567996.42279125,{"$f":"AH1941*$H1941","v":18082663.430005066},15021215.282516923,22897130.487739883]
[null,null,5,5,null,null,"Tráfico Móvil Voz entrante desde redes fijas",null,"[miles de minutos]",250000000.00000009,null,{"$f":"L1942*$H1942","v":8149438.4814134091},8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,{"$f":"R1942*$H1942","v":9343320.3176504802},9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,{"$f":"W1942*$H1942","v":10496661.552360775},10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,{"$f":"AB1942*$H1942","v":12691464.768677376},8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,{"$f":"AH1942*$H1942","v":9041331.715002533},7510607.6412584614,11448565.243869942]
[null,null,6,6,null,null,"Tráfico Móvil Voz entrante desde públicos",null,"[miles de minutos]",250000000.00000009,null,{"$f":"L1943*$H1943","v":8149438.4814134091},8758172.6132517513,8787217.3089676257,10627477.032277945,11012223.959516851,10305713.642048111,{"$f":"R1943*$H1943","v":9343320.3176504802},9367638.5799427778,11865070.754403424,13250098.70622576,8230108.0273623308,{"$f":"W1943*$H1943","v":10496661.552360775},10445692.304183256,11941059.606607057,10046720.336995315,11495539.893476563,{"$f":"AB1943*$H1943","v":12691464.768677376},8827574.9517812356,8675780.2060871385,6944426.6567917774,9954097.4884525631,10783998.211395625,{"$f":"AH1943*$H1943","v":9041331.715002533},7510607.6412584614,11448565.243869942]
[null,null,7,7,null,null,"Tráfico Móvil Voz entrante desde LDI",null,null,10000000.000000002,null,{"$f":"L1944*$H1944","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,{"$f":"R1944*$H1944","v":373732.81270601926},374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,{"$f":"W1944*$H1944","v":419866.46209443099},417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,{"$f":"AB1944*$H1944","v":507658.59074709506},353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,{"$f":"AH1944*$H1944","v":361653.26860010129},300424.30565033847,457942.60975479771]
[null,null,8,0,null,null,"",null,"[miles de minutos]",0,null,{"$f":"L1945*$H1945","v":0},0,0,0,0,0,{"$f":"R1945*$H1945","v":0},0,0,0,0,{"$f":"W1945*$H1945","v":0},0,0,0,0,{"$f":"AB1945*$H1945","v":0},0,0,0,0,0,{"$f":"AH1945*$H1945","v":0},0,0]
[null,null,9,9,null,null,"Tráfico Móvil Voz saliente a otras móviles",null,"[miles de minutos]",300000000,null,{"$f":"L1946*$H1946","v":9779326.1776960921},10509807.135902101,10544660.770761151,12752972.438733535,13214668.751420222,12366856.370457735,{"$f":"R1946*$H1946","v":11211984.381180577},11241166.295931332,14238084.905284109,15900118.447470913,9876129.6328347977,{"$f":"W1946*$H1946","v":12595993.86283293},12534830.765019907,14329271.527928468,12056064.404394379,13794647.872171875,{"$f":"AB1946*$H1946","v":15229757.722412853},10593089.942137482,10410936.247304566,8333311.9881501328,11944916.986143077,12940797.853674749,{"$f":"AH1946*$H1946","v":10849598.058003038},9012729.1695101541,13738278.292643931]
[null,null,10,10,null,null,"Tráfico Móvil Voz saliente a redes fijas",null,"[miles de minutos]",25000000.000000007,null,{"$f":"L1947*$H1947","v":814943.84814134089},875817.26132517518,878721.73089676257,1062747.7032277945,1101222.395951685,1030571.3642048112,{"$f":"R1947*$H1947","v":934332.03176504816},936763.85799427773,1186507.0754403423,1325009.870622576,823010.8027362331,{"$f":"W1947*$H1947","v":1049666.1552360775},1044569.2304183256,1194105.9606607056,1004672.0336995316,1149553.9893476563,{"$f":"AB1947*$H1947","v":1269146.4768677377},882757.49517812347,867578.02060871385,694442.66567917774,995409.74884525628,1078399.8211395624,{"$f":"AH1947*$H1947","v":904133.17150025326},751060.76412584609,1144856.5243869943]
[null,null,11,11,null,null,"Tráfico Móvil Voz saliente a LDI",null,"[miles de minutos]",10000000.000000002,null,{"$f":"L1948*$H1948","v":325977.53925653634},350326.90453007002,351488.69235870504,425099.08129111782,440488.95838067407,412228.5456819245,{"$f":"R1948*$H1948","v":373732.81270601926},374705.54319771106,474602.83017613692,530003.94824903039,329204.32109449327,{"$f":"W1948*$H1948","v":419866.46209443099},417827.69216733024,477642.38426428224,401868.81347981264,459821.59573906253,{"$f":"AB1948*$H1948","v":507658.59074709506},353102.9980712494,347031.20824348554,277777.06627167109,398163.89953810256,431359.92845582496,{"$f":"AH1948*$H1948","v":361653.26860010129},300424.30565033847,457942.60975479771]
[null,null,12,0,null,null,"",null,"[miles de minutos]",0,null,{"$f":"L1949*$H1949","v":0},0,0,0,0,0,{"$f":"R1949*$H1949","v":0},0,0,0,0,{"$f":"W1949*$H1949","v":0},0,0,0,0,{"$f":"AB1949*$H1949","v":0},0,0,0,0,0,{"$f":"AH1949*$H1949","v":0},0,0]
[null,null,13,0,null,null,"",null,"[miles de minutos]",0,null,{"$f":"L1950*$H1950","v":0},0,0,0,0,0,{"$f":"R1950*$H1950","v":0},0,0,0,0,{"$f":"W1950*$H1950","v":0},0,0,0,0,{"$f":"AB1950*$H1950","v":0},0,0,0,0,0,{"$f":"AH1950*$H1950","v":0},0,0]
[null,null,14,14,null,null,"SMS saliente a otras móviles",null,null,60000000.000000015,null,{"$f":"L1951*$H1951","v":1955865.2355392182},2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,{"$f":"R1951*$H1951","v":2242396.8762361156},2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,{"$f":"W1951*$H1951","v":2519198.7725665858},2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,{"$f":"AB1951*$H1951","v":3045951.5444825701},2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,{"$f":"AH1951*$H1951","v":2169919.6116006076},1802545.8339020307,2747655.6585287862]
[null,null,15,15,null,null,"SMS on-net",null,null,60000000.000000015,null,{"$f":"L1952*$H1952","v":1955865.2355392182},2101961.4271804201,2108932.1541522304,2550594.4877467072,2642933.7502840441,2473371.2740915469,{"$f":"R1952*$H1952","v":2242396.8762361156},2248233.2591862665,2847616.9810568215,3180023.6894941824,1975225.9265669594,{"$f":"W1952*$H1952","v":2519198.7725665858},2506966.1530039813,2865854.3055856936,2411212.880878876,2758929.5744343749,{"$f":"AB1952*$H1952","v":3045951.5444825701},2118617.9884274965,2082187.249460913,1666662.3976300266,2388983.3972286154,2588159.5707349498,{"$f":"AH1952*$H1952","v":2169919.6116006076},1802545.8339020307,2747655.6585287862]
[null,null,16,16,null,null,"SMS entrante desde otras móviles",null,null,24000000.000000007,null,{"$f":"L1953*$H1953","v":782346.09421568725},840784.57087216817,843572.86166089203,1020237.7950986827,1057173.5001136176,989348.50963661878,{"$f":"R1953*$H1953","v":896958.75049444614},899293.30367450661,1139046.7924227286,1272009.475797673,790090.37062678381,{"$f":"W1953*$H1953","v":1007679.5090266344},1002786.4612015926,1146341.7222342775,964485.15235155029,1103571.8297737499,{"$f":"AB1953*$H1953","v":1218380.6177930282},847447.19537099858,832874.8997843652,666664.95905201067,955593.35889144614,1035263.82829398,{"$f":"AH1953*$H1953","v":867967.8446402431},721018.33356081229,1099062.2634115145]
[null,null,17,0,null,null,"",null,null,0,null,{"$f":"L1954*$H1954","v":0},0,0,0,0,0,{"$f":"R1954*$H1954","v":0},0,0,0,0,{"$f":"W1954*$H1954","v":0},0,0,0,0,{"$f":"AB1954*$H1954","v":0},0,0,0,0,0,{"$f":"AH1954*$H1954","v":0},0,0]
[null,null,18,0,null,null,"",null,null,0,null,{"$f":"L1955*$H1955","v":0},0,0,0,0,0,{"$f":"R1955*$H1955","v":0},0,0,0,0,{"$f":"W1955*$H1955","v":0},0,0,0,0,{"$f":"AB1955*$H1955","v":0},0,0,0,0,0,{"$f":"AH1955*$H1955","v":0},0,0]
[null,null,19,0,null,null,"",null,null,0,null,{"$f":"L1956*$H1956","v":0},0,0,0,0,0,{"$f":"R1956*$H1956","v":0},0,0,0,0,{"$f":"W1956*$H1956","v":0},0,0,0,0,{"$f":"AB1956*$H1956","v":0},0,0,0,0,0,{"$f":"AH1956*$H1956","v":0},0,0]
[null,null,20,0,null,null,"",null,null,0,null,{"$f":"L1957*$H1957","v":0},0,0,0,0,0,{"$f":"R1957*$H1957","v":0},0,0,0,0,{"$f":"W1957*$H1957","v":0},0,0,0,0,{"$f":"AB1957*$H1957","v":0},0,0,0,0,0,{"$f":"AH1957*$H1957","v":0},0,0]
[null,null,21,21,null,null,"Tráfico Móvil Datos banda ancha e internet móvil Bajada",null,null,6857.1428571428632,null,{"$f":"L1958*$H1958","v":223.52745549019647},240.22416310633386,241.02081761739785,291.49651288533806,302.04957146103379,282.67100275331978,{"$f":"R1958*$H1958","v":256.27392871269905},256.94094390700201,325.44194069220833,363.4312787993353,225.74010589336692,{"$f":"W1958*$H1958","v":287.90843115046709},286.51041748616944,327.52620635265083,275.56718638615735,315.30623707821445,{"$f":"AB1958*$H1958","v":348.10874794086533},242.1277701059997,237.96425708124733,190.47570258628883,273.02667396898471,295.78966522685158,{"$f":"AH1958*$H1958","v":247.99081275435529},206.00523816023218,314.01778954614713]
[null,null,22,22,null,null,"Tráfico Móvil Datos banda ancha e internet móvil Subida",null,null,34.285714285714292,null,{"$f":"L1959*$H1959","v":1.1176372774509817},1.2011208155316686,1.2051040880869885,1.4574825644266896,1.5102478573051681,1.4133550137665982,{"$f":"R1959*$H1959","v":1.2813696435634945},1.2847047195350094,1.6272097034610409,1.8171563939966757,1.128700529466834,{"$f":"W1959*$H1959","v":1.4395421557523347},1.4325520874308466,1.6376310317632534,1.377835931930786,1.5765311853910715,{"$f":"AB1959*$H1959","v":1.740543739704326},1.2106388505299979,1.189821285406236,0.95237851293144371,1.3651333698449228,1.4789483261342571,{"$f":"AH1959*$H1959","v":1.2399540637717759},1.0300261908011603,1.5700889477307349]
[null,null,23,0,null,null,"",null,null,0,null,{"$f":"L1960*$H1960","v":0},0,0,0,0,0,{"$f":"R1960*$H1960","v":0},0,0,0,0,{"$f":"W1960*$H1960","v":0},0,0,0,0,{"$f":"AB1960*$H1960","v":0},0,0,0,0,0,{"$f":"AH1960*$H1960","v":0},0,0]
[null,null,24,0,null,null,"",null,null,0,null,{"$f":"L1961*$H1961","v":0},0,0,0,0,0,{"$f":"R1961*$H1961","v":0},0,0,0,0,{"$f":"W1961*$H1961","v":0},0,0,0,0,{"$f":"AB1961*$H1961","v":0},0,0,0,0,0,{"$f":"AH1961*$H1961","v":0},0,0]
[null,null,25,0,null,null,"",null,null,0,null,{"$f":"L1962*$H1962","v":0},0,0,0,0,0,{"$f":"R1962*$H1962","v":0},0,0,0,0,{"$f":"W1962*$H1962","v":0},0,0,0,0,{"$f":"AB1962*$H1962","v":0},0,0,0,0,0,{"$f":"AH1962*$H1962","v":0},0,0]
[null,null,26,0,null,null,"",null,null,0,null,{"$f":"L1963*$H1963","v":0},0,0,0,0,0,{"$f":"R1963*$H1963","v":0},0,0,0,0,{"$f":"W1963*$H1963","v":0},0,0,0,0,{"$f":"AB1963*$H1963","v":0},0,0,0,0,0,{"$f":"AH1963*$H1963","v":0},0,0]
[null,null,27,0,null,null,"",null,null,0,null,{"$f":"L1964*$H1964","v":0},0,0,0,0,0,{"$f":"R1964*$H1964","v":0},0,0,0,0,{"$f":"W1964*$H1964","v":0},0,0,0,0,{"$f":"AB1964*$H1964","v":0},0,0,0,0,0,{"$f":"AH1964*$H1964","v":0},0,0]
[null,null,28,0,null,null,"",null,null,0,null,{"$f":"L1965*$H1965","v":0},0,0,0,0,0,{"$f":"R1965*$H1965","v":0},0,0,0,0,{"$f":"W1965*$H1965","v":0},0,0,0,0,{"$f":"AB1965*$H1965","v":0},0,0,0,0,0,{"$f":"AH1965*$H1965","v":0},0,0]
[null,null,29,0,null,null,"",null,null,0,null,{"$f":"L1966*$H1966","v":0},0,0,0,0,0,{"$f":"R1966*$H1966","v":0},0,0,0,0,{"$f":"W1966*$H1966","v":0},0,0,0,0,{"$f":"AB1966*$H1966","v":0},0,0,0,0,0,{"$f":"AH1966*$H1966","v":0},0,0]
[null,null,30,0,null,null,"",null,null,0,null,{"$f":"L1967*$H1967","v":0},0,0,0,0,0,{"$f":"R1967*$H1967","v":0},0,0,0,0,{"$f":"W1967*$H1967","v":0},0,0,0,0,{"$f":"AB1967*$H1967","v":0},0,0,0,0,0,{"$f":"AH1967*$H1967","v":0},0,0]
[null,null,31,0,null,null,"",null,null,0,null,{"$f":"L1968*$H1968","v":0},0,0,0,0,0,{"$f":"R1968*$H1968","v":0},0,0,0,0,{"$f":"W1968*$H1968","v":0},0,0,0,0,{"$f":"AB1968*$H1968","v":0},0,0,0,0,0,{"$f":"AH1968*$H1968","v":0},0,0]
[null,null,32,0,null,null,"",null,null,0,null,{"$f":"L1969*$H1969","v":0},0,0,0,0,0,{"$f":"R1969*$H1969","v":0},0,0,0,0,{"$f":"W1969*$H1969","v":0},0,0,0,0,{"$f":"AB1969*$H1969","v":0},0,0,0,0,0,{"$f":"AH1969*$H1969","v":0},0,0]
[null,null,33,0,null,null,"",null,null,0,null,{"$f":"L1970*$H1970","v":0},0,0,0,0,0,{"$f":"R1970*$H1970","v":0},0,0,0,0,{"$f":"W1970*$H1970","v":0},0,0,0,0,{"$f":"AB1970*$H1970","v":0},0,0,0,0,0,{"$f":"AH1970*$H1970","v":0},0,0]
[null,null,34,0,null,null,"",null,null,0,null,{"$f":"L1971*$H1971","v":0},0,0,0,0,0,{"$f":"R1971*$H1971","v":0},0,0,0,0,{"$f":"W1971*$H1971","v":0},0,0,0,0,{"$f":"AB1971*$H1971","v":0},0,0,0,0,0,{"$f":"AH1971*$H1971","v":0},0,0]
[null,null,35,0,null,null,"",null,null,0,null,{"$f":"L1972*$H1972","v":0},0,0,0,0,0,{"$f":"R1972*$H1972","v":0},0,0,0,0,{"$f":"W1972*$H1972","v":0},0,0,0,0,{"$f":"AB1972*$H1972","v":0},0,0,0,0,0,{"$f":"AH1972*$H1972","v":0},0,0]
[null,null,36,0,null,null,"",null,null,0,null,{"$f":"L1973*$H1973","v":0},0,0,0,0,0,{"$f":"R1973*$H1973","v":0},0,0,0,0,{"$f":"W1973*$H1973","v":0},0,0,0,0,{"$f":"AB1973*$H1973","v":0},0,0,0,0,0,{"$f":"AH1973*$H1973","v":0},0,0]
[null,null,37,0,null,null,"",null,null,0,null,{"$f":"L1974*$H1974","v":0},0,0,0,0,0,{"$f":"R1974*$H1974","v":0},0,0,0,0,{"$f":"W1974*$H1974","v":0},0,0,0,0,{"$f":"AB1974*$H1974","v":0},0,0,0,0,0,{"$f":"AH1974*$H1974","v":0},0,0]
[null,null,38,0,null,null,"",null,null,0,null,{"$f":"L1975*$H1975","v":0},0,0,0,0,0,{"$f":"R1975*$H1975","v":0},0,0,0,0,{"$f":"W1975*$H1975","v":0},0,0,0,0,{"$f":"AB1975*$H1975","v":0},0,0,0,0,0,{"$f":"AH1975*$H1975","v":0},0,0]
[null,null,39,0,null,null,"",null,null,0,null,{"$f":"L1976*$H1976","v":0},0,0,0,0,0,{"$f":"R1976*$H1976","v":0},0,0,0,0,{"$f":"W1976*$H1976","v":0},0,0,0,0,{"$f":"AB1976*$H1976","v":0},0,0,0,0,0,{"$f":"AH1976*$H1976","v":0},0,0]
[null,null,40,0,null,null,"",null,null,0,null,{"$f":"L1977*$H1977","v":0},0,0,0,0,0,{"$f":"R1977*$H1977","v":0},0,0,0,0,{"$f":"W1977*$H1977","v":0},0,0,0,0,{"$f":"AB1977*$H1977","v":0},0,0,0,0,0,{"$f":"AH1977*$H1977","v":0},0,0]
[null,null,41,0,null,null,"",null,null,0,null,{"$f":"L1978*$H1978","v":0},0,0,0,0,0,{"$f":"R1978*$H1978","v":0},0,0,0,0,{"$f":"W1978*$H1978","v":0},0,0,0,0,{"$f":"AB1978*$H1978","v":0},0,0,0,0,0,{"$f":"AH1978*$H1978","v":0},0,0]
[null,null,42,0,null,null,"",null,null,0,null,{"$f":"L1979*$H1979","v":0},0,0,0,0,0,{"$f":"R1979*$H1979","v":0},0,0,0,0,{"$f":"W1979*$H1979","v":0},0,0,0,0,{"$f":"AB1979*$H1979","v":0},0,0,0,0,0,{"$f":"AH1979*$H1979","v":0},0,0]
[null,null,43,0,null,null,"",null,null,0,null,{"$f":"L1980*$H1980","v":0},0,0,0,0,0,{"$f":"R1980*$H1980","v":0},0,0,0,0,{"$f":"W1980*$H1980","v":0},0,0,0,0,{"$f":"AB1980*$H1980","v":0},0,0,0,0,0,{"$f":"AH1980*$H1980","v":0},0,0]
[null,null,44,0,null,null,"",null,null,0,null,{"$f":"L1981*$H1981","v":0},0,0,0,0,0,{"$f":"R1981*$H1981","v":0},0,0,0,0,{"$f":"W1981*$H1981","v":0},0,0,0,0,{"$f":"AB1981*$H1981","v":0},0,0,0,0,0,{"$f":"AH1981*$H1981","v":0},0,0]
[null,null,45,0,null,null,"",null,null,0,null,{"$f":"L1982*$H1982","v":0},0,0,0,0,0,{"$f":"R1982*$H1982","v":0},0,0,0,0,{"$f":"W1982*$H1982","v":0},0,0,0,0,{"$f":"AB1982*$H1982","v":0},0,0,0,0,0,{"$f":"AH1982*$H1982","v":0},0,0]
[]
[null,null,null,null,null,null,"Total",null,"[minutos]",{"$f":"SUM(J1986:J2030)","v":1489006891.4285719},null,{"$f":"SUM(L1986:L2030)","v":48538280.240391038},52163917.509811342,52336908.51813288,63297546.158242889,65589109.462701701,61381114.536396317,{"$f":"SUM(R1986:R2030)","v":55649073.367224611},55793913.607787818,70668688.482377186,78917953.142715797,49018750.279776461,{"$f":"SUM(W1986:W2030)","v":62518405.553834096},62214831.306685038,71121280.180789024,{"$f":"SUM(Z1986:Z2030)","v":59838543.272166409},68467752.488314673,75590714.01153414,52577279.751217991,51673186.061533377,41361196.595932923,59286879.033030801,64229790.61568588,53850420.925321892,44733386.146599747,68187970.180367887]
[]
[null,null,null,null,null,null,"Tráfico total de voz móvil en interconexiones en Mbps",null,"[Mbps]",{"$f":"SUM(L2034,M2034,N2034,O2034,P2034,Q2034,R2034,S2034,T2034,U2034,V2034,W2034,X2034,Y2034,Z2034,AA2034,AB2034,AC2034,AD2034,AE2034,AF2034,AG2034,AH2034,AI2034,AJ2034)","v":1121.9216125474679},null,{"$f":"(SUM(L1986:L2030)-L1990-L1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":36.572124649694871},39.303932564913879,39.434276052327895,47.69278467745778,49.419408249580023,46.248811470956205,{"$f":"(SUM(R1986:R2030)-R1990-R1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":41.929891989303769},42.039024725485085,53.246717255080334,59.462288427607646,36.934144277992807,{"$f":"(SUM(W1986:W2030)-W1990-W1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":47.10572582075843},46.876991816335796,53.587731397480077,45.086530725180872,51.58837861757187,{"$f":"(SUM(AB1986:AB2030)-AB1990-AB1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":56.955314475455587},39.615388499144139,38.934181275682732,31.164409412021801,44.670868422797589,48.39520265215193,{"$f":"(SUM(AH1986:AH2030)-AH1990-AH1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":40.574661829088797},33.705252144368089,51.377571119029845]
[null,null,null,null,null,null,"Tráfico total de voz local en interconexiones en Mbps",null,"[Mbps]",{"$f":"SUM(L2035,M2035,N2035,O2035,P2035,Q2035,R2035,S2035,T2035,U2035,V2035,W2035,X2035,Y2035,Z2035,AA2035,AB2035,AC2035,AD2035,AE2035,AF2035,AG2035,AH2035,AI2035,AJ2035)","v":254.14060301378987},null,{"$f":"SUM(L1990,L1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":8.2844128395607477},8.9032290769226368,8.9327548228569711,10.803493685993271,11.194612950378065,10.476401117910187,{"$f":"SUM(R1990,R1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":9.4980682387147457},9.5227892700875945,12.061584945301469,13.469552300769802,8.3664184677699787,{"$f":"SUM(W1990,W1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":10.670511586194522},10.618698164326544,12.138832356186898,10.213118259019579,11.685933761988844,{"$f":"SUM(AB1990,AB1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":12.901666037759748},8.9737808855804371,8.8194720527603465,7.0594431125683945,10.118961352693539,10.962607233374859,{"$f":"SUM(AH1990,AH1995)*(1+p.data.ip.over)*vel.voz.core*p.hc.v/1024/p.dc/60","v":9.1910779763937818},7.6350014197976117,11.63818109887929]
[]
[null,null,null,null,null,null,"Tráfico a empresa efiente móvil 2",null,"[Mbps]",{"$f":"SUM(L2037,M2037,N2037,O2037,P2037,Q2037,R2037,S2037,T2037,U2037,V2037,W2037,X2037,Y2037,Z2037,AA2037,AB2037,AC2037,AD2037,AE2037,AF2037,AG2037,AH2037,AI2037,AJ2037)","v":373.97387084915584},null,{"$f":"L2034/3","v":12.190708216564957},13.101310854971294,13.144758684109298,15.897594892485927,16.473136083193342,15.416270490318736,{"$f":"R2034/3","v":13.976630663101256},14.013008241828361,17.748905751693446,19.820762809202549,12.311381425997602,{"$f":"W2034/3","v":15.701908606919476},15.625663938778599,17.86257713249336,{"$f":"Z2034/3","v":15.028843575060291},17.19612620585729,18.985104825151861,13.205129499714714,12.978060425227577,10.388136470673933,14.890289474265863,16.131734217383976,13.524887276362932,11.235084048122696,17.125857039676614]
[null,null,null,null,null,null,"Tráfico a empresa efiente móvil 3",null,"[Mbps]",{"$f":"SUM(L2038,M2038,N2038,O2038,P2038,Q2038,R2038,S2038,T2038,U2038,V2038,W2038,X2038,Y2038,Z2038,AA2038,AB2038,AC2038,AD2038,AE2038,AF2038,AG2038,AH2038,AI2038,AJ2038)","v":373.97387084915584},null,{"$f":"L2037","v":12.190708216564957},13.101310854971294,{"$f":"N2037","v":13.144758684109298},15.897594892485927,{"$f":"P2037","v":16.473136083193342},{"$f":"Q2037","v":15.416270490318736},13.976630663101256,{"$f":"S2037","v":14.013008241828361},17.748905751693446,{"$f":"U2037","v":19.820762809202549},{"$f":"V2037","v":12.311381425997602},15.701908606919476,{"$f":"X2037","v":15.625663938778599},17.86257713249336,{"$f":"Z2037","v":15.028843575060291},{"$f":"AA2037","v":17.19612620585729},{"$f":"AB2037","v":18.985104825151861},{"$f":"AC2037","v":13.205129499714714},{"$f":"AD2037","v":12.978060425227577},{"$f":"AE2037","v":10.388136470673933},{"$f":"AF2037","v":14.890289474265863},{"$f":"AG2037","v":16.131734217383976},{"$f":"AH2037","v":13.524887276362932},{"$f":"AI2037","v":11.235084048122696},{"$f":"AJ2037","v":17.125857039676614}]
[null,null,null,null,null,null,"Tráfico a empresa efiente móvil 4",null,"[Mbps]",{"$f":"SUM(L2039,M2039,N2039,O2039,P2039,Q2039,R2039,S2039,T2039,U2039,V2039,W2039,X2039,Y2039,Z2039,AA2039,AB2039,AC2039,AD2039,AE2039,AF2039,AG2039,AH2039,AI2039,AJ2039)","v":373.97387084915584},null,12.190708216564957,13.101310854971294,13.144758684109298,15.897594892485927,16.473136083193342,15.416270490318736,13.976630663101256,14.013008241828361,17.748905751693446,19.820762809202549,12.311381425997602,15.701908606919476,15.625663938778599,17.86257713249336,15.028843575060291,17.19612620585729,18.985104825151861,13.205129499714714,12.978060425227577,10.388136470673933,14.890289474265863,16.131734217383976,13.524887276362932,11.235084048122696,17.125857039676614]
[]
[null,null,null,null,null,null,"Tráfico a empresa efiente local 2",null,"[Mbps]",{"$f":"SUM(L2041,M2041,N2041,O2041,P2041,Q2041,R2041,S2041,T2041,U2041,V2041,W2041,X2041,Y2041,Z2041,AA2041,AB2041,AC2041,AD2041,AE2041,AF2041,AG2041,AH2041,AI2041,AJ2041)","v":254.14060301378987},null,{"$f":"L2035","v":8.2844128395607477},8.9032290769226368,8.9327548228569711,10.803493685993271,11.194612950378065,10.476401117910187,{"$f":"R2035","v":9.4980682387147457},9.5227892700875945,12.061584945301469,13.469552300769802,8.3664184677699787,{"$f":"W2035","v":10.670511586194522},10.618698164326544,12.138832356186898,{"$f":"Z2035","v":10.213118259019579},11.685933761988844,12.901666037759748,8.9737808855804371,8.8194720527603465,7.0594431125683945,10.118961352693539,10.962607233374859,9.1910779763937818,7.6350014197976117,11.63818109887929]
[]
[null,null,null,null,null,null,"Enlaces 2M Tráfico a empresa efiente móvil 2",null,"[2M]",{"$f":"SUM(L2043,M2043,N2043,O2043,P2043,Q2043,R2043,S2043,T2043,U2043,V2043,W2043,X2043,Y2043,Z2043,AA2043,AB2043,AC2043,AD2043,AE2043,AF2043,AG2043,AH2043,AI2043,AJ2043)","v":50},null,{"$f":"ROUNDUP(L2037/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,{"$f":"ROUNDUP(R2037/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,{"$f":"ROUNDUP(W2037/cap_enlace_itx_gasto,0)","v":2},2,2,{"$f":"ROUNDUP(Z2037/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,null,"Enlaces 2M Tráfico a empresa efiente móvil 3",null,"[2M]",{"$f":"SUM(L2044,M2044,N2044,O2044,P2044,Q2044,R2044,S2044,T2044,U2044,V2044,W2044,X2044,Y2044,Z2044,AA2044,AB2044,AC2044,AD2044,AE2044,AF2044,AG2044,AH2044,AI2044,AJ2044)","v":50},null,{"$f":"ROUNDUP(L2038/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,{"$f":"ROUNDUP(R2038/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,{"$f":"ROUNDUP(W2038/cap_enlace_itx_gasto,0)","v":2},2,2,{"$f":"ROUNDUP(Z2038/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,null,"Enlaces 2M Tráfico a empresa efiente móvil 4",null,"[2M]",{"$f":"SUM(L2045,M2045,N2045,O2045,P2045,Q2045,R2045,S2045,T2045,U2045,V2045,W2045,X2045,Y2045,Z2045,AA2045,AB2045,AC2045,AD2045,AE2045,AF2045,AG2045,AH2045,AI2045,AJ2045)","v":50},null,{"$f":"ROUNDUP(L2039/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,{"$f":"ROUNDUP(R2039/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,{"$f":"ROUNDUP(W2039/cap_enlace_itx_gasto,0)","v":2},2,2,{"$f":"ROUNDUP(Z2039/cap_enlace_itx_gasto,0)","v":2},2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,null,null,null,"Enlaces 2M  a empresa efiente local 2",null,"[2M]",{"$f":"SUM(L2047,M2047,N2047,O2047,P2047,Q2047,R2047,S2047,T2047,U2047,V2047,W2047,X2047,Y2047,Z2047,AA2047,AB2047,AC2047,AD2047,AE2047,AF2047,AG2047,AH2047,AI2047,AJ2047)","v":39},null,{"$f":"ROUNDUP(L2041/cap_enlace_itx_gasto,0)","v":1},1,1,2,2,2,{"$f":"ROUNDUP(R2041/cap_enlace_itx_gasto,0)","v":1},1,2,2,1,{"$f":"ROUNDUP(W2041/cap_enlace_itx_gasto,0)","v":2},2,2,{"$f":"ROUNDUP(Z2041/cap_enlace_itx_gasto,0)","v":2},2,2,1,1,1,2,2,1,1,2]
[]
[null,null,null,null,null,null,"Totales enlaces de interconexión",null,"[2M]",{"$f":"SUM(L2049,M2049,N2049,O2049,P2049,Q2049,R2049,S2049,T2049,U2049,V2049,W2049,X2049,Y2049,Z2049,AA2049,AB2049,AC2049,AD2049,AE2049,AF2049,AG2049,AH2049,AI2049,AJ2049)","v":189},null,{"$f":"SUM(L2043:L2045,,L2047)","v":7},7,7,8,8,8,{"$f":"SUM(R2043:R2045,,R2047)","v":7},7,8,8,7,{"$f":"SUM(W2043:W2045,,W2047)","v":8},8,8,{"$f":"SUM(Z2043:Z2045,,Z2047)","v":8},8,8,7,7,7,8,8,7,7,8]

{"sheet":"CT.Red","index":12,"n_rows":298,"n_cols":36,"rows_kept":298,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Costos de UTRAN y CORE"]
[]
[]
["Años",null,null,null,null,null,null,null,null,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Zonas",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Correlativo",null,null,null,null,null,null,null,null,0,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"M8","v":2},{"$f":"N8","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[1,"Costos de Inversión por Zona"]
[]
[null,null,"Sitios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Unidades de Procesamiento totales"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F18)","v":"3G Tipo 1"},null,"[# WBBP/Sitio]",{"$f":"AVERAGE(L18,M18,N18,O18,P18,Q18,R18,S18,T18,U18,V18,W18,X18,Y18,Z18,AA18,AB18,AC18,AD18,AE18,AF18,AG18,AH18,AI18,AJ18)","v":679.72},null,{"$f":"INDEX(utran.wbbp.tot,$F18,L$9)","v":554},595,597,722,749,700,635,637,806,900,{"$f":"INDEX(utran.wbbp.tot,$F18,V$9)","v":560},713,710,811,683,782,863,600,590,472,677,733,615,511,778]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP/Sitio]",453.32,null,370,397,398,482,499,467,424,425,538,600,373,476,473,541,456,521,575,400,393,315,451,489,410,341,519]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP/Sitio]",255.28,null,208,224,224,272,281,263,238,239,303,338,210,268,266,305,256,294,324,225,222,178,254,275,231,192,292]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP/Sitio]",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP/Sitio]",227,null,185,199,199,241,250,234,212,213,269,301,187,238,237,271,228,261,288,200,197,158,226,245,205,171,260]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP/Sitio]",388.68,null,317,341,342,413,428,400,363,364,461,515,320,408,406,464,390,447,493,343,337,270,387,419,352,292,445]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP/Sitio]",509.88,null,416,447,448,542,561,526,476,478,605,675,420,535,532,609,512,586,647,450,442,354,508,550,461,383,584]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP/Sitio]",604.24,null,493,529,531,642,665,623,565,566,717,800,498,634,631,721,607,695,767,533,524,420,601,652,546,454,692]
[null,null,null,null,null,9,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unidades de Procesamiento para Inversión"]
[null,null,null,null,null,1,{"$f":"INDEX(l.geo.nom,F31)","v":"3G Tipo 1"},null,"[# WBBP/Sitio]",{"$f":"AVERAGE(L31,M31,N31,O31,P31,Q31,R31,S31,T31,U31,V31,W31,X31,Y31,Z31,AA31,AB31,AC31,AD31,AE31,AF31,AG31,AH31,AI31,AJ31)","v":679.72},null,{"$f":"L18","v":554},595,597,722,749,700,635,637,806,900,560,713,710,811,683,782,863,600,590,472,677,733,615,511,778]
[null,null,null,null,null,2,"3G Tipo 2",null,"[# WBBP/Sitio]",453.32,null,{"$f":"L19","v":370},{"$f":"M19","v":397},{"$f":"N19","v":398},{"$f":"O19","v":482},{"$f":"P19","v":499},{"$f":"Q19","v":467},{"$f":"R19","v":424},{"$f":"S19","v":425},{"$f":"T19","v":538},{"$f":"U19","v":600},{"$f":"V19","v":373},{"$f":"W19","v":476},{"$f":"X19","v":473},{"$f":"Y19","v":541},{"$f":"Z19","v":456},{"$f":"AA19","v":521},{"$f":"AB19","v":575},{"$f":"AC19","v":400},{"$f":"AD19","v":393},{"$f":"AE19","v":315},{"$f":"AF19","v":451},{"$f":"AG19","v":489},{"$f":"AH19","v":410},{"$f":"AI19","v":341},{"$f":"AJ19","v":519}]
[null,null,null,null,null,3,"3G Tipo 3",null,"[# WBBP/Sitio]",255.28,null,208,224,224,272,281,263,238,239,303,338,210,268,266,305,256,294,324,225,222,178,254,275,231,192,292]
[null,null,null,null,null,4,"3G Tipo 4",null,"[# WBBP/Sitio]",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,"2G Tipo 1",null,"[# WBBP/Sitio]",227,null,185,199,199,241,250,234,212,213,269,301,187,238,237,271,228,261,288,200,197,158,226,245,205,171,260]
[null,null,null,null,null,6,"2G Tipo 2",null,"[# WBBP/Sitio]",388.68,null,317,341,342,413,428,400,363,364,461,515,320,408,406,464,390,447,493,343,337,270,387,419,352,292,445]
[null,null,null,null,null,7,"2G Tipo 3",null,"[# WBBP/Sitio]",509.88,null,416,447,448,542,561,526,476,478,605,675,420,535,532,609,512,586,647,450,442,354,508,550,461,383,584]
[null,null,null,null,null,8,"2G Tipo 4",null,"[# WBBP/Sitio]",604.24,null,493,529,531,642,665,623,565,566,717,800,498,634,631,721,607,695,767,533,524,420,601,652,546,454,692]
[null,null,null,null,null,9,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"libre",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Carreteras",null,"[# WBBP/Sitio]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hardware Sitio"]
[null,null,null,null,null,1,{"$f":"$E$43&\" \"&INDEX(l.geo.nom,F44)","v":"Hardware Sitio 3G Tipo 1"},null,"[$US]",{"$f":"SUM(L44,M44,N44,O44,P44,Q44,R44,S44,T44,U44,V44,W44,X44,Y44,Z44,AA44,AB44,AC44,AD44,AE44,AF44,AG44,AH44,AI44,AJ44)","v":11250000000},null,{"$f":"INDEX(utran.sit.tot.inc,$F44,L$9)*IF(L31=1,ranct.nodob.hd.1,IF(L31=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F44,L$9)*ranct.nodob.hd.rru","v":450000000},450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000,450000000]
[null,null,null,null,null,2,"Hardware Sitio 3G Tipo 2",null,"[$US]",10125000000,null,{"$f":"INDEX(utran.sit.tot.inc,$F45,L$9)*IF(L32=1,ranct.nodob.hd.1,IF(L32=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F45,L$9)*ranct.nodob.hd.rru","v":405000000},405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000,405000000]
[null,null,null,null,null,3,"Hardware Sitio 3G Tipo 3",null,"[$US]",9000000000,null,{"$f":"INDEX(utran.sit.tot.inc,$F46,L$9)*IF(L33=1,ranct.nodob.hd.1,IF(L33=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F46,L$9)*ranct.nodob.hd.rru","v":360000000},360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000,360000000]
[null,null,null,null,null,4,"Hardware Sitio 3G Tipo 4",null,"[$US]",7840000000,null,{"$f":"INDEX(utran.sit.tot.inc,$F47,L$9)*IF(L34=1,ranct.nodob.hd.1,IF(L34=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F47,L$9)*ranct.nodob.hd.rru","v":313600000},313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000,313600000]
[null,null,null,null,null,5,"Hardware Sitio 2G Tipo 1",null,"[$US]",3720000000,null,{"$f":"INDEX(utran.sit.tot,$F48,L$9)*bts2g.1","v":148800000},148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000,148800000]
[null,null,null,null,null,6,"Hardware Sitio 2G Tipo 2",null,"[$US]",4357500000,null,{"$f":"INDEX(utran.sit.tot,$F49,L$9)*bts2g.2","v":174300000},174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000,174300000]
[null,null,null,null,null,7,"Hardware Sitio 2G Tipo 3",null,"[$US]",5000000000,null,{"$f":"INDEX(utran.sit.tot,$F50,L$9)*bts2g.3","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000]
[null,null,null,null,null,8,"Hardware Sitio 2G Tipo 4",null,"[$US]",5647500000,null,{"$f":"INDEX(utran.sit.tot,$F51,L$9)*bts2g.4","v":225900000},225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000,225900000]
[null,null,null,null,null,9,"Hardware Sitio libre",null,"[$US]",0,null,{"$f":"INDEX(utran.sit.tot.inc,$F52,L$9)*IF(L39=1,ranct.nodob.hd.1,IF(L39=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F52,L$9)*ranct.nodob.hd.rru","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Hardware Sitio libre",null,"[$US]",0,null,{"$f":"INDEX(utran.sit.tot.inc,$F53,L$9)*IF(L40=1,ranct.nodob.hd.1,IF(L40=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F53,L$9)*ranct.nodob.hd.rru","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Hardware Sitio libre",null,"[$US]",0,null,{"$f":"INDEX(utran.sit.tot.inc,$F54,L$9)*IF(L41=1,ranct.nodob.hd.1,IF(L41=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F54,L$9)*ranct.nodob.hd.rru","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Hardware Sitio Carreteras",null,"[$US]",0,null,{"$f":"INDEX(utran.sit.tot.inc,$F55,L$9)*IF(L42=1,ranct.nodob.hd.1,IF(L42=2,ranct.nodob.hd.2,ranct.nodob.hd.3))+INDEX(utran.rru.geo.tot,$F55,L$9)*ranct.nodob.hd.rru","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Servicios Sitio"]
[null,null,null,null,null,1,{"$f":"$E$56&\" \"&INDEX(l.geo.nom,F57)","v":"Servicios Sitio 3G Tipo 1"},null,"[$US]",{"$f":"SUM(L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57,AG57,AH57,AI57,AJ57)","v":2166666666.6666675},null,{"$f":"INDEX(utran.sit.tot.inc,$F57,L$9)*INDEX(ranct.nodob.serv,L$7)+INDEX(utran.rru.geo.tot.inc,$F57,L$9)/3*INDEX(ranct.nodob.ad,L$7)","v":86666666.666666672},86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,{"$f":"INDEX(utran.sit.tot.inc,$F57,AB$9)*INDEX(ranct.nodob.serv,AB$7)+INDEX(utran.rru.geo.tot.inc,$F57,AB$9)/3*INDEX(ranct.nodob.ad,AB$7)","v":86666666.666666672},86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672,86666666.666666672]
[null,null,null,null,null,2,"Servicios Sitio 3G Tipo 2",null,"[$US]",1950000000,null,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000,78000000]
[null,null,null,null,null,3,"Servicios Sitio 3G Tipo 3",null,"[$US]",1733333333.333333,null,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343,69333333.333333343]
[null,null,null,null,null,4,"Servicios Sitio 3G Tipo 4",null,"[$US]",1516666666.666667,null,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664,60666666.666666664]
[null,null,null,null,null,5,"Servicios Sitio 2G Tipo 1",null,"[$US]",1000000000,null,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000]
[null,null,null,null,null,6,"Servicios Sitio 2G Tipo 2",null,"[$US]",1166666666.6666665,null,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664,46666666.666666664]
[null,null,null,null,null,7,"Servicios Sitio 2G Tipo 3",null,"[$US]",1333333333.3333333,null,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336,53333333.333333336]
[null,null,null,null,null,8,"Servicios Sitio 2G Tipo 4",null,"[$US]",1500000000,null,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000,60000000]
[null,null,null,null,null,9,"Servicios Sitio libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Servicios Sitio libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Servicios Sitio libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Servicios Sitio Carreteras",null,"[$US]",0,null,0,0,0,0,0,0,0,{"$f":"INDEX(utran.sit.tot.inc,$F68,S$9)*INDEX(ranct.nodob.serv,S$7)+INDEX(utran.rru.geo.tot.inc,$F68,S$9)/3*INDEX(ranct.nodob.ad,S$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"HWAC"]
[null,null,null,null,null,1,"Licencias de HWAC base",null,"[$US]",{"$f":"SUM(L70,M70,N70,O70,P70,Q70,R70,S70,T70,U70,V70,W70,X70,Y70,Z70,AA70,AB70,AC70,AD70,AE70,AF70,AG70,AH70,AI70,AJ70)","v":8514450000},null,{"$f":"SUM(INDEX(utran.sit.tot.inc,0,L$9))*ranct.nodob.sw.base","v":340578000},340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000,340578000]
[null,null,null,null,null,2,"Licencias de HWAC por CE",null,"[$US]",{"$f":"SUM(L71,M71,N71,O71,P71,Q71,R71,S71,T71,U71,V71,W71,X71,Y71,Z71,AA71,AB71,AC71,AD71,AE71,AF71,AG71,AH71,AI71,AJ71)","v":1168562343.75},null,{"$f":"SUMPRODUCT(INDEX(utran.ce.tot.inc,0,L$9),ranct.nodob.sw.ce)","v":38122400},40970681.25,41088337.5,49658025,51456462.5,48170525,43688962.5,43800681.25,55425525,61867868.75,38499900,49053806.25,48812556.25,55777400,46959587.5,53720525,59279275,41280212.5,40577868.75,32521931.25,46529743.75,50386775,42280056.25,35153337.5,53479900]
[null,null,null,null,null,3,"Licencias de HWAC por Carriers",null,"[$US]",{"$f":"SUM(L72,M72,N72,O72,P72,Q72,R72,S72,T72,U72,V72,W72,X72,Y72,Z72,AA72,AB72,AC72,AD72,AE72,AF72,AG72,AH72,AI72,AJ72)","v":0},null,{"$f":"INDEX(utran.port.tot.inc,L$9)*ranct.nodob.sw.mcar","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Licencias de HWAC por Energía para mantener velocidad",null,"[$US]",{"$f":"SUM(L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73,AG73,AH73,AI73,AJ73)","v":19200000},null,{"$f":"INDEX(utran.rad.tot.inc,L$9)*ranct.nodob.sw.w","v":768000},768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000,768000]
[null,null,null,null,null,5,"Licencias de HWAC por Códigos HSPA",null,"[$US]",{"$f":"SUM(L74,M74,N74,O74,P74,Q74,R74,S74,T74,U74,V74,W74,X74,Y74,Z74,AA74,AB74,AC74,AD74,AE74,AF74,AG74,AH74,AI74,AJ74)","v":0},null,{"$f":"INDEX(utran.cod.tot.inc,L$9)*ranct.nodob.sw.cod","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Obras Civiles"]
[null,null,null,null,null,1,{"$f":"$E$75&\" \"&INDEX(l.geo.nom,F76)","v":"Obras Civiles 3G Tipo 1"},null,"[$US]",{"$f":"SUM(L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76,AI76,AJ76)","v":69000000},null,{"$f":"INDEX(ranct.nodob.cw,$F76,L$6)*INDEX(utran.sit.tot.inc,$F76,L$9)","v":2760000},2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,{"$f":"INDEX(ranct.nodob.cw,$F76,V$6)*INDEX(utran.sit.tot.inc,$F76,V$9)","v":2760000},2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000,2760000]
[null,null,null,null,null,2,"Obras Civiles 3G Tipo 2",null,"[$US]",80325000,null,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000,3213000]
[null,null,null,null,null,3,"Obras Civiles 3G Tipo 3",null,"[$US]",87600000,null,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000,3504000]
[null,null,null,null,null,4,"Obras Civiles 3G Tipo 4",null,"[$US]",90825000,null,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000,3633000]
[null,null,null,null,null,5,"Obras Civiles 2G Tipo 1",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Obras Civiles 2G Tipo 2",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Obras Civiles 2G Tipo 3",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Obras Civiles 2G Tipo 4",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Obras Civiles libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Obras Civiles libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Obras Civiles libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Obras Civiles Carreteras",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Contrato Mantención"]
[null,null,null,null,null,1,{"$f":"$E$88&\" \"&INDEX(l.geo.nom,F89)","v":"Contrato Mantención 3G Tipo 1"},null,"[$US]",{"$f":"SUM(L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89,AG89,AH89,AI89,AJ89)","v":1000000},null,{"$f":"ranct.nodoB.nsn.inv*INDEX(utran.sit.tot.inc,$F89,L$9)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"ranct.nodoB.nsn.inv*INDEX(utran.sit.tot.inc,$F89,V$9)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[null,null,null,null,null,2,"Contrato Mantención 3G Tipo 2",null,"[$US]",900000,null,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000]
[null,null,null,null,null,3,"Contrato Mantención 3G Tipo 3",null,"[$US]",800000,null,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
[null,null,null,null,null,4,"Contrato Mantención 3G Tipo 4",null,"[$US]",700000,null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
[null,null,null,null,null,5,"Contrato Mantención 2G Tipo 1",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Contrato Mantención 2G Tipo 2",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Contrato Mantención 2G Tipo 3",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Contrato Mantención 2G Tipo 4",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Contrato Mantención libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Contrato Mantención libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Contrato Mantención libre",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Contrato Mantención Carreteras",null,"[$US]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"RNC"]
[]
[null,null,"Hardware y Servicios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"ID","ID","Tipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,1,3,{"$f":"INDEX(p.rnc.n,F110)","v":"RNC Tipo 3"},null,"[$US]",{"$f":"SUM(L110,M110,N110,O110,P110,Q110,R110,S110,T110,U110,V110,W110,X110,Y110,Z110,AA110,AB110,AC110,AD110,AE110,AF110,AG110,AH110,AI110,AJ110)","v":15391227.533764219},null,{"$f":"(INDEX(ranct.rnc.hd,$F110)+INDEX(ranct.rnc.serv,L$7))*INDEX(utran.rnc.tot.inc,$E110,L$9)","v":0},0,905366.32551554241,905366.32551554241,905366.32551554241,0,905366.32551554241,905366.32551554241,905366.32551554241,905366.32551554241,{"$f":"(INDEX(ranct.rnc.hd,$F110)+INDEX(ranct.rnc.serv,V$7))*INDEX(utran.rnc.tot.inc,$E110,V$9)","v":905366.32551554241},905366.32551554241,0,0,905366.32551554241,0,0,905366.32551554241,905366.32551554241,905366.32551554241,905366.32551554241,905366.32551554241,905366.32551554241,0,905366.32551554241]
[null,null,null,null,2,2,{"$f":"INDEX(p.rnc.n,F111)","v":"RNC Tipo 2"},null,"[$US]",{"$f":"SUM(L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111,AG111,AH111,AI111,AJ111)","v":18953046.695553608},null,1353789.0496824004,1353789.0496824004,0,0,1353789.0496824004,1353789.0496824004,0,0,0,1353789.0496824004,0,0,1353789.0496824004,1353789.0496824004,1353789.0496824004,1353789.0496824004,1353789.0496824004,0,0,1353789.0496824004,1353789.0496824004,0,0,1353789.0496824004,1353789.0496824004]
[null,null,null,null,3,1,{"$f":"INDEX(p.rnc.n,F112)","v":"RNC Tipo 1"},null,"[$US]",{"$f":"SUM(L112,M112,N112,O112,P112,Q112,R112,S112,T112,U112,V112,W112,X112,Y112,Z112,AA112,AB112,AC112,AD112,AE112,AF112,AG112,AH112,AI112,AJ112)","v":2227080099.3973327},null,94769365.931801394,85743712.033534601,69948817.7115677,119589914.1520351,88000125.508101299,108307846.7792016,92512952.457234696,106051433.3046349,83487298.558967903,135384808.474002,83487298.558967903,85743712.033534601,81230885.08440119,74461644.660701096,99282192.880934805,85743712.033534601,88000125.508101299,85743712.033534601,85743712.033534601,40615442.542200595,112820673.72833499,108307846.7792016,58666750.338734195,74461644.660701096,78974471.609834492]
[null,null,null,null,null,null,"Repuesto Críticos",null,"[$US]",{"$f":"SUM(L113,M113,N113,O113,P113,Q113,R113,S113,T113,U113,V113,W113,X113,Y113,Z113,AA113,AB113,AC113,AD113,AE113,AF113,AG113,AH113,AI113,AJ113)","v":0},null,{"$f":"ranct.rnc.rep*SUM(INDEX(utran.rnc.tot.inc,0,L$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"BSCs"]
[]
[]
[null,null,null,null,"ID","ID","Tipo",null,null,"Año 0"]
[null,null,null,null,1,1,"BSCs",null,"[$US]",{"$f":"SUM(UTRAN!K965:O965)*bsc.900","v":42876286.740000002}]
[]
[null,null,"Licencias"]
[]
[null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,null,"Licencias Erlangs"]
[null,null,null,null,null,null,"Licencia Base + Iub",null,"[$US]",{"$f":"INDEX(utran.rnc.lic.Iub.inc,J$6)*ranct.rnc.Iub","v":374513361.67655891}]
[null,null,null,null,null,null,"Iu",null,"[$US]",{"$f":"INDEX(utran.rnc.lic.Iu.inc,J$6)*ranct.rnc.Iu","v":112353920.58377573}]
[null,null,null,null,null,null,"Iur",null,"[$US]",{"$f":"INDEX(utran.rnc.lic.Iur.inc,J$6)*ranct.rnc.Iur","v":196961433.48879293}]
[null,null,null,null,null,"Licencias Mbps"]
[null,null,null,null,null,null,"Licencias por Mbps",null,"[$US]",{"$f":"INDEX(utran.rnc.lic.mbps.inc,J$6)*ranct.rnc.mbps","v":7709449.7219898924}]
[null,null,null,null,null,"Licencias por Velocidad"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsdpa.l,F131+1)","v":"HSDPA Tipo 1"},null,"[$US]",{"$f":"INDEX(utran.rnc.lic.mbps.vel.d,$F131,J$6)*INDEX(ranct.rnc.mbps.vel.hsdpa,$F131)","v":0}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsdpa.l,F132+1)","v":"HSDPA Tipo 2"},null,"[$US]",0]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsdpa.l,F133+1)","v":"HSDPA Tipo 3"},null,"[$US]",0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsdpa.l,F134+1)","v":"HSDPA Tipo 4"},null,"[$US]",0]
[null,null,null,null,null,"Licencias por Velocidad"]
[null,null,null,null,null,1,{"$f":"INDEX(p.hsupa.l,F136+1)","v":"HSUPA Tipo 1"},null,"[$US]",{"$f":"INDEX(utran.rnc.lic.mbps.vel.u,$F136,J$6)*INDEX(ranct.rnc.mbps.vel.hsupa,$F136)","v":0}]
[null,null,null,null,null,2,{"$f":"INDEX(p.hsupa.l,F137+1)","v":"HSUPA Tipo 2"},null,"[$US]",0]
[null,null,null,null,null,3,{"$f":"INDEX(p.hsupa.l,F138+1)","v":"HSUPA Tipo 3"},null,"[$US]",0]
[null,null,null,null,null,4,{"$f":"INDEX(p.hsupa.l,F139+1)","v":"HSUPA Tipo 4"},null,"[$US]",0]
[]
[null,null,null,null,null,null,"Licencias de SW en los RNC",null,"[$US]",{"$f":"SUM(J125:J139)","v":691538165.47111738}]
[]
[]
[null,null,"Core"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Tipo Elemento","Costo",null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Hardware CS"]
[null,null,null,null,null,1,"MGW","HW y SE","[$US]",{"$f":"SUM(L149,M149,N149,O149,P149,Q149,R149,S149,T149,U149,V149,W149,X149,Y149,Z149,AA149,AB149,AC149,AD149,AE149,AF149,AG149,AH149,AI149,AJ149)","v":7800000},null,{"$f":"(ranct.mgw.hd+core.cs.ct.mgw.se)*INDEX(utran.mgw.tot.inc,L$8)","v":200000},200000,200000,400000,400000,400000,{"$f":"(ranct.mgw.hd+core.cs.ct.mgw.se)*INDEX(utran.mgw.tot.inc,R$8)","v":200000},200000,400000,400000,200000,{"$f":"(ranct.mgw.hd+core.cs.ct.mgw.se)*INDEX(utran.mgw.tot.inc,W$8)","v":400000},400000,400000,400000,400000,400000,200000,200000,200000,400000,400000,200000,200000,400000]
[null,null,null,null,null,2,"MSC Server","HW y SE","[$US]",{"$f":"SUM(L150,M150,N150,O150,P150,Q150,R150,S150,T150,U150,V150,W150,X150,Y150,Z150,AA150,AB150,AC150,AD150,AE150,AF150,AG150,AH150,AI150,AJ150)","v":5000000},null,{"$f":"(ranct.mscs.hd+core.cs.ct.mscs.se)*INDEX(utran.mscs.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(ranct.mscs.hd+core.cs.ct.mscs.se)*INDEX(utran.mscs.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(ranct.mscs.hd+core.cs.ct.mscs.se)*INDEX(utran.mscs.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,null,3,"HLR","HW y SE","[$US]",{"$f":"SUM(L151,M151,N151,O151,P151,Q151,R151,S151,T151,U151,V151,W151,X151,Y151,Z151,AA151,AB151,AC151,AD151,AE151,AF151,AG151,AH151,AI151,AJ151)","v":5000000},null,{"$f":"(ranct.hlr.hd+core.cs.ct..hlr.se)*INDEX(utran.hlr.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(ranct.hlr.hd+core.cs.ct..hlr.se)*INDEX(utran.hlr.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(ranct.hlr.hd+core.cs.ct..hlr.se)*INDEX(utran.hlr.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,null,4,"SG","HW y SE","[$US]",{"$f":"SUM(L152,M152,N152,O152,P152,Q152,R152,S152,T152,U152,V152,W152,X152,Y152,Z152,AA152,AB152,AC152,AD152,AE152,AF152,AG152,AH152,AI152,AJ152)","v":5000000},null,{"$f":"(ranct.sg.hd+core.cs.ct.sg.se)*INDEX(utran.sg.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(ranct.sg.hd+core.cs.ct.sg.se)*INDEX(utran.sg.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(ranct.sg.hd+core.cs.ct.sg.se)*INDEX(utran.sg.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,"Licencias CS"]
[null,null,null,null,null,1,"MSC","SW","[$US]",{"$f":"INDEX(core.CS.lic.tot.inc,$F154,J$6)*INDEX(core.cs.ct.lic,$F154)","v":167565483366.36621}]
[null,null,null,null,null,2,"MSC","SW","[$US]",55855161122.12207]
[null,null,null,null,null,3,"UMG","SW","[$US]",3900000]
[null,null,null,null,null,4,"UMG","SW","[$US]",167565483366.36621]
[null,null,null,null,null,5,"SG","SW","[$US]",60000000.000000022]
[null,null,null,null,null,6,"SG","SW","[$US]",2500000]
[null,null,null,null,null,7,"HLR","SW","[$US]",60000000.000000022]
[null,null,null,null,null,8,"HLR","SW","[$US]",2400000.0000000005]
[null,null,null,null,null,9,"HLR","SW","[$US]",20000000.000000007]
[null,null,null,null,"Hardware PS"]
[null,null,null,null,null,1,"SGSN","HW y SE","[$US]",{"$f":"SUM(L164,M164,N164,O164,P164,Q164,R164,S164,T164,U164,V164,W164,X164,Y164,Z164,AA164,AB164,AC164,AD164,AE164,AF164,AG164,AH164,AI164,AJ164)","v":5000000},null,{"$f":"(core.ps.hd.sgsn+core.ps.se.sgsn)*INDEX(core.sgsn.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(core.ps.hd.sgsn+core.ps.se.sgsn)*INDEX(core.sgsn.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(core.ps.hd.sgsn+core.ps.se.sgsn)*INDEX(core.sgsn.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,null,2,"GGSN","HW y SE","[$US]",{"$f":"SUM(L165,M165,N165,O165,P165,Q165,R165,S165,T165,U165,V165,W165,X165,Y165,Z165,AA165,AB165,AC165,AD165,AE165,AF165,AG165,AH165,AI165,AJ165)","v":25000000},null,{"$f":"(core.ps.hd.ggsn+core.ps.se.ggsn)*INDEX(core.ggsn.tot.inc,L$8)+(core.ps.hd.dns+core.ps.se.dns+core.ps.hd.fw+core.ps.se.fw)*INDEX(core.fwdns.tot.inc,L$8)","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"(core.ps.hd.ggsn+core.ps.se.ggsn)*INDEX(core.ggsn.tot.inc,R$8)+(core.ps.hd.dns+core.ps.se.dns+core.ps.hd.fw+core.ps.se.fw)*INDEX(core.fwdns.tot.inc,R$8)","v":1000000},1000000,1000000,1000000,1000000,{"$f":"(core.ps.hd.ggsn+core.ps.se.ggsn)*INDEX(core.ggsn.tot.inc,W$8)+(core.ps.hd.dns+core.ps.se.dns+core.ps.hd.fw+core.ps.se.fw)*INDEX(core.fwdns.tot.inc,W$8)","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,3,"CG","HW y SE","[$US]",{"$f":"SUM(L166,M166,N166,O166,P166,Q166,R166,S166,T166,U166,V166,W166,X166,Y166,Z166,AA166,AB166,AC166,AD166,AE166,AF166,AG166,AH166,AI166,AJ166)","v":5000000},null,{"$f":"(core.ps.hd.cg+core.ps.se.cg)*INDEX(core.cg.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(core.ps.hd.cg+core.ps.se.cg)*INDEX(core.cg.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(core.ps.hd.cg+core.ps.se.cg)*INDEX(core.cg.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,null,4,"PCRF","HW y SE","[$US]",{"$f":"SUM(L167,M167,N167,O167,P167,Q167,R167,S167,T167,U167,V167,W167,X167,Y167,Z167,AA167,AB167,AC167,AD167,AE167,AF167,AG167,AH167,AI167,AJ167)","v":5000000},null,{"$f":"(core.ps.hd.pcrf+core.ps.se.pcrf)*INDEX(core.pcrf.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(core.ps.hd.pcrf+core.ps.se.pcrf)*INDEX(core.pcrf.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(core.ps.hd.pcrf+core.ps.se.pcrf)*INDEX(core.pcrf.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,null,5,"SUR","HW y SE","[$US]",{"$f":"SUM(L168,M168,N168,O168,P168,Q168,R168,S168,T168,U168,V168,W168,X168,Y168,Z168,AA168,AB168,AC168,AD168,AE168,AF168,AG168,AH168,AI168,AJ168)","v":5000000},null,{"$f":"(core.ps.hd.sur+core.ps.se.sur)*INDEX(core.sur.tot.inc,L$8)","v":200000},200000,200000,200000,200000,200000,{"$f":"(core.ps.hd.sur+core.ps.se.sur)*INDEX(core.sur.tot.inc,R$8)","v":200000},200000,200000,200000,200000,{"$f":"(core.ps.hd.sur+core.ps.se.sur)*INDEX(core.sur.tot.inc,W$8)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,null,"Licencias PS"]
[null,null,null,null,null,1,"SGSN","SW","[$US]",{"$f":"INDEX(core.PS.lic.tot.inc,$F170,J$6)*INDEX(core.ps.ct.lic,$F170)","v":4770887485.5794363}]
[null,null,null,null,null,2,"SGSN","SW","[$US]",9541774971.1588707]
[null,null,null,null,null,3,"SGSN","SW","[$US]",160000000.00000006]
[null,null,null,null,null,4,"GGSN","SW","[$US]",4770887485.5794363]
[null,null,null,null,null,5,"GGSN","SW","[$US]",9541774971.1588707]
[null,null,null,null,null,6,"CG","SW","[$US]",4770887485.5794363]
[null,null,null,null,null,7,"PCRF","SW","[$US]",477088748.55794358]
[null,null,null,null,null,8,"PCRF","SW","[$US]",160000000.00000006]
[null,null,null,null,null,9,"SUR","SW","[$US]",4770887485.5794363]
[null,null,null,null,null,10,"SUR","SW","[$US]",62500000]
[null,null,null,null,"Costos Comunes"]
[null,null,null,null,null,null,"Core Activación Monitoreo","SE","[$US]",{"$f":"SUM(L181,M181,N181,O181,P181,Q181,R181,S181,T181,U181,V181,W181,X181,Y181,Z181,AA181,AB181,AC181,AD181,AE181,AF181,AG181,AH181,AI181,AJ181)","v":25000},null,{"$f":"IF(L6=1,INDEX(utran.mso.loc,L$7),0)*ranct.mso.nsn.inv","v":1000},1000,1000,1000,1000,1000,{"$f":"IF(R6=1,INDEX(utran.mso.loc,R$7),0)*ranct.mso.nsn.inv","v":1000},1000,1000,1000,1000,{"$f":"IF(W6=1,INDEX(utran.mso.loc,W$7),0)*ranct.mso.nsn.inv","v":1000},1000,1000,1000,1000,{"$f":"IF(AB6=1,INDEX(utran.mso.loc,AB$7),0)*ranct.mso.nsn.inv","v":1000},1000,1000,1000,1000,1000,{"$f":"IF(AH6=1,INDEX(utran.mso.loc,AH$7),0)*ranct.mso.nsn.inv","v":1000},1000,1000]
[null,null,null,null,null,null,"Repuestos Críticos Core CS","HW","[$US]",{"$f":"SUM(L182,M182,N182,O182,P182,Q182,R182,S182,T182,U182,V182,W182,X182,Y182,Z182,AA182,AB182,AC182,AD182,AE182,AF182,AG182,AH182,AI182,AJ182)","v":5000000},null,{"$f":"IF(L6=1,INDEX(utran.mso.loc,L$7),0)*(ranct.core.cs.rep.hd+core.ps.rep.hd)","v":200000},200000,200000,200000,200000,200000,{"$f":"IF(R6=1,INDEX(utran.mso.loc,R$7),0)*(ranct.core.cs.rep.hd+core.ps.rep.hd)","v":200000},200000,200000,200000,200000,{"$f":"IF(W6=1,INDEX(utran.mso.loc,W$7),0)*(ranct.core.cs.rep.hd+core.ps.rep.hd)","v":200000},200000,200000,200000,200000,{"$f":"IF(AB6=1,INDEX(utran.mso.loc,AB$7),0)*(ranct.core.cs.rep.hd+core.ps.rep.hd)","v":200000},200000,200000,200000,200000,200000,{"$f":"IF(AH6=1,INDEX(utran.mso.loc,AH$7),0)*(ranct.core.cs.rep.hd+core.ps.rep.hd)","v":200000},200000,200000]
[null,null,null,null,null,null,"Terreno Core","CW","[$US]",{"$f":"SUM(L183,M183,N183,O183,P183,Q183,R183,S183,T183,U183,V183,W183,X183,Y183,Z183,AA183,AB183,AC183,AD183,AE183,AF183,AG183,AH183,AI183,AJ183)","v":0},null,{"$f":"IF(L$6=1,INDEX(utran.mso.loc,L$7),0)*0","v":0},0,0,0,0,0,{"$f":"IF(R$6=1,INDEX(utran.mso.loc,R$7),0)*0","v":0},0,0,0,0,{"$f":"IF(W$6=1,INDEX(utran.mso.loc,W$7),0)*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Obras Civiles Core","CW","[$US]",{"$f":"SUM(L184,M184,N184,O184,P184,Q184,R184,S184,T184,U184,V184,W184,X184,Y184,Z184,AA184,AB184,AC184,AD184,AE184,AF184,AG184,AH184,AI184,AJ184)","v":625000000},null,{"$f":"IF(L6=1,INDEX(utran.mso.loc,L$7),0)*(core.ct.mso.cw)","v":25000000},25000000,25000000,25000000,25000000,25000000,{"$f":"IF(R6=1,INDEX(utran.mso.loc,R$7),0)*(core.ct.mso.cw)","v":25000000},25000000,25000000,25000000,25000000,{"$f":"IF(W6=1,INDEX(utran.mso.loc,W$7),0)*(core.ct.mso.cw)","v":25000000},25000000,25000000,25000000,25000000,{"$f":"IF(AB6=1,INDEX(utran.mso.loc,AB$7),0)*(core.ct.mso.cw)","v":25000000},25000000,25000000,25000000,25000000,25000000,{"$f":"IF(AH6=1,INDEX(utran.mso.loc,AH$7),0)*(core.ct.mso.cw)","v":25000000},25000000,25000000]
[null,null,null,null,null,null,"Equipamiento Core","HW","[$US]",{"$f":"SUM(L185,M185,N185,O185,P185,Q185,R185,S185,T185,U185,V185,W185,X185,Y185,Z185,AA185,AB185,AC185,AD185,AE185,AF185,AG185,AH185,AI185,AJ185)","v":25000000},null,{"$f":"IF(L6=1,INDEX(utran.mso.loc,L$7),0)*(core.ct.mso.sop)","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"IF(R6=1,INDEX(utran.mso.loc,R$7),0)*(core.ct.mso.sop)","v":1000000},1000000,1000000,1000000,1000000,{"$f":"IF(W6=1,INDEX(utran.mso.loc,W$7),0)*(core.ct.mso.sop)","v":1000000},1000000,1000000,1000000,1000000,{"$f":"IF(AB6=1,INDEX(utran.mso.loc,AB$7),0)*(core.ct.mso.sop)","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"IF(AH6=1,INDEX(utran.mso.loc,AH$7),0)*(core.ct.mso.sop)","v":1000000},1000000,1000000]
[]
[]
[null,null,null,null,"HWAC CS Resumen"]
[null,null,null,null,null,null,"MGW","SW","[$US]",{"$f":"SUM(J156:J157)","v":167569383366.36621}]
[null,null,null,null,null,null,"MSC Server","SW","[$US]",{"$f":"SUM(J154:J155)","v":223420644488.48828}]
[null,null,null,null,null,null,"HLR","SW","[$US]",{"$f":"SUM(J160:J162)","v":82400000.00000003}]
[null,null,null,null,null,null,"SG","SW","[$US]",{"$f":"SUM(J158:J159)","v":62500000.000000022}]
[null,null,null,null,"HWAC PS Resumen"]
[null,null,null,null,null,null,"SGSN","SW","[$US]",{"$f":"SUM(J170:J172)","v":14472662456.738308}]
[null,null,null,null,null,null,"GGSN","SW","[$US]",{"$f":"SUM(J173:J174)","v":14312662456.738308}]
[null,null,null,null,null,null,"CG","SW","[$US]",{"$f":"J175","v":4770887485.5794363}]
[null,null,null,null,null,null,"PCRF","SW","[$US]",{"$f":"SUM(J176:J177)","v":637088748.55794358}]
[null,null,null,null,null,null,"SUR","SW","[$US]",{"$f":"SUM(J178:J179)","v":4833387485.5794363}]
[]
[]
[2,"Costos por Gastos por Zona"]
[]
[null,null,"Sitios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"ID","Geotipo",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"Mantención"]
[null,null,null,null,null,1,{"$f":"$E$207&\" Gasto \"&INDEX(l.geo.nom,F208)","v":"Mantención Gasto 3G Tipo 1"},null,"[$US/año]",{"$f":"SUM(L208,M208,N208,O208,P208,Q208,R208,S208,T208,U208,V208,W208,X208,Y208,Z208,AA208,AB208,AC208,AD208,AE208,AF208,AG208,AH208,AI208,AJ208)","v":7200000},null,{"$f":"ranct.nodoB.nsn.gas*INDEX(utran.sit.tot.inc,$F208,L$9)","v":288000},288000,288000,288000,288000,288000,288000,288000,288000,288000,{"$f":"ranct.nodoB.nsn.gas*INDEX(utran.sit.tot.inc,$F208,V$9)","v":288000},288000,288000,288000,288000,288000,288000,288000,288000,288000,288000,288000,288000,288000,288000]
[null,null,null,null,null,2,"Mantención Gasto 3G Tipo 2",null,"[$US/año]",6480000,null,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200]
[null,null,null,null,null,3,"Mantención Gasto 3G Tipo 3",null,"[$US/año]",5760000,null,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400,230400]
[null,null,null,null,null,4,"Mantención Gasto 3G Tipo 4",null,"[$US/año]",5040000,null,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600,201600]
[null,null,null,null,null,5,"Mantención Gasto 2G Tipo 1",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Mantención Gasto 2G Tipo 2",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Mantención Gasto 2G Tipo 3",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Mantención Gasto 2G Tipo 4",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Mantención Gasto libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Mantención Gasto libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Mantención Gasto libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Mantención Gasto Carreteras",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Arriendos"]
[null,null,null,null,null,1,{"$f":"$E$220&\" \"&INDEX(l.geo.nom,F221)","v":"Arriendos 3G Tipo 1"},null,"[$US/año]",{"$f":"SUM(L221,M221,N221,O221,P221,Q221,R221,S221,T221,U221,V221,W221,X221,Y221,Z221,AA221,AB221,AC221,AD221,AE221,AF221,AG221,AH221,AI221,AJ221)","v":2500000},null,{"$f":"INDEX(ranct.nodoB.arri,$F221,L$6)*INDEX(utran.sit.tot.inc,$F208,L$9)","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,null,null,2,"Arriendos 3G Tipo 2",null,"[$US/año]",2250000,null,{"$f":"INDEX(ranct.nodoB.arri,$F222,L$6)*INDEX(utran.sit.tot.inc,$F209,L$9)","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[null,null,null,null,null,3,"Arriendos 3G Tipo 3",null,"[$US/año]",2000000,null,{"$f":"INDEX(ranct.nodoB.arri,$F223,L$6)*INDEX(utran.sit.tot.inc,$F210,L$9)","v":80000},80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
[null,null,null,null,null,4,"Arriendos 3G Tipo 4",null,"[$US/año]",1750000,null,{"$f":"INDEX(ranct.nodoB.arri,$F224,L$6)*INDEX(utran.sit.tot.inc,$F211,L$9)","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000]
[null,null,null,null,null,5,"Arriendos 2G Tipo 1",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F225,L$6)*INDEX(utran.sit.tot.inc,$F212,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Arriendos 2G Tipo 2",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F226,L$6)*INDEX(utran.sit.tot.inc,$F213,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Arriendos 2G Tipo 3",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F227,L$6)*INDEX(utran.sit.tot.inc,$F214,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Arriendos 2G Tipo 4",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F228,L$6)*INDEX(utran.sit.tot.inc,$F215,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Arriendos libre",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F229,L$6)*INDEX(utran.sit.tot.inc,$F216,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Arriendos libre",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F230,L$6)*INDEX(utran.sit.tot.inc,$F217,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Arriendos libre",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F231,L$6)*INDEX(utran.sit.tot.inc,$F218,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Arriendos Carreteras",null,"[$US/año]",0,null,{"$f":"INDEX(ranct.nodoB.arri,$F232,L$6)*INDEX(utran.sit.tot.inc,$F219,L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energía"]
[null,null,null,null,null,1,{"$f":"$E$233&\" \"&INDEX(l.geo.nom,F234)","v":"Energía 3G Tipo 1"},null,"[$US/año]",{"$f":"SUM(L234,M234,N234,O234,P234,Q234,R234,S234,T234,U234,V234,W234,X234,Y234,Z234,AA234,AB234,AC234,AD234,AE234,AF234,AG234,AH234,AI234,AJ234)","v":4595588.2352941195},null,{"$f":"INDEX(ranct.nodoB.ener,$F234)*INDEX(utran.sit.tot,$F234,L$9)","v":183823.5294117647},183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,{"$f":"INDEX(ranct.nodoB.ener,$F234)*INDEX(utran.sit.tot,$F234,V$9)","v":183823.5294117647},183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647,183823.5294117647]
[null,null,null,null,null,2,"Energía 3G Tipo 2",null,"[$US/año]",4136029.4117647079,null,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822]
[null,null,null,null,null,3,"Energía 3G Tipo 3",null,"[$US/año]",3676470.5882352926,null,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175]
[null,null,null,null,null,4,"Energía 3G Tipo 4",null,"[$US/año]",3216911.7647058805,null,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527]
[null,null,null,null,null,5,"Energía 2G Tipo 1",null,"[$US/año]",2757352.9411764704,null,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881,110294.11764705881]
[null,null,null,null,null,6,"Energía 2G Tipo 2",null,"[$US/año]",3216911.7647058805,null,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527,128676.47058823527]
[null,null,null,null,null,7,"Energía 2G Tipo 3",null,"[$US/año]",3676470.5882352926,null,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175,147058.82352941175]
[null,null,null,null,null,8,"Energía 2G Tipo 4",null,"[$US/año]",4136029.4117647079,null,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822,165441.17647058822]
[null,null,null,null,null,9,"Energía libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Energía libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Energía libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Energía Carreteras",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Impuestos"]
[null,null,null,null,null,1,{"$f":"$E$246&\" \"&INDEX(l.geo.nom,F247)","v":"Impuestos 3G Tipo 1"},null,"[$US/año]",{"$f":"SUM(L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247,AG247,AH247,AI247,AJ247)","v":0},null,{"$f":"(ranct.nodoB.van+ranct.nodoB.impre)*INDEX(utran.sit.tot,$F247,L$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(ranct.nodoB.van+ranct.nodoB.impre)*INDEX(utran.sit.tot,$F247,V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,"Impuestos 3G Tipo 2",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,"Impuestos 3G Tipo 3",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Impuestos 3G Tipo 4",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,"Impuestos 2G Tipo 1",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Impuestos 2G Tipo 2",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Impuestos 2G Tipo 3",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"Impuestos 2G Tipo 4",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,"Impuestos libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,"Impuestos libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,"Impuestos libre",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,"Impuestos Carreteras",null,"[$US/año]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Nucleo"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(l.reg.nom,L$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,null,"Pago MSO",null,"[$US/año]",{"$f":"SUM(L267,M267,N267,O267,P267,Q267,R267,S267,T267,U267,V267,W267,X267,Y267,Z267,AA267,AB267,AC267,AD267,AE267,AF267,AG267,AH267,AI267,AJ267)","v":180000},null,{"$f":"INDEX(utran.mso.loc,L$7)*ranct.mso.nsn.gas","v":7200},7200,7200,7200,7200,7200,{"$f":"INDEX(utran.mso.loc,R$7)*ranct.mso.nsn.gas","v":7200},7200,7200,7200,7200,{"$f":"INDEX(utran.mso.loc,W$7)*ranct.mso.nsn.gas","v":7200},7200,7200,7200,7200,{"$f":"INDEX(utran.mso.loc,AB$7)*ranct.mso.nsn.gas","v":7200},7200,7200,7200,7200,7200,{"$f":"INDEX(utran.mso.loc,AH$7)*ranct.mso.nsn.gas","v":7200},7200,7200]
[null,null,null,null,null,null,"Pago Terreno Arriendo",null,"[$US/año]",{"$f":"SUM(L268,M268,N268,O268,P268,Q268,R268,S268,T268,U268,V268,W268,X268,Y268,Z268,AA268,AB268,AC268,AD268,AE268,AF268,AG268,AH268,AI268,AJ268)","v":12000000000},null,{"$f":"INDEX(utran.mso.loc,L$7)*core.ct.mso.ter","v":480000000},480000000,480000000,480000000,480000000,480000000,{"$f":"INDEX(utran.mso.loc,R$7)*core.ct.mso.ter","v":480000000},480000000,480000000,480000000,480000000,{"$f":"INDEX(utran.mso.loc,W$7)*core.ct.mso.ter","v":480000000},480000000,480000000,480000000,480000000,{"$f":"INDEX(utran.mso.loc,AB$7)*core.ct.mso.ter","v":480000000},480000000,480000000,480000000,480000000,480000000,{"$f":"INDEX(utran.mso.loc,AH$7)*core.ct.mso.ter","v":480000000},480000000,480000000]
[null,null,null,null,null,null,"Energía",null,"[$US/año]",{"$f":"SUM(L269,M269,N269,O269,P269,Q269,R269,S269,T269,U269,V269,W269,X269,Y269,Z269,AA269,AB269,AC269,AD269,AE269,AF269,AG269,AH269,AI269,AJ269)","v":300000000},null,{"$f":"INDEX(utran.mso.loc,L$7)*core.ct.mso.ener","v":12000000},12000000,12000000,12000000,12000000,12000000,{"$f":"INDEX(utran.mso.loc,R$7)*core.ct.mso.ener","v":12000000},12000000,12000000,12000000,12000000,{"$f":"INDEX(utran.mso.loc,W$7)*core.ct.mso.ener","v":12000000},12000000,12000000,12000000,12000000,{"$f":"INDEX(utran.mso.loc,AB$7)*core.ct.mso.ener","v":12000000},12000000,12000000,12000000,12000000,12000000,{"$f":"INDEX(utran.mso.loc,AH$7)*core.ct.mso.ener","v":12000000},12000000,12000000]
[]
[]
[]
[null,null,"Canon RAN"]
[]
[null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,"Abonados a Diciembre del Año Anterior"]
[null,null,null,null,null,1,"Abonados",null,"[abonados/año]",{"$f":"SUM(OFFSET(dda.lin.eop3.l,($F277-1)*4,0,3,1))","v":300000}]
[null,null,null,null,"Precio Unitario"]
[null,null,null,null,null,null,"Precio Unitario Canon Terminal",null,"[$US/abonados]",{"$f":"INDEX(canon.t.val,MATCH(J$277,canon.t.niv,1))*uit/p.usd","v":13.602941176470587}]
[null,null,null,null,"Gasto Anual"]
[null,null,null,null,null,null,"Gasto Canon Terminales",null,"[$US/año]",{"$f":"J279*J277","v":4080882.3529411759}]
[]
[]
[null,null,"Canon Backhaul"]
[]
[null,null,null,null,null,null,null,null,null,"Año 0"]
[null,null,null,null,"Enlaces por año"]
[null,null,null,null,null,null,"Enlaces 10M",null,"[enlace/año]",{"$f":"Tx!J326","v":50}]
[null,null,null,null,null,null,"Enlaces 50M",null,"[enlace/año]",{"$f":"Tx!J342","v":0}]
[null,null,null,null,null,null,"Enlaces 100M",null,"[enlace/año]",{"$f":"Tx!J358","v":0}]
[null,null,null,null,null,null,"Enlaces 150M",null,"[enlace/año]",{"$f":"Tx!J374","v":0}]
[null,null,null,null,"Precio unitario"]
[null,null,null,null,null,null,"Enlaces 10M",10,"[$US/enlace]",{"$f":"INDEX(canon.e.val,MATCH($H293,canon.e.niv,1))*uit/p.usd","v":108.8235294117647}]
[null,null,null,null,null,null,"Enlaces 50M",50,"[$US/enlace]",217.64705882352939]
[null,null,null,null,null,null,"Enlaces 100M",100,"[$US/enlace]",272.05882352941177]
[null,null,null,null,null,null,"Enlaces 150M",150,"[$US/enlace]",272.05882352941177]
[null,null,null,null,"Gasto Anual"]
[null,null,null,null,null,null,"Enlaces",null,"[$US/año]",{"$f":"SUMPRODUCT(J293:J296,J288:J291)","v":5441.1764705882351}]

{"sheet":"b.salida","index":13,"n_rows":195,"n_cols":37,"rows_kept":195,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Salidas"]
[]
[]
["Años",null,null,null,null,null,null,null,null,null,1,null,{"$f":"K6","v":1},{"$f":"M6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Zonas",null,null,null,null,null,null,null,null,null,0,null,{"$f":"K7+1","v":1},{"$f":"M7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Correlativo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[]
[null,"Impulsores"]
[]
[null,null,"Backhaul inversión"]
[]
[null,null,null,null,"Total enlaces",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1",null,"[enlace]",{"$f":"SUM(M16,N16,O16,P16,Q16,R16,S16,T16,U16,V16,W16,X16,Y16,Z16,AA16,AB16,AC16,AD16,AE16,AF16,AG16,AH16,AI16,AJ16,AK16)","v":50},null,{"$f":"MAX(Tx!L145,Tx!L55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!M145,Tx!M55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!N145,Tx!N55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!O145,Tx!O55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!P145,Tx!P55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!Q145,Tx!Q55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!R145,Tx!R55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!S145,Tx!S55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!T145,Tx!T55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!U145,Tx!U55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!V145,Tx!V55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!W145,Tx!W55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!X145,Tx!X55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!Y145,Tx!Y55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!Z145,Tx!Z55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AA145,Tx!AA55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AB145,Tx!AB55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AC145,Tx!AC55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AD145,Tx!AD55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AE145,Tx!AE55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AF145,Tx!AF55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AG145,Tx!AG55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AH145,Tx!AH55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AI145,Tx!AI55)*INDEX(p.invierte,$F16)","v":2},{"$f":"MAX(Tx!AJ145,Tx!AJ55)*INDEX(p.invierte,$F16)","v":2}]
[null,null,null,null,null,{"$f":"F16+1","v":2},{"$f":"H16","v":"Nivel 1"},"Nivel 2",null,"[enlace]",175,null,{"$f":"MAX(Tx!L146,Tx!L56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!M146,Tx!M56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!N146,Tx!N56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!O146,Tx!O56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!P146,Tx!P56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!Q146,Tx!Q56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!R146,Tx!R56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!S146,Tx!S56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!T146,Tx!T56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!U146,Tx!U56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!V146,Tx!V56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!W146,Tx!W56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!X146,Tx!X56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!Y146,Tx!Y56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!Z146,Tx!Z56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AA146,Tx!AA56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AB146,Tx!AB56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AC146,Tx!AC56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AD146,Tx!AD56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AE146,Tx!AE56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AF146,Tx!AF56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AG146,Tx!AG56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AH146,Tx!AH56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AI146,Tx!AI56)*INDEX(p.invierte,$F17)","v":7},{"$f":"MAX(Tx!AJ146,Tx!AJ56)*INDEX(p.invierte,$F17)","v":7}]
[null,null,null,null,null,3,"Nivel 2","Nivel 3",null,"[enlace]",0,null,{"$f":"MAX(Tx!L147,Tx!L57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!M147,Tx!M57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!N147,Tx!N57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!O147,Tx!O57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!P147,Tx!P57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!Q147,Tx!Q57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!R147,Tx!R57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!S147,Tx!S57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!T147,Tx!T57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!U147,Tx!U57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!V147,Tx!V57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!W147,Tx!W57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!X147,Tx!X57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!Y147,Tx!Y57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!Z147,Tx!Z57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AA147,Tx!AA57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AB147,Tx!AB57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AC147,Tx!AC57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AD147,Tx!AD57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AE147,Tx!AE57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AF147,Tx!AF57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AG147,Tx!AG57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AH147,Tx!AH57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AI147,Tx!AI57)*INDEX(p.invierte,$F18)","v":0},{"$f":"MAX(Tx!AJ147,Tx!AJ57)*INDEX(p.invierte,$F18)","v":0}]
[null,null,null,null,null,4,"Nivel 3","Nivel 4",null,"[enlace]",175,null,{"$f":"MAX(Tx!L148,Tx!L58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!M148,Tx!M58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!N148,Tx!N58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!O148,Tx!O58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!P148,Tx!P58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!Q148,Tx!Q58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!R148,Tx!R58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!S148,Tx!S58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!T148,Tx!T58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!U148,Tx!U58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!V148,Tx!V58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!W148,Tx!W58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!X148,Tx!X58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!Y148,Tx!Y58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!Z148,Tx!Z58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AA148,Tx!AA58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AB148,Tx!AB58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AC148,Tx!AC58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AD148,Tx!AD58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AE148,Tx!AE58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AF148,Tx!AF58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AG148,Tx!AG58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AH148,Tx!AH58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AI148,Tx!AI58)*INDEX(p.invierte,$F19)","v":7},{"$f":"MAX(Tx!AJ148,Tx!AJ58)*INDEX(p.invierte,$F19)","v":7}]
[null,null,null,null,null,5,"Nivel 4","Nivel 5",null,"[enlace]",175,null,{"$f":"MAX(Tx!L149,Tx!L59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!M149,Tx!M59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!N149,Tx!N59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!O149,Tx!O59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!P149,Tx!P59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!Q149,Tx!Q59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!R149,Tx!R59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!S149,Tx!S59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!T149,Tx!T59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!U149,Tx!U59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!V149,Tx!V59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!W149,Tx!W59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!X149,Tx!X59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!Y149,Tx!Y59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!Z149,Tx!Z59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AA149,Tx!AA59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AB149,Tx!AB59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AC149,Tx!AC59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AD149,Tx!AD59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AE149,Tx!AE59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AF149,Tx!AF59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AG149,Tx!AG59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AH149,Tx!AH59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AI149,Tx!AI59)*INDEX(p.invierte,$F20)","v":7},{"$f":"MAX(Tx!AJ149,Tx!AJ59)*INDEX(p.invierte,$F20)","v":7}]
[null,null,null,null,null,6,"Nivel 5","Nivel 6",null,"[enlace]",175,null,{"$f":"MAX(Tx!L150,Tx!L60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!M150,Tx!M60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!N150,Tx!N60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!O150,Tx!O60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!P150,Tx!P60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!Q150,Tx!Q60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!R150,Tx!R60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!S150,Tx!S60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!T150,Tx!T60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!U150,Tx!U60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!V150,Tx!V60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!W150,Tx!W60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!X150,Tx!X60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!Y150,Tx!Y60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!Z150,Tx!Z60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AA150,Tx!AA60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AB150,Tx!AB60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AC150,Tx!AC60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AD150,Tx!AD60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AE150,Tx!AE60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AF150,Tx!AF60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AG150,Tx!AG60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AH150,Tx!AH60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AI150,Tx!AI60)*INDEX(p.invierte,$F21)","v":7},{"$f":"MAX(Tx!AJ150,Tx!AJ60)*INDEX(p.invierte,$F21)","v":7}]
[null,null,null,null,null,7,"Nivel 6","Nivel 7",null,"[enlace]",175,null,{"$f":"MAX(Tx!L151,Tx!L61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!M151,Tx!M61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!N151,Tx!N61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!O151,Tx!O61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!P151,Tx!P61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!Q151,Tx!Q61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!R151,Tx!R61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!S151,Tx!S61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!T151,Tx!T61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!U151,Tx!U61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!V151,Tx!V61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!W151,Tx!W61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!X151,Tx!X61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!Y151,Tx!Y61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!Z151,Tx!Z61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AA151,Tx!AA61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AB151,Tx!AB61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AC151,Tx!AC61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AD151,Tx!AD61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AE151,Tx!AE61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AF151,Tx!AF61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AG151,Tx!AG61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AH151,Tx!AH61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AI151,Tx!AI61)*INDEX(p.invierte,$F22)","v":7},{"$f":"MAX(Tx!AJ151,Tx!AJ61)*INDEX(p.invierte,$F22)","v":7}]
[null,null,null,null,null,8,"Nivel 7","Nivel 8",null,"[enlace]",175,null,{"$f":"MAX(Tx!L152,Tx!L62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!M152,Tx!M62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!N152,Tx!N62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!O152,Tx!O62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!P152,Tx!P62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!Q152,Tx!Q62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!R152,Tx!R62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!S152,Tx!S62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!T152,Tx!T62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!U152,Tx!U62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!V152,Tx!V62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!W152,Tx!W62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!X152,Tx!X62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!Y152,Tx!Y62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!Z152,Tx!Z62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AA152,Tx!AA62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AB152,Tx!AB62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AC152,Tx!AC62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AD152,Tx!AD62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AE152,Tx!AE62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AF152,Tx!AF62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AG152,Tx!AG62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AH152,Tx!AH62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AI152,Tx!AI62)*INDEX(p.invierte,$F23)","v":7},{"$f":"MAX(Tx!AJ152,Tx!AJ62)*INDEX(p.invierte,$F23)","v":7}]
[null,null,null,null,null,9,"Nivel 8","Nivel 9",null,"[enlace]",175,null,{"$f":"MAX(Tx!L153,Tx!L63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!M153,Tx!M63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!N153,Tx!N63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!O153,Tx!O63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!P153,Tx!P63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!Q153,Tx!Q63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!R153,Tx!R63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!S153,Tx!S63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!T153,Tx!T63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!U153,Tx!U63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!V153,Tx!V63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!W153,Tx!W63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!X153,Tx!X63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!Y153,Tx!Y63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!Z153,Tx!Z63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AA153,Tx!AA63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AB153,Tx!AB63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AC153,Tx!AC63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AD153,Tx!AD63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AE153,Tx!AE63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AF153,Tx!AF63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AG153,Tx!AG63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AH153,Tx!AH63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AI153,Tx!AI63)*INDEX(p.invierte,$F24)","v":7},{"$f":"MAX(Tx!AJ153,Tx!AJ63)*INDEX(p.invierte,$F24)","v":7}]
[null,null,null,null,null,10,"Nivel 9","Nivel 10",null,"[enlace]",175,null,{"$f":"MAX(Tx!L154,Tx!L64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!M154,Tx!M64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!N154,Tx!N64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!O154,Tx!O64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!P154,Tx!P64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!Q154,Tx!Q64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!R154,Tx!R64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!S154,Tx!S64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!T154,Tx!T64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!U154,Tx!U64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!V154,Tx!V64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!W154,Tx!W64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!X154,Tx!X64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!Y154,Tx!Y64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!Z154,Tx!Z64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AA154,Tx!AA64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AB154,Tx!AB64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AC154,Tx!AC64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AD154,Tx!AD64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AE154,Tx!AE64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AF154,Tx!AF64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AG154,Tx!AG64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AH154,Tx!AH64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AI154,Tx!AI64)*INDEX(p.invierte,$F25)","v":7},{"$f":"MAX(Tx!AJ154,Tx!AJ64)*INDEX(p.invierte,$F25)","v":7}]
[null,null,null,null,null,11,"Nivel 10","Nivel 11",null,"[enlace]",175,null,{"$f":"MAX(Tx!L155,Tx!L65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!M155,Tx!M65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!N155,Tx!N65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!O155,Tx!O65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!P155,Tx!P65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!Q155,Tx!Q65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!R155,Tx!R65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!S155,Tx!S65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!T155,Tx!T65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!U155,Tx!U65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!V155,Tx!V65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!W155,Tx!W65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!X155,Tx!X65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!Y155,Tx!Y65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!Z155,Tx!Z65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AA155,Tx!AA65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AB155,Tx!AB65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AC155,Tx!AC65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AD155,Tx!AD65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AE155,Tx!AE65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AF155,Tx!AF65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AG155,Tx!AG65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AH155,Tx!AH65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AI155,Tx!AI65)*INDEX(p.invierte,$F26)","v":7},{"$f":"MAX(Tx!AJ155,Tx!AJ65)*INDEX(p.invierte,$F26)","v":7}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K26)","v":1625},null,{"$f":"SUM(M16:M26)","v":65},65,65,65,65,65,{"$f":"SUM(S16:S26)","v":65},65,65,65,65,{"$f":"SUM(X16:X26)","v":65},65,65,{"$f":"SUM(AA16:AA26)","v":65},65,65,65,65,65,65,65,65,65,65]
[]
[null,null,null,null,"Total enlaces incrementales",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1",null,"[enlace]",{"$f":"SUM(M32,N32,O32,P32,Q32,R32,S32,T32,U32,V32,W32,X32,Y32,Z32,AA32,AB32,AC32,AD32,AE32,AF32,AG32,AH32,AI32,AJ32,AK32)","v":50},null,{"$f":"M16","v":2},{"$f":"N16","v":2},{"$f":"O16","v":2},{"$f":"P16","v":2},{"$f":"Q16","v":2},{"$f":"R16","v":2},{"$f":"S16","v":2},{"$f":"T16","v":2},{"$f":"U16","v":2},{"$f":"V16","v":2},{"$f":"W16","v":2},{"$f":"X16","v":2},{"$f":"Y16","v":2},{"$f":"Z16","v":2},{"$f":"AA16","v":2},{"$f":"AB16","v":2},{"$f":"AC16","v":2},{"$f":"AD16","v":2},{"$f":"AE16","v":2},{"$f":"AF16","v":2},{"$f":"AG16","v":2},{"$f":"AH16","v":2},{"$f":"AI16","v":2},{"$f":"AJ16","v":2},{"$f":"AK16","v":2}]
[null,null,null,null,null,{"$f":"F32+1","v":2},{"$f":"H32","v":"Nivel 1"},"Nivel 2",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,3,"Nivel 2","Nivel 3",null,"[enlace]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,5,"Nivel 4","Nivel 5",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,6,"Nivel 5","Nivel 6",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,7,"Nivel 6","Nivel 7",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,8,{"$f":"H38","v":"Nivel 7"},"Nivel 8",null,"[enlace]",175,null,{"$f":"M23","v":7},{"$f":"N23","v":7},{"$f":"O23","v":7},{"$f":"P23","v":7},{"$f":"Q23","v":7},{"$f":"R23","v":7},{"$f":"S23","v":7},{"$f":"T23","v":7},{"$f":"U23","v":7},{"$f":"V23","v":7},{"$f":"W23","v":7},{"$f":"X23","v":7},{"$f":"Y23","v":7},{"$f":"Z23","v":7},{"$f":"AA23","v":7},{"$f":"AB23","v":7},{"$f":"AC23","v":7},{"$f":"AD23","v":7},{"$f":"AE23","v":7},{"$f":"AF23","v":7},{"$f":"AG23","v":7},{"$f":"AH23","v":7},{"$f":"AI23","v":7},{"$f":"AJ23","v":7},{"$f":"AK23","v":7}]
[null,null,null,null,null,9,"Nivel 8","Nivel 9",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,10,"Nivel 9","Nivel 10",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,11,"Nivel 10","Nivel 11",null,"[enlace]",175,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K32:K42)","v":1625},null,{"$f":"SUM(M32:M42)","v":65},65,65,65,65,65,{"$f":"SUM(S32:S42)","v":65},65,65,65,65,{"$f":"SUM(X32:X42)","v":65},65,65,{"$f":"SUM(AA32:AA42)","v":65},65,65,65,65,65,65,65,65,65,65]
[]
[null,null,null,null,"Capacidad total de todos los enlaces",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1",null,"[Mbps]",{"$f":"SUM(M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,Z48,AA48,AB48,AC48,AD48,AE48,AF48,AG48,AH48,AI48,AJ48,AK48)","v":250},null,{"$f":"MAX(Tx!L218*Tx!L145,enlace_bhaul_cap1*Tx!L55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!M218*Tx!M145,enlace_bhaul_cap1*Tx!M55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!N218*Tx!N145,enlace_bhaul_cap1*Tx!N55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!O218*Tx!O145,enlace_bhaul_cap1*Tx!O55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!P218*Tx!P145,enlace_bhaul_cap1*Tx!P55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!Q218*Tx!Q145,enlace_bhaul_cap1*Tx!Q55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!R218*Tx!R145,enlace_bhaul_cap1*Tx!R55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!S218*Tx!S145,enlace_bhaul_cap1*Tx!S55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!T218*Tx!T145,enlace_bhaul_cap1*Tx!T55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!U218*Tx!U145,enlace_bhaul_cap1*Tx!U55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!V218*Tx!V145,enlace_bhaul_cap1*Tx!V55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!W218*Tx!W145,enlace_bhaul_cap1*Tx!W55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!X218*Tx!X145,enlace_bhaul_cap1*Tx!X55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!Y218*Tx!Y145,enlace_bhaul_cap1*Tx!Y55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!Z218*Tx!Z145,enlace_bhaul_cap1*Tx!Z55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AA218*Tx!AA145,enlace_bhaul_cap1*Tx!AA55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AB218*Tx!AB145,enlace_bhaul_cap1*Tx!AB55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AC218*Tx!AC145,enlace_bhaul_cap1*Tx!AC55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AD218*Tx!AD145,enlace_bhaul_cap1*Tx!AD55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AE218*Tx!AE145,enlace_bhaul_cap1*Tx!AE55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AF218*Tx!AF145,enlace_bhaul_cap1*Tx!AF55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AG218*Tx!AG145,enlace_bhaul_cap1*Tx!AG55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AH218*Tx!AH145,enlace_bhaul_cap1*Tx!AH55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AI218*Tx!AI145,enlace_bhaul_cap1*Tx!AI55)*INDEX(p.invierte,$F48)","v":10},{"$f":"MAX(Tx!AJ218*Tx!AJ145,enlace_bhaul_cap1*Tx!AJ55)*INDEX(p.invierte,$F48)","v":10}]
[null,null,null,null,null,{"$f":"F48+1","v":2},{"$f":"H48","v":"Nivel 1"},"Nivel 2",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L219*Tx!L146,enlace_bhaul_cap1*Tx!L56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!M219*Tx!M146,enlace_bhaul_cap1*Tx!M56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!N219*Tx!N146,enlace_bhaul_cap1*Tx!N56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!O219*Tx!O146,enlace_bhaul_cap1*Tx!O56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!P219*Tx!P146,enlace_bhaul_cap1*Tx!P56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!Q219*Tx!Q146,enlace_bhaul_cap1*Tx!Q56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!R219*Tx!R146,enlace_bhaul_cap1*Tx!R56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!S219*Tx!S146,enlace_bhaul_cap1*Tx!S56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!T219*Tx!T146,enlace_bhaul_cap1*Tx!T56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!U219*Tx!U146,enlace_bhaul_cap1*Tx!U56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!V219*Tx!V146,enlace_bhaul_cap1*Tx!V56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!W219*Tx!W146,enlace_bhaul_cap1*Tx!W56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!X219*Tx!X146,enlace_bhaul_cap1*Tx!X56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!Y219*Tx!Y146,enlace_bhaul_cap1*Tx!Y56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!Z219*Tx!Z146,enlace_bhaul_cap1*Tx!Z56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AA219*Tx!AA146,enlace_bhaul_cap1*Tx!AA56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AB219*Tx!AB146,enlace_bhaul_cap1*Tx!AB56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AC219*Tx!AC146,enlace_bhaul_cap1*Tx!AC56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AD219*Tx!AD146,enlace_bhaul_cap1*Tx!AD56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AE219*Tx!AE146,enlace_bhaul_cap1*Tx!AE56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AF219*Tx!AF146,enlace_bhaul_cap1*Tx!AF56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AG219*Tx!AG146,enlace_bhaul_cap1*Tx!AG56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AH219*Tx!AH146,enlace_bhaul_cap1*Tx!AH56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AI219*Tx!AI146,enlace_bhaul_cap1*Tx!AI56)*INDEX(p.invierte,$F49)","v":10},{"$f":"MAX(Tx!AJ219*Tx!AJ146,enlace_bhaul_cap1*Tx!AJ56)*INDEX(p.invierte,$F49)","v":10}]
[null,null,null,null,null,3,"Nivel 2","Nivel 3",null,"[Mbps]",0,null,{"$f":"MAX(Tx!L220*Tx!L147,enlace_bhaul_cap1*Tx!L57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!M220*Tx!M147,enlace_bhaul_cap1*Tx!M57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!N220*Tx!N147,enlace_bhaul_cap1*Tx!N57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!O220*Tx!O147,enlace_bhaul_cap1*Tx!O57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!P220*Tx!P147,enlace_bhaul_cap1*Tx!P57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!Q220*Tx!Q147,enlace_bhaul_cap1*Tx!Q57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!R220*Tx!R147,enlace_bhaul_cap1*Tx!R57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!S220*Tx!S147,enlace_bhaul_cap1*Tx!S57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!T220*Tx!T147,enlace_bhaul_cap1*Tx!T57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!U220*Tx!U147,enlace_bhaul_cap1*Tx!U57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!V220*Tx!V147,enlace_bhaul_cap1*Tx!V57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!W220*Tx!W147,enlace_bhaul_cap1*Tx!W57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!X220*Tx!X147,enlace_bhaul_cap1*Tx!X57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!Y220*Tx!Y147,enlace_bhaul_cap1*Tx!Y57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!Z220*Tx!Z147,enlace_bhaul_cap1*Tx!Z57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AA220*Tx!AA147,enlace_bhaul_cap1*Tx!AA57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AB220*Tx!AB147,enlace_bhaul_cap1*Tx!AB57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AC220*Tx!AC147,enlace_bhaul_cap1*Tx!AC57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AD220*Tx!AD147,enlace_bhaul_cap1*Tx!AD57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AE220*Tx!AE147,enlace_bhaul_cap1*Tx!AE57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AF220*Tx!AF147,enlace_bhaul_cap1*Tx!AF57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AG220*Tx!AG147,enlace_bhaul_cap1*Tx!AG57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AH220*Tx!AH147,enlace_bhaul_cap1*Tx!AH57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AI220*Tx!AI147,enlace_bhaul_cap1*Tx!AI57)*INDEX(p.invierte,$F50)","v":0},{"$f":"MAX(Tx!AJ220*Tx!AJ147,enlace_bhaul_cap1*Tx!AJ57)*INDEX(p.invierte,$F50)","v":0}]
[null,null,null,null,null,4,"Nivel 3","Nivel 4",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L221*Tx!L148,enlace_bhaul_cap1*Tx!L58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!M221*Tx!M148,enlace_bhaul_cap1*Tx!M58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!N221*Tx!N148,enlace_bhaul_cap1*Tx!N58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!O221*Tx!O148,enlace_bhaul_cap1*Tx!O58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!P221*Tx!P148,enlace_bhaul_cap1*Tx!P58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!Q221*Tx!Q148,enlace_bhaul_cap1*Tx!Q58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!R221*Tx!R148,enlace_bhaul_cap1*Tx!R58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!S221*Tx!S148,enlace_bhaul_cap1*Tx!S58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!T221*Tx!T148,enlace_bhaul_cap1*Tx!T58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!U221*Tx!U148,enlace_bhaul_cap1*Tx!U58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!V221*Tx!V148,enlace_bhaul_cap1*Tx!V58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!W221*Tx!W148,enlace_bhaul_cap1*Tx!W58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!X221*Tx!X148,enlace_bhaul_cap1*Tx!X58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!Y221*Tx!Y148,enlace_bhaul_cap1*Tx!Y58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!Z221*Tx!Z148,enlace_bhaul_cap1*Tx!Z58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AA221*Tx!AA148,enlace_bhaul_cap1*Tx!AA58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AB221*Tx!AB148,enlace_bhaul_cap1*Tx!AB58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AC221*Tx!AC148,enlace_bhaul_cap1*Tx!AC58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AD221*Tx!AD148,enlace_bhaul_cap1*Tx!AD58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AE221*Tx!AE148,enlace_bhaul_cap1*Tx!AE58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AF221*Tx!AF148,enlace_bhaul_cap1*Tx!AF58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AG221*Tx!AG148,enlace_bhaul_cap1*Tx!AG58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AH221*Tx!AH148,enlace_bhaul_cap1*Tx!AH58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AI221*Tx!AI148,enlace_bhaul_cap1*Tx!AI58)*INDEX(p.invierte,$F51)","v":10},{"$f":"MAX(Tx!AJ221*Tx!AJ148,enlace_bhaul_cap1*Tx!AJ58)*INDEX(p.invierte,$F51)","v":10}]
[null,null,null,null,null,5,"Nivel 4","Nivel 5",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L222*Tx!L149,enlace_bhaul_cap1*Tx!L59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!M222*Tx!M149,enlace_bhaul_cap1*Tx!M59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!N222*Tx!N149,enlace_bhaul_cap1*Tx!N59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!O222*Tx!O149,enlace_bhaul_cap1*Tx!O59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!P222*Tx!P149,enlace_bhaul_cap1*Tx!P59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!Q222*Tx!Q149,enlace_bhaul_cap1*Tx!Q59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!R222*Tx!R149,enlace_bhaul_cap1*Tx!R59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!S222*Tx!S149,enlace_bhaul_cap1*Tx!S59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!T222*Tx!T149,enlace_bhaul_cap1*Tx!T59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!U222*Tx!U149,enlace_bhaul_cap1*Tx!U59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!V222*Tx!V149,enlace_bhaul_cap1*Tx!V59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!W222*Tx!W149,enlace_bhaul_cap1*Tx!W59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!X222*Tx!X149,enlace_bhaul_cap1*Tx!X59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!Y222*Tx!Y149,enlace_bhaul_cap1*Tx!Y59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!Z222*Tx!Z149,enlace_bhaul_cap1*Tx!Z59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AA222*Tx!AA149,enlace_bhaul_cap1*Tx!AA59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AB222*Tx!AB149,enlace_bhaul_cap1*Tx!AB59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AC222*Tx!AC149,enlace_bhaul_cap1*Tx!AC59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AD222*Tx!AD149,enlace_bhaul_cap1*Tx!AD59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AE222*Tx!AE149,enlace_bhaul_cap1*Tx!AE59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AF222*Tx!AF149,enlace_bhaul_cap1*Tx!AF59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AG222*Tx!AG149,enlace_bhaul_cap1*Tx!AG59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AH222*Tx!AH149,enlace_bhaul_cap1*Tx!AH59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AI222*Tx!AI149,enlace_bhaul_cap1*Tx!AI59)*INDEX(p.invierte,$F52)","v":10},{"$f":"MAX(Tx!AJ222*Tx!AJ149,enlace_bhaul_cap1*Tx!AJ59)*INDEX(p.invierte,$F52)","v":10}]
[null,null,null,null,null,6,"Nivel 5","Nivel 6",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L223*Tx!L150,enlace_bhaul_cap1*Tx!L60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!M223*Tx!M150,enlace_bhaul_cap1*Tx!M60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!N223*Tx!N150,enlace_bhaul_cap1*Tx!N60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!O223*Tx!O150,enlace_bhaul_cap1*Tx!O60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!P223*Tx!P150,enlace_bhaul_cap1*Tx!P60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!Q223*Tx!Q150,enlace_bhaul_cap1*Tx!Q60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!R223*Tx!R150,enlace_bhaul_cap1*Tx!R60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!S223*Tx!S150,enlace_bhaul_cap1*Tx!S60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!T223*Tx!T150,enlace_bhaul_cap1*Tx!T60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!U223*Tx!U150,enlace_bhaul_cap1*Tx!U60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!V223*Tx!V150,enlace_bhaul_cap1*Tx!V60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!W223*Tx!W150,enlace_bhaul_cap1*Tx!W60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!X223*Tx!X150,enlace_bhaul_cap1*Tx!X60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!Y223*Tx!Y150,enlace_bhaul_cap1*Tx!Y60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!Z223*Tx!Z150,enlace_bhaul_cap1*Tx!Z60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AA223*Tx!AA150,enlace_bhaul_cap1*Tx!AA60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AB223*Tx!AB150,enlace_bhaul_cap1*Tx!AB60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AC223*Tx!AC150,enlace_bhaul_cap1*Tx!AC60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AD223*Tx!AD150,enlace_bhaul_cap1*Tx!AD60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AE223*Tx!AE150,enlace_bhaul_cap1*Tx!AE60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AF223*Tx!AF150,enlace_bhaul_cap1*Tx!AF60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AG223*Tx!AG150,enlace_bhaul_cap1*Tx!AG60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AH223*Tx!AH150,enlace_bhaul_cap1*Tx!AH60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AI223*Tx!AI150,enlace_bhaul_cap1*Tx!AI60)*INDEX(p.invierte,$F53)","v":10},{"$f":"MAX(Tx!AJ223*Tx!AJ150,enlace_bhaul_cap1*Tx!AJ60)*INDEX(p.invierte,$F53)","v":10}]
[null,null,null,null,null,7,"Nivel 6","Nivel 7",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L224*Tx!L151,enlace_bhaul_cap1*Tx!L61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!M224*Tx!M151,enlace_bhaul_cap1*Tx!M61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!N224*Tx!N151,enlace_bhaul_cap1*Tx!N61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!O224*Tx!O151,enlace_bhaul_cap1*Tx!O61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!P224*Tx!P151,enlace_bhaul_cap1*Tx!P61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!Q224*Tx!Q151,enlace_bhaul_cap1*Tx!Q61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!R224*Tx!R151,enlace_bhaul_cap1*Tx!R61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!S224*Tx!S151,enlace_bhaul_cap1*Tx!S61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!T224*Tx!T151,enlace_bhaul_cap1*Tx!T61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!U224*Tx!U151,enlace_bhaul_cap1*Tx!U61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!V224*Tx!V151,enlace_bhaul_cap1*Tx!V61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!W224*Tx!W151,enlace_bhaul_cap1*Tx!W61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!X224*Tx!X151,enlace_bhaul_cap1*Tx!X61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!Y224*Tx!Y151,enlace_bhaul_cap1*Tx!Y61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!Z224*Tx!Z151,enlace_bhaul_cap1*Tx!Z61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AA224*Tx!AA151,enlace_bhaul_cap1*Tx!AA61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AB224*Tx!AB151,enlace_bhaul_cap1*Tx!AB61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AC224*Tx!AC151,enlace_bhaul_cap1*Tx!AC61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AD224*Tx!AD151,enlace_bhaul_cap1*Tx!AD61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AE224*Tx!AE151,enlace_bhaul_cap1*Tx!AE61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AF224*Tx!AF151,enlace_bhaul_cap1*Tx!AF61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AG224*Tx!AG151,enlace_bhaul_cap1*Tx!AG61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AH224*Tx!AH151,enlace_bhaul_cap1*Tx!AH61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AI224*Tx!AI151,enlace_bhaul_cap1*Tx!AI61)*INDEX(p.invierte,$F54)","v":10},{"$f":"MAX(Tx!AJ224*Tx!AJ151,enlace_bhaul_cap1*Tx!AJ61)*INDEX(p.invierte,$F54)","v":10}]
[null,null,null,null,null,8,{"$f":"H54","v":"Nivel 7"},"Nivel 8",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L225*Tx!L152,enlace_bhaul_cap1*Tx!L62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!M225*Tx!M152,enlace_bhaul_cap1*Tx!M62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!N225*Tx!N152,enlace_bhaul_cap1*Tx!N62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!O225*Tx!O152,enlace_bhaul_cap1*Tx!O62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!P225*Tx!P152,enlace_bhaul_cap1*Tx!P62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!Q225*Tx!Q152,enlace_bhaul_cap1*Tx!Q62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!R225*Tx!R152,enlace_bhaul_cap1*Tx!R62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!S225*Tx!S152,enlace_bhaul_cap1*Tx!S62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!T225*Tx!T152,enlace_bhaul_cap1*Tx!T62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!U225*Tx!U152,enlace_bhaul_cap1*Tx!U62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!V225*Tx!V152,enlace_bhaul_cap1*Tx!V62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!W225*Tx!W152,enlace_bhaul_cap1*Tx!W62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!X225*Tx!X152,enlace_bhaul_cap1*Tx!X62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!Y225*Tx!Y152,enlace_bhaul_cap1*Tx!Y62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!Z225*Tx!Z152,enlace_bhaul_cap1*Tx!Z62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AA225*Tx!AA152,enlace_bhaul_cap1*Tx!AA62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AB225*Tx!AB152,enlace_bhaul_cap1*Tx!AB62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AC225*Tx!AC152,enlace_bhaul_cap1*Tx!AC62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AD225*Tx!AD152,enlace_bhaul_cap1*Tx!AD62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AE225*Tx!AE152,enlace_bhaul_cap1*Tx!AE62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AF225*Tx!AF152,enlace_bhaul_cap1*Tx!AF62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AG225*Tx!AG152,enlace_bhaul_cap1*Tx!AG62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AH225*Tx!AH152,enlace_bhaul_cap1*Tx!AH62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AI225*Tx!AI152,enlace_bhaul_cap1*Tx!AI62)*INDEX(p.invierte,$F55)","v":10},{"$f":"MAX(Tx!AJ225*Tx!AJ152,enlace_bhaul_cap1*Tx!AJ62)*INDEX(p.invierte,$F55)","v":10}]
[null,null,null,null,null,9,"Nivel 8","Nivel 9",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L226*Tx!L153,enlace_bhaul_cap1*Tx!L63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!M226*Tx!M153,enlace_bhaul_cap1*Tx!M63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!N226*Tx!N153,enlace_bhaul_cap1*Tx!N63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!O226*Tx!O153,enlace_bhaul_cap1*Tx!O63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!P226*Tx!P153,enlace_bhaul_cap1*Tx!P63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!Q226*Tx!Q153,enlace_bhaul_cap1*Tx!Q63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!R226*Tx!R153,enlace_bhaul_cap1*Tx!R63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!S226*Tx!S153,enlace_bhaul_cap1*Tx!S63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!T226*Tx!T153,enlace_bhaul_cap1*Tx!T63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!U226*Tx!U153,enlace_bhaul_cap1*Tx!U63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!V226*Tx!V153,enlace_bhaul_cap1*Tx!V63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!W226*Tx!W153,enlace_bhaul_cap1*Tx!W63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!X226*Tx!X153,enlace_bhaul_cap1*Tx!X63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!Y226*Tx!Y153,enlace_bhaul_cap1*Tx!Y63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!Z226*Tx!Z153,enlace_bhaul_cap1*Tx!Z63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AA226*Tx!AA153,enlace_bhaul_cap1*Tx!AA63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AB226*Tx!AB153,enlace_bhaul_cap1*Tx!AB63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AC226*Tx!AC153,enlace_bhaul_cap1*Tx!AC63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AD226*Tx!AD153,enlace_bhaul_cap1*Tx!AD63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AE226*Tx!AE153,enlace_bhaul_cap1*Tx!AE63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AF226*Tx!AF153,enlace_bhaul_cap1*Tx!AF63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AG226*Tx!AG153,enlace_bhaul_cap1*Tx!AG63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AH226*Tx!AH153,enlace_bhaul_cap1*Tx!AH63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AI226*Tx!AI153,enlace_bhaul_cap1*Tx!AI63)*INDEX(p.invierte,$F56)","v":10},{"$f":"MAX(Tx!AJ226*Tx!AJ153,enlace_bhaul_cap1*Tx!AJ63)*INDEX(p.invierte,$F56)","v":10}]
[null,null,null,null,null,10,"Nivel 9","Nivel 10",null,"[Mbps]",250,null,{"$f":"MAX(Tx!L227*Tx!L154,enlace_bhaul_cap1*Tx!L64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!M227*Tx!M154,enlace_bhaul_cap1*Tx!M64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!N227*Tx!N154,enlace_bhaul_cap1*Tx!N64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!O227*Tx!O154,enlace_bhaul_cap1*Tx!O64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!P227*Tx!P154,enlace_bhaul_cap1*Tx!P64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!Q227*Tx!Q154,enlace_bhaul_cap1*Tx!Q64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!R227*Tx!R154,enlace_bhaul_cap1*Tx!R64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!S227*Tx!S154,enlace_bhaul_cap1*Tx!S64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!T227*Tx!T154,enlace_bhaul_cap1*Tx!T64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!U227*Tx!U154,enlace_bhaul_cap1*Tx!U64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!V227*Tx!V154,enlace_bhaul_cap1*Tx!V64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!W227*Tx!W154,enlace_bhaul_cap1*Tx!W64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!X227*Tx!X154,enlace_bhaul_cap1*Tx!X64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!Y227*Tx!Y154,enlace_bhaul_cap1*Tx!Y64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!Z227*Tx!Z154,enlace_bhaul_cap1*Tx!Z64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AA227*Tx!AA154,enlace_bhaul_cap1*Tx!AA64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AB227*Tx!AB154,enlace_bhaul_cap1*Tx!AB64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AC227*Tx!AC154,enlace_bhaul_cap1*Tx!AC64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AD227*Tx!AD154,enlace_bhaul_cap1*Tx!AD64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AE227*Tx!AE154,enlace_bhaul_cap1*Tx!AE64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AF227*Tx!AF154,enlace_bhaul_cap1*Tx!AF64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AG227*Tx!AG154,enlace_bhaul_cap1*Tx!AG64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AH227*Tx!AH154,enlace_bhaul_cap1*Tx!AH64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AI227*Tx!AI154,enlace_bhaul_cap1*Tx!AI64)*INDEX(p.invierte,$F57)","v":10},{"$f":"MAX(Tx!AJ227*Tx!AJ154,enlace_bhaul_cap1*Tx!AJ64)*INDEX(p.invierte,$F57)","v":10}]
[null,null,null,null,null,11,"Nivel 10","Nivel 11",null,"[Mbps]",1750,null,{"$f":"MAX(Tx!L228*Tx!L155,enlace_bhaul_cap1*Tx!L65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!M228*Tx!M155,enlace_bhaul_cap1*Tx!M65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!N228*Tx!N155,enlace_bhaul_cap1*Tx!N65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!O228*Tx!O155,enlace_bhaul_cap1*Tx!O65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!P228*Tx!P155,enlace_bhaul_cap1*Tx!P65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!Q228*Tx!Q155,enlace_bhaul_cap1*Tx!Q65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!R228*Tx!R155,enlace_bhaul_cap1*Tx!R65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!S228*Tx!S155,enlace_bhaul_cap1*Tx!S65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!T228*Tx!T155,enlace_bhaul_cap1*Tx!T65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!U228*Tx!U155,enlace_bhaul_cap1*Tx!U65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!V228*Tx!V155,enlace_bhaul_cap1*Tx!V65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!W228*Tx!W155,enlace_bhaul_cap1*Tx!W65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!X228*Tx!X155,enlace_bhaul_cap1*Tx!X65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!Y228*Tx!Y155,enlace_bhaul_cap1*Tx!Y65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!Z228*Tx!Z155,enlace_bhaul_cap1*Tx!Z65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AA228*Tx!AA155,enlace_bhaul_cap1*Tx!AA65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AB228*Tx!AB155,enlace_bhaul_cap1*Tx!AB65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AC228*Tx!AC155,enlace_bhaul_cap1*Tx!AC65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AD228*Tx!AD155,enlace_bhaul_cap1*Tx!AD65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AE228*Tx!AE155,enlace_bhaul_cap1*Tx!AE65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AF228*Tx!AF155,enlace_bhaul_cap1*Tx!AF65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AG228*Tx!AG155,enlace_bhaul_cap1*Tx!AG65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AH228*Tx!AH155,enlace_bhaul_cap1*Tx!AH65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AI228*Tx!AI155,enlace_bhaul_cap1*Tx!AI65)*INDEX(p.invierte,$F58)","v":70},{"$f":"MAX(Tx!AJ228*Tx!AJ155,enlace_bhaul_cap1*Tx!AJ65)*INDEX(p.invierte,$F58)","v":70}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K48:K58)","v":4000},null,{"$f":"SUM(M48:M58)","v":160},160,160,160,160,160,{"$f":"SUM(S48:S58)","v":160},160,160,160,160,{"$f":"SUM(X48:X58)","v":160},160,160,{"$f":"SUM(AA48:AA58)","v":160},160,160,160,160,160,160,160,160,160,160]
[]
[null,null,null,null,"Incrementos de capacidad Total de todos los enlaces",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1",null,"[Mbps]",{"$f":"SUM(M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64,AG64,AH64,AI64,AJ64,AK64)","v":250},null,{"$f":"M48","v":10},{"$f":"N48","v":10},{"$f":"O48","v":10},{"$f":"P48","v":10},{"$f":"Q48","v":10},{"$f":"R48","v":10},{"$f":"S48","v":10},{"$f":"T48","v":10},{"$f":"U48","v":10},{"$f":"V48","v":10},{"$f":"W48","v":10},{"$f":"X48","v":10},{"$f":"Y48","v":10},{"$f":"Z48","v":10},{"$f":"AA48","v":10},{"$f":"AB48","v":10},{"$f":"AC48","v":10},{"$f":"AD48","v":10},{"$f":"AE48","v":10},{"$f":"AF48","v":10},{"$f":"AG48","v":10},{"$f":"AH48","v":10},{"$f":"AI48","v":10},{"$f":"AJ48","v":10},{"$f":"AK48","v":10}]
[null,null,null,null,null,{"$f":"F64+1","v":2},{"$f":"H64","v":"Nivel 1"},"Nivel 2",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,3,"Nivel 2","Nivel 3",null,"[Mbps]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,"Nivel 3","Nivel 4",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,5,"Nivel 4","Nivel 5",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,6,"Nivel 5","Nivel 6",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,7,"Nivel 6","Nivel 7",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,8,{"$f":"H70","v":"Nivel 7"},"Nivel 8",null,"[Mbps]",250,null,{"$f":"M55","v":10},{"$f":"N55","v":10},{"$f":"O55","v":10},{"$f":"P55","v":10},{"$f":"Q55","v":10},{"$f":"R55","v":10},{"$f":"S55","v":10},{"$f":"T55","v":10},{"$f":"U55","v":10},{"$f":"V55","v":10},{"$f":"W55","v":10},{"$f":"X55","v":10},{"$f":"Y55","v":10},{"$f":"Z55","v":10},{"$f":"AA55","v":10},{"$f":"AB55","v":10},{"$f":"AC55","v":10},{"$f":"AD55","v":10},{"$f":"AE55","v":10},{"$f":"AF55","v":10},{"$f":"AG55","v":10},{"$f":"AH55","v":10},{"$f":"AI55","v":10},{"$f":"AJ55","v":10},{"$f":"AK55","v":10}]
[null,null,null,null,null,9,"Nivel 8","Nivel 9",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,10,"Nivel 9","Nivel 10",null,"[Mbps]",250,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,11,"Nivel 10","Nivel 11",null,"[Mbps]",1750,null,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K64:K74)","v":4000},null,{"$f":"SUM(M64:M74)","v":160},160,160,160,160,160,{"$f":"SUM(S64:S74)","v":160},160,160,160,160,{"$f":"SUM(X64:X74)","v":160},160,160,{"$f":"SUM(AA64:AA74)","v":160},160,160,160,160,160,160,160,160,160,160]
[null,null,"Backhaul gasto"]
[]
[null,null,null,null,"Total módulos de 2M a arrendar",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"RNC","Nivel 1",null,"[2M]",{"$f":"SUM(M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81,AG81,AH81,AI81,AJ81,AK81)","v":4684745690},null,{"$f":"Tx!L412","v":152712188},{"$f":"Tx!M412","v":164119246},{"$f":"Tx!N412","v":164663514},{"$f":"Tx!O412","v":199148108},{"$f":"Tx!P412","v":206357874},{"$f":"Tx!Q412","v":193118590},{"$f":"Tx!R412","v":175084318},{"$f":"Tx!S412","v":175540018},{"$f":"Tx!T412","v":222339356},{"$f":"Tx!U412","v":248293370},{"$f":"Tx!V412","v":154223852},{"$f":"Tx!W412","v":196696760},{"$f":"Tx!X412","v":195741648},{"$f":"Tx!Y412","v":223763310},{"$f":"Tx!Z412","v":188265320},{"$f":"Tx!AA412","v":215414724},{"$f":"Tx!AB412","v":237825140},{"$f":"Tx!AC412","v":165419774},{"$f":"Tx!AD412","v":162575296},{"$f":"Tx!AE412","v":130131492},{"$f":"Tx!AF412","v":186529662},{"$f":"Tx!AG412","v":202081156},{"$f":"Tx!AH412","v":169425360},{"$f":"Tx!AI412","v":140741148},{"$f":"Tx!AJ412","v":214534466}]
[null,null,null,null,null,{"$f":"F81+1","v":2},{"$f":"H81","v":"Nivel 1"},"Nivel 2",null,"[2M]",4684745744,null,{"$f":"Tx!L413","v":152712189},{"$f":"Tx!M413","v":164119249},{"$f":"Tx!N413","v":164663513},{"$f":"Tx!O413","v":199148110},{"$f":"Tx!P413","v":206357879},{"$f":"Tx!Q413","v":193118590},{"$f":"Tx!R413","v":175084322},{"$f":"Tx!S413","v":175540022},{"$f":"Tx!T413","v":222339362},{"$f":"Tx!U413","v":248293374},{"$f":"Tx!V413","v":154223853},{"$f":"Tx!W413","v":196696759},{"$f":"Tx!X413","v":195741651},{"$f":"Tx!Y413","v":223763309},{"$f":"Tx!Z413","v":188265322},{"$f":"Tx!AA413","v":215414724},{"$f":"Tx!AB413","v":237825140},{"$f":"Tx!AC413","v":165419779},{"$f":"Tx!AD413","v":162575301},{"$f":"Tx!AE413","v":130131491},{"$f":"Tx!AF413","v":186529665},{"$f":"Tx!AG413","v":202081159},{"$f":"Tx!AH413","v":169425361},{"$f":"Tx!AI413","v":140741153},{"$f":"Tx!AJ413","v":214534467}]
[null,null,null,null,null,3,"Nivel 2","Nivel 3",null,"[2M]",0,null,{"$f":"Tx!L414","v":0},{"$f":"Tx!M414","v":0},{"$f":"Tx!N414","v":0},{"$f":"Tx!O414","v":0},{"$f":"Tx!P414","v":0},{"$f":"Tx!Q414","v":0},{"$f":"Tx!R414","v":0},{"$f":"Tx!S414","v":0},{"$f":"Tx!T414","v":0},{"$f":"Tx!U414","v":0},{"$f":"Tx!V414","v":0},{"$f":"Tx!W414","v":0},{"$f":"Tx!X414","v":0},{"$f":"Tx!Y414","v":0},{"$f":"Tx!Z414","v":0},{"$f":"Tx!AA414","v":0},{"$f":"Tx!AB414","v":0},{"$f":"Tx!AC414","v":0},{"$f":"Tx!AD414","v":0},{"$f":"Tx!AE414","v":0},{"$f":"Tx!AF414","v":0},{"$f":"Tx!AG414","v":0},{"$f":"Tx!AH414","v":0},{"$f":"Tx!AI414","v":0},{"$f":"Tx!AJ414","v":0}]
[null,null,null,null,null,4,"Nivel 3","Nivel 4",null,"[2M]",23423728426,null,{"$f":"Tx!L415","v":763560938},{"$f":"Tx!M415","v":820596224},{"$f":"Tx!N415","v":823317565},{"$f":"Tx!O415","v":995740543},{"$f":"Tx!P415","v":1031789374},{"$f":"Tx!Q415","v":965592950},{"$f":"Tx!R415","v":875421589},{"$f":"Tx!S415","v":877700089},{"$f":"Tx!T415","v":1111696782},{"$f":"Tx!U415","v":1241466856},{"$f":"Tx!V415","v":771119265},{"$f":"Tx!W415","v":983483795},{"$f":"Tx!X415","v":978708241},{"$f":"Tx!Y415","v":1118816545},{"$f":"Tx!Z415","v":941326596},{"$f":"Tx!AA415","v":1077073620},{"$f":"Tx!AB415","v":1189125693},{"$f":"Tx!AC415","v":827098874},{"$f":"Tx!AD415","v":812876477},{"$f":"Tx!AE415","v":650657455},{"$f":"Tx!AF415","v":932648304},{"$f":"Tx!AG415","v":1010405781},{"$f":"Tx!AH415","v":847126798},{"$f":"Tx!AI415","v":703705737},{"$f":"Tx!AJ415","v":1072672335}]
[null,null,null,null,null,5,"Nivel 4","Nivel 5",null,"[2M]",23423728426,null,{"$f":"Tx!L416","v":763560938},{"$f":"Tx!M416","v":820596224},{"$f":"Tx!N416","v":823317565},{"$f":"Tx!O416","v":995740543},{"$f":"Tx!P416","v":1031789374},{"$f":"Tx!Q416","v":965592950},{"$f":"Tx!R416","v":875421589},{"$f":"Tx!S416","v":877700089},{"$f":"Tx!T416","v":1111696782},{"$f":"Tx!U416","v":1241466856},{"$f":"Tx!V416","v":771119265},{"$f":"Tx!W416","v":983483795},{"$f":"Tx!X416","v":978708241},{"$f":"Tx!Y416","v":1118816545},{"$f":"Tx!Z416","v":941326596},{"$f":"Tx!AA416","v":1077073620},{"$f":"Tx!AB416","v":1189125693},{"$f":"Tx!AC416","v":827098874},{"$f":"Tx!AD416","v":812876477},{"$f":"Tx!AE416","v":650657455},{"$f":"Tx!AF416","v":932648304},{"$f":"Tx!AG416","v":1010405781},{"$f":"Tx!AH416","v":847126798},{"$f":"Tx!AI416","v":703705737},{"$f":"Tx!AJ416","v":1072672335}]
[null,null,null,null,null,6,"Nivel 5","Nivel 6",null,"[2M]",23423728426,null,{"$f":"Tx!L417","v":763560938},{"$f":"Tx!M417","v":820596224},{"$f":"Tx!N417","v":823317565},{"$f":"Tx!O417","v":995740543},{"$f":"Tx!P417","v":1031789374},{"$f":"Tx!Q417","v":965592950},{"$f":"Tx!R417","v":875421589},{"$f":"Tx!S417","v":877700089},{"$f":"Tx!T417","v":1111696782},{"$f":"Tx!U417","v":1241466856},{"$f":"Tx!V417","v":771119265},{"$f":"Tx!W417","v":983483795},{"$f":"Tx!X417","v":978708241},{"$f":"Tx!Y417","v":1118816545},{"$f":"Tx!Z417","v":941326596},{"$f":"Tx!AA417","v":1077073620},{"$f":"Tx!AB417","v":1189125693},{"$f":"Tx!AC417","v":827098874},{"$f":"Tx!AD417","v":812876477},{"$f":"Tx!AE417","v":650657455},{"$f":"Tx!AF417","v":932648304},{"$f":"Tx!AG417","v":1010405781},{"$f":"Tx!AH417","v":847126798},{"$f":"Tx!AI417","v":703705737},{"$f":"Tx!AJ417","v":1072672335}]
[null,null,null,null,null,7,"Nivel 6","Nivel 7",null,"[2M]",23423728426,null,{"$f":"Tx!L418","v":763560938},{"$f":"Tx!M418","v":820596224},{"$f":"Tx!N418","v":823317565},{"$f":"Tx!O418","v":995740543},{"$f":"Tx!P418","v":1031789374},{"$f":"Tx!Q418","v":965592950},{"$f":"Tx!R418","v":875421589},{"$f":"Tx!S418","v":877700089},{"$f":"Tx!T418","v":1111696782},{"$f":"Tx!U418","v":1241466856},{"$f":"Tx!V418","v":771119265},{"$f":"Tx!W418","v":983483795},{"$f":"Tx!X418","v":978708241},{"$f":"Tx!Y418","v":1118816545},{"$f":"Tx!Z418","v":941326596},{"$f":"Tx!AA418","v":1077073620},{"$f":"Tx!AB418","v":1189125693},{"$f":"Tx!AC418","v":827098874},{"$f":"Tx!AD418","v":812876477},{"$f":"Tx!AE418","v":650657455},{"$f":"Tx!AF418","v":932648304},{"$f":"Tx!AG418","v":1010405781},{"$f":"Tx!AH418","v":847126798},{"$f":"Tx!AI418","v":703705737},{"$f":"Tx!AJ418","v":1072672335}]
[null,null,null,null,null,8,{"$f":"H87","v":"Nivel 7"},"Nivel 8",null,"[2M]",23423728426,null,{"$f":"Tx!L419","v":763560938},{"$f":"Tx!M419","v":820596224},{"$f":"Tx!N419","v":823317565},{"$f":"Tx!O419","v":995740543},{"$f":"Tx!P419","v":1031789374},{"$f":"Tx!Q419","v":965592950},{"$f":"Tx!R419","v":875421589},{"$f":"Tx!S419","v":877700089},{"$f":"Tx!T419","v":1111696782},{"$f":"Tx!U419","v":1241466856},{"$f":"Tx!V419","v":771119265},{"$f":"Tx!W419","v":983483795},{"$f":"Tx!X419","v":978708241},{"$f":"Tx!Y419","v":1118816545},{"$f":"Tx!Z419","v":941326596},{"$f":"Tx!AA419","v":1077073620},{"$f":"Tx!AB419","v":1189125693},{"$f":"Tx!AC419","v":827098874},{"$f":"Tx!AD419","v":812876477},{"$f":"Tx!AE419","v":650657455},{"$f":"Tx!AF419","v":932648304},{"$f":"Tx!AG419","v":1010405781},{"$f":"Tx!AH419","v":847126798},{"$f":"Tx!AI419","v":703705737},{"$f":"Tx!AJ419","v":1072672335}]
[null,null,null,null,null,9,"Nivel 8","Nivel 9",null,"[2M]",23423728426,null,{"$f":"Tx!L420","v":763560938},{"$f":"Tx!M420","v":820596224},{"$f":"Tx!N420","v":823317565},{"$f":"Tx!O420","v":995740543},{"$f":"Tx!P420","v":1031789374},{"$f":"Tx!Q420","v":965592950},{"$f":"Tx!R420","v":875421589},{"$f":"Tx!S420","v":877700089},{"$f":"Tx!T420","v":1111696782},{"$f":"Tx!U420","v":1241466856},{"$f":"Tx!V420","v":771119265},{"$f":"Tx!W420","v":983483795},{"$f":"Tx!X420","v":978708241},{"$f":"Tx!Y420","v":1118816545},{"$f":"Tx!Z420","v":941326596},{"$f":"Tx!AA420","v":1077073620},{"$f":"Tx!AB420","v":1189125693},{"$f":"Tx!AC420","v":827098874},{"$f":"Tx!AD420","v":812876477},{"$f":"Tx!AE420","v":650657455},{"$f":"Tx!AF420","v":932648304},{"$f":"Tx!AG420","v":1010405781},{"$f":"Tx!AH420","v":847126798},{"$f":"Tx!AI420","v":703705737},{"$f":"Tx!AJ420","v":1072672335}]
[null,null,null,null,null,10,"Nivel 9","Nivel 10",null,"[2M]",23423728426,null,{"$f":"Tx!L421","v":763560938},{"$f":"Tx!M421","v":820596224},{"$f":"Tx!N421","v":823317565},{"$f":"Tx!O421","v":995740543},{"$f":"Tx!P421","v":1031789374},{"$f":"Tx!Q421","v":965592950},{"$f":"Tx!R421","v":875421589},{"$f":"Tx!S421","v":877700089},{"$f":"Tx!T421","v":1111696782},{"$f":"Tx!U421","v":1241466856},{"$f":"Tx!V421","v":771119265},{"$f":"Tx!W421","v":983483795},{"$f":"Tx!X421","v":978708241},{"$f":"Tx!Y421","v":1118816545},{"$f":"Tx!Z421","v":941326596},{"$f":"Tx!AA421","v":1077073620},{"$f":"Tx!AB421","v":1189125693},{"$f":"Tx!AC421","v":827098874},{"$f":"Tx!AD421","v":812876477},{"$f":"Tx!AE421","v":650657455},{"$f":"Tx!AF421","v":932648304},{"$f":"Tx!AG421","v":1010405781},{"$f":"Tx!AH421","v":847126798},{"$f":"Tx!AI421","v":703705737},{"$f":"Tx!AJ421","v":1072672335}]
[null,null,null,null,null,11,"Nivel 10","Nivel 11",null,"[2M]",0,null,{"$f":"Tx!L422","v":0},{"$f":"Tx!M422","v":0},{"$f":"Tx!N422","v":0},{"$f":"Tx!O422","v":0},{"$f":"Tx!P422","v":0},{"$f":"Tx!Q422","v":0},{"$f":"Tx!R422","v":0},{"$f":"Tx!S422","v":0},{"$f":"Tx!T422","v":0},{"$f":"Tx!U422","v":0},{"$f":"Tx!V422","v":0},{"$f":"Tx!W422","v":0},{"$f":"Tx!X422","v":0},{"$f":"Tx!Y422","v":0},{"$f":"Tx!Z422","v":0},{"$f":"Tx!AA422","v":0},{"$f":"Tx!AB422","v":0},{"$f":"Tx!AC422","v":0},{"$f":"Tx!AD422","v":0},{"$f":"Tx!AE422","v":0},{"$f":"Tx!AF422","v":0},{"$f":"Tx!AG422","v":0},{"$f":"Tx!AH422","v":0},{"$f":"Tx!AI422","v":0},{"$f":"Tx!AJ422","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K81:K91)","v":173335590416},null,{"$f":"SUM(M81:M91)","v":5650350943},6072412063,6092549982,7368480019,7635241371,7145387830,{"$f":"SUM(S81:S91)","v":6478119763},6494980663,8226556192,9186854736,5706282560,{"$f":"SUM(X81:X91)","v":7277780084},7242440986,8279242434,{"$f":"SUM(AA81:AA91)","v":6965816814},7970344788,8799530131,6120531671,6015285936,4814865168,6901597455,7477002782,6268738307,5207422460,7937775278]
[]
[null,null,null,null,"Gasto total en enlaces de 2M arrendados",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id","Nivel n","Nivel n-1",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,"costo_enlace_bhaul_gasto_",1,"RNC","Nivel 1",null,"[USD$]",{"$f":"SUM(M97,N97,O97,P97,Q97,R97,S97,T97,U97,V97,W97,X97,Y97,Z97,AA97,AB97,AC97,AD97,AE97,AF97,AG97,AH97,AI97,AJ97,AK97)","v":56216948280000},null,{"$f":"12*cap_enlace_bhaul_gasto*M81*costo_enlace_bhaul","v":1832546256000},1969430952000,1975962168000,2389777296000,2476294488000,2317423080000,{"$f":"12*cap_enlace_bhaul_gasto*S81*costo_enlace_bhaul","v":2101011816000},2106480216000,2668072272000,2979520440000,1850686224000,{"$f":"12*cap_enlace_bhaul_gasto*X81*costo_enlace_bhaul","v":2360361120000},2348899776000,2685159720000,2259183840000,2584976688000,{"$f":"12*cap_enlace_bhaul_gasto*AC81*costo_enlace_bhaul","v":2853901680000},1985037288000,1950903552000,1561577904000,2238355944000,2424973872000,{"$f":"12*cap_enlace_bhaul_gasto*AI81*costo_enlace_bhaul","v":2033104320000},1688893776000,2574413592000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",{"$f":"F97+1","v":2},{"$f":"H97","v":"Nivel 1"},"Nivel 2",null,"[USD$]",56216948928000,null,{"$f":"12*cap_enlace_bhaul_gasto*M82*costo_enlace_bhaul","v":1832546268000},1969430988000,1975962156000,2389777320000,2476294548000,2317423080000,{"$f":"12*cap_enlace_bhaul_gasto*S82*costo_enlace_bhaul","v":2101011864000},2106480264000,2668072344000,2979520488000,1850686236000,{"$f":"12*cap_enlace_bhaul_gasto*X82*costo_enlace_bhaul","v":2360361108000},2348899812000,2685159708000,2259183864000,2584976688000,{"$f":"12*cap_enlace_bhaul_gasto*AC82*costo_enlace_bhaul","v":2853901680000},1985037348000,1950903612000,1561577892000,2238355980000,2424973908000,{"$f":"12*cap_enlace_bhaul_gasto*AI82*costo_enlace_bhaul","v":2033104332000},1688893836000,2574413604000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",3,"Nivel 2","Nivel 3",null,"[USD$]",0,null,{"$f":"12*cap_enlace_bhaul_gasto*M83*costo_enlace_bhaul","v":0},0,0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*S83*costo_enlace_bhaul","v":0},0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*X83*costo_enlace_bhaul","v":0},0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*AC83*costo_enlace_bhaul","v":0},0,0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*AI83*costo_enlace_bhaul","v":0},0,0]
[null,null,null,null,"costo_enlace_bhaul_gasto_",4,"Nivel 3","Nivel 4",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M84*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S84*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X84*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC84*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI84*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",5,"Nivel 4","Nivel 5",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M85*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S85*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X85*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC85*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI85*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",6,"Nivel 5","Nivel 6",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M86*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S86*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X86*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC86*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI86*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",7,"Nivel 6","Nivel 7",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M87*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S87*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X87*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC87*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI87*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",8,{"$f":"H103","v":"Nivel 7"},"Nivel 8",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M88*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S88*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X88*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC88*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI88*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",9,"Nivel 8","Nivel 9",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M89*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S89*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X89*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC89*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI89*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",10,"Nivel 9","Nivel 10",null,"[USD$]",281084741112000,null,{"$f":"12*cap_enlace_bhaul_gasto*M90*costo_enlace_bhaul","v":9162731256000},9847154688000,9879810780000,11948886516000,12381472488000,11587115400000,{"$f":"12*cap_enlace_bhaul_gasto*S90*costo_enlace_bhaul","v":10505059068000},10532401068000,13340361384000,14897602272000,9253431180000,{"$f":"12*cap_enlace_bhaul_gasto*X90*costo_enlace_bhaul","v":11801805540000},11744498892000,13425798540000,11295919152000,12924883440000,{"$f":"12*cap_enlace_bhaul_gasto*AC90*costo_enlace_bhaul","v":14269508316000},9925186488000,9754517724000,7807889460000,11191779648000,12124869372000,{"$f":"12*cap_enlace_bhaul_gasto*AI90*costo_enlace_bhaul","v":10165521576000},8444468844000,12872068020000]
[null,null,null,null,"costo_enlace_bhaul_gasto_",11,"Nivel 10","Nivel 11",null,"[USD$]",0,null,{"$f":"12*cap_enlace_bhaul_gasto*M91*costo_enlace_bhaul","v":0},0,0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*S91*costo_enlace_bhaul","v":0},0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*X91*costo_enlace_bhaul","v":0},0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*AC91*costo_enlace_bhaul","v":0},0,0,0,0,0,{"$f":"12*cap_enlace_bhaul_gasto*AI91*costo_enlace_bhaul","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,"[USD$]",{"$f":"SUM(K97:K107)","v":2080027084992000},null,{"$f":"SUM(M97:M107)","v":67804211316000},72868944756000,73110599784000,88421760228000,91622896452000,85744653960000,{"$f":"SUM(S97:S107)","v":77737437156000},77939767956000,98718674304000,110242256832000,68475390720000,{"$f":"SUM(X97:X107)","v":87333361008000},86909291832000,99350909208000,{"$f":"SUM(AA97:AA107)","v":83589801768000},95644137456000,105594361572000,73446380052000,72183431232000,57778382016000,82819169460000,89724033384000,75224859684000,62489069520000,95253303336000]
[]
[null,null,"Backbone"]
[]
[null,null,null,null,"Gasto total en enlaces de modularidad de backbone",null,null,null,null,null,"Total Nacional"]
[null,null,null,null,null,"id","ítem",null,null,null,"Año 0"]
[null,null,null,null,null,1,"Backbone Enlaces RNC - Core",null,null,"[USD$]",{"$f":"12*costo_enlace_bbone_gasto*Tx!J1839*cap_enlace_bbone_gasto","v":0}]
[null,null,null,null,null,{"$f":"F115+1","v":2},"Backbone Enlaces Core",null,null,"[USD$]",{"$f":"(Tx!J1930*(costo_enlace_bbone_gasto*cap_enlace_bbone_gasto)+osiptel.fOscura)*12","v":1673738194858114.7}]
[]
[null,"Inversiones"]
[]
[null,null,null,null,"Inversión total",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"aux","id","Concepto Inversión","aux",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Equipos Base RTN ","cunit_kit_rtn",null,"[USD$]",{"$f":"SUM(M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122,AG122,AH122,AI122,AJ122,AK122)","v":61214378.728689797},null,{"$f":"M$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"O$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"Q$28*INDIRECT($H122)","v":2448575.1491475906},{"$f":"R$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"T$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"V$28*INDIRECT($H122)","v":2448575.1491475906},{"$f":"W$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"Y$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,{"$f":"AA$28*INDIRECT($H122)","v":2448575.1491475906},2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906,2448575.1491475906]
[null,null,null,null,null,{"$f":"F122+1","v":2},"Antenas","cunit_bhaul_antena",null,"[USD$]",812500,null,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500]
[null,null,null,null,null,3,"Servicios","cunit_bhaul_serv",null,"[USD$]",812500,null,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500]
[null,null,null,null,null,4,"Software Licencias 10 M","cunit_bhaul_sw_cap1",null,"[USD$]",325000,null,{"$f":"Tx!L326*M$28*INDIRECT($H125)","v":13000},{"$f":"Tx!M326*N$28*INDIRECT($H125)","v":13000},{"$f":"Tx!N326*O$28*INDIRECT($H125)","v":13000},{"$f":"Tx!O326*P$28*INDIRECT($H125)","v":13000},{"$f":"Tx!P326*Q$28*INDIRECT($H125)","v":13000},{"$f":"Tx!Q326*R$28*INDIRECT($H125)","v":13000},{"$f":"Tx!R326*S$28*INDIRECT($H125)","v":13000},{"$f":"Tx!S326*T$28*INDIRECT($H125)","v":13000},{"$f":"Tx!T326*U$28*INDIRECT($H125)","v":13000},{"$f":"Tx!U326*V$28*INDIRECT($H125)","v":13000},{"$f":"Tx!V326*W$28*INDIRECT($H125)","v":13000},{"$f":"Tx!W326*X$28*INDIRECT($H125)","v":13000},{"$f":"Tx!X326*Y$28*INDIRECT($H125)","v":13000},{"$f":"Tx!Y326*Z$28*INDIRECT($H125)","v":13000},{"$f":"Tx!Z326*AA$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AA326*AB$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AB326*AC$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AC326*AD$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AD326*AE$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AE326*AF$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AF326*AG$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AG326*AH$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AH326*AI$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AI326*AJ$28*INDIRECT($H125)","v":13000},{"$f":"Tx!AJ326*AK$28*INDIRECT($H125)","v":13000}]
[null,null,null,null,null,5,"Software Licencias 50 M","cunit_bhaul_sw_cap2",null,"[USD$]",0,null,{"$f":"Tx!L342*M$28*INDIRECT($H126)","v":0},{"$f":"Tx!M342*N$28*INDIRECT($H126)","v":0},{"$f":"Tx!N342*O$28*INDIRECT($H126)","v":0},{"$f":"Tx!O342*P$28*INDIRECT($H126)","v":0},{"$f":"Tx!P342*Q$28*INDIRECT($H126)","v":0},{"$f":"Tx!Q342*R$28*INDIRECT($H126)","v":0},{"$f":"Tx!R342*S$28*INDIRECT($H126)","v":0},{"$f":"Tx!S342*T$28*INDIRECT($H126)","v":0},{"$f":"Tx!T342*U$28*INDIRECT($H126)","v":0},{"$f":"Tx!U342*V$28*INDIRECT($H126)","v":0},{"$f":"Tx!V342*W$28*INDIRECT($H126)","v":0},{"$f":"Tx!W342*X$28*INDIRECT($H126)","v":0},{"$f":"Tx!X342*Y$28*INDIRECT($H126)","v":0},{"$f":"Tx!Y342*Z$28*INDIRECT($H126)","v":0},{"$f":"Tx!Z342*AA$28*INDIRECT($H126)","v":0},{"$f":"Tx!AA342*AB$28*INDIRECT($H126)","v":0},{"$f":"Tx!AB342*AC$28*INDIRECT($H126)","v":0},{"$f":"Tx!AC342*AD$28*INDIRECT($H126)","v":0},{"$f":"Tx!AD342*AE$28*INDIRECT($H126)","v":0},{"$f":"Tx!AE342*AF$28*INDIRECT($H126)","v":0},{"$f":"Tx!AF342*AG$28*INDIRECT($H126)","v":0},{"$f":"Tx!AG342*AH$28*INDIRECT($H126)","v":0},{"$f":"Tx!AH342*AI$28*INDIRECT($H126)","v":0},{"$f":"Tx!AI342*AJ$28*INDIRECT($H126)","v":0},{"$f":"Tx!AJ342*AK$28*INDIRECT($H126)","v":0}]
[null,null,null,null,null,6,"Software Licencias 100 M","cunit_bhaul_sw_cap3",null,"[USD$]",0,null,{"$f":"Tx!L358*M$28*INDIRECT($H127)","v":0},{"$f":"Tx!M358*N$28*INDIRECT($H127)","v":0},{"$f":"Tx!N358*O$28*INDIRECT($H127)","v":0},{"$f":"Tx!O358*P$28*INDIRECT($H127)","v":0},{"$f":"Tx!P358*Q$28*INDIRECT($H127)","v":0},{"$f":"Tx!Q358*R$28*INDIRECT($H127)","v":0},{"$f":"Tx!R358*S$28*INDIRECT($H127)","v":0},{"$f":"Tx!S358*T$28*INDIRECT($H127)","v":0},{"$f":"Tx!T358*U$28*INDIRECT($H127)","v":0},{"$f":"Tx!U358*V$28*INDIRECT($H127)","v":0},{"$f":"Tx!V358*W$28*INDIRECT($H127)","v":0},{"$f":"Tx!W358*X$28*INDIRECT($H127)","v":0},{"$f":"Tx!X358*Y$28*INDIRECT($H127)","v":0},{"$f":"Tx!Y358*Z$28*INDIRECT($H127)","v":0},{"$f":"Tx!Z358*AA$28*INDIRECT($H127)","v":0},{"$f":"Tx!AA358*AB$28*INDIRECT($H127)","v":0},{"$f":"Tx!AB358*AC$28*INDIRECT($H127)","v":0},{"$f":"Tx!AC358*AD$28*INDIRECT($H127)","v":0},{"$f":"Tx!AD358*AE$28*INDIRECT($H127)","v":0},{"$f":"Tx!AE358*AF$28*INDIRECT($H127)","v":0},{"$f":"Tx!AF358*AG$28*INDIRECT($H127)","v":0},{"$f":"Tx!AG358*AH$28*INDIRECT($H127)","v":0},{"$f":"Tx!AH358*AI$28*INDIRECT($H127)","v":0},{"$f":"Tx!AI358*AJ$28*INDIRECT($H127)","v":0},{"$f":"Tx!AJ358*AK$28*INDIRECT($H127)","v":0}]
[null,null,null,null,null,7,"Software Licencias 150 M","cunit_bhaul_sw_cap4",null,"[USD$]",0,null,{"$f":"Tx!L374*M$28*INDIRECT($H128)","v":0},{"$f":"Tx!M374*N$28*INDIRECT($H128)","v":0},{"$f":"Tx!N374*O$28*INDIRECT($H128)","v":0},{"$f":"Tx!O374*P$28*INDIRECT($H128)","v":0},{"$f":"Tx!P374*Q$28*INDIRECT($H128)","v":0},{"$f":"Tx!Q374*R$28*INDIRECT($H128)","v":0},{"$f":"Tx!R374*S$28*INDIRECT($H128)","v":0},{"$f":"Tx!S374*T$28*INDIRECT($H128)","v":0},{"$f":"Tx!T374*U$28*INDIRECT($H128)","v":0},{"$f":"Tx!U374*V$28*INDIRECT($H128)","v":0},{"$f":"Tx!V374*W$28*INDIRECT($H128)","v":0},{"$f":"Tx!W374*X$28*INDIRECT($H128)","v":0},{"$f":"Tx!X374*Y$28*INDIRECT($H128)","v":0},{"$f":"Tx!Y374*Z$28*INDIRECT($H128)","v":0},{"$f":"Tx!Z374*AA$28*INDIRECT($H128)","v":0},{"$f":"Tx!AA374*AB$28*INDIRECT($H128)","v":0},{"$f":"Tx!AB374*AC$28*INDIRECT($H128)","v":0},{"$f":"Tx!AC374*AD$28*INDIRECT($H128)","v":0},{"$f":"Tx!AD374*AE$28*INDIRECT($H128)","v":0},{"$f":"Tx!AE374*AF$28*INDIRECT($H128)","v":0},{"$f":"Tx!AF374*AG$28*INDIRECT($H128)","v":0},{"$f":"Tx!AG374*AH$28*INDIRECT($H128)","v":0},{"$f":"Tx!AH374*AI$28*INDIRECT($H128)","v":0},{"$f":"Tx!AI374*AJ$28*INDIRECT($H128)","v":0},{"$f":"Tx!AJ374*AK$28*INDIRECT($H128)","v":0}]
[null,null,null,null,null,8,"libre"]
[null,null,null,null,null,9,"libre"]
[null,null,null,null,null,10,"libre",{"$f":"cunit_kit_rtn","v":37670.38690996293}]
[null,null,null,null,null,11,"libre",{"$f":"cunit_bhaul_antena","v":500}]
[null,null,null,null,null,12,"libre"]
[null,null,null,null,null,13,"libre"]
[null,null,null,null,null,14,"libre"]
[null,null,null,null,null,15,"libre"]
[null,null,null,null,null,16,"libre"]
[null,null,null,null,null,17,"libre"]
[null,null,null,null,null,18,"libre"]
[null,null,null,null,null,19,"libre"]
[null,null,null,null,null,20,"libre"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K122:K125)","v":63164378.728689797},null,{"$f":"SUM(M122:M125)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,{"$f":"SUM(S122:S125)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,{"$f":"SUM(X122:X125)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,{"$f":"SUM(AA122:AA125)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906]
[]
[null,null,null,null,"Inversión incremental",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,"aux","id",null,"aux",null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Equipos Base RTN",null,null,"[USD$]",{"$f":"SUM(M147,N147,O147,P147,Q147,R147,S147,T147,U147,V147,W147,X147,Y147,Z147,AA147,AB147,AC147,AD147,AE147,AF147,AG147,AH147,AI147,AJ147,AK147)","v":61214378.728689797},null,{"$f":"M122","v":2448575.1491475906},{"$f":"N122","v":2448575.1491475906},{"$f":"O122","v":2448575.1491475906},{"$f":"P122","v":2448575.1491475906},{"$f":"Q122","v":2448575.1491475906},{"$f":"R122","v":2448575.1491475906},{"$f":"S122","v":2448575.1491475906},{"$f":"T122","v":2448575.1491475906},{"$f":"U122","v":2448575.1491475906},{"$f":"V122","v":2448575.1491475906},{"$f":"W122","v":2448575.1491475906},{"$f":"X122","v":2448575.1491475906},{"$f":"Y122","v":2448575.1491475906},{"$f":"Z122","v":2448575.1491475906},{"$f":"AA122","v":2448575.1491475906},{"$f":"AB122","v":2448575.1491475906},{"$f":"AC122","v":2448575.1491475906},{"$f":"AD122","v":2448575.1491475906},{"$f":"AE122","v":2448575.1491475906},{"$f":"AF122","v":2448575.1491475906},{"$f":"AG122","v":2448575.1491475906},{"$f":"AH122","v":2448575.1491475906},{"$f":"AI122","v":2448575.1491475906},{"$f":"AJ122","v":2448575.1491475906},{"$f":"AK122","v":2448575.1491475906}]
[null,null,null,null,null,{"$f":"F147+1","v":2},"Antenas",null,null,"[USD$]",812500,null,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500]
[null,null,null,null,null,3,"Servicios",null,null,"[USD$]",812500,null,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500]
[null,null,null,null,null,4,"Software Licencias 10 M",null,null,"[USD$]",325000,null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
[null,null,null,null,null,5,"Software Licencias 50 M",null,null,"[USD$]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,"Software Licencias 100 M",null,null,"[USD$]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,"Software Licencias 150 M",null,null,"[USD$]",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,"libre",null,null,null,0]
[null,null,null,null,null,9,"libre",null,null,null,0]
[null,null,null,null,null,10,"libre",null,null,null,0]
[null,null,null,null,null,11,"libre",null,null,null,0]
[null,null,null,null,null,12,"libre",null,null,null,0]
[null,null,null,null,null,13,"libre",null,null,null,0]
[null,null,null,null,null,14,"libre",null,null,null,0]
[null,null,null,null,null,15,"libre",null,null,null,0]
[null,null,null,null,null,16,"libre",null,null,null,0]
[null,null,null,null,null,17,"libre",null,null,null,0]
[null,null,null,null,null,18,"libre",null,null,null,0]
[null,null,null,null,null,19,"libre",null,null,null,0]
[null,null,null,null,null,20,"libre",null,null,null,0,"salida_cal_tar_inv"]
[null,null,null,null,null,null,"lista.salida.inversiones.tx"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K150)","v":63164378.728689797},null,{"$f":"SUM(M147:M150)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,{"$f":"SUM(S147:S150)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,{"$f":"SUM(X147:X150)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,{"$f":"SUM(AA147:AA150)","v":2526575.1491475906},2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906,2526575.1491475906]
[]
[null,"Gastos"]
[]
[null,null,null,null,"Gastos acumulados",null,null,null,null,null,"Total Nacional",null,{"$f":"INDEX(l.reg.nom,M$7)","v":"Amazonas"},"Ancash","Apurímac","Arequipa","Ayacucho","Cajamarca","Callao","Cusco","Huancavelica","Huánuco","Ica","Junín","La Libertad","Lambayeque","Lima","Loreto","Madre de Dios","Moquegua","Pasco","Piura","Puno","San Martín","Tacna","Tumbes","Ucayali"]
[null,null,null,null,null,"id",null,null,null,null,"Año 0",null,"Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0","Año 0"]
[null,null,null,null,null,1,"Gasto backhaul Nivel 1 - RNC",null,null,"[USD$]",{"$f":"SUM(M174,N174,O174,P174,Q174,R174,S174,T174,U174,V174,W174,X174,Y174,Z174,AA174,AB174,AC174,AD174,AE174,AF174,AG174,AH174,AI174,AJ174,AK174)","v":56216948280000},null,{"$f":"M97","v":1832546256000},1969430952000,1975962168000,2389777296000,2476294488000,2317423080000,{"$f":"S97","v":2101011816000},2106480216000,2668072272000,2979520440000,1850686224000,{"$f":"X97","v":2360361120000},2348899776000,2685159720000,{"$f":"AA97","v":2259183840000},2584976688000,2853901680000,1985037288000,1950903552000,1561577904000,2238355944000,2424973872000,2033104320000,1688893776000,2574413592000]
[null,null,null,null,null,{"$f":"F174+1","v":2},{"$f":"G115","v":"Backbone Enlaces RNC - Core"},null,null,"[USD$]",{"$f":"K115","v":0}]
[null,null,null,null,null,3,{"$f":"G116","v":"Backbone Enlaces Core"},null,null,"[USD$]",1673738194858114.7]
[null,null,null,null,null,4,"libre",null,null,null,{"$f":"SUM(M177,N177,O177,P177,Q177,R177,S177,T177,U177,V177,W177,X177,Y177,Z177,AA177,AB177,AC177,AD177,AE177,AF177,AG177,AH177,AI177,AJ177,AK177)","v":0}]
[null,null,null,null,null,5,"libre",null,null,null,0]
[null,null,null,null,null,6,"libre",null,null,null,0]
[null,null,null,null,null,7,"libre",null,null,null,0]
[null,null,null,null,null,8,"libre",null,null,null,0]
[null,null,null,null,null,9,"libre",null,null,null,0]
[null,null,null,null,null,10,"libre",null,null,null,0]
[null,null,null,null,null,11,"libre",null,null,null,0]
[null,null,null,null,null,12,"libre",null,null,null,0]
[null,null,null,null,null,13,"libre",null,null,null,0]
[null,null,null,null,null,14,"libre",null,null,null,0]
[null,null,null,null,null,15,"libre",null,null,null,0]
[null,null,null,null,null,16,"libre",null,null,null,0]
[null,null,null,null,null,17,"libre",null,null,null,0]
[null,null,null,null,null,18,"libre",null,null,null,0]
[null,null,null,null,null,19,"libre",null,null,null,0]
[null,null,null,null,null,20,"libre",null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"[USD$]",{"$f":"SUM(K174:K177)","v":1729955143138114.7},null,{"$f":"SUM(M174:M177)","v":1832546256000},1969430952000,1975962168000,2389777296000,2476294488000,2317423080000,{"$f":"SUM(S174:S177)","v":2101011816000},2106480216000,2668072272000,2979520440000,1850686224000,{"$f":"SUM(X174:X177)","v":2360361120000},2348899776000,2685159720000,{"$f":"SUM(AA174:AA177)","v":2259183840000},2584976688000,2853901680000,1985037288000,1950903552000,1561577904000,2238355944000,2424973872000,2033104320000,1688893776000,2574413592000]

{"sheet":"salidas","index":14,"n_rows":255,"n_cols":12,"rows_kept":255,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Salidas de Costos y KPI"]
[]
[]
[null,"Inversión Incremental",null,null,null,null,null,null,null,null,"Inversión Agregada"]
[]
[null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,null,"Aux","ID","Item",null,null,"Año 0",null,"Año 0"]
[null,null,null,null,1,1,{"$f":"CT.Red!G44","v":"Hardware Sitio 3G Tipo 1"},null,"[$US]",{"$f":"INDEX(ct.sit.hd,$E10,J$8)","v":11250000000},null,{"$f":"J10","v":11250000000}]
[null,null,null,null,2,2,{"$f":"CT.Red!G45","v":"Hardware Sitio 3G Tipo 2"},null,"[$US]",10125000000,null,10125000000]
[null,null,null,null,3,3,{"$f":"CT.Red!G46","v":"Hardware Sitio 3G Tipo 3"},null,"[$US]",9000000000,null,9000000000]
[null,null,null,null,4,4,{"$f":"CT.Red!G47","v":"Hardware Sitio 3G Tipo 4"},null,"[$US]",7840000000,null,7840000000]
[null,null,null,null,5,5,{"$f":"CT.Red!G48","v":"Hardware Sitio 2G Tipo 1"},null,"[$US]",3720000000,null,3720000000]
[null,null,null,null,6,6,{"$f":"CT.Red!G49","v":"Hardware Sitio 2G Tipo 2"},null,"[$US]",4357500000,null,4357500000]
[null,null,null,null,7,7,{"$f":"CT.Red!G50","v":"Hardware Sitio 2G Tipo 3"},null,"[$US]",5000000000,null,5000000000]
[null,null,null,null,8,8,{"$f":"CT.Red!G51","v":"Hardware Sitio 2G Tipo 4"},null,"[$US]",5647500000,null,5647500000]
[null,null,null,null,9,9,{"$f":"CT.Red!G52","v":"Hardware Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,10,10,{"$f":"CT.Red!G53","v":"Hardware Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,11,11,{"$f":"CT.Red!G54","v":"Hardware Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,12,12,{"$f":"CT.Red!G55","v":"Hardware Sitio Carreteras"},null,"[$US]",0,null,0]
[null,null,null,null,1,13,{"$f":"CT.Red!G57","v":"Servicios Sitio 3G Tipo 1"},null,"[$US]",{"$f":"INDEX(ct.sit.se,$E22,J$8)","v":2166666666.6666675},null,2166666666.6666675]
[null,null,null,null,2,14,{"$f":"CT.Red!G58","v":"Servicios Sitio 3G Tipo 2"},null,"[$US]",1950000000,null,1950000000]
[null,null,null,null,3,15,{"$f":"CT.Red!G59","v":"Servicios Sitio 3G Tipo 3"},null,"[$US]",1733333333.333333,null,1733333333.333333]
[null,null,null,null,4,16,{"$f":"CT.Red!G60","v":"Servicios Sitio 3G Tipo 4"},null,"[$US]",1516666666.666667,null,1516666666.666667]
[null,null,null,null,5,17,{"$f":"CT.Red!G61","v":"Servicios Sitio 2G Tipo 1"},null,"[$US]",1000000000,null,1000000000]
[null,null,null,null,6,18,{"$f":"CT.Red!G62","v":"Servicios Sitio 2G Tipo 2"},null,"[$US]",1166666666.6666665,null,1166666666.6666665]
[null,null,null,null,7,19,{"$f":"CT.Red!G63","v":"Servicios Sitio 2G Tipo 3"},null,"[$US]",1333333333.3333333,null,1333333333.3333333]
[null,null,null,null,8,20,{"$f":"CT.Red!G64","v":"Servicios Sitio 2G Tipo 4"},null,"[$US]",1500000000,null,1500000000]
[null,null,null,null,9,21,{"$f":"CT.Red!G65","v":"Servicios Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,10,22,{"$f":"CT.Red!G66","v":"Servicios Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,11,23,{"$f":"CT.Red!G67","v":"Servicios Sitio libre"},null,"[$US]",0,null,0]
[null,null,null,null,12,24,{"$f":"CT.Red!G68","v":"Servicios Sitio Carreteras"},null,"[$US]",0,null,0]
[null,null,null,null,1,25,{"$f":"CT.Red!G70","v":"Licencias de HWAC base"},null,"[$US]",{"$f":"INDEX(ct.sit.sw,$E34,J$8)","v":8514450000},null,8514450000]
[null,null,null,null,2,26,{"$f":"CT.Red!G71","v":"Licencias de HWAC por CE"},null,"[$US]",1168562343.75,null,1168562343.75]
[null,null,null,null,3,27,{"$f":"CT.Red!G72","v":"Licencias de HWAC por Carriers"},null,"[$US]",0,null,0]
[null,null,null,null,4,28,{"$f":"CT.Red!G73","v":"Licencias de HWAC por Energía para mantener velocidad"},null,"[$US]",19200000,null,19200000]
[null,null,null,null,5,29,{"$f":"CT.Red!G74","v":"Licencias de HWAC por Códigos HSPA"},null,"[$US]",0,null,0]
[null,null,null,null,1,30,{"$f":"CT.Red!G76","v":"Obras Civiles 3G Tipo 1"},null,"[$US]",{"$f":"INDEX(ct.sit.cw,$E39,J$8)","v":69000000},null,69000000]
[null,null,null,null,2,31,{"$f":"CT.Red!G77","v":"Obras Civiles 3G Tipo 2"},null,"[$US]",80325000,null,80325000]
[null,null,null,null,3,32,{"$f":"CT.Red!G78","v":"Obras Civiles 3G Tipo 3"},null,"[$US]",87600000,null,87600000]
[null,null,null,null,4,33,{"$f":"CT.Red!G79","v":"Obras Civiles 3G Tipo 4"},null,"[$US]",90825000,null,{"$f":"J42","v":90825000}]
[null,null,null,null,5,34,{"$f":"CT.Red!G80","v":"Obras Civiles 2G Tipo 1"},null,"[$US]",0,null,0]
[null,null,null,null,6,35,{"$f":"CT.Red!G81","v":"Obras Civiles 2G Tipo 2"},null,"[$US]",0,null,0]
[null,null,null,null,7,36,{"$f":"CT.Red!G82","v":"Obras Civiles 2G Tipo 3"},null,"[$US]",0,null,0]
[null,null,null,null,8,37,{"$f":"CT.Red!G83","v":"Obras Civiles 2G Tipo 4"},null,"[$US]",0,null,0]
[null,null,null,null,9,38,{"$f":"CT.Red!G84","v":"Obras Civiles libre"},null,"[$US]",0,null,0]
[null,null,null,null,10,39,{"$f":"CT.Red!G85","v":"Obras Civiles libre"},null,"[$US]",0,null,0]
[null,null,null,null,11,40,{"$f":"CT.Red!G86","v":"Obras Civiles libre"},null,"[$US]",0,null,0]
[null,null,null,null,12,41,{"$f":"CT.Red!G87","v":"Obras Civiles Carreteras"},null,"[$US]",0,null,0]
[null,null,null,null,1,42,{"$f":"CT.Red!G89","v":"Contrato Mantención 3G Tipo 1"},null,"[$US]",{"$f":"INDEX(ct.sit.nsn,$E51,J$8)","v":1000000},null,1000000]
[null,null,null,null,2,43,{"$f":"CT.Red!G90","v":"Contrato Mantención 3G Tipo 2"},null,"[$US]",900000,null,900000]
[null,null,null,null,3,44,{"$f":"CT.Red!G91","v":"Contrato Mantención 3G Tipo 3"},null,"[$US]",800000,null,800000]
[null,null,null,null,4,45,{"$f":"CT.Red!G92","v":"Contrato Mantención 3G Tipo 4"},null,"[$US]",700000,null,700000]
[null,null,null,null,5,46,{"$f":"CT.Red!G93","v":"Contrato Mantención 2G Tipo 1"},null,"[$US]",0,null,0]
[null,null,null,null,6,47,{"$f":"CT.Red!G94","v":"Contrato Mantención 2G Tipo 2"},null,"[$US]",0,null,0]
[null,null,null,null,7,48,{"$f":"CT.Red!G95","v":"Contrato Mantención 2G Tipo 3"},null,"[$US]",0,null,0]
[null,null,null,null,8,49,{"$f":"CT.Red!G96","v":"Contrato Mantención 2G Tipo 4"},null,"[$US]",0,null,0]
[null,null,null,null,9,50,{"$f":"CT.Red!G97","v":"Contrato Mantención libre"},null,"[$US]",0,null,0]
[null,null,null,null,10,51,{"$f":"CT.Red!G98","v":"Contrato Mantención libre"},null,"[$US]",0,null,0]
[null,null,null,null,11,52,{"$f":"CT.Red!G99","v":"Contrato Mantención libre"},null,"[$US]",0,null,0]
[null,null,null,null,12,53,{"$f":"CT.Red!G100","v":"Contrato Mantención Carreteras"},null,"[$US]",0,null,0]
[null,null,null,null,null,54,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,55,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,56,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,57,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,58,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,59,"libre",null,"[$US]",null,null,0]
[null,null,null,null,1,60,{"$f":"CU.Red!L538","v":"RNC Tipo 3"},null,"[$US]",{"$f":"INDEX(ct.rnc.inv.hd.se,$E69,J$8)","v":15391227.533764219},null,15391227.533764219]
[null,null,null,null,2,61,{"$f":"CU.Red!K538","v":"RNC Tipo 2"},null,"[$US]",18953046.695553608,null,18953046.695553608]
[null,null,null,null,3,62,{"$f":"CU.Red!J538","v":"RNC Tipo 1"},null,"[$US]",2227080099.3973327,null,2227080099.3973327]
[null,null,null,null,null,63,"RNC: Repuesto Críticos",null,"[$US]",{"$f":"INDEX(ct.rnc.inv.sp,J$8)","v":0},null,0]
[null,null,null,null,null,64,"RNC: Licencias",null,"[$US]",{"$f":"INDEX(ct.rnc.inv.sw,J$8)","v":691538165.47111738},null,691538165.47111738]
[null,null,null,null,null,65,"BSCs",null,"[$US]",{"$f":"CT.Red!J119","v":42876286.740000002},null,{"$f":"J74","v":42876286.740000002}]
[null,null,null,null,null,66,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,67,"libre",null,"[$US]",null,null,0]
[null,null,null,null,null,68,"libre",null,"[$US]",null,null,0]
[null,null,null,null,1,69,"Core CS:MGW, HW y SE",null,"[$US]",{"$f":"INDEX(ct.core.cs.inv.hw,$E78,J$8)","v":7800000},null,7800000]
[null,null,null,null,2,70,"Core CS:MSC Server, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,3,71,"Core CS:HLR, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,4,72,"Core CS:SG, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,1,73,"Core CS:MGW, SW",null,"[$US]",{"$f":"INDEX(ct.core.cs.inv.sw,$E82,J$8)","v":167569383366.36621},null,167569383366.36621]
[null,null,null,null,2,74,"Core CS:MSC Server, SW",null,"[$US]",223420644488.48828,null,223420644488.48828]
[null,null,null,null,3,75,"Core CS:HLR, SW",null,"[$US]",82400000.00000003,null,82400000.00000003]
[null,null,null,null,4,76,"Core CS:SG, SW",null,"[$US]",62500000.000000022,null,62500000.000000022]
[null,null,null,null,1,77,"Core PS:SGSN, HW y SE",null,"[$US]",{"$f":"INDEX(ct.core.ps.inv.hw,$E86,J$8)","v":5000000},null,5000000]
[null,null,null,null,2,78,"Core PS:GGSN, HW y SE",null,"[$US]",25000000,null,25000000]
[null,null,null,null,3,79,"Core PS:CG, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,4,80,"Core PS:PCRF, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,5,81,"Core PS:SUR, HW y SE",null,"[$US]",5000000,null,5000000]
[null,null,null,null,1,82,"Core PS:SGSN, SW",null,"[$US]",{"$f":"INDEX(ct.core.ps.inv.sw,$E91,J$8)","v":14472662456.738308},null,14472662456.738308]
[null,null,null,null,2,83,"Core PS:GGSN, SW",null,"[$US]",14312662456.738308,null,14312662456.738308]
[null,null,null,null,3,84,"Core PS:CG, SW",null,"[$US]",4770887485.5794363,null,4770887485.5794363]
[null,null,null,null,4,85,"Core PS:PCRF, SW",null,"[$US]",637088748.55794358,null,637088748.55794358]
[null,null,null,null,5,86,"Core PS:SUR, SW",null,"[$US]",4833387485.5794363,null,4833387485.5794363]
[null,null,null,null,null,87,"Core Común: Repuestos Críticos",null,"[$US]",{"$f":"INDEX(ct.core.inv.sp,J$8)","v":5000000},null,5000000]
[null,null,null,null,null,88,"Core Común: Mantención Iniciación",null,"[$US]",{"$f":"INDEX(ct.core.inv.nsn,J$8)","v":25000},null,25000]
[null,null,null,null,null,89,"Core Común: Terrenos",null,"[$US]",{"$f":"INDEX(ct.core.inv.terr,J$8)","v":0},null,0]
[null,null,null,null,null,90,"Core Común: Obras Civiles",null,"[$US]",{"$f":"INDEX(ct.core.inv.cw,J$8)","v":625000000},null,625000000]
[null,null,null,null,null,91,"Core Común: Equipamiento",null,"[$US]",{"$f":"INDEX(ct.core.inv.sop,J$8)","v":25000000},null,25000000]
[null,null,null,null,null,92,"libre",null,null,null,null,0]
[null,null,null,null,null,93,"Espectro",null,"[$US]",{"$f":"CU.Red!$K$898","v":1000000},null,1000000]
[null,null,null,null,null,94,"Tasas",null,"[$US]",null,null,0]
[null,null,null,null,null,95,{"$f":"CU.Red!G918","v":"BSCS Base"},null,"[$US]",{"$f":"L104","v":0},null,{"$f":"sist.bscs.b.cp","v":0}]
[null,null,null,null,null,96,{"$f":"CU.Red!G919","v":"BSCS Mant"},null,"[$US]",{"$f":"L105","v":222839.99999999997},null,{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.bscs.m.cp)*sist.bscs.i.cp","v":222839.99999999997}]
[null,null,null,null,null,97,{"$f":"CU.Red!G920","v":"ICC Base"},null,"[$US]",0,null,{"$f":"sist.icc.b.cp","v":0}]
[null,null,null,null,null,98,{"$f":"CU.Red!G921","v":"ICC Mant"},null,"[$US]",78000,null,{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.icc.m.cp)*sist.icc.i.cp","v":78000}]
[null,null,null,null,null,99,{"$f":"CU.Red!G922","v":"Mediation Mant"},null,"[$US]",142875,null,{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.med.m.cp)*sist.med.i.cp","v":142875}]
[null,null,null,null,null,100,"libre",null,null,null,null,{"$f":"J109","v":0}]
[null,null,null,null,null,101,"libre",null,null,null,null,0]
[null,null,null,null,null,102,"libre",null,null,null,null,0]
[null,null,null,null,null,103,"libre",null,null,null,null,0]
[null,null,null,null,null,104,"libre",null,null,null,null,0]
[null,null,null,null,null,105,"libre",null,null,null,null,0]
[null,null,null,null,null,106,"libre",null,null,null,null,0]
[null,null,null,null,null,107,"libre",null,null,null,null,0]
[null,null,null,null,null,108,"libre",null,null,null,null,0]
[null,null,null,null,null,109,"libre",null,null,null,null,0]
[null,null,null,null,null,110,"libre",null,null,null,null,0]
[null,null,null,null,null,111,"libre",null,null,null,null,0]
[null,null,null,null,null,112,"libre",null,null,null,null,0]
[null,null,null,null,null,113,"libre",null,null,null,null,0]
[null,null,null,null,null,114,"libre",null,null,null,null,0]
[null,null,null,null,null,115,"libre",null,null,null,null,0]
[null,null,null,null,null,116,"libre",null,null,null,null,0]
[null,null,null,null,null,117,"libre",null,null,null,null,0]
[null,null,null,null,null,118,"libre",null,null,null,null,0]
[null,null,null,null,null,119,"libre",null,null,null,null,0]
[null,null,null,null,null,120,"libre",null,null,null,null,0]
[null,null,null,null,null,121,"libre",null,null,null,null,0]
[null,null,null,null,null,122,"libre",null,null,null,null,0]
[null,null,null,null,null,123,"libre",null,null,null,null,0]
[null,null,null,null,null,124,"libre",null,null,null,null,0]
[null,null,null,null,null,125,"libre",null,null,null,null,0]
[null,null,null,null,null,126,"libre",null,null,null,null,0]
[null,null,null,null,null,127,"libre",null,null,null,null,0]
[null,null,null,null,null,128,"libre",null,null,null,null,0]
[null,null,null,null,null,129,"libre",null,null,null,null,0]
[null,null,null,null,null,130,"libre",null,null,null,null,0]
[null,null,null,null,null,131,"libre",null,null,null,null,0]
[null,null,null,null,null,132,"libre",null,null,null,null,{"$f":"J141","v":0}]
[null,null,null,null,null,133,"libre",null,null,null,null,0]
[null,null,null,null,null,134,"libre",null,null,null,null,0]
[null,null,null,null,null,135,"libre",null,null,null,null,0]
[null,null,null,null,null,136,"libre",null,null,null,null,0]
[null,null,null,null,null,137,"libre",null,null,null,null,0]
[null,null,null,null,null,138,"libre",null,null,null,null,0]
[null,null,null,null,null,139,"libre",null,null,null,null,0]
[null,null,null,null,null,140,"libre",null,null,null,null,0]
[null,null,null,null,null,141,"libre",null,null,null,null,0]
[null,null,null,null,null,142,"libre",null,null,null,null,0]
[null,null,null,null,null,143,"libre",null,null,null,null,0]
[null,null,null,null,null,144,"libre",null,null,null,null,0]
[null,null,null,null,null,145,"libre",null,null,null,null,0]
[null,null,null,null,null,146,"libre",null,null,null,null,0]
[null,null,null,null,null,147,"libre",null,null,null,null,0]
[null,null,null,null,null,148,"libre",null,null,null,null,0]
[null,null,null,null,null,149,"libre",null,null,null,null,0]
[null,null,null,null,null,150,"libre",null,null,null,null,0]
[]
[null,"Gastos"]
[]
[null,null,null,null,null,null,0.5,null,null,1]
[null,null,null,null,null,"ID","Item",null,null,"Año 0"]
[null,null,null,null,null,1,{"$f":"CT.Red!G208","v":"Mantención Gasto 3G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J208","v":7200000}]
[null,null,null,null,null,2,{"$f":"CT.Red!G209","v":"Mantención Gasto 3G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J209","v":6480000}]
[null,null,null,null,null,3,{"$f":"CT.Red!G210","v":"Mantención Gasto 3G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J210","v":5760000}]
[null,null,null,null,null,4,{"$f":"CT.Red!G211","v":"Mantención Gasto 3G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J211","v":5040000}]
[null,null,null,null,null,5,{"$f":"CT.Red!G212","v":"Mantención Gasto 2G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J212","v":0}]
[null,null,null,null,null,6,{"$f":"CT.Red!G213","v":"Mantención Gasto 2G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J213","v":0}]
[null,null,null,null,null,7,{"$f":"CT.Red!G214","v":"Mantención Gasto 2G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J214","v":0}]
[null,null,null,null,null,8,{"$f":"CT.Red!G215","v":"Mantención Gasto 2G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J215","v":0}]
[null,null,null,null,null,9,{"$f":"CT.Red!G216","v":"Mantención Gasto libre"},null,"[$US/año]",{"$f":"CT.Red!J216","v":0}]
[null,null,null,null,null,10,{"$f":"CT.Red!G217","v":"Mantención Gasto libre"},null,"[$US/año]",{"$f":"CT.Red!J217","v":0}]
[null,null,null,null,null,11,{"$f":"CT.Red!G218","v":"Mantención Gasto libre"},null,"[$US/año]",{"$f":"CT.Red!J218","v":0}]
[null,null,null,null,null,12,{"$f":"CT.Red!G219","v":"Mantención Gasto Carreteras"},null,"[$US/año]",{"$f":"CT.Red!J219","v":0}]
[null,null,null,null,null,13,"libre",null,"[$US/año]"]
[null,null,null,null,null,14,{"$f":"CT.Red!G221","v":"Arriendos 3G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J221","v":2500000}]
[null,null,null,null,null,15,{"$f":"CT.Red!G222","v":"Arriendos 3G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J222","v":2250000}]
[null,null,null,null,null,16,{"$f":"CT.Red!G223","v":"Arriendos 3G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J223","v":2000000}]
[null,null,null,null,null,17,{"$f":"CT.Red!G224","v":"Arriendos 3G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J224","v":1750000}]
[null,null,null,null,null,18,{"$f":"CT.Red!G225","v":"Arriendos 2G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J225","v":0}]
[null,null,null,null,null,19,{"$f":"CT.Red!G226","v":"Arriendos 2G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J226","v":0}]
[null,null,null,null,null,20,{"$f":"CT.Red!G227","v":"Arriendos 2G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J227","v":0}]
[null,null,null,null,null,21,{"$f":"CT.Red!G228","v":"Arriendos 2G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J228","v":0}]
[null,null,null,null,null,22,{"$f":"CT.Red!G229","v":"Arriendos libre"},null,"[$US/año]",{"$f":"CT.Red!J229","v":0}]
[null,null,null,null,null,23,{"$f":"CT.Red!G230","v":"Arriendos libre"},null,"[$US/año]",{"$f":"CT.Red!J230","v":0}]
[null,null,null,null,null,24,{"$f":"CT.Red!G231","v":"Arriendos libre"},null,"[$US/año]",{"$f":"CT.Red!J231","v":0}]
[null,null,null,null,null,25,{"$f":"CT.Red!G232","v":"Arriendos Carreteras"},null,"[$US/año]",{"$f":"CT.Red!J232","v":0}]
[null,null,null,null,null,26,"libre",null,"[$US/año]"]
[null,null,null,null,null,27,{"$f":"CT.Red!G234","v":"Energía 3G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J234","v":4595588.2352941195}]
[null,null,null,null,null,28,{"$f":"CT.Red!G235","v":"Energía 3G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J235","v":4136029.4117647079}]
[null,null,null,null,null,29,{"$f":"CT.Red!G236","v":"Energía 3G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J236","v":3676470.5882352926}]
[null,null,null,null,null,30,{"$f":"CT.Red!G237","v":"Energía 3G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J237","v":3216911.7647058805}]
[null,null,null,null,null,31,{"$f":"CT.Red!G238","v":"Energía 2G Tipo 1"},null,"[$US/año]",{"$f":"CT.Red!J238","v":2757352.9411764704}]
[null,null,null,null,null,32,{"$f":"CT.Red!G239","v":"Energía 2G Tipo 2"},null,"[$US/año]",{"$f":"CT.Red!J239","v":3216911.7647058805}]
[null,null,null,null,null,33,{"$f":"CT.Red!G240","v":"Energía 2G Tipo 3"},null,"[$US/año]",{"$f":"CT.Red!J240","v":3676470.5882352926}]
[null,null,null,null,null,34,{"$f":"CT.Red!G241","v":"Energía 2G Tipo 4"},null,"[$US/año]",{"$f":"CT.Red!J241","v":4136029.4117647079}]
[null,null,null,null,null,35,{"$f":"CT.Red!G242","v":"Energía libre"},null,"[$US/año]",{"$f":"CT.Red!J242","v":0}]
[null,null,null,null,null,36,{"$f":"CT.Red!G243","v":"Energía libre"},null,"[$US/año]",{"$f":"CT.Red!J243","v":0}]
[null,null,null,null,null,37,{"$f":"CT.Red!G244","v":"Energía libre"},null,"[$US/año]",{"$f":"CT.Red!J244","v":0}]
[null,null,null,null,null,38,{"$f":"CT.Red!G245","v":"Energía Carreteras"},null,"[$US/año]",{"$f":"CT.Red!J245","v":0}]
[null,null,null,null,null,39,"libre",null,"[$US/año]"]
[null,null,null,null,null,40,"Pago Canon Terminal",null,"[$US/año]",{"$f":"INDEX(ct.canon.term.gas,J163)","v":4080882.3529411759}]
[null,null,null,null,null,41,"Pago Canon Enlaces",null,"[$US/año]",{"$f":"INDEX(ct.canon.enl.gas,J163)","v":5441.1764705882351}]
[null,null,null,null,null,42,"Pago Tasas",null,"[$US/año]",{"$f":"CU.Red!$K$897","v":7352.9411764705874}]
[null,null,null,null,null,43,"libre",null,"[$US/año]"]
[null,null,null,null,null,44,"libre",null,"[$US/año]"]
[null,null,null,null,null,45,"libre",null,"[$US/año]"]
[null,null,null,null,null,46,"libre",null,"[$US/año]"]
[null,null,null,null,null,47,"libre",null,"[$US/año]"]
[null,null,null,null,null,48,"libre",null,"[$US/año]"]
[null,null,null,null,null,49,"libre",null,"[$US/año]"]
[null,null,null,null,null,50,"libre",null,"[$US/año]"]
[null,null,null,null,null,51,"libre",null,"[$US/año]"]
[null,null,null,null,null,52,"libre",null,"[$US/año]"]
[null,null,null,null,null,53,"libre",null,"[$US/año]"]
[null,null,null,null,null,54,"libre",null,"[$US/año]"]
[null,null,null,null,null,55,"libre",null,"[$US/año]"]
[null,null,null,null,null,56,"libre",null,"[$US/año]"]
[null,null,null,null,null,57,"libre",null,"[$US/año]"]
[null,null,null,null,null,58,"libre",null,"[$US/año]"]
[null,null,null,null,null,59,"libre",null,"[$US/año]"]
[null,null,null,null,null,60,"libre",null,"[$US/año]"]
[null,null,null,null,null,61,"libre",null,"[$US/año]"]
[null,null,null,null,null,62,"libre",null,"[$US/año]"]
[null,null,null,null,null,63,"libre",null,"[$US/año]"]
[null,null,null,null,null,64,"libre",null,"[$US/año]"]
[null,null,null,null,null,65,"libre",null,"[$US/año]"]
[null,null,null,null,null,66,"Pago MSO",null,"[$US/año]",{"$f":"CT.Red!J267","v":180000}]
[null,null,null,null,null,67,"Pago Arriendo",null,"[$US/año]",{"$f":"CT.Red!J268","v":12000000000}]
[null,null,null,null,null,68,"Pago Energía",null,"[$US/año]",{"$f":"CT.Red!J269","v":300000000}]
[null,null,null,null,null,69,"libre",null,"[$US/año]"]
[null,null,null,null,null,70,"SW Fee: RAN",null,"[$US/año]",{"$f":"CU.Red!K891","v":4950000}]
[null,null,null,null,null,71,"SW Fee: Backhaul",null,"[$US/año]",{"$f":"CU.Red!K892","v":1830000}]
[null,null,null,null,null,72,"SW Fee: PS Core",null,"[$US/año]",{"$f":"CU.Red!K893","v":1350000}]
[null,null,null,null,null,73,"SW Fee: CS Core",null,"[$US/año]",{"$f":"CU.Red!K894","v":5290000}]
[null,null,null,null,null,74,"SW Fee: Administración de proyecto RBS",null,"[$US/año]",{"$f":"CU.Red!K895","v":0}]
[null,null,null,null,null,75,"SW Fee: Administración de proyecto BSC/RNC",null,"[$US/año]",{"$f":"CU.Red!K896","v":0}]
[null,null,null,null,null,76,{"$f":"CU.Red!G918","v":"BSCS Base"},null,"[$US/año]",{"$f":"sist.bscs.b.op","v":300000}]
[null,null,null,null,null,77,{"$f":"CU.Red!G919","v":"BSCS Mant"},null,"[$US/año]",{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.bscs.m.op)*sist.bscs.i.op","v":2683333.333333333}]
[null,null,null,null,null,78,{"$f":"CU.Red!G920","v":"ICC Base"},null,"[$US/año]",{"$f":"sist.icc.b.op","v":30000}]
[null,null,null,null,null,79,{"$f":"CU.Red!G921","v":"ICC Mant"},null,"[$US/año]",{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.icc.m.op)*sist.icc.i.op","v":77878.75}]
[null,null,null,null,null,80,{"$f":"CU.Red!G922","v":"Mediation Mant"},"sal.tar.gas.nom","[$US/año]",{"$f":"CEILING(INDEX(dda.sus.tot.fp,J$8),sist.med.m.op)*sist.med.i.op","v":231999.6875}]
[]
[]
[]
[]
[]
[null,"Salidas KPI"]
[]
[null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,"Item",null,null,"Año 0"]
[null,null,null,null,null,null,"Sitios Nacionales Acumulados",null,null,{"$f":"INDEX(utran.sitios.tot,J$252)","v":850}]
[null,null,null,null,null,null,"MSO' s",null,null,{"$f":"SUM(utran.mso.loc)","v":25}]

{"sheet":"Evol.Activos","index":15,"n_rows":622,"n_cols":9,"rows_kept":622,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,"Evolución de Activos"]
[]
[]
[]
[]
["años",null,null,null,null,null,null,null,1]
[]
[null,"Evolución de los Elementos"]
[]
[null,null,"Unidades requeridas = a Número de Elementos en Operación"]
[]
[]
[null,null,"aux","ID","Categoría ","Sub Categoría ","Activo",null,"Año 0"]
[null,null,1,1,{"$f":"BD.nom.cat","v":"Inversión Técnica"},{"$f":"BD.nom.subcat","v":"Sitios"},{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D16,I$8)","v":11250000000}]
[null,null,{"$f":"C16+1","v":2},2,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 2","[elemento/año]",10125000000]
[null,null,3,3,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 3","[elemento/año]",9000000000]
[null,null,4,4,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 4","[elemento/año]",7840000000]
[null,null,5,5,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 1","[elemento/año]",3720000000]
[null,null,6,6,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 2","[elemento/año]",4357500000]
[null,null,7,7,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 3","[elemento/año]",5000000000]
[null,null,8,8,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 4","[elemento/año]",5647500000]
[null,null,9,9,"Inversión Técnica","Sitios","Hardware Sitio libre","[elemento/año]",0]
[null,null,10,10,"Inversión Técnica","Sitios","Hardware Sitio libre","[elemento/año]",0]
[null,null,11,11,"Inversión Técnica","Sitios","Hardware Sitio libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D26,I$8)","v":0}]
[null,null,12,12,"Inversión Técnica","Sitios","Hardware Sitio Carreteras","[elemento/año]",0]
[null,null,null,13,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 1","[elemento/año]",2166666666.6666675]
[null,null,null,14,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 2","[elemento/año]",1950000000]
[null,null,null,15,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 3","[elemento/año]",1733333333.333333]
[null,null,null,16,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 4","[elemento/año]",1516666666.666667]
[null,null,null,17,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 1","[elemento/año]",1000000000]
[null,null,null,18,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 2","[elemento/año]",1166666666.6666665]
[null,null,null,19,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 3","[elemento/año]",1333333333.3333333]
[null,null,null,20,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 4","[elemento/año]",1500000000]
[null,null,null,21,"Inversión Técnica","Sitios","Servicios Sitio libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D36,I$8)","v":0}]
[null,null,null,22,"Inversión Técnica","Sitios","Servicios Sitio libre","[elemento/año]",0]
[null,null,null,23,"Inversión Técnica","Sitios","Servicios Sitio libre","[elemento/año]",0]
[null,null,null,24,"Inversión Técnica","Sitios","Servicios Sitio Carreteras","[elemento/año]",0]
[null,null,null,25,"Inversión Técnica","Sitios","Licencias de HWAC base","[elemento/año]",8514450000]
[null,null,null,26,"Inversión Técnica","Sitios","Licencias de HWAC por CE","[elemento/año]",1168562343.75]
[null,null,null,27,"Inversión Técnica","Sitios","Licencias de HWAC por Carriers","[elemento/año]",0]
[null,null,null,28,"Inversión Técnica","Sitios","Licencias de HWAC por Energía para mantener velocidad","[elemento/año]",19200000]
[null,null,null,29,"Inversión Técnica","Sitios","Licencias de HWAC por Códigos HSPA","[elemento/año]",0]
[null,null,null,30,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 1","[elemento/año]",69000000]
[null,null,1,31,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 2","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D46,I$8)","v":80325000}]
[null,null,{"$f":"C46+1","v":2},32,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 3","[elemento/año]",87600000]
[null,null,3,33,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 4","[elemento/año]",90825000]
[null,null,4,34,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 1","[elemento/año]",0]
[null,null,5,35,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 2","[elemento/año]",0]
[null,null,6,36,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 3","[elemento/año]",0]
[null,null,7,37,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 4","[elemento/año]",0]
[null,null,8,38,"Inversión Técnica","Sitios","Obras Civiles libre","[elemento/año]",0]
[null,null,9,39,"Inversión Técnica","Sitios","Obras Civiles libre","[elemento/año]",0]
[null,null,10,40,"Inversión Técnica","Sitios","Obras Civiles libre","[elemento/año]",0]
[null,null,11,41,"Inversión Técnica","Sitios","Obras Civiles Carreteras","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D56,I$8)","v":0}]
[null,null,12,42,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 1","[elemento/año]",1000000]
[null,null,null,43,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 2","[elemento/año]",900000]
[null,null,null,44,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 3","[elemento/año]",800000]
[null,null,null,45,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 4","[elemento/año]",700000]
[null,null,null,46,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 1","[elemento/año]",0]
[null,null,null,47,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 2","[elemento/año]",0]
[null,null,null,48,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 3","[elemento/año]",0]
[null,null,null,49,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 4","[elemento/año]",0]
[null,null,null,50,"Inversión Técnica","Sitios","Contrato Mantención libre","[elemento/año]",0]
[null,null,null,51,"Inversión Técnica","Sitios","Contrato Mantención libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D66,I$8)","v":0}]
[null,null,null,52,"Inversión Técnica","Sitios","Contrato Mantención libre","[elemento/año]",0]
[null,null,null,53,"Inversión Técnica","Sitios","Contrato Mantención Carreteras","[elemento/año]",0]
[null,null,null,54,"libre","libre","libre","[elemento/año]",0]
[null,null,null,55,"libre","libre","libre","[elemento/año]",0]
[null,null,null,56,"libre","libre","libre","[elemento/año]",0]
[null,null,null,57,"libre","libre","libre","[elemento/año]",0]
[null,null,null,58,"libre","libre","libre","[elemento/año]",0]
[null,null,null,59,"libre","libre","libre","[elemento/año]",0]
[null,null,null,60,"Inversión Técnica","RNC","RNC Tipo 3","[elemento/año]",15391227.533764219]
[null,null,1,61,"Inversión Técnica","RNC","RNC Tipo 2","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D76,I$8)","v":18953046.695553608}]
[null,null,1,62,"Inversión Técnica","RNC","RNC Tipo 1","[elemento/año]",2227080099.3973327]
[null,null,2,63,"Inversión Técnica","RNC","RNC: Repuesto Críticos","[elemento/año]",0]
[null,null,3,64,"Inversión Técnica","RNC","RNC: Licencias","[elemento/año]",691538165.47111738]
[null,null,4,65,"libre","libre","BSCs","[elemento/año]",42876286.740000002]
[null,null,1,66,"libre","libre","libre","[elemento/año]",0]
[null,null,1,67,"libre","libre","libre","[elemento/año]",0]
[null,null,1,68,"libre","libre","libre","[elemento/año]",0]
[null,null,1,69,"Inversión Técnica","CS Core","Core CS:MGW, HW y SE","[elemento/año]",7800000]
[null,null,2,70,"Inversión Técnica","CS Core","Core CS:MSC Server, HW y SE","[elemento/año]",5000000]
[null,null,3,71,"Inversión Técnica","CS Core","Core CS:HLR, HW y SE","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D86,I$8)","v":5000000}]
[null,null,4,72,"Inversión Técnica","CS Core","Core CS:SG, HW y SE","[elemento/año]",5000000]
[null,null,1,73,"Inversión Técnica","CS Core","Core CS:MGW, SW","[elemento/año]",167569383366.36621]
[null,null,1,74,"Inversión Técnica","CS Core","Core CS:MSC Server, SW","[elemento/año]",223420644488.48828]
[null,null,1,75,"Inversión Técnica","CS Core","Core CS:HLR, SW","[elemento/año]",82400000.00000003]
[null,null,1,76,"Inversión Técnica","CS Core","Core CS:SG, SW","[elemento/año]",62500000.000000022]
[null,null,1,77,"Inversión Técnica","PS Core","Core PS:SGSN, HW y SE","[elemento/año]",5000000]
[null,null,2,78,"Inversión Técnica","PS Core","Core PS:GGSN, HW y SE","[elemento/año]",25000000]
[null,null,3,79,"Inversión Técnica","PS Core","Core PS:CG, HW y SE","[elemento/año]",5000000]
[null,null,4,80,"Inversión Técnica","PS Core","Core PS:PCRF, HW y SE","[elemento/año]",5000000]
[null,null,1,81,"Inversión Técnica","PS Core","Core PS:SUR, HW y SE","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D96,I$8)","v":5000000}]
[null,null,1,82,"Inversión Técnica","PS Core","Core PS:SGSN, SW","[elemento/año]",14472662456.738308]
[null,null,1,83,"Inversión Técnica","PS Core","Core PS:GGSN, SW","[elemento/año]",14312662456.738308]
[null,null,1,84,"Inversión Técnica","PS Core","Core PS:CG, SW","[elemento/año]",4770887485.5794363]
[null,null,1,85,"Inversión Técnica","PS Core","Core PS:PCRF, SW","[elemento/año]",637088748.55794358]
[null,null,1,86,"Inversión Técnica","PS Core","Core PS:SUR, SW","[elemento/año]",4833387485.5794363]
[null,null,2,87,"Inversión Técnica","Core","Core Común: Repuestos Críticos","[elemento/año]",5000000]
[null,null,3,88,"Inversión Técnica","Core","Core Común: Mantención Iniciación","[elemento/año]",25000]
[null,null,4,89,"Inversión Técnica","Core","Core Común: Terrenos","[elemento/año]",0]
[null,null,1,90,"Inversión Técnica","Core","Core Común: Obras Civiles","[elemento/año]",625000000]
[null,null,1,91,"Inversión Técnica","Core","Core Común: Equipamiento","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D106,I$8)","v":25000000}]
[null,null,1,92,"libre","libre","libre","[elemento/año]",0]
[null,null,1,93,"Inversión Técnica","Equipo Sitio","Espectro","[elemento/año]",1000000]
[null,null,1,94,"libre","libre","Tasas","[elemento/año]",0]
[null,null,2,95,"Sistemas de Información","CS Core","BSCS Base","[elemento/año]",0]
[null,null,3,96,"Sistemas de Información","CS Core","BSCS Mant","[elemento/año]",222839.99999999997]
[null,null,1,97,"Sistemas de Información","CS Core","ICC Base","[elemento/año]",0]
[null,null,1,98,"Sistemas de Información","CS Core","ICC Mant","[elemento/año]",78000]
[null,null,1,99,"Sistemas de Información","CS Core","Mediation Mant","[elemento/año]",142875]
[null,null,1,100,"libre","libre","libre","[elemento/año]",0]
[null,null,1,101,"libre","libre","libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D116,I$8)","v":0}]
[null,null,null,102,"libre","libre","libre","[elemento/año]",0]
[null,null,null,103,"libre","libre","libre","[elemento/año]",0]
[null,null,null,104,"libre","libre","libre","[elemento/año]",0]
[null,null,null,105,"libre","libre","libre","[elemento/año]",0]
[null,null,null,106,"libre","libre","libre","[elemento/año]",0]
[null,null,null,107,"libre","libre","libre","[elemento/año]",0]
[null,null,null,108,"libre","libre","libre","[elemento/año]",0]
[null,null,null,109,"libre","libre","libre","[elemento/año]",0]
[null,null,null,110,"libre","libre","libre","[elemento/año]",0]
[null,null,null,111,"libre","libre","libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D126,I$8)","v":0}]
[null,null,null,112,"libre","libre","libre","[elemento/año]",0]
[null,null,null,113,"libre","libre","libre","[elemento/año]",0]
[null,null,null,114,"libre","libre","libre","[elemento/año]",0]
[null,null,null,115,"libre","libre","libre","[elemento/año]",0]
[null,null,null,116,"libre","libre","libre","[elemento/año]",0]
[null,null,null,117,"libre","libre","libre","[elemento/año]",0]
[null,null,null,118,"libre","libre","libre","[elemento/año]",0]
[null,null,null,119,"libre","libre","libre","[elemento/año]",0]
[null,null,null,120,"libre","libre","libre","[elemento/año]",0]
[null,null,null,121,"libre","libre","libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D136,I$8)","v":0}]
[null,null,null,122,"libre","libre","libre","[elemento/año]",0]
[null,null,null,123,"libre","libre","libre","[elemento/año]",0]
[null,null,null,124,"libre","libre","libre","[elemento/año]",0]
[null,null,null,125,"libre","libre","libre","[elemento/año]",0]
[null,null,null,126,"libre","libre","libre","[elemento/año]",0]
[null,null,null,127,"libre","libre","libre","[elemento/año]",0]
[null,null,null,128,"libre","libre","libre","[elemento/año]",0]
[null,null,null,129,"libre","libre","libre","[elemento/año]",0]
[null,null,null,130,"libre","libre","libre","[elemento/año]",0]
[null,null,null,131,"libre","libre","libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D146,I$8)","v":0}]
[null,null,null,132,"libre","libre","libre","[elemento/año]",0]
[null,null,null,133,"libre","libre","libre","[elemento/año]",0]
[null,null,null,134,"libre","libre","libre","[elemento/año]",0]
[null,null,null,135,"libre","libre","libre","[elemento/año]",0]
[null,null,null,136,"libre","libre","libre","[elemento/año]",0]
[null,null,null,137,"libre","libre","libre","[elemento/año]",0]
[null,null,null,138,"libre","libre","libre","[elemento/año]",0]
[null,null,null,139,"libre","libre","libre","[elemento/año]",0]
[null,null,null,140,"libre","libre","libre","[elemento/año]",0]
[null,null,null,141,"libre","libre","libre","[elemento/año]",{"$f":"INDEX(sal.tar.ag,$D156,I$8)","v":0}]
[null,null,null,142,"libre","libre","libre","[elemento/año]",0]
[null,null,null,143,"libre","libre","libre","[elemento/año]",0]
[null,null,null,144,"libre","libre","libre","[elemento/año]",0]
[null,null,null,145,"libre","libre","libre","[elemento/año]",0]
[null,null,null,146,"libre","libre","libre","[elemento/año]",0]
[null,null,null,147,"libre","libre","libre","[elemento/año]",0]
[null,null,null,148,"libre","libre","libre","[elemento/año]",0]
[null,null,null,149,"libre","libre","libre","[elemento/año]",0]
[null,null,null,150,"libre","libre","libre","[elemento/año]",0]
[null,null,1,151,"Inversión Técnica","TX","Equipos Base RTN","[elemento/año]",{"$f":"INDEX(salida_cal_tar_inv.ac,$C166,I$8)","v":61214378.728689797}]
[null,null,{"$f":"C166+1","v":2},152,"Inversión Técnica","TX","Antenas","[elemento/año]",812500]
[null,null,{"$f":"C167+1","v":3},153,"Inversión Técnica","TX","Servicios","[elemento/año]",812500]
[null,null,4,154,"Inversión Técnica","TX","Software Licencias 10 M","[elemento/año]",325000]
[null,null,5,155,"Inversión Técnica","TX","Software Licencias 50 M","[elemento/año]",0]
[null,null,6,156,"Inversión Técnica","TX","Software Licencias 100 M","[elemento/año]",0]
[null,null,7,157,"Inversión Técnica","TX","Software Licencias 150 M","[elemento/año]",0]
[null,null,8,158,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,9,159,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,10,160,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,11,161,"Inversión Técnica","TX","libre","[elemento/año]",{"$f":"INDEX(salida_cal_tar_inv.ac,$C176,I$8)","v":0}]
[null,null,12,162,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,13,163,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,14,164,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,15,165,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,16,166,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,17,167,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,18,168,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,19,169,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,20,170,"Inversión Técnica","TX","libre","[elemento/año]",0]
[null,null,null,171,"libre","libre","libre","[elemento/año]"]
[null,null,null,172,"libre","libre","libre","[elemento/año]"]
[null,null,null,173,"libre","libre","libre","[elemento/año]"]
[null,null,null,174,"libre","libre","libre","[elemento/año]"]
[null,null,null,175,"libre","libre","libre","[elemento/año]"]
[null,null,null,176,"libre","libre","libre","[elemento/año]"]
[null,null,null,177,"libre","libre","libre","[elemento/año]"]
[null,null,null,178,"libre","libre","libre","[elemento/año]"]
[null,null,null,179,"libre","libre","libre","[elemento/año]"]
[null,null,null,180,"libre","libre","libre","[elemento/año]"]
[null,null,null,181,"libre","libre","libre","[elemento/año]"]
[null,null,null,182,"libre","libre","libre","[elemento/año]"]
[null,null,null,183,"libre","libre","libre","[elemento/año]"]
[null,null,null,184,"libre","libre","libre","[elemento/año]"]
[null,null,null,185,"libre","libre","libre","[elemento/año]"]
[null,null,null,186,"libre","libre","libre","[elemento/año]"]
[null,null,null,187,"libre","libre","libre","[elemento/año]"]
[null,null,null,188,"libre","libre","libre","[elemento/año]"]
[null,null,null,189,"libre","libre","libre","[elemento/año]"]
[null,null,null,190,"libre","libre","libre","[elemento/año]"]
[null,null,null,191,"libre","libre","libre","[elemento/año]"]
[null,null,null,192,"libre","libre","libre","[elemento/año]"]
[null,null,null,193,"libre","libre","libre","[elemento/año]"]
[null,null,null,194,"libre","libre","libre","[elemento/año]"]
[null,null,null,195,"libre","libre","libre","[elemento/año]"]
[null,null,null,196,"libre","libre","libre","[elemento/año]"]
[null,null,null,197,"libre","libre","libre","[elemento/año]"]
[null,null,null,198,"libre","libre","libre","[elemento/año]"]
[null,null,null,199,"libre","libre","libre","[elemento/año]"]
[null,null,1,200,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 1","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C215,I$8)","v":7200000}]
[null,null,2,201,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 2","[elemento/año]",6480000]
[null,null,3,202,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 3","[elemento/año]",5760000]
[null,null,4,203,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 4","[elemento/año]",5040000]
[null,null,5,204,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 1","[elemento/año]",0]
[null,null,6,205,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 2","[elemento/año]",0]
[null,null,7,206,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 3","[elemento/año]",0]
[null,null,8,207,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 4","[elemento/año]",0]
[null,null,9,208,"Gasto Técnico","Sitios","Mantención Gasto libre","[elemento/año]",0]
[null,null,10,209,"Gasto Técnico","Sitios","Mantención Gasto libre","[elemento/año]",0]
[null,null,11,210,"Gasto Técnico","Sitios","Mantención Gasto libre","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C225,I$8)","v":0}]
[null,null,12,211,"Gasto Técnico","Sitios","Mantención Gasto Carreteras","[elemento/año]",0]
[null,null,13,212,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,14,213,"Gasto Técnico","Sitios","Arriendos 3G Tipo 1","[elemento/año]",2500000]
[null,null,15,214,"Gasto Técnico","Sitios","Arriendos 3G Tipo 2","[elemento/año]",2250000]
[null,null,16,215,"Gasto Técnico","Sitios","Arriendos 3G Tipo 3","[elemento/año]",2000000]
[null,null,17,216,"Gasto Técnico","Sitios","Arriendos 3G Tipo 4","[elemento/año]",1750000]
[null,null,18,217,"Gasto Técnico","Sitios","Arriendos 2G Tipo 1","[elemento/año]",0]
[null,null,19,218,"Gasto Técnico","Sitios","Arriendos 2G Tipo 2","[elemento/año]",0]
[null,null,20,219,"Gasto Técnico","Sitios","Arriendos 2G Tipo 3","[elemento/año]",0]
[null,null,21,220,"Gasto Técnico","Sitios","Arriendos 2G Tipo 4","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C235,I$8)","v":0}]
[null,null,22,221,"Gasto Técnico","Sitios","Arriendos libre","[elemento/año]",0]
[null,null,23,222,"Gasto Técnico","Sitios","Arriendos libre","[elemento/año]",0]
[null,null,24,223,"Gasto Técnico","Sitios","Arriendos libre","[elemento/año]",0]
[null,null,25,224,"Gasto Técnico","Sitios","Arriendos Carreteras","[elemento/año]",0]
[null,null,26,225,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,27,226,"Gasto Técnico","Sitios","Energía 3G Tipo 1","[elemento/año]",4595588.2352941195]
[null,null,28,227,"Gasto Técnico","Sitios","Energía 3G Tipo 2","[elemento/año]",4136029.4117647079]
[null,null,29,228,"Gasto Técnico","Sitios","Energía 3G Tipo 3","[elemento/año]",3676470.5882352926]
[null,null,30,229,"Gasto Técnico","Sitios","Energía 3G Tipo 4","[elemento/año]",3216911.7647058805]
[null,null,31,230,"Gasto Técnico","Sitios","Energía 2G Tipo 1","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C245,I$8)","v":2757352.9411764704}]
[null,null,32,231,"Gasto Técnico","Sitios","Energía 2G Tipo 2","[elemento/año]",3216911.7647058805]
[null,null,33,232,"Gasto Técnico","Sitios","Energía 2G Tipo 3","[elemento/año]",3676470.5882352926]
[null,null,34,233,"Gasto Técnico","Sitios","Energía 2G Tipo 4","[elemento/año]",4136029.4117647079]
[null,null,35,234,"Gasto Técnico","Sitios","Energía libre","[elemento/año]",0]
[null,null,36,235,"Gasto Técnico","Sitios","Energía libre","[elemento/año]",0]
[null,null,37,236,"Gasto Técnico","Sitios","Energía libre","[elemento/año]",0]
[null,null,38,237,"Gasto Técnico","Sitios","Energía Carreteras","[elemento/año]",0]
[null,null,39,238,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,40,239,"Gasto Técnico","Sitios","Pago Canon Terminal","[elemento/año]",4080882.3529411759]
[null,null,41,240,"Gasto Técnico","Sitios","Pago Canon Enlaces","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C255,I$8)","v":5441.1764705882351}]
[null,null,42,241,"Gasto Técnico","Sitios","Pago Tasas","[elemento/año]",7352.9411764705874]
[null,null,43,242,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,44,243,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,45,244,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,46,245,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,47,246,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,48,247,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,49,248,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,50,249,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,51,250,"Gasto Técnico","Sitios","libre","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C265,I$8)","v":0}]
[null,null,52,251,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,53,252,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,54,253,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,55,254,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,56,255,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,57,256,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,58,257,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,59,258,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,60,259,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,61,260,"Gasto Técnico","Sitios","libre","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C275,I$8)","v":0}]
[null,null,62,261,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,63,262,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,64,263,"Gasto Técnico","Sitios","libre","[elemento/año]",0]
[null,null,65,264,"Gasto Técnico","libre","libre","[elemento/año]",0]
[null,null,66,265,"Gasto Técnico","Core","Pago MSO","[elemento/año]",180000]
[null,null,67,266,"Gasto Técnico","Core","Pago Arriendo","[elemento/año]",12000000000]
[null,null,68,267,"Gasto Técnico","Core","Pago Energía","[elemento/año]",300000000]
[null,null,69,268,"Gasto Técnico","libre","libre","[elemento/año]",0]
[null,null,70,269,"Gasto Técnico","Sitios","SW Fee: RAN","[elemento/año]",4950000]
[null,null,71,270,"Gasto Técnico","TX","SW Fee: Backhaul","[elemento/año]",{"$f":"INDEX(sal.tar.gas,$C285,I$8)","v":1830000}]
[null,null,72,271,"Gasto Técnico","PS Core","SW Fee: PS Core","[elemento/año]",1350000]
[null,null,73,272,"Gasto Técnico","CS Core","SW Fee: CS Core","[elemento/año]",5290000]
[null,null,74,273,"Gasto Técnico","Sitios","SW Fee: Administración de proyecto RBS","[elemento/año]",0]
[null,null,75,274,"Gasto Técnico","RNC","SW Fee: Administración de proyecto BSC/RNC","[elemento/año]",0]
[null,null,76,275,"Gasto Técnico","CS Core","BSCS Base","[elemento/año]",300000]
[null,null,77,276,"Gasto Técnico","CS Core","BSCS Mant","[elemento/año]",2683333.333333333]
[null,null,78,277,"Gasto Técnico","CS Core","ICC Base","[elemento/año]",30000]
[null,null,79,278,"Gasto Técnico","CS Core","ICC Mant","[elemento/año]",77878.75]
[null,null,80,279,"Gasto Técnico","CS Core","Mediation Mant","[elemento/año]",231999.6875]
[null,null,1,280,"Gasto Técnico","TX","Gasto backhaul Nivel 1 - RNC","[elemento/año]",{"$f":"INDEX(salida_cal_tar_gasto,$C295,I$8)","v":56216948280000}]
[null,null,2,281,"Gasto Técnico","TX","Backbone Enlaces RNC - Core","[elemento/año]",0]
[null,null,3,282,"Gasto Técnico","TX","Backbone Enlaces Core","[elemento/año]",1673738194858114.7]
[null,null,4,283,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,5,284,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,6,285,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,7,286,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,8,287,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,9,288,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,10,289,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,11,290,"Gasto Técnico","TX","libre","[elemento/año]",{"$f":"INDEX(salida_cal_tar_gasto,$C305,I$8)","v":0}]
[null,null,12,291,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,13,292,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,14,293,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,15,294,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,16,295,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,17,296,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,18,297,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,19,298,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,20,299,"Gasto Técnico","TX","libre","[elemento/año]",0]
[null,null,null,300,"Gasto Técnico","TX","libre","[elemento/año]"]
[]
[]
[]
[null,null,"Evolución Incremental (incluyendo reemplazo)"]
[]
[]
[null,null,null,"ID","Categoría ","Sub Categoría ","Activo","Vida Útil del Activo","Año 0"]
[null,null,null,1,{"$f":"BD.nom.cat","v":"Inversión Técnica"},{"$f":"BD.nom.subcat","v":"Sitios"},{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"BD.VU","v":5},{"$f":"IF($H323>1,MAX(0,I16)+IF($H323>=I$8,0,MAX(0,OFFSET(I323,0,-$H323))),MAX(0,I16))","v":11250000000}]
[null,null,null,2,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 2",5,10125000000]
[null,null,null,3,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 3",5,9000000000]
[null,null,null,4,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 4",5,7840000000]
[null,null,null,5,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 1",5,3720000000]
[null,null,null,6,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 2",5,4357500000]
[null,null,null,7,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 3",5,5000000000]
[null,null,null,8,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 4",5,5647500000]
[null,null,null,9,"Inversión Técnica","Sitios","Hardware Sitio libre",5,0]
[null,null,null,10,"Inversión Técnica","Sitios","Hardware Sitio libre",5,0]
[null,null,null,11,"Inversión Técnica","Sitios","Hardware Sitio libre",5,0]
[null,null,null,12,"Inversión Técnica","Sitios","Hardware Sitio Carreteras",5,0]
[null,null,null,13,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 1",10,2166666666.6666675]
[null,null,null,14,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 2",10,1950000000]
[null,null,null,15,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 3",10,1733333333.333333]
[null,null,null,16,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 4",10,1516666666.666667]
[null,null,null,17,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 1",10,1000000000]
[null,null,null,18,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 2",10,1166666666.6666665]
[null,null,null,19,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 3",10,1333333333.3333333]
[null,null,null,20,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 4",10,1500000000]
[null,null,null,21,"Inversión Técnica","Sitios","Servicios Sitio libre",10,0]
[null,null,null,22,"Inversión Técnica","Sitios","Servicios Sitio libre",10,0]
[null,null,null,23,"Inversión Técnica","Sitios","Servicios Sitio libre",10,0]
[null,null,null,24,"Inversión Técnica","Sitios","Servicios Sitio Carreteras",10,0]
[null,null,null,25,"Inversión Técnica","Sitios","Licencias de HWAC base",5,8514450000]
[null,null,null,26,"Inversión Técnica","Sitios","Licencias de HWAC por CE",5,1168562343.75]
[null,null,null,27,"Inversión Técnica","Sitios","Licencias de HWAC por Carriers",5,0]
[null,null,null,28,"Inversión Técnica","Sitios","Licencias de HWAC por Energía para mantener velocidad",5,19200000]
[null,null,null,29,"Inversión Técnica","Sitios","Licencias de HWAC por Códigos HSPA",5,0]
[null,null,null,30,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 1",15,69000000]
[null,null,null,31,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 2",15,80325000]
[null,null,null,32,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 3",15,87600000]
[null,null,null,33,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 4",15,90825000]
[null,null,null,34,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 1",15,0]
[null,null,null,35,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 2",15,0]
[null,null,null,36,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 3",15,0]
[null,null,null,37,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 4",15,0]
[null,null,null,38,"Inversión Técnica","Sitios","Obras Civiles libre",15,0]
[null,null,null,39,"Inversión Técnica","Sitios","Obras Civiles libre",15,0]
[null,null,null,40,"Inversión Técnica","Sitios","Obras Civiles libre",15,0]
[null,null,null,41,"Inversión Técnica","Sitios","Obras Civiles Carreteras",15,0]
[null,null,null,42,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 1",10,1000000]
[null,null,null,43,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 2",10,900000]
[null,null,null,44,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 3",10,800000]
[null,null,null,45,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 4",10,700000]
[null,null,null,46,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 1",10,0]
[null,null,null,47,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 2",10,0]
[null,null,null,48,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 3",10,0]
[null,null,null,49,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 4",10,0]
[null,null,null,50,"Inversión Técnica","Sitios","Contrato Mantención libre",10,0]
[null,null,null,51,"Inversión Técnica","Sitios","Contrato Mantención libre",10,0]
[null,null,null,52,"Inversión Técnica","Sitios","Contrato Mantención libre",10,0]
[null,null,null,53,"Inversión Técnica","Sitios","Contrato Mantención Carreteras",10,0]
[null,null,null,54,"libre","libre","libre",0,0]
[null,null,null,55,"libre","libre","libre",0,0]
[null,null,null,56,"libre","libre","libre",0,0]
[null,null,null,57,"libre","libre","libre",0,0]
[null,null,null,58,"libre","libre","libre",0,0]
[null,null,null,59,"libre","libre","libre",0,0]
[null,null,null,60,"Inversión Técnica","RNC","RNC Tipo 3",10,15391227.533764219]
[null,null,null,61,"Inversión Técnica","RNC","RNC Tipo 2",10,18953046.695553608]
[null,null,null,62,"Inversión Técnica","RNC","RNC Tipo 1",10,2227080099.3973327]
[null,null,null,63,"Inversión Técnica","RNC","RNC: Repuesto Críticos",10,0]
[null,null,null,64,"Inversión Técnica","RNC","RNC: Licencias",5,691538165.47111738]
[null,null,null,65,"libre","libre","BSCs",10,{"$f":"IF($H387>1,MAX(0,I80)+IF($H387>=I$8,0,MAX(0,OFFSET(I387,0,-$H387))),MAX(0,I80))","v":42876286.740000002}]
[null,null,null,66,"libre","libre","libre",0,0]
[null,null,null,67,"libre","libre","libre",0,0]
[null,null,null,68,"libre","libre","libre",0,0]
[null,null,null,69,"Inversión Técnica","CS Core","Core CS:MGW, HW y SE",10,7800000]
[null,null,null,70,"Inversión Técnica","CS Core","Core CS:MSC Server, HW y SE",10,5000000]
[null,null,null,71,"Inversión Técnica","CS Core","Core CS:HLR, HW y SE",10,5000000]
[null,null,null,72,"Inversión Técnica","CS Core","Core CS:SG, HW y SE",10,5000000]
[null,null,null,73,"Inversión Técnica","CS Core","Core CS:MGW, SW",10,167569383366.36621]
[null,null,null,74,"Inversión Técnica","CS Core","Core CS:MSC Server, SW",10,223420644488.48828]
[null,null,null,75,"Inversión Técnica","CS Core","Core CS:HLR, SW",10,82400000.00000003]
[null,null,null,76,"Inversión Técnica","CS Core","Core CS:SG, SW",10,62500000.000000022]
[null,null,null,77,"Inversión Técnica","PS Core","Core PS:SGSN, HW y SE",10,5000000]
[null,null,null,78,"Inversión Técnica","PS Core","Core PS:GGSN, HW y SE",10,25000000]
[null,null,null,79,"Inversión Técnica","PS Core","Core PS:CG, HW y SE",10,5000000]
[null,null,null,80,"Inversión Técnica","PS Core","Core PS:PCRF, HW y SE",10,5000000]
[null,null,null,81,"Inversión Técnica","PS Core","Core PS:SUR, HW y SE",10,5000000]
[null,null,null,82,"Inversión Técnica","PS Core","Core PS:SGSN, SW",10,14472662456.738308]
[null,null,null,83,"Inversión Técnica","PS Core","Core PS:GGSN, SW",10,14312662456.738308]
[null,null,null,84,"Inversión Técnica","PS Core","Core PS:CG, SW",10,4770887485.5794363]
[null,null,null,85,"Inversión Técnica","PS Core","Core PS:PCRF, SW",10,637088748.55794358]
[null,null,null,86,"Inversión Técnica","PS Core","Core PS:SUR, SW",10,4833387485.5794363]
[null,null,null,87,"Inversión Técnica","Core","Core Común: Repuestos Críticos",10,5000000]
[null,null,null,88,"Inversión Técnica","Core","Core Común: Mantención Iniciación",10,25000]
[null,null,null,89,"Inversión Técnica","Core","Core Común: Terrenos",30,0]
[null,null,null,90,"Inversión Técnica","Core","Core Común: Obras Civiles",20,625000000]
[null,null,null,91,"Inversión Técnica","Core","Core Común: Equipamiento",10,25000000]
[null,null,null,92,"libre","libre","libre",0,0]
[null,null,null,93,"Inversión Técnica","Equipo Sitio","Espectro",20,1000000]
[null,null,null,94,"libre","libre","Tasas",0,0]
[null,null,null,95,"Sistemas de Información","CS Core","BSCS Base",5,0]
[null,null,null,96,"Sistemas de Información","CS Core","BSCS Mant",5,222839.99999999997]
[null,null,null,97,"Sistemas de Información","CS Core","ICC Base",5,0]
[null,null,null,98,"Sistemas de Información","CS Core","ICC Mant",5,78000]
[null,null,null,99,"Sistemas de Información","CS Core","Mediation Mant",5,142875]
[null,null,null,100,"libre","libre","libre",0,0]
[null,null,null,101,"libre","libre","libre",0,0]
[null,null,null,102,"libre","libre","libre",0,0]
[null,null,null,103,"libre","libre","libre",0,0]
[null,null,null,104,"libre","libre","libre",0,0]
[null,null,null,105,"libre","libre","libre",0,0]
[null,null,null,106,"libre","libre","libre",0,0]
[null,null,null,107,"libre","libre","libre",0,0]
[null,null,null,108,"libre","libre","libre",0,0]
[null,null,null,109,"libre","libre","libre",0,0]
[null,null,null,110,"libre","libre","libre",0,0]
[null,null,null,111,"libre","libre","libre",0,0]
[null,null,null,112,"libre","libre","libre",0,0]
[null,null,null,113,"libre","libre","libre",0,0]
[null,null,null,114,"libre","libre","libre",0,0]
[null,null,null,115,"libre","libre","libre",0,0]
[null,null,null,116,"libre","libre","libre",0,0]
[null,null,null,117,"libre","libre","libre",0,0]
[null,null,null,118,"libre","libre","libre",0,0]
[null,null,null,119,"libre","libre","libre",0,0]
[null,null,null,120,"libre","libre","libre",0,0]
[null,null,null,121,"libre","libre","libre",0,0]
[null,null,null,122,"libre","libre","libre",0,0]
[null,null,null,123,"libre","libre","libre",0,0]
[null,null,null,124,"libre","libre","libre",0,0]
[null,null,null,125,"libre","libre","libre",0,0]
[null,null,null,126,"libre","libre","libre",0,0]
[null,null,null,127,"libre","libre","libre",0,0]
[null,null,null,128,"libre","libre","libre",0,0]
[null,null,null,129,"libre","libre","libre",0,{"$f":"IF($H451>1,MAX(0,I144)+IF($H451>=I$8,0,MAX(0,OFFSET(I451,0,-$H451))),MAX(0,I144))","v":0}]
[null,null,null,130,"libre","libre","libre",0,0]
[null,null,null,131,"libre","libre","libre",0,0]
[null,null,null,132,"libre","libre","libre",0,0]
[null,null,null,133,"libre","libre","libre",0,0]
[null,null,null,134,"libre","libre","libre",0,0]
[null,null,null,135,"libre","libre","libre",0,0]
[null,null,null,136,"libre","libre","libre",0,0]
[null,null,null,137,"libre","libre","libre",0,0]
[null,null,null,138,"libre","libre","libre",0,0]
[null,null,null,139,"libre","libre","libre",0,0]
[null,null,null,140,"libre","libre","libre",0,0]
[null,null,null,141,"libre","libre","libre",0,0]
[null,null,null,142,"libre","libre","libre",0,0]
[null,null,null,143,"libre","libre","libre",0,0]
[null,null,null,144,"libre","libre","libre",0,0]
[null,null,null,145,"libre","libre","libre",0,0]
[null,null,null,146,"libre","libre","libre",0,0]
[null,null,null,147,"libre","libre","libre",0,0]
[null,null,null,148,"libre","libre","libre",0,0]
[null,null,null,149,"libre","libre","libre",0,0]
[null,null,null,150,"libre","libre","libre",0,0]
[null,null,null,151,"Inversión Técnica","TX","Equipos Base RTN",10,61214378.728689797]
[null,null,null,152,"Inversión Técnica","TX","Antenas",10,812500]
[null,null,null,153,"Inversión Técnica","TX","Servicios",10,812500]
[null,null,null,154,"Inversión Técnica","TX","Software Licencias 10 M",5,325000]
[null,null,null,155,"Inversión Técnica","TX","Software Licencias 50 M",5,0]
[null,null,null,156,"Inversión Técnica","TX","Software Licencias 100 M",5,0]
[null,null,null,157,"Inversión Técnica","TX","Software Licencias 150 M",5,0]
[null,null,null,158,"Inversión Técnica","TX","libre",0,0]
[null,null,null,159,"Inversión Técnica","TX","libre",0,0]
[null,null,null,160,"Inversión Técnica","TX","libre",0,0]
[null,null,null,161,"Inversión Técnica","TX","libre",0,0]
[null,null,null,162,"Inversión Técnica","TX","libre",0,0]
[null,null,null,163,"Inversión Técnica","TX","libre",0,0]
[null,null,null,164,"Inversión Técnica","TX","libre",0,0]
[null,null,null,165,"Inversión Técnica","TX","libre",0,0]
[null,null,null,166,"Inversión Técnica","TX","libre",0,0]
[null,null,null,167,"Inversión Técnica","TX","libre",0,0]
[null,null,null,168,"Inversión Técnica","TX","libre",0,0]
[null,null,null,169,"Inversión Técnica","TX","libre",0,0]
[null,null,null,170,"Inversión Técnica","TX","libre",0,0]
[null,null,null,171,"libre","libre","libre",0,0]
[null,null,null,172,"libre","libre","libre",0,0]
[null,null,null,173,"libre","libre","libre",0,0]
[null,null,null,174,"libre","libre","libre",0,0]
[null,null,null,175,"libre","libre","libre",0,0]
[null,null,null,176,"libre","libre","libre",0,0]
[null,null,null,177,"libre","libre","libre",0,0]
[null,null,null,178,"libre","libre","libre",0,0]
[null,null,null,179,"libre","libre","libre",0,0]
[null,null,null,180,"libre","libre","libre",0,0]
[null,null,null,181,"libre","libre","libre",0,0]
[null,null,null,182,"libre","libre","libre",0,0]
[null,null,null,183,"libre","libre","libre",0,0]
[null,null,null,184,"libre","libre","libre",0,0]
[null,null,null,185,"libre","libre","libre",0,0]
[null,null,null,186,"libre","libre","libre",0,0]
[null,null,null,187,"libre","libre","libre",0,0]
[null,null,null,188,"libre","libre","libre",0,0]
[null,null,null,189,"libre","libre","libre",0,0]
[null,null,null,190,"libre","libre","libre",0,0]
[null,null,null,191,"libre","libre","libre",0,0]
[null,null,null,192,"libre","libre","libre",0,0]
[null,null,null,193,"libre","libre","libre",0,{"$f":"IF($H515>1,MAX(0,I208)+IF($H515>=I$8,0,MAX(0,OFFSET(I515,0,-$H515))),MAX(0,I208))","v":0}]
[null,null,null,194,"libre","libre","libre",0,0]
[null,null,null,195,"libre","libre","libre",0,0]
[null,null,null,196,"libre","libre","libre",0,0]
[null,null,null,197,"libre","libre","libre",0,0]
[null,null,null,198,"libre","libre","libre",0,0]
[null,null,null,199,"libre","libre","libre",0,0]
[null,null,null,200,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 1",0,7200000]
[null,null,null,201,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 2",0,6480000]
[null,null,null,202,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 3",0,5760000]
[null,null,null,203,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 4",0,5040000]
[null,null,null,204,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 1",0,0]
[null,null,null,205,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 2",0,0]
[null,null,null,206,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 3",0,0]
[null,null,null,207,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 4",0,0]
[null,null,null,208,"Gasto Técnico","Sitios","Mantención Gasto libre",0,0]
[null,null,null,209,"Gasto Técnico","Sitios","Mantención Gasto libre",0,0]
[null,null,null,210,"Gasto Técnico","Sitios","Mantención Gasto libre",0,0]
[null,null,null,211,"Gasto Técnico","Sitios","Mantención Gasto Carreteras",0,0]
[null,null,null,212,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,213,"Gasto Técnico","Sitios","Arriendos 3G Tipo 1",0,2500000]
[null,null,null,214,"Gasto Técnico","Sitios","Arriendos 3G Tipo 2",0,2250000]
[null,null,null,215,"Gasto Técnico","Sitios","Arriendos 3G Tipo 3",0,2000000]
[null,null,null,216,"Gasto Técnico","Sitios","Arriendos 3G Tipo 4",0,1750000]
[null,null,null,217,"Gasto Técnico","Sitios","Arriendos 2G Tipo 1",0,0]
[null,null,null,218,"Gasto Técnico","Sitios","Arriendos 2G Tipo 2",0,0]
[null,null,null,219,"Gasto Técnico","Sitios","Arriendos 2G Tipo 3",0,0]
[null,null,null,220,"Gasto Técnico","Sitios","Arriendos 2G Tipo 4",0,0]
[null,null,null,221,"Gasto Técnico","Sitios","Arriendos libre",0,0]
[null,null,null,222,"Gasto Técnico","Sitios","Arriendos libre",0,0]
[null,null,null,223,"Gasto Técnico","Sitios","Arriendos libre",0,0]
[null,null,null,224,"Gasto Técnico","Sitios","Arriendos Carreteras",0,0]
[null,null,null,225,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,226,"Gasto Técnico","Sitios","Energía 3G Tipo 1",0,4595588.2352941195]
[null,null,null,227,"Gasto Técnico","Sitios","Energía 3G Tipo 2",0,4136029.4117647079]
[null,null,null,228,"Gasto Técnico","Sitios","Energía 3G Tipo 3",0,3676470.5882352926]
[null,null,null,229,"Gasto Técnico","Sitios","Energía 3G Tipo 4",0,3216911.7647058805]
[null,null,null,230,"Gasto Técnico","Sitios","Energía 2G Tipo 1",0,2757352.9411764704]
[null,null,null,231,"Gasto Técnico","Sitios","Energía 2G Tipo 2",0,3216911.7647058805]
[null,null,null,232,"Gasto Técnico","Sitios","Energía 2G Tipo 3",0,3676470.5882352926]
[null,null,null,233,"Gasto Técnico","Sitios","Energía 2G Tipo 4",0,4136029.4117647079]
[null,null,null,234,"Gasto Técnico","Sitios","Energía libre",0,0]
[null,null,null,235,"Gasto Técnico","Sitios","Energía libre",0,0]
[null,null,null,236,"Gasto Técnico","Sitios","Energía libre",0,0]
[null,null,null,237,"Gasto Técnico","Sitios","Energía Carreteras",0,0]
[null,null,null,238,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,239,"Gasto Técnico","Sitios","Pago Canon Terminal",0,4080882.3529411759]
[null,null,null,240,"Gasto Técnico","Sitios","Pago Canon Enlaces",0,5441.1764705882351]
[null,null,null,241,"Gasto Técnico","Sitios","Pago Tasas",0,7352.9411764705874]
[null,null,null,242,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,243,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,244,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,245,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,246,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,247,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,248,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,249,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,250,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,251,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,252,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,253,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,254,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,255,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,256,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,257,"Gasto Técnico","Sitios","libre",0,{"$f":"IF($H579>1,MAX(0,I272)+IF($H579>=I$8,0,MAX(0,OFFSET(I579,0,-$H579))),MAX(0,I272))","v":0}]
[null,null,null,258,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,259,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,260,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,261,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,262,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,263,"Gasto Técnico","Sitios","libre",0,0]
[null,null,null,264,"Gasto Técnico","libre","libre",0,0]
[null,null,null,265,"Gasto Técnico","Core","Pago MSO",0,180000]
[null,null,null,266,"Gasto Técnico","Core","Pago Arriendo",0,12000000000]
[null,null,null,267,"Gasto Técnico","Core","Pago Energía",0,300000000]
[null,null,null,268,"Gasto Técnico","libre","libre",0,0]
[null,null,null,269,"Gasto Técnico","Sitios","SW Fee: RAN",0,4950000]
[null,null,null,270,"Gasto Técnico","TX","SW Fee: Backhaul",0,1830000]
[null,null,null,271,"Gasto Técnico","PS Core","SW Fee: PS Core",0,1350000]
[null,null,null,272,"Gasto Técnico","CS Core","SW Fee: CS Core",0,5290000]
[null,null,null,273,"Gasto Técnico","Sitios","SW Fee: Administración de proyecto RBS",0,0]
[null,null,null,274,"Gasto Técnico","RNC","SW Fee: Administración de proyecto BSC/RNC",0,0]
[null,null,null,275,"Gasto Técnico","CS Core","BSCS Base",0,300000]
[null,null,null,276,"Gasto Técnico","CS Core","BSCS Mant",0,2683333.333333333]
[null,null,null,277,"Gasto Técnico","CS Core","ICC Base",0,30000]
[null,null,null,278,"Gasto Técnico","CS Core","ICC Mant",0,77878.75]
[null,null,null,279,"Gasto Técnico","CS Core","Mediation Mant",0,231999.6875]
[null,null,null,280,"Gasto Técnico","TX","Gasto backhaul Nivel 1 - RNC",0,56216948280000]
[null,null,null,281,"Gasto Técnico","TX","Backbone Enlaces RNC - Core",0,0]
[null,null,null,282,"Gasto Técnico","TX","Backbone Enlaces Core",0,1673738194858114.7]
[null,null,null,283,"Gasto Técnico","TX","libre",0,0]
[null,null,null,284,"Gasto Técnico","TX","libre",0,0]
[null,null,null,285,"Gasto Técnico","TX","libre",0,0]
[null,null,null,286,"Gasto Técnico","TX","libre",0,0]
[null,null,null,287,"Gasto Técnico","TX","libre",0,0]
[null,null,null,288,"Gasto Técnico","TX","libre",0,0]
[null,null,null,289,"Gasto Técnico","TX","libre",0,0]
[null,null,null,290,"Gasto Técnico","TX","libre",0,0]
[null,null,null,291,"Gasto Técnico","TX","libre",0,0]
[null,null,null,292,"Gasto Técnico","TX","libre",0,0]
[null,null,null,293,"Gasto Técnico","TX","libre",0,0]
[null,null,null,294,"Gasto Técnico","TX","libre",0,0]
[null,null,null,295,"Gasto Técnico","TX","libre",0,0]
[null,null,null,296,"Gasto Técnico","TX","libre",0,0]
[null,null,null,297,"Gasto Técnico","TX","libre",0,0]
[null,null,null,298,"Gasto Técnico","TX","libre",0,0]
[null,null,null,299,"Gasto Técnico","TX","libre",0,0]
[null,null,null,300,"Gasto Técnico","TX","libre",0,0]

{"sheet":"BD.Costos","index":16,"n_rows":472,"n_cols":23,"rows_kept":472,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,"Base de Datos de Costo"]
[]
[]
[null,"Base de Datos de Costo"]
[]
[]
[null,null,null,null,"ID","Categoría de Costos","SubGrupo","Activos",null,"Vida Útil del Activo (2-50 años)",null,"Costo de Inversión año Base","Tipo de Tendencia de Capital Aplicada","Vida Util Para Efectos de Depreciación","Tipo de Depreciación de Capital Aplicada",null,"Costos Operacionales año Base","Tendencia del Costo Operacional (año a año)","Tendencia del Costo Operacional (por Ciclo de Vida)",null,"Interés Intercalario a Aplicar","Primer Año de Utilización del Elemento","Cálculo de  Participación de Repartición Costos Comunes"]
[null,null,null,null,1,"Inversión Técnica","Sitios",{"$f":"INDEX(sal.tar.nom,$E10)","v":"Hardware Sitio 3G Tipo 1"},null,5,null,1,"EB",{"$f":"J10","v":5},"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,2,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 2",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,3,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 3",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,4,"Inversión Técnica","Sitios","Hardware Sitio 3G Tipo 4",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,5,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 1",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,6,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 2",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,7,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 3",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,8,"Inversión Técnica","Sitios","Hardware Sitio 2G Tipo 4",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,9,"Inversión Técnica","Sitios","Hardware Sitio libre",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,10,"Inversión Técnica","Sitios","Hardware Sitio libre",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,11,"Inversión Técnica","Sitios","Hardware Sitio libre",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,12,"Inversión Técnica","Sitios","Hardware Sitio Carreteras",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,13,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 1",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,14,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 2",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,15,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 3",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,16,"Inversión Técnica","Sitios","Servicios Sitio 3G Tipo 4",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,17,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 1",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,18,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 2",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,19,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 3",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,20,"Inversión Técnica","Sitios","Servicios Sitio 2G Tipo 4",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,21,"Inversión Técnica","Sitios","Servicios Sitio libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,22,"Inversión Técnica","Sitios","Servicios Sitio libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,23,"Inversión Técnica","Sitios","Servicios Sitio libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,24,"Inversión Técnica","Sitios","Servicios Sitio Carreteras",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,25,"Inversión Técnica","Sitios","Licencias de HWAC base",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,26,"Inversión Técnica","Sitios","Licencias de HWAC por CE",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,27,"Inversión Técnica","Sitios","Licencias de HWAC por Carriers",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,28,"Inversión Técnica","Sitios","Licencias de HWAC por Energía para mantener velocidad",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,29,"Inversión Técnica","Sitios","Licencias de HWAC por Códigos HSPA",null,5,null,1,"EB",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,30,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 1",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,31,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 2",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,32,"Inversión Técnica","Sitios","Obras Civiles 3G Tipo 3",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,33,"Inversión Técnica","Sitios",{"$f":"INDEX(sal.tar.nom,$E42)","v":"Obras Civiles 3G Tipo 4"},null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,34,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 1",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,35,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 2",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,36,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 3",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,37,"Inversión Técnica","Sitios","Obras Civiles 2G Tipo 4",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,38,"Inversión Técnica","Sitios","Obras Civiles libre",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,39,"Inversión Técnica","Sitios","Obras Civiles libre",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,40,"Inversión Técnica","Sitios","Obras Civiles libre",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,41,"Inversión Técnica","Sitios","Obras Civiles Carreteras",null,15,null,1,"Cero",15,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,42,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 1",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,43,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 2",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,44,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 3",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,45,"Inversión Técnica","Sitios","Contrato Mantención 3G Tipo 4",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,46,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 1",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,47,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 2",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,48,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 3",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,49,"Inversión Técnica","Sitios","Contrato Mantención 2G Tipo 4",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,50,"Inversión Técnica","Sitios","Contrato Mantención libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,51,"Inversión Técnica","Sitios","Contrato Mantención libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,52,"Inversión Técnica","Sitios","Contrato Mantención libre",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,53,"Inversión Técnica","Sitios","Contrato Mantención Carreteras",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,54,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,55,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,56,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,57,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,58,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,59,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,60,"Inversión Técnica","RNC","RNC Tipo 3",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,61,"Inversión Técnica","RNC","RNC Tipo 2",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,62,"Inversión Técnica","RNC","RNC Tipo 1",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,63,"Inversión Técnica","RNC","RNC: Repuesto Críticos",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,64,"Inversión Técnica","RNC","RNC: Licencias",null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,65,"libre","libre",{"$f":"INDEX(sal.tar.nom,$E74)","v":"BSCs"},null,10,null,1,"Cero",{"$f":"J74","v":10},"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,66,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,67,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,68,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,69,"Inversión Técnica","CS Core","Core CS:MGW, HW y SE",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,70,"Inversión Técnica","CS Core","Core CS:MSC Server, HW y SE",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,71,"Inversión Técnica","CS Core","Core CS:HLR, HW y SE",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,72,"Inversión Técnica","CS Core","Core CS:SG, HW y SE",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,73,"Inversión Técnica","CS Core","Core CS:MGW, SW",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,74,"Inversión Técnica","CS Core","Core CS:MSC Server, SW",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,75,"Inversión Técnica","CS Core","Core CS:HLR, SW",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,76,"Inversión Técnica","CS Core","Core CS:SG, SW",null,10,null,1,"CSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,77,"Inversión Técnica","PS Core","Core PS:SGSN, HW y SE",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,78,"Inversión Técnica","PS Core","Core PS:GGSN, HW y SE",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,79,"Inversión Técnica","PS Core","Core PS:CG, HW y SE",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,80,"Inversión Técnica","PS Core","Core PS:PCRF, HW y SE",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,81,"Inversión Técnica","PS Core","Core PS:SUR, HW y SE",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,82,"Inversión Técnica","PS Core","Core PS:SGSN, SW",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,83,"Inversión Técnica","PS Core","Core PS:GGSN, SW",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,84,"Inversión Técnica","PS Core","Core PS:CG, SW",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,85,"Inversión Técnica","PS Core","Core PS:PCRF, SW",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,86,"Inversión Técnica","PS Core","Core PS:SUR, SW",null,10,null,1,"PSCore",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,87,"Inversión Técnica","Core","Core Común: Repuestos Críticos",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,88,"Inversión Técnica","Core","Core Común: Mantención Iniciación",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,89,"Inversión Técnica","Core","Core Común: Terrenos",null,30,null,1,"Cero",30,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,90,"Inversión Técnica","Core","Core Común: Obras Civiles",null,20,null,1,"Cero",20,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,91,"Inversión Técnica","Core","Core Común: Equipamiento",null,10,null,1,"Cero",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,92,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,93,"Inversión Técnica","Equipo Sitio","Espectro",null,20,null,1,"Cero",20,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,94,"libre","libre","Tasas",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,95,"Sistemas de Información","CS Core","BSCS Base",null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,96,"Sistemas de Información","CS Core","BSCS Mant",null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,97,"Sistemas de Información","CS Core",{"$f":"INDEX(sal.tar.nom,$E106)","v":"ICC Base"},null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,98,"Sistemas de Información","CS Core","ICC Mant",null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,99,"Sistemas de Información","CS Core","Mediation Mant",null,5,null,1,"Cero",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,100,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,101,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,102,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,103,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,104,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,105,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,106,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,107,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,108,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,109,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,110,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,111,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,112,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,113,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,114,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,115,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,116,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,117,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,118,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,119,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,120,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,121,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,122,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,123,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,124,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,125,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,126,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,127,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,128,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,129,"libre","libre","libre",null,0,null,1,"Cero",{"$f":"J138","v":0},"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,130,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,131,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,132,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,133,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,134,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,135,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,136,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,137,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,138,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,139,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,140,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,141,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,142,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,143,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,144,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,145,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,146,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,147,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,148,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,149,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,150,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,151,"Inversión Técnica","TX",{"$f":"INDEX(lista.salida.inversiones.tx,$E160-150)","v":"Equipos Base RTN"},null,10,null,1,"TX",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,152,"Inversión Técnica","TX","Antenas",null,10,null,1,"TX",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,153,"Inversión Técnica","TX","Servicios",null,10,null,1,"TX",10,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,154,"Inversión Técnica","TX","Software Licencias 10 M",null,5,null,1,"TX",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,155,"Inversión Técnica","TX","Software Licencias 50 M",null,5,null,1,"TX",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,156,"Inversión Técnica","TX","Software Licencias 100 M",null,5,null,1,"TX",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,157,"Inversión Técnica","TX","Software Licencias 150 M",null,5,null,1,"TX",5,"Lineal",null,0,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,158,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,159,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,160,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,161,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,162,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,163,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,164,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,165,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,166,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,167,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,168,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,169,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,170,"Inversión Técnica","TX","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,171,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,172,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,173,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,174,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,175,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,176,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,177,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,178,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,179,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,180,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,181,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,182,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,183,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,184,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,185,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,186,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,187,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,188,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,189,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,190,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,191,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,192,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,193,"libre","libre","libre",null,0,null,1,"Cero",{"$f":"J202","v":0},"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,194,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,195,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,196,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,197,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,198,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,199,"libre","libre","libre",null,0,null,1,"Cero",0,"Lineal",null,0,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,200,"Gasto Técnico","Sitios",{"$f":"INDEX(sal.tar.gas.nom,$E209-199)","v":"Mantención Gasto 3G Tipo 1"},null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,201,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,202,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 3",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,203,"Gasto Técnico","Sitios","Mantención Gasto 3G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,204,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 1",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,205,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,206,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 3",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,207,"Gasto Técnico","Sitios","Mantención Gasto 2G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,208,"Gasto Técnico","Sitios","Mantención Gasto libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,209,"Gasto Técnico","Sitios","Mantención Gasto libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,210,"Gasto Técnico","Sitios","Mantención Gasto libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,211,"Gasto Técnico","Sitios","Mantención Gasto Carreteras",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,212,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,213,"Gasto Técnico","Sitios","Arriendos 3G Tipo 1",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,214,"Gasto Técnico","Sitios","Arriendos 3G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,215,"Gasto Técnico","Sitios","Arriendos 3G Tipo 3",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,216,"Gasto Técnico","Sitios","Arriendos 3G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,217,"Gasto Técnico","Sitios","Arriendos 2G Tipo 1",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,218,"Gasto Técnico","Sitios","Arriendos 2G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,219,"Gasto Técnico","Sitios","Arriendos 2G Tipo 3",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,220,"Gasto Técnico","Sitios","Arriendos 2G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,221,"Gasto Técnico","Sitios","Arriendos libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,222,"Gasto Técnico","Sitios","Arriendos libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,223,"Gasto Técnico","Sitios","Arriendos libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,224,"Gasto Técnico","Sitios","Arriendos Carreteras",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,225,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,226,"Gasto Técnico","Sitios","Energía 3G Tipo 1",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,227,"Gasto Técnico","Sitios","Energía 3G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,228,"Gasto Técnico","Sitios","Energía 3G Tipo 3",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,229,"Gasto Técnico","Sitios","Energía 3G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,230,"Gasto Técnico","Sitios","Energía 2G Tipo 1",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,231,"Gasto Técnico","Sitios","Energía 2G Tipo 2",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,232,"Gasto Técnico","Sitios",{"$f":"INDEX(sal.tar.gas.nom,$E241-199)","v":"Energía 2G Tipo 3"},null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,233,"Gasto Técnico","Sitios","Energía 2G Tipo 4",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,234,"Gasto Técnico","Sitios","Energía libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,235,"Gasto Técnico","Sitios","Energía libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,236,"Gasto Técnico","Sitios","Energía libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,237,"Gasto Técnico","Sitios","Energía Carreteras",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"RAN"]
[null,null,null,null,238,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,239,"Gasto Técnico","Sitios","Pago Canon Terminal",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,240,"Gasto Técnico","Sitios","Pago Canon Enlaces",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,241,"Gasto Técnico","Sitios","Pago Tasas",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,242,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,243,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,244,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,245,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,246,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,247,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,248,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,249,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,250,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,251,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,252,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,253,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,254,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,255,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,256,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,257,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",{"$f":"J266","v":0},"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,258,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,259,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,260,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,261,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,262,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,263,"Gasto Técnico","Sitios","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,264,"Gasto Técnico","libre",{"$f":"INDEX(sal.tar.gas.nom,$E273-199)","v":"libre"},null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,265,"Gasto Técnico","Core","Pago MSO",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,266,"Gasto Técnico","Core","Pago Arriendo",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,267,"Gasto Técnico","Core","Pago Energía",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,268,"Gasto Técnico","libre","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,269,"Gasto Técnico","Sitios","SW Fee: RAN",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,270,"Gasto Técnico","TX","SW Fee: Backhaul",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,271,"Gasto Técnico","PS Core","SW Fee: PS Core",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,272,"Gasto Técnico","CS Core","SW Fee: CS Core",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,273,"Gasto Técnico","Sitios","SW Fee: Administración de proyecto RBS",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,274,"Gasto Técnico","RNC","SW Fee: Administración de proyecto BSC/RNC",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,275,"Gasto Técnico","CS Core","BSCS Base",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,276,"Gasto Técnico","CS Core","BSCS Mant",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,277,"Gasto Técnico","CS Core","ICC Base",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,278,"Gasto Técnico","CS Core","ICC Mant",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,279,"Gasto Técnico","CS Core","Mediation Mant",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,280,"Gasto Técnico","TX",{"$f":"INDEX(lista.salida.gastos.tx,$E289-279)","v":"Gasto backhaul Nivel 1 - RNC"},null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"Backhaul"]
[null,null,null,null,281,"Gasto Técnico","TX","Backbone Enlaces RNC - Core",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,282,"Gasto Técnico","TX","Backbone Enlaces Core",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"Core Comun"]
[null,null,null,null,283,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,284,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,285,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,286,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,287,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,288,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,289,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,290,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,291,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,292,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,293,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,294,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,295,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,296,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,297,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,298,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,299,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[null,null,null,null,300,"Gasto Técnico","TX","libre",null,0,null,0,"Cero",0,"Lineal",null,1,"Cero","Cero",null,"NA",0,"libre"]
[]
[]
[]
[]
[null,"Listas"]
[]
[null,null,null,"Lista de Categorías de Costos"]
[]
[null,null,null,null,"ID","Categoría de Costos"]
[null,null,null,null,1,"Inversión Técnica"]
[null,null,null,null,2,"Gasto Técnico"]
[null,null,null,null,3,"Libre"]
[null,null,null,null,4,"Libre"]
[null,null,null,null,5,"Sistemas de Información"]
[null,null,null,null,6,"Libre"]
[null,null,null,null,7,"Libre"]
[null,null,null,null,8,"Libre"]
[null,null,null,null,9,"Libre"]
[null,null,null,null,10,"Libre"]
[null,null,null,null,11,"Libre"]
[null,null,null,null,12,"Libre"]
[null,null,null,null,13,"Libre"]
[null,null,null,null,14,"Libre"]
[null,null,null,null,15,"Libre"]
[null,null,null,null,null,"BD.L.CatCot"]
[]
[null,null,null,"Lista de Subcategorías de Costos"]
[]
[null,null,null,null,"ID","Subgrupos"]
[null,null,null,null,1,"Sitios"]
[null,null,null,null,2,"Equipo Sitio"]
[null,null,null,null,3,"RNC"]
[null,null,null,null,4,"CS Core"]
[null,null,null,null,5,"PS Core"]
[null,null,null,null,6,"Core"]
[null,null,null,null,7,"Espectro"]
[null,null,null,null,8,"TX"]
[null,null,null,null,9,"Libre"]
[null,null,null,null,10,"Libre"]
[null,null,null,null,11,"Libre"]
[null,null,null,null,12,"Libre"]
[null,null,null,null,13,"Libre"]
[null,null,null,null,14,"Libre"]
[null,null,null,null,15,"Libre"]
[null,null,null,null,16,"Libre"]
[null,null,null,null,17,"Libre"]
[null,null,null,null,18,"Libre"]
[null,null,null,null,19,"Libre"]
[null,null,null,null,20,"Libre"]
[null,null,null,null,21,"Libre"]
[null,null,null,null,22,"Libre"]
[null,null,null,null,23,"Libre"]
[null,null,null,null,24,"Libre"]
[null,null,null,null,25,"Libre"]
[null,null,null,null,26,"Libre"]
[null,null,null,null,27,"Libre"]
[null,null,null,null,28,"Libre"]
[null,null,null,null,29,"Libre"]
[null,null,null,null,30,"Libre"]
[null,null,null,null,31,"Libre"]
[null,null,null,null,32,"Libre"]
[null,null,null,null,33,"Libre"]
[null,null,null,null,34,"Libre"]
[null,null,null,null,35,"Libre"]
[null,null,null,null,36,"Libre"]
[null,null,null,null,37,"Libre"]
[null,null,null,null,38,"Libre"]
[null,null,null,null,39,"Libre"]
[null,null,null,null,40,"Libre"]
[]
[]
[]
[null,null,null,"Tendencia del Costo de Inversión o de Capital (TCAP) (aplicada  con respecto al año cero)"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6]
[null,null,null,null,null,"Tipo de Tendencia a Aplicar","Tipo de Tendencia de Costos",null,null,null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,"Cero","Tendencia Cero",null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,"EB","Erosión RAN",null,null,null,0,0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,null,null,"CSCore","Erosión CS Core",null,null,null,0,0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,null,null,"TX","Erosión Backhaul",null,null,null,0,0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,null,null,"PSCore","Erosión PS Core",null,null,null,0,0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,null,null,"Sist","Tendencia Sistemas",null,null,null,0,0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,null,null,"Nat","Tendencia Natural",null,null,null,0,0,-0.05,-0.05,-0.15,-0.2]
[]
[null,null,null,null,null,"BD.Inv.Tend"]
[]
[null,null,null,"Costos Operacionales (tendencia Año a año)"]
[]
[]
[null,null,null,null,null,"Tipo de Tendencia a Aplicar","Tipo de Tendencia de Costos",null,null,null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,"Cero","Tendencia Cero",null,null,null,{"$f":"RAND()","v":0.72357448466390928},{"$f":"RAND()","v":0.89711446743018353},0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,"Celdas","Sitios de Celdas en General (mantención auxiliar)",null,null,null,{"$f":"RAND()","v":0.55369110227382923},0.37722808738698477,0.52072436377489106,0.13505207448460077,0.43467536544450769,0.29857819954361919]
[]
[null,null,null,null,null,"BD.Gas.Tend.AA"]
[]
[null,null,null,"Costos Operacionales (tendencia por Ciclo de Vida)"]
[]
[null,null,null,null,null,"Tipo de Tendencia a Aplicar","Tipo de Tendencia de Costos",null,null,null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,"Cero","Tendencia Cero",null,null,null,{"$f":"RAND()","v":0.53532093174968531},{"$f":"RAND()","v":0.88600830070317393},0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,"Red","Tendencia Elementos de Red",null,null,null,{"$f":"RAND()","v":0.34238352966500141},0.42430641362204014,2.3331401768802884E-2,0.35484362270536463,0.2427811722959522,6.11482687857825E-2]
[null,null,null,null,null,"Sist","Tendencia Sistemas",null,null,null,0.75229641974723982,0.99317480618908571,0.28292430289577863,7.1094529186175648E-2,0.55761334243144811,0.48802550757291108]
[null,null,null,null,null,"Nat","Tendencia Natural",null,null,null,0.77767176314662168,0.37667964748800908,0.50026928666011916,0.13254972649239471,0.60033931889899217,0.34325695296189751]
[]
[null,null,null,null,null,"BD.Gas.Tend.CV"]
[]
[null,null,null,"Factor Aplicado para Costo de Capital por Depreciación Legal (aplicada año a año)"]
[]
[null,null,null,null,null,"Tipo de Depreciación","Tipo de Tendencia de Costos",null,null,null,1,2,3,4,5,6]
[null,null,null,null,null,"Cero","Cero Depreciación",null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,"Lineal","Depreciación Lineal",null,null,null,5,5,5,5,5,5]
[null,null,null,null,null,"LoopAcelerada","Depreciación Acelerada Para Proyectos Repetitivos",null,null,null,10,10,10,10,10,10]
[null,null,null,null,null,"Geometrica","Depreciación Geométrica",null,"Factor",{"$f":"RAND()","v":0.28453035387450076},{"$f":"J420","v":0.28453035387450076},{"$f":"(1-K420)*$J$420","v":0.20357283159855213},{"$f":"(1-SUM($K420:L420))*$J$420","v":0.14565018178458194},{"$f":"(1-SUM($K420:M420))*$J$420","v":0.1042082840195295},{"$f":"(1-SUM($K420:N420))*$J$420","v":7.4557864090798287E-2},{"$f":"(1-SUM($K420:O420))*$J$420","v":5.3343888636916525E-2}]
[]
[null,null,null,null,null,"BD.Dep.Tend"]
[]
[null,null,null,"Intereses Intercalarios"]
[]
[null,null,null,null,"Meses de Adelantamiento Financiero"]
[]
[null,null,null,null,"ID","Número de Meses de Adelantamiento"]
[null,null,null,null,1,0]
[null,null,null,null,2,5]
[null,null,null,null,3,10]
[null,null,null,null,4,15]
[null,null,null,null,5,20]
[null,null,null,null,6,25]
[]
[]
[null,null,null,null,"Tipos de Intereses Intercalarios"]
[]
[null,null,null,null,"ID","Adelantamiento",null,null,null,null,"Número de Meses de Adelantamiento"]
[null,null,null,null,1,"Red de Acceso",null,null,null,null,15]
[null,null,null,null,2,"Red de Distribución",null,null,null,null,15]
[null,null,null,null,3,"Red de Transporte",null,null,null,null,15]
[null,null,null,null,4,"Red de Conmutación",null,null,null,null,15]
[null,null,null,null,5,"Red de Control",null,null,null,null,15]
[null,null,null,null,6,"NA",null,null,null,null,0]
[null,null,null,null,7,"libre",null,null,null,null,0]
[null,null,null,null,8,"libre",null,null,null,null,0]
[null,null,null,null,9,"libre",null,null,null,null,0]
[null,null,null,null,10,"libre",null,null,null,null,0]
[null,null,null,null,11,"libre",null,null,null,null,0]
[null,null,null,null,12,"libre",null,null,null,null,0]
[null,null,null,null,13,"libre",null,null,null,null,0]
[null,null,null,null,14,"libre",null,null,null,null,0]
[null,null,null,null,15,"libre",null,null,null,null,0]
[null,null,null,null,16,"libre",null,null,null,null,0]
[null,null,null,null,17,"libre",null,null,null,null,0]
[null,null,null,null,18,"libre",null,null,null,null,0]
[null,null,null,null,19,"libre",null,null,null,null,0]
[null,null,null,null,20,"libre",null,null,null,null,0]
[]
[]
[]
[]
[null,null,null,"Participación de Repartición de Costos Comunes"]
[]
[]
[null,null,null,null,"ID","Grupos de Repartición"]
[null,null,null,null,1,"RAN"]
[null,null,null,null,2,"Backhaul"]
[null,null,null,null,3,"Core Comun"]
[null,null,null,null,4,"libre"]
[null,null,null,null,5,"libre"]

{"sheet":"Capex","index":17,"n_rows":1544,"n_cols":21,"rows_kept":1544,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Capex"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"años",null,1,2,3,4,5,6]
[null,null,null,null,null,null,"Correlativo",null,1,2,3,4,5,6]
[]
[null,"Capex Unitario Anual "]
[]
[]
[null,null,"Tendencia del Costo de Capital con respecto a su valor inicial"]
[]
[null,null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D18))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D19))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D20))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D21))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D22))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D23))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D24))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D25))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,9,null,null,"Hardware Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D26))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,10,null,null,"Hardware Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D27))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,11,null,null,"Hardware Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D28))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,12,null,null,"Hardware Sitio Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D29))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D30))","v":0},0,0,0,0,0]
[null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D31))","v":0},0,0,0,0,0]
[null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D32))","v":0},0,0,0,0,0]
[null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D33))","v":0},0,0,0,0,0]
[null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D34))","v":0},0,0,0,0,0]
[null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D35))","v":0},0,0,0,0,0]
[null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D36))","v":0},0,0,0,0,0]
[null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D37))","v":0},0,0,0,0,0]
[null,null,null,21,null,null,"Servicios Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D38))","v":0},0,0,0,0,0]
[null,null,null,22,null,null,"Servicios Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D39))","v":0},0,0,0,0,0]
[null,null,null,23,null,null,"Servicios Sitio libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D40))","v":0},0,0,0,0,0]
[null,null,null,24,null,null,"Servicios Sitio Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D41))","v":0},0,0,0,0,0]
[null,null,null,25,null,null,"Licencias de HWAC base","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D42))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,26,null,null,"Licencias de HWAC por CE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D43))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,27,null,null,"Licencias de HWAC por Carriers","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D44))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D45))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D46))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,30,null,null,"Obras Civiles 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D47))","v":0},0,0,0,0,0]
[null,null,null,31,null,null,"Obras Civiles 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D48))","v":0},0,0,0,0,0]
[null,null,null,32,null,null,"Obras Civiles 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D49))","v":0},0,0,0,0,0]
[null,null,null,33,null,null,"Obras Civiles 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D50))","v":0},0,0,0,0,0]
[null,null,null,34,null,null,"Obras Civiles 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D51))","v":0},0,0,0,0,0]
[null,null,null,35,null,null,"Obras Civiles 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D52))","v":0},0,0,0,0,0]
[null,null,null,36,null,null,"Obras Civiles 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D53))","v":0},0,0,0,0,0]
[null,null,null,37,null,null,"Obras Civiles 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D54))","v":0},0,0,0,0,0]
[null,null,null,38,null,null,"Obras Civiles libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D55))","v":0},0,0,0,0,0]
[null,null,null,39,null,null,"Obras Civiles libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D56))","v":0},0,0,0,0,0]
[null,null,null,40,null,null,"Obras Civiles libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D57))","v":0},0,0,0,0,0]
[null,null,null,41,null,null,"Obras Civiles Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D58))","v":0},0,0,0,0,0]
[null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D59))","v":0},0,0,0,0,0]
[null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D60))","v":0},0,0,0,0,0]
[null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D61))","v":0},0,0,0,0,0]
[null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D62))","v":0},0,0,0,0,0]
[null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D63))","v":0},0,0,0,0,0]
[null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D64))","v":0},0,0,0,0,0]
[null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D65))","v":0},0,0,0,0,0]
[null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D66))","v":0},0,0,0,0,0]
[null,null,null,50,null,null,"Contrato Mantención libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D67))","v":0},0,0,0,0,0]
[null,null,null,51,null,null,"Contrato Mantención libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D68))","v":0},0,0,0,0,0]
[null,null,null,52,null,null,"Contrato Mantención libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D69))","v":0},0,0,0,0,0]
[null,null,null,53,null,null,"Contrato Mantención Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D70))","v":0},0,0,0,0,0]
[null,null,null,54,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D71))","v":0},0,0,0,0,0]
[null,null,null,55,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D72))","v":0},0,0,0,0,0]
[null,null,null,56,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D73))","v":0},0,0,0,0,0]
[null,null,null,57,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D74))","v":0},0,0,0,0,0]
[null,null,null,58,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D75))","v":0},0,0,0,0,0]
[null,null,null,59,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D76))","v":0},0,0,0,0,0]
[null,null,null,60,null,null,"RNC Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D77))","v":0},0,0,0,0,0]
[null,null,null,61,null,null,"RNC Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D78))","v":0},0,0,0,0,0]
[null,null,null,62,null,null,"RNC Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D79))","v":0},0,0,0,0,0]
[null,null,null,63,null,null,"RNC: Repuesto Críticos","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D80))","v":0},0,0,0,0,0]
[null,null,null,64,null,null,"RNC: Licencias","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D81))","v":0},0,0,0,0,0]
[null,null,null,65,null,null,"BSCs","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D82))","v":0},0,0,0,0,0]
[null,null,null,66,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D83))","v":0},0,0,0,0,0]
[null,null,null,67,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D84))","v":0},0,0,0,0,0]
[null,null,null,68,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D85))","v":0},0,0,0,0,0]
[null,null,null,69,null,null,"Core CS:MGW, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D86))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,70,null,null,"Core CS:MSC Server, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D87))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,71,null,null,"Core CS:HLR, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D88))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,72,null,null,"Core CS:SG, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D89))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,73,null,null,"Core CS:MGW, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D90))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,74,null,null,"Core CS:MSC Server, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D91))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,75,null,null,"Core CS:HLR, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D92))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,76,null,null,"Core CS:SG, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D93))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,77,null,null,"Core PS:SGSN, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D94))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,78,null,null,"Core PS:GGSN, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D95))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,79,null,null,"Core PS:CG, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D96))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,80,null,null,"Core PS:PCRF, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D97))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,81,null,null,"Core PS:SUR, HW y SE","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D98))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,82,null,null,"Core PS:SGSN, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D99))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,83,null,null,"Core PS:GGSN, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D100))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,84,null,null,"Core PS:CG, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D101))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,85,null,null,"Core PS:PCRF, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D102))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,86,null,null,"Core PS:SUR, SW","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D103))","v":0},0,-7.0000000000000007E-2,-0.14000000000000001,-0.2,-0.25]
[null,null,null,87,null,null,"Core Común: Repuestos Críticos","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D104))","v":0},0,0,0,0,0]
[null,null,null,88,null,null,"Core Común: Mantención Iniciación","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D105))","v":0},0,0,0,0,0]
[null,null,null,89,null,null,"Core Común: Terrenos","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D106))","v":0},0,0,0,0,0]
[null,null,null,90,null,null,"Core Común: Obras Civiles","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D107))","v":0},0,0,0,0,0]
[null,null,null,91,null,null,"Core Común: Equipamiento","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D108))","v":0},0,0,0,0,0]
[null,null,null,92,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D109))","v":0},0,0,0,0,0]
[null,null,null,93,null,null,"Espectro","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D110))","v":0},0,0,0,0,0]
[null,null,null,94,null,null,"Tasas","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D111))","v":0},0,0,0,0,0]
[null,null,null,95,null,null,"BSCS Base","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D112))","v":0},0,0,0,0,0]
[null,null,null,96,null,null,"BSCS Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D113))","v":0},0,0,0,0,0]
[null,null,null,97,null,null,"ICC Base","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D114))","v":0},0,0,0,0,0]
[null,null,null,98,null,null,"ICC Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D115))","v":0},0,0,0,0,0]
[null,null,null,99,null,null,"Mediation Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D116))","v":0},0,0,0,0,0]
[null,null,null,100,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D117))","v":0},0,0,0,0,0]
[null,null,null,101,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D118))","v":0},0,0,0,0,0]
[null,null,null,102,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D119))","v":0},0,0,0,0,0]
[null,null,null,103,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D120))","v":0},0,0,0,0,0]
[null,null,null,104,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D121))","v":0},0,0,0,0,0]
[null,null,null,105,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D122))","v":0},0,0,0,0,0]
[null,null,null,106,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D123))","v":0},0,0,0,0,0]
[null,null,null,107,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D124))","v":0},0,0,0,0,0]
[null,null,null,108,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D125))","v":0},0,0,0,0,0]
[null,null,null,109,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D126))","v":0},0,0,0,0,0]
[null,null,null,110,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D127))","v":0},0,0,0,0,0]
[null,null,null,111,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D128))","v":0},0,0,0,0,0]
[null,null,null,112,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D129))","v":0},0,0,0,0,0]
[null,null,null,113,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D130))","v":0},0,0,0,0,0]
[null,null,null,114,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D131))","v":0},0,0,0,0,0]
[null,null,null,115,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D132))","v":0},0,0,0,0,0]
[null,null,null,116,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D133))","v":0},0,0,0,0,0]
[null,null,null,117,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D134))","v":0},0,0,0,0,0]
[null,null,null,118,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D135))","v":0},0,0,0,0,0]
[null,null,null,119,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D136))","v":0},0,0,0,0,0]
[null,null,null,120,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D137))","v":0},0,0,0,0,0]
[null,null,null,121,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D138))","v":0},0,0,0,0,0]
[null,null,null,122,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D139))","v":0},0,0,0,0,0]
[null,null,null,123,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D140))","v":0},0,0,0,0,0]
[null,null,null,124,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D141))","v":0},0,0,0,0,0]
[null,null,null,125,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D142))","v":0},0,0,0,0,0]
[null,null,null,126,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D143))","v":0},0,0,0,0,0]
[null,null,null,127,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D144))","v":0},0,0,0,0,0]
[null,null,null,128,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D145))","v":0},0,0,0,0,0]
[null,null,null,129,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D146))","v":0},0,0,0,0,0]
[null,null,null,130,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D147))","v":0},0,0,0,0,0]
[null,null,null,131,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D148))","v":0},0,0,0,0,0]
[null,null,null,132,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D149))","v":0},0,0,0,0,0]
[null,null,null,133,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D150))","v":0},0,0,0,0,0]
[null,null,null,134,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D151))","v":0},0,0,0,0,0]
[null,null,null,135,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D152))","v":0},0,0,0,0,0]
[null,null,null,136,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D153))","v":0},0,0,0,0,0]
[null,null,null,137,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D154))","v":0},0,0,0,0,0]
[null,null,null,138,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D155))","v":0},0,0,0,0,0]
[null,null,null,139,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D156))","v":0},0,0,0,0,0]
[null,null,null,140,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D157))","v":0},0,0,0,0,0]
[null,null,null,141,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D158))","v":0},0,0,0,0,0]
[null,null,null,142,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D159))","v":0},0,0,0,0,0]
[null,null,null,143,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D160))","v":0},0,0,0,0,0]
[null,null,null,144,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D161))","v":0},0,0,0,0,0]
[null,null,null,145,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D162))","v":0},0,0,0,0,0]
[null,null,null,146,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D163))","v":0},0,0,0,0,0]
[null,null,null,147,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D164))","v":0},0,0,0,0,0]
[null,null,null,148,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D165))","v":0},0,0,0,0,0]
[null,null,null,149,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D166))","v":0},0,0,0,0,0]
[null,null,null,150,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D167))","v":0},0,0,0,0,0]
[null,null,null,151,null,null,"Equipos Base RTN","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D168))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,152,null,null,"Antenas","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D169))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,153,null,null,"Servicios","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D170))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,154,null,null,"Software Licencias 10 M","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D171))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,155,null,null,"Software Licencias 50 M","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D172))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,156,null,null,"Software Licencias 100 M","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D173))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,157,null,null,"Software Licencias 150 M","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D174))","v":0},0,-0.05,-0.1,-0.15,-0.2]
[null,null,null,158,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D175))","v":0},0,0,0,0,0]
[null,null,null,159,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D176))","v":0},0,0,0,0,0]
[null,null,null,160,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D177))","v":0},0,0,0,0,0]
[null,null,null,161,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D178))","v":0},0,0,0,0,0]
[null,null,null,162,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D179))","v":0},0,0,0,0,0]
[null,null,null,163,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D180))","v":0},0,0,0,0,0]
[null,null,null,164,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D181))","v":0},0,0,0,0,0]
[null,null,null,165,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D182))","v":0},0,0,0,0,0]
[null,null,null,166,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D183))","v":0},0,0,0,0,0]
[null,null,null,167,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D184))","v":0},0,0,0,0,0]
[null,null,null,168,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D185))","v":0},0,0,0,0,0]
[null,null,null,169,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D186))","v":0},0,0,0,0,0]
[null,null,null,170,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D187))","v":0},0,0,0,0,0]
[null,null,null,171,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D188))","v":0},0,0,0,0,0]
[null,null,null,172,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D189))","v":0},0,0,0,0,0]
[null,null,null,173,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D190))","v":0},0,0,0,0,0]
[null,null,null,174,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D191))","v":0},0,0,0,0,0]
[null,null,null,175,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D192))","v":0},0,0,0,0,0]
[null,null,null,176,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D193))","v":0},0,0,0,0,0]
[null,null,null,177,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D194))","v":0},0,0,0,0,0]
[null,null,null,178,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D195))","v":0},0,0,0,0,0]
[null,null,null,179,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D196))","v":0},0,0,0,0,0]
[null,null,null,180,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D197))","v":0},0,0,0,0,0]
[null,null,null,181,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D198))","v":0},0,0,0,0,0]
[null,null,null,182,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D199))","v":0},0,0,0,0,0]
[null,null,null,183,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D200))","v":0},0,0,0,0,0]
[null,null,null,184,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D201))","v":0},0,0,0,0,0]
[null,null,null,185,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D202))","v":0},0,0,0,0,0]
[null,null,null,186,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D203))","v":0},0,0,0,0,0]
[null,null,null,187,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D204))","v":0},0,0,0,0,0]
[null,null,null,188,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D205))","v":0},0,0,0,0,0]
[null,null,null,189,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D206))","v":0},0,0,0,0,0]
[null,null,null,190,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D207))","v":0},0,0,0,0,0]
[null,null,null,191,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D208))","v":0},0,0,0,0,0]
[null,null,null,192,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D209))","v":0},0,0,0,0,0]
[null,null,null,193,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D210))","v":0},0,0,0,0,0]
[null,null,null,194,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D211))","v":0},0,0,0,0,0]
[null,null,null,195,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D212))","v":0},0,0,0,0,0]
[null,null,null,196,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D213))","v":0},0,0,0,0,0]
[null,null,null,197,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D214))","v":0},0,0,0,0,0]
[null,null,null,198,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D215))","v":0},0,0,0,0,0]
[null,null,null,199,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D216))","v":0},0,0,0,0,0]
[null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D217))","v":0},0,0,0,0,0]
[null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D218))","v":0},0,0,0,0,0]
[null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D219))","v":0},0,0,0,0,0]
[null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D220))","v":0},0,0,0,0,0]
[null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D221))","v":0},0,0,0,0,0]
[null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D222))","v":0},0,0,0,0,0]
[null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D223))","v":0},0,0,0,0,0]
[null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D224))","v":0},0,0,0,0,0]
[null,null,null,208,null,null,"Mantención Gasto libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D225))","v":0},0,0,0,0,0]
[null,null,null,209,null,null,"Mantención Gasto libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D226))","v":0},0,0,0,0,0]
[null,null,null,210,null,null,"Mantención Gasto libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D227))","v":0},0,0,0,0,0]
[null,null,null,211,null,null,"Mantención Gasto Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D228))","v":0},0,0,0,0,0]
[null,null,null,212,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D229))","v":0},0,0,0,0,0]
[null,null,null,213,null,null,"Arriendos 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D230))","v":0},0,0,0,0,0]
[null,null,null,214,null,null,"Arriendos 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D231))","v":0},0,0,0,0,0]
[null,null,null,215,null,null,"Arriendos 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D232))","v":0},0,0,0,0,0]
[null,null,null,216,null,null,"Arriendos 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D233))","v":0},0,0,0,0,0]
[null,null,null,217,null,null,"Arriendos 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D234))","v":0},0,0,0,0,0]
[null,null,null,218,null,null,"Arriendos 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D235))","v":0},0,0,0,0,0]
[null,null,null,219,null,null,"Arriendos 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D236))","v":0},0,0,0,0,0]
[null,null,null,220,null,null,"Arriendos 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D237))","v":0},0,0,0,0,0]
[null,null,null,221,null,null,"Arriendos libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D238))","v":0},0,0,0,0,0]
[null,null,null,222,null,null,"Arriendos libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D239))","v":0},0,0,0,0,0]
[null,null,null,223,null,null,"Arriendos libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D240))","v":0},0,0,0,0,0]
[null,null,null,224,null,null,"Arriendos Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D241))","v":0},0,0,0,0,0]
[null,null,null,225,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D242))","v":0},0,0,0,0,0]
[null,null,null,226,null,null,"Energía 3G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D243))","v":0},0,0,0,0,0]
[null,null,null,227,null,null,"Energía 3G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D244))","v":0},0,0,0,0,0]
[null,null,null,228,null,null,"Energía 3G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D245))","v":0},0,0,0,0,0]
[null,null,null,229,null,null,"Energía 3G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D246))","v":0},0,0,0,0,0]
[null,null,null,230,null,null,"Energía 2G Tipo 1","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D247))","v":0},0,0,0,0,0]
[null,null,null,231,null,null,"Energía 2G Tipo 2","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D248))","v":0},0,0,0,0,0]
[null,null,null,232,null,null,"Energía 2G Tipo 3","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D249))","v":0},0,0,0,0,0]
[null,null,null,233,null,null,"Energía 2G Tipo 4","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D250))","v":0},0,0,0,0,0]
[null,null,null,234,null,null,"Energía libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D251))","v":0},0,0,0,0,0]
[null,null,null,235,null,null,"Energía libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D252))","v":0},0,0,0,0,0]
[null,null,null,236,null,null,"Energía libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D253))","v":0},0,0,0,0,0]
[null,null,null,237,null,null,"Energía Carreteras","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D254))","v":0},0,0,0,0,0]
[null,null,null,238,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D255))","v":0},0,0,0,0,0]
[null,null,null,239,null,null,"Pago Canon Terminal","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D256))","v":0},0,0,0,0,0]
[null,null,null,240,null,null,"Pago Canon Enlaces","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D257))","v":0},0,0,0,0,0]
[null,null,null,241,null,null,"Pago Tasas","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D258))","v":0},0,0,0,0,0]
[null,null,null,242,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D259))","v":0},0,0,0,0,0]
[null,null,null,243,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D260))","v":0},0,0,0,0,0]
[null,null,null,244,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D261))","v":0},0,0,0,0,0]
[null,null,null,245,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D262))","v":0},0,0,0,0,0]
[null,null,null,246,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D263))","v":0},0,0,0,0,0]
[null,null,null,247,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D264))","v":0},0,0,0,0,0]
[null,null,null,248,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D265))","v":0},0,0,0,0,0]
[null,null,null,249,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D266))","v":0},0,0,0,0,0]
[null,null,null,250,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D267))","v":0},0,0,0,0,0]
[null,null,null,251,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D268))","v":0},0,0,0,0,0]
[null,null,null,252,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D269))","v":0},0,0,0,0,0]
[null,null,null,253,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D270))","v":0},0,0,0,0,0]
[null,null,null,254,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D271))","v":0},0,0,0,0,0]
[null,null,null,255,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D272))","v":0},0,0,0,0,0]
[null,null,null,256,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D273))","v":0},0,0,0,0,0]
[null,null,null,257,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D274))","v":0},0,0,0,0,0]
[null,null,null,258,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D275))","v":0},0,0,0,0,0]
[null,null,null,259,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D276))","v":0},0,0,0,0,0]
[null,null,null,260,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D277))","v":0},0,0,0,0,0]
[null,null,null,261,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D278))","v":0},0,0,0,0,0]
[null,null,null,262,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D279))","v":0},0,0,0,0,0]
[null,null,null,263,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D280))","v":0},0,0,0,0,0]
[null,null,null,264,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D281))","v":0},0,0,0,0,0]
[null,null,null,265,null,null,"Pago MSO","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D282))","v":0},0,0,0,0,0]
[null,null,null,266,null,null,"Pago Arriendo","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D283))","v":0},0,0,0,0,0]
[null,null,null,267,null,null,"Pago Energía","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D284))","v":0},0,0,0,0,0]
[null,null,null,268,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D285))","v":0},0,0,0,0,0]
[null,null,null,269,null,null,"SW Fee: RAN","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D286))","v":0},0,0,0,0,0]
[null,null,null,270,null,null,"SW Fee: Backhaul","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D287))","v":0},0,0,0,0,0]
[null,null,null,271,null,null,"SW Fee: PS Core","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D288))","v":0},0,0,0,0,0]
[null,null,null,272,null,null,"SW Fee: CS Core","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D289))","v":0},0,0,0,0,0]
[null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D290))","v":0},0,0,0,0,0]
[null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D291))","v":0},0,0,0,0,0]
[null,null,null,275,null,null,"BSCS Base","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D292))","v":0},0,0,0,0,0]
[null,null,null,276,null,null,"BSCS Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D293))","v":0},0,0,0,0,0]
[null,null,null,277,null,null,"ICC Base","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D294))","v":0},0,0,0,0,0]
[null,null,null,278,null,null,"ICC Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D295))","v":0},0,0,0,0,0]
[null,null,null,279,null,null,"Mediation Mant","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D296))","v":0},0,0,0,0,0]
[null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D297))","v":0},0,0,0,0,0]
[null,null,null,281,null,null,"Backbone Enlaces RNC - Core","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D298))","v":0},0,0,0,0,0]
[null,null,null,282,null,null,"Backbone Enlaces Core","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D299))","v":0},0,0,0,0,0]
[null,null,null,283,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D300))","v":0},0,0,0,0,0]
[null,null,null,284,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D301))","v":0},0,0,0,0,0]
[null,null,null,285,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D302))","v":0},0,0,0,0,0]
[null,null,null,286,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D303))","v":0},0,0,0,0,0]
[null,null,null,287,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D304))","v":0},0,0,0,0,0]
[null,null,null,288,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D305))","v":0},0,0,0,0,0]
[null,null,null,289,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D306))","v":0},0,0,0,0,0]
[null,null,null,290,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D307))","v":0},0,0,0,0,0]
[null,null,null,291,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D308))","v":0},0,0,0,0,0]
[null,null,null,292,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D309))","v":0},0,0,0,0,0]
[null,null,null,293,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D310))","v":0},0,0,0,0,0]
[null,null,null,294,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D311))","v":0},0,0,0,0,0]
[null,null,null,295,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D312))","v":0},0,0,0,0,0]
[null,null,null,296,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D313))","v":0},0,0,0,0,0]
[null,null,null,297,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D314))","v":0},0,0,0,0,0]
[null,null,null,298,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D315))","v":0},0,0,0,0,0]
[null,null,null,299,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D316))","v":0},0,0,0,0,0]
[null,null,null,300,null,null,"libre","[%]",{"$f":"INDIRECT(\"Tcapex.\"&INDEX(BD.Capex.Tend,D317))","v":0},0,0,0,0,0]
[]
[]
[null,null,"Tendencia del Costo con respecto a su valor inicial"]
[]
[null,null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[%]",{"$f":"1+I18:I317","v":1},{"$f":"$I$323:$I$622+J18:J317","v":1},{"$f":"$I$323:$I$622+K18:K317","v":0.92999999999999994},{"$f":"$I$323:$I$622+L18:L317","v":0.86},{"$f":"$I$323:$I$622+M18:M317","v":0.8},{"$f":"$I$323:$I$622+N18:N317","v":0.75}]
[null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,9,null,null,"Hardware Sitio libre","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,10,null,null,"Hardware Sitio libre","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,11,null,null,"Hardware Sitio libre","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,12,null,null,"Hardware Sitio Carreteras","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,21,null,null,"Servicios Sitio libre","[%]",1,1,1,1,1,1]
[null,null,null,22,null,null,"Servicios Sitio libre","[%]",1,1,1,1,1,1]
[null,null,null,23,null,null,"Servicios Sitio libre","[%]",1,1,1,1,1,1]
[null,null,null,24,null,null,"Servicios Sitio Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,25,null,null,"Licencias de HWAC base","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,26,null,null,"Licencias de HWAC por CE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,27,null,null,"Licencias de HWAC por Carriers","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,30,null,null,"Obras Civiles 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,31,null,null,"Obras Civiles 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,32,null,null,"Obras Civiles 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,33,null,null,"Obras Civiles 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,34,null,null,"Obras Civiles 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,35,null,null,"Obras Civiles 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,36,null,null,"Obras Civiles 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,37,null,null,"Obras Civiles 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,38,null,null,"Obras Civiles libre","[%]",1,1,1,1,1,1]
[null,null,null,39,null,null,"Obras Civiles libre","[%]",1,1,1,1,1,1]
[null,null,null,40,null,null,"Obras Civiles libre","[%]",1,1,1,1,1,1]
[null,null,null,41,null,null,"Obras Civiles Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,50,null,null,"Contrato Mantención libre","[%]",1,1,1,1,1,1]
[null,null,null,51,null,null,"Contrato Mantención libre","[%]",1,1,1,1,1,1]
[null,null,null,52,null,null,"Contrato Mantención libre","[%]",1,1,1,1,1,1]
[null,null,null,53,null,null,"Contrato Mantención Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,54,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,55,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,56,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,57,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,58,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,59,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,60,null,null,"RNC Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,61,null,null,"RNC Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,62,null,null,"RNC Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,63,null,null,"RNC: Repuesto Críticos","[%]",1,1,1,1,1,1]
[null,null,null,64,null,null,"RNC: Licencias","[%]",1,1,1,1,1,1]
[null,null,null,65,null,null,"BSCs","[%]",1,1,1,1,1,1]
[null,null,null,66,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,67,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,68,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,69,null,null,"Core CS:MGW, HW y SE","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,70,null,null,"Core CS:MSC Server, HW y SE","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,71,null,null,"Core CS:HLR, HW y SE","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,72,null,null,"Core CS:SG, HW y SE","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,73,null,null,"Core CS:MGW, SW","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,74,null,null,"Core CS:MSC Server, SW","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,75,null,null,"Core CS:HLR, SW","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,76,null,null,"Core CS:SG, SW","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,77,null,null,"Core PS:SGSN, HW y SE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,78,null,null,"Core PS:GGSN, HW y SE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,79,null,null,"Core PS:CG, HW y SE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,80,null,null,"Core PS:PCRF, HW y SE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,81,null,null,"Core PS:SUR, HW y SE","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,82,null,null,"Core PS:SGSN, SW","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,83,null,null,"Core PS:GGSN, SW","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,84,null,null,"Core PS:CG, SW","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,85,null,null,"Core PS:PCRF, SW","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,86,null,null,"Core PS:SUR, SW","[%]",1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,87,null,null,"Core Común: Repuestos Críticos","[%]",1,1,1,1,1,1]
[null,null,null,88,null,null,"Core Común: Mantención Iniciación","[%]",1,1,1,1,1,1]
[null,null,null,89,null,null,"Core Común: Terrenos","[%]",1,1,1,1,1,1]
[null,null,null,90,null,null,"Core Común: Obras Civiles","[%]",1,1,1,1,1,1]
[null,null,null,91,null,null,"Core Común: Equipamiento","[%]",1,1,1,1,1,1]
[null,null,null,92,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,93,null,null,"Espectro","[%]",1,1,1,1,1,1]
[null,null,null,94,null,null,"Tasas","[%]",1,1,1,1,1,1]
[null,null,null,95,null,null,"BSCS Base","[%]",1,1,1,1,1,1]
[null,null,null,96,null,null,"BSCS Mant","[%]",1,1,1,1,1,1]
[null,null,null,97,null,null,"ICC Base","[%]",1,1,1,1,1,1]
[null,null,null,98,null,null,"ICC Mant","[%]",1,1,1,1,1,1]
[null,null,null,99,null,null,"Mediation Mant","[%]",1,1,1,1,1,1]
[null,null,null,100,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,101,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,102,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,103,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,104,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,105,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,106,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,107,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,108,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,109,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,110,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,111,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,112,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,113,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,114,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,115,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,116,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,117,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,118,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,119,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,120,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,121,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,122,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,123,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,124,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,125,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,126,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,127,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,128,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,129,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,130,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,131,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,132,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,133,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,134,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,135,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,136,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,137,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,138,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,139,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,140,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,141,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,142,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,143,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,144,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,145,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,146,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,147,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,148,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,149,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,150,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,151,null,null,"Equipos Base RTN","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,152,null,null,"Antenas","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,153,null,null,"Servicios","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,154,null,null,"Software Licencias 10 M","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,155,null,null,"Software Licencias 50 M","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,156,null,null,"Software Licencias 100 M","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,157,null,null,"Software Licencias 150 M","[%]",1,1,0.95,0.9,0.85,0.8]
[null,null,null,158,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,159,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,160,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,161,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,162,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,163,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,164,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,165,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,166,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,167,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,168,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,169,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,170,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,171,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,172,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,173,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,174,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,175,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,176,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,177,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,178,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,179,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,180,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,181,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,182,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,183,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,184,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,185,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,186,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,187,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,188,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,189,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,190,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,191,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,192,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,193,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,194,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,195,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,196,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,197,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,198,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,199,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,208,null,null,"Mantención Gasto libre","[%]",1,1,1,1,1,1]
[null,null,null,209,null,null,"Mantención Gasto libre","[%]",1,1,1,1,1,1]
[null,null,null,210,null,null,"Mantención Gasto libre","[%]",1,1,1,1,1,1]
[null,null,null,211,null,null,"Mantención Gasto Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,212,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,213,null,null,"Arriendos 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,214,null,null,"Arriendos 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,215,null,null,"Arriendos 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,216,null,null,"Arriendos 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,217,null,null,"Arriendos 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,218,null,null,"Arriendos 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,219,null,null,"Arriendos 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,220,null,null,"Arriendos 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,221,null,null,"Arriendos libre","[%]",1,1,1,1,1,1]
[null,null,null,222,null,null,"Arriendos libre","[%]",1,1,1,1,1,1]
[null,null,null,223,null,null,"Arriendos libre","[%]",1,1,1,1,1,1]
[null,null,null,224,null,null,"Arriendos Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,225,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,226,null,null,"Energía 3G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,227,null,null,"Energía 3G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,228,null,null,"Energía 3G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,229,null,null,"Energía 3G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,230,null,null,"Energía 2G Tipo 1","[%]",1,1,1,1,1,1]
[null,null,null,231,null,null,"Energía 2G Tipo 2","[%]",1,1,1,1,1,1]
[null,null,null,232,null,null,"Energía 2G Tipo 3","[%]",1,1,1,1,1,1]
[null,null,null,233,null,null,"Energía 2G Tipo 4","[%]",1,1,1,1,1,1]
[null,null,null,234,null,null,"Energía libre","[%]",1,1,1,1,1,1]
[null,null,null,235,null,null,"Energía libre","[%]",1,1,1,1,1,1]
[null,null,null,236,null,null,"Energía libre","[%]",1,1,1,1,1,1]
[null,null,null,237,null,null,"Energía Carreteras","[%]",1,1,1,1,1,1]
[null,null,null,238,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,239,null,null,"Pago Canon Terminal","[%]",1,1,1,1,1,1]
[null,null,null,240,null,null,"Pago Canon Enlaces","[%]",1,1,1,1,1,1]
[null,null,null,241,null,null,"Pago Tasas","[%]",1,1,1,1,1,1]
[null,null,null,242,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,243,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,244,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,245,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,246,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,247,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,248,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,249,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,250,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,251,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,252,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,253,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,254,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,255,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,256,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,257,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,258,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,259,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,260,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,261,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,262,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,263,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,264,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,265,null,null,"Pago MSO","[%]",1,1,1,1,1,1]
[null,null,null,266,null,null,"Pago Arriendo","[%]",1,1,1,1,1,1]
[null,null,null,267,null,null,"Pago Energía","[%]",1,1,1,1,1,1]
[null,null,null,268,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,269,null,null,"SW Fee: RAN","[%]",1,1,1,1,1,1]
[null,null,null,270,null,null,"SW Fee: Backhaul","[%]",1,1,1,1,1,1]
[null,null,null,271,null,null,"SW Fee: PS Core","[%]",1,1,1,1,1,1]
[null,null,null,272,null,null,"SW Fee: CS Core","[%]",1,1,1,1,1,1]
[null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS","[%]",1,1,1,1,1,1]
[null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC","[%]",1,1,1,1,1,1]
[null,null,null,275,null,null,"BSCS Base","[%]",1,1,1,1,1,1]
[null,null,null,276,null,null,"BSCS Mant","[%]",1,1,1,1,1,1]
[null,null,null,277,null,null,"ICC Base","[%]",1,1,1,1,1,1]
[null,null,null,278,null,null,"ICC Mant","[%]",1,1,1,1,1,1]
[null,null,null,279,null,null,"Mediation Mant","[%]",1,1,1,1,1,1]
[null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC","[%]",1,1,1,1,1,1]
[null,null,null,281,null,null,"Backbone Enlaces RNC - Core","[%]",1,1,1,1,1,1]
[null,null,null,282,null,null,"Backbone Enlaces Core","[%]",1,1,1,1,1,1]
[null,null,null,283,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,284,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,285,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,286,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,287,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,288,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,289,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,290,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,291,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,292,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,293,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,294,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,295,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,296,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,297,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,298,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,299,null,null,"libre","[%]",1,1,1,1,1,1]
[null,null,null,300,null,null,"libre","[%]",1,1,1,1,1,1]
[]
[]
[null,null,"Inversión por elemento a través de los años (Inversión+ Efecto Tecnológico)"]
[]
[null,null,null,"ID",null,null,"Activos","Capex Año Cero","Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"INDEX(BD.Capex.Unit.Año.0,$D628)","v":1},{"$f":"$H628*INDEX(Inv.T.Acum.Precio.Inv,$D628,I$9)","v":1},1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,9,null,null,"Hardware Sitio libre",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,10,null,null,"Hardware Sitio libre",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,11,null,null,"Hardware Sitio libre",1,{"$f":"$H638*INDEX(Inv.T.Acum.Precio.Inv,$D638,I$9)","v":1},1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,12,null,null,"Hardware Sitio Carreteras",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,21,null,null,"Servicios Sitio libre",1,{"$f":"$H648*INDEX(Inv.T.Acum.Precio.Inv,$D648,I$9)","v":1},1,1,1,1,1]
[null,null,null,22,null,null,"Servicios Sitio libre",1,1,1,1,1,1,1]
[null,null,null,23,null,null,"Servicios Sitio libre",1,1,1,1,1,1,1]
[null,null,null,24,null,null,"Servicios Sitio Carreteras",1,1,1,1,1,1,1]
[null,null,null,25,null,null,"Licencias de HWAC base",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,26,null,null,"Licencias de HWAC por CE",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,27,null,null,"Licencias de HWAC por Carriers",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",1,{"$f":"$H658*INDEX(Inv.T.Acum.Precio.Inv,$D658,I$9)","v":1},1,1,1,1,1]
[null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,38,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,39,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,40,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,41,null,null,"Obras Civiles Carreteras",1,{"$f":"$H668*INDEX(Inv.T.Acum.Precio.Inv,$D668,I$9)","v":1},1,1,1,1,1]
[null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,50,null,null,"Contrato Mantención libre",1,1,1,1,1,1,1]
[null,null,null,51,null,null,"Contrato Mantención libre",1,{"$f":"$H678*INDEX(Inv.T.Acum.Precio.Inv,$D678,I$9)","v":1},1,1,1,1,1]
[null,null,null,52,null,null,"Contrato Mantención libre",1,1,1,1,1,1,1]
[null,null,null,53,null,null,"Contrato Mantención Carreteras",1,1,1,1,1,1,1]
[null,null,null,54,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,55,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,56,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,57,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,58,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,59,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,60,null,null,"RNC Tipo 3",1,1,1,1,1,1,1]
[null,null,null,61,null,null,"RNC Tipo 2",1,{"$f":"$H688*INDEX(Inv.T.Acum.Precio.Inv,$D688,I$9)","v":1},1,1,1,1,1]
[null,null,null,62,null,null,"RNC Tipo 1",1,1,1,1,1,1,1]
[null,null,null,63,null,null,"RNC: Repuesto Críticos",1,1,1,1,1,1,1]
[null,null,null,64,null,null,"RNC: Licencias",1,1,1,1,1,1,1]
[null,null,null,65,null,null,"BSCs",{"$f":"INDEX(BD.Capex.Unit.Año.0,$D692)","v":1},1,1,1,1,1,1]
[null,null,null,66,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,67,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,68,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,69,null,null,"Core CS:MGW, HW y SE",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,71,null,null,"Core CS:HLR, HW y SE",1,{"$f":"$H698*INDEX(Inv.T.Acum.Precio.Inv,$D698,I$9)","v":1},1,0.95,0.9,0.85,0.8]
[null,null,null,72,null,null,"Core CS:SG, HW y SE",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,73,null,null,"Core CS:MGW, SW",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,74,null,null,"Core CS:MSC Server, SW",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,75,null,null,"Core CS:HLR, SW",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,76,null,null,"Core CS:SG, SW",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,77,null,null,"Core PS:SGSN, HW y SE",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,78,null,null,"Core PS:GGSN, HW y SE",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,79,null,null,"Core PS:CG, HW y SE",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,80,null,null,"Core PS:PCRF, HW y SE",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,81,null,null,"Core PS:SUR, HW y SE",1,{"$f":"$H708*INDEX(Inv.T.Acum.Precio.Inv,$D708,I$9)","v":1},1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,82,null,null,"Core PS:SGSN, SW",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,83,null,null,"Core PS:GGSN, SW",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,84,null,null,"Core PS:CG, SW",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,85,null,null,"Core PS:PCRF, SW",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,86,null,null,"Core PS:SUR, SW",1,1,1,0.92999999999999994,0.86,0.8,0.75]
[null,null,null,87,null,null,"Core Común: Repuestos Críticos",1,1,1,1,1,1,1]
[null,null,null,88,null,null,"Core Común: Mantención Iniciación",1,1,1,1,1,1,1]
[null,null,null,89,null,null,"Core Común: Terrenos",1,1,1,1,1,1,1]
[null,null,null,90,null,null,"Core Común: Obras Civiles",1,1,1,1,1,1,1]
[null,null,null,91,null,null,"Core Común: Equipamiento",1,{"$f":"$H718*INDEX(Inv.T.Acum.Precio.Inv,$D718,I$9)","v":1},1,1,1,1,1]
[null,null,null,92,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,93,null,null,"Espectro",1,1,1,1,1,1,1]
[null,null,null,94,null,null,"Tasas",1,1,1,1,1,1,1]
[null,null,null,95,null,null,"BSCS Base",1,1,1,1,1,1,1]
[null,null,null,96,null,null,"BSCS Mant",1,1,1,1,1,1,1]
[null,null,null,97,null,null,"ICC Base",1,1,1,1,1,1,1]
[null,null,null,98,null,null,"ICC Mant",1,1,1,1,1,1,1]
[null,null,null,99,null,null,"Mediation Mant",1,1,1,1,1,1,1]
[null,null,null,100,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,101,null,null,"libre",1,{"$f":"$H728*INDEX(Inv.T.Acum.Precio.Inv,$D728,I$9)","v":1},1,1,1,1,1]
[null,null,null,102,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,103,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,104,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,105,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,106,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,107,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,108,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,109,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,110,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,111,null,null,"libre",1,{"$f":"$H738*INDEX(Inv.T.Acum.Precio.Inv,$D738,I$9)","v":1},1,1,1,1,1]
[null,null,null,112,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,113,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,114,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,115,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,116,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,117,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,118,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,119,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,120,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,121,null,null,"libre",1,{"$f":"$H748*INDEX(Inv.T.Acum.Precio.Inv,$D748,I$9)","v":1},1,1,1,1,1]
[null,null,null,122,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,123,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,124,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,125,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,126,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,127,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,128,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,129,null,null,"libre",{"$f":"INDEX(BD.Capex.Unit.Año.0,$D756)","v":1},1,1,1,1,1,1]
[null,null,null,130,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,131,null,null,"libre",1,{"$f":"$H758*INDEX(Inv.T.Acum.Precio.Inv,$D758,I$9)","v":1},1,1,1,1,1]
[null,null,null,132,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,133,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,134,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,135,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,136,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,137,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,138,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,139,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,140,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,141,null,null,"libre",1,{"$f":"$H768*INDEX(Inv.T.Acum.Precio.Inv,$D768,I$9)","v":1},1,1,1,1,1]
[null,null,null,142,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,143,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,144,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,145,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,146,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,147,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,148,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,149,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,150,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,151,null,null,"Equipos Base RTN",1,{"$f":"$H778*INDEX(Inv.T.Acum.Precio.Inv,$D778,I$9)","v":1},1,0.95,0.9,0.85,0.8]
[null,null,null,152,null,null,"Antenas",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,153,null,null,"Servicios",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,154,null,null,"Software Licencias 10 M",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,155,null,null,"Software Licencias 50 M",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,156,null,null,"Software Licencias 100 M",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,157,null,null,"Software Licencias 150 M",1,1,1,0.95,0.9,0.85,0.8]
[null,null,null,158,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,159,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,160,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,161,null,null,"libre",1,{"$f":"$H788*INDEX(Inv.T.Acum.Precio.Inv,$D788,I$9)","v":1},1,1,1,1,1]
[null,null,null,162,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,163,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,164,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,165,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,166,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,167,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,168,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,169,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,170,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,171,null,null,"libre",1,{"$f":"$H798*INDEX(Inv.T.Acum.Precio.Inv,$D798,I$9)","v":1},1,1,1,1,1]
[null,null,null,172,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,173,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,174,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,175,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,176,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,177,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,178,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,179,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,180,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,181,null,null,"libre",1,{"$f":"$H808*INDEX(Inv.T.Acum.Precio.Inv,$D808,I$9)","v":1},1,1,1,1,1]
[null,null,null,182,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,183,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,184,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,185,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,186,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,187,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,188,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,189,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,190,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,191,null,null,"libre",1,{"$f":"$H818*INDEX(Inv.T.Acum.Precio.Inv,$D818,I$9)","v":1},1,1,1,1,1]
[null,null,null,192,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,193,null,null,"libre",{"$f":"INDEX(BD.Capex.Unit.Año.0,$D820)","v":1},1,1,1,1,1,1]
[null,null,null,194,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,195,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,196,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,197,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,198,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,199,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",0,{"$f":"$H828*INDEX(Inv.T.Acum.Precio.Inv,$D828,I$9)","v":0},0,0,0,0,0]
[null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,208,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,209,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,210,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,211,null,null,"Mantención Gasto Carreteras",0,{"$f":"$H838*INDEX(Inv.T.Acum.Precio.Inv,$D838,I$9)","v":0},0,0,0,0,0]
[null,null,null,212,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,213,null,null,"Arriendos 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,214,null,null,"Arriendos 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,215,null,null,"Arriendos 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,216,null,null,"Arriendos 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,217,null,null,"Arriendos 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,218,null,null,"Arriendos 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,219,null,null,"Arriendos 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,220,null,null,"Arriendos 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,221,null,null,"Arriendos libre",0,{"$f":"$H848*INDEX(Inv.T.Acum.Precio.Inv,$D848,I$9)","v":0},0,0,0,0,0]
[null,null,null,222,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,223,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,224,null,null,"Arriendos Carreteras",0,0,0,0,0,0,0]
[null,null,null,225,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,226,null,null,"Energía 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,227,null,null,"Energía 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,228,null,null,"Energía 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,229,null,null,"Energía 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,230,null,null,"Energía 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,231,null,null,"Energía 2G Tipo 2",0,{"$f":"$H858*INDEX(Inv.T.Acum.Precio.Inv,$D858,I$9)","v":0},0,0,0,0,0]
[null,null,null,232,null,null,"Energía 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,233,null,null,"Energía 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,234,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,235,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,236,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,237,null,null,"Energía Carreteras",0,0,0,0,0,0,0]
[null,null,null,238,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,239,null,null,"Pago Canon Terminal",0,0,0,0,0,0,0]
[null,null,null,240,null,null,"Pago Canon Enlaces",0,0,0,0,0,0,0]
[null,null,null,241,null,null,"Pago Tasas",0,{"$f":"$H868*INDEX(Inv.T.Acum.Precio.Inv,$D868,I$9)","v":0},0,0,0,0,0]
[null,null,null,242,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,243,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,244,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,245,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,246,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,247,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,248,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,249,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,250,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,251,null,null,"libre",0,{"$f":"$H878*INDEX(Inv.T.Acum.Precio.Inv,$D878,I$9)","v":0},0,0,0,0,0]
[null,null,null,252,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,253,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,254,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,255,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,256,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,257,null,null,"libre",{"$f":"INDEX(BD.Capex.Unit.Año.0,$D884)","v":0},0,0,0,0,0,0]
[null,null,null,258,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,259,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,260,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,261,null,null,"libre",0,{"$f":"$H888*INDEX(Inv.T.Acum.Precio.Inv,$D888,I$9)","v":0},0,0,0,0,0]
[null,null,null,262,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,263,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,264,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,265,null,null,"Pago MSO",0,0,0,0,0,0,0]
[null,null,null,266,null,null,"Pago Arriendo",0,0,0,0,0,0,0]
[null,null,null,267,null,null,"Pago Energía",0,0,0,0,0,0,0]
[null,null,null,268,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,269,null,null,"SW Fee: RAN",0,0,0,0,0,0,0]
[null,null,null,270,null,null,"SW Fee: Backhaul",0,0,0,0,0,0,0]
[null,null,null,271,null,null,"SW Fee: PS Core",0,{"$f":"$H898*INDEX(Inv.T.Acum.Precio.Inv,$D898,I$9)","v":0},0,0,0,0,0]
[null,null,null,272,null,null,"SW Fee: CS Core",0,0,0,0,0,0,0]
[null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",0,0,0,0,0,0,0]
[null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",0,0,0,0,0,0,0]
[null,null,null,275,null,null,"BSCS Base",0,0,0,0,0,0,0]
[null,null,null,276,null,null,"BSCS Mant",0,0,0,0,0,0,0]
[null,null,null,277,null,null,"ICC Base",0,0,0,0,0,0,0]
[null,null,null,278,null,null,"ICC Mant",0,0,0,0,0,0,0]
[null,null,null,279,null,null,"Mediation Mant",0,0,0,0,0,0,0]
[null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",0,0,0,0,0,0,0]
[null,null,null,281,null,null,"Backbone Enlaces RNC - Core",0,{"$f":"$H908*INDEX(Inv.T.Acum.Precio.Inv,$D908,I$9)","v":0},0,0,0,0,0]
[null,null,null,282,null,null,"Backbone Enlaces Core",0,0,0,0,0,0,0]
[null,null,null,283,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,284,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,285,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,286,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,287,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,288,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,289,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,290,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,291,null,null,"libre",0,{"$f":"$H918*INDEX(Inv.T.Acum.Precio.Inv,$D918,I$9)","v":0},0,0,0,0,0]
[null,null,null,292,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,293,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,294,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,295,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,296,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,297,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,298,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,299,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,300,null,null,"libre",0,0,0,0,0,0,0]
[]
[]
[null,"Inversión Total Anual"]
[]
[]
[null,"RED","SOP","ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5",null,"EEBB","TX","CX","IT","SOP"]
[null,1,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[US$/año]",{"$f":"INDEX(EvoAc.Compra,$D934,I$10)*INDEX(Inv.Inv.Unit,$D934,I$9)","v":11250000000},null,null,null,null,null,null,1,null,null,null,null,{"$f":"SUM(P934:T934)","v":1}]
[null,1,null,2,null,null,"Hardware Sitio 3G Tipo 2","[US$/año]",10125000000,null,null,null,null,null,null,1,null,null,null,null,{"$f":"SUM(P935:T935)","v":1}]
[null,1,null,3,null,null,"Hardware Sitio 3G Tipo 3","[US$/año]",9000000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,4,null,null,"Hardware Sitio 3G Tipo 4","[US$/año]",7840000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,5,null,null,"Hardware Sitio 2G Tipo 1","[US$/año]",3720000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,6,null,null,"Hardware Sitio 2G Tipo 2","[US$/año]",4357500000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,7,null,null,"Hardware Sitio 2G Tipo 3","[US$/año]",5000000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,8,null,null,"Hardware Sitio 2G Tipo 4","[US$/año]",5647500000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,null,9,null,null,"Hardware Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,null,null,"Hardware Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,11,null,null,"Hardware Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,12,null,null,"Hardware Sitio Carreteras","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,13,null,null,"Servicios Sitio 3G Tipo 1","[US$/año]",2166666666.6666675,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,14,null,null,"Servicios Sitio 3G Tipo 2","[US$/año]",1950000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,15,null,null,"Servicios Sitio 3G Tipo 3","[US$/año]",1733333333.333333,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,16,null,null,"Servicios Sitio 3G Tipo 4","[US$/año]",1516666666.666667,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,17,null,null,"Servicios Sitio 2G Tipo 1","[US$/año]",1000000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,18,null,null,"Servicios Sitio 2G Tipo 2","[US$/año]",1166666666.6666665,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,19,null,null,"Servicios Sitio 2G Tipo 3","[US$/año]",1333333333.3333333,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,20,null,null,"Servicios Sitio 2G Tipo 4","[US$/año]",1500000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,null,21,null,null,"Servicios Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,22,null,null,"Servicios Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,23,null,null,"Servicios Sitio libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,24,null,null,"Servicios Sitio Carreteras","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,25,null,null,"Licencias de HWAC base","[US$/año]",8514450000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,26,null,null,"Licencias de HWAC por CE","[US$/año]",1168562343.75,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,27,null,null,"Licencias de HWAC por Carriers","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad","[US$/año]",19200000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,29,null,null,"Licencias de HWAC por Códigos HSPA","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,30,null,null,"Obras Civiles 3G Tipo 1","[US$/año]",69000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,31,null,null,"Obras Civiles 3G Tipo 2","[US$/año]",80325000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,32,null,null,"Obras Civiles 3G Tipo 3","[US$/año]",87600000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,null,33,null,null,"Obras Civiles 3G Tipo 4","[US$/año]",90825000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,34,null,null,"Obras Civiles 2G Tipo 1","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,35,null,null,"Obras Civiles 2G Tipo 2","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,36,null,null,"Obras Civiles 2G Tipo 3","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,37,null,null,"Obras Civiles 2G Tipo 4","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,1,null,38,null,null,"Obras Civiles libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,39,null,null,"Obras Civiles libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,40,null,null,"Obras Civiles libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,41,null,null,"Obras Civiles Carreteras","[US$/año]",0,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,1,42,null,null,"Contrato Mantención 3G Tipo 1","[US$/año]",1000000,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,43,null,null,"Contrato Mantención 3G Tipo 2","[US$/año]",900000,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,44,null,null,"Contrato Mantención 3G Tipo 3","[US$/año]",800000,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,45,null,null,"Contrato Mantención 3G Tipo 4","[US$/año]",700000,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,46,null,null,"Contrato Mantención 2G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,47,null,null,"Contrato Mantención 2G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,48,null,null,"Contrato Mantención 2G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,49,null,null,"Contrato Mantención 2G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,50,null,null,"Contrato Mantención libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,51,null,null,"Contrato Mantención libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,52,null,null,"Contrato Mantención libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,53,null,null,"Contrato Mantención Carreteras","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,54,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,55,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,56,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,57,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,58,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,59,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,60,null,null,"RNC Tipo 3","[US$/año]",15391227.533764219,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,61,null,null,"RNC Tipo 2","[US$/año]",18953046.695553608,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,62,null,null,"RNC Tipo 1","[US$/año]",2227080099.3973327,null,null,null,null,null,null,null,null,1,null,null,1]
[null,null,1,63,null,null,"RNC: Repuesto Críticos","[US$/año]",0,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,64,null,null,"RNC: Licencias","[US$/año]",691538165.47111738,null,null,null,null,null,null,null,null,1,null,null,1]
[null,null,null,65,null,null,"BSCs","[US$/año]",{"$f":"INDEX(EvoAc.Compra,$D998,I$10)*INDEX(Inv.Inv.Unit,$D998,I$9)","v":42876286.740000002},null,null,null,null,null,null,null,null,1,null,null,1]
[null,null,null,66,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P999:T999)","v":0}]
[null,null,null,67,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,68,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,69,null,null,"Core CS:MGW, HW y SE","[US$/año]",7800000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,70,null,null,"Core CS:MSC Server, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,71,null,null,"Core CS:HLR, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,72,null,null,"Core CS:SG, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,73,null,null,"Core CS:MGW, SW","[US$/año]",167569383366.36621,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,74,null,null,"Core CS:MSC Server, SW","[US$/año]",223420644488.48828,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,75,null,null,"Core CS:HLR, SW","[US$/año]",82400000.00000003,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,76,null,null,"Core CS:SG, SW","[US$/año]",62500000.000000022,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,77,null,null,"Core PS:SGSN, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,78,null,null,"Core PS:GGSN, HW y SE","[US$/año]",25000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,79,null,null,"Core PS:CG, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,80,null,null,"Core PS:PCRF, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,81,null,null,"Core PS:SUR, HW y SE","[US$/año]",5000000,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,82,null,null,"Core PS:SGSN, SW","[US$/año]",14472662456.738308,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,83,null,null,"Core PS:GGSN, SW","[US$/año]",14312662456.738308,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,84,null,null,"Core PS:CG, SW","[US$/año]",4770887485.5794363,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,85,null,null,"Core PS:PCRF, SW","[US$/año]",637088748.55794358,null,null,null,null,null,null,null,null,1,null,null,1]
[null,1,null,86,null,null,"Core PS:SUR, SW","[US$/año]",4833387485.5794363,null,null,null,null,null,null,null,null,1,null,null,1]
[null,null,1,87,null,null,"Core Común: Repuestos Críticos","[US$/año]",5000000,null,null,null,null,null,null,null,null,0,null,1,1]
[null,null,1,88,null,null,"Core Común: Mantención Iniciación","[US$/año]",25000,null,null,null,null,null,null,null,null,0,null,1,1]
[null,null,1,89,null,null,"Core Común: Terrenos","[US$/año]",0,null,null,null,null,null,null,null,null,0,null,1,1]
[null,null,1,90,null,null,"Core Común: Obras Civiles","[US$/año]",625000000,null,null,null,null,null,null,null,null,0,null,1,1]
[null,null,1,91,null,null,"Core Común: Equipamiento","[US$/año]",25000000,null,null,null,null,null,null,null,null,0,null,1,1]
[null,null,null,92,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,93,null,null,"Espectro","[US$/año]",1000000,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,null,94,null,null,"Tasas","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,95,null,null,"BSCS Base","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,96,null,null,"BSCS Mant","[US$/año]",222839.99999999997,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,97,null,null,"ICC Base","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,98,null,null,"ICC Mant","[US$/año]",78000,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,99,null,null,"Mediation Mant","[US$/año]",142875,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,100,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,101,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,102,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,103,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,104,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,105,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,106,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,107,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,108,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,109,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,110,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,111,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,112,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,113,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,114,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,115,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,116,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,117,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,118,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,119,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,120,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,121,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,122,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,123,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,124,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,125,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,126,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,127,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,128,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,129,null,null,"libre","[US$/año]",{"$f":"INDEX(EvoAc.Compra,$D1062,I$10)*INDEX(Inv.Inv.Unit,$D1062,I$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,130,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1063:T1063)","v":0}]
[null,null,null,131,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,132,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,133,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,134,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,135,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,136,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,137,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,138,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,139,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,140,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,141,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,142,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,143,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,144,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,145,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,146,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,147,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,148,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,149,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,150,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,1,null,151,null,null,"Equipos Base RTN","[US$/año]",61214378.728689797,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,1,152,null,null,"Antenas","[US$/año]",812500,null,null,null,null,null,null,1,null,null,null,null,1]
[null,null,1,153,null,null,"Servicios","[US$/año]",812500,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,1,154,null,null,"Software Licencias 10 M","[US$/año]",325000,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,1,155,null,null,"Software Licencias 50 M","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,156,null,null,"Software Licencias 100 M","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,157,null,null,"Software Licencias 150 M","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,158,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,159,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,160,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,161,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,162,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,163,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,164,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,165,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,166,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,167,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,168,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,169,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,170,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,171,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,172,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,173,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,174,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,175,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,176,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,177,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,178,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,179,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,180,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,181,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,182,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,183,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,184,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,185,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,186,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,187,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,188,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,189,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,190,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,191,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,192,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,193,null,null,"libre","[US$/año]",{"$f":"INDEX(EvoAc.Compra,$D1126,I$10)*INDEX(Inv.Inv.Unit,$D1126,I$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,194,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1127:T1127)","v":0}]
[null,null,null,195,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,196,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,197,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,198,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,199,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,208,null,null,"Mantención Gasto libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,209,null,null,"Mantención Gasto libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,210,null,null,"Mantención Gasto libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,211,null,null,"Mantención Gasto Carreteras","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,212,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,213,null,null,"Arriendos 3G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,214,null,null,"Arriendos 3G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,215,null,null,"Arriendos 3G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,216,null,null,"Arriendos 3G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,217,null,null,"Arriendos 2G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,218,null,null,"Arriendos 2G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,219,null,null,"Arriendos 2G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,220,null,null,"Arriendos 2G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,221,null,null,"Arriendos libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,222,null,null,"Arriendos libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,223,null,null,"Arriendos libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,224,null,null,"Arriendos Carreteras","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,225,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,226,null,null,"Energía 3G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,227,null,null,"Energía 3G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,228,null,null,"Energía 3G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,229,null,null,"Energía 3G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,230,null,null,"Energía 2G Tipo 1","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,231,null,null,"Energía 2G Tipo 2","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,232,null,null,"Energía 2G Tipo 3","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,233,null,null,"Energía 2G Tipo 4","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,234,null,null,"Energía libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,235,null,null,"Energía libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,236,null,null,"Energía libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,237,null,null,"Energía Carreteras","[US$/año]",0,null,null,null,null,null,null,0,null,null,null,1,1]
[null,null,null,238,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,239,null,null,"Pago Canon Terminal","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,240,null,null,"Pago Canon Enlaces","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,241,null,null,"Pago Tasas","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,242,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,243,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,244,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,245,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,246,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,247,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,248,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,249,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,250,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,251,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,252,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,253,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,254,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,255,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,256,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,257,null,null,"libre","[US$/año]",{"$f":"INDEX(EvoAc.Compra,$D1190,I$10)*INDEX(Inv.Inv.Unit,$D1190,I$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,258,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1191:T1191)","v":0}]
[null,null,null,259,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,260,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,261,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,262,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,263,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,264,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,265,null,null,"Pago MSO","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,266,null,null,"Pago Arriendo","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,267,null,null,"Pago Energía","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,268,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,269,null,null,"SW Fee: RAN","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,270,null,null,"SW Fee: Backhaul","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,271,null,null,"SW Fee: PS Core","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,272,null,null,"SW Fee: CS Core","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,275,null,null,"BSCS Base","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,276,null,null,"BSCS Mant","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,277,null,null,"ICC Base","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,278,null,null,"ICC Mant","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,279,null,null,"Mediation Mant","[US$/año]",0,null,null,null,null,null,null,null,null,null,1,null,1]
[null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,281,null,null,"Backbone Enlaces RNC - Core","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,282,null,null,"Backbone Enlaces Core","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,283,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,284,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,285,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,286,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,287,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,288,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,289,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,290,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,291,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,292,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,293,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,294,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,295,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,296,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,297,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,298,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,299,null,null,"libre","[US$/año]",0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,300,null,null,"libre","[US$/año]",0,null,null,null,null,null,"Inv.Capex",null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"osiptel.inversion"]
[null,null,null,null,null,null,"Total",null,{"$f":"SUM(I934:I1233)","v":513284917418.03094},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I1235-I1026","v":513283917418.03094}]
[null,"Inversión Total Anual Después de Intereses Intercalarios"]
[]
[]
[null,null,null,"ID",null,null,"Activos","Factores de Intereses Intercalarios","Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"INDEX(BD.L.Int_Inter.Valor,MATCH(INDEX(BD.Capex.II,D1241),BD.L.Int_Inter.Nombre,0))/12","v":0},{"$f":"I934*(1+tcc)^$H1241","v":11250000000},0,0,0,0,0]
[null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",0,10125000000,0,0,0,0,0]
[null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",0,9000000000,0,0,0,0,0]
[null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",0,7840000000,0,0,0,0,0]
[null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",0,3720000000,0,0,0,0,0]
[null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",0,4357500000,0,0,0,0,0]
[null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",0,5000000000,0,0,0,0,0]
[null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",0,5647500000,0,0,0,0,0]
[null,null,null,9,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,10,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,11,null,null,"Hardware Sitio libre",0,{"$f":"I944*(1+tcc)^$H1251","v":0},0,0,0,0,0]
[null,null,null,12,null,null,"Hardware Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",0,2166666666.6666675,0,0,0,0,0]
[null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",0,1950000000,0,0,0,0,0]
[null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",0,1733333333.333333,0,0,0,0,0]
[null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",0,1516666666.666667,0,0,0,0,0]
[null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",0,1000000000,0,0,0,0,0]
[null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",0,1166666666.6666665,0,0,0,0,0]
[null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",0,1333333333.3333333,0,0,0,0,0]
[null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",0,1500000000,0,0,0,0,0]
[null,null,null,21,null,null,"Servicios Sitio libre",0,{"$f":"I954*(1+tcc)^$H1261","v":0},0,0,0,0,0]
[null,null,null,22,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,23,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,24,null,null,"Servicios Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,25,null,null,"Licencias de HWAC base",0,8514450000,0,0,0,0,0]
[null,null,null,26,null,null,"Licencias de HWAC por CE",0,1168562343.75,0,0,0,0,0]
[null,null,null,27,null,null,"Licencias de HWAC por Carriers",0,0,0,0,0,0,0]
[null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",0,19200000,0,0,0,0,0]
[null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",0,0,0,0,0,0,0]
[null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",0,69000000,0,0,0,0,0]
[null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",0,{"$f":"I964*(1+tcc)^$H1271","v":80325000},0,0,0,0,0]
[null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",0,87600000,0,0,0,0,0]
[null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",0,90825000,0,0,0,0,0]
[null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,38,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,39,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,40,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,41,null,null,"Obras Civiles Carreteras",0,{"$f":"I974*(1+tcc)^$H1281","v":0},0,0,0,0,0]
[null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",0,1000000,0,0,0,0,0]
[null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",0,900000,0,0,0,0,0]
[null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",0,800000,0,0,0,0,0]
[null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",0,700000,0,0,0,0,0]
[null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,50,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,51,null,null,"Contrato Mantención libre",0,{"$f":"I984*(1+tcc)^$H1291","v":0},0,0,0,0,0]
[null,null,null,52,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,53,null,null,"Contrato Mantención Carreteras",0,0,0,0,0,0,0]
[null,null,null,54,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,55,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,56,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,57,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,58,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,59,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,60,null,null,"RNC Tipo 3",0,15391227.533764219,0,0,0,0,0]
[null,null,null,61,null,null,"RNC Tipo 2",0,{"$f":"I994*(1+tcc)^$H1301","v":18953046.695553608},0,0,0,0,0]
[null,null,null,62,null,null,"RNC Tipo 1",0,2227080099.3973327,0,0,0,0,0]
[null,null,null,63,null,null,"RNC: Repuesto Críticos",0,0,0,0,0,0,0]
[null,null,null,64,null,null,"RNC: Licencias",0,691538165.47111738,0,0,0,0,0]
[null,null,null,65,null,null,"BSCs",{"$f":"INDEX(BD.L.Int_Inter.Valor,MATCH(INDEX(BD.Capex.II,D1305),BD.L.Int_Inter.Nombre,0))/12","v":0},42876286.740000002,0,0,0,0,0]
[null,null,null,66,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,67,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,68,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,69,null,null,"Core CS:MGW, HW y SE",0,7800000,0,0,0,0,0]
[null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",0,5000000,0,0,0,0,0]
[null,null,null,71,null,null,"Core CS:HLR, HW y SE",0,{"$f":"I1004*(1+tcc)^$H1311","v":5000000},0,0,0,0,0]
[null,null,null,72,null,null,"Core CS:SG, HW y SE",0,5000000,0,0,0,0,0]
[null,null,null,73,null,null,"Core CS:MGW, SW",0,167569383366.36621,0,0,0,0,0]
[null,null,null,74,null,null,"Core CS:MSC Server, SW",0,223420644488.48828,0,0,0,0,0]
[null,null,null,75,null,null,"Core CS:HLR, SW",0,82400000.00000003,0,0,0,0,0]
[null,null,null,76,null,null,"Core CS:SG, SW",0,62500000.000000022,0,0,0,0,0]
[null,null,null,77,null,null,"Core PS:SGSN, HW y SE",0,5000000,0,0,0,0,0]
[null,null,null,78,null,null,"Core PS:GGSN, HW y SE",0,25000000,0,0,0,0,0]
[null,null,null,79,null,null,"Core PS:CG, HW y SE",0,5000000,0,0,0,0,0]
[null,null,null,80,null,null,"Core PS:PCRF, HW y SE",0,5000000,0,0,0,0,0]
[null,null,null,81,null,null,"Core PS:SUR, HW y SE",0,{"$f":"I1014*(1+tcc)^$H1321","v":5000000},0,0,0,0,0]
[null,null,null,82,null,null,"Core PS:SGSN, SW",0,14472662456.738308,0,0,0,0,0]
[null,null,null,83,null,null,"Core PS:GGSN, SW",0,14312662456.738308,0,0,0,0,0]
[null,null,null,84,null,null,"Core PS:CG, SW",0,4770887485.5794363,0,0,0,0,0]
[null,null,null,85,null,null,"Core PS:PCRF, SW",0,637088748.55794358,0,0,0,0,0]
[null,null,null,86,null,null,"Core PS:SUR, SW",0,4833387485.5794363,0,0,0,0,0]
[null,null,null,87,null,null,"Core Común: Repuestos Críticos",0,5000000,0,0,0,0,0]
[null,null,null,88,null,null,"Core Común: Mantención Iniciación",0,25000,0,0,0,0,0]
[null,null,null,89,null,null,"Core Común: Terrenos",0,0,0,0,0,0,0]
[null,null,null,90,null,null,"Core Común: Obras Civiles",0,625000000,0,0,0,0,0]
[null,null,null,91,null,null,"Core Común: Equipamiento",0,{"$f":"I1024*(1+tcc)^$H1331","v":25000000},0,0,0,0,0]
[null,null,null,92,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,93,null,null,"Espectro",0,1000000,0,0,0,0,0]
[null,null,null,94,null,null,"Tasas",0,0,0,0,0,0,0]
[null,null,null,95,null,null,"BSCS Base",0,0,0,0,0,0,0]
[null,null,null,96,null,null,"BSCS Mant",0,222839.99999999997,0,0,0,0,0]
[null,null,null,97,null,null,"ICC Base",0,0,0,0,0,0,0]
[null,null,null,98,null,null,"ICC Mant",0,78000,0,0,0,0,0]
[null,null,null,99,null,null,"Mediation Mant",0,142875,0,0,0,0,0]
[null,null,null,100,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,101,null,null,"libre",0,{"$f":"I1034*(1+tcc)^$H1341","v":0},0,0,0,0,0]
[null,null,null,102,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,103,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,104,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,105,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,106,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,107,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,108,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,109,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,110,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,111,null,null,"libre",0,{"$f":"I1044*(1+tcc)^$H1351","v":0},0,0,0,0,0]
[null,null,null,112,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,113,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,114,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,115,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,116,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,117,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,118,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,119,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,120,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,121,null,null,"libre",0,{"$f":"I1054*(1+tcc)^$H1361","v":0},0,0,0,0,0]
[null,null,null,122,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,123,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,124,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,125,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,126,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,127,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,128,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,129,null,null,"libre",{"$f":"INDEX(BD.L.Int_Inter.Valor,MATCH(INDEX(BD.Capex.II,D1369),BD.L.Int_Inter.Nombre,0))/12","v":0},0,0,0,0,0,0]
[null,null,null,130,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,131,null,null,"libre",0,{"$f":"I1064*(1+tcc)^$H1371","v":0},0,0,0,0,0]
[null,null,null,132,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,133,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,134,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,135,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,136,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,137,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,138,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,139,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,140,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,141,null,null,"libre",0,{"$f":"I1074*(1+tcc)^$H1381","v":0},0,0,0,0,0]
[null,null,null,142,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,143,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,144,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,145,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,146,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,147,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,148,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,149,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,150,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,151,null,null,"Equipos Base RTN",0,{"$f":"I1084*(1+tcc)^$H1391","v":61214378.728689797},0,0,0,0,0]
[null,null,null,152,null,null,"Antenas",0,812500,0,0,0,0,0]
[null,null,null,153,null,null,"Servicios",0,812500,0,0,0,0,0]
[null,null,null,154,null,null,"Software Licencias 10 M",0,325000,0,0,0,0,0]
[null,null,null,155,null,null,"Software Licencias 50 M",0,0,0,0,0,0,0]
[null,null,null,156,null,null,"Software Licencias 100 M",0,0,0,0,0,0,0]
[null,null,null,157,null,null,"Software Licencias 150 M",0,0,0,0,0,0,0]
[null,null,null,158,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,159,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,160,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,161,null,null,"libre",0,{"$f":"I1094*(1+tcc)^$H1401","v":0},0,0,0,0,0]
[null,null,null,162,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,163,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,164,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,165,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,166,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,167,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,168,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,169,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,170,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,171,null,null,"libre",0,{"$f":"I1104*(1+tcc)^$H1411","v":0},0,0,0,0,0]
[null,null,null,172,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,173,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,174,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,175,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,176,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,177,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,178,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,179,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,180,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,181,null,null,"libre",0,{"$f":"I1114*(1+tcc)^$H1421","v":0},0,0,0,0,0]
[null,null,null,182,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,183,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,184,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,185,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,186,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,187,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,188,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,189,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,190,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,191,null,null,"libre",0,{"$f":"I1124*(1+tcc)^$H1431","v":0},0,0,0,0,0]
[null,null,null,192,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,193,null,null,"libre",{"$f":"INDEX(BD.L.Int_Inter.Valor,MATCH(INDEX(BD.Capex.II,D1433),BD.L.Int_Inter.Nombre,0))/12","v":0},0,0,0,0,0,0]
[null,null,null,194,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,195,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,196,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,197,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,198,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,199,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",0,{"$f":"I1134*(1+tcc)^$H1441","v":0},0,0,0,0,0]
[null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,208,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,209,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,210,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,211,null,null,"Mantención Gasto Carreteras",0,{"$f":"I1144*(1+tcc)^$H1451","v":0},0,0,0,0,0]
[null,null,null,212,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,213,null,null,"Arriendos 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,214,null,null,"Arriendos 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,215,null,null,"Arriendos 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,216,null,null,"Arriendos 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,217,null,null,"Arriendos 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,218,null,null,"Arriendos 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,219,null,null,"Arriendos 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,220,null,null,"Arriendos 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,221,null,null,"Arriendos libre",0,{"$f":"I1154*(1+tcc)^$H1461","v":0},0,0,0,0,0]
[null,null,null,222,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,223,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,224,null,null,"Arriendos Carreteras",0,0,0,0,0,0,0]
[null,null,null,225,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,226,null,null,"Energía 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,227,null,null,"Energía 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,228,null,null,"Energía 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,229,null,null,"Energía 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,230,null,null,"Energía 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,231,null,null,"Energía 2G Tipo 2",0,{"$f":"I1164*(1+tcc)^$H1471","v":0},0,0,0,0,0]
[null,null,null,232,null,null,"Energía 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,233,null,null,"Energía 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,234,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,235,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,236,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,237,null,null,"Energía Carreteras",0,0,0,0,0,0,0]
[null,null,null,238,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,239,null,null,"Pago Canon Terminal",0,0,0,0,0,0,0]
[null,null,null,240,null,null,"Pago Canon Enlaces",0,0,0,0,0,0,0]
[null,null,null,241,null,null,"Pago Tasas",0,{"$f":"I1174*(1+tcc)^$H1481","v":0},0,0,0,0,0]
[null,null,null,242,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,243,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,244,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,245,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,246,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,247,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,248,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,249,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,250,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,251,null,null,"libre",0,{"$f":"I1184*(1+tcc)^$H1491","v":0},0,0,0,0,0]
[null,null,null,252,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,253,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,254,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,255,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,256,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,257,null,null,"libre",{"$f":"INDEX(BD.L.Int_Inter.Valor,MATCH(INDEX(BD.Capex.II,D1497),BD.L.Int_Inter.Nombre,0))/12","v":0},0,0,0,0,0,0]
[null,null,null,258,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,259,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,260,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,261,null,null,"libre",0,{"$f":"I1194*(1+tcc)^$H1501","v":0},0,0,0,0,0]
[null,null,null,262,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,263,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,264,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,265,null,null,"Pago MSO",0,0,0,0,0,0,0]
[null,null,null,266,null,null,"Pago Arriendo",0,0,0,0,0,0,0]
[null,null,null,267,null,null,"Pago Energía",0,0,0,0,0,0,0]
[null,null,null,268,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,269,null,null,"SW Fee: RAN",0,0,0,0,0,0,0]
[null,null,null,270,null,null,"SW Fee: Backhaul",0,0,0,0,0,0,0]
[null,null,null,271,null,null,"SW Fee: PS Core",0,{"$f":"I1204*(1+tcc)^$H1511","v":0},0,0,0,0,0]
[null,null,null,272,null,null,"SW Fee: CS Core",0,0,0,0,0,0,0]
[null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",0,0,0,0,0,0,0]
[null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",0,0,0,0,0,0,0]
[null,null,null,275,null,null,"BSCS Base",0,0,0,0,0,0,0]
[null,null,null,276,null,null,"BSCS Mant",0,0,0,0,0,0,0]
[null,null,null,277,null,null,"ICC Base",0,0,0,0,0,0,0]
[null,null,null,278,null,null,"ICC Mant",0,0,0,0,0,0,0]
[null,null,null,279,null,null,"Mediation Mant",0,0,0,0,0,0,0]
[null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",0,0,0,0,0,0,0]
[null,null,null,281,null,null,"Backbone Enlaces RNC - Core",0,{"$f":"I1214*(1+tcc)^$H1521","v":0},0,0,0,0,0]
[null,null,null,282,null,null,"Backbone Enlaces Core",0,0,0,0,0,0,0]
[null,null,null,283,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,284,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,285,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,286,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,287,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,288,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,289,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,290,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,291,null,null,"libre",0,{"$f":"I1224*(1+tcc)^$H1531","v":0},0,0,0,0,0]
[null,null,null,292,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,293,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,294,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,295,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,296,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,297,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,298,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,299,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,300,null,null,"libre",0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Total",null,{"$f":"SUM(I1241:I1540)","v":513284917418.03094},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I1542-57000000","v":513227917418.03094}]

{"sheet":"Opex","index":18,"n_rows":4932,"n_cols":16,"rows_kept":4932,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,null,"Opex"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"años",null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,"Correlativo",null,1,2,3,4,5,6]
[]
[null,"Gastos Unitarios Anuales"]
[]
[]
[null,null,"Tendencia del Gasto Acumulada"]
[]
[null,null,null,null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F18))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F19))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F20))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F21))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F22))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F23))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F24))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F25))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F26))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F27))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F28))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F29))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F30))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F31))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F32))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F33))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F34))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F35))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F36))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F37))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F38))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F39))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F40))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F41))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F42))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F43))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F44))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F45))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F46))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F47))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F48))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F49))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F50))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F51))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F52))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F53))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F54))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F55))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F56))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F57))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F58))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F59))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F60))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F61))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F62))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F63))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F64))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F65))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F66))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F67))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F68))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F69))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F70))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,54,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F71))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,55,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F72))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,56,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F73))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,57,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F74))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,58,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F75))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,59,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F76))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F77))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F78))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F79))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F80))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F81))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,65,null,null,"BSCs",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F82))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,66,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F83))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,67,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F84))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,68,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F85))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F86))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F87))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F88))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F89))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F90))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F91))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F92))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F93))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F94))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F95))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F96))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F97))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F98))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F99))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F100))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F101))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F102))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F103))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F104))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F105))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F106))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F107))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F108))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,92,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F109))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,93,null,null,"Espectro",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F110))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,94,null,null,"Tasas",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F111))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,95,null,null,"BSCS Base",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F112))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F113))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,97,null,null,"ICC Base",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F114))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,98,null,null,"ICC Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F115))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F116))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,100,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F117))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,101,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F118))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,102,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F119))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,103,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F120))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,104,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F121))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,105,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F122))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,106,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F123))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,107,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F124))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,108,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F125))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,109,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F126))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,110,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F127))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,111,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F128))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,112,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F129))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,113,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F130))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,114,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F131))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,115,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F132))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,116,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F133))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,117,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F134))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,118,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F135))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,119,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F136))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,120,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F137))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,121,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F138))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,122,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F139))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,123,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F140))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,124,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F141))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,125,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F142))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,126,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F143))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,127,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F144))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,128,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F145))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,129,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F146))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,130,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F147))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,131,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F148))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,132,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F149))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,133,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F150))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,134,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F151))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,135,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F152))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,136,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F153))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,137,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F154))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,138,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F155))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,139,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F156))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,140,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F157))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,141,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F158))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,142,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F159))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,143,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F160))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,144,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F161))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,145,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F162))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,146,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F163))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,147,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F164))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,148,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F165))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,149,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F166))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,150,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F167))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F168))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,152,null,null,"Antenas",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F169))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,153,null,null,"Servicios",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F170))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F171))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F172))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F173))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F174))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,158,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F175))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,159,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F176))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,160,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F177))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,161,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F178))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,162,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F179))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,163,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F180))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,164,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F181))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,165,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F182))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,166,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F183))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,167,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F184))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,168,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F185))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,169,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F186))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,170,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F187))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,171,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F188))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,172,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F189))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,173,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F190))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,174,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F191))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,175,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F192))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,176,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F193))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,177,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F194))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,178,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F195))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,179,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F196))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,180,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F197))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,181,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F198))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,182,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F199))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,183,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F200))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,184,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F201))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,185,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F202))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,186,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F203))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,187,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F204))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,188,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F205))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,189,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F206))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,190,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F207))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,191,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F208))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,192,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F209))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,193,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F210))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,194,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F211))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,195,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F212))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,196,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F213))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,197,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F214))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,198,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F215))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,199,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F216))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F217))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F218))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F219))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F220))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F221))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F222))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F223))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F224))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F225))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F226))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F227))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F228))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,212,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F229))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F230))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F231))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F232))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F233))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F234))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F235))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F236))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F237))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F238))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F239))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F240))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F241))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,225,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F242))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F243))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F244))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F245))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F246))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F247))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F248))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F249))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F250))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,234,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F251))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,235,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F252))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,236,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F253))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F254))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,238,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F255))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F256))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F257))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F258))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,242,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F259))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,243,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F260))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,244,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F261))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,245,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F262))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,246,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F263))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,247,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F264))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,248,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F265))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,249,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F266))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,250,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F267))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,251,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F268))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,252,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F269))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,253,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F270))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,254,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F271))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,255,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F272))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,256,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F273))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,257,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F274))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,258,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F275))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,259,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F276))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,260,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F277))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,261,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F278))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,262,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F279))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,263,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F280))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,264,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F281))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,265,null,null,"Pago MSO",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F282))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F283))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,267,null,null,"Pago Energía",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F284))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,268,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F285))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F286))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F287))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F288))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F289))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F290))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F291))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,275,null,null,"BSCS Base",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F292))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F293))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,277,null,null,"ICC Base",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F294))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,278,null,null,"ICC Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F295))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F296))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F297))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F298))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F299))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,283,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F300))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,284,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F301))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,285,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F302))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,286,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F303))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,287,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F304))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,288,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F305))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,289,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F306))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,290,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F307))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,291,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F308))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,292,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F309))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,293,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F310))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,294,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F311))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,295,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F312))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,296,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F313))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,297,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F314))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,298,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F315))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,299,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F316))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[null,null,null,null,null,300,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.\"&INDEX(BD.Opex.Tend,F317))","v":0.72357448466390928},0.89711446743018353,0.9205322420256159,0.85748393932580125,0.63190552164589586,7.8484756150492996E-2]
[]
[]
[null,null,"Tendencia del Gasto Acumulada"]
[null,null,null,"Para el año 0, se ocupó el costo operacional equivalente a 0 días"]
[null,null,null,null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,1,{"$f":"1*(1+K18:K317)","v":1.7235744846639092},{"$f":"1*(1+L18:L317)","v":1.8971144674301836},{"$f":"1*(1+M18:M317)","v":1.9205322420256159},{"$f":"1*(1+N18:N317)","v":1.8574839393258014},{"$f":"1*(1+O18:O317)","v":1.631905521645896}]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,54,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,55,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,56,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,57,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,58,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,59,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,65,null,null,"BSCs",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,66,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,67,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,68,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,92,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,93,null,null,"Espectro",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,94,null,null,"Tasas",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,95,null,null,"BSCS Base",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,97,null,null,"ICC Base",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,98,null,null,"ICC Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,100,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,101,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,102,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,103,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,104,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,105,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,106,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,107,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,108,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,109,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,110,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,111,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,112,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,113,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,114,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,115,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,116,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,117,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,118,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,119,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,120,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,121,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,122,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,123,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,124,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,125,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,126,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,127,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,128,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,129,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,130,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,131,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,132,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,133,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,134,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,135,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,136,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,137,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,138,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,139,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,140,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,141,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,142,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,143,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,144,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,145,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,146,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,147,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,148,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,149,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,150,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,152,null,null,"Antenas",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,153,null,null,"Servicios",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,158,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,159,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,160,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,161,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,162,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,163,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,164,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,165,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,166,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,167,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,168,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,169,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,170,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,171,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,172,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,173,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,174,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,175,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,176,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,177,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,178,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,179,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,180,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,181,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,182,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,183,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,184,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,185,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,186,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,187,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,188,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,189,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,190,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,191,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,192,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,193,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,194,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,195,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,196,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,197,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,198,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,199,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,212,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,225,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,234,null,null,"Energía libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,235,null,null,"Energía libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,236,null,null,"Energía libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,238,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,242,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,243,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,244,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,245,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,246,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,247,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,248,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,249,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,250,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,251,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,252,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,253,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,254,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,255,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,256,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,257,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,258,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,259,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,260,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,261,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,262,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,263,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,264,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,265,null,null,"Pago MSO",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,267,null,null,"Pago Energía",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,268,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,275,null,null,"BSCS Base",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,277,null,null,"ICC Base",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,278,null,null,"ICC Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,283,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,284,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,285,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,286,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,287,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,288,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,289,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,290,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,291,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,292,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,293,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,294,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,295,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,296,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,297,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,298,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,299,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[null,null,null,null,null,300,null,null,"libre",null,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,1.631905521645896]
[]
[]
[null,null,1,"Derivación del número de activos nuevos utilizados cada año"]
[]
[null,null,null,null,"Desarrollo del equipo de Red en el año Actual"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año Actual"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9-1","v":0},1,2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"EvoAc.Opera","v":11250000000},11250000000,11250000000,11250000000,11250000000,11250000000]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,10125000000,10125000000,10125000000,10125000000,10125000000,10125000000]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,9000000000,9000000000,9000000000,9000000000,9000000000,9000000000]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,7840000000,7840000000,7840000000,7840000000,7840000000,7840000000]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,3720000000,3720000000,3720000000,3720000000,3720000000,3720000000]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,4357500000,4357500000,4357500000,4357500000,4357500000,4357500000]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,5000000000,5000000000,5000000000,5000000000,5000000000,5000000000]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,5647500000,5647500000,5647500000,5647500000,5647500000,5647500000]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,1950000000,1950000000,1950000000,1950000000,1950000000,1950000000]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,1500000000,1500000000,1500000000,1500000000,1500000000,1500000000]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,8514450000,8514450000,8514450000,8514450000,8514450000,8514450000]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,19200000,19200000,19200000,19200000,19200000,19200000]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,69000000,69000000,69000000,69000000,69000000,69000000]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,80325000,80325000,80325000,80325000,80325000,80325000]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,87600000,87600000,87600000,87600000,87600000,87600000]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,90825000,90825000,90825000,90825000,90825000,90825000]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,900000,900000,900000,900000,900000,900000]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,800000,800000,800000,800000,800000,800000]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,700000,700000,700000,700000,700000,700000]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738]
[null,null,null,null,null,65,null,null,"BSCs",null,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002]
[null,null,null,null,null,66,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,7800000,7800000,7800000,7800000,7800000,7800000]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,25000000,25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,25000,25000,25000,25000,25000,25000]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,625000000,625000000,625000000,625000000,625000000,625000000]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,25000000,25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,92,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",null,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,94,null,null,"Tasas",null,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",null,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997]
[null,null,null,null,null,97,null,null,"ICC Base",null,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",null,78000,78000,78000,78000,78000,78000]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,142875,142875,142875,142875,142875,142875]
[null,null,null,null,null,100,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797]
[null,null,null,null,null,152,null,null,"Antenas",null,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,153,null,null,"Servicios",null,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,325000,325000,325000,325000,325000,325000]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,7200000,7200000,7200000,7200000,7200000,7200000]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,6480000,6480000,6480000,6480000,6480000,6480000]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,5760000,5760000,5760000,5760000,5760000,5760000]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,5040000,5040000,5040000,5040000,5040000,5040000]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,212,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,2500000,2500000,2500000,2500000,2500000,2500000]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,2250000,2250000,2250000,2250000,2250000,2250000]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1750000,1750000,1750000,1750000,1750000,1750000]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,234,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,235,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,236,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874]
[null,null,null,null,null,242,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,243,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,244,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,245,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,246,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,247,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,248,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,249,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,250,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,251,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,252,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,253,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,254,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,255,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,256,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,257,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,258,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,259,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,260,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,261,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,262,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,263,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,264,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,265,null,null,"Pago MSO",null,180000,180000,180000,180000,180000,180000]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000]
[null,null,null,null,null,267,null,null,"Pago Energía",null,300000000,300000000,300000000,300000000,300000000,300000000]
[null,null,null,null,null,268,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,4950000,4950000,4950000,4950000,4950000,4950000]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1830000,1830000,1830000,1830000,1830000,1830000]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,1350000,1350000,1350000,1350000,1350000,1350000]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,5290000,5290000,5290000,5290000,5290000,5290000]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,0,0,0,0,0,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,0,0,0,0,0,0]
[null,null,null,null,null,275,null,null,"BSCS Base",null,300000,300000,300000,300000,300000,300000]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333]
[null,null,null,null,null,277,null,null,"ICC Base",null,30000,30000,30000,30000,30000,30000]
[null,null,null,null,null,278,null,null,"ICC Mant",null,77878.75,77878.75,77878.75,77878.75,77878.75,77878.75]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,0,0,0,0,0,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7]
[null,null,null,null,null,283,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,284,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,285,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,286,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,287,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,288,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,289,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,290,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,291,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,292,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,293,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,294,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,295,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,296,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,297,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,298,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,299,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,300,null,null,"libre",null,0,0,0,0,0,0]
[]
[]
[null,null,null,"Componentes Utilizados de la red (en años relativos)"]
[]
[null,null,null,null,"Número de Activos en Utilización"]
[null,null,null,null,"Si el primer año de utilización es el presente entonces el año Actual es igual al relativo"]
[null,null,null,null,null,null,null,null,null,null,"Año Relativo"]
[null,null,null,null,null,"ID",null,null,"Activos","Primer Año Utilización",{"$f":"K$9-1","v":0},1,2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"Bd.Opex.Año","v":0},{"$f":"IF(K$938<(6-$J939),OFFSET(K631,0,$J939),0)","v":11250000000},{"$f":"IF(L$938<(6-$J939),OFFSET(L631,0,$J939),0)","v":11250000000},11250000000,11250000000,11250000000,11250000000]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",0,10125000000,10125000000,10125000000,10125000000,10125000000,10125000000]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",0,9000000000,9000000000,9000000000,9000000000,9000000000,9000000000]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",0,7840000000,7840000000,7840000000,7840000000,7840000000,7840000000]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",0,3720000000,3720000000,3720000000,3720000000,3720000000,3720000000]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",0,4357500000,4357500000,4357500000,4357500000,4357500000,4357500000]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",0,5000000000,5000000000,5000000000,5000000000,5000000000,5000000000]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",0,5647500000,5647500000,5647500000,5647500000,5647500000,5647500000]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",0,{"$f":"IF(K$938<(6-$J949),OFFSET(K641,0,$J949),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",0,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",0,1950000000,1950000000,1950000000,1950000000,1950000000,1950000000]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",0,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",0,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",0,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",0,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",0,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",0,1500000000,1500000000,1500000000,1500000000,1500000000,1500000000]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",0,{"$f":"IF(K$938<(6-$J959),OFFSET(K651,0,$J959),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",0,8514450000,8514450000,8514450000,8514450000,8514450000,8514450000]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",0,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",0,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",0,19200000,19200000,19200000,19200000,19200000,19200000]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",0,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",0,69000000,69000000,69000000,69000000,69000000,69000000]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",0,{"$f":"IF(K$938<(6-$J969),OFFSET(K661,0,$J969),0)","v":80325000},80325000,80325000,80325000,80325000,80325000]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",0,87600000,87600000,87600000,87600000,87600000,87600000]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",0,90825000,90825000,90825000,90825000,90825000,90825000]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",0,{"$f":"IF(K$938<(6-$J979),OFFSET(K671,0,$J979),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",0,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",0,900000,900000,900000,900000,900000,900000]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",0,800000,800000,800000,800000,800000,800000]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",0,700000,700000,700000,700000,700000,700000]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",0,{"$f":"IF(K$938<(6-$J989),OFFSET(K681,0,$J989),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",0,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",0,{"$f":"IF(K$938<(6-$J999),OFFSET(K691,0,$J999),0)","v":18953046.695553608},18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",0,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",0,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",0,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738]
[null,null,null,null,null,65,null,null,"BSCs",0,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002]
[null,null,null,null,null,66,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",0,7800000,7800000,7800000,7800000,7800000,7800000]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",0,{"$f":"IF(K$938<(6-$J1009),OFFSET(K701,0,$J1009),0)","v":5000000},5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",0,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",0,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",0,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",0,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",0,25000000,25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",0,{"$f":"IF(K$938<(6-$J1019),OFFSET(K711,0,$J1019),0)","v":5000000},5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",0,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",0,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",0,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",0,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",0,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",0,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",0,25000,25000,25000,25000,25000,25000]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",0,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",0,625000000,625000000,625000000,625000000,625000000,625000000]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",0,{"$f":"IF(K$938<(6-$J1029),OFFSET(K721,0,$J1029),0)","v":25000000},25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,92,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",0,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,94,null,null,"Tasas",0,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",0,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",0,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997]
[null,null,null,null,null,97,null,null,"ICC Base",0,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",0,78000,78000,78000,78000,78000,78000]
[null,null,null,null,null,99,null,null,"Mediation Mant",0,142875,142875,142875,142875,142875,142875]
[null,null,null,null,null,100,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1039),OFFSET(K731,0,$J1039),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1049),OFFSET(K741,0,$J1049),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1059),OFFSET(K751,0,$J1059),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1069),OFFSET(K761,0,$J1069),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1079),OFFSET(K771,0,$J1079),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",0,{"$f":"IF(K$938<(6-$J1089),OFFSET(K781,0,$J1089),0)","v":61214378.728689797},61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797]
[null,null,null,null,null,152,null,null,"Antenas",0,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,153,null,null,"Servicios",0,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",0,325000,325000,325000,325000,325000,325000]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",0,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",0,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",0,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1099),OFFSET(K791,0,$J1099),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1109),OFFSET(K801,0,$J1109),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1119),OFFSET(K811,0,$J1119),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1129),OFFSET(K821,0,$J1129),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",0,7200000,7200000,7200000,7200000,7200000,7200000]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",0,{"$f":"IF(K$938<(6-$J1139),OFFSET(K831,0,$J1139),0)","v":6480000},6480000,6480000,6480000,6480000,6480000]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",0,5760000,5760000,5760000,5760000,5760000,5760000]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",0,5040000,5040000,5040000,5040000,5040000,5040000]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",0,0,0,0,0,0,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",0,{"$f":"IF(K$938<(6-$J1149),OFFSET(K841,0,$J1149),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,212,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",0,2500000,2500000,2500000,2500000,2500000,2500000]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",0,2250000,2250000,2250000,2250000,2250000,2250000]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",0,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",0,1750000,1750000,1750000,1750000,1750000,1750000]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",0,{"$f":"IF(K$938<(6-$J1159),OFFSET(K851,0,$J1159),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",0,0,0,0,0,0,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",0,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",0,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",0,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",0,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",0,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",0,{"$f":"IF(K$938<(6-$J1169),OFFSET(K861,0,$J1169),0)","v":3216911.7647058805},3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",0,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",0,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,234,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,null,null,235,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,null,null,236,null,null,"Energía libre",0,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",0,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",0,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351]
[null,null,null,null,null,241,null,null,"Pago Tasas",0,{"$f":"IF(K$938<(6-$J1179),OFFSET(K871,0,$J1179),0)","v":7352.9411764705874},7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874]
[null,null,null,null,null,242,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,243,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,244,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,245,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,246,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,247,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,248,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,249,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,250,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,251,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1189),OFFSET(K881,0,$J1189),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,252,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,253,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,254,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,255,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,256,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,257,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,258,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,259,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,260,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,261,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1199),OFFSET(K891,0,$J1199),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,262,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,263,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,264,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,265,null,null,"Pago MSO",0,180000,180000,180000,180000,180000,180000]
[null,null,null,null,null,266,null,null,"Pago Arriendo",0,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000]
[null,null,null,null,null,267,null,null,"Pago Energía",0,300000000,300000000,300000000,300000000,300000000,300000000]
[null,null,null,null,null,268,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",0,4950000,4950000,4950000,4950000,4950000,4950000]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",0,1830000,1830000,1830000,1830000,1830000,1830000]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",0,{"$f":"IF(K$938<(6-$J1209),OFFSET(K901,0,$J1209),0)","v":1350000},1350000,1350000,1350000,1350000,1350000]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",0,5290000,5290000,5290000,5290000,5290000,5290000]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",0,0,0,0,0,0,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",0,0,0,0,0,0,0]
[null,null,null,null,null,275,null,null,"BSCS Base",0,300000,300000,300000,300000,300000,300000]
[null,null,null,null,null,276,null,null,"BSCS Mant",0,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333]
[null,null,null,null,null,277,null,null,"ICC Base",0,30000,30000,30000,30000,30000,30000]
[null,null,null,null,null,278,null,null,"ICC Mant",0,77878.75,77878.75,77878.75,77878.75,77878.75,77878.75]
[null,null,null,null,null,279,null,null,"Mediation Mant",0,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",0,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",0,{"$f":"IF(K$938<(6-$J1219),OFFSET(K911,0,$J1219),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",0,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7]
[null,null,null,null,null,283,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,284,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,285,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,286,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,287,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,288,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,289,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,290,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,291,null,null,"libre",0,{"$f":"IF(K$938<(6-$J1229),OFFSET(K921,0,$J1229),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,292,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,293,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,294,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,295,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,296,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,297,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,298,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,299,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,300,null,null,"libre",0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Nuevos Activos por año"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año Relativo"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9-1","v":0},1,2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"K939","v":11250000000},{"$f":"IF(L939=0,0,L939-K939)","v":0},0,0,0,0]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,10125000000,0,0,0,0,0]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,9000000000,0,0,0,0,0]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,7840000000,0,0,0,0,0]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,3720000000,0,0,0,0,0]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,4357500000,0,0,0,0,0]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,5000000000,0,0,0,0,0]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,5647500000,0,0,0,0,0]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,0,{"$f":"IF(L949=0,0,L949-K949)","v":0},0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,2166666666.6666675,0,0,0,0,0]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,1950000000,0,0,0,0,0]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,1733333333.333333,0,0,0,0,0]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,1516666666.666667,0,0,0,0,0]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,1000000000,0,0,0,0,0]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,1166666666.6666665,0,0,0,0,0]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,1333333333.3333333,0,0,0,0,0]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,1500000000,0,0,0,0,0]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,0,{"$f":"IF(L959=0,0,L959-K959)","v":0},0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,8514450000,0,0,0,0,0]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1168562343.75,0,0,0,0,0]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,19200000,0,0,0,0,0]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,69000000,0,0,0,0,0]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,80325000,{"$f":"IF(L969=0,0,L969-K969)","v":0},0,0,0,0]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,87600000,0,0,0,0,0]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,90825000,0,0,0,0,0]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,0,{"$f":"IF(L979=0,0,L979-K979)","v":0},0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,1000000,0,0,0,0,0]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,900000,0,0,0,0,0]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,800000,0,0,0,0,0]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,700000,0,0,0,0,0]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,0,{"$f":"IF(L989=0,0,L989-K989)","v":0},0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,15391227.533764219,0,0,0,0,0]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,18953046.695553608,{"$f":"IF(L999=0,0,L999-K999)","v":0},0,0,0,0]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,2227080099.3973327,0,0,0,0,0]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,691538165.47111738,0,0,0,0,0]
[null,null,null,null,null,65,null,null,"BSCs",null,{"$f":"K1003","v":42876286.740000002},0,0,0,0,0]
[null,null,null,null,null,66,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,7800000,0,0,0,0,0]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,5000000,0,0,0,0,0]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,5000000,{"$f":"IF(L1009=0,0,L1009-K1009)","v":0},0,0,0,0]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,5000000,0,0,0,0,0]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,167569383366.36621,0,0,0,0,0]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,223420644488.48828,0,0,0,0,0]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,82400000.00000003,0,0,0,0,0]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,62500000.000000022,0,0,0,0,0]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,5000000,0,0,0,0,0]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,25000000,0,0,0,0,0]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,5000000,0,0,0,0,0]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,5000000,0,0,0,0,0]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,5000000,{"$f":"IF(L1019=0,0,L1019-K1019)","v":0},0,0,0,0]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,14472662456.738308,0,0,0,0,0]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,14312662456.738308,0,0,0,0,0]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,4770887485.5794363,0,0,0,0,0]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,637088748.55794358,0,0,0,0,0]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,4833387485.5794363,0,0,0,0,0]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,5000000,0,0,0,0,0]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,25000,0,0,0,0,0]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,625000000,0,0,0,0,0]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,25000000,{"$f":"IF(L1029=0,0,L1029-K1029)","v":0},0,0,0,0]
[null,null,null,null,null,92,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",null,1000000,0,0,0,0,0]
[null,null,null,null,null,94,null,null,"Tasas",null,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",null,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,222839.99999999997,0,0,0,0,0]
[null,null,null,null,null,97,null,null,"ICC Base",null,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",null,78000,0,0,0,0,0]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,142875,0,0,0,0,0]
[null,null,null,null,null,100,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",null,0,{"$f":"IF(L1039=0,0,L1039-K1039)","v":0},0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",null,0,{"$f":"IF(L1049=0,0,L1049-K1049)","v":0},0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",null,0,{"$f":"IF(L1059=0,0,L1059-K1059)","v":0},0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",null,{"$f":"K1067","v":0},0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",null,0,{"$f":"IF(L1069=0,0,L1069-K1069)","v":0},0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",null,0,{"$f":"IF(L1079=0,0,L1079-K1079)","v":0},0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,61214378.728689797,{"$f":"IF(L1089=0,0,L1089-K1089)","v":0},0,0,0,0]
[null,null,null,null,null,152,null,null,"Antenas",null,812500,0,0,0,0,0]
[null,null,null,null,null,153,null,null,"Servicios",null,812500,0,0,0,0,0]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,325000,0,0,0,0,0]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",null,0,{"$f":"IF(L1099=0,0,L1099-K1099)","v":0},0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",null,0,{"$f":"IF(L1109=0,0,L1109-K1109)","v":0},0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",null,0,{"$f":"IF(L1119=0,0,L1119-K1119)","v":0},0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",null,0,{"$f":"IF(L1129=0,0,L1129-K1129)","v":0},0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",null,{"$f":"K1131","v":0},0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,7200000,0,0,0,0,0]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,6480000,{"$f":"IF(L1139=0,0,L1139-K1139)","v":0},0,0,0,0]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,5760000,0,0,0,0,0]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,5040000,0,0,0,0,0]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,0,{"$f":"IF(L1149=0,0,L1149-K1149)","v":0},0,0,0,0]
[null,null,null,null,null,212,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,2500000,0,0,0,0,0]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,2250000,0,0,0,0,0]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,2000000,0,0,0,0,0]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1750000,0,0,0,0,0]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,0,{"$f":"IF(L1159=0,0,L1159-K1159)","v":0},0,0,0,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,4595588.2352941195,0,0,0,0,0]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,4136029.4117647079,0,0,0,0,0]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,3676470.5882352926,0,0,0,0,0]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,3216911.7647058805,0,0,0,0,0]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,2757352.9411764704,0,0,0,0,0]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,3216911.7647058805,{"$f":"IF(L1169=0,0,L1169-K1169)","v":0},0,0,0,0]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,3676470.5882352926,0,0,0,0,0]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,4136029.4117647079,0,0,0,0,0]
[null,null,null,null,null,234,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,235,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,236,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,4080882.3529411759,0,0,0,0,0]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,5441.1764705882351,0,0,0,0,0]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,7352.9411764705874,{"$f":"IF(L1179=0,0,L1179-K1179)","v":0},0,0,0,0]
[null,null,null,null,null,242,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,243,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,244,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,245,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,246,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,247,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,248,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,249,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,250,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,251,null,null,"libre",null,0,{"$f":"IF(L1189=0,0,L1189-K1189)","v":0},0,0,0,0]
[null,null,null,null,null,252,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,253,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,254,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,255,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,256,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,257,null,null,"libre",null,{"$f":"K1195","v":0},0,0,0,0,0]
[null,null,null,null,null,258,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,259,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,260,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,261,null,null,"libre",null,0,{"$f":"IF(L1199=0,0,L1199-K1199)","v":0},0,0,0,0]
[null,null,null,null,null,262,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,263,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,264,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,265,null,null,"Pago MSO",null,180000,0,0,0,0,0]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,12000000000,0,0,0,0,0]
[null,null,null,null,null,267,null,null,"Pago Energía",null,300000000,0,0,0,0,0]
[null,null,null,null,null,268,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,4950000,0,0,0,0,0]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1830000,0,0,0,0,0]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,1350000,{"$f":"IF(L1209=0,0,L1209-K1209)","v":0},0,0,0,0]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,5290000,0,0,0,0,0]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,0,0,0,0,0,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,0,0,0,0,0,0]
[null,null,null,null,null,275,null,null,"BSCS Base",null,300000,0,0,0,0,0]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,2683333.333333333,0,0,0,0,0]
[null,null,null,null,null,277,null,null,"ICC Base",null,30000,0,0,0,0,0]
[null,null,null,null,null,278,null,null,"ICC Mant",null,77878.75,0,0,0,0,0]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,231999.6875,0,0,0,0,0]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,56216948280000,0,0,0,0,0]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,0,{"$f":"IF(L1219=0,0,L1219-K1219)","v":0},0,0,0,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1673738194858114.7,0,0,0,0,0]
[null,null,null,null,null,283,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,284,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,285,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,286,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,287,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,288,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,289,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,290,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,291,null,null,"libre",null,0,{"$f":"IF(L1229=0,0,L1229-K1229)","v":0},0,0,0,0]
[null,null,null,null,null,292,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,293,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,294,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,295,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,296,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,297,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,298,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,299,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,300,null,null,"libre",null,0,0,0,0,0,0]
[]
[]
[null,null,2,"Cálculo de la tendencia por ciclo de vida de cada Activo"]
[]
[null,null,null,null,"Cambio Acumulativo de los Costos operacionales durante el ciclo de vida"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años de Vida"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9","v":1},2,3,4,5,6]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1553))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1554))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1555))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1556))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1557))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1558))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1559))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1560))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1561))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1562))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1563))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1564))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1565))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1566))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1567))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1568))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1569))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1570))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1571))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1572))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1573))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1574))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1575))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1576))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1577))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1578))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1579))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1580))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1581))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1582))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1583))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1584))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1585))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1586))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1587))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1588))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1589))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1590))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1591))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1592))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1593))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1594))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1595))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1596))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1597))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1598))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1599))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1600))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1601))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1602))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1603))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1604))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1605))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,54,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1606))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,55,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1607))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,56,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1608))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,57,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1609))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,58,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1610))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,59,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1611))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1612))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1613))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1614))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1615))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1616))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,65,null,null,"BSCs",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1617))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,66,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1618))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,67,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1619))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,68,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1620))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1621))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1622))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1623))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1624))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1625))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1626))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1627))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1628))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1629))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1630))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1631))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1632))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1633))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1634))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1635))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1636))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1637))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1638))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1639))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1640))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1641))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1642))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1643))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,92,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1644))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,93,null,null,"Espectro",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1645))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,94,null,null,"Tasas",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1646))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,95,null,null,"BSCS Base",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1647))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1648))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,97,null,null,"ICC Base",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1649))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,98,null,null,"ICC Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1650))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1651))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,100,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1652))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,101,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1653))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,102,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1654))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,103,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1655))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,104,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1656))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,105,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1657))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,106,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1658))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,107,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1659))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,108,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1660))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,109,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1661))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,110,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1662))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,111,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1663))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,112,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1664))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,113,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1665))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,114,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1666))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,115,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1667))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,116,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1668))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,117,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1669))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,118,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1670))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,119,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1671))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,120,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1672))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,121,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1673))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,122,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1674))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,123,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1675))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,124,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1676))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,125,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1677))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,126,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1678))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,127,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1679))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,128,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1680))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,129,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1681))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,130,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1682))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,131,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1683))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,132,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1684))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,133,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1685))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,134,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1686))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,135,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1687))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,136,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1688))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,137,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1689))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,138,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1690))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,139,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1691))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,140,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1692))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,141,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1693))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,142,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1694))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,143,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1695))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,144,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1696))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,145,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1697))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,146,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1698))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,147,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1699))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,148,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1700))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,149,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1701))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,150,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1702))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1703))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,152,null,null,"Antenas",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1704))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,153,null,null,"Servicios",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1705))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1706))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1707))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1708))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1709))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,158,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1710))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,159,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1711))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,160,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1712))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,161,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1713))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,162,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1714))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,163,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1715))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,164,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1716))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,165,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1717))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,166,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1718))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,167,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1719))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,168,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1720))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,169,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1721))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,170,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1722))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,171,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1723))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,172,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1724))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,173,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1725))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,174,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1726))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,175,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1727))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,176,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1728))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,177,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1729))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,178,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1730))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,179,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1731))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,180,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1732))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,181,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1733))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,182,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1734))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,183,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1735))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,184,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1736))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,185,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1737))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,186,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1738))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,187,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1739))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,188,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1740))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,189,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1741))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,190,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1742))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,191,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1743))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,192,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1744))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,193,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1745))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,194,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1746))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,195,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1747))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,196,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1748))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,197,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1749))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,198,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1750))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,199,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1751))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1752))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1753))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1754))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1755))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1756))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1757))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1758))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1759))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1760))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1761))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1762))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1763))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,212,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1764))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1765))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1766))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1767))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1768))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1769))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1770))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1771))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1772))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1773))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1774))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1775))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1776))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,225,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1777))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1778))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1779))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1780))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1781))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1782))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1783))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1784))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1785))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,234,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1786))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,235,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1787))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,236,null,null,"Energía libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1788))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1789))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,238,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1790))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1791))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1792))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1793))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,242,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1794))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,243,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1795))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,244,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1796))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,245,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1797))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,246,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1798))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,247,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1799))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,248,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1800))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,249,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1801))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,250,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1802))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,251,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1803))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,252,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1804))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,253,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1805))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,254,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1806))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,255,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1807))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,256,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1808))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,257,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1809))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,258,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1810))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,259,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1811))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,260,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1812))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,261,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1813))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,262,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1814))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,263,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1815))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,264,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1816))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,265,null,null,"Pago MSO",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1817))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1818))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,267,null,null,"Pago Energía",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1819))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,268,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1820))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1821))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1822))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1823))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1824))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1825))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1826))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,275,null,null,"BSCS Base",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1827))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1828))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,277,null,null,"ICC Base",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1829))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,278,null,null,"ICC Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1830))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1831))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1832))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1833))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1834))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,283,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1835))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,284,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1836))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,285,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1837))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,286,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1838))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,287,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1839))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,288,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1840))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,289,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1841))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,290,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1842))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,291,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1843))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,292,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1844))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,293,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1845))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,294,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1846))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,295,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1847))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,296,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1848))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,297,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1849))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,298,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1850))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,299,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1851))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[null,null,null,null,null,300,null,null,"libre",null,{"$f":"INDIRECT(\"Opex.Vida.\"&INDEX(BD.Opex.Tend.CV,F1852))","v":0.53532093174968531},0.88600830070317393,0.34377515915759949,0.33317465077550557,0.41757133812937575,0.38722977224849864]
[]
[]
[null,null,null,null,"Cambio Acumulativo de los Costos operacionales durante el ciclo de vida"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años de Vida"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9","v":1},2,3,4,5,6]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,1,{"$f":"K1859:K2158*(1+K1553:K1852)","v":1.5353209317496854},{"$f":"L1859:L2158*(1+L1553:L1852)","v":2.8956280215232377},{"$f":"M1859:M2158*(1+M1553:M1852)","v":3.8910730054835936},{"$f":"N1859:N2158*(1+N1553:N1852)","v":5.1874798952275869},{"$f":"O1859:O2158*(1+O1553:O1852)","v":7.3536228165970039}]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,54,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,55,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,56,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,57,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,58,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,59,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,65,null,null,"BSCs",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,66,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,67,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,68,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,92,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,93,null,null,"Espectro",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,94,null,null,"Tasas",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,95,null,null,"BSCS Base",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,97,null,null,"ICC Base",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,98,null,null,"ICC Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,100,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,101,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,102,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,103,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,104,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,105,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,106,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,107,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,108,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,109,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,110,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,111,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,112,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,113,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,114,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,115,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,116,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,117,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,118,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,119,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,120,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,121,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,122,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,123,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,124,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,125,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,126,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,127,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,128,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,129,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,130,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,131,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,132,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,133,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,134,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,135,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,136,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,137,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,138,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,139,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,140,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,141,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,142,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,143,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,144,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,145,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,146,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,147,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,148,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,149,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,150,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,152,null,null,"Antenas",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,153,null,null,"Servicios",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,158,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,159,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,160,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,161,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,162,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,163,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,164,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,165,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,166,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,167,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,168,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,169,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,170,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,171,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,172,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,173,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,174,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,175,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,176,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,177,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,178,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,179,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,180,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,181,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,182,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,183,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,184,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,185,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,186,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,187,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,188,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,189,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,190,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,191,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,192,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,193,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,194,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,195,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,196,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,197,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,198,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,199,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,212,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,225,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,234,null,null,"Energía libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,235,null,null,"Energía libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,236,null,null,"Energía libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,238,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,242,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,243,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,244,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,245,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,246,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,247,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,248,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,249,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,250,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,251,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,252,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,253,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,254,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,255,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,256,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,257,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,258,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,259,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,260,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,261,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,262,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,263,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,264,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,265,null,null,"Pago MSO",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,267,null,null,"Pago Energía",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,268,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,275,null,null,"BSCS Base",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,277,null,null,"ICC Base",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,278,null,null,"ICC Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,283,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,284,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,285,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,286,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,287,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,288,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,289,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,290,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,291,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,292,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,293,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,294,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,295,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,296,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,297,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,298,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,299,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,300,null,null,"libre",null,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[]
[]
[null,null,null,null,"Tendencia Modulada por el ciclo de Vida de los Activos"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años de Vida"]
[null,null,null,null,null,"ID",null,null,"Activos","Vida Útil",{"$f":"K$9","v":1},2,3,4,5,6]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"BD.VU","v":5},{"$f":"IF($J2165=0,1,INDEX($K1859:$P1859,MOD(K$2164-1,$J2165)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",5,{"$f":"IF($J2175=0,1,INDEX($K1869:$P1869,MOD(K$2164-1,$J2175)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",10,{"$f":"IF($J2185=0,1,INDEX($K1879:$P1879,MOD(K$2164-1,$J2185)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",15,{"$f":"IF($J2195=0,1,INDEX($K1889:$P1889,MOD(K$2164-1,$J2195)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",15,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",15,{"$f":"IF($J2205=0,1,INDEX($K1899:$P1899,MOD(K$2164-1,$J2205)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",10,{"$f":"IF($J2215=0,1,INDEX($K1909:$P1909,MOD(K$2164-1,$J2215)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,54,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,55,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,56,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,57,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,58,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,59,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",10,{"$f":"IF($J2225=0,1,INDEX($K1919:$P1919,MOD(K$2164-1,$J2225)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,64,null,null,"RNC: Licencias",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,65,null,null,"BSCs",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,66,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,67,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,68,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",10,{"$f":"IF($J2235=0,1,INDEX($K1929:$P1929,MOD(K$2164-1,$J2235)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",10,{"$f":"IF($J2245=0,1,INDEX($K1939:$P1939,MOD(K$2164-1,$J2245)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",30,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",20,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",10,{"$f":"IF($J2255=0,1,INDEX($K1949:$P1949,MOD(K$2164-1,$J2255)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,92,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,93,null,null,"Espectro",20,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,94,null,null,"Tasas",0,1,1,1,1,1,1]
[null,null,null,null,null,95,null,null,"BSCS Base",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,96,null,null,"BSCS Mant",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,97,null,null,"ICC Base",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,98,null,null,"ICC Mant",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,99,null,null,"Mediation Mant",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,100,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,101,null,null,"libre",0,{"$f":"IF($J2265=0,1,INDEX($K1959:$P1959,MOD(K$2164-1,$J2265)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,102,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,103,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,104,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,105,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,106,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,107,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,108,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,109,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,110,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,111,null,null,"libre",0,{"$f":"IF($J2275=0,1,INDEX($K1969:$P1969,MOD(K$2164-1,$J2275)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,112,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,113,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,114,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,115,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,116,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,117,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,118,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,119,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,120,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,121,null,null,"libre",0,{"$f":"IF($J2285=0,1,INDEX($K1979:$P1979,MOD(K$2164-1,$J2285)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,122,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,123,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,124,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,125,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,126,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,127,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,128,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,129,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,130,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,131,null,null,"libre",0,{"$f":"IF($J2295=0,1,INDEX($K1989:$P1989,MOD(K$2164-1,$J2295)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,132,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,133,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,134,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,135,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,136,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,137,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,138,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,139,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,140,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,141,null,null,"libre",0,{"$f":"IF($J2305=0,1,INDEX($K1999:$P1999,MOD(K$2164-1,$J2305)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,142,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,143,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,144,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,145,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,146,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,147,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,148,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,149,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,150,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",10,{"$f":"IF($J2315=0,1,INDEX($K2009:$P2009,MOD(K$2164-1,$J2315)+1))","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,152,null,null,"Antenas",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,153,null,null,"Servicios",10,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",5,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,158,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,159,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,160,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,161,null,null,"libre",0,{"$f":"IF($J2325=0,1,INDEX($K2019:$P2019,MOD(K$2164-1,$J2325)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,162,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,163,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,164,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,165,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,166,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,167,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,168,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,169,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,170,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,171,null,null,"libre",0,{"$f":"IF($J2335=0,1,INDEX($K2029:$P2029,MOD(K$2164-1,$J2335)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,172,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,173,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,174,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,175,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,176,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,177,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,178,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,179,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,180,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,181,null,null,"libre",0,{"$f":"IF($J2345=0,1,INDEX($K2039:$P2039,MOD(K$2164-1,$J2345)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,182,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,183,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,184,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,185,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,186,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,187,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,188,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,189,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,190,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,191,null,null,"libre",0,{"$f":"IF($J2355=0,1,INDEX($K2049:$P2049,MOD(K$2164-1,$J2355)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,192,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,193,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,194,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,195,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,196,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,197,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,198,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,199,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",0,{"$f":"IF($J2365=0,1,INDEX($K2059:$P2059,MOD(K$2164-1,$J2365)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",0,1,1,1,1,1,1]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",0,1,1,1,1,1,1]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",0,1,1,1,1,1,1]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",0,1,1,1,1,1,1]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",0,{"$f":"IF($J2375=0,1,INDEX($K2069:$P2069,MOD(K$2164-1,$J2375)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,212,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",0,1,1,1,1,1,1]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",0,1,1,1,1,1,1]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,221,null,null,"Arriendos libre",0,{"$f":"IF($J2385=0,1,INDEX($K2079:$P2079,MOD(K$2164-1,$J2385)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,222,null,null,"Arriendos libre",0,1,1,1,1,1,1]
[null,null,null,null,null,223,null,null,"Arriendos libre",0,1,1,1,1,1,1]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",0,1,1,1,1,1,1]
[null,null,null,null,null,225,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",0,1,1,1,1,1,1]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",0,1,1,1,1,1,1]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",0,{"$f":"IF($J2395=0,1,INDEX($K2089:$P2089,MOD(K$2164-1,$J2395)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",0,1,1,1,1,1,1]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",0,1,1,1,1,1,1]
[null,null,null,null,null,234,null,null,"Energía libre",0,1,1,1,1,1,1]
[null,null,null,null,null,235,null,null,"Energía libre",0,1,1,1,1,1,1]
[null,null,null,null,null,236,null,null,"Energía libre",0,1,1,1,1,1,1]
[null,null,null,null,null,237,null,null,"Energía Carreteras",0,1,1,1,1,1,1]
[null,null,null,null,null,238,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",0,1,1,1,1,1,1]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",0,1,1,1,1,1,1]
[null,null,null,null,null,241,null,null,"Pago Tasas",0,{"$f":"IF($J2405=0,1,INDEX($K2099:$P2099,MOD(K$2164-1,$J2405)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,242,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,243,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,244,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,245,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,246,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,247,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,248,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,249,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,250,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,251,null,null,"libre",0,{"$f":"IF($J2415=0,1,INDEX($K2109:$P2109,MOD(K$2164-1,$J2415)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,252,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,253,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,254,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,255,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,256,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,257,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,258,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,259,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,260,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,261,null,null,"libre",0,{"$f":"IF($J2425=0,1,INDEX($K2119:$P2119,MOD(K$2164-1,$J2425)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,262,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,263,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,264,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,265,null,null,"Pago MSO",0,1,1,1,1,1,1]
[null,null,null,null,null,266,null,null,"Pago Arriendo",0,1,1,1,1,1,1]
[null,null,null,null,null,267,null,null,"Pago Energía",0,1,1,1,1,1,1]
[null,null,null,null,null,268,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",0,1,1,1,1,1,1]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",0,1,1,1,1,1,1]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",0,{"$f":"IF($J2435=0,1,INDEX($K2129:$P2129,MOD(K$2164-1,$J2435)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",0,1,1,1,1,1,1]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",0,1,1,1,1,1,1]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",0,1,1,1,1,1,1]
[null,null,null,null,null,275,null,null,"BSCS Base",0,1,1,1,1,1,1]
[null,null,null,null,null,276,null,null,"BSCS Mant",0,1,1,1,1,1,1]
[null,null,null,null,null,277,null,null,"ICC Base",0,1,1,1,1,1,1]
[null,null,null,null,null,278,null,null,"ICC Mant",0,1,1,1,1,1,1]
[null,null,null,null,null,279,null,null,"Mediation Mant",0,1,1,1,1,1,1]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",0,1,1,1,1,1,1]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",0,{"$f":"IF($J2445=0,1,INDEX($K2139:$P2139,MOD(K$2164-1,$J2445)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",0,1,1,1,1,1,1]
[null,null,null,null,null,283,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,284,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,285,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,286,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,287,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,288,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,289,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,290,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,291,null,null,"libre",0,{"$f":"IF($J2455=0,1,INDEX($K2149:$P2149,MOD(K$2164-1,$J2455)+1))","v":1},1,1,1,1,1]
[null,null,null,null,null,292,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,293,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,294,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,295,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,296,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,297,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,298,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,299,null,null,"libre",0,1,1,1,1,1,1]
[null,null,null,null,null,300,null,null,"libre",0,1,1,1,1,1,1]
[]
[]
[null,null,null,null,"Tendencia Modulada por el ciclo de Vida de los Activos"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años de Vida"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"7-K$9","v":6},5,4,3,2,1]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"INDEX($K$2165:$P$2464,$F2471,K$2470)","v":1},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2481,K$2470)","v":1},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2491,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,{"$f":"INDEX($K$2165:$P$2464,$F2501,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,{"$f":"INDEX($K$2165:$P$2464,$F2511,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2521,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,54,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,55,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,56,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,57,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,58,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,59,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,{"$f":"INDEX($K$2165:$P$2464,$F2531,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,65,null,null,"BSCs",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,66,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,67,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,68,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,{"$f":"INDEX($K$2165:$P$2464,$F2541,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,{"$f":"INDEX($K$2165:$P$2464,$F2551,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,{"$f":"INDEX($K$2165:$P$2464,$F2561,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,92,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,93,null,null,"Espectro",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,94,null,null,"Tasas",null,1,1,1,1,1,1]
[null,null,null,null,null,95,null,null,"BSCS Base",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,97,null,null,"ICC Base",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,98,null,null,"ICC Mant",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,100,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,101,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2571,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,102,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,103,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,104,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,105,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,106,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,107,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,108,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,109,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,110,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,111,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2581,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,112,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,113,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,114,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,115,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,116,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,117,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,118,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,119,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,120,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,121,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2591,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,122,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,123,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,124,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,125,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,126,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,127,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,128,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,129,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,130,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,131,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2601,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,132,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,133,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,134,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,135,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,136,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,137,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,138,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,139,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,140,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,141,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2611,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,142,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,143,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,144,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,145,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,146,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,147,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,148,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,149,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,150,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,{"$f":"INDEX($K$2165:$P$2464,$F2621,K$2470)","v":7.3536228165970039},5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,152,null,null,"Antenas",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,153,null,null,"Servicios",null,7.3536228165970039,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,1,5.1874798952275869,3.8910730054835936,2.8956280215232377,1.5353209317496854,1]
[null,null,null,null,null,158,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,159,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,160,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,161,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2631,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,162,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,163,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,164,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,165,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,166,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,167,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,168,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,169,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,170,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,171,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2641,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,172,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,173,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,174,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,175,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,176,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,177,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,178,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,179,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,180,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,181,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2651,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,182,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,183,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,184,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,185,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,186,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,187,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,188,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,189,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,190,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,191,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2661,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,192,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,193,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,194,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,195,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,196,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,197,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,198,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,199,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,{"$f":"INDEX($K$2165:$P$2464,$F2671,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,1,1,1,1,1,1]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,1,1,1,1,1,1]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,1,1,1,1,1,1]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,1,1,1,1,1,1]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,{"$f":"INDEX($K$2165:$P$2464,$F2681,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,212,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,1,1,1,1,1,1]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,1,1,1,1,1,1]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2691,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,1,1,1,1,1,1]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,1,1,1,1,1,1]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,1,1,1,1,1,1]
[null,null,null,null,null,225,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,1,1,1,1,1,1]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,1,1,1,1,1,1]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,{"$f":"INDEX($K$2165:$P$2464,$F2701,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,1,1,1,1,1,1]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,1,1,1,1,1,1]
[null,null,null,null,null,234,null,null,"Energía libre",null,1,1,1,1,1,1]
[null,null,null,null,null,235,null,null,"Energía libre",null,1,1,1,1,1,1]
[null,null,null,null,null,236,null,null,"Energía libre",null,1,1,1,1,1,1]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,1,1,1,1,1,1]
[null,null,null,null,null,238,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,1,1,1,1,1,1]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,1,1,1,1,1,1]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,{"$f":"INDEX($K$2165:$P$2464,$F2711,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,242,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,243,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,244,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,245,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,246,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,247,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,248,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,249,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,250,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,251,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2721,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,252,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,253,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,254,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,255,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,256,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,257,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,258,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,259,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,260,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,261,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2731,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,262,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,263,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,264,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,265,null,null,"Pago MSO",null,1,1,1,1,1,1]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,1,1,1,1,1,1]
[null,null,null,null,null,267,null,null,"Pago Energía",null,1,1,1,1,1,1]
[null,null,null,null,null,268,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,1,1,1,1,1,1]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1,1,1,1,1,1]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,{"$f":"INDEX($K$2165:$P$2464,$F2741,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,1,1,1,1,1,1]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,1,1,1,1,1,1]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,1,1,1,1,1,1]
[null,null,null,null,null,275,null,null,"BSCS Base",null,1,1,1,1,1,1]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,1,1,1,1,1,1]
[null,null,null,null,null,277,null,null,"ICC Base",null,1,1,1,1,1,1]
[null,null,null,null,null,278,null,null,"ICC Mant",null,1,1,1,1,1,1]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,1,1,1,1,1,1]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,1,1,1,1,1,1]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,{"$f":"INDEX($K$2165:$P$2464,$F2751,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1,1,1,1,1,1]
[null,null,null,null,null,283,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,284,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,285,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,286,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,287,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,288,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,289,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,290,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,291,null,null,"libre",null,{"$f":"INDEX($K$2165:$P$2464,$F2761,K$2470)","v":1},1,1,1,1,1]
[null,null,null,null,null,292,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,293,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,294,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,295,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,296,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,297,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,298,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,299,null,null,"libre",null,1,1,1,1,1,1]
[null,null,null,null,null,300,null,null,"libre",null,1,1,1,1,1,1]
[]
[]
[null,null,3,"Chequeo"]
[]
[null,null,null,null,"Chequeo de que los cálculos sólo se aplican a activos utilizados en el año"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años desde la entrada"]
[null,null,null,null,null,null,null,null,"Para Activos que comienzan en el Año...",null,{"$f":"K$9","v":1},2,3,4,5,6]
[null,null,null,null,null,null,null,null,1,null,{"$f":"IF($I2779>K$2778,0,1)","v":1},1,1,1,1,1]
[null,null,null,null,null,null,null,null,2,null,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,3,null,0,0,1,1,1,1]
[null,null,null,null,null,null,null,null,4,null,0,0,0,1,1,1]
[null,null,null,null,null,null,null,null,5,null,0,0,0,0,1,1]
[null,null,null,null,null,null,null,null,6,null,0,0,0,0,0,1]
[]
[]
[null,null,null,null,"Gastos en equipos Totales por ciclo de vida para todos los Activos"]
[]
[null,null,null,null,null,null,null,null,null,null,"Años desde la entrada"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9","v":1},2,3,4,5,6]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":11250000000},{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":17272360482.18396},{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":32575815242.136425},{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":43774571311.69043},{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":58359148821.310356},{"$f":"SUMPRODUCT(OFFSET($K1245,0,0,1,6),OFFSET($K2471:$P2471,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":11250000000}]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":10125000000},{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":15545124433.965565},{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":29318233717.922783},{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":39397114180.521385},{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":52523233939.179314},{"$f":"SUMPRODUCT(OFFSET($K1246,0,0,1,6),OFFSET($K2472:$P2472,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":10125000000}]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":9000000000},{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":13817888385.747169},{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":26060652193.709141},{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":35019657049.352341},{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":46687319057.048279},{"$f":"SUMPRODUCT(OFFSET($K1247,0,0,1,6),OFFSET($K2473:$P2473,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":9000000000}]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":7840000000},{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":12036916104.917534},{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":22701723688.742184},{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":30506012362.991375},{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":40669842378.584282},{"$f":"SUMPRODUCT(OFFSET($K1248,0,0,1,6),OFFSET($K2474:$P2474,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7840000000}]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":3720000000},{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":5711393866.1088295},{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":10771736240.066444},{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":14474791580.398968},{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":19297425210.246624},{"$f":"SUMPRODUCT(OFFSET($K1249,0,0,1,6),OFFSET($K2475:$P2475,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":3720000000}]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4357500000},{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":6690160960.0992546},{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":12617699103.787508},{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":16955350621.394758},{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":22604443643.454208},{"$f":"SUMPRODUCT(OFFSET($K1250,0,0,1,6),OFFSET($K2476:$P2476,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4357500000}]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000000},{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604658.7484274},{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140107.616188},{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365027.417969},{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399476.137936},{"$f":"SUMPRODUCT(OFFSET($K1251,0,0,1,6),OFFSET($K2477:$P2477,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5000000000}]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5647500000},{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":8670724962.0563488},{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":16353059251.552485},{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":21974834798.468594},{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":29296292708.297798},{"$f":"SUMPRODUCT(OFFSET($K1252,0,0,1,6),OFFSET($K2478:$P2478,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5647500000}]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1253,0,0,1,6),OFFSET($K2479:$P2479,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1254,0,0,1,6),OFFSET($K2480:$P2480,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1255,0,0,1,6),OFFSET($K2481:$P2481,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1256,0,0,1,6),OFFSET($K2482:$P2482,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2166666666.6666675},{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3326528685.457653},{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":6273860713.3003511},{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":8430658178.5477896},{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":11239539772.993109},{"$f":"SUMPRODUCT(OFFSET($K1257,0,0,1,6),OFFSET($K2483:$P2483,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":15932849435.96018}]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1950000000},{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2993875816.9118867},{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5646474641.970314},{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":7587592360.6930075},{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":10115585795.693794},{"$f":"SUMPRODUCT(OFFSET($K1258,0,0,1,6),OFFSET($K2484:$P2484,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":14339564492.364157}]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1733333333.333333},{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2661222948.3661208},{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5019088570.6402779},{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":6744526542.8382273},{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":8991631818.3944817},{"$f":"SUMPRODUCT(OFFSET($K1259,0,0,1,6),OFFSET($K2485:$P2485,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":12746279548.768137}]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1516666666.666667},{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2328570079.8203568},{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4391702499.3102446},{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5901460724.9834518},{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":7867677841.0951748},{"$f":"SUMPRODUCT(OFFSET($K1260,0,0,1,6),OFFSET($K2486:$P2486,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":11152994605.172125}]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1000000000},{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1535320931.7496855},{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2895628021.5232377},{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3891073005.4835935},{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5187479895.2275867},{"$f":"SUMPRODUCT(OFFSET($K1261,0,0,1,6),OFFSET($K2487:$P2487,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7353622816.5970039}]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1166666666.6666665},{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1791207753.7079661},{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3378232691.7771101},{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4539585173.0641918},{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":6052059877.7655172},{"$f":"SUMPRODUCT(OFFSET($K1262,0,0,1,6),OFFSET($K2488:$P2488,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":8579226619.3631697}]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1333333333.3333333},{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2047094575.6662471},{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3860837362.0309834},{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5188097340.6447916},{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":6916639860.3034487},{"$f":"SUMPRODUCT(OFFSET($K1263,0,0,1,6),OFFSET($K2489:$P2489,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":9804830422.1293373}]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1500000000},{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2302981397.6245279},{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4343442032.2848568},{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5836609508.2253904},{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":7781219842.8413801},{"$f":"SUMPRODUCT(OFFSET($K1264,0,0,1,6),OFFSET($K2490:$P2490,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":11030434224.895506}]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1265,0,0,1,6),OFFSET($K2491:$P2491,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1266,0,0,1,6),OFFSET($K2492:$P2492,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1267,0,0,1,6),OFFSET($K2493:$P2493,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1268,0,0,1,6),OFFSET($K2494:$P2494,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":8514450000},{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":13072413307.336109},{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":24654680007.858532},{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":33130346551.539783},{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":44168538193.920525},{"$f":"SUMPRODUCT(OFFSET($K1269,0,0,1,6),OFFSET($K2495:$P2495,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":8514450000}]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1168562343.75},{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1794118226.4138463},{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3383721867.4593701},{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4546961390.9902649},{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":6061893664.5231533},{"$f":"SUMPRODUCT(OFFSET($K1270,0,0,1,6),OFFSET($K2496:$P2496,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1168562343.75}]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1271,0,0,1,6),OFFSET($K2497:$P2497,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":19200000},{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":29478161.889593959},{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":55596058.013246164},{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":74708601.705284998},{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":99599613.988369673},{"$f":"SUMPRODUCT(OFFSET($K1272,0,0,1,6),OFFSET($K2498:$P2498,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":19200000}]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1273,0,0,1,6),OFFSET($K2499:$P2499,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":69000000},{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":105937144.2907283},{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":199798333.4851034},{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":268484037.37836796},{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":357936112.77070349},{"$f":"SUMPRODUCT(OFFSET($K1274,0,0,1,6),OFFSET($K2500:$P2500,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":507399974.34519327}]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":80325000},{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":123324653.84279348},{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":232591320.82885408},{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":312550439.16546965},{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":416684322.58415592},{"$f":"SUMPRODUCT(OFFSET($K1275,0,0,1,6),OFFSET($K2501:$P2501,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":590679752.74315429}]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":87600000},{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":134494113.62127244},{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":253657014.68543562},{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":340857995.28036278},{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":454423238.82193661},{"$f":"SUMPRODUCT(OFFSET($K1276,0,0,1,6),OFFSET($K2502:$P2502,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":644177358.73389757}]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":90825000},{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":139445523.62616518},{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":262995415.05484807},{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":353406705.72304738},{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":471152861.48404557},{"$f":"SUMPRODUCT(OFFSET($K1277,0,0,1,6),OFFSET($K2503:$P2503,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":667892792.31742287}]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1278,0,0,1,6),OFFSET($K2504:$P2504,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1279,0,0,1,6),OFFSET($K2505:$P2505,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1280,0,0,1,6),OFFSET($K2506:$P2506,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1281,0,0,1,6),OFFSET($K2507:$P2507,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1282,0,0,1,6),OFFSET($K2508:$P2508,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1283,0,0,1,6),OFFSET($K2509:$P2509,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1284,0,0,1,6),OFFSET($K2510:$P2510,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1285,0,0,1,6),OFFSET($K2511:$P2511,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1000000},{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1535320.9317496854},{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2895628.0215232377},{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3891073.0054835938},{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5187479.8952275869},{"$f":"SUMPRODUCT(OFFSET($K1286,0,0,1,6),OFFSET($K2512:$P2512,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7353622.8165970035}]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":900000},{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1381788.8385747168},{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2606065.2193709142},{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3501965.704935234},{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4668731.905704828},{"$f":"SUMPRODUCT(OFFSET($K1287,0,0,1,6),OFFSET($K2513:$P2513,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":6618260.5349373035}]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":800000},{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1228256.7453997484},{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2316502.4172185902},{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3112858.4043868748},{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4149983.9161820696},{"$f":"SUMPRODUCT(OFFSET($K1288,0,0,1,6),OFFSET($K2514:$P2514,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5882898.2532776035}]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":700000},{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1074724.6522247798},{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2026939.6150662664},{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2723751.1038385155},{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3631235.9266593107},{"$f":"SUMPRODUCT(OFFSET($K1289,0,0,1,6),OFFSET($K2515:$P2515,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5147535.9716179026}]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1290,0,0,1,6),OFFSET($K2516:$P2516,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1291,0,0,1,6),OFFSET($K2517:$P2517,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1292,0,0,1,6),OFFSET($K2518:$P2518,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1293,0,0,1,6),OFFSET($K2519:$P2519,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1294,0,0,1,6),OFFSET($K2520:$P2520,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1295,0,0,1,6),OFFSET($K2521:$P2521,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1296,0,0,1,6),OFFSET($K2522:$P2522,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1297,0,0,1,6),OFFSET($K2523:$P2523,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,54,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1298,0,0,1,6),OFFSET($K2524:$P2524,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,55,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1299,0,0,1,6),OFFSET($K2525:$P2525,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,56,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1300,0,0,1,6),OFFSET($K2526:$P2526,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,57,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1301,0,0,1,6),OFFSET($K2527:$P2527,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,58,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1302,0,0,1,6),OFFSET($K2528:$P2528,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,59,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1303,0,0,1,6),OFFSET($K2529:$P2529,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":15391227.533764219},{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":23630473.797910292},{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":44567269.732407667},{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":59888389.977885775},{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":79841683.394275159},{"$f":"SUMPRODUCT(OFFSET($K1304,0,0,1,6),OFFSET($K2530:$P2530,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":113181281.96772459}]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":18953046.695553608},{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":29099009.312112663},{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":54880973.104883432},{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":73747688.368738666},{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":98318548.686493993},{"$f":"SUMPRODUCT(OFFSET($K1305,0,0,1,6),OFFSET($K2531:$P2531,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":139373556.62445146}]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2227080099.3973327},{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3419282693.2878947},{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":6448795541.9916744},{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":8665731255.8146801},{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":11552933240.68512},{"$f":"SUMPRODUCT(OFFSET($K1306,0,0,1,6),OFFSET($K2532:$P2532,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":16377107033.317348}]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1307,0,0,1,6),OFFSET($K2533:$P2533,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":691538165.47111738},{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1061733020.5515841},{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2002437289.8909409},{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2690825487.9263115},{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3587340330.1639895},{"$f":"SUMPRODUCT(OFFSET($K1308,0,0,1,6),OFFSET($K2534:$P2534,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":691538165.47111738}]
[null,null,null,null,null,65,null,null,"BSCs",null,{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":42876286.740000002},{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":65828860.507623486},{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":124153777.34320924},{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":166834761.90938815},{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":222419875.44576317},{"$f":"SUMPRODUCT(OFFSET($K1309,0,0,1,6),OFFSET($K2535:$P2535,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":315296040.4622196}]
[null,null,null,null,null,66,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1310,0,0,1,6),OFFSET($K2536:$P2536,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,67,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1311,0,0,1,6),OFFSET($K2537:$P2537,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,68,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1312,0,0,1,6),OFFSET($K2538:$P2538,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":7800000},{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":11975503.267647546},{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":22585898.567881253},{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":30350369.442772031},{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":40462343.182775177},{"$f":"SUMPRODUCT(OFFSET($K1313,0,0,1,6),OFFSET($K2539:$P2539,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":57358257.969456628}]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1314,0,0,1,6),OFFSET($K2540:$P2540,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1315,0,0,1,6),OFFSET($K2541:$P2541,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1316,0,0,1,6),OFFSET($K2542:$P2542,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":167569383366.36621},{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":257272781802.76962},{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":485218602025.01996},{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":652024704162.39905},{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":869262807268.70874},{"$f":"SUMPRODUCT(OFFSET($K1317,0,0,1,6),OFFSET($K2543:$P2543,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1232242040886.001}]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":223420644488.48828},{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":343022392068.18103},{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":646943078767.64795},{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":869346038636.90356},{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1158990101462.8232},{"$f":"SUMPRODUCT(OFFSET($K1318,0,0,1,6),OFFSET($K2544:$P2544,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1642951149009.355}]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":82400000.00000003},{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":126510444.77617413},{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":238599748.97351488},{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":320624415.65184826},{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":427448343.36675334},{"$f":"SUMPRODUCT(OFFSET($K1319,0,0,1,6),OFFSET($K2545:$P2545,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":605938520.08759332}]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":62500000.000000022},{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":95957558.234355375},{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":180976751.34520242},{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":243192062.84272468},{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":324217493.45172429},{"$f":"SUMPRODUCT(OFFSET($K1320,0,0,1,6),OFFSET($K2546:$P2546,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":459601426.03731292}]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1321,0,0,1,6),OFFSET($K2547:$P2547,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":25000000},{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":38383023.293742135},{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":72390700.538080946},{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":97276825.137089834},{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":129686997.38068967},{"$f":"SUMPRODUCT(OFFSET($K1322,0,0,1,6),OFFSET($K2548:$P2548,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":183840570.4149251}]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1323,0,0,1,6),OFFSET($K2549:$P2549,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1324,0,0,1,6),OFFSET($K2550:$P2550,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1325,0,0,1,6),OFFSET($K2551:$P2551,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":14472662456.738308},{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":22220181607.978149},{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":41907446955.778786},{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":56314186202.890297},{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":75076645524.745071},{"$f":"SUMPRODUCT(OFFSET($K1326,0,0,1,6),OFFSET($K2552:$P2552,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":106426500858.77766}]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":14312662456.738308},{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":21974530258.898201},{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":41444146472.335068},{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":55691614522.012924},{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":74246648741.508652},{"$f":"SUMPRODUCT(OFFSET($K1327,0,0,1,6),OFFSET($K2553:$P2553,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":105249921208.12215}]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4770887485.5794363},{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7324843419.6327343},{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":13814715490.778357},{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":18563871507.337643},{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":24748882913.83622},{"$f":"SUMPRODUCT(OFFSET($K1328,0,0,1,6),OFFSET($K2554:$P2554,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":35083307069.374054}]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":637088748.55794358},{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":978135691.04322302},{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1844772032.5215538},{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2478958831.6111388},{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3304885074.6200356},{"$f":"SUMPRODUCT(OFFSET($K1329,0,0,1,6),OFFSET($K2555:$P2555,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4684910357.5929251}]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4833387485.5794363},{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7420800977.8670893},{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":13995692242.12356},{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":18807063570.180367},{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25073100407.287945},{"$f":"SUMPRODUCT(OFFSET($K1330,0,0,1,6),OFFSET($K2556:$P2556,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":35542908495.411362}]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5000000},{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7676604.6587484274},{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":14478140.107616188},{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":19455365.027417969},{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":25937399.476137936},{"$f":"SUMPRODUCT(OFFSET($K1331,0,0,1,6),OFFSET($K2557:$P2557,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":36768114.082985021}]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":25000},{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":38383.023293742139},{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":72390.700538080942},{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":97276.825137089836},{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":129686.99738068967},{"$f":"SUMPRODUCT(OFFSET($K1332,0,0,1,6),OFFSET($K2558:$P2558,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":183840.57041492511}]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1333,0,0,1,6),OFFSET($K2559:$P2559,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":625000000},{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":959575582.34355342},{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1809767513.4520235},{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2431920628.4272461},{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3242174934.517242},{"$f":"SUMPRODUCT(OFFSET($K1334,0,0,1,6),OFFSET($K2560:$P2560,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4596014260.373127}]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":25000000},{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":38383023.293742135},{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":72390700.538080946},{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":97276825.137089834},{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":129686997.38068967},{"$f":"SUMPRODUCT(OFFSET($K1335,0,0,1,6),OFFSET($K2561:$P2561,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":183840570.4149251}]
[null,null,null,null,null,92,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1336,0,0,1,6),OFFSET($K2562:$P2562,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,93,null,null,"Espectro",null,{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1000000},{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1535320.9317496854},{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2895628.0215232377},{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3891073.0054835938},{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5187479.8952275869},{"$f":"SUMPRODUCT(OFFSET($K1337,0,0,1,6),OFFSET($K2563:$P2563,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7353622.8165970035}]
[null,null,null,null,null,94,null,null,"Tasas",null,{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1338,0,0,1,6),OFFSET($K2564:$P2564,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,95,null,null,"BSCS Base",null,{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1339,0,0,1,6),OFFSET($K2565:$P2565,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":222839.99999999997},{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":342130.91643109987},{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":645261.74831623817},{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":867086.70854196383},{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1155978.0198525153},{"$f":"SUMPRODUCT(OFFSET($K1340,0,0,1,6),OFFSET($K2566:$P2566,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":222839.99999999997}]
[null,null,null,null,null,97,null,null,"ICC Base",null,{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1341,0,0,1,6),OFFSET($K2567:$P2567,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,98,null,null,"ICC Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":78000},{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":119755.03267647546},{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":225858.98567881255},{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":303503.69442772027},{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":404623.4318277518},{"$f":"SUMPRODUCT(OFFSET($K1342,0,0,1,6),OFFSET($K2568:$P2568,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":78000}]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":142875},{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":219358.97812373631},{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":413712.85357513261},{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":555937.05565846839},{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":741161.1900306415},{"$f":"SUMPRODUCT(OFFSET($K1343,0,0,1,6),OFFSET($K2569:$P2569,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":142875}]
[null,null,null,null,null,100,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1344,0,0,1,6),OFFSET($K2570:$P2570,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,101,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1345,0,0,1,6),OFFSET($K2571:$P2571,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,102,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1346,0,0,1,6),OFFSET($K2572:$P2572,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,103,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1347,0,0,1,6),OFFSET($K2573:$P2573,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,104,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1348,0,0,1,6),OFFSET($K2574:$P2574,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,105,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1349,0,0,1,6),OFFSET($K2575:$P2575,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,106,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1350,0,0,1,6),OFFSET($K2576:$P2576,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,107,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1351,0,0,1,6),OFFSET($K2577:$P2577,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,108,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1352,0,0,1,6),OFFSET($K2578:$P2578,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,109,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1353,0,0,1,6),OFFSET($K2579:$P2579,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,110,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1354,0,0,1,6),OFFSET($K2580:$P2580,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,111,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1355,0,0,1,6),OFFSET($K2581:$P2581,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,112,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1356,0,0,1,6),OFFSET($K2582:$P2582,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,113,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1357,0,0,1,6),OFFSET($K2583:$P2583,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,114,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1358,0,0,1,6),OFFSET($K2584:$P2584,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,115,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1359,0,0,1,6),OFFSET($K2585:$P2585,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,116,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1360,0,0,1,6),OFFSET($K2586:$P2586,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,117,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1361,0,0,1,6),OFFSET($K2587:$P2587,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,118,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1362,0,0,1,6),OFFSET($K2588:$P2588,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,119,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1363,0,0,1,6),OFFSET($K2589:$P2589,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,120,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1364,0,0,1,6),OFFSET($K2590:$P2590,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,121,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1365,0,0,1,6),OFFSET($K2591:$P2591,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,122,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1366,0,0,1,6),OFFSET($K2592:$P2592,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,123,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1367,0,0,1,6),OFFSET($K2593:$P2593,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,124,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1368,0,0,1,6),OFFSET($K2594:$P2594,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,125,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1369,0,0,1,6),OFFSET($K2595:$P2595,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,126,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1370,0,0,1,6),OFFSET($K2596:$P2596,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,127,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1371,0,0,1,6),OFFSET($K2597:$P2597,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,128,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1372,0,0,1,6),OFFSET($K2598:$P2598,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,129,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1373,0,0,1,6),OFFSET($K2599:$P2599,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,130,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1374,0,0,1,6),OFFSET($K2600:$P2600,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,131,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1375,0,0,1,6),OFFSET($K2601:$P2601,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,132,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1376,0,0,1,6),OFFSET($K2602:$P2602,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,133,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1377,0,0,1,6),OFFSET($K2603:$P2603,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,134,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1378,0,0,1,6),OFFSET($K2604:$P2604,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,135,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1379,0,0,1,6),OFFSET($K2605:$P2605,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,136,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1380,0,0,1,6),OFFSET($K2606:$P2606,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,137,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1381,0,0,1,6),OFFSET($K2607:$P2607,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,138,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1382,0,0,1,6),OFFSET($K2608:$P2608,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,139,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1383,0,0,1,6),OFFSET($K2609:$P2609,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,140,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1384,0,0,1,6),OFFSET($K2610:$P2610,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,141,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1385,0,0,1,6),OFFSET($K2611:$P2611,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,142,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1386,0,0,1,6),OFFSET($K2612:$P2612,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,143,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1387,0,0,1,6),OFFSET($K2613:$P2613,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,144,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1388,0,0,1,6),OFFSET($K2614:$P2614,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,145,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1389,0,0,1,6),OFFSET($K2615:$P2615,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,146,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1390,0,0,1,6),OFFSET($K2616:$P2616,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,147,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1391,0,0,1,6),OFFSET($K2617:$P2617,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,148,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1392,0,0,1,6),OFFSET($K2618:$P2618,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,149,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1393,0,0,1,6),OFFSET($K2619:$P2619,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,150,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1394,0,0,1,6),OFFSET($K2620:$P2620,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":61214378.728689797},{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":93983716.986210138},{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":177254070.36693022},{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":238189616.61865398},{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":317548358.95392555},{"$f":"SUMPRODUCT(OFFSET($K1395,0,0,1,6),OFFSET($K2621:$P2621,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":450147452.12310362}]
[null,null,null,null,null,152,null,null,"Antenas",null,{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":812500},{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1247448.2570466194},{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2352697.7674876307},{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3161496.8169554197},{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4214827.4148724144},{"$f":"SUMPRODUCT(OFFSET($K1396,0,0,1,6),OFFSET($K2622:$P2622,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5974818.538485066}]
[null,null,null,null,null,153,null,null,"Servicios",null,{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":812500},{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1247448.2570466194},{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2352697.7674876307},{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3161496.8169554197},{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4214827.4148724144},{"$f":"SUMPRODUCT(OFFSET($K1397,0,0,1,6),OFFSET($K2623:$P2623,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5974818.538485066}]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":325000},{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":498979.30281864776},{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":941079.10699505231},{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":1264598.726782168},{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1685930.9659489656},{"$f":"SUMPRODUCT(OFFSET($K1398,0,0,1,6),OFFSET($K2624:$P2624,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":325000}]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1399,0,0,1,6),OFFSET($K2625:$P2625,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1400,0,0,1,6),OFFSET($K2626:$P2626,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1401,0,0,1,6),OFFSET($K2627:$P2627,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,158,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1402,0,0,1,6),OFFSET($K2628:$P2628,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,159,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1403,0,0,1,6),OFFSET($K2629:$P2629,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,160,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1404,0,0,1,6),OFFSET($K2630:$P2630,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,161,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1405,0,0,1,6),OFFSET($K2631:$P2631,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,162,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1406,0,0,1,6),OFFSET($K2632:$P2632,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,163,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1407,0,0,1,6),OFFSET($K2633:$P2633,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,164,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1408,0,0,1,6),OFFSET($K2634:$P2634,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,165,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1409,0,0,1,6),OFFSET($K2635:$P2635,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,166,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1410,0,0,1,6),OFFSET($K2636:$P2636,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,167,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1411,0,0,1,6),OFFSET($K2637:$P2637,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,168,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1412,0,0,1,6),OFFSET($K2638:$P2638,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,169,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1413,0,0,1,6),OFFSET($K2639:$P2639,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,170,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1414,0,0,1,6),OFFSET($K2640:$P2640,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,171,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1415,0,0,1,6),OFFSET($K2641:$P2641,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,172,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1416,0,0,1,6),OFFSET($K2642:$P2642,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,173,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1417,0,0,1,6),OFFSET($K2643:$P2643,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,174,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1418,0,0,1,6),OFFSET($K2644:$P2644,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,175,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1419,0,0,1,6),OFFSET($K2645:$P2645,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,176,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1420,0,0,1,6),OFFSET($K2646:$P2646,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,177,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1421,0,0,1,6),OFFSET($K2647:$P2647,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,178,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1422,0,0,1,6),OFFSET($K2648:$P2648,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,179,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1423,0,0,1,6),OFFSET($K2649:$P2649,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,180,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1424,0,0,1,6),OFFSET($K2650:$P2650,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,181,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1425,0,0,1,6),OFFSET($K2651:$P2651,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,182,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1426,0,0,1,6),OFFSET($K2652:$P2652,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,183,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1427,0,0,1,6),OFFSET($K2653:$P2653,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,184,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1428,0,0,1,6),OFFSET($K2654:$P2654,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,185,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1429,0,0,1,6),OFFSET($K2655:$P2655,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,186,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1430,0,0,1,6),OFFSET($K2656:$P2656,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,187,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1431,0,0,1,6),OFFSET($K2657:$P2657,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,188,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1432,0,0,1,6),OFFSET($K2658:$P2658,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,189,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1433,0,0,1,6),OFFSET($K2659:$P2659,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,190,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1434,0,0,1,6),OFFSET($K2660:$P2660,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,191,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1435,0,0,1,6),OFFSET($K2661:$P2661,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,192,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1436,0,0,1,6),OFFSET($K2662:$P2662,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,193,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1437,0,0,1,6),OFFSET($K2663:$P2663,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,194,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1438,0,0,1,6),OFFSET($K2664:$P2664,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,195,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1439,0,0,1,6),OFFSET($K2665:$P2665,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,196,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1440,0,0,1,6),OFFSET($K2666:$P2666,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,197,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1441,0,0,1,6),OFFSET($K2667:$P2667,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,198,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1442,0,0,1,6),OFFSET($K2668:$P2668,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,199,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1443,0,0,1,6),OFFSET($K2669:$P2669,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":7200000},{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7200000},{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":7200000},{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":7200000},{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":7200000},{"$f":"SUMPRODUCT(OFFSET($K1444,0,0,1,6),OFFSET($K2670:$P2670,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7200000}]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":6480000},{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":6480000},{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":6480000},{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":6480000},{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":6480000},{"$f":"SUMPRODUCT(OFFSET($K1445,0,0,1,6),OFFSET($K2671:$P2671,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":6480000}]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5760000},{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":5760000},{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5760000},{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5760000},{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5760000},{"$f":"SUMPRODUCT(OFFSET($K1446,0,0,1,6),OFFSET($K2672:$P2672,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5760000}]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5040000},{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":5040000},{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5040000},{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5040000},{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5040000},{"$f":"SUMPRODUCT(OFFSET($K1447,0,0,1,6),OFFSET($K2673:$P2673,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5040000}]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1448,0,0,1,6),OFFSET($K2674:$P2674,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1449,0,0,1,6),OFFSET($K2675:$P2675,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1450,0,0,1,6),OFFSET($K2676:$P2676,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1451,0,0,1,6),OFFSET($K2677:$P2677,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1452,0,0,1,6),OFFSET($K2678:$P2678,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1453,0,0,1,6),OFFSET($K2679:$P2679,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1454,0,0,1,6),OFFSET($K2680:$P2680,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1455,0,0,1,6),OFFSET($K2681:$P2681,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,212,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1456,0,0,1,6),OFFSET($K2682:$P2682,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2500000},{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2500000},{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2500000},{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2500000},{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":2500000},{"$f":"SUMPRODUCT(OFFSET($K1457,0,0,1,6),OFFSET($K2683:$P2683,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":2500000}]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2250000},{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2250000},{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2250000},{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2250000},{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":2250000},{"$f":"SUMPRODUCT(OFFSET($K1458,0,0,1,6),OFFSET($K2684:$P2684,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":2250000}]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2000000},{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2000000},{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2000000},{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2000000},{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":2000000},{"$f":"SUMPRODUCT(OFFSET($K1459,0,0,1,6),OFFSET($K2685:$P2685,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":2000000}]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1750000},{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1750000},{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1750000},{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":1750000},{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1750000},{"$f":"SUMPRODUCT(OFFSET($K1460,0,0,1,6),OFFSET($K2686:$P2686,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1750000}]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1461,0,0,1,6),OFFSET($K2687:$P2687,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1462,0,0,1,6),OFFSET($K2688:$P2688,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1463,0,0,1,6),OFFSET($K2689:$P2689,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1464,0,0,1,6),OFFSET($K2690:$P2690,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1465,0,0,1,6),OFFSET($K2691:$P2691,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1466,0,0,1,6),OFFSET($K2692:$P2692,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1467,0,0,1,6),OFFSET($K2693:$P2693,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1468,0,0,1,6),OFFSET($K2694:$P2694,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,225,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1469,0,0,1,6),OFFSET($K2695:$P2695,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4595588.2352941195},{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":4595588.2352941195},{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4595588.2352941195},{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4595588.2352941195},{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4595588.2352941195},{"$f":"SUMPRODUCT(OFFSET($K1470,0,0,1,6),OFFSET($K2696:$P2696,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4595588.2352941195}]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1471,0,0,1,6),OFFSET($K2697:$P2697,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4136029.4117647079}]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1472,0,0,1,6),OFFSET($K2698:$P2698,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":3676470.5882352926}]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1473,0,0,1,6),OFFSET($K2699:$P2699,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":3216911.7647058805}]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2757352.9411764704},{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2757352.9411764704},{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2757352.9411764704},{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2757352.9411764704},{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":2757352.9411764704},{"$f":"SUMPRODUCT(OFFSET($K1474,0,0,1,6),OFFSET($K2700:$P2700,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":2757352.9411764704}]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3216911.7647058805},{"$f":"SUMPRODUCT(OFFSET($K1475,0,0,1,6),OFFSET($K2701:$P2701,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":3216911.7647058805}]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":3676470.5882352926},{"$f":"SUMPRODUCT(OFFSET($K1476,0,0,1,6),OFFSET($K2702:$P2702,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":3676470.5882352926}]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4136029.4117647079},{"$f":"SUMPRODUCT(OFFSET($K1477,0,0,1,6),OFFSET($K2703:$P2703,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4136029.4117647079}]
[null,null,null,null,null,234,null,null,"Energía libre",null,{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1478,0,0,1,6),OFFSET($K2704:$P2704,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,235,null,null,"Energía libre",null,{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1479,0,0,1,6),OFFSET($K2705:$P2705,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,236,null,null,"Energía libre",null,{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1480,0,0,1,6),OFFSET($K2706:$P2706,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1481,0,0,1,6),OFFSET($K2707:$P2707,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,238,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1482,0,0,1,6),OFFSET($K2708:$P2708,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4080882.3529411759},{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":4080882.3529411759},{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4080882.3529411759},{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4080882.3529411759},{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4080882.3529411759},{"$f":"SUMPRODUCT(OFFSET($K1483,0,0,1,6),OFFSET($K2709:$P2709,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4080882.3529411759}]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5441.1764705882351},{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":5441.1764705882351},{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5441.1764705882351},{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5441.1764705882351},{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5441.1764705882351},{"$f":"SUMPRODUCT(OFFSET($K1484,0,0,1,6),OFFSET($K2710:$P2710,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5441.1764705882351}]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":7352.9411764705874},{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":7352.9411764705874},{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":7352.9411764705874},{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":7352.9411764705874},{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":7352.9411764705874},{"$f":"SUMPRODUCT(OFFSET($K1485,0,0,1,6),OFFSET($K2711:$P2711,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":7352.9411764705874}]
[null,null,null,null,null,242,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1486,0,0,1,6),OFFSET($K2712:$P2712,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,243,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1487,0,0,1,6),OFFSET($K2713:$P2713,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,244,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1488,0,0,1,6),OFFSET($K2714:$P2714,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,245,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1489,0,0,1,6),OFFSET($K2715:$P2715,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,246,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1490,0,0,1,6),OFFSET($K2716:$P2716,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,247,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1491,0,0,1,6),OFFSET($K2717:$P2717,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,248,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1492,0,0,1,6),OFFSET($K2718:$P2718,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,249,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1493,0,0,1,6),OFFSET($K2719:$P2719,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,250,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1494,0,0,1,6),OFFSET($K2720:$P2720,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,251,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1495,0,0,1,6),OFFSET($K2721:$P2721,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,252,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1496,0,0,1,6),OFFSET($K2722:$P2722,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,253,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1497,0,0,1,6),OFFSET($K2723:$P2723,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,254,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1498,0,0,1,6),OFFSET($K2724:$P2724,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,255,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1499,0,0,1,6),OFFSET($K2725:$P2725,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,256,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1500,0,0,1,6),OFFSET($K2726:$P2726,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,257,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1501,0,0,1,6),OFFSET($K2727:$P2727,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,258,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1502,0,0,1,6),OFFSET($K2728:$P2728,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,259,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1503,0,0,1,6),OFFSET($K2729:$P2729,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,260,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1504,0,0,1,6),OFFSET($K2730:$P2730,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,261,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1505,0,0,1,6),OFFSET($K2731:$P2731,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,262,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1506,0,0,1,6),OFFSET($K2732:$P2732,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,263,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1507,0,0,1,6),OFFSET($K2733:$P2733,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,264,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1508,0,0,1,6),OFFSET($K2734:$P2734,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,265,null,null,"Pago MSO",null,{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":180000},{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":180000},{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":180000},{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":180000},{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":180000},{"$f":"SUMPRODUCT(OFFSET($K1509,0,0,1,6),OFFSET($K2735:$P2735,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":180000}]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":12000000000},{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":12000000000},{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":12000000000},{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":12000000000},{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":12000000000},{"$f":"SUMPRODUCT(OFFSET($K1510,0,0,1,6),OFFSET($K2736:$P2736,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":12000000000}]
[null,null,null,null,null,267,null,null,"Pago Energía",null,{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":300000000},{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":300000000},{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":300000000},{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":300000000},{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":300000000},{"$f":"SUMPRODUCT(OFFSET($K1511,0,0,1,6),OFFSET($K2737:$P2737,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":300000000}]
[null,null,null,null,null,268,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1512,0,0,1,6),OFFSET($K2738:$P2738,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":4950000},{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":4950000},{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":4950000},{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":4950000},{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":4950000},{"$f":"SUMPRODUCT(OFFSET($K1513,0,0,1,6),OFFSET($K2739:$P2739,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":4950000}]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1830000},{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1830000},{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1830000},{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":1830000},{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1830000},{"$f":"SUMPRODUCT(OFFSET($K1514,0,0,1,6),OFFSET($K2740:$P2740,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1830000}]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1350000},{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1350000},{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1350000},{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":1350000},{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1350000},{"$f":"SUMPRODUCT(OFFSET($K1515,0,0,1,6),OFFSET($K2741:$P2741,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1350000}]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":5290000},{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":5290000},{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":5290000},{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":5290000},{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":5290000},{"$f":"SUMPRODUCT(OFFSET($K1516,0,0,1,6),OFFSET($K2742:$P2742,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":5290000}]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1517,0,0,1,6),OFFSET($K2743:$P2743,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1518,0,0,1,6),OFFSET($K2744:$P2744,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,275,null,null,"BSCS Base",null,{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":300000},{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":300000},{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":300000},{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":300000},{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":300000},{"$f":"SUMPRODUCT(OFFSET($K1519,0,0,1,6),OFFSET($K2745:$P2745,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":300000}]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":2683333.333333333},{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":2683333.333333333},{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":2683333.333333333},{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":2683333.333333333},{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":2683333.333333333},{"$f":"SUMPRODUCT(OFFSET($K1520,0,0,1,6),OFFSET($K2746:$P2746,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":2683333.333333333}]
[null,null,null,null,null,277,null,null,"ICC Base",null,{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":30000},{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":30000},{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":30000},{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":30000},{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":30000},{"$f":"SUMPRODUCT(OFFSET($K1521,0,0,1,6),OFFSET($K2747:$P2747,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":30000}]
[null,null,null,null,null,278,null,null,"ICC Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":77878.75},{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":77878.75},{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":77878.75},{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":77878.75},{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":77878.75},{"$f":"SUMPRODUCT(OFFSET($K1522,0,0,1,6),OFFSET($K2748:$P2748,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":77878.75}]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":231999.6875},{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":231999.6875},{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":231999.6875},{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":231999.6875},{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":231999.6875},{"$f":"SUMPRODUCT(OFFSET($K1523,0,0,1,6),OFFSET($K2749:$P2749,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":231999.6875}]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":56216948280000},{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":56216948280000},{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":56216948280000},{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":56216948280000},{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":56216948280000},{"$f":"SUMPRODUCT(OFFSET($K1524,0,0,1,6),OFFSET($K2750:$P2750,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":56216948280000}]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1525,0,0,1,6),OFFSET($K2751:$P2751,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":1673738194858114.7},{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":1673738194858114.7},{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":1673738194858114.7},{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":1673738194858114.7},{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":1673738194858114.7},{"$f":"SUMPRODUCT(OFFSET($K1526,0,0,1,6),OFFSET($K2752:$P2752,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":1673738194858114.7}]
[null,null,null,null,null,283,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1527,0,0,1,6),OFFSET($K2753:$P2753,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,284,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1528,0,0,1,6),OFFSET($K2754:$P2754,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,285,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1529,0,0,1,6),OFFSET($K2755:$P2755,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,286,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1530,0,0,1,6),OFFSET($K2756:$P2756,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,287,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1531,0,0,1,6),OFFSET($K2757:$P2757,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,288,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1532,0,0,1,6),OFFSET($K2758:$P2758,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,289,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1533,0,0,1,6),OFFSET($K2759:$P2759,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,290,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1534,0,0,1,6),OFFSET($K2760:$P2760,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,291,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1535,0,0,1,6),OFFSET($K2761:$P2761,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,292,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1536,0,0,1,6),OFFSET($K2762:$P2762,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,293,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1537,0,0,1,6),OFFSET($K2763:$P2763,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,294,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1538,0,0,1,6),OFFSET($K2764:$P2764,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,295,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1539,0,0,1,6),OFFSET($K2765:$P2765,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,296,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1540,0,0,1,6),OFFSET($K2766:$P2766,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,297,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1541,0,0,1,6),OFFSET($K2767:$P2767,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,298,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1542,0,0,1,6),OFFSET($K2768:$P2768,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,299,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1543,0,0,1,6),OFFSET($K2769:$P2769,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[null,null,null,null,null,300,null,null,"libre",null,{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-K$2790,1,6),TRANSPOSE(K$2779:K$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-L$2790,1,6),TRANSPOSE(L$2779:L$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-M$2790,1,6),TRANSPOSE(M$2779:M$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-N$2790,1,6),TRANSPOSE(N$2779:N$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-O$2790,1,6),TRANSPOSE(O$2779:O$2784))","v":0},{"$f":"SUMPRODUCT(OFFSET($K1544,0,0,1,6),OFFSET($K2770:$P2770,0,6-P$2790,1,6),TRANSPOSE(P$2779:P$2784))","v":0}]
[]
[]
[null,null,4,"Cálculo de Aumento en los Gastos Debido al Ciclo de Vida de los Activos"]
[]
[null,null,null,null,"Número de Activos en Operación"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año Relativo"]
[null,null,null,null,null,"ID",null,null,"Activos",null,{"$f":"K$9-1","v":0},1,2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"IF(AND(K$3098=0,K939=0),0,IF(K939=0,J3099,K939))","v":11250000000},11250000000,11250000000,11250000000,11250000000,11250000000]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,10125000000,10125000000,10125000000,10125000000,10125000000,10125000000]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,9000000000,9000000000,9000000000,9000000000,9000000000,9000000000]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,7840000000,7840000000,7840000000,7840000000,7840000000,7840000000]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,3720000000,3720000000,3720000000,3720000000,3720000000,3720000000]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,4357500000,4357500000,4357500000,4357500000,4357500000,4357500000]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,5000000000,5000000000,5000000000,5000000000,5000000000,5000000000]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,5647500000,5647500000,5647500000,5647500000,5647500000,5647500000]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,{"$f":"IF(AND(K$3098=0,K949=0),0,IF(K949=0,J3109,K949))","v":0},0,0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675,2166666666.6666675]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,1950000000,1950000000,1950000000,1950000000,1950000000,1950000000]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333,1733333333.333333]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667,1516666666.666667]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665,1166666666.6666665]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333,1333333333.3333333]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,1500000000,1500000000,1500000000,1500000000,1500000000,1500000000]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,{"$f":"IF(AND(K$3098=0,K959=0),0,IF(K959=0,J3119,K959))","v":0},0,0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,8514450000,8514450000,8514450000,8514450000,8514450000,8514450000]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75,1168562343.75]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,19200000,19200000,19200000,19200000,19200000,19200000]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,69000000,69000000,69000000,69000000,69000000,69000000]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,{"$f":"IF(AND(K$3098=0,K969=0),0,IF(K969=0,J3129,K969))","v":80325000},80325000,80325000,80325000,80325000,80325000]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,87600000,87600000,87600000,87600000,87600000,87600000]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,90825000,90825000,90825000,90825000,90825000,90825000]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,{"$f":"IF(AND(K$3098=0,K979=0),0,IF(K979=0,J3139,K979))","v":0},0,0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,900000,900000,900000,900000,900000,900000]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,800000,800000,800000,800000,800000,800000]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,700000,700000,700000,700000,700000,700000]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,{"$f":"IF(AND(K$3098=0,K989=0),0,IF(K989=0,J3149,K989))","v":0},0,0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219,15391227.533764219]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,{"$f":"IF(AND(K$3098=0,K999=0),0,IF(K999=0,J3159,K999))","v":18953046.695553608},18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608,18953046.695553608]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327,2227080099.3973327]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738,691538165.47111738]
[null,null,null,null,null,65,null,null,"BSCs",null,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002,42876286.740000002]
[null,null,null,null,null,66,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,7800000,7800000,7800000,7800000,7800000,7800000]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,{"$f":"IF(AND(K$3098=0,K1009=0),0,IF(K1009=0,J3169,K1009))","v":5000000},5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621,167569383366.36621]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828,223420644488.48828]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003,82400000.00000003]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022,62500000.000000022]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,25000000,25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,{"$f":"IF(AND(K$3098=0,K1019=0),0,IF(K1019=0,J3179,K1019))","v":5000000},5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308,14472662456.738308]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308,14312662456.738308]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363,4770887485.5794363]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358,637088748.55794358]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363,4833387485.5794363]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,25000,25000,25000,25000,25000,25000]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,625000000,625000000,625000000,625000000,625000000,625000000]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,{"$f":"IF(AND(K$3098=0,K1029=0),0,IF(K1029=0,J3189,K1029))","v":25000000},25000000,25000000,25000000,25000000,25000000]
[null,null,null,null,null,92,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",null,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,null,null,94,null,null,"Tasas",null,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",null,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997,222839.99999999997]
[null,null,null,null,null,97,null,null,"ICC Base",null,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",null,78000,78000,78000,78000,78000,78000]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,142875,142875,142875,142875,142875,142875]
[null,null,null,null,null,100,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1039=0),0,IF(K1039=0,J3199,K1039))","v":0},0,0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1049=0),0,IF(K1049=0,J3209,K1049))","v":0},0,0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1059=0),0,IF(K1059=0,J3219,K1059))","v":0},0,0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1069=0),0,IF(K1069=0,J3229,K1069))","v":0},0,0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1079=0),0,IF(K1079=0,J3239,K1079))","v":0},0,0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,{"$f":"IF(AND(K$3098=0,K1089=0),0,IF(K1089=0,J3249,K1089))","v":61214378.728689797},61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797,61214378.728689797]
[null,null,null,null,null,152,null,null,"Antenas",null,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,153,null,null,"Servicios",null,812500,812500,812500,812500,812500,812500]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,325000,325000,325000,325000,325000,325000]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1099=0),0,IF(K1099=0,J3259,K1099))","v":0},0,0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1109=0),0,IF(K1109=0,J3269,K1109))","v":0},0,0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1119=0),0,IF(K1119=0,J3279,K1119))","v":0},0,0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1129=0),0,IF(K1129=0,J3289,K1129))","v":0},0,0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,7200000,7200000,7200000,7200000,7200000,7200000]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,{"$f":"IF(AND(K$3098=0,K1139=0),0,IF(K1139=0,J3299,K1139))","v":6480000},6480000,6480000,6480000,6480000,6480000]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,5760000,5760000,5760000,5760000,5760000,5760000]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,5040000,5040000,5040000,5040000,5040000,5040000]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,{"$f":"IF(AND(K$3098=0,K1149=0),0,IF(K1149=0,J3309,K1149))","v":0},0,0,0,0,0]
[null,null,null,null,null,212,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,2500000,2500000,2500000,2500000,2500000,2500000]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,2250000,2250000,2250000,2250000,2250000,2250000]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1750000,1750000,1750000,1750000,1750000,1750000]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,{"$f":"IF(AND(K$3098=0,K1159=0),0,IF(K1159=0,J3319,K1159))","v":0},0,0,0,0,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195,4595588.2352941195]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704,2757352.9411764704]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,{"$f":"IF(AND(K$3098=0,K1169=0),0,IF(K1169=0,J3329,K1169))","v":3216911.7647058805},3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805,3216911.7647058805]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926,3676470.5882352926]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079,4136029.4117647079]
[null,null,null,null,null,234,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,235,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,236,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759,4080882.3529411759]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351,5441.1764705882351]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,{"$f":"IF(AND(K$3098=0,K1179=0),0,IF(K1179=0,J3339,K1179))","v":7352.9411764705874},7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874,7352.9411764705874]
[null,null,null,null,null,242,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,243,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,244,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,245,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,246,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,247,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,248,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,249,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,250,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,251,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1189=0),0,IF(K1189=0,J3349,K1189))","v":0},0,0,0,0,0]
[null,null,null,null,null,252,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,253,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,254,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,255,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,256,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,257,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,258,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,259,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,260,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,261,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1199=0),0,IF(K1199=0,J3359,K1199))","v":0},0,0,0,0,0]
[null,null,null,null,null,262,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,263,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,264,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,265,null,null,"Pago MSO",null,180000,180000,180000,180000,180000,180000]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000]
[null,null,null,null,null,267,null,null,"Pago Energía",null,300000000,300000000,300000000,300000000,300000000,300000000]
[null,null,null,null,null,268,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,4950000,4950000,4950000,4950000,4950000,4950000]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,1830000,1830000,1830000,1830000,1830000,1830000]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,{"$f":"IF(AND(K$3098=0,K1209=0),0,IF(K1209=0,J3369,K1209))","v":1350000},1350000,1350000,1350000,1350000,1350000]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,5290000,5290000,5290000,5290000,5290000,5290000]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,0,0,0,0,0,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,0,0,0,0,0,0]
[null,null,null,null,null,275,null,null,"BSCS Base",null,300000,300000,300000,300000,300000,300000]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333,2683333.333333333]
[null,null,null,null,null,277,null,null,"ICC Base",null,30000,30000,30000,30000,30000,30000]
[null,null,null,null,null,278,null,null,"ICC Mant",null,77878.75,77878.75,77878.75,77878.75,77878.75,77878.75]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875,231999.6875]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000,56216948280000]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,{"$f":"IF(AND(K$3098=0,K1219=0),0,IF(K1219=0,J3379,K1219))","v":0},0,0,0,0,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7,1673738194858114.7]
[null,null,null,null,null,283,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,284,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,285,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,286,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,287,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,288,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,289,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,290,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,291,null,null,"libre",null,{"$f":"IF(AND(K$3098=0,K1229=0),0,IF(K1229=0,J3389,K1229))","v":0},0,0,0,0,0]
[null,null,null,null,null,292,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,293,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,294,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,295,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,296,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,297,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,298,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,299,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,300,null,null,"libre",null,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Promedio del gasto por ciclo de vida por activo en años relativos"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año Relativo"]
[null,null,null,null,null,"ID",null,null,"Activos","¿Importa el Ciclo de Vida?",{"$f":"K$9-1","v":0},1,2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"IF(AND(MAX($K1859:$P1859)=1,MIN($K1859:$P1859)=1),0,1)","v":1},{"$f":"IF(OR($J3405=0,K3099=0),1,K2791/K3099)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",1,1,1,1,1,1,1]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",1,1,1,1,1,1,1]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",1,{"$f":"IF(OR($J3415=0,K3109=0),1,K2801/K3109)","v":1},1,1,1,1,1]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",1,1,1,1,1,1,1]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",1,1,1.5353209317496854,2.8956280215232382,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",1,1,1.5353209317496854,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",1,1,1.5353209317496854,2.8956280215232377,3.891073005483594,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",1,1,1.5353209317496852,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",1,{"$f":"IF(OR($J3425=0,K3119=0),1,K2811/K3119)","v":1},1,1,1,1,1]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",1,1,1,1,1,1,1]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",1,1,1,1,1,1,1]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",1,1,1,1,1,1,1]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",1,1,1,1,1,1,1]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",1,1,1,1,1,1,1]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",1,{"$f":"IF(OR($J3435=0,K3129=0),1,K2821/K3129)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",1,1,1,1,1,1,1]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",1,{"$f":"IF(OR($J3445=0,K3139=0),1,K2831/K3139)","v":1},1,1,1,1,1]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",1,1,1.5353209317496854,2.8956280215232382,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",1,1,1.5353209317496856,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",1,1,1,1,1,1,1]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",1,{"$f":"IF(OR($J3455=0,K3149=0),1,K2841/K3149)","v":1},1,1,1,1,1]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",1,1,1,1,1,1,1]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",1,1,1,1,1,1,1]
[null,null,null,null,null,54,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,55,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,56,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,57,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,58,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,59,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",1,1,1.5353209317496852,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",1,{"$f":"IF(OR($J3465=0,K3159=0),1,K2851/K3159)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",1,1,1.5353209317496854,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",1,1,1,1,1,1,1]
[null,null,null,null,null,64,null,null,"RNC: Licencias",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,65,null,null,"BSCs",{"$f":"IF(AND(MAX($K1923:$P1923)=1,MIN($K1923:$P1923)=1),0,1)","v":1},1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,66,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,67,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,68,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",1,{"$f":"IF(OR($J3475=0,K3169=0),1,K2861/K3169)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275878,7.3536228165970039]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",1,1,1.5353209317496854,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835931,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",1,{"$f":"IF(OR($J3485=0,K3179=0),1,K2871/K3179)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835931,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",1,1,1.5353209317496856,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",1,1,1,1,1,1,1]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",1,{"$f":"IF(OR($J3495=0,K3189=0),1,K2881/K3189)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835931,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,92,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,93,null,null,"Espectro",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,94,null,null,"Tasas",1,1,1,1,1,1,1]
[null,null,null,null,null,95,null,null,"BSCS Base",1,1,1,1,1,1,1]
[null,null,null,null,null,96,null,null,"BSCS Mant",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,97,null,null,"ICC Base",1,1,1,1,1,1,1]
[null,null,null,null,null,98,null,null,"ICC Mant",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835931,5.1874798952275869,1]
[null,null,null,null,null,99,null,null,"Mediation Mant",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835931,5.1874798952275869,1]
[null,null,null,null,null,100,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,101,null,null,"libre",1,{"$f":"IF(OR($J3505=0,K3199=0),1,K2891/K3199)","v":1},1,1,1,1,1]
[null,null,null,null,null,102,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,103,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,104,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,105,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,106,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,107,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,108,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,109,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,110,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,111,null,null,"libre",1,{"$f":"IF(OR($J3515=0,K3209=0),1,K2901/K3209)","v":1},1,1,1,1,1]
[null,null,null,null,null,112,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,113,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,114,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,115,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,116,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,117,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,118,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,119,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,120,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,121,null,null,"libre",1,{"$f":"IF(OR($J3525=0,K3219=0),1,K2911/K3219)","v":1},1,1,1,1,1]
[null,null,null,null,null,122,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,123,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,124,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,125,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,126,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,127,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,128,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,129,null,null,"libre",{"$f":"IF(AND(MAX($K1987:$P1987)=1,MIN($K1987:$P1987)=1),0,1)","v":1},1,1,1,1,1,1]
[null,null,null,null,null,130,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,131,null,null,"libre",1,{"$f":"IF(OR($J3535=0,K3229=0),1,K2921/K3229)","v":1},1,1,1,1,1]
[null,null,null,null,null,132,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,133,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,134,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,135,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,136,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,137,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,138,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,139,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,140,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,141,null,null,"libre",1,{"$f":"IF(OR($J3545=0,K3239=0),1,K2931/K3239)","v":1},1,1,1,1,1]
[null,null,null,null,null,142,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,143,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,144,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,145,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,146,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,147,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,148,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,149,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,150,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",1,{"$f":"IF(OR($J3555=0,K3249=0),1,K2941/K3249)","v":1},1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,152,null,null,"Antenas",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,153,null,null,"Servicios",1,1,1.5353209317496854,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",1,1,1.5353209317496854,2.8956280215232377,3.891073005483594,5.1874798952275869,1]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",1,1,1,1,1,1,1]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",1,1,1,1,1,1,1]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",1,1,1,1,1,1,1]
[null,null,null,null,null,158,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,159,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,160,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,161,null,null,"libre",1,{"$f":"IF(OR($J3565=0,K3259=0),1,K2951/K3259)","v":1},1,1,1,1,1]
[null,null,null,null,null,162,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,163,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,164,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,165,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,166,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,167,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,168,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,169,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,170,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,171,null,null,"libre",1,{"$f":"IF(OR($J3575=0,K3269=0),1,K2961/K3269)","v":1},1,1,1,1,1]
[null,null,null,null,null,172,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,173,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,174,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,175,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,176,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,177,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,178,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,179,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,180,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,181,null,null,"libre",1,{"$f":"IF(OR($J3585=0,K3279=0),1,K2971/K3279)","v":1},1,1,1,1,1]
[null,null,null,null,null,182,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,183,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,184,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,185,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,186,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,187,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,188,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,189,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,190,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,191,null,null,"libre",1,{"$f":"IF(OR($J3595=0,K3289=0),1,K2981/K3289)","v":1},1,1,1,1,1]
[null,null,null,null,null,192,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,193,null,null,"libre",{"$f":"IF(AND(MAX($K2051:$P2051)=1,MIN($K2051:$P2051)=1),0,1)","v":1},1,1,1,1,1,1]
[null,null,null,null,null,194,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,195,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,196,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,197,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,198,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,199,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",1,{"$f":"IF(OR($J3605=0,K3299=0),1,K2991/K3299)","v":1},1,1,1,1,1]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",1,1,1,1,1,1,1]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",1,1,1,1,1,1,1]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",1,1,1,1,1,1,1]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",1,{"$f":"IF(OR($J3615=0,K3309=0),1,K3001/K3309)","v":1},1,1,1,1,1]
[null,null,null,null,null,212,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,221,null,null,"Arriendos libre",1,{"$f":"IF(OR($J3625=0,K3319=0),1,K3011/K3319)","v":1},1,1,1,1,1]
[null,null,null,null,null,222,null,null,"Arriendos libre",1,1,1,1,1,1,1]
[null,null,null,null,null,223,null,null,"Arriendos libre",1,1,1,1,1,1,1]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",1,1,1,1,1,1,1]
[null,null,null,null,null,225,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",1,1,1,1,1,1,1]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",1,1,1,1,1,1,1]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",1,{"$f":"IF(OR($J3635=0,K3329=0),1,K3021/K3329)","v":1},1,1,1,1,1]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",1,1,1,1,1,1,1]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",1,1,1,1,1,1,1]
[null,null,null,null,null,234,null,null,"Energía libre",1,1,1,1,1,1,1]
[null,null,null,null,null,235,null,null,"Energía libre",1,1,1,1,1,1,1]
[null,null,null,null,null,236,null,null,"Energía libre",1,1,1,1,1,1,1]
[null,null,null,null,null,237,null,null,"Energía Carreteras",1,1,1,1,1,1,1]
[null,null,null,null,null,238,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",1,1,1,1,1,1,1]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",1,1,1,1,1,1,1]
[null,null,null,null,null,241,null,null,"Pago Tasas",1,{"$f":"IF(OR($J3645=0,K3339=0),1,K3031/K3339)","v":1},1,1,1,1,1]
[null,null,null,null,null,242,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,243,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,244,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,245,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,246,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,247,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,248,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,249,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,250,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,251,null,null,"libre",1,{"$f":"IF(OR($J3655=0,K3349=0),1,K3041/K3349)","v":1},1,1,1,1,1]
[null,null,null,null,null,252,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,253,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,254,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,255,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,256,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,257,null,null,"libre",{"$f":"IF(AND(MAX($K2115:$P2115)=1,MIN($K2115:$P2115)=1),0,1)","v":1},1,1,1,1,1,1]
[null,null,null,null,null,258,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,259,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,260,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,261,null,null,"libre",1,{"$f":"IF(OR($J3665=0,K3359=0),1,K3051/K3359)","v":1},1,1,1,1,1]
[null,null,null,null,null,262,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,263,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,264,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,265,null,null,"Pago MSO",1,1,1,1,1,1,1]
[null,null,null,null,null,266,null,null,"Pago Arriendo",1,1,1,1,1,1,1]
[null,null,null,null,null,267,null,null,"Pago Energía",1,1,1,1,1,1,1]
[null,null,null,null,null,268,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",1,1,1,1,1,1,1]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",1,1,1,1,1,1,1]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",1,{"$f":"IF(OR($J3675=0,K3369=0),1,K3061/K3369)","v":1},1,1,1,1,1]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",1,1,1,1,1,1,1]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",1,1,1,1,1,1,1]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",1,1,1,1,1,1,1]
[null,null,null,null,null,275,null,null,"BSCS Base",1,1,1,1,1,1,1]
[null,null,null,null,null,276,null,null,"BSCS Mant",1,1,1,1,1,1,1]
[null,null,null,null,null,277,null,null,"ICC Base",1,1,1,1,1,1,1]
[null,null,null,null,null,278,null,null,"ICC Mant",1,1,1,1,1,1,1]
[null,null,null,null,null,279,null,null,"Mediation Mant",1,1,1,1,1,1,1]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",1,1,1,1,1,1,1]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",1,{"$f":"IF(OR($J3685=0,K3379=0),1,K3071/K3379)","v":1},1,1,1,1,1]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",1,1,1,1,1,1,1]
[null,null,null,null,null,283,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,284,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,285,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,286,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,287,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,288,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,289,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,290,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,291,null,null,"libre",1,{"$f":"IF(OR($J3695=0,K3389=0),1,K3081/K3389)","v":1},1,1,1,1,1]
[null,null,null,null,null,292,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,293,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,294,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,295,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,296,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,297,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,298,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,299,null,null,"libre",1,1,1,1,1,1,1]
[null,null,null,null,null,300,null,null,"libre",1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,"Promedio del gastos por ciclo de vida por activo en años Actuales"]
[]
[null,null,null,null,null,null,null,null,null,null,"Año Relativo"]
[null,null,null,null,null,"ID",null,null,"Activos","Compensación",{"$f":"K$9","v":1},2,3,4,5]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"Bd.Opex.Año","v":0},{"$f":"IF(K$3710<$J3711,1,INDEX(OFFSET($K3405,0,0,1,6),K$3710-$J3711-1+1))","v":1},{"$f":"IF(L$3710<$J3711,1,INDEX(OFFSET($K3405,0,0,1,6),L$3710-$J3711+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",0,{"$f":"IF(K$3710<$J3712,1,INDEX(OFFSET($K3406,0,0,1,6),K$3710-$J3712-1+1))","v":1},2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",0,1,1,1,1,1]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",0,1,1,1,1,1]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",0,1,{"$f":"IF(L$3710<$J3721,1,INDEX(OFFSET($K3415,0,0,1,6),L$3710-$J3721+1))","v":1},1,1,1]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",0,1,1,1,1,1]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",0,1,2.8956280215232382,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",0,1,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",0,1,2.8956280215232377,3.891073005483594,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",0,1,{"$f":"IF(L$3710<$J3731,1,INDEX(OFFSET($K3425,0,0,1,6),L$3710-$J3731+1))","v":1},1,1,1]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",0,1,1,1,1,1]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",0,1,1,1,1,1]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",0,1,1,1,1,1]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",0,1,1,1,1,1]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",0,1,1,1,1,1]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",0,1,{"$f":"IF(L$3710<$J3741,1,INDEX(OFFSET($K3435,0,0,1,6),L$3710-$J3741+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",0,1,1,1,1,1]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",0,1,1,1,1,1]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",0,1,1,1,1,1]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",0,1,{"$f":"IF(L$3710<$J3751,1,INDEX(OFFSET($K3445,0,0,1,6),L$3710-$J3751+1))","v":1},1,1,1]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",0,1,2.8956280215232382,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",0,1,1,1,1,1]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",0,1,{"$f":"IF(L$3710<$J3761,1,INDEX(OFFSET($K3455,0,0,1,6),L$3710-$J3761+1))","v":1},1,1,1]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",0,1,1,1,1,1]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",0,1,1,1,1,1]
[null,null,null,null,null,54,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,55,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,56,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,57,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,58,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,59,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",0,1,{"$f":"IF(L$3710<$J3771,1,INDEX(OFFSET($K3465,0,0,1,6),L$3710-$J3771+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",0,1,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",0,1,1,1,1,1]
[null,null,null,null,null,64,null,null,"RNC: Licencias",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,65,null,null,"BSCs",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,66,null,null,"libre",0,{"$f":"IF(K$3710<$J3776,1,INDEX(OFFSET($K3470,0,0,1,6),K$3710-$J3776-1+1))","v":1},1,1,1,1]
[null,null,null,null,null,67,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,68,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",0,1,{"$f":"IF(L$3710<$J3781,1,INDEX(OFFSET($K3475,0,0,1,6),L$3710-$J3781+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275878,7.3536228165970039]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",0,1,2.8956280215232377,3.891073005483594,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",0,1,2.8956280215232377,3.8910730054835931,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",0,1,{"$f":"IF(L$3710<$J3791,1,INDEX(OFFSET($K3485,0,0,1,6),L$3710-$J3791+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",0,1,2.8956280215232377,3.8910730054835931,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",0,1,1,1,1,1]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.353622816597003]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",0,1,{"$f":"IF(L$3710<$J3801,1,INDEX(OFFSET($K3495,0,0,1,6),L$3710-$J3801+1))","v":2.8956280215232377},3.8910730054835931,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,92,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,93,null,null,"Espectro",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970039]
[null,null,null,null,null,94,null,null,"Tasas",0,1,1,1,1,1]
[null,null,null,null,null,95,null,null,"BSCS Base",0,1,1,1,1,1]
[null,null,null,null,null,96,null,null,"BSCS Mant",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,1]
[null,null,null,null,null,97,null,null,"ICC Base",0,1,1,1,1,1]
[null,null,null,null,null,98,null,null,"ICC Mant",0,1,2.8956280215232377,3.8910730054835931,5.1874798952275869,1]
[null,null,null,null,null,99,null,null,"Mediation Mant",0,1,2.8956280215232377,3.8910730054835931,5.1874798952275869,1]
[null,null,null,null,null,100,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,101,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3811,1,INDEX(OFFSET($K3505,0,0,1,6),L$3710-$J3811+1))","v":1},1,1,1]
[null,null,null,null,null,102,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,103,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,104,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,105,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,106,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,107,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,108,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,109,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,110,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,111,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3821,1,INDEX(OFFSET($K3515,0,0,1,6),L$3710-$J3821+1))","v":1},1,1,1]
[null,null,null,null,null,112,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,113,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,114,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,115,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,116,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,117,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,118,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,119,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,120,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,121,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3831,1,INDEX(OFFSET($K3525,0,0,1,6),L$3710-$J3831+1))","v":1},1,1,1]
[null,null,null,null,null,122,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,123,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,124,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,125,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,126,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,127,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,128,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,129,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,130,null,null,"libre",0,{"$f":"IF(K$3710<$J3840,1,INDEX(OFFSET($K3534,0,0,1,6),K$3710-$J3840-1+1))","v":1},1,1,1,1]
[null,null,null,null,null,131,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3841,1,INDEX(OFFSET($K3535,0,0,1,6),L$3710-$J3841+1))","v":1},1,1,1]
[null,null,null,null,null,132,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,133,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,134,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,135,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,136,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,137,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,138,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,139,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,140,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,141,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3851,1,INDEX(OFFSET($K3545,0,0,1,6),L$3710-$J3851+1))","v":1},1,1,1]
[null,null,null,null,null,142,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,143,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,144,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,145,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,146,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,147,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,148,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,149,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,150,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",0,1,{"$f":"IF(L$3710<$J3861,1,INDEX(OFFSET($K3555,0,0,1,6),L$3710-$J3861+1))","v":2.8956280215232377},3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,152,null,null,"Antenas",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,153,null,null,"Servicios",0,1,2.8956280215232377,3.8910730054835936,5.1874798952275869,7.3536228165970048]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",0,1,2.8956280215232377,3.891073005483594,5.1874798952275869,1]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",0,1,1,1,1,1]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",0,1,1,1,1,1]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",0,1,1,1,1,1]
[null,null,null,null,null,158,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,159,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,160,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,161,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3871,1,INDEX(OFFSET($K3565,0,0,1,6),L$3710-$J3871+1))","v":1},1,1,1]
[null,null,null,null,null,162,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,163,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,164,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,165,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,166,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,167,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,168,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,169,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,170,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,171,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3881,1,INDEX(OFFSET($K3575,0,0,1,6),L$3710-$J3881+1))","v":1},1,1,1]
[null,null,null,null,null,172,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,173,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,174,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,175,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,176,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,177,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,178,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,179,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,180,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,181,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3891,1,INDEX(OFFSET($K3585,0,0,1,6),L$3710-$J3891+1))","v":1},1,1,1]
[null,null,null,null,null,182,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,183,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,184,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,185,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,186,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,187,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,188,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,189,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,190,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,191,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3901,1,INDEX(OFFSET($K3595,0,0,1,6),L$3710-$J3901+1))","v":1},1,1,1]
[null,null,null,null,null,192,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,193,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,194,null,null,"libre",0,{"$f":"IF(K$3710<$J3904,1,INDEX(OFFSET($K3598,0,0,1,6),K$3710-$J3904-1+1))","v":1},1,1,1,1]
[null,null,null,null,null,195,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,196,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,197,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,198,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,199,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",0,1,{"$f":"IF(L$3710<$J3911,1,INDEX(OFFSET($K3605,0,0,1,6),L$3710-$J3911+1))","v":1},1,1,1]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",0,1,1,1,1,1]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",0,1,1,1,1,1]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",0,1,1,1,1,1]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",0,1,{"$f":"IF(L$3710<$J3921,1,INDEX(OFFSET($K3615,0,0,1,6),L$3710-$J3921+1))","v":1},1,1,1]
[null,null,null,null,null,212,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,221,null,null,"Arriendos libre",0,1,{"$f":"IF(L$3710<$J3931,1,INDEX(OFFSET($K3625,0,0,1,6),L$3710-$J3931+1))","v":1},1,1,1]
[null,null,null,null,null,222,null,null,"Arriendos libre",0,1,1,1,1,1]
[null,null,null,null,null,223,null,null,"Arriendos libre",0,1,1,1,1,1]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",0,1,1,1,1,1]
[null,null,null,null,null,225,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",0,1,1,1,1,1]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",0,1,1,1,1,1]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",0,1,{"$f":"IF(L$3710<$J3941,1,INDEX(OFFSET($K3635,0,0,1,6),L$3710-$J3941+1))","v":1},1,1,1]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",0,1,1,1,1,1]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",0,1,1,1,1,1]
[null,null,null,null,null,234,null,null,"Energía libre",0,1,1,1,1,1]
[null,null,null,null,null,235,null,null,"Energía libre",0,1,1,1,1,1]
[null,null,null,null,null,236,null,null,"Energía libre",0,1,1,1,1,1]
[null,null,null,null,null,237,null,null,"Energía Carreteras",0,1,1,1,1,1]
[null,null,null,null,null,238,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",0,1,1,1,1,1]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",0,1,1,1,1,1]
[null,null,null,null,null,241,null,null,"Pago Tasas",0,1,{"$f":"IF(L$3710<$J3951,1,INDEX(OFFSET($K3645,0,0,1,6),L$3710-$J3951+1))","v":1},1,1,1]
[null,null,null,null,null,242,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,243,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,244,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,245,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,246,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,247,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,248,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,249,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,250,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,251,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3961,1,INDEX(OFFSET($K3655,0,0,1,6),L$3710-$J3961+1))","v":1},1,1,1]
[null,null,null,null,null,252,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,253,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,254,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,255,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,256,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,257,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,258,null,null,"libre",0,{"$f":"IF(K$3710<$J3968,1,INDEX(OFFSET($K3662,0,0,1,6),K$3710-$J3968-1+1))","v":1},1,1,1,1]
[null,null,null,null,null,259,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,260,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,261,null,null,"libre",0,1,{"$f":"IF(L$3710<$J3971,1,INDEX(OFFSET($K3665,0,0,1,6),L$3710-$J3971+1))","v":1},1,1,1]
[null,null,null,null,null,262,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,263,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,264,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,265,null,null,"Pago MSO",0,1,1,1,1,1]
[null,null,null,null,null,266,null,null,"Pago Arriendo",0,1,1,1,1,1]
[null,null,null,null,null,267,null,null,"Pago Energía",0,1,1,1,1,1]
[null,null,null,null,null,268,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",0,1,1,1,1,1]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",0,1,1,1,1,1]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",0,1,{"$f":"IF(L$3710<$J3981,1,INDEX(OFFSET($K3675,0,0,1,6),L$3710-$J3981+1))","v":1},1,1,1]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",0,1,1,1,1,1]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",0,1,1,1,1,1]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",0,1,1,1,1,1]
[null,null,null,null,null,275,null,null,"BSCS Base",0,1,1,1,1,1]
[null,null,null,null,null,276,null,null,"BSCS Mant",0,1,1,1,1,1]
[null,null,null,null,null,277,null,null,"ICC Base",0,1,1,1,1,1]
[null,null,null,null,null,278,null,null,"ICC Mant",0,1,1,1,1,1]
[null,null,null,null,null,279,null,null,"Mediation Mant",0,1,1,1,1,1]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",0,1,1,1,1,1]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",0,1,{"$f":"IF(L$3710<$J3991,1,INDEX(OFFSET($K3685,0,0,1,6),L$3710-$J3991+1))","v":1},1,1,1]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",0,1,1,1,1,1]
[null,null,null,null,null,283,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,284,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,285,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,286,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,287,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,288,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,289,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,290,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,291,null,null,"libre",0,1,{"$f":"IF(L$3710<$J4001,1,INDEX(OFFSET($K3695,0,0,1,6),L$3710-$J4001+1))","v":1},1,1,1]
[null,null,null,null,null,292,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,293,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,294,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,295,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,296,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,297,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,298,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,299,null,null,"libre",0,1,1,1,1,1]
[null,null,null,null,null,300,null,null,"libre",0,1,1,1,1,1]
[]
[]
[null,"Gasto Total Unitario"]
[]
[]
[null,null,null,null,null,"ID",null,null,"Activos","Costos Operacionales Año Cero","Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},{"$f":"INDEX(BD.Opex.Unit.Año.0,F4017)","v":0},{"$f":"$J4017*K3711*INDEX(Opex.Tend.Acu.Gasto,$F4017,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",0,{"$f":"$J4027*K3721*INDEX(Opex.Tend.Acu.Gasto,$F4027,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",0,{"$f":"$J4037*K3731*INDEX(Opex.Tend.Acu.Gasto,$F4037,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",0,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",0,0,0,0,0,0,0]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",0,0,0,0,0,0,0]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",0,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",0,0,0,0,0,0,0]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",0,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",0,{"$f":"$J4047*K3741*INDEX(Opex.Tend.Acu.Gasto,$F4047,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",0,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",0,{"$f":"$J4057*K3751*INDEX(Opex.Tend.Acu.Gasto,$F4057,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",0,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",0,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",0,{"$f":"$J4067*K3761*INDEX(Opex.Tend.Acu.Gasto,$F4067,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",0,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",0,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",0,0,0,0,0,0,0]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",0,{"$f":"$J4077*K3771*INDEX(Opex.Tend.Acu.Gasto,$F4077,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",0,0,0,0,0,0,0]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",0,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",0,0,0,0,0,0,0]
[null,null,null,null,null,65,null,null,"BSCs",{"$f":"INDEX(BD.Opex.Unit.Año.0,F4081)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,66,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",0,{"$f":"$J4087*K3781*INDEX(Opex.Tend.Acu.Gasto,$F4087,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",0,0,0,0,0,0,0]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",0,{"$f":"$J4097*K3791*INDEX(Opex.Tend.Acu.Gasto,$F4097,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",0,0,0,0,0,0,0]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",0,0,0,0,0,0,0]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",0,0,0,0,0,0,0]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",0,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",0,0,0,0,0,0,0]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",0,{"$f":"$J4107*K3801*INDEX(Opex.Tend.Acu.Gasto,$F4107,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,92,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",0,0,0,0,0,0,0]
[null,null,null,null,null,94,null,null,"Tasas",0,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",0,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",0,0,0,0,0,0,0]
[null,null,null,null,null,97,null,null,"ICC Base",0,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",0,0,0,0,0,0,0]
[null,null,null,null,null,99,null,null,"Mediation Mant",0,0,0,0,0,0,0]
[null,null,null,null,null,100,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",0,{"$f":"$J4117*K3811*INDEX(Opex.Tend.Acu.Gasto,$F4117,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",0,{"$f":"$J4127*K3821*INDEX(Opex.Tend.Acu.Gasto,$F4127,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",0,{"$f":"$J4137*K3831*INDEX(Opex.Tend.Acu.Gasto,$F4137,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",{"$f":"INDEX(BD.Opex.Unit.Año.0,F4145)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",0,{"$f":"$J4147*K3841*INDEX(Opex.Tend.Acu.Gasto,$F4147,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",0,{"$f":"$J4157*K3851*INDEX(Opex.Tend.Acu.Gasto,$F4157,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",0,{"$f":"$J4167*K3861*INDEX(Opex.Tend.Acu.Gasto,$F4167,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,152,null,null,"Antenas",0,0,0,0,0,0,0]
[null,null,null,null,null,153,null,null,"Servicios",0,0,0,0,0,0,0]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",0,0,0,0,0,0,0]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",0,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",0,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",0,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",0,{"$f":"$J4177*K3871*INDEX(Opex.Tend.Acu.Gasto,$F4177,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",0,{"$f":"$J4187*K3881*INDEX(Opex.Tend.Acu.Gasto,$F4187,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",0,{"$f":"$J4197*K3891*INDEX(Opex.Tend.Acu.Gasto,$F4197,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",0,{"$f":"$J4207*K3901*INDEX(Opex.Tend.Acu.Gasto,$F4207,K$9)","v":0},0,0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",{"$f":"INDEX(BD.Opex.Unit.Año.0,F4209)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",0,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",1,{"$f":"$J4217*K3911*INDEX(Opex.Tend.Acu.Gasto,$F4217,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",1,{"$f":"$J4227*K3921*INDEX(Opex.Tend.Acu.Gasto,$F4227,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,212,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",1,{"$f":"$J4237*K3931*INDEX(Opex.Tend.Acu.Gasto,$F4237,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,225,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",1,{"$f":"$J4247*K3941*INDEX(Opex.Tend.Acu.Gasto,$F4247,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,234,null,null,"Energía libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,235,null,null,"Energía libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,236,null,null,"Energía libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,238,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,241,null,null,"Pago Tasas",1,{"$f":"$J4257*K3951*INDEX(Opex.Tend.Acu.Gasto,$F4257,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,242,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,243,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,244,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,245,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,246,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,247,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,248,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,249,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,250,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,251,null,null,"libre",1,{"$f":"$J4267*K3961*INDEX(Opex.Tend.Acu.Gasto,$F4267,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,252,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,253,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,254,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,255,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,256,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,257,null,null,"libre",{"$f":"INDEX(BD.Opex.Unit.Año.0,F4273)","v":1},1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,258,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,259,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,260,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,261,null,null,"libre",1,{"$f":"$J4277*K3971*INDEX(Opex.Tend.Acu.Gasto,$F4277,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,262,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,263,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,264,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,265,null,null,"Pago MSO",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,266,null,null,"Pago Arriendo",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,267,null,null,"Pago Energía",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,268,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",1,{"$f":"$J4287*K3981*INDEX(Opex.Tend.Acu.Gasto,$F4287,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,275,null,null,"BSCS Base",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,276,null,null,"BSCS Mant",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,277,null,null,"ICC Base",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,278,null,null,"ICC Mant",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,279,null,null,"Mediation Mant",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",1,{"$f":"$J4297*K3991*INDEX(Opex.Tend.Acu.Gasto,$F4297,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,283,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,284,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,285,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,286,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,287,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,288,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,289,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,290,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,291,null,null,"libre",1,{"$f":"$J4307*K4001*INDEX(Opex.Tend.Acu.Gasto,$F4307,K$9)","v":1},1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,292,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,293,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,294,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,295,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,296,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,297,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,298,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,299,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[null,null,null,null,null,300,null,null,"libre",1,1,1.7235744846639092,1.8971144674301836,1.9205322420256159,1.8574839393258014,0]
[]
[]
[null,"Gasto Anual Total"]
[]
[]
[null,"Red","Soporte",null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,1,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,{"$f":"INDEX(EvoAc.Opera,$F4323,K$9)*INDEX($K$4017:$P$4316,$F4323,K$9)","v":0}]
[null,1,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,0]
[null,1,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,0]
[null,1,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,0]
[null,1,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,0]
[null,1,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,0]
[null,1,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,0]
[null,1,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,0]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,0]
[null,1,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,0]
[null,1,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,0]
[null,1,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,0]
[null,1,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,0]
[null,1,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,0]
[null,1,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,0]
[null,1,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,0]
[null,1,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,0]
[null,1,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,0]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,0]
[null,1,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,0]
[null,1,null,null,null,25,null,null,"Licencias de HWAC base",null,0]
[null,1,null,null,null,26,null,null,"Licencias de HWAC por CE",null,0]
[null,1,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,0]
[null,1,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,0]
[null,1,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,0]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,0]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,0]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,0]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,0]
[null,null,1,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,0]
[null,null,1,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,0]
[null,null,1,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,0]
[null,null,1,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,0]
[null,null,1,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,0]
[null,null,1,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,0]
[null,null,1,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,0]
[null,null,1,null,null,53,null,null,"Contrato Mantención Carreteras",null,0]
[null,null,null,null,null,54,null,null,"libre",null,0]
[null,null,null,null,null,55,null,null,"libre",null,0]
[null,null,null,null,null,56,null,null,"libre",null,0]
[null,null,null,null,null,57,null,null,"libre",null,0]
[null,null,null,null,null,58,null,null,"libre",null,0]
[null,null,null,null,null,59,null,null,"libre",null,0]
[null,1,null,null,null,60,null,null,"RNC Tipo 3",null,0]
[null,1,null,null,null,61,null,null,"RNC Tipo 2",null,0]
[null,1,null,null,null,62,null,null,"RNC Tipo 1",null,0]
[null,null,1,null,null,63,null,null,"RNC: Repuesto Críticos",null,0]
[null,1,null,null,null,64,null,null,"RNC: Licencias",null,0]
[null,null,null,null,null,65,null,null,"BSCs",null,{"$f":"INDEX(EvoAc.Opera,$F4387,K$9)*INDEX($K$4017:$P$4316,$F4387,K$9)","v":0}]
[null,null,null,null,null,66,null,null,"libre",null,0]
[null,null,null,null,null,67,null,null,"libre",null,0]
[null,null,null,null,null,68,null,null,"libre",null,0]
[null,1,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,0]
[null,1,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,0]
[null,1,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,0]
[null,1,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,0]
[null,1,null,null,null,73,null,null,"Core CS:MGW, SW",null,0]
[null,1,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,0]
[null,1,null,null,null,75,null,null,"Core CS:HLR, SW",null,0]
[null,1,null,null,null,76,null,null,"Core CS:SG, SW",null,0]
[null,1,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,0]
[null,1,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,0]
[null,1,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,0]
[null,1,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,0]
[null,1,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,0]
[null,1,null,null,null,82,null,null,"Core PS:SGSN, SW",null,0]
[null,1,null,null,null,83,null,null,"Core PS:GGSN, SW",null,0]
[null,1,null,null,null,84,null,null,"Core PS:CG, SW",null,0]
[null,1,null,null,null,85,null,null,"Core PS:PCRF, SW",null,0]
[null,1,null,null,null,86,null,null,"Core PS:SUR, SW",null,0]
[null,null,1,null,null,87,null,null,"Core Común: Repuestos Críticos",null,0]
[null,null,1,null,null,88,null,null,"Core Común: Mantención Iniciación",null,0]
[null,null,1,null,null,89,null,null,"Core Común: Terrenos",null,0]
[null,null,1,null,null,90,null,null,"Core Común: Obras Civiles",null,0]
[null,null,1,null,null,91,null,null,"Core Común: Equipamiento",null,0]
[null,null,null,null,null,92,null,null,"libre",null,0]
[null,null,1,null,null,93,null,null,"Espectro",null,0]
[null,null,null,null,null,94,null,null,"Tasas",null,0]
[null,null,null,null,null,95,null,null,"BSCS Base",null,0]
[null,null,1,null,null,96,null,null,"BSCS Mant",null,0]
[null,null,null,null,null,97,null,null,"ICC Base",null,0]
[null,null,1,null,null,98,null,null,"ICC Mant",null,0]
[null,null,1,null,null,99,null,null,"Mediation Mant",null,0]
[null,null,null,null,null,100,null,null,"libre",null,0]
[null,null,null,null,null,101,null,null,"libre",null,0]
[null,null,null,null,null,102,null,null,"libre",null,0]
[null,null,null,null,null,103,null,null,"libre",null,0]
[null,null,null,null,null,104,null,null,"libre",null,0]
[null,null,null,null,null,105,null,null,"libre",null,0]
[null,null,null,null,null,106,null,null,"libre",null,0]
[null,null,null,null,null,107,null,null,"libre",null,0]
[null,null,null,null,null,108,null,null,"libre",null,0]
[null,null,null,null,null,109,null,null,"libre",null,0]
[null,null,null,null,null,110,null,null,"libre",null,0]
[null,null,null,null,null,111,null,null,"libre",null,0]
[null,null,null,null,null,112,null,null,"libre",null,0]
[null,null,null,null,null,113,null,null,"libre",null,0]
[null,null,null,null,null,114,null,null,"libre",null,0]
[null,null,null,null,null,115,null,null,"libre",null,0]
[null,null,null,null,null,116,null,null,"libre",null,0]
[null,null,null,null,null,117,null,null,"libre",null,0]
[null,null,null,null,null,118,null,null,"libre",null,0]
[null,null,null,null,null,119,null,null,"libre",null,0]
[null,null,null,null,null,120,null,null,"libre",null,0]
[null,null,null,null,null,121,null,null,"libre",null,0]
[null,null,null,null,null,122,null,null,"libre",null,0]
[null,null,null,null,null,123,null,null,"libre",null,0]
[null,null,null,null,null,124,null,null,"libre",null,0]
[null,null,null,null,null,125,null,null,"libre",null,0]
[null,null,null,null,null,126,null,null,"libre",null,0]
[null,null,null,null,null,127,null,null,"libre",null,0]
[null,null,null,null,null,128,null,null,"libre",null,0]
[null,null,null,null,null,129,null,null,"libre",null,{"$f":"INDEX(EvoAc.Opera,$F4451,K$9)*INDEX($K$4017:$P$4316,$F4451,K$9)","v":0}]
[null,null,null,null,null,130,null,null,"libre",null,0]
[null,null,null,null,null,131,null,null,"libre",null,0]
[null,null,null,null,null,132,null,null,"libre",null,0]
[null,null,null,null,null,133,null,null,"libre",null,0]
[null,null,null,null,null,134,null,null,"libre",null,0]
[null,null,null,null,null,135,null,null,"libre",null,0]
[null,null,null,null,null,136,null,null,"libre",null,0]
[null,null,null,null,null,137,null,null,"libre",null,0]
[null,null,null,null,null,138,null,null,"libre",null,0]
[null,null,null,null,null,139,null,null,"libre",null,0]
[null,null,null,null,null,140,null,null,"libre",null,0]
[null,null,null,null,null,141,null,null,"libre",null,0]
[null,null,null,null,null,142,null,null,"libre",null,0]
[null,null,null,null,null,143,null,null,"libre",null,0]
[null,null,null,null,null,144,null,null,"libre",null,0]
[null,null,null,null,null,145,null,null,"libre",null,0]
[null,null,null,null,null,146,null,null,"libre",null,0]
[null,null,null,null,null,147,null,null,"libre",null,0]
[null,null,null,null,null,148,null,null,"libre",null,0]
[null,null,null,null,null,149,null,null,"libre",null,0]
[null,null,null,null,null,150,null,null,"libre",null,0]
[null,1,null,null,null,151,null,null,"Equipos Base RTN",null,0]
[null,null,1,null,null,152,null,null,"Antenas",null,0]
[null,null,1,null,null,153,null,null,"Servicios",null,0]
[null,null,1,null,null,154,null,null,"Software Licencias 10 M",null,0]
[null,null,1,null,null,155,null,null,"Software Licencias 50 M",null,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,0]
[null,null,null,null,null,158,null,null,"libre",null,0]
[null,null,null,null,null,159,null,null,"libre",null,0]
[null,null,null,null,null,160,null,null,"libre",null,0]
[null,null,null,null,null,161,null,null,"libre",null,0]
[null,null,null,null,null,162,null,null,"libre",null,0]
[null,null,null,null,null,163,null,null,"libre",null,0]
[null,null,null,null,null,164,null,null,"libre",null,0]
[null,null,null,null,null,165,null,null,"libre",null,0]
[null,null,null,null,null,166,null,null,"libre",null,0]
[null,null,null,null,null,167,null,null,"libre",null,0]
[null,null,null,null,null,168,null,null,"libre",null,0]
[null,null,null,null,null,169,null,null,"libre",null,0]
[null,null,null,null,null,170,null,null,"libre",null,0]
[null,null,null,null,null,171,null,null,"libre",null,0]
[null,null,null,null,null,172,null,null,"libre",null,0]
[null,null,null,null,null,173,null,null,"libre",null,0]
[null,null,null,null,null,174,null,null,"libre",null,0]
[null,null,null,null,null,175,null,null,"libre",null,0]
[null,null,null,null,null,176,null,null,"libre",null,0]
[null,null,null,null,null,177,null,null,"libre",null,0]
[null,null,null,null,null,178,null,null,"libre",null,0]
[null,null,null,null,null,179,null,null,"libre",null,0]
[null,null,null,null,null,180,null,null,"libre",null,0]
[null,null,null,null,null,181,null,null,"libre",null,0]
[null,null,null,null,null,182,null,null,"libre",null,0]
[null,null,null,null,null,183,null,null,"libre",null,0]
[null,null,null,null,null,184,null,null,"libre",null,0]
[null,null,null,null,null,185,null,null,"libre",null,0]
[null,null,null,null,null,186,null,null,"libre",null,0]
[null,null,null,null,null,187,null,null,"libre",null,0]
[null,null,null,null,null,188,null,null,"libre",null,0]
[null,null,null,null,null,189,null,null,"libre",null,0]
[null,null,null,null,null,190,null,null,"libre",null,0]
[null,null,null,null,null,191,null,null,"libre",null,0]
[null,null,null,null,null,192,null,null,"libre",null,0]
[null,null,null,null,null,193,null,null,"libre",null,{"$f":"INDEX(EvoAc.Opera,$F4515,K$9)*INDEX($K$4017:$P$4316,$F4515,K$9)","v":0}]
[null,null,null,null,null,194,null,null,"libre",null,0]
[null,null,null,null,null,195,null,null,"libre",null,0]
[null,null,null,null,null,196,null,null,"libre",null,0]
[null,null,null,null,null,197,null,null,"libre",null,0]
[null,null,null,null,null,198,null,null,"libre",null,0]
[null,null,null,null,null,199,null,null,"libre",null,0]
[null,1,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,7200000]
[null,1,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,6480000]
[null,1,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,5760000]
[null,1,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,5040000]
[null,1,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,0]
[null,1,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,0]
[null,1,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,0]
[null,1,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,0]
[null,1,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,0]
[null,null,null,null,null,212,null,null,"libre",null,0]
[null,1,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,2500000]
[null,1,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,2250000]
[null,1,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,2000000]
[null,1,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,1750000]
[null,1,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,0]
[null,1,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,0]
[null,1,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,0]
[null,1,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,0]
[null,1,null,null,null,224,null,null,"Arriendos Carreteras",null,0]
[null,null,null,null,null,225,null,null,"libre",null,0]
[null,1,null,null,null,226,null,null,"Energía 3G Tipo 1",null,4595588.2352941195]
[null,1,null,null,null,227,null,null,"Energía 3G Tipo 2",null,4136029.4117647079]
[null,1,null,null,null,228,null,null,"Energía 3G Tipo 3",null,3676470.5882352926]
[null,1,null,null,null,229,null,null,"Energía 3G Tipo 4",null,3216911.7647058805]
[null,1,null,null,null,230,null,null,"Energía 2G Tipo 1",null,2757352.9411764704]
[null,1,null,null,null,231,null,null,"Energía 2G Tipo 2",null,3216911.7647058805]
[null,1,null,null,null,232,null,null,"Energía 2G Tipo 3",null,3676470.5882352926]
[null,1,null,null,null,233,null,null,"Energía 2G Tipo 4",null,4136029.4117647079]
[null,null,null,null,null,234,null,null,"Energía libre",null,0]
[null,null,null,null,null,235,null,null,"Energía libre",null,0]
[null,null,null,null,null,236,null,null,"Energía libre",null,0]
[null,1,null,null,null,237,null,null,"Energía Carreteras",null,0]
[null,null,null,null,null,238,null,null,"libre",null,0]
[null,null,1,null,null,239,null,null,"Pago Canon Terminal",null,4080882.3529411759]
[null,null,1,null,null,240,null,null,"Pago Canon Enlaces",null,5441.1764705882351]
[null,null,1,null,null,241,null,null,"Pago Tasas",null,7352.9411764705874]
[null,null,null,null,null,242,null,null,"libre",null,0]
[null,null,null,null,null,243,null,null,"libre",null,0]
[null,null,null,null,null,244,null,null,"libre",null,0]
[null,null,null,null,null,245,null,null,"libre",null,0]
[null,null,null,null,null,246,null,null,"libre",null,0]
[null,null,null,null,null,247,null,null,"libre",null,0]
[null,null,null,null,null,248,null,null,"libre",null,0]
[null,null,null,null,null,249,null,null,"libre",null,0]
[null,null,null,null,null,250,null,null,"libre",null,0]
[null,null,null,null,null,251,null,null,"libre",null,0]
[null,null,null,null,null,252,null,null,"libre",null,0]
[null,null,null,null,null,253,null,null,"libre",null,0]
[null,null,null,null,null,254,null,null,"libre",null,0]
[null,null,null,null,null,255,null,null,"libre",null,0]
[null,null,null,null,null,256,null,null,"libre",null,0]
[null,null,null,null,null,257,null,null,"libre",null,{"$f":"INDEX(EvoAc.Opera,$F4579,K$9)*INDEX($K$4017:$P$4316,$F4579,K$9)","v":0}]
[null,null,null,null,null,258,null,null,"libre",null,0]
[null,null,null,null,null,259,null,null,"libre",null,0]
[null,null,null,null,null,260,null,null,"libre",null,0]
[null,null,null,null,null,261,null,null,"libre",null,0]
[null,null,null,null,null,262,null,null,"libre",null,0]
[null,null,null,null,null,263,null,null,"libre",null,0]
[null,null,null,null,null,264,null,null,"libre",null,0]
[null,null,1,null,null,265,null,null,"Pago MSO",null,180000]
[null,null,1,null,null,266,null,null,"Pago Arriendo",null,12000000000]
[null,null,1,null,null,267,null,null,"Pago Energía",null,300000000]
[null,null,null,null,null,268,null,null,"libre",null,0]
[null,1,null,null,null,269,null,null,"SW Fee: RAN",null,4950000]
[null,1,null,null,null,270,null,null,"SW Fee: Backhaul",null,1830000]
[null,1,null,null,null,271,null,null,"SW Fee: PS Core",null,1350000]
[null,1,null,null,null,272,null,null,"SW Fee: CS Core",null,5290000]
[null,1,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,0]
[null,1,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,0]
[null,1,null,null,null,275,null,null,"BSCS Base",null,300000]
[null,1,null,null,null,276,null,null,"BSCS Mant",null,2683333.333333333]
[null,1,null,null,null,277,null,null,"ICC Base",null,30000]
[null,null,1,null,null,278,null,null,"ICC Mant",null,77878.75]
[null,null,1,null,null,279,null,null,"Mediation Mant",null,231999.6875]
[null,1,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,56216948280000]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,0]
[null,1,null,null,null,282,null,null,"Backbone Enlaces Core",null,1673738194858114.7]
[null,1,null,null,null,283,null,null,"libre",null,0]
[null,null,null,null,null,284,null,null,"libre",null,0]
[null,null,null,null,null,285,null,null,"libre",null,0]
[null,null,null,null,null,286,null,null,"libre",null,0]
[null,null,null,null,null,287,null,null,"libre",null,0]
[null,null,null,null,null,288,null,null,"libre",null,0]
[null,null,null,null,null,289,null,null,"libre",null,0]
[null,null,null,null,null,290,null,null,"libre",null,0]
[null,null,null,null,null,291,null,null,"libre",null,0]
[null,null,null,null,null,292,null,null,"libre",null,0]
[null,null,null,null,null,293,null,null,"libre",null,0]
[null,null,null,null,null,294,null,null,"libre",null,0]
[null,null,null,null,null,295,null,null,"libre",null,0]
[null,null,null,null,null,296,null,null,"libre",null,0]
[null,null,null,null,null,297,null,null,"libre",null,0]
[null,null,null,null,null,298,null,null,"libre",null,0]
[null,null,null,null,null,299,null,null,"libre",null,0]
[null,null,null,null,null,300,null,null,"libre",null,0]
[]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K4323:K4622)","v":1729967526546767.7},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"osiptel.opex"]
[]
[null,"Gasto de Reposición Total"]
[]
[]
[null,null,null,null,null,"ID",null,null,"Activos",null,"Año 0","Año 1","Año 2","Año 3","Año 4","Año 5"]
[null,null,null,null,null,1,null,null,{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},null,0,{"$f":"L4323","v":0},0,0,0,0]
[null,null,null,null,null,2,null,null,"Hardware Sitio 3G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,3,null,null,"Hardware Sitio 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,4,null,null,"Hardware Sitio 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,5,null,null,"Hardware Sitio 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,6,null,null,"Hardware Sitio 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,7,null,null,"Hardware Sitio 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,8,null,null,"Hardware Sitio 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,9,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"Hardware Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Hardware Sitio libre",null,0,{"$f":"L4333","v":0},0,0,0,0]
[null,null,null,null,null,12,null,null,"Hardware Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"Servicios Sitio 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,14,null,null,"Servicios Sitio 3G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,15,null,null,"Servicios Sitio 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,16,null,null,"Servicios Sitio 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,17,null,null,"Servicios Sitio 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,18,null,null,"Servicios Sitio 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,19,null,null,"Servicios Sitio 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,20,null,null,"Servicios Sitio 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,21,null,null,"Servicios Sitio libre",null,0,{"$f":"L4343","v":0},0,0,0,0]
[null,null,null,null,null,22,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,23,null,null,"Servicios Sitio libre",null,0,0,0,0,0,0]
[null,null,null,null,null,24,null,null,"Servicios Sitio Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,25,null,null,"Licencias de HWAC base",null,0,0,0,0,0,0]
[null,null,null,null,null,26,null,null,"Licencias de HWAC por CE",null,0,0,0,0,0,0]
[null,null,null,null,null,27,null,null,"Licencias de HWAC por Carriers",null,0,0,0,0,0,0]
[null,null,null,null,null,28,null,null,"Licencias de HWAC por Energía para mantener velocidad",null,0,0,0,0,0,0]
[null,null,null,null,null,29,null,null,"Licencias de HWAC por Códigos HSPA",null,0,0,0,0,0,0]
[null,null,null,null,null,30,null,null,"Obras Civiles 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,31,null,null,"Obras Civiles 3G Tipo 2",null,0,{"$f":"L4353","v":0},0,0,0,0]
[null,null,null,null,null,32,null,null,"Obras Civiles 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,33,null,null,"Obras Civiles 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,34,null,null,"Obras Civiles 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,35,null,null,"Obras Civiles 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,36,null,null,"Obras Civiles 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,37,null,null,"Obras Civiles 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,38,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,39,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,40,null,null,"Obras Civiles libre",null,0,0,0,0,0,0]
[null,null,null,null,null,41,null,null,"Obras Civiles Carreteras",null,0,{"$f":"L4363","v":0},0,0,0,0]
[null,null,null,null,null,42,null,null,"Contrato Mantención 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,43,null,null,"Contrato Mantención 3G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,44,null,null,"Contrato Mantención 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,45,null,null,"Contrato Mantención 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,46,null,null,"Contrato Mantención 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,47,null,null,"Contrato Mantención 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,48,null,null,"Contrato Mantención 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,49,null,null,"Contrato Mantención 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,51,null,null,"Contrato Mantención libre",null,0,{"$f":"L4373","v":0},0,0,0,0]
[null,null,null,null,null,52,null,null,"Contrato Mantención libre",null,0,0,0,0,0,0]
[null,null,null,null,null,53,null,null,"Contrato Mantención Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,54,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,55,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,56,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,57,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,58,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,59,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,60,null,null,"RNC Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,61,null,null,"RNC Tipo 2",null,0,{"$f":"L4383","v":0},0,0,0,0]
[null,null,null,null,null,62,null,null,"RNC Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,63,null,null,"RNC: Repuesto Críticos",null,0,0,0,0,0,0]
[null,null,null,null,null,64,null,null,"RNC: Licencias",null,0,0,0,0,0,0]
[null,null,null,null,null,65,null,null,"BSCs",null,0,0,0,0,0,0]
[null,null,null,null,null,66,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,67,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,68,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,69,null,null,"Core CS:MGW, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,70,null,null,"Core CS:MSC Server, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,71,null,null,"Core CS:HLR, HW y SE",null,0,{"$f":"L4393","v":0},0,0,0,0]
[null,null,null,null,null,72,null,null,"Core CS:SG, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,73,null,null,"Core CS:MGW, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,74,null,null,"Core CS:MSC Server, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,75,null,null,"Core CS:HLR, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,76,null,null,"Core CS:SG, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,77,null,null,"Core PS:SGSN, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,78,null,null,"Core PS:GGSN, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,79,null,null,"Core PS:CG, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,80,null,null,"Core PS:PCRF, HW y SE",null,0,0,0,0,0,0]
[null,null,null,null,null,81,null,null,"Core PS:SUR, HW y SE",null,0,{"$f":"L4403","v":0},0,0,0,0]
[null,null,null,null,null,82,null,null,"Core PS:SGSN, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,83,null,null,"Core PS:GGSN, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,84,null,null,"Core PS:CG, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,85,null,null,"Core PS:PCRF, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,86,null,null,"Core PS:SUR, SW",null,0,0,0,0,0,0]
[null,null,null,null,null,87,null,null,"Core Común: Repuestos Críticos",null,0,0,0,0,0,0]
[null,null,null,null,null,88,null,null,"Core Común: Mantención Iniciación",null,0,0,0,0,0,0]
[null,null,null,null,null,89,null,null,"Core Común: Terrenos",null,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,"Core Común: Obras Civiles",null,0,0,0,0,0,0]
[null,null,null,null,null,91,null,null,"Core Común: Equipamiento",null,0,{"$f":"L4413","v":0},0,0,0,0]
[null,null,null,null,null,92,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,93,null,null,"Espectro",null,0,0,0,0,0,0]
[null,null,null,null,null,94,null,null,"Tasas",null,0,0,0,0,0,0]
[null,null,null,null,null,95,null,null,"BSCS Base",null,0,0,0,0,0,0]
[null,null,null,null,null,96,null,null,"BSCS Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,97,null,null,"ICC Base",null,0,0,0,0,0,0]
[null,null,null,null,null,98,null,null,"ICC Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,99,null,null,"Mediation Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,100,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,101,null,null,"libre",null,0,{"$f":"L4423","v":0},0,0,0,0]
[null,null,null,null,null,102,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,103,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,104,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,105,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,106,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,107,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,108,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,109,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,110,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,111,null,null,"libre",null,0,{"$f":"L4433","v":0},0,0,0,0]
[null,null,null,null,null,112,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,113,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,114,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,115,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,116,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,117,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,118,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,119,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,120,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,121,null,null,"libre",null,0,{"$f":"L4443","v":0},0,0,0,0]
[null,null,null,null,null,122,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,123,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,124,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,125,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,126,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,127,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,128,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,129,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,130,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,131,null,null,"libre",null,0,{"$f":"L4453","v":0},0,0,0,0]
[null,null,null,null,null,132,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,133,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,134,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,135,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,136,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,137,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,138,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,139,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,140,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,141,null,null,"libre",null,0,{"$f":"L4463","v":0},0,0,0,0]
[null,null,null,null,null,142,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,143,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,144,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,145,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,146,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,147,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,148,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,149,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,150,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,151,null,null,"Equipos Base RTN",null,0,{"$f":"L4473","v":0},0,0,0,0]
[null,null,null,null,null,152,null,null,"Antenas",null,0,0,0,0,0,0]
[null,null,null,null,null,153,null,null,"Servicios",null,0,0,0,0,0,0]
[null,null,null,null,null,154,null,null,"Software Licencias 10 M",null,0,0,0,0,0,0]
[null,null,null,null,null,155,null,null,"Software Licencias 50 M",null,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,"Software Licencias 100 M",null,0,0,0,0,0,0]
[null,null,null,null,null,157,null,null,"Software Licencias 150 M",null,0,0,0,0,0,0]
[null,null,null,null,null,158,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,159,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,160,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,161,null,null,"libre",null,0,{"$f":"L4483","v":0},0,0,0,0]
[null,null,null,null,null,162,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,163,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,164,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,165,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,166,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,167,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,168,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,169,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,170,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,171,null,null,"libre",null,0,{"$f":"L4493","v":0},0,0,0,0]
[null,null,null,null,null,172,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,173,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,174,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,176,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,177,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,178,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,179,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,180,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,181,null,null,"libre",null,0,{"$f":"L4503","v":0},0,0,0,0]
[null,null,null,null,null,182,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,183,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,184,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,185,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,186,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,187,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,188,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,189,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,190,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,191,null,null,"libre",null,0,{"$f":"L4513","v":0},0,0,0,0]
[null,null,null,null,null,192,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,193,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,194,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,195,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,196,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,197,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,198,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,199,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,200,null,null,"Mantención Gasto 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,201,null,null,"Mantención Gasto 3G Tipo 2",null,0,{"$f":"L4523","v":0},0,0,0,0]
[null,null,null,null,null,202,null,null,"Mantención Gasto 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,203,null,null,"Mantención Gasto 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,204,null,null,"Mantención Gasto 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,205,null,null,"Mantención Gasto 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,206,null,null,"Mantención Gasto 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,207,null,null,"Mantención Gasto 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,208,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,209,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,210,null,null,"Mantención Gasto libre",null,0,0,0,0,0,0]
[null,null,null,null,null,211,null,null,"Mantención Gasto Carreteras",null,0,{"$f":"L4533","v":0},0,0,0,0]
[null,null,null,null,null,212,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,213,null,null,"Arriendos 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,214,null,null,"Arriendos 3G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,215,null,null,"Arriendos 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,216,null,null,"Arriendos 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,217,null,null,"Arriendos 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,218,null,null,"Arriendos 2G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,219,null,null,"Arriendos 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,220,null,null,"Arriendos 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,221,null,null,"Arriendos libre",null,0,{"$f":"L4543","v":0},0,0,0,0]
[null,null,null,null,null,222,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,223,null,null,"Arriendos libre",null,0,0,0,0,0,0]
[null,null,null,null,null,224,null,null,"Arriendos Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,226,null,null,"Energía 3G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,227,null,null,"Energía 3G Tipo 2",null,0,0,0,0,0,0]
[null,null,null,null,null,228,null,null,"Energía 3G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,229,null,null,"Energía 3G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,230,null,null,"Energía 2G Tipo 1",null,0,0,0,0,0,0]
[null,null,null,null,null,231,null,null,"Energía 2G Tipo 2",null,0,{"$f":"L4553","v":0},0,0,0,0]
[null,null,null,null,null,232,null,null,"Energía 2G Tipo 3",null,0,0,0,0,0,0]
[null,null,null,null,null,233,null,null,"Energía 2G Tipo 4",null,0,0,0,0,0,0]
[null,null,null,null,null,234,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,235,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,236,null,null,"Energía libre",null,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,"Energía Carreteras",null,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,239,null,null,"Pago Canon Terminal",null,0,0,0,0,0,0]
[null,null,null,null,null,240,null,null,"Pago Canon Enlaces",null,0,0,0,0,0,0]
[null,null,null,null,null,241,null,null,"Pago Tasas",null,0,{"$f":"L4563","v":0},0,0,0,0]
[null,null,null,null,null,242,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,243,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,244,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,245,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,246,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,247,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,248,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,249,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,250,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,251,null,null,"libre",null,0,{"$f":"L4573","v":0},0,0,0,0]
[null,null,null,null,null,252,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,253,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,254,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,255,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,256,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,257,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,258,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,259,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,260,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,261,null,null,"libre",null,0,{"$f":"L4583","v":0},0,0,0,0]
[null,null,null,null,null,262,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,263,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,264,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,265,null,null,"Pago MSO",null,0,0,0,0,0,0]
[null,null,null,null,null,266,null,null,"Pago Arriendo",null,0,0,0,0,0,0]
[null,null,null,null,null,267,null,null,"Pago Energía",null,0,0,0,0,0,0]
[null,null,null,null,null,268,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,269,null,null,"SW Fee: RAN",null,0,0,0,0,0,0]
[null,null,null,null,null,270,null,null,"SW Fee: Backhaul",null,0,0,0,0,0,0]
[null,null,null,null,null,271,null,null,"SW Fee: PS Core",null,0,{"$f":"L4593","v":0},0,0,0,0]
[null,null,null,null,null,272,null,null,"SW Fee: CS Core",null,0,0,0,0,0,0]
[null,null,null,null,null,273,null,null,"SW Fee: Administración de proyecto RBS",null,0,0,0,0,0,0]
[null,null,null,null,null,274,null,null,"SW Fee: Administración de proyecto BSC/RNC",null,0,0,0,0,0,0]
[null,null,null,null,null,275,null,null,"BSCS Base",null,0,0,0,0,0,0]
[null,null,null,null,null,276,null,null,"BSCS Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,277,null,null,"ICC Base",null,0,0,0,0,0,0]
[null,null,null,null,null,278,null,null,"ICC Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,279,null,null,"Mediation Mant",null,0,0,0,0,0,0]
[null,null,null,null,null,280,null,null,"Gasto backhaul Nivel 1 - RNC",null,0,0,0,0,0,0]
[null,null,null,null,null,281,null,null,"Backbone Enlaces RNC - Core",null,0,{"$f":"L4603","v":0},0,0,0,0]
[null,null,null,null,null,282,null,null,"Backbone Enlaces Core",null,0,0,0,0,0,0]
[null,null,null,null,null,283,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,284,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,285,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,286,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,287,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,288,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,289,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,290,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,291,null,null,"libre",null,0,{"$f":"L4613","v":0},0,0,0,0]
[null,null,null,null,null,292,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,293,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,294,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,295,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,296,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,297,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,298,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,299,null,null,"libre",null,0,0,0,0,0,0]
[null,null,null,null,null,300,null,null,"libre",null,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K4631:K4930)","v":0},0,0,0,0,0]

{"sheet":"Asignación","index":19,"n_rows":433,"n_cols":61,"rows_kept":433,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,null,"Demanda y Asignación"]
[]
[]
[]
[]
["años",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6]
["correlativo",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,26,27,31,32,36,37,41,42,43,44,45]
[]
[null,"Cálculo de Asignadores"]
[]
[null,null,"Demandas por Servicios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Valores de Reposicion"]
[null,null,null,null,null,"ID",null,"Demandas por Servicios","Servicios Provistos",null,null,"Año 0","Año 1","Año 2","Año 3"]
[null,null,null,null,null,1,null,{"$f":"INDEX(dda.serv.ee,F17,1)","v":"Cliente Tipo 1"},{"$f":"INDEX(serv.prov.ee,F17,1)","v":"Servicio Móvil"},null,null,{"$f":"INDEX(dda_sal_tarifas,$F17,L$8)","v":100000}]
[null,null,null,null,null,{"$f":"F17+1","v":2},null,"Cliente Tipo 2","Servicio Móvil",null,null,100000]
[null,null,null,null,null,3,null,"Cliente Tipo 3","Servicio Móvil",null,null,100000]
[null,null,null,null,null,4,null,"Tráfico Móvil Voz entrante desde otras móviles","Cargo de Acceso Móvil",null,null,500000000]
[null,null,null,null,null,5,null,"Tráfico Móvil Voz entrante desde redes fijas","Cargo de Acceso Móvil",null,null,250000000]
[null,null,null,null,null,6,null,"Tráfico Móvil Voz entrante desde públicos","Cargo de Acceso Móvil",null,null,250000000]
[null,null,null,null,null,7,null,"Tráfico Móvil Voz entrante desde LDI","Cargo de Acceso Móvil",null,null,10000000]
[null,null,null,null,null,8,null,"Tráfico on-net","Servicio On-Net Móvil",null,null,5000000000]
[null,null,null,null,null,9,null,"Tráfico Móvil Voz saliente a otras móviles",{"$f":"INDEX(serv.prov.ee,F25,1)","v":"Cargo de Acceso Móvil"},null,null,300000000]
[null,null,null,null,null,10,null,"Tráfico Móvil Voz saliente a redes fijas",{"$f":"INDEX(serv.prov.ee,F26,1)","v":"Cargo de Acceso Móvil"},null,null,25000000]
[null,null,null,null,null,11,null,"Tráfico Móvil Voz saliente a LDI","Cargo de Acceso Móvil",null,null,{"$f":"INDEX(dda_sal_tarifas,$F27,L$8)","v":10000000}]
[null,null,null,null,null,12,null,"libre","libre",null,null,0]
[null,null,null,null,null,13,null,"libre","libre",null,null,0]
[null,null,null,null,null,14,null,"SMS saliente a otras móviles","SMS",null,null,60000000]
[null,null,null,null,null,15,null,"SMS on-net","SMS",null,null,60000000]
[null,null,null,null,null,16,null,"SMS entrante desde otras móviles","SMS",null,null,24000000]
[null,null,null,null,null,17,null,"libre","libre",null,null,0]
[null,null,null,null,null,18,null,"libre","libre",null,null,0]
[null,null,null,null,null,19,null,"libre","libre",null,null,0]
[null,null,null,null,null,20,null,"Conexiones Móvil Datos banda ancha e internet móvil","Conexión Móvil",null,null,800000]
[null,null,null,null,null,21,null,"Tráfico Móvil Datos banda ancha e internet móvil Bajada","BAM e Internet Móvil ",null,null,{"$f":"INDEX(dda_sal_tarifas,$F37,L$8)","v":6857.1428571428605}]
[null,null,null,null,null,22,null,"Tráfico Móvil Datos banda ancha e internet móvil Subida","BAM e Internet Móvil ",null,null,34.285714285714285]
[null,null,null,null,null,23,null,"libre","libre",null,null,{"$f":"INDEX(dda_sal_tarifas,$F39,L$8)","v":0}]
[null,null,null,null,null,24,null,"libre","libre",null,null,0]
[null,null,null,null,null,25,null,"libre","libre",null,null,0]
[null,null,null,null,null,26,null,"libre","libre",null,null,0]
[null,null,null,null,null,27,null,"libre","libre",null,null,0]
[null,null,null,null,null,28,null,"libre","libre",null,null,0]
[null,null,null,null,null,29,null,"libre","libre",null,null,0]
[null,null,null,null,null,30,null,"libre","libre",null,null,0]
[null,null,null,null,null,31,null,"libre","libre",null,null,{"$f":"INDEX(dda_sal_tarifas,$F47,L$8)","v":0}]
[null,null,null,null,null,32,null,"libre","libre",null,null,0]
[null,null,null,null,null,33,null,"libre","libre",null,null,0]
[null,null,null,null,null,34,null,"libre","libre",null,null,0]
[null,null,null,null,null,35,null,"libre","libre",null,null,0]
[null,null,null,null,null,36,null,"libre","libre",null,null,0]
[null,null,null,null,null,37,null,"libre","libre",null,null,0]
[null,null,null,null,null,38,null,"libre","libre",null,null,0]
[null,null,null,null,null,39,null,"libre","libre",null,null,0]
[null,null,null,null,null,40,null,"libre","libre",null,null,0]
[null,null,null,null,null,41,null,"libre","libre",null,null,0]
[null,null,null,null,null,42,null,"libre","libre",null,null,0]
[null,null,null,null,null,43,null,"libre","libre",null,null,0]
[null,null,null,null,null,44,null,"libre","libre",null,null,0]
[null,null,null,null,null,45,null,"libre","libre",null,null,0]
[]
[null,null,null,null,null,null,null,"As.L.Dda"]
[]
[null,null,"Servicios Provistos"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Valores de Reposicion",null,null,null,null,"Valores Sólo Voz"]
[null,null,null,null,null,"ID",null,"Servicios Provistos",null,null,null,"Año 0","Año 1","Año 2","Año 3",null,"Año 0","Año 1","Año 2","Año 3"]
[null,null,null,null,null,1,null,{"$f":"INDEX(lista.serv.prov.ee,F70)","v":"Servicio Móvil"},null,null,null,{"$f":"SUMIF($I$17:$I$61,$H70,L$17:L$61)","v":300000},null,null,null,null,{"$f":"SUMIF($I$17:$I$61,$H70,L$17:L$61)*INDEX(lista.serv.prov.voz,$F70)","v":0}]
[null,null,null,null,null,{"$f":"F70+1","v":2},null,"Cargo de Acceso Móvil",null,null,null,{"$f":"SUMIF($I$17:$I$61,$H71,L$17:L$61)","v":1345000000},null,null,null,null,1345000000]
[null,null,null,null,null,3,null,"Servicio On-Net Móvil",null,null,null,5000000000,null,null,null,null,5000000000]
[null,null,null,null,null,4,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,5,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,6,null,"Conexión Móvil",null,null,null,800000,null,null,null,null,0]
[null,null,null,null,null,7,null,"BAM e Internet Móvil ",null,null,null,6891.4285714285752,null,null,null,null,0]
[null,null,null,null,null,8,null,"SMS",null,null,null,144000000,null,null,null,null,0]
[null,null,null,null,null,9,null,"MMS",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,10,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,11,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,12,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,13,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,14,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,15,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,16,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,17,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,18,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,19,null,"libre",null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,20,null,"libre",null,null,null,0,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,"As.L.Ser"]
[]
[]
[]
[]
[null,null,"Asignadores a los Servicios Provistos"]
[]
[]
[null,null,null,null,null,"ID",null,null,"Asignadores a Costos",null,null,{"$f":"INDEX(As.L.Ser,L$9)","v":"Servicio Móvil"},"Cargo de Acceso Móvil","Servicio On-Net Móvil","libre","libre","Conexión Móvil","BAM e Internet Móvil ","SMS","MMS","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre"]
[null,null,null,null,null,1,null,null,"Interfaz de Radio",null,null,0,{"$f":"Parametos.Red!$I$174","v":1},2,1,0,0,{"$f":"Parametos.Red!$M$191/Parametos.Red!$M$174*Parametos.Red!$I$191","v":97414.443583706656},{"$f":"Parametos.Red!$I$186*Parametos.Red!$M$186/Parametos.Red!$M$174","v":3.6289708161244778E-5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,null,null,"Backhaul",null,null,0,{"$f":"M100","v":1},{"$f":"N100","v":2},{"$f":"O100","v":1},0,0,{"$f":"R100","v":97414.443583706656},{"$f":"S100","v":3.6289708161244778E-5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,null,null,"CORE Voz - Prepago",null,null,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,null,null,"CORE Voz - Common",null,null,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,null,null,"CORE Voz - Conmuta",null,null,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,null,null,"CORE Datos - GGSN",null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,null,null,"CORE Datos - HPTTT",null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,null,null,"CORE Datos - ISP",null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,null,null,"CORE Datos - VAS",null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,null,null,"SMS",null,null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,null,null,"Todos los Servicios",null,null,0,1,1,1,0,0,{"$f":"Parametos.Red!$M$191/Parametos.Red!$M$174*Parametos.Red!$J$191","v":97414.443583706656},{"$f":"Parametos.Red!$J$186*Parametos.Red!$M$186/Parametos.Red!$M$174","v":3.6289708161244778E-5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,null,null,"No Red",null,null,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,13,null,null,"ITX",null,null,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,14,null,null,"Core Enlaces",null,null,0,1,1,1,0,0,{"$f":"Parametos.Red!$M$191/Parametos.Red!$M$174*Parametos.Red!$J$191/vel.voz.core*vel.voz.utran","v":45663.020429862496},{"$f":"Parametos.Red!$J$186*Parametos.Red!$M$186/Parametos.Red!$M$174","v":3.6289708161244778E-5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,15,null,null,"Ingresos",null,null,0,0.40458957366305631,8.0952047995038814E-2,0,0,0,58826.227473510313,1.2175678043304215E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16,null,null,"Libre"]
[null,null,null,null,null,17,null,null,"Libre"]
[null,null,null,null,null,18,null,null,"Libre"]
[null,null,null,null,null,19,null,null,"Libre"]
[null,null,null,null,null,20,null,null,"Libre"]
[null,null,null,null,null,21,null,null,"Libre"]
[null,null,null,null,null,22,null,null,"Libre"]
[null,null,null,null,null,23,null,null,"Libre"]
[null,null,null,null,null,24,null,null,"Libre"]
[null,null,null,null,null,25,null,null,"Libre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As.Tb"]
[]
[null,null,null,null,null,null,null,null,"As.Tb.Nom"]
[]
[]
[null,null,"Aplicación de Asignadores"]
[]
[]
[]
[null,null,null,null,null,"ID",null,"SubGrupo","Activos","Asignador","Aux",{"$f":"INDEX(As.L.Ser,L$9)","v":"Servicio Móvil"},"Cargo de Acceso Móvil","Servicio On-Net Móvil","libre","libre","Conexión Móvil","BAM e Internet Móvil ","SMS","MMS","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre",null,"Año 0",null,"Año 0",null,"Año 0",null,"Año 0",null,"Servicio Móvil","Cargo de Acceso Móvil","Servicio On-Net Móvil","Servicio Off-Net Móvil","libre","Conexión Móvil","BAM e Internet Móvil ","SMS","MMS","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre","libre"]
[null,null,null,null,null,1,null,{"$f":"BD.nom.subcat","v":"Sitios"},{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"Interfaz de Radio",{"$f":"MATCH(J134,As.Tb.Nom,0)","v":1},{"$f":"INDEX(As.Tb,$K134,L$9)","v":0},1,2,{"$f":"INDEX(As.Tb,$K134,O$9)","v":1},0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K134,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L134:$AE134))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L134:$AE134))","v":11345000000},null,{"$f":"SUM($AI134:AI134)","v":11345000000},null,{"$f":"SUM($AG134:AG134)","v":12016329905.500549},null,{"$f":"IF($AG134=0,0,L134/$AG134)*VLOOKUP(AO$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,M134/$AG134)*VLOOKUP(AP$133,$H$70:$L$89,5,FALSE)","v":0.11193101475886726},{"$f":"IF($AG134=0,0,N134/$AG134)*VLOOKUP(AQ$133,$H$70:$L$89,5,FALSE)","v":0.83220085322577886},{"$f":"IF($AG134=0,0,O134/$AG134)*VLOOKUP(AR$133,$H$70:$L$89,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AG134=0,0,P134/$AG134)*VLOOKUP(AS$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,Q134/$AG134)*VLOOKUP(AT$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,R134/$AG134)*VLOOKUP(AU$133,$H$70:$L$89,5,FALSE)","v":5.586769713065802E-2},{"$f":"IF($AG134=0,0,S134/$AG134)*VLOOKUP(AV$133,$H$70:$L$89,5,FALSE)","v":4.3488469576947477E-7},{"$f":"IF($AG134=0,0,T134/$AG134)*VLOOKUP(AW$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,U134/$AG134)*VLOOKUP(AX$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,V134/$AG134)*VLOOKUP(AY$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,W134/$AG134)*VLOOKUP(AZ$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,X134/$AG134)*VLOOKUP(BA$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,Y134/$AG134)*VLOOKUP(BB$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,Z134/$AG134)*VLOOKUP(BC$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,AA134/$AG134)*VLOOKUP(BD$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,AB134/$AG134)*VLOOKUP(BE$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,AC134/$AG134)*VLOOKUP(BF$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,AD134/$AG134)*VLOOKUP(BG$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG134=0,0,AE134/$AG134)*VLOOKUP(BH$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"SUM(AO134:BH134)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,2,null,"Sitios","Hardware Sitio 3G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L135:$AE135))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L135:$AE135))","v":11345000000},null,{"$f":"SUM($AI135:AI135)","v":11345000000},null,{"$f":"SUM($AG135:AG135)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO135:BH135)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,3,null,"Sitios","Hardware Sitio 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L136:$AE136))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L136:$AE136))","v":11345000000},null,{"$f":"SUM($AI136:AI136)","v":11345000000},null,{"$f":"SUM($AG136:AG136)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,4,null,"Sitios","Hardware Sitio 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L137:$AE137))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L137:$AE137))","v":11345000000},null,{"$f":"SUM($AI137:AI137)","v":11345000000},null,{"$f":"SUM($AG137:AG137)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,5,null,"Sitios","Hardware Sitio 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L138:$AE138))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L138:$AE138))","v":11345000000},null,{"$f":"SUM($AI138:AI138)","v":11345000000},null,{"$f":"SUM($AG138:AG138)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,6,null,"Sitios","Hardware Sitio 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L139:$AE139))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L139:$AE139))","v":11345000000},null,{"$f":"SUM($AI139:AI139)","v":11345000000},null,{"$f":"SUM($AG139:AG139)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,7,null,"Sitios","Hardware Sitio 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L140:$AE140))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L140:$AE140))","v":11345000000},null,{"$f":"SUM($AI140:AI140)","v":11345000000},null,{"$f":"SUM($AG140:AG140)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,8,null,"Sitios","Hardware Sitio 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K141,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L141:$AE141))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L141:$AE141))","v":11345000000},null,{"$f":"SUM($AI141:AI141)","v":11345000000},null,{"$f":"SUM($AG141:AG141)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,9,null,"Sitios","Hardware Sitio libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L142:$AE142))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L142:$AE142))","v":11345000000},null,{"$f":"SUM($AI142:AI142)","v":11345000000},null,{"$f":"SUM($AG142:AG142)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,10,null,"Sitios","Hardware Sitio libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L143:$AE143))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L143:$AE143))","v":11345000000},null,{"$f":"SUM($AI143:AI143)","v":11345000000},null,{"$f":"SUM($AG143:AG143)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,11,null,"Sitios","Hardware Sitio libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K144,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L144:$AE144))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L144:$AE144))","v":11345000000},null,{"$f":"SUM($AI144:AI144)","v":11345000000},null,{"$f":"SUM($AG144:AG144)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,12,null,"Sitios","Hardware Sitio Carreteras","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L145:$AE145))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L145:$AE145))","v":11345000000},null,{"$f":"SUM($AI145:AI145)","v":11345000000},null,{"$f":"SUM($AG145:AG145)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,13,null,"Sitios","Servicios Sitio 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L146:$AE146))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L146:$AE146))","v":11345000000},null,{"$f":"SUM($AI146:AI146)","v":11345000000},null,{"$f":"SUM($AG146:AG146)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,14,null,"Sitios","Servicios Sitio 3G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L147:$AE147))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L147:$AE147))","v":11345000000},null,{"$f":"SUM($AI147:AI147)","v":11345000000},null,{"$f":"SUM($AG147:AG147)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,15,null,"Sitios","Servicios Sitio 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K148,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L148:$AE148))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L148:$AE148))","v":11345000000},null,{"$f":"SUM($AI148:AI148)","v":11345000000},null,{"$f":"SUM($AG148:AG148)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,16,null,"Sitios","Servicios Sitio 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L149:$AE149))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L149:$AE149))","v":11345000000},null,{"$f":"SUM($AI149:AI149)","v":11345000000},null,{"$f":"SUM($AG149:AG149)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,17,null,"Sitios","Servicios Sitio 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L150:$AE150))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L150:$AE150))","v":11345000000},null,{"$f":"SUM($AI150:AI150)","v":11345000000},null,{"$f":"SUM($AG150:AG150)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,18,null,"Sitios","Servicios Sitio 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L151:$AE151))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L151:$AE151))","v":11345000000},null,{"$f":"SUM($AI151:AI151)","v":11345000000},null,{"$f":"SUM($AG151:AG151)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,19,null,"Sitios","Servicios Sitio 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L152:$AE152))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L152:$AE152))","v":11345000000},null,{"$f":"SUM($AI152:AI152)","v":11345000000},null,{"$f":"SUM($AG152:AG152)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,20,null,"Sitios","Servicios Sitio 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L153:$AE153))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L153:$AE153))","v":11345000000},null,{"$f":"SUM($AI153:AI153)","v":11345000000},null,{"$f":"SUM($AG153:AG153)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,21,null,"Sitios","Servicios Sitio libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K154,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L154:$AE154))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L154:$AE154))","v":11345000000},null,{"$f":"SUM($AI154:AI154)","v":11345000000},null,{"$f":"SUM($AG154:AG154)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,22,null,"Sitios","Servicios Sitio libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K155,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L155:$AE155))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L155:$AE155))","v":11345000000},null,{"$f":"SUM($AI155:AI155)","v":11345000000},null,{"$f":"SUM($AG155:AG155)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,23,null,"Sitios","Servicios Sitio libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K156,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L156:$AE156))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L156:$AE156))","v":11345000000},null,{"$f":"SUM($AI156:AI156)","v":11345000000},null,{"$f":"SUM($AG156:AG156)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,24,null,"Sitios","Servicios Sitio Carreteras","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L157:$AE157))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L157:$AE157))","v":11345000000},null,{"$f":"SUM($AI157:AI157)","v":11345000000},null,{"$f":"SUM($AG157:AG157)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,25,null,"Sitios","Licencias de HWAC base","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L158:$AE158))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L158:$AE158))","v":11345000000},null,{"$f":"SUM($AI158:AI158)","v":11345000000},null,{"$f":"SUM($AG158:AG158)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,26,null,"Sitios","Licencias de HWAC por CE","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L159:$AE159))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L159:$AE159))","v":11345000000},null,{"$f":"SUM($AI159:AI159)","v":11345000000},null,{"$f":"SUM($AG159:AG159)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,27,null,"Sitios","Licencias de HWAC por Carriers","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L160:$AE160))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L160:$AE160))","v":11345000000},null,{"$f":"SUM($AI160:AI160)","v":11345000000},null,{"$f":"SUM($AG160:AG160)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,28,null,"Sitios","Licencias de HWAC por Energía para mantener velocidad","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L161:$AE161))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L161:$AE161))","v":11345000000},null,{"$f":"SUM($AI161:AI161)","v":11345000000},null,{"$f":"SUM($AG161:AG161)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,29,null,"Sitios","Licencias de HWAC por Códigos HSPA","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K162,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L162:$AE162))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L162:$AE162))","v":11345000000},null,{"$f":"SUM($AI162:AI162)","v":11345000000},null,{"$f":"SUM($AG162:AG162)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,30,null,"Sitios","Obras Civiles 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L163:$AE163))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L163:$AE163))","v":11345000000},null,{"$f":"SUM($AI163:AI163)","v":11345000000},null,{"$f":"SUM($AG163:AG163)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,31,null,"Sitios","Obras Civiles 3G Tipo 2","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K164,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L164:$AE164))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L164:$AE164))","v":11345000000},null,{"$f":"SUM($AI164:AI164)","v":11345000000},null,{"$f":"SUM($AG164:AG164)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,32,null,"Sitios","Obras Civiles 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L165:$AE165))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L165:$AE165))","v":11345000000},null,{"$f":"SUM($AI165:AI165)","v":11345000000},null,{"$f":"SUM($AG165:AG165)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,33,null,"Sitios","Obras Civiles 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L166:$AE166))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L166:$AE166))","v":11345000000},null,{"$f":"SUM($AI166:AI166)","v":11345000000},null,{"$f":"SUM($AG166:AG166)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,34,null,"Sitios","Obras Civiles 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L167:$AE167))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L167:$AE167))","v":11345000000},null,{"$f":"SUM($AI167:AI167)","v":11345000000},null,{"$f":"SUM($AG167:AG167)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,35,null,"Sitios","Obras Civiles 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L168:$AE168))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L168:$AE168))","v":11345000000},null,{"$f":"SUM($AI168:AI168)","v":11345000000},null,{"$f":"SUM($AG168:AG168)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,36,null,"Sitios","Obras Civiles 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K169,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L169:$AE169))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L169:$AE169))","v":11345000000},null,{"$f":"SUM($AI169:AI169)","v":11345000000},null,{"$f":"SUM($AG169:AG169)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,37,null,"Sitios","Obras Civiles 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K170,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L170:$AE170))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L170:$AE170))","v":11345000000},null,{"$f":"SUM($AI170:AI170)","v":11345000000},null,{"$f":"SUM($AG170:AG170)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,38,null,"Sitios","Obras Civiles libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L171:$AE171))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L171:$AE171))","v":11345000000},null,{"$f":"SUM($AI171:AI171)","v":11345000000},null,{"$f":"SUM($AG171:AG171)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,39,null,"Sitios","Obras Civiles libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L172:$AE172))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L172:$AE172))","v":11345000000},null,{"$f":"SUM($AI172:AI172)","v":11345000000},null,{"$f":"SUM($AG172:AG172)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,40,null,"Sitios","Obras Civiles libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L173:$AE173))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L173:$AE173))","v":11345000000},null,{"$f":"SUM($AI173:AI173)","v":11345000000},null,{"$f":"SUM($AG173:AG173)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,41,null,"Sitios","Obras Civiles Carreteras","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K174,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L174:$AE174))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L174:$AE174))","v":11345000000},null,{"$f":"SUM($AI174:AI174)","v":11345000000},null,{"$f":"SUM($AG174:AG174)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,42,null,"Sitios","Contrato Mantención 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L175:$AE175))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L175:$AE175))","v":11345000000},null,{"$f":"SUM($AI175:AI175)","v":11345000000},null,{"$f":"SUM($AG175:AG175)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,43,null,"Sitios","Contrato Mantención 3G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L176:$AE176))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L176:$AE176))","v":11345000000},null,{"$f":"SUM($AI176:AI176)","v":11345000000},null,{"$f":"SUM($AG176:AG176)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,44,null,"Sitios","Contrato Mantención 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K177,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L177:$AE177))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L177:$AE177))","v":11345000000},null,{"$f":"SUM($AI177:AI177)","v":11345000000},null,{"$f":"SUM($AG177:AG177)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,45,null,"Sitios","Contrato Mantención 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L178:$AE178))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L178:$AE178))","v":11345000000},null,{"$f":"SUM($AI178:AI178)","v":11345000000},null,{"$f":"SUM($AG178:AG178)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,46,null,"Sitios","Contrato Mantención 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L179:$AE179))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L179:$AE179))","v":11345000000},null,{"$f":"SUM($AI179:AI179)","v":11345000000},null,{"$f":"SUM($AG179:AG179)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,47,null,"Sitios","Contrato Mantención 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L180:$AE180))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L180:$AE180))","v":11345000000},null,{"$f":"SUM($AI180:AI180)","v":11345000000},null,{"$f":"SUM($AG180:AG180)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,48,null,"Sitios","Contrato Mantención 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L181:$AE181))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L181:$AE181))","v":11345000000},null,{"$f":"SUM($AI181:AI181)","v":11345000000},null,{"$f":"SUM($AG181:AG181)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,49,null,"Sitios","Contrato Mantención 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L182:$AE182))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L182:$AE182))","v":11345000000},null,{"$f":"SUM($AI182:AI182)","v":11345000000},null,{"$f":"SUM($AG182:AG182)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,50,null,"Sitios","Contrato Mantención libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L183:$AE183))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L183:$AE183))","v":11345000000},null,{"$f":"SUM($AI183:AI183)","v":11345000000},null,{"$f":"SUM($AG183:AG183)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,51,null,"Sitios","Contrato Mantención libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K184,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K184,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L184:$AE184))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L184:$AE184))","v":11345000000},null,{"$f":"SUM($AI184:AI184)","v":11345000000},null,{"$f":"SUM($AG184:AG184)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,52,null,"Sitios","Contrato Mantención libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L185:$AE185))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L185:$AE185))","v":11345000000},null,{"$f":"SUM($AI185:AI185)","v":11345000000},null,{"$f":"SUM($AG185:AG185)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,53,null,"Sitios","Contrato Mantención Carreteras","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L186:$AE186))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L186:$AE186))","v":11345000000},null,{"$f":"SUM($AI186:AI186)","v":11345000000},null,{"$f":"SUM($AG186:AG186)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,54,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L187:$AE187))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L187:$AE187))","v":6345000000},null,{"$f":"SUM($AI187:AI187)","v":6345000000},null,{"$f":"SUM($AG187:AG187)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,55,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L188:$AE188))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L188:$AE188))","v":6345000000},null,{"$f":"SUM($AI188:AI188)","v":6345000000},null,{"$f":"SUM($AG188:AG188)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,56,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L189:$AE189))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L189:$AE189))","v":6345000000},null,{"$f":"SUM($AI189:AI189)","v":6345000000},null,{"$f":"SUM($AG189:AG189)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,57,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L190:$AE190))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L190:$AE190))","v":6345000000},null,{"$f":"SUM($AI190:AI190)","v":6345000000},null,{"$f":"SUM($AG190:AG190)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,58,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K191,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L191:$AE191))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L191:$AE191))","v":6345000000},null,{"$f":"SUM($AI191:AI191)","v":6345000000},null,{"$f":"SUM($AG191:AG191)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,59,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L192:$AE192))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L192:$AE192))","v":6345000000},null,{"$f":"SUM($AI192:AI192)","v":6345000000},null,{"$f":"SUM($AG192:AG192)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,60,null,"RNC","RNC Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L193:$AE193))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L193:$AE193))","v":11345000000},null,{"$f":"SUM($AI193:AI193)","v":11345000000},null,{"$f":"SUM($AG193:AG193)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,61,null,"RNC","RNC Tipo 2","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K194,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L194:$AE194))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L194:$AE194))","v":11345000000},null,{"$f":"SUM($AI194:AI194)","v":11345000000},null,{"$f":"SUM($AG194:AG194)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,62,null,"RNC","RNC Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L195:$AE195))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L195:$AE195))","v":11345000000},null,{"$f":"SUM($AI195:AI195)","v":11345000000},null,{"$f":"SUM($AG195:AG195)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,63,null,"RNC","RNC: Repuesto Críticos","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L196:$AE196))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L196:$AE196))","v":11345000000},null,{"$f":"SUM($AI196:AI196)","v":11345000000},null,{"$f":"SUM($AG196:AG196)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,64,null,"RNC","RNC: Licencias","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L197:$AE197))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L197:$AE197))","v":11345000000},null,{"$f":"SUM($AI197:AI197)","v":11345000000},null,{"$f":"SUM($AG197:AG197)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,65,null,"libre","BSCs","Interfaz de Radio",{"$f":"MATCH(J198,As.Tb.Nom,0)","v":1},0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K198,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L198:$AE198))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L198:$AE198))","v":11345000000},null,{"$f":"SUM($AI198:AI198)","v":11345000000},null,{"$f":"SUM($AG198:AG198)","v":12016329905.500549},null,{"$f":"IF($AG198=0,0,L198/$AG198)*VLOOKUP(AO$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,M198/$AG198)*VLOOKUP(AP$133,$H$70:$L$89,5,FALSE)","v":0.11193101475886726},{"$f":"IF($AG198=0,0,N198/$AG198)*VLOOKUP(AQ$133,$H$70:$L$89,5,FALSE)","v":0.83220085322577886},{"$f":"IF($AG198=0,0,O198/$AG198)*VLOOKUP(AR$133,$H$70:$L$89,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AG198=0,0,P198/$AG198)*VLOOKUP(AS$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,Q198/$AG198)*VLOOKUP(AT$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,R198/$AG198)*VLOOKUP(AU$133,$H$70:$L$89,5,FALSE)","v":5.586769713065802E-2},{"$f":"IF($AG198=0,0,S198/$AG198)*VLOOKUP(AV$133,$H$70:$L$89,5,FALSE)","v":4.3488469576947477E-7},{"$f":"IF($AG198=0,0,T198/$AG198)*VLOOKUP(AW$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,U198/$AG198)*VLOOKUP(AX$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,V198/$AG198)*VLOOKUP(AY$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,W198/$AG198)*VLOOKUP(AZ$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,X198/$AG198)*VLOOKUP(BA$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,Y198/$AG198)*VLOOKUP(BB$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,Z198/$AG198)*VLOOKUP(BC$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,AA198/$AG198)*VLOOKUP(BD$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,AB198/$AG198)*VLOOKUP(BE$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,AC198/$AG198)*VLOOKUP(BF$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,AD198/$AG198)*VLOOKUP(BG$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG198=0,0,AE198/$AG198)*VLOOKUP(BH$133,$H$70:$L$89,5,FALSE)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,66,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L199:$AE199))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L199:$AE199))","v":6345000000},null,{"$f":"SUM($AI199:AI199)","v":6345000000},null,{"$f":"SUM($AG199:AG199)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO199:BH199)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,67,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L200:$AE200))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L200:$AE200))","v":6345000000},null,{"$f":"SUM($AI200:AI200)","v":6345000000},null,{"$f":"SUM($AG200:AG200)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,68,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L201:$AE201))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L201:$AE201))","v":6345000000},null,{"$f":"SUM($AI201:AI201)","v":6345000000},null,{"$f":"SUM($AG201:AG201)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,69,null,"CS Core","Core CS:MGW, HW y SE","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L202:$AE202))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L202:$AE202))","v":6345000000},null,{"$f":"SUM($AI202:AI202)","v":6345000000},null,{"$f":"SUM($AG202:AG202)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,70,null,"CS Core","Core CS:MSC Server, HW y SE","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L203:$AE203))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L203:$AE203))","v":6345000000},null,{"$f":"SUM($AI203:AI203)","v":6345000000},null,{"$f":"SUM($AG203:AG203)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,71,null,"CS Core","Core CS:HLR, HW y SE","CORE Voz - Conmuta",5,{"$f":"INDEX(As.Tb,$K204,L$9)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L204:$AE204))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L204:$AE204))","v":6345000000},null,{"$f":"SUM($AI204:AI204)","v":6345000000},null,{"$f":"SUM($AG204:AG204)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,72,null,"CS Core","Core CS:SG, HW y SE","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K205,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L205:$AE205))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L205:$AE205))","v":6345000000},null,{"$f":"SUM($AI205:AI205)","v":6345000000},null,{"$f":"SUM($AG205:AG205)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,73,null,"CS Core","Core CS:MGW, SW","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,{"$f":"INDEX(As.Tb,$K206,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L206:$AE206))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L206:$AE206))","v":6345000000},null,{"$f":"SUM($AI206:AI206)","v":6345000000},null,{"$f":"SUM($AG206:AG206)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,74,null,"CS Core","Core CS:MSC Server, SW","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L207:$AE207))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L207:$AE207))","v":6345000000},null,{"$f":"SUM($AI207:AI207)","v":6345000000},null,{"$f":"SUM($AG207:AG207)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,75,null,"CS Core","Core CS:HLR, SW","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L208:$AE208))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L208:$AE208))","v":6345000000},null,{"$f":"SUM($AI208:AI208)","v":6345000000},null,{"$f":"SUM($AG208:AG208)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,76,null,"CS Core","Core CS:SG, SW","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L209:$AE209))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L209:$AE209))","v":6345000000},null,{"$f":"SUM($AI209:AI209)","v":6345000000},null,{"$f":"SUM($AG209:AG209)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,77,null,"PS Core","Core PS:SGSN, HW y SE","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L210:$AE210))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L210:$AE210))","v":0},null,{"$f":"SUM($AI210:AI210)","v":0},null,{"$f":"SUM($AG210:AG210)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,78,null,"PS Core","Core PS:GGSN, HW y SE","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L211:$AE211))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L211:$AE211))","v":0},null,{"$f":"SUM($AI211:AI211)","v":0},null,{"$f":"SUM($AG211:AG211)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,79,null,"PS Core","Core PS:CG, HW y SE","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K212,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L212:$AE212))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L212:$AE212))","v":0},null,{"$f":"SUM($AI212:AI212)","v":0},null,{"$f":"SUM($AG212:AG212)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,80,null,"PS Core","Core PS:PCRF, HW y SE","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L213:$AE213))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L213:$AE213))","v":0},null,{"$f":"SUM($AI213:AI213)","v":0},null,{"$f":"SUM($AG213:AG213)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,81,null,"PS Core","Core PS:SUR, HW y SE","CORE Datos - GGSN",6,{"$f":"INDEX(As.Tb,$K214,L$9)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L214:$AE214))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L214:$AE214))","v":0},null,{"$f":"SUM($AI214:AI214)","v":0},null,{"$f":"SUM($AG214:AG214)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,82,null,"PS Core","Core PS:SGSN, SW","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L215:$AE215))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L215:$AE215))","v":0},null,{"$f":"SUM($AI215:AI215)","v":0},null,{"$f":"SUM($AG215:AG215)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,83,null,"PS Core","Core PS:GGSN, SW","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L216:$AE216))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L216:$AE216))","v":0},null,{"$f":"SUM($AI216:AI216)","v":0},null,{"$f":"SUM($AG216:AG216)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,84,null,"PS Core","Core PS:CG, SW","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L217:$AE217))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L217:$AE217))","v":0},null,{"$f":"SUM($AI217:AI217)","v":0},null,{"$f":"SUM($AG217:AG217)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,85,null,"PS Core","Core PS:PCRF, SW","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L218:$AE218))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L218:$AE218))","v":0},null,{"$f":"SUM($AI218:AI218)","v":0},null,{"$f":"SUM($AG218:AG218)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,86,null,"PS Core","Core PS:SUR, SW","CORE Datos - GGSN",6,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K219,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L219:$AE219))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L219:$AE219))","v":0},null,{"$f":"SUM($AI219:AI219)","v":0},null,{"$f":"SUM($AG219:AG219)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,87,null,"Core","Core Común: Repuestos Críticos","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K220,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L220:$AE220))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L220:$AE220))","v":6345000000},null,{"$f":"SUM($AI220:AI220)","v":6345000000},null,{"$f":"SUM($AG220:AG220)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,88,null,"Core","Core Común: Mantención Iniciación","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L221:$AE221))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L221:$AE221))","v":6345000000},null,{"$f":"SUM($AI221:AI221)","v":6345000000},null,{"$f":"SUM($AG221:AG221)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,89,null,"Core","Core Común: Terrenos","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L222:$AE222))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L222:$AE222))","v":6345000000},null,{"$f":"SUM($AI222:AI222)","v":6345000000},null,{"$f":"SUM($AG222:AG222)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,90,null,"Core","Core Común: Obras Civiles","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L223:$AE223))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L223:$AE223))","v":6345000000},null,{"$f":"SUM($AI223:AI223)","v":6345000000},null,{"$f":"SUM($AG223:AG223)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,91,null,"Core","Core Común: Equipamiento","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K224,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L224:$AE224))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L224:$AE224))","v":6345000000},null,{"$f":"SUM($AI224:AI224)","v":6345000000},null,{"$f":"SUM($AG224:AG224)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,92,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L225:$AE225))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L225:$AE225))","v":6345000000},null,{"$f":"SUM($AI225:AI225)","v":6345000000},null,{"$f":"SUM($AG225:AG225)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,93,null,"Equipo Sitio","Espectro","Todos los Servicios",11,0,0,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L226:$AE226))","v":5671329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L226:$AE226))","v":5000000000},null,{"$f":"SUM($AI226:AI226)","v":5000000000},null,{"$f":"SUM($AG226:AG226)","v":5671329905.5005484},{"$f":"AP226+AR226","v":{"$error":"#N/A"}},0,0,0.88162742836571117,{"$error":"#N/A"},0,0,0.11837165020702889,9.2142725997140329E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,94,null,"libre","Tasas","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K227,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L227:$AE227))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L227:$AE227))","v":6345000000},null,{"$f":"SUM($AI227:AI227)","v":6345000000},null,{"$f":"SUM($AG227:AG227)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,95,null,"CS Core","BSCS Base","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L228:$AE228))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L228:$AE228))","v":6345000000},null,{"$f":"SUM($AI228:AI228)","v":6345000000},null,{"$f":"SUM($AG228:AG228)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,96,null,"CS Core","BSCS Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L229:$AE229))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L229:$AE229))","v":6345000000},null,{"$f":"SUM($AI229:AI229)","v":6345000000},null,{"$f":"SUM($AG229:AG229)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,97,null,"CS Core","ICC Base","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L230:$AE230))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L230:$AE230))","v":6345000000},null,{"$f":"SUM($AI230:AI230)","v":6345000000},null,{"$f":"SUM($AG230:AG230)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,98,null,"CS Core","ICC Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L231:$AE231))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L231:$AE231))","v":6345000000},null,{"$f":"SUM($AI231:AI231)","v":6345000000},null,{"$f":"SUM($AG231:AG231)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,99,null,"CS Core","Mediation Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L232:$AE232))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L232:$AE232))","v":6345000000},null,{"$f":"SUM($AI232:AI232)","v":6345000000},null,{"$f":"SUM($AG232:AG232)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,100,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L233:$AE233))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L233:$AE233))","v":6345000000},null,{"$f":"SUM($AI233:AI233)","v":6345000000},null,{"$f":"SUM($AG233:AG233)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,101,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K234,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K234,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L234:$AE234))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L234:$AE234))","v":6345000000},null,{"$f":"SUM($AI234:AI234)","v":6345000000},null,{"$f":"SUM($AG234:AG234)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,102,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L235:$AE235))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L235:$AE235))","v":6345000000},null,{"$f":"SUM($AI235:AI235)","v":6345000000},null,{"$f":"SUM($AG235:AG235)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,103,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L236:$AE236))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L236:$AE236))","v":6345000000},null,{"$f":"SUM($AI236:AI236)","v":6345000000},null,{"$f":"SUM($AG236:AG236)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,104,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L237:$AE237))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L237:$AE237))","v":6345000000},null,{"$f":"SUM($AI237:AI237)","v":6345000000},null,{"$f":"SUM($AG237:AG237)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,105,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L238:$AE238))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L238:$AE238))","v":6345000000},null,{"$f":"SUM($AI238:AI238)","v":6345000000},null,{"$f":"SUM($AG238:AG238)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,106,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L239:$AE239))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L239:$AE239))","v":6345000000},null,{"$f":"SUM($AI239:AI239)","v":6345000000},null,{"$f":"SUM($AG239:AG239)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,107,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L240:$AE240))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L240:$AE240))","v":6345000000},null,{"$f":"SUM($AI240:AI240)","v":6345000000},null,{"$f":"SUM($AG240:AG240)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,108,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K241,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L241:$AE241))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L241:$AE241))","v":6345000000},null,{"$f":"SUM($AI241:AI241)","v":6345000000},null,{"$f":"SUM($AG241:AG241)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,109,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L242:$AE242))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L242:$AE242))","v":6345000000},null,{"$f":"SUM($AI242:AI242)","v":6345000000},null,{"$f":"SUM($AG242:AG242)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,110,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L243:$AE243))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L243:$AE243))","v":6345000000},null,{"$f":"SUM($AI243:AI243)","v":6345000000},null,{"$f":"SUM($AG243:AG243)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,111,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K244,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L244:$AE244))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L244:$AE244))","v":6345000000},null,{"$f":"SUM($AI244:AI244)","v":6345000000},null,{"$f":"SUM($AG244:AG244)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,112,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L245:$AE245))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L245:$AE245))","v":6345000000},null,{"$f":"SUM($AI245:AI245)","v":6345000000},null,{"$f":"SUM($AG245:AG245)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,113,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L246:$AE246))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L246:$AE246))","v":6345000000},null,{"$f":"SUM($AI246:AI246)","v":6345000000},null,{"$f":"SUM($AG246:AG246)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,114,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L247:$AE247))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L247:$AE247))","v":6345000000},null,{"$f":"SUM($AI247:AI247)","v":6345000000},null,{"$f":"SUM($AG247:AG247)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,115,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K248,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L248:$AE248))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L248:$AE248))","v":6345000000},null,{"$f":"SUM($AI248:AI248)","v":6345000000},null,{"$f":"SUM($AG248:AG248)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,116,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L249:$AE249))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L249:$AE249))","v":6345000000},null,{"$f":"SUM($AI249:AI249)","v":6345000000},null,{"$f":"SUM($AG249:AG249)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,117,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L250:$AE250))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L250:$AE250))","v":6345000000},null,{"$f":"SUM($AI250:AI250)","v":6345000000},null,{"$f":"SUM($AG250:AG250)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,118,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L251:$AE251))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L251:$AE251))","v":6345000000},null,{"$f":"SUM($AI251:AI251)","v":6345000000},null,{"$f":"SUM($AG251:AG251)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,119,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L252:$AE252))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L252:$AE252))","v":6345000000},null,{"$f":"SUM($AI252:AI252)","v":6345000000},null,{"$f":"SUM($AG252:AG252)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,120,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L253:$AE253))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L253:$AE253))","v":6345000000},null,{"$f":"SUM($AI253:AI253)","v":6345000000},null,{"$f":"SUM($AG253:AG253)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,121,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K254,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L254:$AE254))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L254:$AE254))","v":6345000000},null,{"$f":"SUM($AI254:AI254)","v":6345000000},null,{"$f":"SUM($AG254:AG254)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,122,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K255,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L255:$AE255))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L255:$AE255))","v":6345000000},null,{"$f":"SUM($AI255:AI255)","v":6345000000},null,{"$f":"SUM($AG255:AG255)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,123,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K256,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L256:$AE256))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L256:$AE256))","v":6345000000},null,{"$f":"SUM($AI256:AI256)","v":6345000000},null,{"$f":"SUM($AG256:AG256)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,124,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L257:$AE257))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L257:$AE257))","v":6345000000},null,{"$f":"SUM($AI257:AI257)","v":6345000000},null,{"$f":"SUM($AG257:AG257)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,125,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L258:$AE258))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L258:$AE258))","v":6345000000},null,{"$f":"SUM($AI258:AI258)","v":6345000000},null,{"$f":"SUM($AG258:AG258)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,126,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L259:$AE259))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L259:$AE259))","v":6345000000},null,{"$f":"SUM($AI259:AI259)","v":6345000000},null,{"$f":"SUM($AG259:AG259)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,127,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L260:$AE260))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L260:$AE260))","v":6345000000},null,{"$f":"SUM($AI260:AI260)","v":6345000000},null,{"$f":"SUM($AG260:AG260)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,128,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L261:$AE261))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L261:$AE261))","v":6345000000},null,{"$f":"SUM($AI261:AI261)","v":6345000000},null,{"$f":"SUM($AG261:AG261)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,129,null,"libre","libre","Todos los Servicios",{"$f":"MATCH(J262,As.Tb.Nom,0)","v":11},0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K262,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L262:$AE262))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L262:$AE262))","v":6345000000},null,{"$f":"SUM($AI262:AI262)","v":6345000000},null,{"$f":"SUM($AG262:AG262)","v":7016329905.5005484},null,{"$f":"IF($AG262=0,0,L262/$AG262)*VLOOKUP(AO$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,M262/$AG262)*VLOOKUP(AP$133,$H$70:$L$89,5,FALSE)","v":0.19169566113839212},{"$f":"IF($AG262=0,0,N262/$AG262)*VLOOKUP(AQ$133,$H$70:$L$89,5,FALSE)","v":0.71262327560740568},{"$f":"IF($AG262=0,0,O262/$AG262)*VLOOKUP(AR$133,$H$70:$L$89,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AG262=0,0,P262/$AG262)*VLOOKUP(AS$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,Q262/$AG262)*VLOOKUP(AT$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,R262/$AG262)*VLOOKUP(AU$133,$H$70:$L$89,5,FALSE)","v":9.5680318460549987E-2},{"$f":"IF($AG262=0,0,S262/$AG262)*VLOOKUP(AV$133,$H$70:$L$89,5,FALSE)","v":7.4479365218024798E-7},{"$f":"IF($AG262=0,0,T262/$AG262)*VLOOKUP(AW$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,U262/$AG262)*VLOOKUP(AX$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,V262/$AG262)*VLOOKUP(AY$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,W262/$AG262)*VLOOKUP(AZ$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,X262/$AG262)*VLOOKUP(BA$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,Y262/$AG262)*VLOOKUP(BB$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,Z262/$AG262)*VLOOKUP(BC$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,AA262/$AG262)*VLOOKUP(BD$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,AB262/$AG262)*VLOOKUP(BE$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,AC262/$AG262)*VLOOKUP(BF$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,AD262/$AG262)*VLOOKUP(BG$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG262=0,0,AE262/$AG262)*VLOOKUP(BH$133,$H$70:$L$89,5,FALSE)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,130,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L263:$AE263))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L263:$AE263))","v":6345000000},null,{"$f":"SUM($AI263:AI263)","v":6345000000},null,{"$f":"SUM($AG263:AG263)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO263:BH263)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,131,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K264,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L264:$AE264))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L264:$AE264))","v":6345000000},null,{"$f":"SUM($AI264:AI264)","v":6345000000},null,{"$f":"SUM($AG264:AG264)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,132,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L265:$AE265))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L265:$AE265))","v":6345000000},null,{"$f":"SUM($AI265:AI265)","v":6345000000},null,{"$f":"SUM($AG265:AG265)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,133,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L266:$AE266))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L266:$AE266))","v":6345000000},null,{"$f":"SUM($AI266:AI266)","v":6345000000},null,{"$f":"SUM($AG266:AG266)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,134,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L267:$AE267))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L267:$AE267))","v":6345000000},null,{"$f":"SUM($AI267:AI267)","v":6345000000},null,{"$f":"SUM($AG267:AG267)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,135,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L268:$AE268))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L268:$AE268))","v":6345000000},null,{"$f":"SUM($AI268:AI268)","v":6345000000},null,{"$f":"SUM($AG268:AG268)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,136,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K269,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L269:$AE269))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L269:$AE269))","v":6345000000},null,{"$f":"SUM($AI269:AI269)","v":6345000000},null,{"$f":"SUM($AG269:AG269)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,137,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K270,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L270:$AE270))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L270:$AE270))","v":6345000000},null,{"$f":"SUM($AI270:AI270)","v":6345000000},null,{"$f":"SUM($AG270:AG270)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,138,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L271:$AE271))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L271:$AE271))","v":6345000000},null,{"$f":"SUM($AI271:AI271)","v":6345000000},null,{"$f":"SUM($AG271:AG271)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,139,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L272:$AE272))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L272:$AE272))","v":6345000000},null,{"$f":"SUM($AI272:AI272)","v":6345000000},null,{"$f":"SUM($AG272:AG272)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,140,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L273:$AE273))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L273:$AE273))","v":6345000000},null,{"$f":"SUM($AI273:AI273)","v":6345000000},null,{"$f":"SUM($AG273:AG273)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,141,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K274,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L274:$AE274))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L274:$AE274))","v":6345000000},null,{"$f":"SUM($AI274:AI274)","v":6345000000},null,{"$f":"SUM($AG274:AG274)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,142,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L275:$AE275))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L275:$AE275))","v":6345000000},null,{"$f":"SUM($AI275:AI275)","v":6345000000},null,{"$f":"SUM($AG275:AG275)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,143,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L276:$AE276))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L276:$AE276))","v":6345000000},null,{"$f":"SUM($AI276:AI276)","v":6345000000},null,{"$f":"SUM($AG276:AG276)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,144,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K277,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L277:$AE277))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L277:$AE277))","v":6345000000},null,{"$f":"SUM($AI277:AI277)","v":6345000000},null,{"$f":"SUM($AG277:AG277)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,145,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L278:$AE278))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L278:$AE278))","v":6345000000},null,{"$f":"SUM($AI278:AI278)","v":6345000000},null,{"$f":"SUM($AG278:AG278)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,146,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L279:$AE279))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L279:$AE279))","v":6345000000},null,{"$f":"SUM($AI279:AI279)","v":6345000000},null,{"$f":"SUM($AG279:AG279)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,147,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L280:$AE280))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L280:$AE280))","v":6345000000},null,{"$f":"SUM($AI280:AI280)","v":6345000000},null,{"$f":"SUM($AG280:AG280)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,148,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L281:$AE281))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L281:$AE281))","v":6345000000},null,{"$f":"SUM($AI281:AI281)","v":6345000000},null,{"$f":"SUM($AG281:AG281)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,149,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L282:$AE282))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L282:$AE282))","v":6345000000},null,{"$f":"SUM($AI282:AI282)","v":6345000000},null,{"$f":"SUM($AG282:AG282)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,150,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L283:$AE283))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L283:$AE283))","v":6345000000},null,{"$f":"SUM($AI283:AI283)","v":6345000000},null,{"$f":"SUM($AG283:AG283)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,151,null,"TX","Equipos Base RTN","Backhaul",2,{"$f":"INDEX(As.Tb,$K284,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K284,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L284:$AE284))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L284:$AE284))","v":11345000000},null,{"$f":"SUM($AI284:AI284)","v":11345000000},null,{"$f":"SUM($AG284:AG284)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,152,null,"TX","Antenas","Backhaul",2,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L285:$AE285))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L285:$AE285))","v":11345000000},null,{"$f":"SUM($AI285:AI285)","v":11345000000},null,{"$f":"SUM($AG285:AG285)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,153,null,"TX","Servicios","Backhaul",2,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L286:$AE286))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L286:$AE286))","v":11345000000},null,{"$f":"SUM($AI286:AI286)","v":11345000000},null,{"$f":"SUM($AG286:AG286)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,154,null,"TX","Software Licencias 10 M","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L287:$AE287))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L287:$AE287))","v":6345000000},null,{"$f":"SUM($AI287:AI287)","v":6345000000},null,{"$f":"SUM($AG287:AG287)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,155,null,"TX","Software Licencias 50 M","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L288:$AE288))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L288:$AE288))","v":6345000000},null,{"$f":"SUM($AI288:AI288)","v":6345000000},null,{"$f":"SUM($AG288:AG288)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,156,null,"TX","Software Licencias 100 M","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L289:$AE289))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L289:$AE289))","v":6345000000},null,{"$f":"SUM($AI289:AI289)","v":6345000000},null,{"$f":"SUM($AG289:AG289)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,157,null,"TX","Software Licencias 150 M","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L290:$AE290))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L290:$AE290))","v":6345000000},null,{"$f":"SUM($AI290:AI290)","v":6345000000},null,{"$f":"SUM($AG290:AG290)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,158,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K291,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L291:$AE291))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L291:$AE291))","v":6345000000},null,{"$f":"SUM($AI291:AI291)","v":6345000000},null,{"$f":"SUM($AG291:AG291)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,159,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L292:$AE292))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L292:$AE292))","v":6345000000},null,{"$f":"SUM($AI292:AI292)","v":6345000000},null,{"$f":"SUM($AG292:AG292)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,160,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L293:$AE293))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L293:$AE293))","v":6345000000},null,{"$f":"SUM($AI293:AI293)","v":6345000000},null,{"$f":"SUM($AG293:AG293)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,161,null,"TX","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K294,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L294:$AE294))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L294:$AE294))","v":6345000000},null,{"$f":"SUM($AI294:AI294)","v":6345000000},null,{"$f":"SUM($AG294:AG294)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,162,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L295:$AE295))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L295:$AE295))","v":6345000000},null,{"$f":"SUM($AI295:AI295)","v":6345000000},null,{"$f":"SUM($AG295:AG295)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,163,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L296:$AE296))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L296:$AE296))","v":6345000000},null,{"$f":"SUM($AI296:AI296)","v":6345000000},null,{"$f":"SUM($AG296:AG296)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,164,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L297:$AE297))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L297:$AE297))","v":6345000000},null,{"$f":"SUM($AI297:AI297)","v":6345000000},null,{"$f":"SUM($AG297:AG297)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,165,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K298,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L298:$AE298))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L298:$AE298))","v":6345000000},null,{"$f":"SUM($AI298:AI298)","v":6345000000},null,{"$f":"SUM($AG298:AG298)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,166,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L299:$AE299))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L299:$AE299))","v":6345000000},null,{"$f":"SUM($AI299:AI299)","v":6345000000},null,{"$f":"SUM($AG299:AG299)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,167,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L300:$AE300))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L300:$AE300))","v":6345000000},null,{"$f":"SUM($AI300:AI300)","v":6345000000},null,{"$f":"SUM($AG300:AG300)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,168,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L301:$AE301))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L301:$AE301))","v":6345000000},null,{"$f":"SUM($AI301:AI301)","v":6345000000},null,{"$f":"SUM($AG301:AG301)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,169,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L302:$AE302))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L302:$AE302))","v":6345000000},null,{"$f":"SUM($AI302:AI302)","v":6345000000},null,{"$f":"SUM($AG302:AG302)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,170,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L303:$AE303))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L303:$AE303))","v":6345000000},null,{"$f":"SUM($AI303:AI303)","v":6345000000},null,{"$f":"SUM($AG303:AG303)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,171,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K304,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L304:$AE304))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L304:$AE304))","v":6345000000},null,{"$f":"SUM($AI304:AI304)","v":6345000000},null,{"$f":"SUM($AG304:AG304)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,172,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K305,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L305:$AE305))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L305:$AE305))","v":6345000000},null,{"$f":"SUM($AI305:AI305)","v":6345000000},null,{"$f":"SUM($AG305:AG305)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,173,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K306,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L306:$AE306))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L306:$AE306))","v":6345000000},null,{"$f":"SUM($AI306:AI306)","v":6345000000},null,{"$f":"SUM($AG306:AG306)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,174,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L307:$AE307))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L307:$AE307))","v":6345000000},null,{"$f":"SUM($AI307:AI307)","v":6345000000},null,{"$f":"SUM($AG307:AG307)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,175,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L308:$AE308))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L308:$AE308))","v":6345000000},null,{"$f":"SUM($AI308:AI308)","v":6345000000},null,{"$f":"SUM($AG308:AG308)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,176,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L309:$AE309))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L309:$AE309))","v":6345000000},null,{"$f":"SUM($AI309:AI309)","v":6345000000},null,{"$f":"SUM($AG309:AG309)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,177,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L310:$AE310))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L310:$AE310))","v":6345000000},null,{"$f":"SUM($AI310:AI310)","v":6345000000},null,{"$f":"SUM($AG310:AG310)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,178,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L311:$AE311))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L311:$AE311))","v":6345000000},null,{"$f":"SUM($AI311:AI311)","v":6345000000},null,{"$f":"SUM($AG311:AG311)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,179,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K312,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L312:$AE312))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L312:$AE312))","v":6345000000},null,{"$f":"SUM($AI312:AI312)","v":6345000000},null,{"$f":"SUM($AG312:AG312)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,180,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L313:$AE313))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L313:$AE313))","v":6345000000},null,{"$f":"SUM($AI313:AI313)","v":6345000000},null,{"$f":"SUM($AG313:AG313)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,181,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K314,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L314:$AE314))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L314:$AE314))","v":6345000000},null,{"$f":"SUM($AI314:AI314)","v":6345000000},null,{"$f":"SUM($AG314:AG314)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,182,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L315:$AE315))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L315:$AE315))","v":6345000000},null,{"$f":"SUM($AI315:AI315)","v":6345000000},null,{"$f":"SUM($AG315:AG315)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,183,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L316:$AE316))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L316:$AE316))","v":6345000000},null,{"$f":"SUM($AI316:AI316)","v":6345000000},null,{"$f":"SUM($AG316:AG316)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,184,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L317:$AE317))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L317:$AE317))","v":6345000000},null,{"$f":"SUM($AI317:AI317)","v":6345000000},null,{"$f":"SUM($AG317:AG317)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,185,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L318:$AE318))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L318:$AE318))","v":6345000000},null,{"$f":"SUM($AI318:AI318)","v":6345000000},null,{"$f":"SUM($AG318:AG318)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,186,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K319,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L319:$AE319))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L319:$AE319))","v":6345000000},null,{"$f":"SUM($AI319:AI319)","v":6345000000},null,{"$f":"SUM($AG319:AG319)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,187,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K320,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L320:$AE320))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L320:$AE320))","v":6345000000},null,{"$f":"SUM($AI320:AI320)","v":6345000000},null,{"$f":"SUM($AG320:AG320)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,188,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L321:$AE321))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L321:$AE321))","v":6345000000},null,{"$f":"SUM($AI321:AI321)","v":6345000000},null,{"$f":"SUM($AG321:AG321)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,189,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L322:$AE322))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L322:$AE322))","v":6345000000},null,{"$f":"SUM($AI322:AI322)","v":6345000000},null,{"$f":"SUM($AG322:AG322)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,190,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L323:$AE323))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L323:$AE323))","v":6345000000},null,{"$f":"SUM($AI323:AI323)","v":6345000000},null,{"$f":"SUM($AG323:AG323)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,191,null,"libre","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K324,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L324:$AE324))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L324:$AE324))","v":6345000000},null,{"$f":"SUM($AI324:AI324)","v":6345000000},null,{"$f":"SUM($AG324:AG324)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,192,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L325:$AE325))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L325:$AE325))","v":6345000000},null,{"$f":"SUM($AI325:AI325)","v":6345000000},null,{"$f":"SUM($AG325:AG325)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,193,null,"libre","libre","Todos los Servicios",{"$f":"MATCH(J326,As.Tb.Nom,0)","v":11},0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L326:$AE326))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L326:$AE326))","v":6345000000},null,{"$f":"SUM($AI326:AI326)","v":6345000000},null,{"$f":"SUM($AG326:AG326)","v":7016329905.5005484},null,{"$f":"IF($AG326=0,0,L326/$AG326)*VLOOKUP(AO$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,M326/$AG326)*VLOOKUP(AP$133,$H$70:$L$89,5,FALSE)","v":0.19169566113839212},{"$f":"IF($AG326=0,0,N326/$AG326)*VLOOKUP(AQ$133,$H$70:$L$89,5,FALSE)","v":0.71262327560740568},{"$f":"IF($AG326=0,0,O326/$AG326)*VLOOKUP(AR$133,$H$70:$L$89,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AG326=0,0,P326/$AG326)*VLOOKUP(AS$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,Q326/$AG326)*VLOOKUP(AT$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,R326/$AG326)*VLOOKUP(AU$133,$H$70:$L$89,5,FALSE)","v":9.5680318460549987E-2},{"$f":"IF($AG326=0,0,S326/$AG326)*VLOOKUP(AV$133,$H$70:$L$89,5,FALSE)","v":7.4479365218024798E-7},{"$f":"IF($AG326=0,0,T326/$AG326)*VLOOKUP(AW$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,U326/$AG326)*VLOOKUP(AX$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,V326/$AG326)*VLOOKUP(AY$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,W326/$AG326)*VLOOKUP(AZ$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,X326/$AG326)*VLOOKUP(BA$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,Y326/$AG326)*VLOOKUP(BB$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,Z326/$AG326)*VLOOKUP(BC$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,AA326/$AG326)*VLOOKUP(BD$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,AB326/$AG326)*VLOOKUP(BE$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,AC326/$AG326)*VLOOKUP(BF$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,AD326/$AG326)*VLOOKUP(BG$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG326=0,0,AE326/$AG326)*VLOOKUP(BH$133,$H$70:$L$89,5,FALSE)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,194,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K327,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L327:$AE327))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L327:$AE327))","v":6345000000},null,{"$f":"SUM($AI327:AI327)","v":6345000000},null,{"$f":"SUM($AG327:AG327)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO327:BH327)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,195,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L328:$AE328))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L328:$AE328))","v":6345000000},null,{"$f":"SUM($AI328:AI328)","v":6345000000},null,{"$f":"SUM($AG328:AG328)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,196,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L329:$AE329))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L329:$AE329))","v":6345000000},null,{"$f":"SUM($AI329:AI329)","v":6345000000},null,{"$f":"SUM($AG329:AG329)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,197,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L330:$AE330))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L330:$AE330))","v":6345000000},null,{"$f":"SUM($AI330:AI330)","v":6345000000},null,{"$f":"SUM($AG330:AG330)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,198,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L331:$AE331))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L331:$AE331))","v":6345000000},null,{"$f":"SUM($AI331:AI331)","v":6345000000},null,{"$f":"SUM($AG331:AG331)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,199,null,"libre","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L332:$AE332))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L332:$AE332))","v":6345000000},null,{"$f":"SUM($AI332:AI332)","v":6345000000},null,{"$f":"SUM($AG332:AG332)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,200,null,"Sitios","Mantención Gasto 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L333:$AE333))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L333:$AE333))","v":11345000000},null,{"$f":"SUM($AI333:AI333)","v":11345000000},null,{"$f":"SUM($AG333:AG333)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,201,null,"Sitios","Mantención Gasto 3G Tipo 2","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K334,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K334,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L334:$AE334))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L334:$AE334))","v":11345000000},null,{"$f":"SUM($AI334:AI334)","v":11345000000},null,{"$f":"SUM($AG334:AG334)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,202,null,"Sitios","Mantención Gasto 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L335:$AE335))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L335:$AE335))","v":11345000000},null,{"$f":"SUM($AI335:AI335)","v":11345000000},null,{"$f":"SUM($AG335:AG335)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,203,null,"Sitios","Mantención Gasto 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L336:$AE336))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L336:$AE336))","v":11345000000},null,{"$f":"SUM($AI336:AI336)","v":11345000000},null,{"$f":"SUM($AG336:AG336)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,204,null,"Sitios","Mantención Gasto 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L337:$AE337))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L337:$AE337))","v":11345000000},null,{"$f":"SUM($AI337:AI337)","v":11345000000},null,{"$f":"SUM($AG337:AG337)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,205,null,"Sitios","Mantención Gasto 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L338:$AE338))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L338:$AE338))","v":11345000000},null,{"$f":"SUM($AI338:AI338)","v":11345000000},null,{"$f":"SUM($AG338:AG338)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,206,null,"Sitios","Mantención Gasto 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L339:$AE339))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L339:$AE339))","v":11345000000},null,{"$f":"SUM($AI339:AI339)","v":11345000000},null,{"$f":"SUM($AG339:AG339)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,207,null,"Sitios","Mantención Gasto 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L340:$AE340))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L340:$AE340))","v":11345000000},null,{"$f":"SUM($AI340:AI340)","v":11345000000},null,{"$f":"SUM($AG340:AG340)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,208,null,"Sitios","Mantención Gasto libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K341,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L341:$AE341))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L341:$AE341))","v":11345000000},null,{"$f":"SUM($AI341:AI341)","v":11345000000},null,{"$f":"SUM($AG341:AG341)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,209,null,"Sitios","Mantención Gasto libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L342:$AE342))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L342:$AE342))","v":11345000000},null,{"$f":"SUM($AI342:AI342)","v":11345000000},null,{"$f":"SUM($AG342:AG342)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,210,null,"Sitios","Mantención Gasto libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L343:$AE343))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L343:$AE343))","v":11345000000},null,{"$f":"SUM($AI343:AI343)","v":11345000000},null,{"$f":"SUM($AG343:AG343)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,211,null,"Sitios","Mantención Gasto Carreteras","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K344,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L344:$AE344))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L344:$AE344))","v":11345000000},null,{"$f":"SUM($AI344:AI344)","v":11345000000},null,{"$f":"SUM($AG344:AG344)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,212,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L345:$AE345))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L345:$AE345))","v":11345000000},null,{"$f":"SUM($AI345:AI345)","v":11345000000},null,{"$f":"SUM($AG345:AG345)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,213,null,"Sitios","Arriendos 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L346:$AE346))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L346:$AE346))","v":11345000000},null,{"$f":"SUM($AI346:AI346)","v":11345000000},null,{"$f":"SUM($AG346:AG346)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,214,null,"Sitios","Arriendos 3G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L347:$AE347))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L347:$AE347))","v":11345000000},null,{"$f":"SUM($AI347:AI347)","v":11345000000},null,{"$f":"SUM($AG347:AG347)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,215,null,"Sitios","Arriendos 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K348,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L348:$AE348))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L348:$AE348))","v":11345000000},null,{"$f":"SUM($AI348:AI348)","v":11345000000},null,{"$f":"SUM($AG348:AG348)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,216,null,"Sitios","Arriendos 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L349:$AE349))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L349:$AE349))","v":11345000000},null,{"$f":"SUM($AI349:AI349)","v":11345000000},null,{"$f":"SUM($AG349:AG349)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,217,null,"Sitios","Arriendos 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L350:$AE350))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L350:$AE350))","v":11345000000},null,{"$f":"SUM($AI350:AI350)","v":11345000000},null,{"$f":"SUM($AG350:AG350)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,218,null,"Sitios","Arriendos 2G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L351:$AE351))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L351:$AE351))","v":11345000000},null,{"$f":"SUM($AI351:AI351)","v":11345000000},null,{"$f":"SUM($AG351:AG351)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,219,null,"Sitios","Arriendos 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L352:$AE352))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L352:$AE352))","v":11345000000},null,{"$f":"SUM($AI352:AI352)","v":11345000000},null,{"$f":"SUM($AG352:AG352)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,220,null,"Sitios","Arriendos 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L353:$AE353))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L353:$AE353))","v":11345000000},null,{"$f":"SUM($AI353:AI353)","v":11345000000},null,{"$f":"SUM($AG353:AG353)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,221,null,"Sitios","Arriendos libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K354,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L354:$AE354))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L354:$AE354))","v":11345000000},null,{"$f":"SUM($AI354:AI354)","v":11345000000},null,{"$f":"SUM($AG354:AG354)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,222,null,"Sitios","Arriendos libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K355,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L355:$AE355))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L355:$AE355))","v":11345000000},null,{"$f":"SUM($AI355:AI355)","v":11345000000},null,{"$f":"SUM($AG355:AG355)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,223,null,"Sitios","Arriendos libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K356,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L356:$AE356))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L356:$AE356))","v":11345000000},null,{"$f":"SUM($AI356:AI356)","v":11345000000},null,{"$f":"SUM($AG356:AG356)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,224,null,"Sitios","Arriendos Carreteras","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L357:$AE357))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L357:$AE357))","v":11345000000},null,{"$f":"SUM($AI357:AI357)","v":11345000000},null,{"$f":"SUM($AG357:AG357)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,225,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L358:$AE358))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L358:$AE358))","v":11345000000},null,{"$f":"SUM($AI358:AI358)","v":11345000000},null,{"$f":"SUM($AG358:AG358)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,226,null,"Sitios","Energía 3G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L359:$AE359))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L359:$AE359))","v":11345000000},null,{"$f":"SUM($AI359:AI359)","v":11345000000},null,{"$f":"SUM($AG359:AG359)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,227,null,"Sitios","Energía 3G Tipo 2","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L360:$AE360))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L360:$AE360))","v":11345000000},null,{"$f":"SUM($AI360:AI360)","v":11345000000},null,{"$f":"SUM($AG360:AG360)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,228,null,"Sitios","Energía 3G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L361:$AE361))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L361:$AE361))","v":11345000000},null,{"$f":"SUM($AI361:AI361)","v":11345000000},null,{"$f":"SUM($AG361:AG361)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,229,null,"Sitios","Energía 3G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K362,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L362:$AE362))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L362:$AE362))","v":11345000000},null,{"$f":"SUM($AI362:AI362)","v":11345000000},null,{"$f":"SUM($AG362:AG362)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,230,null,"Sitios","Energía 2G Tipo 1","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L363:$AE363))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L363:$AE363))","v":11345000000},null,{"$f":"SUM($AI363:AI363)","v":11345000000},null,{"$f":"SUM($AG363:AG363)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,231,null,"Sitios","Energía 2G Tipo 2","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K364,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L364:$AE364))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L364:$AE364))","v":11345000000},null,{"$f":"SUM($AI364:AI364)","v":11345000000},null,{"$f":"SUM($AG364:AG364)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,232,null,"Sitios","Energía 2G Tipo 3","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L365:$AE365))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L365:$AE365))","v":11345000000},null,{"$f":"SUM($AI365:AI365)","v":11345000000},null,{"$f":"SUM($AG365:AG365)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,233,null,"Sitios","Energía 2G Tipo 4","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L366:$AE366))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L366:$AE366))","v":11345000000},null,{"$f":"SUM($AI366:AI366)","v":11345000000},null,{"$f":"SUM($AG366:AG366)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,234,null,"Sitios","Energía libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L367:$AE367))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L367:$AE367))","v":11345000000},null,{"$f":"SUM($AI367:AI367)","v":11345000000},null,{"$f":"SUM($AG367:AG367)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,235,null,"Sitios","Energía libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L368:$AE368))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L368:$AE368))","v":11345000000},null,{"$f":"SUM($AI368:AI368)","v":11345000000},null,{"$f":"SUM($AG368:AG368)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,236,null,"Sitios","Energía libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K369,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L369:$AE369))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L369:$AE369))","v":11345000000},null,{"$f":"SUM($AI369:AI369)","v":11345000000},null,{"$f":"SUM($AG369:AG369)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,237,null,"Sitios","Energía Carreteras","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K370,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L370:$AE370))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L370:$AE370))","v":11345000000},null,{"$f":"SUM($AI370:AI370)","v":11345000000},null,{"$f":"SUM($AG370:AG370)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,238,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L371:$AE371))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L371:$AE371))","v":11345000000},null,{"$f":"SUM($AI371:AI371)","v":11345000000},null,{"$f":"SUM($AG371:AG371)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,239,null,"Sitios","Pago Canon Terminal","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L372:$AE372))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L372:$AE372))","v":11345000000},null,{"$f":"SUM($AI372:AI372)","v":11345000000},null,{"$f":"SUM($AG372:AG372)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,240,null,"Sitios","Pago Canon Enlaces","Backhaul",2,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L373:$AE373))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L373:$AE373))","v":11345000000},null,{"$f":"SUM($AI373:AI373)","v":11345000000},null,{"$f":"SUM($AG373:AG373)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,241,null,"Sitios","Pago Tasas","Ingresos",15,{"$f":"INDEX(As.Tb,$K374,L$9)","v":0},0.40458957366305631,8.0952047995038814E-2,0,0,0,58826.227473510313,1.2175678043304215E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L374:$AE374))","v":1356083258.9505463},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L374:$AE374))","v":948933216.55200481},null,{"$f":"SUM($AI374:AI374)","v":948933216.55200481},null,{"$f":"SUM($AG374:AG374)","v":1356083258.9505463},{"$f":"AP374+AR374","v":{"$error":"#N/A"}},0,0.4012828659192641,0.29847742555898255,{"$error":"#N/A"},0,0,0.29894679554855386,1.2929129731994917E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,242,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L375:$AE375))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L375:$AE375))","v":11345000000},null,{"$f":"SUM($AI375:AI375)","v":11345000000},null,{"$f":"SUM($AG375:AG375)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,243,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L376:$AE376))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L376:$AE376))","v":11345000000},null,{"$f":"SUM($AI376:AI376)","v":11345000000},null,{"$f":"SUM($AG376:AG376)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,244,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K377,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L377:$AE377))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L377:$AE377))","v":11345000000},null,{"$f":"SUM($AI377:AI377)","v":11345000000},null,{"$f":"SUM($AG377:AG377)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,245,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L378:$AE378))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L378:$AE378))","v":11345000000},null,{"$f":"SUM($AI378:AI378)","v":11345000000},null,{"$f":"SUM($AG378:AG378)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,246,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L379:$AE379))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L379:$AE379))","v":11345000000},null,{"$f":"SUM($AI379:AI379)","v":11345000000},null,{"$f":"SUM($AG379:AG379)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,247,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L380:$AE380))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L380:$AE380))","v":11345000000},null,{"$f":"SUM($AI380:AI380)","v":11345000000},null,{"$f":"SUM($AG380:AG380)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,248,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L381:$AE381))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L381:$AE381))","v":11345000000},null,{"$f":"SUM($AI381:AI381)","v":11345000000},null,{"$f":"SUM($AG381:AG381)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,249,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L382:$AE382))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L382:$AE382))","v":11345000000},null,{"$f":"SUM($AI382:AI382)","v":11345000000},null,{"$f":"SUM($AG382:AG382)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,250,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L383:$AE383))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L383:$AE383))","v":11345000000},null,{"$f":"SUM($AI383:AI383)","v":11345000000},null,{"$f":"SUM($AG383:AG383)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,251,null,"Sitios","libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K384,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K384,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L384:$AE384))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L384:$AE384))","v":11345000000},null,{"$f":"SUM($AI384:AI384)","v":11345000000},null,{"$f":"SUM($AG384:AG384)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,252,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L385:$AE385))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L385:$AE385))","v":11345000000},null,{"$f":"SUM($AI385:AI385)","v":11345000000},null,{"$f":"SUM($AG385:AG385)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,253,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L386:$AE386))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L386:$AE386))","v":11345000000},null,{"$f":"SUM($AI386:AI386)","v":11345000000},null,{"$f":"SUM($AG386:AG386)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,254,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L387:$AE387))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L387:$AE387))","v":11345000000},null,{"$f":"SUM($AI387:AI387)","v":11345000000},null,{"$f":"SUM($AG387:AG387)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,255,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L388:$AE388))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L388:$AE388))","v":11345000000},null,{"$f":"SUM($AI388:AI388)","v":11345000000},null,{"$f":"SUM($AG388:AG388)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,256,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L389:$AE389))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L389:$AE389))","v":11345000000},null,{"$f":"SUM($AI389:AI389)","v":11345000000},null,{"$f":"SUM($AG389:AG389)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,257,null,"Sitios","libre","Interfaz de Radio",{"$f":"MATCH(J390,As.Tb.Nom,0)","v":1},0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L390:$AE390))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L390:$AE390))","v":11345000000},null,{"$f":"SUM($AI390:AI390)","v":11345000000},null,{"$f":"SUM($AG390:AG390)","v":12016329905.500549},null,{"$f":"IF($AG390=0,0,L390/$AG390)*VLOOKUP(AO$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,M390/$AG390)*VLOOKUP(AP$133,$H$70:$L$89,5,FALSE)","v":0.11193101475886726},{"$f":"IF($AG390=0,0,N390/$AG390)*VLOOKUP(AQ$133,$H$70:$L$89,5,FALSE)","v":0.83220085322577886},{"$f":"IF($AG390=0,0,O390/$AG390)*VLOOKUP(AR$133,$H$70:$L$89,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AG390=0,0,P390/$AG390)*VLOOKUP(AS$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,Q390/$AG390)*VLOOKUP(AT$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,R390/$AG390)*VLOOKUP(AU$133,$H$70:$L$89,5,FALSE)","v":5.586769713065802E-2},{"$f":"IF($AG390=0,0,S390/$AG390)*VLOOKUP(AV$133,$H$70:$L$89,5,FALSE)","v":4.3488469576947477E-7},{"$f":"IF($AG390=0,0,T390/$AG390)*VLOOKUP(AW$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,U390/$AG390)*VLOOKUP(AX$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,V390/$AG390)*VLOOKUP(AY$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,W390/$AG390)*VLOOKUP(AZ$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,X390/$AG390)*VLOOKUP(BA$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,Y390/$AG390)*VLOOKUP(BB$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,Z390/$AG390)*VLOOKUP(BC$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,AA390/$AG390)*VLOOKUP(BD$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,AB390/$AG390)*VLOOKUP(BE$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,AC390/$AG390)*VLOOKUP(BF$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,AD390/$AG390)*VLOOKUP(BG$133,$H$70:$L$89,5,FALSE)","v":0},{"$f":"IF($AG390=0,0,AE390/$AG390)*VLOOKUP(BH$133,$H$70:$L$89,5,FALSE)","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,258,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,{"$f":"INDEX(As.Tb,$K391,X$9)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L391:$AE391))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L391:$AE391))","v":11345000000},null,{"$f":"SUM($AI391:AI391)","v":11345000000},null,{"$f":"SUM($AG391:AG391)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO391:BH391)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,259,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L392:$AE392))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L392:$AE392))","v":11345000000},null,{"$f":"SUM($AI392:AI392)","v":11345000000},null,{"$f":"SUM($AG392:AG392)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,260,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L393:$AE393))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L393:$AE393))","v":11345000000},null,{"$f":"SUM($AI393:AI393)","v":11345000000},null,{"$f":"SUM($AG393:AG393)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,261,null,"Sitios","libre","Interfaz de Radio",1,{"$f":"INDEX(As.Tb,$K394,L$9)","v":0},1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L394:$AE394))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L394:$AE394))","v":11345000000},null,{"$f":"SUM($AI394:AI394)","v":11345000000},null,{"$f":"SUM($AG394:AG394)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,262,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L395:$AE395))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L395:$AE395))","v":11345000000},null,{"$f":"SUM($AI395:AI395)","v":11345000000},null,{"$f":"SUM($AG395:AG395)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,263,null,"Sitios","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L396:$AE396))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L396:$AE396))","v":11345000000},null,{"$f":"SUM($AI396:AI396)","v":11345000000},null,{"$f":"SUM($AG396:AG396)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,264,null,"libre","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L397:$AE397))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L397:$AE397))","v":11345000000},null,{"$f":"SUM($AI397:AI397)","v":11345000000},null,{"$f":"SUM($AG397:AG397)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,265,null,"Core","Pago MSO","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K398,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L398:$AE398))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L398:$AE398))","v":6345000000},null,{"$f":"SUM($AI398:AI398)","v":6345000000},null,{"$f":"SUM($AG398:AG398)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,266,null,"Core","Pago Arriendo","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L399:$AE399))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L399:$AE399))","v":6345000000},null,{"$f":"SUM($AI399:AI399)","v":6345000000},null,{"$f":"SUM($AG399:AG399)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,267,null,"Core","Pago Energía","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L400:$AE400))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L400:$AE400))","v":6345000000},null,{"$f":"SUM($AI400:AI400)","v":6345000000},null,{"$f":"SUM($AG400:AG400)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,268,null,"libre","libre","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L401:$AE401))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L401:$AE401))","v":11345000000},null,{"$f":"SUM($AI401:AI401)","v":11345000000},null,{"$f":"SUM($AG401:AG401)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,269,null,"Sitios","SW Fee: RAN","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L402:$AE402))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L402:$AE402))","v":11345000000},null,{"$f":"SUM($AI402:AI402)","v":11345000000},null,{"$f":"SUM($AG402:AG402)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,270,null,"TX","SW Fee: Backhaul","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L403:$AE403))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L403:$AE403))","v":11345000000},null,{"$f":"SUM($AI403:AI403)","v":11345000000},null,{"$f":"SUM($AG403:AG403)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,271,null,"PS Core","SW Fee: PS Core","CORE Datos - GGSN",6,{"$f":"INDEX(As.Tb,$K404,L$9)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L404:$AE404))","v":6891.4285714285752},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L404:$AE404))","v":0},null,{"$f":"SUM($AI404:AI404)","v":0},null,{"$f":"SUM($AG404:AG404)","v":6891.4285714285752},null,0,0,0,{"$error":"#N/A"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,272,null,"CS Core","SW Fee: CS Core","CORE Voz - Conmuta",5,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K405,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L405:$AE405))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L405:$AE405))","v":6345000000},null,{"$f":"SUM($AI405:AI405)","v":6345000000},null,{"$f":"SUM($AG405:AG405)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,273,null,"Sitios","SW Fee: Administración de proyecto RBS","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K406,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L406:$AE406))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L406:$AE406))","v":11345000000},null,{"$f":"SUM($AI406:AI406)","v":11345000000},null,{"$f":"SUM($AG406:AG406)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,274,null,"RNC","SW Fee: Administración de proyecto BSC/RNC","Interfaz de Radio",1,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L407:$AE407))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L407:$AE407))","v":11345000000},null,{"$f":"SUM($AI407:AI407)","v":11345000000},null,{"$f":"SUM($AG407:AG407)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,275,null,"CS Core","BSCS Base","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L408:$AE408))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L408:$AE408))","v":6345000000},null,{"$f":"SUM($AI408:AI408)","v":6345000000},null,{"$f":"SUM($AG408:AG408)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,276,null,"CS Core","BSCS Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L409:$AE409))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L409:$AE409))","v":6345000000},null,{"$f":"SUM($AI409:AI409)","v":6345000000},null,{"$f":"SUM($AG409:AG409)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,277,null,"CS Core","ICC Base","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L410:$AE410))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L410:$AE410))","v":6345000000},null,{"$f":"SUM($AI410:AI410)","v":6345000000},null,{"$f":"SUM($AG410:AG410)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,278,null,"CS Core","ICC Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L411:$AE411))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L411:$AE411))","v":6345000000},null,{"$f":"SUM($AI411:AI411)","v":6345000000},null,{"$f":"SUM($AG411:AG411)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,279,null,"CS Core","Mediation Mant","CORE Voz - Common",4,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K412,AB$9)","v":0},0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L412:$AE412))","v":6345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L412:$AE412))","v":6345000000},null,{"$f":"SUM($AI412:AI412)","v":6345000000},null,{"$f":"SUM($AG412:AG412)","v":6345000000},null,0,0.2119779353821907,0.78802206461780921,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,280,null,"TX","Gasto backhaul Nivel 1 - RNC","Backhaul",2,0,1,2,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L413:$AE413))","v":12016329905.500549},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L413:$AE413))","v":11345000000},null,{"$f":"SUM($AI413:AI413)","v":11345000000},null,{"$f":"SUM($AG413:AG413)","v":12016329905.500549},null,0,0.11193101475886726,0.83220085322577886,{"$error":"#N/A"},0,0,5.586769713065802E-2,4.3488469576947477E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,281,null,"TX","Backbone Enlaces RNC - Core","Core Enlaces",14,{"$f":"INDEX(As.Tb,$K414,L$9)","v":0},1,1,1,0,0,45663.020429862496,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L414:$AE414))","v":6659688669.3660564},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L414:$AE414))","v":6345000000},null,{"$f":"SUM($AI414:AI414)","v":6345000000},null,{"$f":"SUM($AG414:AG414)","v":6659688669.3660564},null,0,0.20196139290818113,0.75078584724230901,{"$error":"#N/A"},0,0,4.7251975170490401E-2,7.8467901949486926E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,282,null,"TX","Backbone Enlaces Core","Core Enlaces",14,0,1,1,1,0,0,45663.020429862496,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L415:$AE415))","v":6659688669.3660564},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L415:$AE415))","v":6345000000},null,{"$f":"SUM($AI415:AI415)","v":6345000000},null,{"$f":"SUM($AG415:AG415)","v":6659688669.3660564},null,0,0.20196139290818113,0.75078584724230901,{"$error":"#N/A"},0,0,4.7251975170490401E-2,7.8467901949486926E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,283,null,"TX","libre","ITX",13,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L416:$AE416))","v":1345000000},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L416:$AE416))","v":1345000000},null,{"$f":"SUM($AI416:AI416)","v":1345000000},null,{"$f":"SUM($AG416:AG416)","v":1345000000},null,0,1,0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,284,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L417:$AE417))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L417:$AE417))","v":6345000000},null,{"$f":"SUM($AI417:AI417)","v":6345000000},null,{"$f":"SUM($AG417:AG417)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,285,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L418:$AE418))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L418:$AE418))","v":6345000000},null,{"$f":"SUM($AI418:AI418)","v":6345000000},null,{"$f":"SUM($AG418:AG418)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,286,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(As.Tb,$K419,AE$9)","v":0},null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L419:$AE419))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L419:$AE419))","v":6345000000},null,{"$f":"SUM($AI419:AI419)","v":6345000000},null,{"$f":"SUM($AG419:AG419)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,287,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K420,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L420:$AE420))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L420:$AE420))","v":6345000000},null,{"$f":"SUM($AI420:AI420)","v":6345000000},null,{"$f":"SUM($AG420:AG420)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,288,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L421:$AE421))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L421:$AE421))","v":6345000000},null,{"$f":"SUM($AI421:AI421)","v":6345000000},null,{"$f":"SUM($AG421:AG421)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,289,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L422:$AE422))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L422:$AE422))","v":6345000000},null,{"$f":"SUM($AI422:AI422)","v":6345000000},null,{"$f":"SUM($AG422:AG422)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,290,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L423:$AE423))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L423:$AE423))","v":6345000000},null,{"$f":"SUM($AI423:AI423)","v":6345000000},null,{"$f":"SUM($AG423:AG423)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,291,null,"TX","libre","Todos los Servicios",11,{"$f":"INDEX(As.Tb,$K424,L$9)","v":0},1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L424:$AE424))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L424:$AE424))","v":6345000000},null,{"$f":"SUM($AI424:AI424)","v":6345000000},null,{"$f":"SUM($AG424:AG424)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,292,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L425:$AE425))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L425:$AE425))","v":6345000000},null,{"$f":"SUM($AI425:AI425)","v":6345000000},null,{"$f":"SUM($AG425:AG425)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,293,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L426:$AE426))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L426:$AE426))","v":6345000000},null,{"$f":"SUM($AI426:AI426)","v":6345000000},null,{"$f":"SUM($AG426:AG426)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,294,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,{"$f":"INDEX(As.Tb,$K427,T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L427:$AE427))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L427:$AE427))","v":6345000000},null,{"$f":"SUM($AI427:AI427)","v":6345000000},null,{"$f":"SUM($AG427:AG427)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,295,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L428:$AE428))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L428:$AE428))","v":6345000000},null,{"$f":"SUM($AI428:AI428)","v":6345000000},null,{"$f":"SUM($AG428:AG428)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,296,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L429:$AE429))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L429:$AE429))","v":6345000000},null,{"$f":"SUM($AI429:AI429)","v":6345000000},null,{"$f":"SUM($AG429:AG429)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,297,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L430:$AE430))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L430:$AE430))","v":6345000000},null,{"$f":"SUM($AI430:AI430)","v":6345000000},null,{"$f":"SUM($AG430:AG430)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,298,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L431:$AE431))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L431:$AE431))","v":6345000000},null,{"$f":"SUM($AI431:AI431)","v":6345000000},null,{"$f":"SUM($AG431:AG431)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,299,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L432:$AE432))","v":7016329905.5005484},null,{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L432:$AE432))","v":6345000000},null,{"$f":"SUM($AI432:AI432)","v":6345000000},null,{"$f":"SUM($AG432:AG432)","v":7016329905.5005484},null,0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,300,null,"TX","libre","Todos los Servicios",11,0,1,1,1,0,0,97414.443583706656,3.6289708161244778E-5,0,0,0,0,0,0,0,0,0,0,0,0,"As.RF.GT",{"$f":"SUMPRODUCT(L$70:L$89,TRANSPOSE($L433:$AE433))","v":7016329905.5005484},"As.Dda",{"$f":"SUMPRODUCT(Q$70:Q$89,TRANSPOSE($L433:$AE433))","v":6345000000},"As.Dda.Voz",{"$f":"SUM($AI433:AI433)","v":6345000000},"As.Dda.Voz.Ac",{"$f":"SUM($AG433:AG433)","v":7016329905.5005484},"As.Dda.Ac",0,0.19169566113839212,0.71262327560740568,{"$error":"#N/A"},0,0,9.5680318460549987E-2,7.4479365218024798E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]

{"sheet":"Cálculo.Tarifario","index":20,"n_rows":652,"n_cols":13,"rows_kept":652,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"'Panel de Control'!$H$2","v":"Modelo Dinámico de Cargo de Interconexión Móvil (Costos Históricos)"}]
[null,null,null,null,null,null,null,"Cálculo Tarifario"]
[]
[]
[]
[]
[null,"Cálculo de Costos Unitarios"]
[]
[null,null,"Lectura de Costos"]
[]
[null,null,null,null,null,null,null,null,1,null,1,null,1]
[null,null,null,null,null,null,null,null,"Inversión",null,"Opex",null,"Total"]
[null,null,null,"ID",null,"SubGrupo","Activos",null,"Año 0",null,"Año 0",null,"Año 0"]
[null,null,null,1,null,{"$f":"BD.nom.subcat","v":"Sitios"},{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[US$/año]",{"$f":"IF(INDEX(BD.VU,$D15)=0,0,PMT(tcc,INDEX(BD.VU,$D15),-INDEX(Capex.Rep,$D15,I$12)))","v":2857851558.9885278},null,{"$f":"INDEX(Opex.Tot,$D15,K$12)","v":0},null,{"$f":"(SUM($I15:I15)+SUM($K15:K15))*(1+t.over)","v":3000744136.9379544}]
[null,null,null,2,null,"Sitios","Hardware Sitio 3G Tipo 2","[US$/año]",2572066403.0896749,null,0,null,{"$f":"(SUM($I16:I16)+SUM($K16:K16))*(1+t.over)","v":2700669723.2441587}]
[null,null,null,3,null,"Sitios","Hardware Sitio 3G Tipo 3","[US$/año]",2286281247.1908221,null,0,null,{"$f":"(SUM($I17:I17)+SUM($K17:K17))*(1+t.over)","v":2400595309.5503635}]
[null,null,null,4,null,"Sitios","Hardware Sitio 3G Tipo 4","[US$/año]",1991604997.5528941,null,0,null,{"$f":"(SUM($I18:I18)+SUM($K18:K18))*(1+t.over)","v":2091185247.4305389}]
[null,null,null,5,null,"Sitios","Hardware Sitio 2G Tipo 1","[US$/año]",944996248.83887327,null,0,null,{"$f":"(SUM($I19:I19)+SUM($K19:K19))*(1+t.over)","v":992246061.28081703}]
[null,null,null,6,null,"Sitios","Hardware Sitio 2G Tipo 2","[US$/año]",1106941170.5148897,null,0,null,{"$f":"(SUM($I20:I20)+SUM($K20:K20))*(1+t.over)","v":1162288229.0406342}]
[null,null,null,7,null,"Sitios","Hardware Sitio 2G Tipo 3","[US$/año]",1270156248.4393456,null,0,null,{"$f":"(SUM($I21:I21)+SUM($K21:K21))*(1+t.over)","v":1333664060.8613129}]
[null,null,null,8,null,"Sitios","Hardware Sitio 2G Tipo 4","[US$/año]",1434641482.612241,null,0,null,{"$f":"(SUM($I22:I22)+SUM($K22:K22))*(1+t.over)","v":1506373556.7428532}]
[null,null,null,9,null,"Sitios","Hardware Sitio libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I23:I23)+SUM($K23:K23))*(1+t.over)","v":0}]
[null,null,null,10,null,"Sitios","Hardware Sitio libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I24:I24)+SUM($K24:K24))*(1+t.over)","v":0}]
[null,null,null,11,null,"Sitios","Hardware Sitio libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D25)=0,0,PMT(tcc,INDEX(BD.VU,$D25),-INDEX(Capex.Rep,$D25,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D25,K$12)","v":0},null,{"$f":"(SUM($I25:I25)+SUM($K25:K25))*(1+t.over)","v":0}]
[null,null,null,12,null,"Sitios","Hardware Sitio Carreteras","[US$/año]",0,null,0,null,{"$f":"(SUM($I26:I26)+SUM($K26:K26))*(1+t.over)","v":0}]
[null,null,null,13,null,"Sitios","Servicios Sitio 3G Tipo 1","[US$/año]",330805464.12042797,null,0,null,{"$f":"(SUM($I27:I27)+SUM($K27:K27))*(1+t.over)","v":347345737.32644939}]
[null,null,null,14,null,"Sitios","Servicios Sitio 3G Tipo 2","[US$/año]",297724917.70838499,null,0,null,{"$f":"(SUM($I28:I28)+SUM($K28:K28))*(1+t.over)","v":312611163.59380424}]
[null,null,null,15,null,"Sitios","Servicios Sitio 3G Tipo 3","[US$/año]",264644371.29634219,null,0,null,{"$f":"(SUM($I29:I29)+SUM($K29:K29))*(1+t.over)","v":277876589.86115932}]
[null,null,null,16,null,"Sitios","Servicios Sitio 3G Tipo 4","[US$/año]",231563824.88429952,null,0,null,{"$f":"(SUM($I30:I30)+SUM($K30:K30))*(1+t.over)","v":243142016.1285145}]
[null,null,null,17,null,"Sitios","Servicios Sitio 2G Tipo 1","[US$/año]",152679444.97865897,null,0,null,{"$f":"(SUM($I31:I31)+SUM($K31:K31))*(1+t.over)","v":160313417.22759193}]
[null,null,null,18,null,"Sitios","Servicios Sitio 2G Tipo 2","[US$/año]",178126019.14176878,null,0,null,{"$f":"(SUM($I32:I32)+SUM($K32:K32))*(1+t.over)","v":187032320.09885722}]
[null,null,null,19,null,"Sitios","Servicios Sitio 2G Tipo 3","[US$/año]",203572593.30487862,null,0,null,{"$f":"(SUM($I33:I33)+SUM($K33:K33))*(1+t.over)","v":213751222.97012258}]
[null,null,null,20,null,"Sitios","Servicios Sitio 2G Tipo 4","[US$/año]",229019167.46798849,null,0,null,{"$f":"(SUM($I34:I34)+SUM($K34:K34))*(1+t.over)","v":240470125.84138793}]
[null,null,null,21,null,"Sitios","Servicios Sitio libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D35)=0,0,PMT(tcc,INDEX(BD.VU,$D35),-INDEX(Capex.Rep,$D35,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D35,K$12)","v":0},null,{"$f":"(SUM($I35:I35)+SUM($K35:K35))*(1+t.over)","v":0}]
[null,null,null,22,null,"Sitios","Servicios Sitio libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I36:I36)+SUM($K36:K36))*(1+t.over)","v":0}]
[null,null,null,23,null,"Sitios","Servicios Sitio libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I37:I37)+SUM($K37:K37))*(1+t.over)","v":0}]
[null,null,null,24,null,"Sitios","Servicios Sitio Carreteras","[US$/año]",0,null,0,null,{"$f":"(SUM($I38:I38)+SUM($K38:K38))*(1+t.over)","v":0}]
[null,null,null,25,null,"Sitios","Licencias de HWAC base","[US$/año]",2162936373.9048772,null,0,null,{"$f":"(SUM($I39:I39)+SUM($K39:K39))*(1+t.over)","v":2271083192.600121}]
[null,null,null,26,null,"Sitios","Licencias de HWAC por CE","[US$/año]",296851352.52099782,null,0,null,{"$f":"(SUM($I40:I40)+SUM($K40:K40))*(1+t.over)","v":311693920.1470477}]
[null,null,null,27,null,"Sitios","Licencias de HWAC por Carriers","[US$/año]",0,null,0,null,{"$f":"(SUM($I41:I41)+SUM($K41:K41))*(1+t.over)","v":0}]
[null,null,null,28,null,"Sitios","Licencias de HWAC por Energía para mantener velocidad","[US$/año]",4877399.9940070873,null,0,null,{"$f":"(SUM($I42:I42)+SUM($K42:K42))*(1+t.over)","v":5121269.9937074417}]
[null,null,null,29,null,"Sitios","Licencias de HWAC por Códigos HSPA","[US$/año]",0,null,0,null,{"$f":"(SUM($I43:I43)+SUM($K43:K43))*(1+t.over)","v":0}]
[null,null,null,30,null,"Sitios","Obras Civiles 3G Tipo 1","[US$/año]",8328976.3113500793,null,0,null,{"$f":"(SUM($I44:I44)+SUM($K44:K44))*(1+t.over)","v":8745425.1269175839}]
[null,null,null,31,null,"Sitios","Obras Civiles 3G Tipo 2","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D45)=0,0,PMT(tcc,INDEX(BD.VU,$D45),-INDEX(Capex.Rep,$D45,I$12)))","v":9696014.8146260157},null,{"$f":"INDEX(Opex.Tot,$D45,K$12)","v":0},null,{"$f":"(SUM($I45:I45)+SUM($K45:K45))*(1+t.over)","v":10180815.555357317}]
[null,null,null,32,null,"Sitios","Obras Civiles 3G Tipo 3","[US$/año]",10574178.621366186,null,0,null,{"$f":"(SUM($I46:I46)+SUM($K46:K46))*(1+t.over)","v":11102887.552434497}]
[null,null,null,33,null,"Sitios","Obras Civiles 3G Tipo 4","[US$/año]",10963467.731570592,null,0,null,{"$f":"(SUM($I47:I47)+SUM($K47:K47))*(1+t.over)","v":11511641.118149122}]
[null,null,null,34,null,"Sitios","Obras Civiles 2G Tipo 1","[US$/año]",0,null,0,null,{"$f":"(SUM($I48:I48)+SUM($K48:K48))*(1+t.over)","v":0}]
[null,null,null,35,null,"Sitios","Obras Civiles 2G Tipo 2","[US$/año]",0,null,0,null,{"$f":"(SUM($I49:I49)+SUM($K49:K49))*(1+t.over)","v":0}]
[null,null,null,36,null,"Sitios","Obras Civiles 2G Tipo 3","[US$/año]",0,null,0,null,{"$f":"(SUM($I50:I50)+SUM($K50:K50))*(1+t.over)","v":0}]
[null,null,null,37,null,"Sitios","Obras Civiles 2G Tipo 4","[US$/año]",0,null,0,null,{"$f":"(SUM($I51:I51)+SUM($K51:K51))*(1+t.over)","v":0}]
[null,null,null,38,null,"Sitios","Obras Civiles libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I52:I52)+SUM($K52:K52))*(1+t.over)","v":0}]
[null,null,null,39,null,"Sitios","Obras Civiles libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I53:I53)+SUM($K53:K53))*(1+t.over)","v":0}]
[null,null,null,40,null,"Sitios","Obras Civiles libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I54:I54)+SUM($K54:K54))*(1+t.over)","v":0}]
[null,null,null,41,null,"Sitios","Obras Civiles Carreteras","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D55)=0,0,PMT(tcc,INDEX(BD.VU,$D55),-INDEX(Capex.Rep,$D55,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D55,K$12)","v":0},null,{"$f":"(SUM($I55:I55)+SUM($K55:K55))*(1+t.over)","v":0}]
[null,null,null,42,null,"Sitios","Contrato Mantención 3G Tipo 1","[US$/año]",152679.44497865898,null,0,null,{"$f":"(SUM($I56:I56)+SUM($K56:K56))*(1+t.over)","v":160313.41722759194}]
[null,null,null,43,null,"Sitios","Contrato Mantención 3G Tipo 2","[US$/año]",137411.5004807931,null,0,null,{"$f":"(SUM($I57:I57)+SUM($K57:K57))*(1+t.over)","v":144282.07550483276}]
[null,null,null,44,null,"Sitios","Contrato Mantención 3G Tipo 3","[US$/año]",122143.5559829272,null,0,null,{"$f":"(SUM($I58:I58)+SUM($K58:K58))*(1+t.over)","v":128250.73378207356}]
[null,null,null,45,null,"Sitios","Contrato Mantención 3G Tipo 4","[US$/año]",106875.61148506128,null,0,null,{"$f":"(SUM($I59:I59)+SUM($K59:K59))*(1+t.over)","v":112219.39205931434}]
[null,null,null,46,null,"Sitios","Contrato Mantención 2G Tipo 1","[US$/año]",0,null,0,null,{"$f":"(SUM($I60:I60)+SUM($K60:K60))*(1+t.over)","v":0}]
[null,null,null,47,null,"Sitios","Contrato Mantención 2G Tipo 2","[US$/año]",0,null,0,null,{"$f":"(SUM($I61:I61)+SUM($K61:K61))*(1+t.over)","v":0}]
[null,null,null,48,null,"Sitios","Contrato Mantención 2G Tipo 3","[US$/año]",0,null,0,null,{"$f":"(SUM($I62:I62)+SUM($K62:K62))*(1+t.over)","v":0}]
[null,null,null,49,null,"Sitios","Contrato Mantención 2G Tipo 4","[US$/año]",0,null,0,null,{"$f":"(SUM($I63:I63)+SUM($K63:K63))*(1+t.over)","v":0}]
[null,null,null,50,null,"Sitios","Contrato Mantención libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I64:I64)+SUM($K64:K64))*(1+t.over)","v":0}]
[null,null,null,51,null,"Sitios","Contrato Mantención libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D65)=0,0,PMT(tcc,INDEX(BD.VU,$D65),-INDEX(Capex.Rep,$D65,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D65,K$12)","v":0},null,{"$f":"(SUM($I65:I65)+SUM($K65:K65))*(1+t.over)","v":0}]
[null,null,null,52,null,"Sitios","Contrato Mantención libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I66:I66)+SUM($K66:K66))*(1+t.over)","v":0}]
[null,null,null,53,null,"Sitios","Contrato Mantención Carreteras","[US$/año]",0,null,0,null,{"$f":"(SUM($I67:I67)+SUM($K67:K67))*(1+t.over)","v":0}]
[null,null,null,54,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I68:I68)+SUM($K68:K68))*(1+t.over)","v":0}]
[null,null,null,55,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I69:I69)+SUM($K69:K69))*(1+t.over)","v":0}]
[null,null,null,56,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I70:I70)+SUM($K70:K70))*(1+t.over)","v":0}]
[null,null,null,57,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I71:I71)+SUM($K71:K71))*(1+t.over)","v":0}]
[null,null,null,58,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I72:I72)+SUM($K72:K72))*(1+t.over)","v":0}]
[null,null,null,59,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I73:I73)+SUM($K73:K73))*(1+t.over)","v":0}]
[null,null,null,60,null,"RNC","RNC Tipo 3","[US$/año]",2349924.0773953754,null,0,null,{"$f":"(SUM($I74:I74)+SUM($K74:K74))*(1+t.over)","v":2467420.2812651442}]
[null,null,null,61,null,"RNC","RNC Tipo 2","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D75)=0,0,PMT(tcc,INDEX(BD.VU,$D75),-INDEX(Capex.Rep,$D75,I$12)))","v":2893740.6501317318},null,{"$f":"INDEX(Opex.Tot,$D75,K$12)","v":0},null,{"$f":"(SUM($I75:I75)+SUM($K75:K75))*(1+t.over)","v":3038427.6826383183}]
[null,null,null,62,null,"RNC","RNC Tipo 1","[US$/año]",340029353.49900144,null,0,null,{"$f":"(SUM($I76:I76)+SUM($K76:K76))*(1+t.over)","v":357030821.17395151}]
[null,null,null,63,null,"RNC","RNC: Repuesto Críticos","[US$/año]",0,null,0,null,{"$f":"(SUM($I77:I77)+SUM($K77:K77))*(1+t.over)","v":0}]
[null,null,null,64,null,"RNC","RNC: Licencias","[US$/año]",175672304.38148439,null,0,null,{"$f":"(SUM($I78:I78)+SUM($K78:K78))*(1+t.over)","v":184455919.60055861}]
[null,null,null,65,null,"libre","BSCs","[US$/año]",6546327.6622090368,null,0,null,{"$f":"(SUM($I79:I79)+SUM($K79:K79))*(1+t.over)","v":6873644.0453194892}]
[null,null,null,66,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I80:I80)+SUM($K80:K80))*(1+t.over)","v":0}]
[null,null,null,67,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I81:I81)+SUM($K81:K81))*(1+t.over)","v":0}]
[null,null,null,68,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I82:I82)+SUM($K82:K82))*(1+t.over)","v":0}]
[null,null,null,69,null,"CS Core","Core CS:MGW, HW y SE","[US$/año]",1190899.6708335401,null,0,null,{"$f":"(SUM($I83:I83)+SUM($K83:K83))*(1+t.over)","v":1250444.6543752172}]
[null,null,null,70,null,"CS Core","Core CS:MSC Server, HW y SE","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I84:I84)+SUM($K84:K84))*(1+t.over)","v":801567.08613795973}]
[null,null,null,71,null,"CS Core","Core CS:HLR, HW y SE","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D85)=0,0,PMT(tcc,INDEX(BD.VU,$D85),-INDEX(Capex.Rep,$D85,I$12)))","v":763397.22489329497},null,{"$f":"INDEX(Opex.Tot,$D85,K$12)","v":0},null,{"$f":"(SUM($I85:I85)+SUM($K85:K85))*(1+t.over)","v":801567.08613795973}]
[null,null,null,72,null,"CS Core","Core CS:SG, HW y SE","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I86:I86)+SUM($K86:K86))*(1+t.over)","v":801567.08613795973}]
[null,null,null,73,null,"CS Core","Core CS:MGW, SW","[US$/año]",25584400447.792927,null,0,null,{"$f":"(SUM($I87:I87)+SUM($K87:K87))*(1+t.over)","v":26863620470.182575}]
[null,null,null,74,null,"CS Core","Core CS:MSC Server, SW","[US$/año]",34111739997.276676,null,0,null,{"$f":"(SUM($I88:I88)+SUM($K88:K88))*(1+t.over)","v":35817326997.140511}]
[null,null,null,75,null,"CS Core","Core CS:HLR, SW","[US$/año]",12580786.266241506,null,0,null,{"$f":"(SUM($I89:I89)+SUM($K89:K89))*(1+t.over)","v":13209825.579553582}]
[null,null,null,76,null,"CS Core","Core CS:SG, SW","[US$/año]",9542465.3111661896,null,0,null,{"$f":"(SUM($I90:I90)+SUM($K90:K90))*(1+t.over)","v":10019588.576724499}]
[null,null,null,77,null,"PS Core","Core PS:SGSN, HW y SE","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I91:I91)+SUM($K91:K91))*(1+t.over)","v":801567.08613795973}]
[null,null,null,78,null,"PS Core","Core PS:GGSN, HW y SE","[US$/año]",3816986.1244664746,null,0,null,{"$f":"(SUM($I92:I92)+SUM($K92:K92))*(1+t.over)","v":4007835.4306897987}]
[null,null,null,79,null,"PS Core","Core PS:CG, HW y SE","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I93:I93)+SUM($K93:K93))*(1+t.over)","v":801567.08613795973}]
[null,null,null,80,null,"PS Core","Core PS:PCRF, HW y SE","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I94:I94)+SUM($K94:K94))*(1+t.over)","v":801567.08613795973}]
[null,null,null,81,null,"PS Core","Core PS:SUR, HW y SE","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D95)=0,0,PMT(tcc,INDEX(BD.VU,$D95),-INDEX(Capex.Rep,$D95,I$12)))","v":763397.22489329497},null,{"$f":"INDEX(Opex.Tot,$D95,K$12)","v":0},null,{"$f":"(SUM($I95:I95)+SUM($K95:K95))*(1+t.over)","v":801567.08613795973}]
[null,null,null,82,null,"PS Core","Core PS:SGSN, SW","[US$/año]",2209678071.2582803,null,0,null,{"$f":"(SUM($I96:I96)+SUM($K96:K96))*(1+t.over)","v":2320161974.8211942}]
[null,null,null,83,null,"PS Core","Core PS:GGSN, SW","[US$/año]",2185249360.0616946,null,0,null,{"$f":"(SUM($I97:I97)+SUM($K97:K97))*(1+t.over)","v":2294511828.0647793}]
[null,null,null,84,null,"PS Core","Core PS:CG, SW","[US$/año]",728416453.35389829,null,0,null,{"$f":"(SUM($I98:I98)+SUM($K98:K98))*(1+t.over)","v":764837276.02159321}]
[null,null,null,85,null,"PS Core","Core PS:PCRF, SW","[US$/año]",97270356.531975254,null,0,null,{"$f":"(SUM($I99:I99)+SUM($K99:K99))*(1+t.over)","v":102133874.35857402}]
[null,null,null,86,null,"PS Core","Core PS:SUR, SW","[US$/año]",737958918.66506445,null,0,null,{"$f":"(SUM($I100:I100)+SUM($K100:K100))*(1+t.over)","v":774856864.59831774}]
[null,null,null,87,null,"Core","Core Común: Repuestos Críticos","[US$/año]",763397.22489329497,null,0,null,{"$f":"(SUM($I101:I101)+SUM($K101:K101))*(1+t.over)","v":801567.08613795973}]
[null,null,null,88,null,"Core","Core Común: Mantención Iniciación","[US$/año]",3816.9861244664748,null,0,null,{"$f":"(SUM($I102:I102)+SUM($K102:K102))*(1+t.over)","v":4007.8354306897986}]
[null,null,null,89,null,"Core","Core Común: Terrenos","[US$/año]",0,null,0,null,{"$f":"(SUM($I103:I103)+SUM($K103:K103))*(1+t.over)","v":0}]
[null,null,null,90,null,"Core","Core Común: Obras Civiles","[US$/año]",66236845.790578052,null,0,null,{"$f":"(SUM($I104:I104)+SUM($K104:K104))*(1+t.over)","v":69548688.080106959}]
[null,null,null,91,null,"Core","Core Común: Equipamiento","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D105)=0,0,PMT(tcc,INDEX(BD.VU,$D105),-INDEX(Capex.Rep,$D105,I$12)))","v":3816986.1244664746},null,{"$f":"INDEX(Opex.Tot,$D105,K$12)","v":0},null,{"$f":"(SUM($I105:I105)+SUM($K105:K105))*(1+t.over)","v":4007835.4306897987}]
[null,null,null,92,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I106:I106)+SUM($K106:K106))*(1+t.over)","v":0}]
[null,null,null,93,null,"Equipo Sitio","Espectro","[US$/año]",105978.95326492489,null,0,null,{"$f":"(SUM($I107:I107)+SUM($K107:K107))*(1+t.over)","v":111277.90092817113}]
[null,null,null,94,null,"libre","Tasas","[US$/año]",0,null,0,null,{"$f":"(SUM($I108:I108)+SUM($K108:K108))*(1+t.over)","v":0}]
[null,null,null,95,null,"CS Core","BSCS Base","[US$/año]",0,null,0,null,{"$f":"(SUM($I109:I109)+SUM($K109:K109))*(1+t.over)","v":0}]
[null,null,null,96,null,"CS Core","BSCS Mant","[US$/año]",56608.323680444752,null,0,null,{"$f":"(SUM($I110:I110)+SUM($K110:K110))*(1+t.over)","v":59438.739864466988}]
[null,null,null,97,null,"CS Core","ICC Base","[US$/año]",0,null,0,null,{"$f":"(SUM($I111:I111)+SUM($K111:K111))*(1+t.over)","v":0}]
[null,null,null,98,null,"CS Core","ICC Mant","[US$/año]",19814.437475653791,null,0,null,{"$f":"(SUM($I112:I112)+SUM($K112:K112))*(1+t.over)","v":20805.159349436482}]
[null,null,null,99,null,"CS Core","Mediation Mant","[US$/año]",36294.714799154302,null,0,null,{"$f":"(SUM($I113:I113)+SUM($K113:K113))*(1+t.over)","v":38109.450539112018}]
[null,null,null,100,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I114:I114)+SUM($K114:K114))*(1+t.over)","v":0}]
[null,null,null,101,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D115)=0,0,PMT(tcc,INDEX(BD.VU,$D115),-INDEX(Capex.Rep,$D115,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D115,K$12)","v":0},null,{"$f":"(SUM($I115:I115)+SUM($K115:K115))*(1+t.over)","v":0}]
[null,null,null,102,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I116:I116)+SUM($K116:K116))*(1+t.over)","v":0}]
[null,null,null,103,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I117:I117)+SUM($K117:K117))*(1+t.over)","v":0}]
[null,null,null,104,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I118:I118)+SUM($K118:K118))*(1+t.over)","v":0}]
[null,null,null,105,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I119:I119)+SUM($K119:K119))*(1+t.over)","v":0}]
[null,null,null,106,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I120:I120)+SUM($K120:K120))*(1+t.over)","v":0}]
[null,null,null,107,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I121:I121)+SUM($K121:K121))*(1+t.over)","v":0}]
[null,null,null,108,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I122:I122)+SUM($K122:K122))*(1+t.over)","v":0}]
[null,null,null,109,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I123:I123)+SUM($K123:K123))*(1+t.over)","v":0}]
[null,null,null,110,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I124:I124)+SUM($K124:K124))*(1+t.over)","v":0}]
[null,null,null,111,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D125)=0,0,PMT(tcc,INDEX(BD.VU,$D125),-INDEX(Capex.Rep,$D125,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D125,K$12)","v":0},null,{"$f":"(SUM($I125:I125)+SUM($K125:K125))*(1+t.over)","v":0}]
[null,null,null,112,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I126:I126)+SUM($K126:K126))*(1+t.over)","v":0}]
[null,null,null,113,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I127:I127)+SUM($K127:K127))*(1+t.over)","v":0}]
[null,null,null,114,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I128:I128)+SUM($K128:K128))*(1+t.over)","v":0}]
[null,null,null,115,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I129:I129)+SUM($K129:K129))*(1+t.over)","v":0}]
[null,null,null,116,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I130:I130)+SUM($K130:K130))*(1+t.over)","v":0}]
[null,null,null,117,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I131:I131)+SUM($K131:K131))*(1+t.over)","v":0}]
[null,null,null,118,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I132:I132)+SUM($K132:K132))*(1+t.over)","v":0}]
[null,null,null,119,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I133:I133)+SUM($K133:K133))*(1+t.over)","v":0}]
[null,null,null,120,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I134:I134)+SUM($K134:K134))*(1+t.over)","v":0}]
[null,null,null,121,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D135)=0,0,PMT(tcc,INDEX(BD.VU,$D135),-INDEX(Capex.Rep,$D135,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D135,K$12)","v":0},null,{"$f":"(SUM($I135:I135)+SUM($K135:K135))*(1+t.over)","v":0}]
[null,null,null,122,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I136:I136)+SUM($K136:K136))*(1+t.over)","v":0}]
[null,null,null,123,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I137:I137)+SUM($K137:K137))*(1+t.over)","v":0}]
[null,null,null,124,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I138:I138)+SUM($K138:K138))*(1+t.over)","v":0}]
[null,null,null,125,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I139:I139)+SUM($K139:K139))*(1+t.over)","v":0}]
[null,null,null,126,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I140:I140)+SUM($K140:K140))*(1+t.over)","v":0}]
[null,null,null,127,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I141:I141)+SUM($K141:K141))*(1+t.over)","v":0}]
[null,null,null,128,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I142:I142)+SUM($K142:K142))*(1+t.over)","v":0}]
[null,null,null,129,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I143:I143)+SUM($K143:K143))*(1+t.over)","v":0}]
[null,null,null,130,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I144:I144)+SUM($K144:K144))*(1+t.over)","v":0}]
[null,null,null,131,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D145)=0,0,PMT(tcc,INDEX(BD.VU,$D145),-INDEX(Capex.Rep,$D145,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D145,K$12)","v":0},null,{"$f":"(SUM($I145:I145)+SUM($K145:K145))*(1+t.over)","v":0}]
[null,null,null,132,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I146:I146)+SUM($K146:K146))*(1+t.over)","v":0}]
[null,null,null,133,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I147:I147)+SUM($K147:K147))*(1+t.over)","v":0}]
[null,null,null,134,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I148:I148)+SUM($K148:K148))*(1+t.over)","v":0}]
[null,null,null,135,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I149:I149)+SUM($K149:K149))*(1+t.over)","v":0}]
[null,null,null,136,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I150:I150)+SUM($K150:K150))*(1+t.over)","v":0}]
[null,null,null,137,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I151:I151)+SUM($K151:K151))*(1+t.over)","v":0}]
[null,null,null,138,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I152:I152)+SUM($K152:K152))*(1+t.over)","v":0}]
[null,null,null,139,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I153:I153)+SUM($K153:K153))*(1+t.over)","v":0}]
[null,null,null,140,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I154:I154)+SUM($K154:K154))*(1+t.over)","v":0}]
[null,null,null,141,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D155)=0,0,PMT(tcc,INDEX(BD.VU,$D155),-INDEX(Capex.Rep,$D155,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D155,K$12)","v":0},null,{"$f":"(SUM($I155:I155)+SUM($K155:K155))*(1+t.over)","v":0}]
[null,null,null,142,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I156:I156)+SUM($K156:K156))*(1+t.over)","v":0}]
[null,null,null,143,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I157:I157)+SUM($K157:K157))*(1+t.over)","v":0}]
[null,null,null,144,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I158:I158)+SUM($K158:K158))*(1+t.over)","v":0}]
[null,null,null,145,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I159:I159)+SUM($K159:K159))*(1+t.over)","v":0}]
[null,null,null,146,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I160:I160)+SUM($K160:K160))*(1+t.over)","v":0}]
[null,null,null,147,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I161:I161)+SUM($K161:K161))*(1+t.over)","v":0}]
[null,null,null,148,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I162:I162)+SUM($K162:K162))*(1+t.over)","v":0}]
[null,null,null,149,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I163:I163)+SUM($K163:K163))*(1+t.over)","v":0}]
[null,null,null,150,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I164:I164)+SUM($K164:K164))*(1+t.over)","v":0}]
[null,null,null,151,null,"TX","Equipos Base RTN","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D165)=0,0,PMT(tcc,INDEX(BD.VU,$D165),-INDEX(Capex.Rep,$D165,I$12)))","v":9346177.3690097872},null,{"$f":"INDEX(Opex.Tot,$D165,K$12)","v":0},null,{"$f":"(SUM($I165:I165)+SUM($K165:K165))*(1+t.over)","v":9813486.2374602761}]
[null,null,null,152,null,"TX","Antenas","[US$/año]",124052.04904516043,null,0,null,{"$f":"(SUM($I166:I166)+SUM($K166:K166))*(1+t.over)","v":130254.65149741845}]
[null,null,null,153,null,"TX","Servicios","[US$/año]",124052.04904516043,null,0,null,{"$f":"(SUM($I167:I167)+SUM($K167:K167))*(1+t.over)","v":130254.65149741845}]
[null,null,null,154,null,"TX","Software Licencias 10 M","[US$/año]",82560.156148557478,null,0,null,{"$f":"(SUM($I168:I168)+SUM($K168:K168))*(1+t.over)","v":86688.16395598535}]
[null,null,null,155,null,"TX","Software Licencias 50 M","[US$/año]",0,null,0,null,{"$f":"(SUM($I169:I169)+SUM($K169:K169))*(1+t.over)","v":0}]
[null,null,null,156,null,"TX","Software Licencias 100 M","[US$/año]",0,null,0,null,{"$f":"(SUM($I170:I170)+SUM($K170:K170))*(1+t.over)","v":0}]
[null,null,null,157,null,"TX","Software Licencias 150 M","[US$/año]",0,null,0,null,{"$f":"(SUM($I171:I171)+SUM($K171:K171))*(1+t.over)","v":0}]
[null,null,null,158,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I172:I172)+SUM($K172:K172))*(1+t.over)","v":0}]
[null,null,null,159,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I173:I173)+SUM($K173:K173))*(1+t.over)","v":0}]
[null,null,null,160,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I174:I174)+SUM($K174:K174))*(1+t.over)","v":0}]
[null,null,null,161,null,"TX","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D175)=0,0,PMT(tcc,INDEX(BD.VU,$D175),-INDEX(Capex.Rep,$D175,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D175,K$12)","v":0},null,{"$f":"(SUM($I175:I175)+SUM($K175:K175))*(1+t.over)","v":0}]
[null,null,null,162,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I176:I176)+SUM($K176:K176))*(1+t.over)","v":0}]
[null,null,null,163,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I177:I177)+SUM($K177:K177))*(1+t.over)","v":0}]
[null,null,null,164,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I178:I178)+SUM($K178:K178))*(1+t.over)","v":0}]
[null,null,null,165,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I179:I179)+SUM($K179:K179))*(1+t.over)","v":0}]
[null,null,null,166,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I180:I180)+SUM($K180:K180))*(1+t.over)","v":0}]
[null,null,null,167,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I181:I181)+SUM($K181:K181))*(1+t.over)","v":0}]
[null,null,null,168,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I182:I182)+SUM($K182:K182))*(1+t.over)","v":0}]
[null,null,null,169,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I183:I183)+SUM($K183:K183))*(1+t.over)","v":0}]
[null,null,null,170,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I184:I184)+SUM($K184:K184))*(1+t.over)","v":0}]
[null,null,null,171,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D185)=0,0,PMT(tcc,INDEX(BD.VU,$D185),-INDEX(Capex.Rep,$D185,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D185,K$12)","v":0},null,{"$f":"(SUM($I185:I185)+SUM($K185:K185))*(1+t.over)","v":0}]
[null,null,null,172,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I186:I186)+SUM($K186:K186))*(1+t.over)","v":0}]
[null,null,null,173,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I187:I187)+SUM($K187:K187))*(1+t.over)","v":0}]
[null,null,null,174,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I188:I188)+SUM($K188:K188))*(1+t.over)","v":0}]
[null,null,null,175,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I189:I189)+SUM($K189:K189))*(1+t.over)","v":0}]
[null,null,null,176,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I190:I190)+SUM($K190:K190))*(1+t.over)","v":0}]
[null,null,null,177,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I191:I191)+SUM($K191:K191))*(1+t.over)","v":0}]
[null,null,null,178,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I192:I192)+SUM($K192:K192))*(1+t.over)","v":0}]
[null,null,null,179,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I193:I193)+SUM($K193:K193))*(1+t.over)","v":0}]
[null,null,null,180,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I194:I194)+SUM($K194:K194))*(1+t.over)","v":0}]
[null,null,null,181,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D195)=0,0,PMT(tcc,INDEX(BD.VU,$D195),-INDEX(Capex.Rep,$D195,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D195,K$12)","v":0},null,{"$f":"(SUM($I195:I195)+SUM($K195:K195))*(1+t.over)","v":0}]
[null,null,null,182,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I196:I196)+SUM($K196:K196))*(1+t.over)","v":0}]
[null,null,null,183,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I197:I197)+SUM($K197:K197))*(1+t.over)","v":0}]
[null,null,null,184,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I198:I198)+SUM($K198:K198))*(1+t.over)","v":0}]
[null,null,null,185,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I199:I199)+SUM($K199:K199))*(1+t.over)","v":0}]
[null,null,null,186,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I200:I200)+SUM($K200:K200))*(1+t.over)","v":0}]
[null,null,null,187,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I201:I201)+SUM($K201:K201))*(1+t.over)","v":0}]
[null,null,null,188,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I202:I202)+SUM($K202:K202))*(1+t.over)","v":0}]
[null,null,null,189,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I203:I203)+SUM($K203:K203))*(1+t.over)","v":0}]
[null,null,null,190,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I204:I204)+SUM($K204:K204))*(1+t.over)","v":0}]
[null,null,null,191,null,"libre","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D205)=0,0,PMT(tcc,INDEX(BD.VU,$D205),-INDEX(Capex.Rep,$D205,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D205,K$12)","v":0},null,{"$f":"(SUM($I205:I205)+SUM($K205:K205))*(1+t.over)","v":0}]
[null,null,null,192,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I206:I206)+SUM($K206:K206))*(1+t.over)","v":0}]
[null,null,null,193,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I207:I207)+SUM($K207:K207))*(1+t.over)","v":0}]
[null,null,null,194,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I208:I208)+SUM($K208:K208))*(1+t.over)","v":0}]
[null,null,null,195,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I209:I209)+SUM($K209:K209))*(1+t.over)","v":0}]
[null,null,null,196,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I210:I210)+SUM($K210:K210))*(1+t.over)","v":0}]
[null,null,null,197,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I211:I211)+SUM($K211:K211))*(1+t.over)","v":0}]
[null,null,null,198,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I212:I212)+SUM($K212:K212))*(1+t.over)","v":0}]
[null,null,null,199,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I213:I213)+SUM($K213:K213))*(1+t.over)","v":0}]
[null,null,null,200,null,"Sitios","Mantención Gasto 3G Tipo 1","[US$/año]",0,null,7200000,null,{"$f":"(SUM($I214:I214)+SUM($K214:K214))*(1+t.over)","v":7560000}]
[null,null,null,201,null,"Sitios","Mantención Gasto 3G Tipo 2","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D215)=0,0,PMT(tcc,INDEX(BD.VU,$D215),-INDEX(Capex.Rep,$D215,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D215,K$12)","v":6480000},null,{"$f":"(SUM($I215:I215)+SUM($K215:K215))*(1+t.over)","v":6804000}]
[null,null,null,202,null,"Sitios","Mantención Gasto 3G Tipo 3","[US$/año]",0,null,5760000,null,{"$f":"(SUM($I216:I216)+SUM($K216:K216))*(1+t.over)","v":6048000}]
[null,null,null,203,null,"Sitios","Mantención Gasto 3G Tipo 4","[US$/año]",0,null,5040000,null,{"$f":"(SUM($I217:I217)+SUM($K217:K217))*(1+t.over)","v":5292000}]
[null,null,null,204,null,"Sitios","Mantención Gasto 2G Tipo 1","[US$/año]",0,null,0,null,{"$f":"(SUM($I218:I218)+SUM($K218:K218))*(1+t.over)","v":0}]
[null,null,null,205,null,"Sitios","Mantención Gasto 2G Tipo 2","[US$/año]",0,null,0,null,{"$f":"(SUM($I219:I219)+SUM($K219:K219))*(1+t.over)","v":0}]
[null,null,null,206,null,"Sitios","Mantención Gasto 2G Tipo 3","[US$/año]",0,null,0,null,{"$f":"(SUM($I220:I220)+SUM($K220:K220))*(1+t.over)","v":0}]
[null,null,null,207,null,"Sitios","Mantención Gasto 2G Tipo 4","[US$/año]",0,null,0,null,{"$f":"(SUM($I221:I221)+SUM($K221:K221))*(1+t.over)","v":0}]
[null,null,null,208,null,"Sitios","Mantención Gasto libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I222:I222)+SUM($K222:K222))*(1+t.over)","v":0}]
[null,null,null,209,null,"Sitios","Mantención Gasto libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I223:I223)+SUM($K223:K223))*(1+t.over)","v":0}]
[null,null,null,210,null,"Sitios","Mantención Gasto libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I224:I224)+SUM($K224:K224))*(1+t.over)","v":0}]
[null,null,null,211,null,"Sitios","Mantención Gasto Carreteras","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D225)=0,0,PMT(tcc,INDEX(BD.VU,$D225),-INDEX(Capex.Rep,$D225,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D225,K$12)","v":0},null,{"$f":"(SUM($I225:I225)+SUM($K225:K225))*(1+t.over)","v":0}]
[null,null,null,212,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I226:I226)+SUM($K226:K226))*(1+t.over)","v":0}]
[null,null,null,213,null,"Sitios","Arriendos 3G Tipo 1","[US$/año]",0,null,2500000,null,{"$f":"(SUM($I227:I227)+SUM($K227:K227))*(1+t.over)","v":2625000}]
[null,null,null,214,null,"Sitios","Arriendos 3G Tipo 2","[US$/año]",0,null,2250000,null,{"$f":"(SUM($I228:I228)+SUM($K228:K228))*(1+t.over)","v":2362500}]
[null,null,null,215,null,"Sitios","Arriendos 3G Tipo 3","[US$/año]",0,null,2000000,null,{"$f":"(SUM($I229:I229)+SUM($K229:K229))*(1+t.over)","v":2100000}]
[null,null,null,216,null,"Sitios","Arriendos 3G Tipo 4","[US$/año]",0,null,1750000,null,{"$f":"(SUM($I230:I230)+SUM($K230:K230))*(1+t.over)","v":1837500}]
[null,null,null,217,null,"Sitios","Arriendos 2G Tipo 1","[US$/año]",0,null,0,null,{"$f":"(SUM($I231:I231)+SUM($K231:K231))*(1+t.over)","v":0}]
[null,null,null,218,null,"Sitios","Arriendos 2G Tipo 2","[US$/año]",0,null,0,null,{"$f":"(SUM($I232:I232)+SUM($K232:K232))*(1+t.over)","v":0}]
[null,null,null,219,null,"Sitios","Arriendos 2G Tipo 3","[US$/año]",0,null,0,null,{"$f":"(SUM($I233:I233)+SUM($K233:K233))*(1+t.over)","v":0}]
[null,null,null,220,null,"Sitios","Arriendos 2G Tipo 4","[US$/año]",0,null,0,null,{"$f":"(SUM($I234:I234)+SUM($K234:K234))*(1+t.over)","v":0}]
[null,null,null,221,null,"Sitios","Arriendos libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D235)=0,0,PMT(tcc,INDEX(BD.VU,$D235),-INDEX(Capex.Rep,$D235,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D235,K$12)","v":0},null,{"$f":"(SUM($I235:I235)+SUM($K235:K235))*(1+t.over)","v":0}]
[null,null,null,222,null,"Sitios","Arriendos libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I236:I236)+SUM($K236:K236))*(1+t.over)","v":0}]
[null,null,null,223,null,"Sitios","Arriendos libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I237:I237)+SUM($K237:K237))*(1+t.over)","v":0}]
[null,null,null,224,null,"Sitios","Arriendos Carreteras","[US$/año]",0,null,0,null,{"$f":"(SUM($I238:I238)+SUM($K238:K238))*(1+t.over)","v":0}]
[null,null,null,225,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I239:I239)+SUM($K239:K239))*(1+t.over)","v":0}]
[null,null,null,226,null,"Sitios","Energía 3G Tipo 1","[US$/año]",0,null,4595588.2352941195,null,{"$f":"(SUM($I240:I240)+SUM($K240:K240))*(1+t.over)","v":4825367.6470588259}]
[null,null,null,227,null,"Sitios","Energía 3G Tipo 2","[US$/año]",0,null,4136029.4117647079,null,{"$f":"(SUM($I241:I241)+SUM($K241:K241))*(1+t.over)","v":4342830.8823529435}]
[null,null,null,228,null,"Sitios","Energía 3G Tipo 3","[US$/año]",0,null,3676470.5882352926,null,{"$f":"(SUM($I242:I242)+SUM($K242:K242))*(1+t.over)","v":3860294.1176470574}]
[null,null,null,229,null,"Sitios","Energía 3G Tipo 4","[US$/año]",0,null,3216911.7647058805,null,{"$f":"(SUM($I243:I243)+SUM($K243:K243))*(1+t.over)","v":3377757.3529411745}]
[null,null,null,230,null,"Sitios","Energía 2G Tipo 1","[US$/año]",0,null,2757352.9411764704,null,{"$f":"(SUM($I244:I244)+SUM($K244:K244))*(1+t.over)","v":2895220.588235294}]
[null,null,null,231,null,"Sitios","Energía 2G Tipo 2","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D245)=0,0,PMT(tcc,INDEX(BD.VU,$D245),-INDEX(Capex.Rep,$D245,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D245,K$12)","v":3216911.7647058805},null,{"$f":"(SUM($I245:I245)+SUM($K245:K245))*(1+t.over)","v":3377757.3529411745}]
[null,null,null,232,null,"Sitios","Energía 2G Tipo 3","[US$/año]",0,null,3676470.5882352926,null,{"$f":"(SUM($I246:I246)+SUM($K246:K246))*(1+t.over)","v":3860294.1176470574}]
[null,null,null,233,null,"Sitios","Energía 2G Tipo 4","[US$/año]",0,null,4136029.4117647079,null,{"$f":"(SUM($I247:I247)+SUM($K247:K247))*(1+t.over)","v":4342830.8823529435}]
[null,null,null,234,null,"Sitios","Energía libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I248:I248)+SUM($K248:K248))*(1+t.over)","v":0}]
[null,null,null,235,null,"Sitios","Energía libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I249:I249)+SUM($K249:K249))*(1+t.over)","v":0}]
[null,null,null,236,null,"Sitios","Energía libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I250:I250)+SUM($K250:K250))*(1+t.over)","v":0}]
[null,null,null,237,null,"Sitios","Energía Carreteras","[US$/año]",0,null,0,null,{"$f":"(SUM($I251:I251)+SUM($K251:K251))*(1+t.over)","v":0}]
[null,null,null,238,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I252:I252)+SUM($K252:K252))*(1+t.over)","v":0}]
[null,null,null,239,null,"Sitios","Pago Canon Terminal","[US$/año]",0,null,4080882.3529411759,null,{"$f":"(SUM($I253:I253)+SUM($K253:K253))*(1+t.over)","v":4284926.4705882352}]
[null,null,null,240,null,"Sitios","Pago Canon Enlaces","[US$/año]",0,null,5441.1764705882351,null,{"$f":"(SUM($I254:I254)+SUM($K254:K254))*(1+t.over)","v":5713.2352941176468}]
[null,null,null,241,null,"Sitios","Pago Tasas","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D255)=0,0,PMT(tcc,INDEX(BD.VU,$D255),-INDEX(Capex.Rep,$D255,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D255,K$12)","v":7352.9411764705874},null,{"$f":"(SUM($I255:I255)+SUM($K255:K255))*(1+t.over)","v":7720.5882352941171}]
[null,null,null,242,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I256:I256)+SUM($K256:K256))*(1+t.over)","v":0}]
[null,null,null,243,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I257:I257)+SUM($K257:K257))*(1+t.over)","v":0}]
[null,null,null,244,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I258:I258)+SUM($K258:K258))*(1+t.over)","v":0}]
[null,null,null,245,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I259:I259)+SUM($K259:K259))*(1+t.over)","v":0}]
[null,null,null,246,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I260:I260)+SUM($K260:K260))*(1+t.over)","v":0}]
[null,null,null,247,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I261:I261)+SUM($K261:K261))*(1+t.over)","v":0}]
[null,null,null,248,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I262:I262)+SUM($K262:K262))*(1+t.over)","v":0}]
[null,null,null,249,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I263:I263)+SUM($K263:K263))*(1+t.over)","v":0}]
[null,null,null,250,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I264:I264)+SUM($K264:K264))*(1+t.over)","v":0}]
[null,null,null,251,null,"Sitios","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D265)=0,0,PMT(tcc,INDEX(BD.VU,$D265),-INDEX(Capex.Rep,$D265,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D265,K$12)","v":0},null,{"$f":"(SUM($I265:I265)+SUM($K265:K265))*(1+t.over)","v":0}]
[null,null,null,252,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I266:I266)+SUM($K266:K266))*(1+t.over)","v":0}]
[null,null,null,253,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I267:I267)+SUM($K267:K267))*(1+t.over)","v":0}]
[null,null,null,254,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I268:I268)+SUM($K268:K268))*(1+t.over)","v":0}]
[null,null,null,255,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I269:I269)+SUM($K269:K269))*(1+t.over)","v":0}]
[null,null,null,256,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I270:I270)+SUM($K270:K270))*(1+t.over)","v":0}]
[null,null,null,257,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I271:I271)+SUM($K271:K271))*(1+t.over)","v":0}]
[null,null,null,258,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I272:I272)+SUM($K272:K272))*(1+t.over)","v":0}]
[null,null,null,259,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I273:I273)+SUM($K273:K273))*(1+t.over)","v":0}]
[null,null,null,260,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I274:I274)+SUM($K274:K274))*(1+t.over)","v":0}]
[null,null,null,261,null,"Sitios","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D275)=0,0,PMT(tcc,INDEX(BD.VU,$D275),-INDEX(Capex.Rep,$D275,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D275,K$12)","v":0},null,{"$f":"(SUM($I275:I275)+SUM($K275:K275))*(1+t.over)","v":0}]
[null,null,null,262,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I276:I276)+SUM($K276:K276))*(1+t.over)","v":0}]
[null,null,null,263,null,"Sitios","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I277:I277)+SUM($K277:K277))*(1+t.over)","v":0}]
[null,null,null,264,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I278:I278)+SUM($K278:K278))*(1+t.over)","v":0}]
[null,null,null,265,null,"Core","Pago MSO","[US$/año]",0,null,180000,null,{"$f":"(SUM($I279:I279)+SUM($K279:K279))*(1+t.over)","v":189000}]
[null,null,null,266,null,"Core","Pago Arriendo","[US$/año]",0,null,12000000000,null,{"$f":"(SUM($I280:I280)+SUM($K280:K280))*(1+t.over)","v":12600000000}]
[null,null,null,267,null,"Core","Pago Energía","[US$/año]",0,null,300000000,null,{"$f":"(SUM($I281:I281)+SUM($K281:K281))*(1+t.over)","v":315000000}]
[null,null,null,268,null,"libre","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I282:I282)+SUM($K282:K282))*(1+t.over)","v":0}]
[null,null,null,269,null,"Sitios","SW Fee: RAN","[US$/año]",0,null,4950000,null,{"$f":"(SUM($I283:I283)+SUM($K283:K283))*(1+t.over)","v":5197500}]
[null,null,null,270,null,"TX","SW Fee: Backhaul","[US$/año]",0,null,1830000,null,{"$f":"(SUM($I284:I284)+SUM($K284:K284))*(1+t.over)","v":1921500}]
[null,null,null,271,null,"PS Core","SW Fee: PS Core","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D285)=0,0,PMT(tcc,INDEX(BD.VU,$D285),-INDEX(Capex.Rep,$D285,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D285,K$12)","v":1350000},null,{"$f":"(SUM($I285:I285)+SUM($K285:K285))*(1+t.over)","v":1417500}]
[null,null,null,272,null,"CS Core","SW Fee: CS Core","[US$/año]",0,null,5290000,null,{"$f":"(SUM($I286:I286)+SUM($K286:K286))*(1+t.over)","v":5554500}]
[null,null,null,273,null,"Sitios","SW Fee: Administración de proyecto RBS","[US$/año]",0,null,0,null,{"$f":"(SUM($I287:I287)+SUM($K287:K287))*(1+t.over)","v":0}]
[null,null,null,274,null,"RNC","SW Fee: Administración de proyecto BSC/RNC","[US$/año]",0,null,0,null,{"$f":"(SUM($I288:I288)+SUM($K288:K288))*(1+t.over)","v":0}]
[null,null,null,275,null,"CS Core","BSCS Base","[US$/año]",0,null,300000,null,{"$f":"(SUM($I289:I289)+SUM($K289:K289))*(1+t.over)","v":315000}]
[null,null,null,276,null,"CS Core","BSCS Mant","[US$/año]",0,null,2683333.333333333,null,{"$f":"(SUM($I290:I290)+SUM($K290:K290))*(1+t.over)","v":2817500}]
[null,null,null,277,null,"CS Core","ICC Base","[US$/año]",0,null,30000,null,{"$f":"(SUM($I291:I291)+SUM($K291:K291))*(1+t.over)","v":31500}]
[null,null,null,278,null,"CS Core","ICC Mant","[US$/año]",0,null,77878.75,null,{"$f":"(SUM($I292:I292)+SUM($K292:K292))*(1+t.over)","v":81772.6875}]
[null,null,null,279,null,"CS Core","Mediation Mant","[US$/año]",0,null,231999.6875,null,{"$f":"(SUM($I293:I293)+SUM($K293:K293))*(1+t.over)","v":243599.671875}]
[null,null,null,280,null,"TX","Gasto backhaul Nivel 1 - RNC","[US$/año]",0,null,56216948280000,null,{"$f":"(SUM($I294:I294)+SUM($K294:K294))*(1+t.over)","v":59027795694000}]
[null,null,null,281,null,"TX","Backbone Enlaces RNC - Core","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D295)=0,0,PMT(tcc,INDEX(BD.VU,$D295),-INDEX(Capex.Rep,$D295,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D295,K$12)","v":0},null,{"$f":"(SUM($I295:I295)+SUM($K295:K295))*(1+t.over)","v":0}]
[null,null,null,282,null,"TX","Backbone Enlaces Core","[US$/año]",0,null,1673738194858114.7,null,{"$f":"(SUM($I296:I296)+SUM($K296:K296))*(1+t.over)","v":1757425104601020.5}]
[null,null,null,283,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I297:I297)+SUM($K297:K297))*(1+t.over)","v":0}]
[null,null,null,284,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I298:I298)+SUM($K298:K298))*(1+t.over)","v":0}]
[null,null,null,285,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I299:I299)+SUM($K299:K299))*(1+t.over)","v":0}]
[null,null,null,286,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I300:I300)+SUM($K300:K300))*(1+t.over)","v":0}]
[null,null,null,287,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I301:I301)+SUM($K301:K301))*(1+t.over)","v":0}]
[null,null,null,288,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I302:I302)+SUM($K302:K302))*(1+t.over)","v":0}]
[null,null,null,289,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I303:I303)+SUM($K303:K303))*(1+t.over)","v":0}]
[null,null,null,290,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I304:I304)+SUM($K304:K304))*(1+t.over)","v":0}]
[null,null,null,291,null,"TX","libre","[US$/año]",{"$f":"IF(INDEX(BD.VU,$D305)=0,0,PMT(tcc,INDEX(BD.VU,$D305),-INDEX(Capex.Rep,$D305,I$12)))","v":0},null,{"$f":"INDEX(Opex.Tot,$D305,K$12)","v":0},null,{"$f":"(SUM($I305:I305)+SUM($K305:K305))*(1+t.over)","v":0}]
[null,null,null,292,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I306:I306)+SUM($K306:K306))*(1+t.over)","v":0}]
[null,null,null,293,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I307:I307)+SUM($K307:K307))*(1+t.over)","v":0}]
[null,null,null,294,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I308:I308)+SUM($K308:K308))*(1+t.over)","v":0}]
[null,null,null,295,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I309:I309)+SUM($K309:K309))*(1+t.over)","v":0}]
[null,null,null,296,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I310:I310)+SUM($K310:K310))*(1+t.over)","v":0}]
[null,null,null,297,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I311:I311)+SUM($K311:K311))*(1+t.over)","v":0}]
[null,null,null,298,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I312:I312)+SUM($K312:K312))*(1+t.over)","v":0}]
[null,null,null,299,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I313:I313)+SUM($K313:K313))*(1+t.over)","v":0}]
[null,null,null,300,null,"TX","libre","[US$/año]",0,null,0,null,{"$f":"(SUM($I314:I314)+SUM($K314:K314))*(1+t.over)","v":0}]
[]
[null,null,null,null,null,null,"Total",null,{"$f":"SUM(I15:I314)","v":85152818791.477982},null,{"$f":"SUM(K15:K314)","v":1729967526546767.7},null,{"$f":"SUM(M15:M314)","v":1816555313333837.2}]
[]
[]
[null,null,"Cálculo del Costo Económico de todos los Elementos"]
[]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,"Inversión"]
[null,null,null,"ID",null,"SubGrupo","Activos",null,"Año 0"]
[null,null,null,1,null,{"$f":"BD.nom.subcat","v":"Sitios"},{"$f":"BD.nom.act","v":"Hardware Sitio 3G Tipo 1"},"[US$/año]",{"$f":"IF(M15=0,0,M15/INDEX(As.Dda.Ac,$D15,I$321))","v":0.2497221831072019}]
[null,null,null,2,null,"Sitios","Hardware Sitio 3G Tipo 2","[US$/año]",0.22474996479648171]
[null,null,null,3,null,"Sitios","Hardware Sitio 3G Tipo 3","[US$/año]",0.19977774648576152]
[null,null,null,4,null,"Sitios","Hardware Sitio 3G Tipo 4","[US$/año]",0.17402861471648559]
[null,null,null,5,null,"Sitios","Hardware Sitio 2G Tipo 1","[US$/año]",8.2574801880781437E-2]
[null,null,null,6,null,"Sitios","Hardware Sitio 2G Tipo 2","[US$/año]",9.6725725590189521E-2]
[null,null,null,7,null,"Sitios","Hardware Sitio 2G Tipo 3","[US$/año]",0.11098763693653417]
[null,null,null,8,null,"Sitios","Hardware Sitio 2G Tipo 4","[US$/año]",0.12536053591981536]
[null,null,null,9,null,"Sitios","Hardware Sitio libre","[US$/año]",0]
[null,null,null,10,null,"Sitios","Hardware Sitio libre","[US$/año]",0]
[null,null,null,11,null,"Sitios","Hardware Sitio libre","[US$/año]",0]
[null,null,null,12,null,"Sitios","Hardware Sitio Carreteras","[US$/año]",0]
[null,null,null,13,null,"Sitios","Servicios Sitio 3G Tipo 1","[US$/año]",2.8906141896740845E-2]
[null,null,null,14,null,"Sitios","Servicios Sitio 3G Tipo 2","[US$/año]",2.6015527707066742E-2]
[null,null,null,15,null,"Sitios","Servicios Sitio 3G Tipo 3","[US$/año]",2.312491351739266E-2]
[null,null,null,16,null,"Sitios","Servicios Sitio 3G Tipo 4","[US$/año]",2.0234299327718586E-2]
[null,null,null,17,null,"Sitios","Servicios Sitio 2G Tipo 1","[US$/año]",1.3341296260034228E-2]
[null,null,null,18,null,"Sitios","Servicios Sitio 2G Tipo 2","[US$/año]",1.5564845636706598E-2]
[null,null,null,19,null,"Sitios","Servicios Sitio 2G Tipo 3","[US$/año]",1.778839501337897E-2]
[null,null,null,20,null,"Sitios","Servicios Sitio 2G Tipo 4","[US$/año]",2.0011944390051346E-2]
[null,null,null,21,null,"Sitios","Servicios Sitio libre","[US$/año]",0]
[null,null,null,22,null,"Sitios","Servicios Sitio libre","[US$/año]",0]
[null,null,null,23,null,"Sitios","Servicios Sitio libre","[US$/año]",0]
[null,null,null,24,null,"Sitios","Servicios Sitio Carreteras","[US$/año]",0]
[null,null,null,25,null,"Sitios","Licencias de HWAC base","[US$/año]",0.18899973706285467]
[null,null,null,26,null,"Sitios","Licencias de HWAC por CE","[US$/año]",2.593919462916609E-2]
[null,null,null,27,null,"Sitios","Licencias de HWAC por Carriers","[US$/año]",0]
[null,null,null,28,null,"Sitios","Licencias de HWAC por Energía para mantener velocidad","[US$/año]",4.2619252583629122E-4]
[null,null,null,29,null,"Sitios","Licencias de HWAC por Códigos HSPA","[US$/año]",0]
[null,null,null,30,null,"Sitios","Obras Civiles 3G Tipo 1","[US$/año]",7.2779502524429791E-4]
[null,null,null,31,null,"Sitios","Obras Civiles 3G Tipo 2","[US$/año]",8.4724833917026402E-4]
[null,null,null,32,null,"Sitios","Obras Civiles 3G Tipo 3","[US$/año]",9.2398324944058675E-4]
[null,null,null,33,null,"Sitios","Obras Civiles 3G Tipo 4","[US$/año]",9.5799975605526588E-4]
[null,null,null,34,null,"Sitios","Obras Civiles 2G Tipo 1","[US$/año]",0]
[null,null,null,35,null,"Sitios","Obras Civiles 2G Tipo 2","[US$/año]",0]
[null,null,null,36,null,"Sitios","Obras Civiles 2G Tipo 3","[US$/año]",0]
[null,null,null,37,null,"Sitios","Obras Civiles 2G Tipo 4","[US$/año]",0]
[null,null,null,38,null,"Sitios","Obras Civiles libre","[US$/año]",0]
[null,null,null,39,null,"Sitios","Obras Civiles libre","[US$/año]",0]
[null,null,null,40,null,"Sitios","Obras Civiles libre","[US$/año]",0]
[null,null,null,41,null,"Sitios","Obras Civiles Carreteras","[US$/año]",0]
[null,null,null,42,null,"Sitios","Contrato Mantención 3G Tipo 1","[US$/año]",1.3341296260034229E-5]
[null,null,null,43,null,"Sitios","Contrato Mantención 3G Tipo 2","[US$/año]",1.2007166634030806E-5]
[null,null,null,44,null,"Sitios","Contrato Mantención 3G Tipo 3","[US$/año]",1.0673037008027384E-5]
[null,null,null,45,null,"Sitios","Contrato Mantención 3G Tipo 4","[US$/año]",9.3389073820239587E-6]
[null,null,null,46,null,"Sitios","Contrato Mantención 2G Tipo 1","[US$/año]",0]
[null,null,null,47,null,"Sitios","Contrato Mantención 2G Tipo 2","[US$/año]",0]
[null,null,null,48,null,"Sitios","Contrato Mantención 2G Tipo 3","[US$/año]",0]
[null,null,null,49,null,"Sitios","Contrato Mantención 2G Tipo 4","[US$/año]",0]
[null,null,null,50,null,"Sitios","Contrato Mantención libre","[US$/año]",0]
[null,null,null,51,null,"Sitios","Contrato Mantención libre","[US$/año]",0]
[null,null,null,52,null,"Sitios","Contrato Mantención libre","[US$/año]",0]
[null,null,null,53,null,"Sitios","Contrato Mantención Carreteras","[US$/año]",0]
[null,null,null,54,null,"libre","libre","[US$/año]",0]
[null,null,null,55,null,"libre","libre","[US$/año]",0]
[null,null,null,56,null,"libre","libre","[US$/año]",0]
[null,null,null,57,null,"libre","libre","[US$/año]",0]
[null,null,null,58,null,"libre","libre","[US$/año]",0]
[null,null,null,59,null,"libre","libre","[US$/año]",0]
[null,null,null,60,null,"RNC","RNC Tipo 3","[US$/año]",2.0533892633354444E-4]
[null,null,null,61,null,"RNC","RNC Tipo 2","[US$/año]",2.5285821099564344E-4]
[null,null,null,62,null,"RNC","RNC Tipo 1","[US$/año]",2.9712135400886294E-2]
[null,null,null,63,null,"RNC","RNC: Repuesto Críticos","[US$/año]",0]
[null,null,null,64,null,"RNC","RNC: Licencias","[US$/año]",1.5350437367413055E-2]
[null,null,null,65,null,"libre","BSCs","[US$/año]",{"$f":"IF(M79=0,0,M79/INDEX(As.Dda.Ac,$D79,I$321))","v":5.7202524392851734E-4}]
[null,null,null,66,null,"libre","libre","[US$/año]",0]
[null,null,null,67,null,"libre","libre","[US$/año]",0]
[null,null,null,68,null,"libre","libre","[US$/año]",0]
[null,null,null,69,null,"CS Core","Core CS:MGW, HW y SE","[US$/año]",1.9707559564621232E-4]
[null,null,null,70,null,"CS Core","Core CS:MSC Server, HW y SE","[US$/año]",1.2633051002962329E-4]
[null,null,null,71,null,"CS Core","Core CS:HLR, HW y SE","[US$/año]",1.2633051002962329E-4]
[null,null,null,72,null,"CS Core","Core CS:SG, HW y SE","[US$/año]",1.2633051002962329E-4]
[null,null,null,73,null,"CS Core","Core CS:MGW, SW","[US$/año]",4.2338251332045038]
[null,null,null,74,null,"CS Core","Core CS:MSC Server, SW","[US$/año]",5.6449687938755728]
[null,null,null,75,null,"CS Core","Core CS:HLR, SW","[US$/año]",2.0819268052881925E-3]
[null,null,null,76,null,"CS Core","Core CS:SG, SW","[US$/año]",1.5791313753702914E-3]
[null,null,null,77,null,"PS Core","Core PS:SGSN, HW y SE","[US$/año]",116.31363190227435]
[null,null,null,78,null,"PS Core","Core PS:GGSN, HW y SE","[US$/año]",581.56815951137185]
[null,null,null,79,null,"PS Core","Core PS:CG, HW y SE","[US$/año]",116.31363190227435]
[null,null,null,80,null,"PS Core","Core PS:PCRF, HW y SE","[US$/año]",116.31363190227435]
[null,null,null,81,null,"PS Core","Core PS:SUR, HW y SE","[US$/año]",116.31363190227435]
[null,null,null,82,null,"PS Core","Core PS:SGSN, SW","[US$/año]",336673.58672778506]
[null,null,null,83,null,"PS Core","Core PS:GGSN, SW","[US$/año]",332951.55050691223]
[null,null,null,84,null,"PS Core","Core PS:CG, SW","[US$/año]",110983.85016897076]
[null,null,null,85,null,"PS Core","Core PS:PCRF, SW","[US$/año]",14820.421237769853]
[null,null,null,86,null,"PS Core","Core PS:SUR, SW","[US$/año]",112437.77056774919]
[null,null,null,87,null,"Core","Core Común: Repuestos Críticos","[US$/año]",1.1424307250854327E-4]
[null,null,null,88,null,"Core","Core Común: Mantención Iniciación","[US$/año]",5.7121536254271642E-7]
[null,null,null,89,null,"Core","Core Común: Terrenos","[US$/año]",0]
[null,null,null,90,null,"Core","Core Común: Obras Civiles","[US$/año]",9.9124027827687099E-3]
[null,null,null,91,null,"Core","Core Común: Equipamiento","[US$/año]",5.7121536254271636E-4]
[null,null,null,92,null,"libre","libre","[US$/año]",0]
[null,null,null,93,null,"Equipo Sitio","Espectro","[US$/año]",1.9621129925847578E-5]
[null,null,null,94,null,"libre","Tasas","[US$/año]",0]
[null,null,null,95,null,"CS Core","BSCS Base","[US$/año]",0]
[null,null,null,96,null,"CS Core","BSCS Mant","[US$/año]",9.3678077012556322E-6]
[null,null,null,97,null,"CS Core","ICC Base","[US$/año]",0]
[null,null,null,98,null,"CS Core","ICC Mant","[US$/año]",3.2789849250490912E-6]
[null,null,null,99,null,"CS Core","Mediation Mant","[US$/año]",6.0062175790562672E-6]
[null,null,null,100,null,"libre","libre","[US$/año]",0]
[null,null,null,101,null,"libre","libre","[US$/año]",0]
[null,null,null,102,null,"libre","libre","[US$/año]",0]
[null,null,null,103,null,"libre","libre","[US$/año]",0]
[null,null,null,104,null,"libre","libre","[US$/año]",0]
[null,null,null,105,null,"libre","libre","[US$/año]",0]
[null,null,null,106,null,"libre","libre","[US$/año]",0]
[null,null,null,107,null,"libre","libre","[US$/año]",0]
[null,null,null,108,null,"libre","libre","[US$/año]",0]
[null,null,null,109,null,"libre","libre","[US$/año]",0]
[null,null,null,110,null,"libre","libre","[US$/año]",0]
[null,null,null,111,null,"libre","libre","[US$/año]",0]
[null,null,null,112,null,"libre","libre","[US$/año]",0]
[null,null,null,113,null,"libre","libre","[US$/año]",0]
[null,null,null,114,null,"libre","libre","[US$/año]",0]
[null,null,null,115,null,"libre","libre","[US$/año]",0]
[null,null,null,116,null,"libre","libre","[US$/año]",0]
[null,null,null,117,null,"libre","libre","[US$/año]",0]
[null,null,null,118,null,"libre","libre","[US$/año]",0]
[null,null,null,119,null,"libre","libre","[US$/año]",0]
[null,null,null,120,null,"libre","libre","[US$/año]",0]
[null,null,null,121,null,"libre","libre","[US$/año]",0]
[null,null,null,122,null,"libre","libre","[US$/año]",0]
[null,null,null,123,null,"libre","libre","[US$/año]",0]
[null,null,null,124,null,"libre","libre","[US$/año]",0]
[null,null,null,125,null,"libre","libre","[US$/año]",0]
[null,null,null,126,null,"libre","libre","[US$/año]",0]
[null,null,null,127,null,"libre","libre","[US$/año]",0]
[null,null,null,128,null,"libre","libre","[US$/año]",0]
[null,null,null,129,null,"libre","libre","[US$/año]",{"$f":"IF(M143=0,0,M143/INDEX(As.Dda.Ac,$D143,I$321))","v":0}]
[null,null,null,130,null,"libre","libre","[US$/año]",0]
[null,null,null,131,null,"libre","libre","[US$/año]",0]
[null,null,null,132,null,"libre","libre","[US$/año]",0]
[null,null,null,133,null,"libre","libre","[US$/año]",0]
[null,null,null,134,null,"libre","libre","[US$/año]",0]
[null,null,null,135,null,"libre","libre","[US$/año]",0]
[null,null,null,136,null,"libre","libre","[US$/año]",0]
[null,null,null,137,null,"libre","libre","[US$/año]",0]
[null,null,null,138,null,"libre","libre","[US$/año]",0]
[null,null,null,139,null,"libre","libre","[US$/año]",0]
[null,null,null,140,null,"libre","libre","[US$/año]",0]
[null,null,null,141,null,"libre","libre","[US$/año]",0]
[null,null,null,142,null,"libre","libre","[US$/año]",0]
[null,null,null,143,null,"libre","libre","[US$/año]",0]
[null,null,null,144,null,"libre","libre","[US$/año]",0]
[null,null,null,145,null,"libre","libre","[US$/año]",0]
[null,null,null,146,null,"libre","libre","[US$/año]",0]
[null,null,null,147,null,"libre","libre","[US$/año]",0]
[null,null,null,148,null,"libre","libre","[US$/año]",0]
[null,null,null,149,null,"libre","libre","[US$/año]",0]
[null,null,null,150,null,"libre","libre","[US$/año]",0]
[null,null,null,151,null,"TX","Equipos Base RTN","[US$/año]",8.1667916199338806E-4]
[null,null,null,152,null,"TX","Antenas","[US$/año]",1.0839803211277811E-5]
[null,null,null,153,null,"TX","Servicios","[US$/año]",1.0839803211277811E-5]
[null,null,null,154,null,"TX","Software Licencias 10 M","[US$/año]",1.2355200670941225E-5]
[null,null,null,155,null,"TX","Software Licencias 50 M","[US$/año]",0]
[null,null,null,156,null,"TX","Software Licencias 100 M","[US$/año]",0]
[null,null,null,157,null,"TX","Software Licencias 150 M","[US$/año]",0]
[null,null,null,158,null,"TX","libre","[US$/año]",0]
[null,null,null,159,null,"TX","libre","[US$/año]",0]
[null,null,null,160,null,"TX","libre","[US$/año]",0]
[null,null,null,161,null,"TX","libre","[US$/año]",0]
[null,null,null,162,null,"TX","libre","[US$/año]",0]
[null,null,null,163,null,"TX","libre","[US$/año]",0]
[null,null,null,164,null,"TX","libre","[US$/año]",0]
[null,null,null,165,null,"TX","libre","[US$/año]",0]
[null,null,null,166,null,"TX","libre","[US$/año]",0]
[null,null,null,167,null,"TX","libre","[US$/año]",0]
[null,null,null,168,null,"TX","libre","[US$/año]",0]
[null,null,null,169,null,"TX","libre","[US$/año]",0]
[null,null,null,170,null,"TX","libre","[US$/año]",0]
[null,null,null,171,null,"libre","libre","[US$/año]",0]
[null,null,null,172,null,"libre","libre","[US$/año]",0]
[null,null,null,173,null,"libre","libre","[US$/año]",0]
[null,null,null,174,null,"libre","libre","[US$/año]",0]
[null,null,null,175,null,"libre","libre","[US$/año]",0]
[null,null,null,176,null,"libre","libre","[US$/año]",0]
[null,null,null,177,null,"libre","libre","[US$/año]",0]
[null,null,null,178,null,"libre","libre","[US$/año]",0]
[null,null,null,179,null,"libre","libre","[US$/año]",0]
[null,null,null,180,null,"libre","libre","[US$/año]",0]
[null,null,null,181,null,"libre","libre","[US$/año]",0]
[null,null,null,182,null,"libre","libre","[US$/año]",0]
[null,null,null,183,null,"libre","libre","[US$/año]",0]
[null,null,null,184,null,"libre","libre","[US$/año]",0]
[null,null,null,185,null,"libre","libre","[US$/año]",0]
[null,null,null,186,null,"libre","libre","[US$/año]",0]
[null,null,null,187,null,"libre","libre","[US$/año]",0]
[null,null,null,188,null,"libre","libre","[US$/año]",0]
[null,null,null,189,null,"libre","libre","[US$/año]",0]
[null,null,null,190,null,"libre","libre","[US$/año]",0]
[null,null,null,191,null,"libre","libre","[US$/año]",0]
[null,null,null,192,null,"libre","libre","[US$/año]",0]
[null,null,null,193,null,"libre","libre","[US$/año]",{"$f":"IF(M207=0,0,M207/INDEX(As.Dda.Ac,$D207,I$321))","v":0}]
[null,null,null,194,null,"libre","libre","[US$/año]",0]
[null,null,null,195,null,"libre","libre","[US$/año]",0]
[null,null,null,196,null,"libre","libre","[US$/año]",0]
[null,null,null,197,null,"libre","libre","[US$/año]",0]
[null,null,null,198,null,"libre","libre","[US$/año]",0]
[null,null,null,199,null,"libre","libre","[US$/año]",0]
[null,null,null,200,null,"Sitios","Mantención Gasto 3G Tipo 1","[US$/año]",6.2914384503868885E-4]
[null,null,null,201,null,"Sitios","Mantención Gasto 3G Tipo 2","[US$/año]",5.6622946053481993E-4]
[null,null,null,202,null,"Sitios","Mantención Gasto 3G Tipo 3","[US$/año]",5.0331507603095101E-4]
[null,null,null,203,null,"Sitios","Mantención Gasto 3G Tipo 4","[US$/año]",4.404006915270822E-4]
[null,null,null,204,null,"Sitios","Mantención Gasto 2G Tipo 1","[US$/año]",0]
[null,null,null,205,null,"Sitios","Mantención Gasto 2G Tipo 2","[US$/año]",0]
[null,null,null,206,null,"Sitios","Mantención Gasto 2G Tipo 3","[US$/año]",0]
[null,null,null,207,null,"Sitios","Mantención Gasto 2G Tipo 4","[US$/año]",0]
[null,null,null,208,null,"Sitios","Mantención Gasto libre","[US$/año]",0]
[null,null,null,209,null,"Sitios","Mantención Gasto libre","[US$/año]",0]
[null,null,null,210,null,"Sitios","Mantención Gasto libre","[US$/año]",0]
[null,null,null,211,null,"Sitios","Mantención Gasto Carreteras","[US$/año]",0]
[null,null,null,212,null,"Sitios","libre","[US$/año]",0]
[null,null,null,213,null,"Sitios","Arriendos 3G Tipo 1","[US$/año]",2.1845272397176695E-4]
[null,null,null,214,null,"Sitios","Arriendos 3G Tipo 2","[US$/año]",1.9660745157459026E-4]
[null,null,null,215,null,"Sitios","Arriendos 3G Tipo 3","[US$/año]",1.7476217917741357E-4]
[null,null,null,216,null,"Sitios","Arriendos 3G Tipo 4","[US$/año]",1.5291690678023687E-4]
[null,null,null,217,null,"Sitios","Arriendos 2G Tipo 1","[US$/año]",0]
[null,null,null,218,null,"Sitios","Arriendos 2G Tipo 2","[US$/año]",0]
[null,null,null,219,null,"Sitios","Arriendos 2G Tipo 3","[US$/año]",0]
[null,null,null,220,null,"Sitios","Arriendos 2G Tipo 4","[US$/año]",0]
[null,null,null,221,null,"Sitios","Arriendos libre","[US$/año]",0]
[null,null,null,222,null,"Sitios","Arriendos libre","[US$/año]",0]
[null,null,null,223,null,"Sitios","Arriendos libre","[US$/año]",0]
[null,null,null,224,null,"Sitios","Arriendos Carreteras","[US$/año]",0]
[null,null,null,225,null,"Sitios","libre","[US$/año]",0]
[null,null,null,226,null,"Sitios","Energía 3G Tipo 1","[US$/año]",4.015675073010424E-4]
[null,null,null,227,null,"Sitios","Energía 3G Tipo 2","[US$/año]",3.6141075657093817E-4]
[null,null,null,228,null,"Sitios","Energía 3G Tipo 3","[US$/año]",3.2125400584083366E-4]
[null,null,null,229,null,"Sitios","Energía 3G Tipo 4","[US$/año]",2.8109725511072937E-4]
[null,null,null,230,null,"Sitios","Energía 2G Tipo 1","[US$/año]",2.409405043806253E-4]
[null,null,null,231,null,"Sitios","Energía 2G Tipo 2","[US$/año]",2.8109725511072937E-4]
[null,null,null,232,null,"Sitios","Energía 2G Tipo 3","[US$/año]",3.2125400584083366E-4]
[null,null,null,233,null,"Sitios","Energía 2G Tipo 4","[US$/año]",3.6141075657093817E-4]
[null,null,null,234,null,"Sitios","Energía libre","[US$/año]",0]
[null,null,null,235,null,"Sitios","Energía libre","[US$/año]",0]
[null,null,null,236,null,"Sitios","Energía libre","[US$/año]",0]
[null,null,null,237,null,"Sitios","Energía Carreteras","[US$/año]",0]
[null,null,null,238,null,"Sitios","libre","[US$/año]",0]
[null,null,null,239,null,"Sitios","Pago Canon Terminal","[US$/año]",3.5659194648332549E-4]
[null,null,null,240,null,"Sitios","Pago Canon Enlaces","[US$/año]",4.7545592864443394E-7]
[null,null,null,241,null,"Sitios","Pago Tasas","[US$/año]",5.6932995701672264E-6]
[null,null,null,242,null,"Sitios","libre","[US$/año]",0]
[null,null,null,243,null,"Sitios","libre","[US$/año]",0]
[null,null,null,244,null,"Sitios","libre","[US$/año]",0]
[null,null,null,245,null,"Sitios","libre","[US$/año]",0]
[null,null,null,246,null,"Sitios","libre","[US$/año]",0]
[null,null,null,247,null,"Sitios","libre","[US$/año]",0]
[null,null,null,248,null,"Sitios","libre","[US$/año]",0]
[null,null,null,249,null,"Sitios","libre","[US$/año]",0]
[null,null,null,250,null,"Sitios","libre","[US$/año]",0]
[null,null,null,251,null,"Sitios","libre","[US$/año]",0]
[null,null,null,252,null,"Sitios","libre","[US$/año]",0]
[null,null,null,253,null,"Sitios","libre","[US$/año]",0]
[null,null,null,254,null,"Sitios","libre","[US$/año]",0]
[null,null,null,255,null,"Sitios","libre","[US$/año]",0]
[null,null,null,256,null,"Sitios","libre","[US$/año]",0]
[null,null,null,257,null,"Sitios","libre","[US$/año]",{"$f":"IF(M271=0,0,M271/INDEX(As.Dda.Ac,$D271,I$321))","v":0}]
[null,null,null,258,null,"Sitios","libre","[US$/año]",0]
[null,null,null,259,null,"Sitios","libre","[US$/año]",0]
[null,null,null,260,null,"Sitios","libre","[US$/año]",0]
[null,null,null,261,null,"Sitios","libre","[US$/año]",0]
[null,null,null,262,null,"Sitios","libre","[US$/año]",0]
[null,null,null,263,null,"Sitios","libre","[US$/año]",0]
[null,null,null,264,null,"libre","libre","[US$/año]",0]
[null,null,null,265,null,"Core","Pago MSO","[US$/año]",2.9787234042553192E-5]
[null,null,null,266,null,"Core","Pago Arriendo","[US$/año]",1.9858156028368794]
[null,null,null,267,null,"Core","Pago Energía","[US$/año]",4.9645390070921988E-2]
[null,null,null,268,null,"libre","libre","[US$/año]",0]
[null,null,null,269,null,"Sitios","SW Fee: RAN","[US$/año]",4.3253639346409856E-4]
[null,null,null,270,null,"TX","SW Fee: Backhaul","[US$/año]",1.599073939473334E-4]
[null,null,null,271,null,"PS Core","SW Fee: PS Core","[US$/año]",205.69029850746259]
[null,null,null,272,null,"CS Core","SW Fee: CS Core","[US$/año]",8.754137115839244E-4]
[null,null,null,273,null,"Sitios","SW Fee: Administración de proyecto RBS","[US$/año]",0]
[null,null,null,274,null,"RNC","SW Fee: Administración de proyecto BSC/RNC","[US$/año]",0]
[null,null,null,275,null,"CS Core","BSCS Base","[US$/año]",4.9645390070921984E-5]
[null,null,null,276,null,"CS Core","BSCS Mant","[US$/año]",4.4405043341213553E-4]
[null,null,null,277,null,"CS Core","ICC Base","[US$/año]",4.9645390070921989E-6]
[null,null,null,278,null,"CS Core","ICC Mant","[US$/año]",1.2887736406619385E-5]
[null,null,null,279,null,"CS Core","Mediation Mant","[US$/año]",3.8392383274231676E-5]
[null,null,null,280,null,"TX","Gasto backhaul Nivel 1 - RNC","[US$/año]",4912.2981940583759]
[null,null,null,281,null,"TX","Backbone Enlaces RNC - Core","[US$/año]",0]
[null,null,null,282,null,"TX","Backbone Enlaces Core","[US$/año]",263889.97922455613]
[null,null,null,283,null,"TX","libre","[US$/año]",0]
[null,null,null,284,null,"TX","libre","[US$/año]",0]
[null,null,null,285,null,"TX","libre","[US$/año]",0]
[null,null,null,286,null,"TX","libre","[US$/año]",0]
[null,null,null,287,null,"TX","libre","[US$/año]",0]
[null,null,null,288,null,"TX","libre","[US$/año]",0]
[null,null,null,289,null,"TX","libre","[US$/año]",0]
[null,null,null,290,null,"TX","libre","[US$/año]",0]
[null,null,null,291,null,"TX","libre","[US$/año]",0]
[null,null,null,292,null,"TX","libre","[US$/año]",0]
[null,null,null,293,null,"TX","libre","[US$/año]",0]
[null,null,null,294,null,"TX","libre","[US$/año]",0]
[null,null,null,295,null,"TX","libre","[US$/año]",0]
[null,null,null,296,null,"TX","libre","[US$/año]",0]
[null,null,null,297,null,"TX","libre","[US$/año]",0]
[null,null,null,298,null,"TX","libre","[US$/año]",0]
[null,null,null,299,null,"TX","libre","[US$/año]",0]
[null,null,null,300,null,"TX","libre","[US$/año]",0]
[]
[null,null,null,null,null,null,"Total",null,{"$f":"SUM(I324:I623)","v":1177935.6013299811}]
[]
[]
[null,null,"Cálculo de Costos Unitarios"]
[]
[]
[null,null,null,null,null,null,null,null,1]
[null,null,null,"ID",null,null,"Serv",null,"Año 0"]
[null,null,null,1,null,null,{"$f":"INDEX(As.L.Ser,D633)","v":"Servicio Móvil"},"[US$/año]",{"$f":"SUMPRODUCT(I$324:I$623,INDEX(As.RF.GT,0,$D633))","v":0}]
[null,null,null,2,null,null,"Cargo de Acceso Móvil","[US$/año]",{"$f":"SUMPRODUCT(I$324:I$623,INDEX(As.RF.GT,0,$D634))","v":268815.90911215497}]
[null,null,null,3,null,null,"Servicio On-Net Móvil","[US$/año]",273729.90843860159]
[null,null,null,4,null,null,"libre","[US$/año]",{"$f":"SUMPRODUCT(I$324:I$623,INDEX(As.RF.GT,0,$D636))","v":268815.90912947268}]
[null,null,null,5,null,null,"libre","[US$/año]",0]
[null,null,null,6,null,null,"Conexión Móvil","[US$/año]",0]
[null,null,null,7,null,null,"BAM e Internet Móvil ","[US$/año]",12529618176.573978]
[null,null,null,8,null,null,"SMS","[US$/año]",9.7548183886464255]
[null,null,null,9,null,null,"MMS","[US$/año]",0]
[null,null,null,10,null,null,"libre","[US$/año]",0]
[null,null,null,11,null,null,"libre","[US$/año]",{"$f":"SUMPRODUCT(I$324:I$623,INDEX(As.RF.GT,0,$D643))","v":0}]
[null,null,null,12,null,null,"libre","[US$/año]",0]
[null,null,null,13,null,null,"libre","[US$/año]",0]
[null,null,null,14,null,null,"libre","[US$/año]",0]
[null,null,null,15,null,null,"libre","[US$/año]",0]
[null,null,null,16,null,null,"libre","[US$/año]",0]
[null,null,null,17,null,null,"libre","[US$/año]",0]
[null,null,null,18,null,null,"libre","[US$/año]",0]
[null,null,null,19,null,null,"libre","[US$/año]",0]
[null,null,null,20,null,null,"libre","[US$/año]",0]

{"sheet":"Infraestructura-2013","index":21,"n_rows":1031,"n_cols":10,"rows_kept":1031,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"TRX",3700,{"$f":"I1*1.07","v":3959.0000000000005}]
[null,null,null,null,null,null,null,"BTS",38000,{"$f":"I2*1.07","v":40660}]
["ID","Longitud F","Latitud F","COUBICACION","Es 2G","Es 3G","Inv. iDEN","Dependencia","Cantidad de TRX"]
[1,{"$f":"CONCATENATE(\"Long X\",TEXT($A4,0))","v":"Long X1"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A4,0))","v":"Lat Y1"},"2G/3G",1,1,100000,"iBSC5",9]
[2,{"$f":"CONCATENATE(\"Long X\",TEXT($A5,0))","v":"Long X2"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A5,0))","v":"Lat Y2"},"2G/3G",1,1,100000,"iBSC5",6]
[3,"Long X3","Lat Y3","2G/3G",1,1,100000,"iBSC5",10]
[4,"Long X4","Lat Y4","2G/3G",1,1,100000,"iBSC5",9]
[5,"Long X5","Lat Y5","2G/3G",1,1,100000,"iBSC5",9]
[6,"Long X6","Lat Y6","2G/3G",1,1,100000,"iBSC5",11]
[7,"Long X7","Lat Y7","3G",0,1,0,null,0]
[8,"Long X8","Lat Y8","2G/3G",1,1,100000,"iBSC5",12]
[9,"Long X9","Lat Y9","3G",0,1,0,null,0]
[10,"Long X10","Lat Y10","2G/3G",1,1,100000,"iBSC5",16]
[11,"Long X11","Lat Y11","3G",0,1,0,null,0]
[12,"Long X12","Lat Y12","3G",0,1,0,null,0]
[13,"Long X13","Lat Y13","2G/3G",1,1,100000,"iBSC5",15]
[14,"Long X14","Lat Y14","3G",0,1,0,null,0]
[15,"Long X15","Lat Y15","2G/3G",1,1,100000,"iBSC5",20]
[16,"Long X16","Lat Y16","3G",0,1,0,null,0]
[17,"Long X17","Lat Y17","2G/3G",1,1,100000,"iBSC5",7]
[18,"Long X18","Lat Y18","2G/3G",1,1,100000,"iBSC5",12]
[19,"Long X19","Lat Y19","3G",0,1,0,null,0]
[20,"Long X20","Lat Y20","3G",0,1,0,null,0]
[21,"Long X21","Lat Y21","2G/3G",1,1,100000,"iBSC5",12]
[22,"Long X22","Lat Y22","3G",0,1,0,null,0]
[23,"Long X23","Lat Y23","2G/3G",1,1,100000,"iBSC5",7]
[24,"Long X24","Lat Y24","2G/3G",1,1,100000,"iBSC5",8]
[25,"Long X25","Lat Y25","2G/3G",1,1,100000,"iBSC5",11]
[26,"Long X26","Lat Y26","2G/3G",1,1,100000,"iBSC5",9]
[27,"Long X27","Lat Y27","2G/3G",1,1,100000,"iBSC5",6]
[28,"Long X28","Lat Y28","3G",0,1,0,null,0]
[29,"Long X29","Lat Y29","2G/3G",1,1,100000,"iBSC5",19]
[30,"Long X30","Lat Y30","3G",0,1,0,null,0]
[31,"Long X31","Lat Y31","3G",0,1,0,null,0]
[32,"Long X32","Lat Y32","2G/3G",1,1,100000,"iBSC5",27]
[33,"Long X33","Lat Y33","2G/3G",1,1,100000,"iBSC5",15]
[34,"Long X34","Lat Y34","3G",0,1,0,null,0]
[35,"Long X35","Lat Y35","3G",0,1,0,null,0]
[36,"Long X36","Lat Y36","3G",0,1,0,null,0]
[37,"Long X37","Lat Y37","3G",0,1,0,null,0]
[38,"Long X38","Lat Y38","2G/3G",1,1,100000,"iBSC5",15]
[39,"Long X39","Lat Y39","3G",0,1,0,null,0]
[40,"Long X40","Lat Y40","2G/3G",1,1,100000,"iBSC5",10]
[41,"Long X41","Lat Y41","2G/3G",1,1,100000,"iBSC5",11]
[42,"Long X42","Lat Y42","2G/3G",1,1,100000,"iBSC5",17]
[43,"Long X43","Lat Y43","3G",0,1,0,null,0]
[44,"Long X44","Lat Y44","3G",0,1,0,null,0]
[45,"Long X45","Lat Y45","2G/3G",1,1,100000,"iBSC5",13]
[46,"Long X46","Lat Y46","2G/3G",1,1,100000,"iBSC5",17]
[47,"Long X47","Lat Y47","3G",0,1,0,null,0]
[48,"Long X48","Lat Y48","3G",0,1,0,null,0]
[49,"Long X49","Lat Y49","3G",0,1,0,null,0]
[50,"Long X50","Lat Y50","3G",0,1,0,null,0]
[51,"Long X51","Lat Y51","2G/3G",1,1,100000,"iBSC5",20]
[52,"Long X52","Lat Y52","3G",0,1,0,null,0]
[53,"Long X53","Lat Y53","2G/3G",1,1,100000,"iBSC5",15]
[54,"Long X54","Lat Y54","2G/3G",1,1,100000,"iBSC5",19]
[55,"Long X55","Lat Y55","3G",0,1,0,null,0]
[56,"Long X56","Lat Y56","2G/3G",1,1,100000,"iBSC5",13]
[57,"Long X57","Lat Y57","3G",0,1,0,null,0]
[58,"Long X58","Lat Y58","3G",0,1,0,null,0]
[59,"Long X59","Lat Y59","2G/3G",1,1,100000,"iBSC5",10]
[60,"Long X60","Lat Y60","3G",0,1,0,null,0]
[61,"Long X61","Lat Y61","2G/3G",1,1,100000,"iBSC5",13]
[62,"Long X62","Lat Y62","3G",0,1,0,null,0]
[63,"Long X63","Lat Y63","2G/3G",1,1,100000,"iBSC5",11]
[64,"Long X64","Lat Y64","3G",0,1,0,null,0]
[65,"Long X65","Lat Y65","2G/3G",1,1,100000,"iBSC5",11]
[66,{"$f":"CONCATENATE(\"Long X\",TEXT($A69,0))","v":"Long X66"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A69,0))","v":"Lat Y66"},"3G",0,1,0,null,0]
[67,"Long X67","Lat Y67","2G/3G",1,1,100000,"iBSC5",11]
[68,"Long X68","Lat Y68","2G/3G",1,1,100000,"iBSC5",6]
[69,"Long X69","Lat Y69","2G/3G",1,1,100000,"iBSC5",7]
[70,"Long X70","Lat Y70","2G/3G",1,1,100000,"iBSC5",10]
[71,"Long X71","Lat Y71","3G",0,1,0,null,0]
[72,"Long X72","Lat Y72","3G",0,1,0,null,0]
[73,"Long X73","Lat Y73","3G",0,1,0,null,0]
[74,"Long X74","Lat Y74","3G",0,1,0,null,0]
[75,"Long X75","Lat Y75","3G",0,1,0,null,0]
[76,"Long X76","Lat Y76","2G/3G",1,1,100000,"iBSC5",18]
[77,"Long X77","Lat Y77","3G",0,1,0,null,0]
[78,"Long X78","Lat Y78","3G",0,1,0,null,0]
[79,"Long X79","Lat Y79","3G",0,1,0,null,0]
[80,"Long X80","Lat Y80","3G",0,1,0,null,0]
[81,"Long X81","Lat Y81","2G/3G",1,1,100000,"iBSC5",8]
[82,"Long X82","Lat Y82","2G/3G",1,1,100000,"iBSC5",20]
[83,"Long X83","Lat Y83","2G/3G",1,1,100000,"iBSC5",17]
[84,"Long X84","Lat Y84","2G/3G",1,1,100000,"iBSC5",14]
[85,"Long X85","Lat Y85","2G/3G",1,1,100000,"iBSC5",10]
[86,"Long X86","Lat Y86","3G",0,1,0,null,0]
[87,"Long X87","Lat Y87","2G/3G",1,1,100000,"iBSC5",7]
[88,"Long X88","Lat Y88","2G/3G",1,1,100000,"iBSC5",17]
[89,"Long X89","Lat Y89","2G/3G",1,1,100000,"iBSC5",9]
[90,"Long X90","Lat Y90","2G/3G",1,1,100000,"iBSC5",12]
[91,"Long X91","Lat Y91","2G/3G",1,1,100000,"iBSC5",10]
[92,"Long X92","Lat Y92","2G/3G",1,1,100000,"iBSC5",8]
[93,"Long X93","Lat Y93","2G/3G",1,1,100000,"iBSC5",16]
[94,"Long X94","Lat Y94","3G",0,1,0,null,0]
[95,"Long X95","Lat Y95","3G",0,1,0,null,0]
[96,"Long X96","Lat Y96","3G",0,1,0,null,0]
[97,"Long X97","Lat Y97","3G",0,1,0,null,0]
[98,"Long X98","Lat Y98","3G",0,1,0,null,0]
[99,"Long X99","Lat Y99","3G",0,1,0,null,0]
[100,"Long X100","Lat Y100","3G",0,1,0,null,0]
[101,"Long X101","Lat Y101","3G",0,1,0,null,0]
[102,"Long X102","Lat Y102","3G",0,1,0,null,0]
[103,"Long X103","Lat Y103","3G",0,1,0,null,0]
[104,"Long X104","Lat Y104","3G",0,1,0,null,0]
[105,"Long X105","Lat Y105","3G",0,1,0,null,0]
[106,"Long X106","Lat Y106","3G",0,1,0,null,0]
[107,"Long X107","Lat Y107","3G",0,1,0,null,0]
[108,"Long X108","Lat Y108","3G",0,1,0,null,0]
[109,"Long X109","Lat Y109","3G",0,1,0,null,0]
[110,"Long X110","Lat Y110","3G",0,1,0,null,0]
[111,"Long X111","Lat Y111","3G",0,1,0,null,0]
[112,"Long X112","Lat Y112","3G",0,1,0,null,0]
[113,"Long X113","Lat Y113","3G",0,1,0,null,0]
[114,"Long X114","Lat Y114","3G",0,1,0,null,0]
[115,"Long X115","Lat Y115","3G",0,1,0,null,0]
[116,"Long X116","Lat Y116","3G",0,1,0,null,0]
[117,"Long X117","Lat Y117","3G",0,1,0,null,0]
[118,"Long X118","Lat Y118","3G",0,1,0,null,0]
[119,"Long X119","Lat Y119","3G",0,1,0,null,0]
[120,"Long X120","Lat Y120","3G",0,1,0,null,0]
[121,"Long X121","Lat Y121","3G",0,1,0,null,0]
[122,"Long X122","Lat Y122","3G",0,1,0,null,0]
[123,"Long X123","Lat Y123","3G",0,1,0,null,0]
[124,"Long X124","Lat Y124","2G/3G",1,1,100000,"iBSC5",17]
[125,"Long X125","Lat Y125","3G",0,1,0,null,0]
[126,"Long X126","Lat Y126","2G/3G",1,1,100000,"iBSC5",16]
[127,"Long X127","Lat Y127","3G",0,1,0,null,0]
[128,"Long X128","Lat Y128","2G/3G",1,1,100000,"iBSC5",18]
[129,"Long X129","Lat Y129","2G/3G",1,1,100000,"iBSC5",21]
[130,{"$f":"CONCATENATE(\"Long X\",TEXT($A133,0))","v":"Long X130"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A133,0))","v":"Lat Y130"},"2G",1,0,100000,"iBSC5",25]
[131,"Long X131","Lat Y131","2G/3G",1,1,100000,"iBSC5",13]
[132,"Long X132","Lat Y132","2G/3G",1,1,100000,"iBSC5",19]
[133,"Long X133","Lat Y133","3G",0,1,0,null,0]
[134,"Long X134","Lat Y134","3G",0,1,0,null,0]
[135,"Long X135","Lat Y135","2G/3G",1,1,100000,"iBSC5",20]
[136,"Long X136","Lat Y136","2G/3G",1,1,100000,"iBSC5",27]
[137,"Long X137","Lat Y137","3G",0,1,0,null,0]
[138,"Long X138","Lat Y138","2G/3G",1,1,100000,"iBSC5",17]
[139,"Long X139","Lat Y139","3G",0,1,0,null,0]
[140,"Long X140","Lat Y140","2G/3G",1,1,100000,"iBSC5",13]
[141,"Long X141","Lat Y141","3G",0,1,0,null,0]
[142,"Long X142","Lat Y142","2G/3G",1,1,100000,"iBSC5",22]
[143,"Long X143","Lat Y143","2G/3G",1,1,100000,"iBSC5",30]
[144,"Long X144","Lat Y144","2G/3G",1,1,100000,"iBSC5",20]
[145,"Long X145","Lat Y145","2G/3G",1,1,100000,"iBSC5",28]
[146,"Long X146","Lat Y146","3G",0,1,0,null,0]
[147,"Long X147","Lat Y147","2G/3G",1,1,100000,"iBSC5",23]
[148,"Long X148","Lat Y148","2G/3G",1,1,100000,"iBSC5",19]
[149,"Long X149","Lat Y149","3G",0,1,0,null,0]
[150,"Long X150","Lat Y150","3G",0,1,0,null,0]
[151,"Long X151","Lat Y151","3G",0,1,0,null,0]
[152,"Long X152","Lat Y152","2G/3G",1,1,100000,"iBSC5",24]
[153,"Long X153","Lat Y153","2G/3G",1,1,100000,"iBSC5",30]
[154,"Long X154","Lat Y154","2G/3G",1,1,100000,"iBSC5",21]
[155,"Long X155","Lat Y155","2G/3G",1,1,100000,"iBSC5",30]
[156,"Long X156","Lat Y156","3G",0,1,0,null,0]
[157,"Long X157","Lat Y157","3G",0,1,0,null,0]
[158,"Long X158","Lat Y158","2G",1,0,100000,"iBSC5",14]
[159,"Long X159","Lat Y159","3G",0,1,0,null,0]
[160,"Long X160","Lat Y160","2G/3G",1,1,100000,"iBSC5",11]
[161,"Long X161","Lat Y161","2G/3G",1,1,100000,"iBSC5",25]
[162,"Long X162","Lat Y162","3G",0,1,0,null,0]
[163,"Long X163","Lat Y163","3G",0,1,0,null,0]
[164,"Long X164","Lat Y164","2G/3G",1,1,100000,"iBSC5",25]
[165,"Long X165","Lat Y165","2G/3G",1,1,100000,"iBSC3",12]
[166,"Long X166","Lat Y166","2G/3G",1,1,100000,"iBSC3",28]
[167,"Long X167","Lat Y167","3G",0,1,0,null,0]
[168,"Long X168","Lat Y168","2G/3G",1,1,100000,"iBSC3",25]
[169,"Long X169","Lat Y169","2G",1,0,100000,"iBSC1",12]
[170,"Long X170","Lat Y170","2G/3G",1,1,100000,"iBSC3",25]
[171,"Long X171","Lat Y171","2G/3G",1,1,100000,"iBSC1",21]
[172,"Long X172","Lat Y172","2G/3G",1,1,100000,"iBSC3",21]
[173,"Long X173","Lat Y173","2G/3G",1,1,100000,"iBSC1",23]
[174,"Long X174","Lat Y174","2G/3G",1,1,100000,"iBSC3",26]
[175,"Long X175","Lat Y175","3G",0,1,0,null,0]
[176,"Long X176","Lat Y176","2G/3G",1,1,100000,"iBSC1",19]
[177,"Long X177","Lat Y177","2G/3G",1,1,100000,"iBSC1",30]
[178,"Long X178","Lat Y178","2G/3G",1,1,100000,"iBSC1",24]
[179,"Long X179","Lat Y179","3G",0,1,0,null,0]
[180,"Long X180","Lat Y180","3G",0,1,0,null,0]
[181,"Long X181","Lat Y181","3G",0,1,0,null,0]
[182,"Long X182","Lat Y182","3G",0,1,0,null,0]
[183,"Long X183","Lat Y183","3G",0,1,0,null,0]
[184,{"$f":"CONCATENATE(\"Long X\",TEXT($A187,0))","v":"Long X184"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A187,0))","v":"Lat Y184"},"3G",0,1,0,null,0]
[185,"Long X185","Lat Y185","2G/3G",1,1,100000,"IBSC1",27]
[186,"Long X186","Lat Y186","2G/3G",1,1,100000,"IBSC1",13]
[187,"Long X187","Lat Y187","3G",0,1,0,null,0]
[188,"Long X188","Lat Y188","2G/3G",1,1,100000,"IBSC1",10]
[189,"Long X189","Lat Y189","3G",0,1,0,null,0]
[190,"Long X190","Lat Y190","3G",0,1,0,null,0]
[191,"Long X191","Lat Y191","2G/3G",1,1,100000,"iBSC1",22]
[192,"Long X192","Lat Y192","2G/3G",1,1,100000,"IBSC1",24]
[193,"Long X193","Lat Y193","2G/3G",1,1,100000,"iBSC1",17]
[194,"Long X194","Lat Y194","3G",0,1,0,null,0]
[195,"Long X195","Lat Y195","3G",0,1,0,null,0]
[196,"Long X196","Lat Y196","2G/3G",1,1,100000,"IBSC1",24]
[197,"Long X197","Lat Y197","2G/3G",1,1,100000,"IBSC1",17]
[198,"Long X198","Lat Y198","2G/3G",1,1,100000,"IBSC1",22]
[199,"Long X199","Lat Y199","3G",0,1,0,null,0]
[200,"Long X200","Lat Y200","3G",0,1,0,null,0]
[201,"Long X201","Lat Y201","2G",1,0,100000,"IBSC1",15]
[202,"Long X202","Lat Y202","3G",0,1,0,null,0]
[203,"Long X203","Lat Y203","2G/3G",1,1,100000,"IBSC1",16]
[204,"Long X204","Lat Y204","2G/3G",1,1,100000,"iBSC1",18]
[205,"Long X205","Lat Y205","3G",0,1,0,null,0]
[206,"Long X206","Lat Y206","2G/3G",1,1,100000,"IBSC1",17]
[207,"Long X207","Lat Y207","2G/3G",1,1,100000,"IBSC1",19]
[208,"Long X208","Lat Y208","2G/3G",1,1,100000,"IBSC1",19]
[209,"Long X209","Lat Y209","2G/3G",1,1,100000,"IBSC1",18]
[210,"Long X210","Lat Y210","3G",0,1,0,null,0]
[211,"Long X211","Lat Y211","2G/3G",1,1,100000,"IBSC1",16]
[212,"Long X212","Lat Y212","3G",0,1,0,null,0]
[213,"Long X213","Lat Y213","2G/3G",1,1,100000,"IBSC1",23]
[214,"Long X214","Lat Y214","2G/3G",1,1,100000,"IBSC1",23]
[215,"Long X215","Lat Y215","2G/3G",1,1,100000,"IBSC1",18]
[216,"Long X216","Lat Y216","2G/3G",1,1,100000,"IBSC1",20]
[217,"Long X217","Lat Y217","2G/3G",1,1,100000,"IBSC1",23]
[218,"Long X218","Lat Y218","2G/3G",1,1,100000,"IBSC1",22]
[219,"Long X219","Lat Y219","3G",0,1,0,null,0]
[220,"Long X220","Lat Y220","2G/3G",1,1,100000,"IBSC1",18]
[221,"Long X221","Lat Y221","2G/3G",1,1,100000,"IBSC1",20]
[222,"Long X222","Lat Y222","2G",1,0,100000,"IBSC1",17]
[223,"Long X223","Lat Y223","2G/3G",1,1,100000,"IBSC1",16]
[224,"Long X224","Lat Y224","2G",1,0,100000,"IBSC1",15]
[225,"Long X225","Lat Y225","2G/3G",1,1,100000,"IBSC1",20]
[226,"Long X226","Lat Y226","2G/3G",1,1,100000,"iBSC1",23]
[227,"Long X227","Lat Y227","3G",0,1,0,null,0]
[228,"Long X228","Lat Y228","2G/3G",1,1,100000,"IBSC1",20]
[229,"Long X229","Lat Y229","2G/3G",1,1,100000,"IBSC1",23]
[230,"Long X230","Lat Y230","2G/3G",1,1,100000,"IBSC1",19]
[231,"Long X231","Lat Y231","3G",0,1,0,null,0]
[232,"Long X232","Lat Y232","2G",1,0,100000,"IBSC1",17]
[233,"Long X233","Lat Y233","2G/3G",1,1,100000,"IBSC1",19]
[234,"Long X234","Lat Y234","2G/3G",1,1,100000,"IBSC1",21]
[235,"Long X235","Lat Y235","2G/3G",1,1,100000,"IBSC1",24]
[236,"Long X236","Lat Y236","3G",0,1,0,null,0]
[237,"Long X237","Lat Y237","2G",1,0,100000,"iBSC1",17]
[238,"Long X238","Lat Y238","2G/3G",1,1,100000,"IBSC1",16]
[239,"Long X239","Lat Y239","2G/3G",1,1,100000,"IBSC1",19]
[240,"Long X240","Lat Y240","2G/3G",1,1,100000,"IBSC1",18]
[241,"Long X241","Lat Y241","2G/3G",1,1,100000,"IBSC1",20]
[242,"Long X242","Lat Y242","2G/3G",1,1,100000,"IBSC1",17]
[243,"Long X243","Lat Y243","2G/3G",1,1,100000,"IBSC1",21]
[244,"Long X244","Lat Y244","2G/3G",1,1,100000,"IBSC1",17]
[245,{"$f":"CONCATENATE(\"Long X\",TEXT($A248,0))","v":"Long X245"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A248,0))","v":"Lat Y245"},"3G",0,1,0,null,0]
[246,"Long X246","Lat Y246","3G",0,1,0,null,0]
[247,"Long X247","Lat Y247","3G",0,1,0,null,0]
[248,"Long X248","Lat Y248","2G/3G",1,1,100000,"IBSC1",24]
[249,"Long X249","Lat Y249","2G/3G",1,1,100000,"IBSC1",16]
[250,"Long X250","Lat Y250","2G/3G",1,1,100000,"IBSC1",15]
[251,"Long X251","Lat Y251","2G/3G",1,1,100000,"IBSC1",24]
[252,"Long X252","Lat Y252","2G",1,0,100000,"IBSC1",22]
[253,"Long X253","Lat Y253","2G/3G",1,1,100000,"IBSC1",16]
[254,"Long X254","Lat Y254","2G/3G",1,1,100000,"IBSC1",26]
[255,"Long X255","Lat Y255","2G/3G",1,1,100000,"IBSC1",21]
[256,"Long X256","Lat Y256","3G",0,1,0,null,0]
[257,"Long X257","Lat Y257","2G/3G",1,1,100000,"IBSC1",17]
[258,"Long X258","Lat Y258","2G/3G",1,1,100000,"IBSC1",20]
[259,"Long X259","Lat Y259","2G/3G",1,1,100000,"iBSC3",19]
[260,"Long X260","Lat Y260","2G/3G",1,1,100000,"iBSC1",20]
[261,"Long X261","Lat Y261","2G/3G",1,1,100000,"IBSC1",20]
[262,"Long X262","Lat Y262","2G/3G",1,1,100000,"IBSC1",20]
[263,"Long X263","Lat Y263","2G/3G",1,1,100000,"IBSC1",20]
[264,"Long X264","Lat Y264","2G/3G",1,1,100000,"IBSC1",21]
[265,"Long X265","Lat Y265","2G/3G",1,1,100000,"IBSC1",23]
[266,"Long X266","Lat Y266","2G",1,0,100000,"IBSC1",15]
[267,"Long X267","Lat Y267","2G/3G",1,1,100000,"IBSC1",20]
[268,"Long X268","Lat Y268","3G",0,1,0,null,0]
[269,"Long X269","Lat Y269","3G",0,1,0,null,0]
[270,"Long X270","Lat Y270","2G/3G",1,1,100000,"IBSC1",17]
[271,"Long X271","Lat Y271","2G/3G",1,1,100000,"IBSC1",23]
[272,"Long X272","Lat Y272","2G/3G",1,1,100000,"IBSC1",21]
[273,"Long X273","Lat Y273","2G/3G",1,1,100000,"IBSC1",19]
[274,"Long X274","Lat Y274","2G/3G",1,1,100000,"IBSC1",24]
[275,"Long X275","Lat Y275","2G/3G",1,1,100000,"IBSC1",17]
[276,"Long X276","Lat Y276","2G/3G",1,1,100000,"IBSC1",24]
[277,"Long X277","Lat Y277","2G/3G",1,1,100000,"IBSC1",21]
[278,"Long X278","Lat Y278","2G/3G",1,1,100000,"IBSC1",14]
[279,"Long X279","Lat Y279","2G/3G",1,1,100000,"IBSC1",20]
[280,"Long X280","Lat Y280","2G/3G",1,1,100000,"iBSC1",26]
[281,"Long X281","Lat Y281","2G/3G",1,1,100000,"IBSC1",16]
[282,"Long X282","Lat Y282","2G/3G",1,1,100000,"IBSC1",16]
[283,"Long X283","Lat Y283","2G/3G",1,1,100000,"IBSC1",24]
[284,"Long X284","Lat Y284","2G/3G",1,1,100000,"IBSC1",20]
[285,"Long X285","Lat Y285","2G/3G",1,1,100000,"IBSC1",16]
[286,"Long X286","Lat Y286","3G",0,1,0,null,0]
[287,"Long X287","Lat Y287","2G/3G",1,1,100000,"iBSC1",28]
[288,"Long X288","Lat Y288","2G/3G",1,1,100000,"IBSC1",19]
[289,"Long X289","Lat Y289","2G/3G",1,1,100000,"iBSC2",19]
[290,"Long X290","Lat Y290","2G/3G",1,1,100000,"IBSC1",18]
[291,"Long X291","Lat Y291","2G/3G",1,1,100000,"IBSC1",25]
[292,"Long X292","Lat Y292","2G/3G",1,1,100000,"IBSC1",17]
[293,"Long X293","Lat Y293","2G/3G",1,1,100000,"iBSC2",20]
[294,"Long X294","Lat Y294","3G",0,1,0,null,0]
[295,"Long X295","Lat Y295","2G/3G",1,1,100000,"IBSC1",21]
[296,"Long X296","Lat Y296","2G/3G",1,1,100000,"IBSC1",16]
[297,"Long X297","Lat Y297","3G",0,1,0,null,0]
[298,"Long X298","Lat Y298","2G/3G",1,1,100000,"IBSC1",17]
[299,"Long X299","Lat Y299","2G/3G",1,1,100000,"IBSC1",20]
[300,"Long X300","Lat Y300","2G/3G",1,1,100000,"IBSC1",17]
[301,"Long X301","Lat Y301","2G/3G",1,1,100000,"IBSC1",18]
[302,"Long X302","Lat Y302","2G/3G",1,1,100000,"IBSC1",31]
[303,"Long X303","Lat Y303","2G/3G",1,1,100000,"iBSC3",24]
[304,"Long X304","Lat Y304","2G/3G",1,1,100000,"IBSC1",19]
[305,"Long X305","Lat Y305","2G/3G",1,1,100000,"IBSC1",22]
[306,"Long X306","Lat Y306","2G/3G",1,1,100000,"IBSC1",19]
[307,"Long X307","Lat Y307","2G/3G",1,1,100000,"iBSC2",24]
[308,"Long X308","Lat Y308","2G/3G",1,1,100000,"IBSC1",26]
[309,{"$f":"CONCATENATE(\"Long X\",TEXT($A312,0))","v":"Long X309"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A312,0))","v":"Lat Y309"},"2G/3G",1,1,100000,"IBSC1",18]
[310,"Long X310","Lat Y310","2G/3G",1,1,100000,"IBSC1",17]
[311,"Long X311","Lat Y311","2G/3G",1,1,100000,"IBSC1",24]
[312,"Long X312","Lat Y312","2G/3G",1,1,100000,"IBSC1",17]
[313,"Long X313","Lat Y313","2G/3G",1,1,100000,"IBSC1",18]
[314,"Long X314","Lat Y314","2G/3G",1,1,100000,"iBSC1",20]
[315,"Long X315","Lat Y315","2G/3G",1,1,100000,"IBSC1",17]
[316,"Long X316","Lat Y316","2G/3G",1,1,100000,"IBSC1",19]
[317,"Long X317","Lat Y317","2G",1,0,100000,"IBSC1",18]
[318,"Long X318","Lat Y318","2G/3G",1,1,100000,"iBSC2",16]
[319,"Long X319","Lat Y319","3G",0,1,0,null,0]
[320,"Long X320","Lat Y320","2G/3G",1,1,100000,"IBSC1",27]
[321,"Long X321","Lat Y321","2G",1,0,100000,"iBSC3",20]
[322,"Long X322","Lat Y322","2G/3G",1,1,100000,"IBSC1",13]
[323,"Long X323","Lat Y323","3G",0,1,0,null,0]
[324,"Long X324","Lat Y324","3G",0,1,0,null,0]
[325,"Long X325","Lat Y325","2G/3G",1,1,100000,"iBSC2",16]
[326,"Long X326","Lat Y326","2G",1,0,100000,"iBSC1",17]
[327,"Long X327","Lat Y327","2G/3G",1,1,100000,"iBSC3",21]
[328,"Long X328","Lat Y328","2G",1,0,100000,"IBSC1",19]
[329,"Long X329","Lat Y329","2G/3G",1,1,100000,"iBSC3",27]
[330,"Long X330","Lat Y330","2G/3G",1,1,100000,"IBSC1",16]
[331,"Long X331","Lat Y331","3G",0,1,0,null,0]
[332,"Long X332","Lat Y332","2G/3G",1,1,100000,"IBSC1",20]
[333,"Long X333","Lat Y333","2G/3G",1,1,100000,"iBSC3",16]
[334,"Long X334","Lat Y334","2G/3G",1,1,100000,"IBSC1",19]
[335,"Long X335","Lat Y335","2G/3G",1,1,100000,"iBSC1",16]
[336,"Long X336","Lat Y336","3G",0,1,0,null,0]
[337,"Long X337","Lat Y337","2G/3G",1,1,100000,"IBSC1",23]
[338,"Long X338","Lat Y338","2G/3G",1,1,100000,"IBSC1",20]
[339,"Long X339","Lat Y339","2G/3G",1,1,100000,"iBSC3",19]
[340,"Long X340","Lat Y340","2G/3G",1,1,100000,"IBSC1",20]
[341,"Long X341","Lat Y341","2G/3G",1,1,100000,"iBSC2",20]
[342,"Long X342","Lat Y342","2G/3G",1,1,100000,"iBSC3",16]
[343,"Long X343","Lat Y343","2G/3G",1,1,100000,"iBSC3",16]
[344,"Long X344","Lat Y344","2G/3G",1,1,100000,"IBSC1",21]
[345,"Long X345","Lat Y345","2G/3G",1,1,100000,"iBSC3",16]
[346,"Long X346","Lat Y346","3G",0,1,0,null,0]
[347,"Long X347","Lat Y347","2G/3G",1,1,100000,"IBSC1",14]
[348,"Long X348","Lat Y348","2G/3G",1,1,100000,"iBSC3",17]
[349,"Long X349","Lat Y349","2G/3G",1,1,100000,"IBSC1",24]
[350,"Long X350","Lat Y350","2G/3G",1,1,100000,"IBSC1",19]
[351,"Long X351","Lat Y351","2G/3G",1,1,100000,"iBSC2",19]
[352,"Long X352","Lat Y352","2G/3G",1,1,100000,"iBSC3",23]
[353,"Long X353","Lat Y353","2G/3G",1,1,100000,"iBSC3",17]
[354,"Long X354","Lat Y354","2G/3G",1,1,100000,"iBSC2",19]
[355,"Long X355","Lat Y355","2G/3G",1,1,100000,"iBSC3",16]
[356,"Long X356","Lat Y356","2G/3G",1,1,100000,"iBSC2",19]
[357,"Long X357","Lat Y357","3G",0,1,0,null,0]
[358,"Long X358","Lat Y358","2G/3G",1,1,100000,"IBSC1",16]
[359,"Long X359","Lat Y359","3G",0,1,0,null,0]
[360,"Long X360","Lat Y360","2G/3G",1,1,100000,"iBSC3",22]
[361,"Long X361","Lat Y361","2G/3G",1,1,100000,"IBSC1",20]
[362,"Long X362","Lat Y362","2G/3G",1,1,100000,"IBSC1",19]
[363,"Long X363","Lat Y363","2G/3G",1,1,100000,"iBSC3",19]
[364,"Long X364","Lat Y364","2G/3G",1,1,100000,"IBSC1",17]
[365,"Long X365","Lat Y365","2G/3G",1,1,100000,"IBSC1",17]
[366,"Long X366","Lat Y366","2G/3G",1,1,100000,"iBSC3",20]
[367,"Long X367","Lat Y367","3G",0,1,0,null,0]
[368,"Long X368","Lat Y368","2G/3G",1,1,100000,"iBSC3",18]
[369,"Long X369","Lat Y369","2G/3G",1,1,100000,"iBSC2",21]
[370,{"$f":"CONCATENATE(\"Long X\",TEXT($A373,0))","v":"Long X370"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A373,0))","v":"Lat Y370"},"2G/3G",1,1,100000,"IBSC1",23]
[371,"Long X371","Lat Y371","2G/3G",1,1,100000,"iBSC3",21]
[372,"Long X372","Lat Y372","2G/3G",1,1,100000,"IBSC1",20]
[373,"Long X373","Lat Y373","2G/3G",1,1,100000,"iBSC2",27]
[374,"Long X374","Lat Y374","2G/3G",1,1,100000,"iBSC2",20]
[375,"Long X375","Lat Y375","2G/3G",1,1,100000,"iBSC2",22]
[376,"Long X376","Lat Y376","2G/3G",1,1,100000,"iBSC3",20]
[377,"Long X377","Lat Y377","2G/3G",1,1,100000,"iBSC3",24]
[378,"Long X378","Lat Y378","2G/3G",1,1,100000,"iBSC3",17]
[379,"Long X379","Lat Y379","3G",0,1,0,null,0]
[380,"Long X380","Lat Y380","2G/3G",1,1,100000,"iBSC3",18]
[381,"Long X381","Lat Y381","3G",0,1,0,null,0]
[382,"Long X382","Lat Y382","2G/3G",1,1,100000,"iBSC2",28]
[383,"Long X383","Lat Y383","3G",0,1,0,null,0]
[384,"Long X384","Lat Y384","2G/3G",1,1,100000,"iBSC2",20]
[385,"Long X385","Lat Y385","2G/3G",1,1,100000,"iBSC3",19]
[386,"Long X386","Lat Y386","3G",0,1,0,null,0]
[387,"Long X387","Lat Y387","2G/3G",1,1,100000,"iBSC2",24]
[388,"Long X388","Lat Y388","2G/3G",1,1,100000,"iBSC3",20]
[389,"Long X389","Lat Y389","2G/3G",1,1,100000,"iBSC3",19]
[390,"Long X390","Lat Y390","3G",0,1,0,null,0]
[391,"Long X391","Lat Y391","2G/3G",1,1,100000,"iBSC3",20]
[392,"Long X392","Lat Y392","2G/3G",1,1,100000,"iBSC3",16]
[393,"Long X393","Lat Y393","2G/3G",1,1,100000,"iBSC3",21]
[394,"Long X394","Lat Y394","2G/3G",1,1,100000,"iBSC3",20]
[395,"Long X395","Lat Y395","2G/3G",1,1,100000,"iBSC3",20]
[396,"Long X396","Lat Y396","2G/3G",1,1,100000,"iBSC3",18]
[397,"Long X397","Lat Y397","2G/3G",1,1,100000,"iBSC3",14]
[398,"Long X398","Lat Y398","3G",0,1,0,null,0]
[399,"Long X399","Lat Y399","3G",0,1,0,null,0]
[400,"Long X400","Lat Y400","2G/3G",1,1,100000,"iBSC3",20]
[401,"Long X401","Lat Y401","2G/3G",1,1,100000,"iBSC3",21]
[402,"Long X402","Lat Y402","2G/3G",1,1,100000,"iBSC3",19]
[403,"Long X403","Lat Y403","2G/3G",1,1,100000,"iBSC3",16]
[404,"Long X404","Lat Y404","3G",0,1,0,null,0]
[405,"Long X405","Lat Y405","2G/3G",1,1,100000,"iBSC3",20]
[406,"Long X406","Lat Y406","2G/3G",1,1,100000,"iBSC3",30]
[407,"Long X407","Lat Y407","2G",1,0,100000,"iBSC3",17]
[408,"Long X408","Lat Y408","2G/3G",1,1,100000,"iBSC3",18]
[409,"Long X409","Lat Y409","2G",1,0,100000,"iBSC3",19]
[410,"Long X410","Lat Y410","2G/3G",1,1,100000,"iBSC3",21]
[411,"Long X411","Lat Y411","2G/3G",1,1,100000,"iBSC3",21]
[412,"Long X412","Lat Y412","2G/3G",1,1,100000,"iBSC3",22]
[413,"Long X413","Lat Y413","2G/3G",1,1,100000,"iBSC3",24]
[414,"Long X414","Lat Y414","2G/3G",1,1,100000,"iBSC3",16]
[415,"Long X415","Lat Y415","3G",0,1,0,null,0]
[416,"Long X416","Lat Y416","2G/3G",1,1,100000,"iBSC3",23]
[417,"Long X417","Lat Y417","2G/3G",1,1,100000,"iBSC3",26]
[418,"Long X418","Lat Y418","2G/3G",1,1,100000,"iBSC3",17]
[419,"Long X419","Lat Y419","2G/3G",1,1,100000,"iBSC3",11]
[420,"Long X420","Lat Y420","2G/3G",1,1,100000,"iBSC3",20]
[421,"Long X421","Lat Y421","2G/3G",1,1,100000,"iBSC3",18]
[422,"Long X422","Lat Y422","2G/3G",1,1,100000,"iBSC3",22]
[423,"Long X423","Lat Y423","2G/3G",1,1,100000,"iBSC3",18]
[424,"Long X424","Lat Y424","2G/3G",1,1,100000,"iBSC3",14]
[425,"Long X425","Lat Y425","2G/3G",1,1,100000,"iBSC3",24]
[426,"Long X426","Lat Y426","2G/3G",1,1,100000,"iBSC3",20]
[427,{"$f":"CONCATENATE(\"Long X\",TEXT($A430,0))","v":"Long X427"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A430,0))","v":"Lat Y427"},"2G/3G",1,1,100000,"iBSC3",15]
[428,"Long X428","Lat Y428","2G/3G",1,1,100000,"iBSC3",22]
[429,"Long X429","Lat Y429","2G",1,0,100000,"iBSC3",19]
[430,"Long X430","Lat Y430","2G/3G",1,1,100000,"iBSC3",23]
[431,"Long X431","Lat Y431","2G/3G",1,1,100000,"iBSC3",21]
[432,"Long X432","Lat Y432","2G/3G",1,1,100000,"iBSC3",20]
[433,"Long X433","Lat Y433","2G/3G",1,1,100000,"iBSC3",19]
[434,"Long X434","Lat Y434","2G/3G",1,1,100000,"iBSC3",19]
[435,"Long X435","Lat Y435","2G",1,0,100000,"iBSC3",18]
[436,"Long X436","Lat Y436","3G",0,1,0,null,0]
[437,"Long X437","Lat Y437","2G/3G",1,1,100000,"iBSC3",26]
[438,"Long X438","Lat Y438","2G/3G",1,1,100000,"iBSC3",19]
[439,"Long X439","Lat Y439","2G/3G",1,1,100000,"iBSC3",16]
[440,"Long X440","Lat Y440","2G/3G",1,1,100000,"iBSC2",16]
[441,"Long X441","Lat Y441","2G/3G",1,1,100000,"iBSC3",20]
[442,"Long X442","Lat Y442","2G/3G",1,1,100000,"iBSC3",27]
[443,"Long X443","Lat Y443","2G/3G",1,1,100000,"iBSC3",16]
[444,"Long X444","Lat Y444","2G/3G",1,1,100000,"iBSC3",20]
[445,"Long X445","Lat Y445","2G/3G",1,1,100000,"iBSC3",23]
[446,"Long X446","Lat Y446","3G",0,1,0,null,0]
[447,"Long X447","Lat Y447","2G/3G",1,1,100000,"iBSC3",20]
[448,"Long X448","Lat Y448","2G/3G",1,1,100000,"iBSC3",18]
[449,"Long X449","Lat Y449","2G/3G",1,1,100000,"iBSC3",18]
[450,"Long X450","Lat Y450","2G/3G",1,1,100000,"iBSC3",21]
[451,"Long X451","Lat Y451","2G/3G",1,1,100000,"iBSC3",19]
[452,"Long X452","Lat Y452","3G",0,1,0,null,0]
[453,"Long X453","Lat Y453","2G",1,0,100000,"iBSC3",17]
[454,"Long X454","Lat Y454","2G/3G",1,1,100000,"iBSC3",16]
[455,"Long X455","Lat Y455","2G/3G",1,1,100000,"iBSC2",19]
[456,"Long X456","Lat Y456","2G/3G",1,1,100000,"iBSC3",18]
[457,"Long X457","Lat Y457","2G/3G",1,1,100000,"iBSC2",21]
[458,"Long X458","Lat Y458","2G",1,0,100000,"iBSC3",0]
[459,"Long X459","Lat Y459","2G/3G",1,1,100000,"iBSC3",21]
[460,"Long X460","Lat Y460","2G/3G",1,1,100000,"iBSC3",28]
[461,"Long X461","Lat Y461","2G/3G",1,1,100000,"iBSC3",21]
[462,"Long X462","Lat Y462","2G",1,0,100000,"iBSC3",17]
[463,"Long X463","Lat Y463","2G/3G",1,1,100000,"iBSC3",20]
[464,"Long X464","Lat Y464","2G/3G",1,1,100000,"iBSC3",15]
[465,"Long X465","Lat Y465","2G/3G",1,1,100000,"iBSC3",27]
[466,"Long X466","Lat Y466","2G/3G",1,1,100000,"iBSC3",26]
[467,"Long X467","Lat Y467","2G",1,0,100000,"iBSC3",16]
[468,"Long X468","Lat Y468","2G",1,0,100000,"iBSC3",21]
[469,"Long X469","Lat Y469","2G/3G",1,1,100000,"iBSC4",24]
[470,"Long X470","Lat Y470","2G",1,0,100000,"iBSC3",17]
[471,"Long X471","Lat Y471","2G/3G",1,1,100000,"iBSC2",23]
[472,"Long X472","Lat Y472","2G/3G",1,1,100000,"iBSC2",19]
[473,"Long X473","Lat Y473","3G",0,1,0,null,0]
[474,"Long X474","Lat Y474","2G/3G",1,1,100000,"iBSC3",22]
[475,"Long X475","Lat Y475","2G/3G",1,1,100000,"iBSC3",24]
[476,"Long X476","Lat Y476","2G/3G",1,1,100000,"iBSC3",17]
[477,"Long X477","Lat Y477","2G/3G",1,1,100000,"iBSC2",20]
[478,"Long X478","Lat Y478","2G/3G",1,1,100000,"iBSC3",19]
[479,"Long X479","Lat Y479","2G/3G",1,1,100000,"iBSC3",18]
[480,"Long X480","Lat Y480","2G/3G",1,1,100000,"iBSC3",26]
[481,"Long X481","Lat Y481","2G/3G",1,1,100000,"iBSC3",19]
[482,"Long X482","Lat Y482","2G/3G",1,1,100000,"iBSC3",18]
[483,"Long X483","Lat Y483","2G/3G",1,1,100000,"iBSC3",20]
[484,"Long X484","Lat Y484","2G/3G",1,1,100000,"iBSC3",18]
[485,"Long X485","Lat Y485","2G/3G",1,1,100000,"iBSC3",21]
[486,"Long X486","Lat Y486","2G/3G",1,1,100000,"iBSC3",18]
[487,"Long X487","Lat Y487","2G/3G",1,1,100000,"iBSC3",20]
[488,"Long X488","Lat Y488","2G",1,0,100000,"iBSC3",24]
[489,"Long X489","Lat Y489","2G/3G",1,1,100000,"iBSC3",18]
[490,"Long X490","Lat Y490","2G/3G",1,1,100000,"iBSC2",20]
[491,{"$f":"CONCATENATE(\"Long X\",TEXT($A494,0))","v":"Long X491"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A494,0))","v":"Lat Y491"},"2G",1,0,100000,"iBSC3",21]
[492,"Long X492","Lat Y492","3G",0,1,0,null,0]
[493,"Long X493","Lat Y493","2G/3G",1,1,100000,"iBSC3",22]
[494,"Long X494","Lat Y494","2G/3G",1,1,100000,"iBSC3",18]
[495,"Long X495","Lat Y495","2G/3G",1,1,100000,"iBSC3",18]
[496,"Long X496","Lat Y496","2G",1,0,100000,"iBSC3",17]
[497,"Long X497","Lat Y497","2G",1,0,100000,"iBSC3",19]
[498,"Long X498","Lat Y498","2G/3G",1,1,100000,"iBSC3",20]
[499,"Long X499","Lat Y499","3G",0,1,0,null,0]
[500,"Long X500","Lat Y500","2G/3G",1,1,100000,"iBSC3",16]
[501,"Long X501","Lat Y501","2G/3G",1,1,100000,"iBSC2",23]
[502,"Long X502","Lat Y502","2G/3G",1,1,100000,"iBSC2",20]
[503,"Long X503","Lat Y503","2G/3G",1,1,100000,"iBSC3",15]
[504,"Long X504","Lat Y504","2G/3G",1,1,100000,"iBSC2",24]
[505,"Long X505","Lat Y505","2G/3G",1,1,100000,"iBSC3",18]
[506,"Long X506","Lat Y506","2G/3G",1,1,100000,"iBSC3",15]
[507,"Long X507","Lat Y507","2G",1,0,100000,"iBSC2",21]
[508,"Long X508","Lat Y508","2G/3G",1,1,100000,"iBSC3",20]
[509,"Long X509","Lat Y509","2G",1,0,100000,"iBSC2",20]
[510,"Long X510","Lat Y510","2G/3G",1,1,100000,"iBSC3",17]
[511,"Long X511","Lat Y511","2G/3G",1,1,100000,"iBSC2",30]
[512,"Long X512","Lat Y512","2G/3G",1,1,100000,"iBSC3",19]
[513,"Long X513","Lat Y513","2G/3G",1,1,100000,"iBSC2",27]
[514,"Long X514","Lat Y514","2G/3G",1,1,100000,"iBSC3",18]
[515,"Long X515","Lat Y515","2G/3G",1,1,100000,"iBSC3",17]
[516,"Long X516","Lat Y516","2G/3G",1,1,100000,"iBSC3",20]
[517,"Long X517","Lat Y517","2G/3G",1,1,100000,"iBSC3",26]
[518,"Long X518","Lat Y518","2G/3G",1,1,100000,"iBSC2",18]
[519,"Long X519","Lat Y519","2G/3G",1,1,100000,"iBSC4",20]
[520,"Long X520","Lat Y520","3G",0,1,0,null,0]
[521,"Long X521","Lat Y521","2G/3G",1,1,100000,"iBSC2",26]
[522,"Long X522","Lat Y522","2G/3G",1,1,100000,"iBSC2",18]
[523,"Long X523","Lat Y523","3G",0,1,0,null,0]
[524,"Long X524","Lat Y524","2G",1,0,100000,"iBSC3",12]
[525,"Long X525","Lat Y525","2G/3G",1,1,100000,"iBSC3",21]
[526,"Long X526","Lat Y526","2G/3G",1,1,100000,"iBSC3",17]
[527,"Long X527","Lat Y527","2G/3G",1,1,100000,"iBSC3",20]
[528,"Long X528","Lat Y528","2G/3G",1,1,100000,"iBSC2",19]
[529,"Long X529","Lat Y529","3G",0,1,0,null,0]
[530,"Long X530","Lat Y530","2G/3G",1,1,100000,"iBSC3",19]
[531,"Long X531","Lat Y531","2G/3G",1,1,100000,"iBSC2",28]
[532,"Long X532","Lat Y532","2G/3G",1,1,100000,"iBSC2",17]
[533,"Long X533","Lat Y533","2G/3G",1,1,100000,"iBSC2",26]
[534,"Long X534","Lat Y534","2G",1,0,100000,"iBSC3",17]
[535,"Long X535","Lat Y535","2G/3G",1,1,100000,"iBSC3",21]
[536,"Long X536","Lat Y536","2G/3G",1,1,100000,"iBSC2",20]
[537,"Long X537","Lat Y537","2G",1,0,100000,"iBSC2",20]
[538,"Long X538","Lat Y538","2G",1,0,100000,"iBSC2",21]
[539,"Long X539","Lat Y539","2G/3G",1,1,100000,"iBSC2",27]
[540,"Long X540","Lat Y540","2G/3G",1,1,100000,"iBSC3",21]
[541,"Long X541","Lat Y541","2G/3G",1,1,100000,"iBSC2",20]
[542,"Long X542","Lat Y542","2G/3G",1,1,100000,"iBSC2",20]
[543,"Long X543","Lat Y543","2G/3G",1,1,100000,"iBSC3",16]
[544,"Long X544","Lat Y544","2G/3G",1,1,100000,"iBSC2",24]
[545,"Long X545","Lat Y545","2G/3G",1,1,100000,"iBSC3",19]
[546,"Long X546","Lat Y546","3G",0,1,0,null,0]
[547,"Long X547","Lat Y547","2G/3G",1,1,100000,"iBSC4",31]
[548,"Long X548","Lat Y548","2G/3G",1,1,100000,"iBSC2",19]
[549,"Long X549","Lat Y549","3G",0,1,0,null,0]
[550,"Long X550","Lat Y550","2G/3G",1,1,100000,"iBSC3",18]
[551,"Long X551","Lat Y551","2G/3G",1,1,100000,"iBSC2",29]
[552,"Long X552","Lat Y552","3G",0,1,0,null,0]
[553,"Long X553","Lat Y553","2G/3G",1,1,100000,"iBSC2",24]
[554,"Long X554","Lat Y554","2G/3G",1,1,100000,"iBSC2",26]
[555,{"$f":"CONCATENATE(\"Long X\",TEXT($A558,0))","v":"Long X555"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A558,0))","v":"Lat Y555"},"2G/3G",1,1,100000,"iBSC3",16]
[556,"Long X556","Lat Y556","2G/3G",1,1,100000,"iBSC1",14]
[557,"Long X557","Lat Y557","2G/3G",1,1,100000,"iBSC2",23]
[558,"Long X558","Lat Y558","2G/3G",1,1,100000,"iBSC2",23]
[559,"Long X559","Lat Y559","2G/3G",1,1,100000,"iBSC2",21]
[560,"Long X560","Lat Y560","2G",1,0,100000,"iBSC2",16]
[561,"Long X561","Lat Y561","2G/3G",1,1,100000,"iBSC2",17]
[562,"Long X562","Lat Y562","2G/3G",1,1,100000,"iBSC3",23]
[563,"Long X563","Lat Y563","2G/3G",1,1,100000,"iBSC4",27]
[564,"Long X564","Lat Y564","2G",1,0,100000,"iBSC2",20]
[565,"Long X565","Lat Y565","2G/3G",1,1,100000,"iBSC3",21]
[566,"Long X566","Lat Y566","2G/3G",1,1,100000,"iBSC2",23]
[567,"Long X567","Lat Y567","2G/3G",1,1,100000,"iBSC2",20]
[568,"Long X568","Lat Y568","3G",0,1,0,null,0]
[569,"Long X569","Lat Y569","2G/3G",1,1,100000,"iBSC2",20]
[570,"Long X570","Lat Y570","2G/3G",1,1,100000,"iBSC2",18]
[571,"Long X571","Lat Y571","3G",0,1,0,null,0]
[572,"Long X572","Lat Y572","3G",0,1,0,null,0]
[573,"Long X573","Lat Y573","2G/3G",1,1,100000,"iBSC2",24]
[574,"Long X574","Lat Y574","2G/3G",1,1,100000,"iBSC3",16]
[575,"Long X575","Lat Y575","2G/3G",1,1,100000,"iBSC3",17]
[576,"Long X576","Lat Y576","2G/3G",1,1,100000,"iBSC2",19]
[577,"Long X577","Lat Y577","2G/3G",1,1,100000,"iBSC2",15]
[578,"Long X578","Lat Y578","2G/3G",1,1,100000,"iBSC2",25]
[579,"Long X579","Lat Y579","2G/3G",1,1,100000,"iBSC2",19]
[580,"Long X580","Lat Y580","2G/3G",1,1,100000,"iBSC2",23]
[581,"Long X581","Lat Y581","2G/3G",1,1,100000,"iBSC2",28]
[582,"Long X582","Lat Y582","2G/3G",1,1,100000,"iBSC3",20]
[583,"Long X583","Lat Y583","2G/3G",1,1,100000,"iBSC2",25]
[584,"Long X584","Lat Y584","3G",0,1,0,null,0]
[585,"Long X585","Lat Y585","2G/3G",1,1,100000,"iBSC2",20]
[586,"Long X586","Lat Y586","2G/3G",1,1,100000,"iBSC2",27]
[587,"Long X587","Lat Y587","2G/3G",1,1,100000,"iBSC2",18]
[588,"Long X588","Lat Y588","2G/3G",1,1,100000,"iBSC3",19]
[589,"Long X589","Lat Y589","2G/3G",1,1,100000,"iBSC3",21]
[590,"Long X590","Lat Y590","3G",0,1,0,null,0]
[591,"Long X591","Lat Y591","3G",0,1,0,null,0]
[592,"Long X592","Lat Y592","2G/3G",1,1,100000,"iBSC2",20]
[593,"Long X593","Lat Y593","2G/3G",1,1,100000,"iBSC2",24]
[594,"Long X594","Lat Y594","3G",0,1,0,null,0]
[595,"Long X595","Lat Y595","2G",1,0,100000,"iBSC2",17]
[596,"Long X596","Lat Y596","2G/3G",1,1,100000,"iBSC2",20]
[597,"Long X597","Lat Y597","2G/3G",1,1,100000,"iBSC2",24]
[598,"Long X598","Lat Y598","2G/3G",1,1,100000,"iBSC2",22]
[599,"Long X599","Lat Y599","2G/3G",1,1,100000,"iBSC2",18]
[600,"Long X600","Lat Y600","2G/3G",1,1,100000,"iBSC2",25]
[601,"Long X601","Lat Y601","2G",1,0,100000,"iBSC2",21]
[602,"Long X602","Lat Y602","2G",1,0,100000,"iBSC2",17]
[603,"Long X603","Lat Y603","2G/3G",1,1,100000,"iBSC2",27]
[604,"Long X604","Lat Y604","2G/3G",1,1,100000,"iBSC3",17]
[605,"Long X605","Lat Y605","2G/3G",1,1,100000,"iBSC3",20]
[606,"Long X606","Lat Y606","2G/3G",1,1,100000,"iBSC2",19]
[607,"Long X607","Lat Y607","2G/3G",1,1,100000,"iBSC2",23]
[608,"Long X608","Lat Y608","2G/3G",1,1,100000,"iBSC2",21]
[609,"Long X609","Lat Y609","2G",1,0,100000,"iBSC2",27]
[610,"Long X610","Lat Y610","2G/3G",1,1,100000,"iBSC2",23]
[611,"Long X611","Lat Y611","2G/3G",1,1,100000,"iBSC2",25]
[612,"Long X612","Lat Y612","3G",0,1,0,null,0]
[613,"Long X613","Lat Y613","2G/3G",1,1,100000,"iBSC2",19]
[614,"Long X614","Lat Y614","3G",0,1,0,null,0]
[615,"Long X615","Lat Y615","3G",0,1,0,null,0]
[616,"Long X616","Lat Y616","2G/3G",1,1,100000,"iBSC2",18]
[617,"Long X617","Lat Y617","2G/3G",1,1,100000,"iBSC2",19]
[618,"Long X618","Lat Y618","2G/3G",1,1,100000,"iBSC2",25]
[619,{"$f":"CONCATENATE(\"Long X\",TEXT($A622,0))","v":"Long X619"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A622,0))","v":"Lat Y619"},"2G/3G",1,1,100000,"iBSC2",16]
[620,"Long X620","Lat Y620","2G/3G",1,1,100000,"iBSC2",22]
[621,"Long X621","Lat Y621","2G/3G",1,1,100000,"iBSC2",24]
[622,"Long X622","Lat Y622","2G/3G",1,1,100000,"iBSC2",19]
[623,"Long X623","Lat Y623","3G",0,1,0,null,0]
[624,"Long X624","Lat Y624","2G/3G",1,1,100000,"iBSC2",22]
[625,"Long X625","Lat Y625","2G",1,0,100000,"iBSC2",17]
[626,"Long X626","Lat Y626","2G/3G",1,1,100000,"iBSC2",27]
[627,"Long X627","Lat Y627","2G/3G",1,1,100000,"iBSC2",24]
[628,"Long X628","Lat Y628","2G/3G",1,1,100000,"iBSC2",25]
[629,"Long X629","Lat Y629","3G",0,1,0,null,0]
[630,"Long X630","Lat Y630","2G/3G",1,1,100000,"iBSC2",27]
[631,"Long X631","Lat Y631","2G/3G",1,1,100000,"iBSC2",20]
[632,"Long X632","Lat Y632","2G/3G",1,1,100000,"iBSC2",21]
[633,"Long X633","Lat Y633","2G",1,0,100000,"iBSC2",24]
[634,"Long X634","Lat Y634","3G",0,1,0,null,0]
[635,"Long X635","Lat Y635","2G/3G",1,1,100000,"iBSC2",18]
[636,"Long X636","Lat Y636","2G/3G",1,1,100000,"iBSC2",27]
[637,"Long X637","Lat Y637","2G",1,0,100000,"iBSC2",24]
[638,"Long X638","Lat Y638","3G",0,1,0,null,0]
[639,"Long X639","Lat Y639","2G/3G",1,1,100000,"iBSC2",25]
[640,"Long X640","Lat Y640","2G/3G",1,1,100000,"iBSC2",22]
[641,"Long X641","Lat Y641","3G",0,1,0,null,0]
[642,"Long X642","Lat Y642","2G/3G",1,1,100000,"iBSC2",29]
[643,"Long X643","Lat Y643","2G/3G",1,1,100000,"iBSC2",22]
[644,"Long X644","Lat Y644","2G/3G",1,1,100000,"iBSC2",18]
[645,"Long X645","Lat Y645","2G/3G",1,1,100000,"iBSC2",16]
[646,"Long X646","Lat Y646","3G",0,1,0,null,0]
[647,"Long X647","Lat Y647","2G/3G",1,1,100000,"iBSC2",25]
[648,"Long X648","Lat Y648","2G/3G",1,1,100000,"iBSC2",19]
[649,"Long X649","Lat Y649","3G",0,1,0,null,0]
[650,"Long X650","Lat Y650","2G/3G",1,1,100000,"iBSC2",24]
[651,"Long X651","Lat Y651","2G",1,0,100000,"iBSC2",22]
[652,"Long X652","Lat Y652","2G/3G",1,1,100000,"iBSC2",26]
[653,"Long X653","Lat Y653","2G/3G",1,1,100000,"iBSC2",23]
[654,"Long X654","Lat Y654","3G",0,1,0,null,0]
[655,"Long X655","Lat Y655","2G/3G",1,1,100000,"iBSC2",19]
[656,"Long X656","Lat Y656","2G/3G",1,1,100000,"iBSC4",28]
[657,"Long X657","Lat Y657","3G",0,1,0,null,0]
[658,"Long X658","Lat Y658","2G/3G",1,1,100000,"iBSC2",31]
[659,"Long X659","Lat Y659","2G",1,0,100000,"iBSC2",22]
[660,"Long X660","Lat Y660","2G/3G",1,1,100000,"iBSC2",20]
[661,"Long X661","Lat Y661","2G/3G",1,1,100000,"iBSC2",21]
[662,"Long X662","Lat Y662","2G",1,0,100000,"iBSC2",21]
[663,"Long X663","Lat Y663","2G/3G",1,1,100000,"iBSC2",26]
[664,"Long X664","Lat Y664","2G/3G",1,1,100000,"iBSC2",29]
[665,"Long X665","Lat Y665","2G/3G",1,1,100000,"iBSC2",21]
[666,"Long X666","Lat Y666","2G/3G",1,1,100000,"iBSC2",28]
[667,"Long X667","Lat Y667","2G/3G",1,1,100000,"iBSC2",28]
[668,"Long X668","Lat Y668","2G/3G",1,1,100000,"iBSC2",24]
[669,"Long X669","Lat Y669","2G/3G",1,1,100000,"iBSC2",27]
[670,"Long X670","Lat Y670","2G/3G",1,1,100000,"iBSC2",28]
[671,"Long X671","Lat Y671","2G/3G",1,1,100000,"iBSC2",18]
[672,"Long X672","Lat Y672","2G/3G",1,1,100000,"iBSC2",21]
[673,"Long X673","Lat Y673","3G",0,1,0,null,0]
[674,"Long X674","Lat Y674","2G/3G",1,1,100000,"iBSC2",16]
[675,"Long X675","Lat Y675","2G/3G",1,1,100000,"iBSC2",20]
[676,"Long X676","Lat Y676","2G/3G",1,1,100000,"iBSC2",24]
[677,"Long X677","Lat Y677","2G/3G",1,1,100000,"iBSC2",24]
[678,"Long X678","Lat Y678","2G/3G",1,1,100000,"iBSC2",25]
[679,"Long X679","Lat Y679","2G/3G",1,1,100000,"iBSC2",27]
[680,"Long X680","Lat Y680","2G/3G",1,1,100000,"iBSC2",25]
[681,"Long X681","Lat Y681","2G/3G",1,1,100000,"iBSC2",26]
[682,"Long X682","Lat Y682","2G/3G",1,1,100000,"iBSC2",21]
[683,{"$f":"CONCATENATE(\"Long X\",TEXT($A686,0))","v":"Long X683"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A686,0))","v":"Lat Y683"},"2G/3G",1,1,100000,"iBSC4",19]
[684,"Long X684","Lat Y684","2G/3G",1,1,100000,"iBSC4",28]
[685,"Long X685","Lat Y685","2G/3G",1,1,100000,"iBSC4",27]
[686,"Long X686","Lat Y686","2G/3G",1,1,100000,"iBSC4",12]
[687,"Long X687","Lat Y687","2G/3G",1,1,100000,"iBSC4",11]
[688,"Long X688","Lat Y688","3G",0,1,0,null,0]
[689,"Long X689","Lat Y689","3G",0,1,0,null,0]
[690,"Long X690","Lat Y690","3G",0,1,0,null,0]
[691,"Long X691","Lat Y691","3G",0,1,0,null,0]
[692,"Long X692","Lat Y692","3G",0,1,0,null,0]
[693,"Long X693","Lat Y693","2G/3G",1,1,100000,"iBSC4",21]
[694,"Long X694","Lat Y694","2G/3G",1,1,100000,"iBSC4",27]
[695,"Long X695","Lat Y695","3G",0,1,0,null,0]
[696,"Long X696","Lat Y696","2G/3G",1,1,100000,"iBSC4",22]
[697,"Long X697","Lat Y697","2G/3G",1,1,100000,"iBSC4",14]
[698,"Long X698","Lat Y698","3G",0,1,0,null,0]
[699,"Long X699","Lat Y699","2G/3G",1,1,100000,"iBSC4",13]
[700,"Long X700","Lat Y700","3G",0,1,0,null,0]
[701,"Long X701","Lat Y701","3G",0,1,0,null,0]
[702,"Long X702","Lat Y702","2G/3G",1,1,100000,"iBSC4",20]
[703,"Long X703","Lat Y703","3G",0,1,0,null,0]
[704,"Long X704","Lat Y704","2G/3G",1,1,100000,"iBSC4",24]
[705,"Long X705","Lat Y705","2G/3G",1,1,100000,"iBSC4",16]
[706,"Long X706","Lat Y706","3G",0,1,0,null,0]
[707,"Long X707","Lat Y707","2G/3G",1,1,100000,"iBSC4",11]
[708,"Long X708","Lat Y708","2G/3G",1,1,100000,"iBSC4",7]
[709,"Long X709","Lat Y709","2G/3G",1,1,100000,"iBSC4",21]
[710,"Long X710","Lat Y710","2G/3G",1,1,100000,"iBSC4",18]
[711,"Long X711","Lat Y711","2G/3G",1,1,100000,"iBSC4",10]
[712,"Long X712","Lat Y712","2G/3G",1,1,100000,"iBSC4",22]
[713,"Long X713","Lat Y713","3G",0,1,0,null,0]
[714,"Long X714","Lat Y714","2G/3G",1,1,100000,"iBSC4",17]
[715,"Long X715","Lat Y715","3G",0,1,0,null,0]
[716,"Long X716","Lat Y716","2G/3G",1,1,100000,"iBSC4",23]
[717,"Long X717","Lat Y717","3G",0,1,0,null,0]
[718,"Long X718","Lat Y718","3G",0,1,0,null,0]
[719,"Long X719","Lat Y719","3G",0,1,0,null,0]
[720,"Long X720","Lat Y720","3G",0,1,0,null,0]
[721,"Long X721","Lat Y721","3G",0,1,0,null,0]
[722,"Long X722","Lat Y722","2G/3G",1,1,100000,"iBSC5",25]
[723,"Long X723","Lat Y723","3G",0,1,0,null,0]
[724,"Long X724","Lat Y724","2G/3G",1,1,100000,"iBSC4",24]
[725,"Long X725","Lat Y725","3G",0,1,0,null,0]
[726,"Long X726","Lat Y726","2G/3G",1,1,100000,"iBSC4",24]
[727,"Long X727","Lat Y727","2G/3G",1,1,100000,"iBSC5",27]
[728,"Long X728","Lat Y728","3G",0,1,0,null,0]
[729,"Long X729","Lat Y729","2G/3G",1,1,100000,"iBSC4",29]
[730,"Long X730","Lat Y730","2G/3G",1,1,100000,"iBSC5",21]
[731,"Long X731","Lat Y731","2G/3G",1,1,100000,"iBSC5",24]
[732,"Long X732","Lat Y732","2G/3G",1,1,100000,"iBSC5",21]
[733,"Long X733","Lat Y733","2G/3G",1,1,100000,"iBSC5",30]
[734,"Long X734","Lat Y734","2G/3G",1,1,100000,"iBSC4",29]
[735,"Long X735","Lat Y735","2G/3G",1,1,100000,"iBSC5",25]
[736,"Long X736","Lat Y736","2G/3G",1,1,100000,"iBSC5",19]
[737,"Long X737","Lat Y737","2G",1,0,100000,"iBSC5",31]
[738,"Long X738","Lat Y738","2G/3G",1,1,100000,"iBSC5",28]
[739,"Long X739","Lat Y739","2G/3G",1,1,100000,"iBSC5",25]
[740,"Long X740","Lat Y740","3G",0,1,0,null,0]
[741,"Long X741","Lat Y741","2G/3G",1,1,100000,"iBSC5",20]
[742,"Long X742","Lat Y742","2G/3G",1,1,100000,"iBSC4",23]
[743,"Long X743","Lat Y743","3G",0,1,0,null,0]
[744,"Long X744","Lat Y744","2G/3G",1,1,100000,"iBSC4",13]
[745,"Long X745","Lat Y745","2G/3G",1,1,100000,"iBSC4",21]
[746,"Long X746","Lat Y746","3G",0,1,0,null,0]
[747,{"$f":"CONCATENATE(\"Long X\",TEXT($A750,0))","v":"Long X747"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A750,0))","v":"Lat Y747"},"2G/3G",1,1,100000,"iBSC4",17]
[748,"Long X748","Lat Y748","2G/3G",1,1,100000,"iBSC4",13]
[749,"Long X749","Lat Y749","3G",0,1,0,null,0]
[750,"Long X750","Lat Y750","3G",0,1,0,null,0]
[751,"Long X751","Lat Y751","3G",0,1,0,null,0]
[752,"Long X752","Lat Y752","3G",0,1,0,null,0]
[753,"Long X753","Lat Y753","2G/3G",1,1,100000,"iBSC4",15]
[754,"Long X754","Lat Y754","2G/3G",1,1,100000,"iBSC4",19]
[755,"Long X755","Lat Y755","3G",0,1,0,null,0]
[756,"Long X756","Lat Y756","2G/3G",1,1,100000,"iBSC4",16]
[757,"Long X757","Lat Y757","3G",0,1,0,null,0]
[758,"Long X758","Lat Y758","3G",0,1,0,null,0]
[759,"Long X759","Lat Y759","2G/3G",1,1,100000,"iBSC4",24]
[760,"Long X760","Lat Y760","2G/3G",1,1,100000,"iBSC5",17]
[761,"Long X761","Lat Y761","2G/3G",1,1,100000,"iBSC5",16]
[762,"Long X762","Lat Y762","2G/3G",1,1,100000,"iBSC4",27]
[763,"Long X763","Lat Y763","2G/3G",1,1,100000,"iBSC4",19]
[764,"Long X764","Lat Y764","3G",0,1,0,null,0]
[765,"Long X765","Lat Y765","2G/3G",1,1,100000,"iBSC5",21]
[766,"Long X766","Lat Y766","3G",0,1,0,null,0]
[767,"Long X767","Lat Y767","2G/3G",1,1,100000,"iBSC5",27]
[768,"Long X768","Lat Y768","3G",0,1,0,null,0]
[769,"Long X769","Lat Y769","2G/3G",1,1,100000,"iBSC5",15]
[770,"Long X770","Lat Y770","3G",0,1,0,null,0]
[771,"Long X771","Lat Y771","2G/3G",1,1,100000,"iBSC4",18]
[772,"Long X772","Lat Y772","2G/3G",1,1,100000,"iBSC4",22]
[773,"Long X773","Lat Y773","2G/3G",1,1,100000,"iBSC4",22]
[774,"Long X774","Lat Y774","2G/3G",1,1,100000,"iBSC4",19]
[775,"Long X775","Lat Y775","3G",0,1,0,null,0]
[776,"Long X776","Lat Y776","3G",0,1,0,null,0]
[777,"Long X777","Lat Y777","2G/3G",1,1,100000,"iBSC5",15]
[778,"Long X778","Lat Y778","3G",0,1,0,null,0]
[779,"Long X779","Lat Y779","2G/3G",1,1,100000,"iBSC4",16]
[780,"Long X780","Lat Y780","3G",0,1,0,null,0]
[781,"Long X781","Lat Y781","3G",0,1,0,null,0]
[782,"Long X782","Lat Y782","3G",0,1,0,null,0]
[783,"Long X783","Lat Y783","3G",0,1,0,null,0]
[784,"Long X784","Lat Y784","2G/3G",1,1,100000,"iBSC4",14]
[785,"Long X785","Lat Y785","2G/3G",1,1,100000,"iBSC4",28]
[786,"Long X786","Lat Y786","2G/3G",1,1,100000,"iBSC4",12]
[787,"Long X787","Lat Y787","3G",0,1,0,null,0]
[788,"Long X788","Lat Y788","2G/3G",1,1,100000,"iBSC4",15]
[789,"Long X789","Lat Y789","2G/3G",1,1,100000,"iBSC4",10]
[790,"Long X790","Lat Y790","3G",0,1,0,null,0]
[791,"Long X791","Lat Y791","2G/3G",1,1,100000,"iBSC4",10]
[792,"Long X792","Lat Y792","3G",0,1,0,null,0]
[793,"Long X793","Lat Y793","3G",0,1,0,null,0]
[794,"Long X794","Lat Y794","3G",0,1,0,null,0]
[795,"Long X795","Lat Y795","2G/3G",1,1,100000,"iBSC4",13]
[796,"Long X796","Lat Y796","3G",0,1,0,null,0]
[797,"Long X797","Lat Y797","3G",0,1,0,null,0]
[798,"Long X798","Lat Y798","2G/3G",1,1,100000,"iBSC4",22]
[799,"Long X799","Lat Y799","2G/3G",1,1,100000,"iBSC4",19]
[800,"Long X800","Lat Y800","2G/3G",1,1,100000,"iBSC4",17]
[801,"Long X801","Lat Y801","2G/3G",1,1,100000,"iBSC5",17]
[802,"Long X802","Lat Y802","2G/3G",1,1,100000,"iBSC4",17]
[803,{"$f":"CONCATENATE(\"Long X\",TEXT($A806,0))","v":"Long X803"},{"$f":"CONCATENATE(\"Lat Y\",TEXT($A806,0))","v":"Lat Y803"},"2G/3G",1,1,100000,"iBSC4",13]
[804,"Long X804","Lat Y804","2G/3G",1,1,100000,"iBSC4",21]
[805,"Long X805","Lat Y805","2G/3G",1,1,100000,"iBSC4",7]
[806,"Long X806","Lat Y806","2G/3G",1,1,100000,"iBSC4",17]
[807,"Long X807","Lat Y807","2G/3G",1,1,100000,"iBSC5",7]
[808,"Long X808","Lat Y808","3G",0,1,0,null,0]
[809,"Long X809","Lat Y809","2G/3G",1,1,100000,"iBSC4",16]
[810,"Long X810","Lat Y810","2G/3G",1,1,100000,"iBSC5",10]
[811,"Long X811","Lat Y811","3G",0,1,0,null,0]
[812,"Long X812","Lat Y812","3G",0,1,0,null,0]
[813,"Long X813","Lat Y813","3G",0,1,0,null,0]
[814,"Long X814","Lat Y814","2G/3G",1,1,100000,"iBSC4",24]
[815,"Long X815","Lat Y815","3G",0,1,0,null,0]
[816,"Long X816","Lat Y816","2G/3G",1,1,100000,"iBSC5",17]
[817,"Long X817","Lat Y817","3G",0,1,0,null,0]
[818,"Long X818","Lat Y818","2G/3G",1,1,100000,"iBSC4",25]
[819,"Long X819","Lat Y819","3G",0,1,0,null,0]
[820,"Long X820","Lat Y820","3G",0,1,0,null,0]
[821,"Long X821","Lat Y821","2G/3G",1,1,100000,"iBSC4",21]
[822,"Long X822","Lat Y822","2G/3G",1,1,100000,"iBSC4",11]
[823,"Long X823","Lat Y823","3G",0,1,0,null,0]
[824,"Long X824","Lat Y824","2G/3G",1,1,100000,"iBSC4",13]
[825,"Long X825","Lat Y825","2G/3G",1,1,100000,"iBSC4",15]
[826,"Long X826","Lat Y826","2G/3G",1,1,100000,"iBSC4",17]
[827,"Long X827","Lat Y827","3G",0,1,0,null,0]
[828,"Long X828","Lat Y828","3G",0,1,0,null,0]
[829,"Long X829","Lat Y829","3G",0,1,0,null,0]
[830,"Long X830","Lat Y830","3G",0,1,0,null,0]
[831,"Long X831","Lat Y831","2G/3G",1,1,100000,"iBSC4",16]
[832,"Long X832","Lat Y832","2G/3G",1,1,100000,"iBSC4",17]
[833,"Long X833","Lat Y833","3G",0,1,0,null,0]
[834,"Long X834","Lat Y834","3G",0,1,0,null,0]
[835,"Long X835","Lat Y835","2G/3G",1,1,100000,"iBSC4",23]
[836,"Long X836","Lat Y836","3G",0,1,0,null,0]
[837,"Long X837","Lat Y837","2G/3G",1,1,100000,"iBSC5",23]
[838,"Long X838","Lat Y838","3G",0,1,0,null,0]
[839,"Long X839","Lat Y839","3G",0,1,0,null,0]
[840,"Long X840","Lat Y840","3G",0,1,0,null,0]
[841,"Long X841","Lat Y841","2G/3G",1,1,100000,"iBSC4",7]
[842,"Long X842","Lat Y842","2G/3G",1,1,100000,"iBSC5",24]
[843,"Long X843","Lat Y843","2G/3G",1,1,100000,"iBSC4",24]
[844,"Long X844","Lat Y844","3G",0,1,0,null,0]
[845,"Long X845","Lat Y845","2G/3G",1,1,100000,"iBSC5",29]
[846,"Long X846","Lat Y846","3G",0,1,0,null,0]
[847,"Long X847","Lat Y847","2G/3G",1,1,100000,"iBSC4",20]
[848,"Long X848","Lat Y848","2G/3G",1,1,100000,"iBSC4",21]
[849,"Long X849","Lat Y849","2G/3G",1,1,100000,"iBSC5",23]
[850,"Long X850","Lat Y850","3G",0,1,0,null,0]
[851,"Long X851","Lat Y851","2G/3G",1,1,100000,"iBSC2",24]
[852,"Long X852","Lat Y852","2G/3G",1,1,100000,"iBSC2",24]
[853,"Long X853","Lat Y853","2G/3G",1,1,100000,"iBSC2",25]
[854,"Long X854","Lat Y854","2G/3G",1,1,100000,"iBSC2",27]
[855,"Long X855","Lat Y855","2G/3G",1,1,100000,"iBSC2",25]
[856,"Long X856","Lat Y856","2G/3G",1,1,100000,"iBSC2",26]
[857,"Long X857","Lat Y857","2G/3G",1,1,100000,"iBSC2",21]
[858,"Long X858","Lat Y858","2G/3G",1,1,100000,"iBSC4",19]
[859,"Long X859","Lat Y859","2G/3G",1,1,100000,"iBSC4",28]
[860,"Long X860","Lat Y860","2G/3G",1,1,100000,"iBSC4",27]
[861,"Long X861","Lat Y861","2G/3G",1,1,100000,"iBSC4",12]
[862,"Long X862","Lat Y862","2G/3G",1,1,100000,"iBSC4",11]
[863,"Long X863","Lat Y863","3G",0,1,0,null,0]
[864,"Long X864","Lat Y864","3G",0,1,0,null,0]
[865,"Long X865","Lat Y865","3G",0,1,0,null,0]
[866,"Long X866","Lat Y866","3G",0,1,0,null,0]
[867,"Long X867","Lat Y867","3G",0,1,0,null,0]
[868,"Long X868","Lat Y868","2G/3G",1,1,100000,"iBSC4",21]
[869,"Long X869","Lat Y869","2G/3G",1,1,100000,"iBSC4",27]
[870,"Long X870","Lat Y870","3G",0,1,0,null,0]
[871,"Long X871","Lat Y871","2G/3G",1,1,100000,"iBSC4",22]
[872,"Long X872","Lat Y872","2G/3G",1,1,100000,"iBSC4",14]
[873,"Long X873","Lat Y873","3G",0,1,0,null,0]
[874,"Long X874","Lat Y874","2G/3G",1,1,100000,"iBSC4",13]
[875,"Long X875","Lat Y875","3G",0,1,0,null,0]
[876,"Long X876","Lat Y876","3G",0,1,0,null,0]
[877,"Long X877","Lat Y877","2G/3G",1,1,100000,"iBSC4",20]
[878,"Long X878","Lat Y878","3G",0,1,0,null,0]
[879,"Long X879","Lat Y879","2G/3G",1,1,100000,"iBSC4",24]
[880,"Long X880","Lat Y880","2G/3G",1,1,100000,"iBSC4",16]
[881,"Long X881","Lat Y881","3G",0,1,0,null,0]
[882,"Long X882","Lat Y882","2G/3G",1,1,100000,"iBSC4",11]
[883,"Long X883","Lat Y883","2G/3G",1,1,100000,"iBSC4",7]
[884,"Long X884","Lat Y884","2G/3G",1,1,100000,"iBSC4",21]
[885,"Long X885","Lat Y885","2G/3G",1,1,100000,"iBSC4",18]
[886,"Long X886","Lat Y886","2G/3G",1,1,100000,"iBSC4",10]
[887,"Long X887","Lat Y887","2G/3G",1,1,100000,"iBSC4",22]
[888,"Long X888","Lat Y888","2G/3G",1,1,100000,"iBSC5",20]
[889,"Long X889","Lat Y889","2G/3G",1,1,100000,"iBSC4",23]
[890,"Long X890","Lat Y890","3G",0,1,0,null,0]
[891,"Long X891","Lat Y891","2G/3G",1,1,100000,"iBSC4",13]
[892,"Long X892","Lat Y892","2G/3G",1,1,100000,"iBSC4",21]
[893,"Long X893","Lat Y893","3G",0,1,0,null,0]
[894,"Long X894","Lat Y894","2G/3G",1,1,100000,"iBSC4",17]
[895,"Long X895","Lat Y895","2G/3G",1,1,100000,"iBSC4",13]
[896,"Long X896","Lat Y896","3G",0,1,0,null,0]
[897,"Long X897","Lat Y897","3G",0,1,0,null,0]
[898,"Long X898","Lat Y898","3G",0,1,0,null,0]
[899,"Long X899","Lat Y899","3G",0,1,0,null,0]
[900,"Long X900","Lat Y900","2G/3G",1,1,100000,"iBSC4",15]
[901,"Long X901","Lat Y901","2G/3G",1,1,100000,"iBSC4",19]
[902,"Long X902","Lat Y902","3G",0,1,0,null,0]
[903,"Long X903","Lat Y903","2G/3G",1,1,100000,"iBSC4",16]
[904,"Long X904","Lat Y904","3G",0,1,0,null,0]
[905,"Long X905","Lat Y905","3G",0,1,0,null,0]
[906,"Long X906","Lat Y906","2G/3G",1,1,100000,"iBSC4",24]
[907,"Long X907","Lat Y907","2G/3G",1,1,100000,"iBSC5",17]
[908,"Long X908","Lat Y908","2G/3G",1,1,100000,"iBSC5",16]
[909,"Long X909","Lat Y909","2G/3G",1,1,100000,"iBSC4",27]
[910,"Long X910","Lat Y910","2G/3G",1,1,100000,"iBSC4",19]
[911,"Long X911","Lat Y911","3G",0,1,0,null,0]
[912,"Long X912","Lat Y912","2G/3G",1,1,100000,"iBSC5",21]
[913,"Long X913","Lat Y913","3G",0,1,0,null,0]
[914,"Long X914","Lat Y914","2G/3G",1,1,100000,"iBSC5",27]
[915,"Long X915","Lat Y915","3G",0,1,0,null,0]
[916,"Long X916","Lat Y916","2G/3G",1,1,100000,"iBSC5",15]
[917,"Long X917","Lat Y917","3G",0,1,0,null,0]
[918,"Long X918","Lat Y918","2G/3G",1,1,100000,"iBSC4",18]
[919,"Long X919","Lat Y919","2G/3G",1,1,100000,"iBSC4",22]
[920,"Long X920","Lat Y920","2G/3G",1,1,100000,"iBSC4",22]
[921,"Long X921","Lat Y921","2G/3G",1,1,100000,"iBSC4",19]
[922,"Long X922","Lat Y922","3G",0,1,0,null,0]
[923,"Long X923","Lat Y923","3G",0,1,0,null,0]
[924,"Long X924","Lat Y924","2G/3G",1,1,100000,"iBSC5",15]
[925,"Long X925","Lat Y925","3G",0,1,0,null,0]
[926,"Long X926","Lat Y926","2G/3G",1,1,100000,"iBSC4",16]
[927,"Long X927","Lat Y927","3G",0,1,0,null,0]
[928,"Long X928","Lat Y928","3G",0,1,0,null,0]
[929,"Long X929","Lat Y929","3G",0,1,0,null,0]
[930,"Long X930","Lat Y930","3G",0,1,0,null,0]
[931,"Long X931","Lat Y931","2G/3G",1,1,100000,"iBSC4",14]
[932,"Long X932","Lat Y932","2G/3G",1,1,100000,"iBSC4",28]
[933,"Long X933","Lat Y933","2G/3G",1,1,100000,"iBSC4",12]
[934,"Long X934","Lat Y934","3G",0,1,0,null,0]
[935,"Long X935","Lat Y935","2G/3G",1,1,100000,"iBSC4",15]
[936,"Long X936","Lat Y936","2G/3G",1,1,100000,"iBSC4",10]
[937,"Long X937","Lat Y937","3G",0,1,0,null,0]
[938,"Long X938","Lat Y938","2G/3G",1,1,100000,"iBSC4",10]
[939,"Long X939","Lat Y939","3G",0,1,0,null,0]
[940,"Long X940","Lat Y940","3G",0,1,0,null,0]
[941,"Long X941","Lat Y941","3G",0,1,0,null,0]
[942,"Long X942","Lat Y942","2G/3G",1,1,100000,"iBSC4",13]
[943,"Long X943","Lat Y943","3G",0,1,0,null,0]
[944,"Long X944","Lat Y944","3G",0,1,0,null,0]
[945,"Long X945","Lat Y945","2G/3G",1,1,100000,"iBSC4",22]
[946,"Long X946","Lat Y946","2G/3G",1,1,100000,"iBSC4",19]
[947,"Long X947","Lat Y947","2G/3G",1,1,100000,"iBSC4",17]
[948,"Long X948","Lat Y948","2G/3G",1,1,100000,"iBSC5",17]
[949,"Long X949","Lat Y949","2G/3G",1,1,100000,"iBSC4",17]
[950,"Long X950","Lat Y950","2G/3G",1,1,100000,"iBSC4",13]
[951,"Long X951","Lat Y951","2G/3G",1,1,100000,"iBSC4",21]
[952,"Long X952","Lat Y952","2G/3G",1,1,100000,"iBSC4",7]
[953,"Long X953","Lat Y953","2G/3G",1,1,100000,"iBSC4",17]
[954,"Long X954","Lat Y954","2G/3G",1,1,100000,"iBSC5",7]
[955,"Long X955","Lat Y955","3G",0,1,0,null,0]
[956,"Long X956","Lat Y956","2G/3G",1,1,100000,"iBSC4",16]
[957,"Long X957","Lat Y957","2G/3G",1,1,100000,"iBSC5",10]
[958,"Long X958","Lat Y958","3G",0,1,0,null,0]
[959,"Long X959","Lat Y959","3G",0,1,0,null,0]
[960,"Long X960","Lat Y960","3G",0,1,0,null,0]
[961,"Long X961","Lat Y961","2G/3G",1,1,100000,"iBSC4",24]
[962,"Long X962","Lat Y962","3G",0,1,0,null,0]
[963,"Long X963","Lat Y963","2G/3G",1,1,100000,"iBSC5",17]
[964,"Long X964","Lat Y964","3G",0,1,0,null,0]
[965,"Long X965","Lat Y965","2G/3G",1,1,100000,"iBSC4",25]
[966,"Long X966","Lat Y966","3G",0,1,0,null,0]
[967,"Long X967","Lat Y967","3G",0,1,0,null,0]
[968,"Long X968","Lat Y968","2G/3G",1,1,100000,"iBSC4",21]
[969,"Long X969","Lat Y969","2G/3G",1,1,100000,"iBSC4",11]
[970,"Long X970","Lat Y970","3G",0,1,0,null,0]
[971,"Long X971","Lat Y971","2G/3G",1,1,100000,"iBSC4",13]
[972,"Long X972","Lat Y972","2G/3G",1,1,100000,"iBSC4",15]
[973,"Long X973","Lat Y973","2G/3G",1,1,100000,"iBSC4",17]
[974,"Long X974","Lat Y974","3G",0,1,0,null,0]
[975,"Long X975","Lat Y975","3G",0,1,0,null,0]
[976,"Long X976","Lat Y976","3G",0,1,0,null,0]
[977,"Long X977","Lat Y977","3G",0,1,0,null,0]
[978,"Long X978","Lat Y978","2G/3G",1,1,100000,"iBSC4",16]
[979,"Long X979","Lat Y979","2G/3G",1,1,100000,"iBSC4",17]
[980,"Long X980","Lat Y980","3G",0,1,0,null,0]
[981,"Long X981","Lat Y981","3G",0,1,0,null,0]
[982,"Long X982","Lat Y982","2G/3G",1,1,100000,"iBSC4",23]
[983,"Long X983","Lat Y983","3G",0,1,0,null,0]
[984,"Long X984","Lat Y984","2G/3G",1,1,100000,"iBSC5",23]
[985,"Long X985","Lat Y985","3G",0,1,0,null,0]
[986,"Long X986","Lat Y986","3G",0,1,0,null,0]
[987,"Long X987","Lat Y987","3G",0,1,0,null,0]
[988,"Long X988","Lat Y988","2G/3G",1,1,100000,"iBSC4",7]
[989,"Long X989","Lat Y989","2G/3G",1,1,100000,"iBSC5",24]
[990,"Long X990","Lat Y990","2G/3G",1,1,100000,"iBSC4",24]
[991,"Long X991","Lat Y991","3G",0,1,0,null,0]
[992,"Long X992","Lat Y992","2G/3G",1,1,100000,"iBSC5",29]
[993,"Long X993","Lat Y993","3G",0,1,0,null,0]
[994,"Long X994","Lat Y994","2G/3G",1,1,100000,"iBSC4",20]
[995,"Long X995","Lat Y995","2G/3G",1,1,100000,"iBSC4",21]
[996,"Long X996","Lat Y996","2G/3G",1,1,100000,"iBSC5",23]
[997,"Long X997","Lat Y997","3G",0,1,0,null,0]
[998,"Long X998","Lat Y998","2G/3G",1,1,100000,"iBSC2",24]
[999,"Long X999","Lat Y999","2G/3G",1,1,100000,"iBSC2",24]
[1000,"Long X1000","Lat Y1000","2G/3G",1,1,100000,"iBSC2",25]
[1001,"Long X1001","Lat Y1001","2G/3G",1,1,100000,"iBSC2",27]
[1002,"Long X1002","Lat Y1002","2G/3G",1,1,100000,"iBSC2",25]
[1003,"Long X1003","Lat Y1003","2G/3G",1,1,100000,"iBSC2",26]
[1004,"Long X1004","Lat Y1004","2G/3G",1,1,100000,"iBSC2",21]
[1005,"Long X1005","Lat Y1005","2G/3G",1,1,100000,"iBSC4",19]
[1006,"Long X1006","Lat Y1006","2G/3G",1,1,100000,"iBSC4",28]
[1007,"Long X1007","Lat Y1007","2G/3G",1,1,100000,"iBSC4",27]
[1008,"Long X1008","Lat Y1008","2G/3G",1,1,100000,"iBSC4",12]
[1009,"Long X1009","Lat Y1009","2G/3G",1,1,100000,"iBSC4",11]
[1010,"Long X1010","Lat Y1010","3G",0,1,0,null,0]
[1011,"Long X1011","Lat Y1011","3G",0,1,0,null,0]
[1012,"Long X1012","Lat Y1012","3G",0,1,0,null,0]
[1013,"Long X1013","Lat Y1013","3G",0,1,0,null,0]
[1014,"Long X1014","Lat Y1014","3G",0,1,0,null,0]
[1015,"Long X1015","Lat Y1015","2G/3G",1,1,100000,"iBSC4",21]
[1016,"Long X1016","Lat Y1016","2G/3G",1,1,100000,"iBSC4",27]
[1017,"Long X1017","Lat Y1017","3G",0,1,0,null,0]
[1018,"Long X1018","Lat Y1018","2G/3G",1,1,100000,"iBSC4",22]
[1019,"Long X1019","Lat Y1019","2G/3G",1,1,100000,"iBSC4",14]
[1020,"Long X1020","Lat Y1020","3G",0,1,0,null,0]
[1021,"Long X1021","Lat Y1021","2G/3G",1,1,100000,"iBSC4",13]
[1022,"Long X1022","Lat Y1022","3G",0,1,0,null,0]
[1023,"Long X1023","Lat Y1023","3G",0,1,0,null,0]
[1024,"Long X1024","Lat Y1024","2G/3G",1,1,100000,"iBSC4",20]
[1025,"Long X1025","Lat Y1025","3G",0,1,0,null,0]
[1026,"Long X1026","Lat Y1026","2G/3G",1,1,100000,"iBSC4",24]
[1027,"Long X1027","Lat Y1027","2G/3G",1,1,100000,"iBSC4",16]
[1028,"Long X1028","Lat Y1028","2G/3G",1,1,100000,"iBSC4",28]

{"sheet":"Erlang","index":22,"n_rows":497,"n_cols":28,"rows_kept":497,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Modelo Tarifario"]
[null,null,null,null,null,null,null,"Diseño de UTRAN: Erlang"]
[]
[]
[null,"Aproximación de la Erlang"]
[]
[]
[null,null,null,null,null,null,null,"Erlang B 0.1%","Erlang B 1.0%","Erlang B 2.0%","Erlang B 3.0%","Erlang B 4.0%","Erlang B 5.0%","Erlang C 2%/10%","Erlang C 5%/10%","Erlang C 10%/10%","Erlang C 20%/10%","Erlang C 25%/10%","Erlang C 2%/20%","Erlang C 5%/20%","Erlang C 10%/20%","Erlang C 20%/20%","Erlang C 25%/20%","erlg.tb.he"]
[null,null,null,null,null,null,null,"Erlang B","Erlang B","Erlang B","Erlang B","Erlang B","Erlang B","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,"Trafico en Erlangs",1E-3,0.01,0.02,0.03,0.04,0.05,0.02,0.05,0.1,0.2,0.25,0.02,0.05,0.1,0.2,0.25]
[null,null,null,null,null,null,{"$f":"Y38","v":0.1},{"$f":"H38","v":3.2335468841001735},2.6052417006406516,2.3843913803145016,2.2618520675596963,2.1481654047757712,2.070355270821199,2.4211997670355268,2.1744903902154911,1.9811298776936515,1.752824694234129,1.6661619103086776,2.3217239370995921,2.0864298194525333,1.8793244030285379,1.6829353523587649,1.6156086196854973]
[null,null,null,null,null,null,{"$f":"Y42","v":5},{"$f":"H42","v":2.0681206369484872},1.7467992882237531,1.6289638180407902,1.5526303782451976,1.4965734361454579,1.4461742026737237,1.6718802755851623,1.5468905415887206,1.446119450654743,1.3360861431765294,1.3023680248209151,1.5924715973901538,1.4798558196833511,1.3870055208285803,1.2924670347219054,1.2605466076561571]
[null,null,null,null,null,null,{"$f":"Y46","v":15},{"$f":"H46","v":1.6724473681722043},1.4548165332812188,1.37197487163161,1.3186618797103868,1.2761289956532835,1.2410375381007464,1.4115763228484699,1.3337981598166748,1.2699925295743746,1.2014650860044565,1.1783124403075165,1.3472335784599574,1.2784754027568073,1.2229723468168734,1.1662992394035006,1.1472871637914457]
[null,null,null,null,null,null,{"$f":"Y50","v":30},{"$f":"H50","v":1.34270380084598},1.2154459588532269,1.1655725526463407,1.1314452917721611,1.0979547900968782,1.0794736123955788,1.195676101820828,1.156090904956109,1.1255143346624419,1.0917570005609545,1.0802680453008686,1.1515759790172682,1.1195106050728483,1.0944344213829802,1.0685486438545155,1.0617049985597111]
[null,null,null,null,null,null,{"$f":"Y54","v":100},{"$f":"H54","v":1.1522034887112773},1.0823230850008752,1.0524403477043349,1.0298827372965407,1.0113552301499329,0.99515430838340846,1.0738673356280266,1.0582486436030571,1.0459681465492097,1.0332255994399393,1.0291009859401437,1.0503272854559247,1.0392275829881574,1.0309153491628262,1.0219660463216853,1.0197118021118958,"erlg.tb.erl"]
[]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G13","v":0.1},{"$f":"INDEX($I$68:$I$497,$AA$38)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,null,{"$f":"G14","v":5},{"$f":"INDEX(H$68:H$497,$AB$38)","v":14},11,10,10,9,9,11,10,9,8,8,10,9,8,8,7]
[null,null,null,null,null,null,15,{"$f":"INDEX(H$68:H$497,$AB$42)","v":28},24,23,22,21,20,23,22,20,19,19,22,21,20,18,18]
[null,null,null,null,null,null,30,{"$f":"INDEX(H$68:H$497,$AB$46)","v":47},42,39,38,37,36,41,39,37,35,35,39,37,36,34,34]
[null,null,null,null,null,null,100,{"$f":"INDEX(H$68:H$497,$AB$50)","v":128},117,113,110,107,105,116,113,110,107,106,112,109,107,105,105,"erlg.tb.ch"]
[]
[null,null,null,null,null,null,"erlg.col.erl"]
[]
[]
[null,null,null,null,null,null,null,"Erlang B","Erlang B","Erlang B","Erlang B","Erlang B","Erlang B","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C","Erlang C"]
[null,null,null,null,null,null,"Tiempo de Espera Sobre el tiempo de Sesión",null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,"Probabilidad de Bloqueo",1E-3,0.01,0.02,0.03,0.04,0.05,0.02,0.05,0.1,0.2,0.25,0.02,0.05,0.1,0.2,0.25]
[null,null,null,null,null,null,"Lineal"]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(H$68:H$367,$G$68:$G$367,0,1),1,1)","v":1.7269987451700106},1.4950840514977806,1.4073399262580086,1.35092785556741,1.3065223520046878,1.2694424021978872,{"$f":"INDEX(LINEST(N$68:N$367,$G$68:$G$367,0,1),1,1)","v":1.447383928225936},1.363090309064074,1.2944019104372007,1.22011929176732,1.1953211977822125,1.3810924207163033,1.3062614358129583,1.2455818375796708,1.1838331463065437,1.1630306079015598]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST($G$68:$G$367,H$68:H$367,0,1),1,2)","v":0},0,0,0,0,0,{"$f":"INDEX(LINEST($G$68:$G$367,N$68:N$367,0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST($G$68:$G$367,H$68:H$367,0,1),3,1)","v":0.98710494990995967},0.99056799069361423,0.99171721559674431,0.99241713432177714,0.99284978465552387,0.99331158076096759,{"$f":"INDEX(LINEST($G$68:$G$367,N$68:N$367,0,1),3,1)","v":0.99207115553313086},0.99383447172512041,0.99523664466221928,0.99674189696844517,0.99713763305015635,0.99210895831540713,0.99398089265400502,0.99546438173920326,0.99689237633617978,0.99735051152861265]
[]
[null,null,null,null,null,null,"Lineal por Partes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comienzo","Fin"]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA38,0,$AB38-$AA38+1,1),OFFSET($G$67,$AA38,0,$AB38-$AA38+1,1),0,1),1,1)","v":3.2335468841001735},2.6052417006406516,2.3843913803145016,2.2618520675596963,2.1481654047757712,2.070355270821199,2.4211997670355268,2.1744903902154911,1.9811298776936515,1.752824694234129,1.6661619103086776,2.3217239370995921,2.0864298194525333,1.8793244030285379,1.6829353523587649,1.6156086196854973,null,0.1,{"$f":"Y38+5-0.1","v":5},{"$f":"MATCH(Y38,$G$68:$G$497)","v":1},{"$f":"MATCH(Z38,$G$68:$G$497)","v":50}]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA39,0,$AB39-$AA39+1,1),OFFSET($G$67,$AA39,0,$AB39-$AA39+1,1),0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AA38","v":1},{"$f":"AB38","v":50}]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA40,0,$AB40-$AA40+1,1),OFFSET($G$67,$AA40,0,$AB40-$AA40+1,1),0,1),3,1)","v":0.95635266889645054},0.96280297218322586,0.9638327716239703,0.96571335637366318,0.96531350864704635,0.96583975284976398,0.96634136631337297,0.96927857221926472,0.97497271295757026,0.97763180129114813,0.97755455147888959,0.96449773893849677,0.97070469937750081,0.97245092746832695,0.97572431664845272,0.97768287761945283,null,null,null,{"$f":"AA39","v":1},{"$f":"AB39","v":50}]
[]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA42,0,$AB42-$AA42+1,1),OFFSET($G$67,$AA42,0,$AB42-$AA42+1,1),0,1),1,1)","v":2.0681206369484872},1.7467992882237531,1.6289638180407902,1.5526303782451976,1.4965734361454579,1.4461742026737237,1.6718802755851623,1.5468905415887206,1.446119450654743,1.3360861431765294,1.3023680248209151,1.5924715973901538,1.4798558196833511,1.3870055208285803,1.2924670347219054,1.2605466076561571,null,{"$f":"Z38","v":5},{"$f":"Y42+10","v":15},{"$f":"MATCH(Y42,$G$68:$G$497)","v":50},{"$f":"MATCH(Z42,$G$68:$G$497)","v":150}]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA43,0,$AB43-$AA43+1,1),OFFSET($G$67,$AA43,0,$AB43-$AA43+1,1),0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AA42","v":50},{"$f":"AB42","v":150}]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA44,0,$AB44-$AA44+1,1),OFFSET($G$67,$AA44,0,$AB44-$AA44+1,1),0,1),3,1)","v":0.99195471112742672},0.99381073574765366,0.99448129671156449,0.99484934739221653,0.99489678425102301,0.99521577778248738,0.99457822238711713,0.99545477582550168,0.99635184428333146,0.99736439611089833,0.99744547626745916,0.99457379905573384,0.99571910330283375,0.99639807230522781,0.99715964954154623,0.99769739724860251,null,null,null,{"$f":"AA43","v":50},{"$f":"AB43","v":150}]
[]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA46,0,$AB46-$AA46+1,1),OFFSET($G$67,$AA46,0,$AB46-$AA46+1,1),0,1),1,1)","v":1.6724473681722043},1.4548165332812188,1.37197487163161,1.3186618797103868,1.2761289956532835,1.2410375381007464,1.4115763228484699,1.3337981598166748,1.2699925295743746,1.2014650860044565,1.1783124403075165,1.3472335784599574,1.2784754027568073,1.2229723468168734,1.1662992394035006,1.1472871637914457,null,{"$f":"Z42","v":15},{"$f":"Y46+15","v":30},{"$f":"MATCH(Y46,$G$68:$G$497)","v":150},{"$f":"MATCH(Z46,$G$68:$G$497)","v":300}]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA47,0,$AB47-$AA47+1,1),OFFSET($G$67,$AA47,0,$AB47-$AA47+1,1),0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AA46","v":150},{"$f":"AB46","v":300}]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA48,0,$AB48-$AA48+1,1),OFFSET($G$67,$AA48,0,$AB48-$AA48+1,1),0,1),3,1)","v":0.9978101235433543},0.9984103745921068,0.99860590537846705,0.99872904927732886,0.9988417603742491,0.99891607499517787,0.9986441544706337,0.99893643630863638,0.99919570028842986,0.99942743872370232,0.99947742969428321,0.99870738655260893,0.99899542067165492,0.99921676254569936,0.99947637400639577,0.99952915215154925,null,null,null,{"$f":"AA47","v":150},{"$f":"AB47","v":300}]
[]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA50,0,$AB50-$AA50+1,1),OFFSET($G$67,$AA50,0,$AB50-$AA50+1,1),0,1),1,1)","v":1.34270380084598},1.2154459588532269,1.1655725526463407,1.1314452917721611,1.0979547900968782,1.0794736123955788,1.195676101820828,1.156090904956109,1.1255143346624419,1.0917570005609545,1.0802680453008686,1.1515759790172682,1.1195106050728483,1.0944344213829802,1.0685486438545155,1.0617049985597111,null,{"$f":"Z46","v":30},{"$f":"Y50+70","v":100},{"$f":"MATCH(Y50,$G$68:$G$497)","v":300},{"$f":"MATCH(Z50,$G$68:$G$497)","v":370}]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA51,0,$AB51-$AA51+1,1),OFFSET($G$67,$AA51,0,$AB51-$AA51+1,1),0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AA50","v":300},{"$f":"AB50","v":370}]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA52,0,$AB52-$AA52+1,1),OFFSET($G$67,$AA52,0,$AB52-$AA52+1,1),0,1),3,1)","v":0.997982572215663},0.99872718306458874,0.99897679900392078,0.99919332739690347,0.99920939141578868,0.99922776786200584,0.99891433678912434,0.99918223994571109,0.99948214779845956,0.9996609047546966,0.99968013386219423,0.9991139257160544,0.99936747540067272,0.99952700106917958,0.99971242288710993,0.99981361067368646,null,null,null,{"$f":"AA51","v":300},{"$f":"AB51","v":370}]
[]
[null,null,null,null,null,null,"Canales en Lineal",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA54,0,$AB54-$AA54+1,1),OFFSET($G$67,$AA54,0,$AB54-$AA54+1,1),0,1),1,1)","v":1.1522034887112773},1.0823230850008752,1.0524403477043349,1.0298827372965407,1.0113552301499329,0.99515430838340846,1.0738673356280266,1.0582486436030571,1.0459681465492097,1.0332255994399393,1.0291009859401437,1.0503272854559247,1.0392275829881574,1.0309153491628262,1.0219660463216853,1.0197118021118958,null,{"$f":"Z50","v":100},400,{"$f":"MATCH(Y54,$G$68:$G$497)","v":370},{"$f":"MATCH(Z54,$G$68:$G$497)","v":430}]
[null,null,null,null,null,null,"Intercepto",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA55,0,$AB55-$AA55+1,1),OFFSET($G$67,$AA55,0,$AB55-$AA55+1,1),0,1),1,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AA54","v":370},{"$f":"AB54","v":430}]
[null,null,null,null,null,null,"R2",{"$f":"INDEX(LINEST(OFFSET(H$67,$AA56,0,$AB56-$AA56+1,1),OFFSET($G$67,$AA56,0,$AB56-$AA56+1,1),0,1),3,1)","v":0.99936789319467734},0.99966056794285729,0.999759751988339,0.99979315006477132,0.99983291999828816,0.99985548621710651,0.99971778203864414,0.99981154744225809,0.99987673645302944,0.99993194849987699,0.99994844984847842,0.99981956129521166,0.99988379955249995,0.99992505795884756,0.99995792093247504,0.99997218477115613,null,null,null,{"$f":"AA55","v":370},{"$f":"AB55","v":430}]
[]
[]
[]
[]
[null,"Canales Necesarios Erlang B y C"]
[]
[null,null,null,null,null,null,null,"Erlang B",null,null,null,null,null,"Erlang C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tiempo de Espera Sobre el tiempo de Sesión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,"Probabilidad de Bloqueo",null,null,null,null,null,"Probabilidad de Espera"]
[null,null,null,null,null,null,"Tráfico en Erlangs",1E-3,0.01,0.02,0.03,0.04,0.05,0.02,0.05,0.1,0.2,0.25,0.02,0.05,0.1,0.2,0.25]
[null,null,null,null,null,null,0.1,3,2,2,2,2,2,2,2,1,1,1,2,2,1,1,1]
[null,null,null,null,null,null,0.2,4,3,2,2,2,2,2,2,2,1,1,2,2,2,1,1]
[null,null,null,null,null,null,0.3,4,3,3,3,2,2,3,2,2,2,2,3,2,2,2,2]
[null,null,null,null,null,null,0.4,4,3,3,3,3,3,3,3,2,2,2,3,2,2,2,2]
[null,null,null,null,null,null,0.5,5,4,3,3,3,3,3,3,2,2,2,3,3,2,2,2]
[null,null,null,null,null,null,0.6,5,4,3,3,3,3,3,3,3,2,2,3,3,3,2,2]
[null,null,null,null,null,null,0.7,5,4,4,3,3,3,4,3,3,2,2,4,3,3,2,2]
[null,null,null,null,null,null,0.8,6,4,4,4,3,3,4,3,3,3,2,4,3,3,2,2]
[null,null,null,null,null,null,0.9,6,5,4,4,4,4,4,4,3,3,3,4,3,3,3,2]
[null,null,null,null,null,null,1,6,5,4,4,4,4,4,4,3,3,3,4,4,3,3,3]
[null,null,null,null,null,null,1.1000000000000001,6,5,5,4,4,4,5,4,3,3,3,4,4,3,3,3]
[null,null,null,null,null,null,1.2,7,5,5,4,4,4,5,4,4,3,3,5,4,3,3,3]
[null,null,null,null,null,null,1.3,7,5,5,5,4,4,5,4,4,3,3,5,4,4,3,3]
[null,null,null,null,null,null,1.4,7,6,5,5,5,4,5,4,4,3,3,5,4,4,3,3]
[null,null,null,null,null,null,1.5,7,6,5,5,5,4,5,5,4,4,3,5,4,4,3,3]
[null,null,null,null,null,null,1.6,8,6,5,5,5,5,5,5,4,4,3,5,5,4,4,3]
[null,null,null,null,null,null,1.7,8,6,6,5,5,5,6,5,4,4,4,5,5,4,4,3]
[null,null,null,null,null,null,1.8,8,6,6,5,5,5,6,5,5,4,4,6,5,4,4,4]
[null,null,null,null,null,null,1.9,8,6,6,6,5,5,6,5,5,4,4,6,5,4,4,4]
[null,null,null,null,null,null,2,8,7,6,6,5,5,6,5,5,4,4,6,5,5,4,4]
[null,null,null,null,null,null,2.1,9,7,6,6,6,5,6,6,5,4,4,6,5,5,4,4]
[null,null,null,null,null,null,2.2000000000000002,9,7,6,6,6,5,6,6,5,4,4,6,5,5,4,4]
[null,null,null,null,null,null,2.2999999999999998,9,7,7,6,6,6,7,6,5,5,4,6,6,5,4,4]
[null,null,null,null,null,null,2.4,9,7,7,6,6,6,7,6,5,5,4,6,6,5,5,4]
[null,null,null,null,null,null,2.5,9,7,7,6,6,6,7,6,6,5,5,7,6,5,5,4]
[null,null,null,null,null,null,2.6,10,8,7,7,6,6,7,6,6,5,5,7,6,5,5,5]
[null,null,null,null,null,null,2.7,10,8,7,7,6,6,7,6,6,5,5,7,6,6,5,5]
[null,null,null,null,null,null,2.8,10,8,7,7,7,6,7,7,6,5,5,7,6,6,5,5]
[null,null,null,null,null,null,2.9,10,8,7,7,7,6,8,7,6,5,5,7,6,6,5,5]
[null,null,null,null,null,null,3,10,8,8,7,7,7,8,7,6,5,5,7,7,6,5,5]
[null,null,null,null,null,null,3.1,11,8,8,7,7,7,8,7,6,6,5,8,7,6,5,5]
[null,null,null,null,null,null,3.2,11,9,8,7,7,7,8,7,6,6,5,8,7,6,6,5]
[null,null,null,null,null,null,3.3,11,9,8,8,7,7,8,7,7,6,6,8,7,6,6,5]
[null,null,null,null,null,null,3.4,11,9,8,8,7,7,8,7,7,6,6,8,7,6,6,6]
[null,null,null,null,null,null,3.5,11,9,8,8,7,7,8,8,7,6,6,8,7,7,6,6]
[null,null,null,null,null,null,3.6,11,9,8,8,8,7,9,8,7,6,6,8,7,7,6,6]
[null,null,null,null,null,null,3.7,12,9,9,8,8,7,9,8,7,6,6,8,8,7,6,6]
[null,null,null,null,null,null,3.8,12,10,9,8,8,8,9,8,7,6,6,8,8,7,6,6]
[null,null,null,null,null,null,3.9,12,10,9,8,8,8,9,8,7,7,6,9,8,7,6,6]
[null,null,null,null,null,null,4,12,10,9,9,8,8,9,8,8,7,6,9,8,7,6,6]
[null,null,null,null,null,null,4.0999999999999996,12,10,9,9,8,8,9,8,8,7,7,9,8,7,7,6]
[null,null,null,null,null,null,4.2,12,10,9,9,8,8,9,9,8,7,7,9,8,7,7,6]
[null,null,null,null,null,null,4.3,13,10,9,9,9,8,10,9,8,7,7,9,8,8,7,7]
[null,null,null,null,null,null,4.4000000000000004,13,10,10,9,9,8,10,9,8,7,7,9,8,8,7,7]
[null,null,null,null,null,null,4.5,13,11,10,9,9,8,10,9,8,7,7,9,9,8,7,7]
[null,null,null,null,null,null,4.5999999999999996,13,11,10,9,9,9,10,9,8,7,7,10,9,8,7,7]
[null,null,null,null,null,null,4.7,13,11,10,9,9,9,10,9,8,8,7,10,9,8,7,7]
[null,null,null,null,null,null,4.8,13,11,10,10,9,9,10,9,9,8,7,10,9,8,7,7]
[null,null,null,null,null,null,4.9000000000000004,14,11,10,10,9,9,10,9,9,8,7,10,9,8,7,7]
[null,null,null,null,null,null,5,14,11,10,10,9,9,11,10,9,8,8,10,9,8,8,7]
[null,null,null,null,null,null,5.0999999999999996,14,11,11,10,10,9,11,10,9,8,8,10,9,9,8,7]
[null,null,null,null,null,null,5.2,14,12,11,10,10,9,11,10,9,8,8,10,9,9,8,8]
[null,null,null,null,null,null,5.3,14,12,11,10,10,9,11,10,9,8,8,10,10,9,8,8]
[null,null,null,null,null,null,5.4,14,12,11,10,10,10,11,10,9,8,8,11,10,9,8,8]
[null,null,null,null,null,null,5.5,15,12,11,10,10,10,11,10,9,8,8,11,10,9,8,8]
[null,null,null,null,null,null,5.6,15,12,11,11,10,10,11,10,10,9,8,11,10,9,8,8]
[null,null,null,null,null,null,5.7,15,12,11,11,10,10,12,10,10,9,8,11,10,9,8,8]
[null,null,null,null,null,null,5.8,15,12,11,11,10,10,12,11,10,9,9,11,10,9,9,8]
[null,null,null,null,null,null,5.9,15,13,12,11,11,10,12,11,10,9,9,11,10,9,9,8]
[null,null,null,null,null,null,6,15,13,12,11,11,10,12,11,10,9,9,11,10,10,9,8]
[null,null,null,null,null,null,6.1,16,13,12,11,11,10,12,11,10,9,9,12,11,10,9,9]
[null,null,null,null,null,null,6.2,16,13,12,11,11,10,12,11,10,9,9,12,11,10,9,9]
[null,null,null,null,null,null,6.3,16,13,12,11,11,11,12,11,10,9,9,12,11,10,9,9]
[null,null,null,null,null,null,6.4,16,13,12,12,11,11,12,11,10,10,9,12,11,10,9,9]
[null,null,null,null,null,null,6.5,16,13,12,12,11,11,13,12,11,10,9,12,11,10,9,9]
[null,null,null,null,null,null,6.6,16,13,12,12,11,11,13,12,11,10,9,12,11,10,9,9]
[null,null,null,null,null,null,6.7,16,14,13,12,11,11,13,12,11,10,10,12,11,10,10,9]
[null,null,null,null,null,null,6.8,17,14,13,12,12,11,13,12,11,10,10,12,11,11,10,9]
[null,null,null,null,null,null,6.9,17,14,13,12,12,11,13,12,11,10,10,13,11,11,10,9]
[null,null,null,null,null,null,7,17,14,13,12,12,11,13,12,11,10,10,13,12,11,10,10]
[null,null,null,null,null,null,7.1,17,14,13,12,12,12,13,12,11,10,10,13,12,11,10,10]
[null,null,null,null,null,null,7.2,17,14,13,13,12,12,14,12,11,10,10,13,12,11,10,10]
[null,null,null,null,null,null,7.3,17,14,13,13,12,12,14,13,12,11,10,13,12,11,10,10]
[null,null,null,null,null,null,7.4,18,15,13,13,12,12,14,13,12,11,10,13,12,11,10,10]
[null,null,null,null,null,null,7.5,18,15,14,13,12,12,14,13,12,11,10,13,12,11,10,10]
[null,null,null,null,null,null,7.6,18,15,14,13,13,12,14,13,12,11,11,13,12,11,11,10]
[null,null,null,null,null,null,7.7,18,15,14,13,13,12,14,13,12,11,11,14,12,12,11,10]
[null,null,null,null,null,null,7.8,18,15,14,13,13,12,14,13,12,11,11,14,13,12,11,10]
[null,null,null,null,null,null,7.9,18,15,14,13,13,12,14,13,12,11,11,14,13,12,11,11]
[null,null,null,null,null,null,8,18,15,14,14,13,13,15,13,12,11,11,14,13,12,11,11]
[null,null,null,null,null,null,8.1,19,15,14,14,13,13,15,14,13,11,11,14,13,12,11,11]
[null,null,null,null,null,null,8.1999999999999993,19,16,14,14,13,13,15,14,13,12,11,14,13,12,11,11]
[null,null,null,null,null,null,8.3000000000000007,19,16,15,14,13,13,15,14,13,12,11,14,13,12,11,11]
[null,null,null,null,null,null,8.4,19,16,15,14,13,13,15,14,13,12,11,14,13,12,11,11]
[null,null,null,null,null,null,8.5,19,16,15,14,14,13,15,14,13,12,12,15,13,12,11,11]
[null,null,null,null,null,null,8.6,19,16,15,14,14,13,15,14,13,12,12,15,13,13,12,11]
[null,null,null,null,null,null,8.6999999999999993,19,16,15,14,14,13,15,14,13,12,12,15,14,13,12,11]
[null,null,null,null,null,null,8.8000000000000007,20,16,15,14,14,13,16,14,13,12,12,15,14,13,12,11]
[null,null,null,null,null,null,8.9,20,17,15,15,14,14,16,14,13,12,12,15,14,13,12,12]
[null,null,null,null,null,null,9,20,17,15,15,14,14,16,15,14,12,12,15,14,13,12,12]
[null,null,null,null,null,null,9.1,20,17,16,15,14,14,16,15,14,13,12,15,14,13,12,12]
[null,null,null,null,null,null,9.1999999999999993,20,17,16,15,14,14,16,15,14,13,12,15,14,13,12,12]
[null,null,null,null,null,null,9.3000000000000007,20,17,16,15,15,14,16,15,14,13,12,15,14,13,12,12]
[null,null,null,null,null,null,9.4,20,17,16,15,15,14,16,15,14,13,13,16,14,13,12,12]
[null,null,null,null,null,null,9.5,21,17,16,15,15,14,17,15,14,13,13,16,15,14,13,12]
[null,null,null,null,null,null,9.6,21,17,16,15,15,14,17,15,14,13,13,16,15,14,13,12]
[null,null,null,null,null,null,9.6999999999999993,21,18,16,16,15,14,17,15,14,13,13,16,15,14,13,12]
[null,null,null,null,null,null,9.8000000000000007,21,18,16,16,15,15,17,16,15,13,13,16,15,14,13,13]
[null,null,null,null,null,null,9.9,21,18,17,16,15,15,17,16,15,13,13,16,15,14,13,13]
[null,null,null,null,null,null,10,21,18,17,16,15,15,17,16,15,14,13,16,15,14,13,13]
[null,null,null,null,null,null,10.1,21,18,17,16,15,15,17,16,15,14,13,16,15,14,13,13]
[null,null,null,null,null,null,10.199999999999999,22,18,17,16,16,15,17,16,15,14,13,17,15,14,13,13]
[null,null,null,null,null,null,10.3,22,18,17,16,16,15,18,16,15,14,14,17,15,14,13,13]
[null,null,null,null,null,null,10.4,22,18,17,16,16,15,18,16,15,14,14,17,16,15,14,13]
[null,null,null,null,null,null,10.5,22,19,17,16,16,15,18,16,15,14,14,17,16,15,14,13]
[null,null,null,null,null,null,10.6,22,19,17,17,16,15,18,17,15,14,14,17,16,15,14,13]
[null,null,null,null,null,null,10.7,22,19,18,17,16,16,18,17,16,14,14,17,16,15,14,14]
[null,null,null,null,null,null,10.8,22,19,18,17,16,16,18,17,16,14,14,17,16,15,14,14]
[null,null,null,null,null,null,10.9,23,19,18,17,16,16,18,17,16,15,14,17,16,15,14,14]
[null,null,null,null,null,null,11,23,19,18,17,16,16,18,17,16,15,14,18,16,15,14,14]
[null,null,null,null,null,null,11.1,23,19,18,17,17,16,19,17,16,15,14,18,16,15,14,14]
[null,null,null,null,null,null,11.2,23,19,18,17,17,16,19,17,16,15,15,18,16,15,14,14]
[null,null,null,null,null,null,11.3,23,20,18,17,17,16,19,17,16,15,15,18,17,16,15,14]
[null,null,null,null,null,null,11.4,23,20,18,18,17,16,19,17,16,15,15,18,17,16,15,14]
[null,null,null,null,null,null,11.5,23,20,19,18,17,16,19,18,16,15,15,18,17,16,15,14]
[null,null,null,null,null,null,11.6,24,20,19,18,17,17,19,18,17,15,15,18,17,16,15,14]
[null,null,null,null,null,null,11.7,24,20,19,18,17,17,19,18,17,15,15,18,17,16,15,15]
[null,null,null,null,null,null,11.8,24,20,19,18,17,17,19,18,17,16,15,18,17,16,15,15]
[null,null,null,null,null,null,11.9,24,20,19,18,17,17,19,18,17,16,15,19,17,16,15,15]
[null,null,null,null,null,null,12,24,20,19,18,18,17,20,18,17,16,15,19,17,16,15,15]
[null,null,null,null,null,null,12.1,24,21,19,18,18,17,20,18,17,16,16,19,18,16,15,15]
[null,null,null,null,null,null,12.2,24,21,19,18,18,17,20,18,17,16,16,19,18,17,16,15]
[null,null,null,null,null,null,12.3,25,21,19,19,18,17,20,19,17,16,16,19,18,17,16,15]
[null,null,null,null,null,null,12.4,25,21,20,19,18,17,20,19,18,16,16,19,18,17,16,15]
[null,null,null,null,null,null,12.5,25,21,20,19,18,18,20,19,18,16,16,19,18,17,16,15]
[null,null,null,null,null,null,12.6,25,21,20,19,18,18,20,19,18,16,16,19,18,17,16,16]
[null,null,null,null,null,null,12.7,25,21,20,19,18,18,20,19,18,17,16,19,18,17,16,16]
[null,null,null,null,null,null,12.8,25,21,20,19,18,18,21,19,18,17,16,20,18,17,16,16]
[null,null,null,null,null,null,12.9,25,22,20,19,19,18,21,19,18,17,16,20,18,17,16,16]
[null,null,null,null,null,null,13,26,22,20,19,19,18,21,19,18,17,16,20,19,17,16,16]
[null,null,null,null,null,null,13.1,26,22,20,19,19,18,21,19,18,17,17,20,19,18,16,16]
[null,null,null,null,null,null,13.2,26,22,21,20,19,18,21,20,18,17,17,20,19,18,17,16]
[null,null,null,null,null,null,13.3,26,22,21,20,19,18,21,20,19,17,17,20,19,18,17,16]
[null,null,null,null,null,null,13.4,26,22,21,20,19,19,21,20,19,17,17,20,19,18,17,16]
[null,null,null,null,null,null,13.5,26,22,21,20,19,19,21,20,19,17,17,20,19,18,17,17]
[null,null,null,null,null,null,13.6,26,22,21,20,19,19,22,20,19,18,17,21,19,18,17,17]
[null,null,null,null,null,null,13.7,26,23,21,20,19,19,22,20,19,18,17,21,19,18,17,17]
[null,null,null,null,null,null,13.8,27,23,21,20,20,19,22,20,19,18,17,21,19,18,17,17]
[null,null,null,null,null,null,13.9,27,23,21,20,20,19,22,20,19,18,17,21,20,18,17,17]
[null,null,null,null,null,null,14,27,23,21,21,20,19,22,21,19,18,18,21,20,19,17,17]
[null,null,null,null,null,null,14.1,27,23,22,21,20,19,22,21,19,18,18,21,20,19,18,17]
[null,null,null,null,null,null,14.2,27,23,22,21,20,19,22,21,20,18,18,21,20,19,18,17]
[null,null,null,null,null,null,14.3,27,23,22,21,20,19,22,21,20,18,18,21,20,19,18,17]
[null,null,null,null,null,null,14.4,27,23,22,21,20,20,23,21,20,18,18,21,20,19,18,17]
[null,null,null,null,null,null,14.5,28,24,22,21,20,20,23,21,20,19,18,22,20,19,18,18]
[null,null,null,null,null,null,14.6,28,24,22,21,20,20,23,21,20,19,18,22,20,19,18,18]
[null,null,null,null,null,null,14.7,28,24,22,21,21,20,23,21,20,19,18,22,20,19,18,18]
[null,null,null,null,null,null,14.8,28,24,22,21,21,20,23,21,20,19,18,22,21,19,18,18]
[null,null,null,null,null,null,14.9,28,24,23,22,21,20,23,22,20,19,19,22,21,20,18,18]
[null,null,null,null,null,null,15,28,24,23,22,21,20,23,22,20,19,19,22,21,20,18,18]
[null,null,null,null,null,null,15.1,28,24,23,22,21,20,23,22,21,19,19,22,21,20,19,18]
[null,null,null,null,null,null,15.2,29,24,23,22,21,20,23,22,21,19,19,22,21,20,19,18]
[null,null,null,null,null,null,15.3,29,25,23,22,21,21,24,22,21,19,19,22,21,20,19,18]
[null,null,null,null,null,null,15.4,29,25,23,22,21,21,24,22,21,20,19,23,21,20,19,19]
[null,null,null,null,null,null,15.5,29,25,23,22,21,21,24,22,21,20,19,23,21,20,19,19]
[null,null,null,null,null,null,15.6,29,25,23,22,22,21,24,22,21,20,19,23,21,20,19,19]
[null,null,null,null,null,null,15.7,29,25,23,22,22,21,24,23,21,20,19,23,22,20,19,19]
[null,null,null,null,null,null,15.8,29,25,24,23,22,21,24,23,21,20,20,23,22,21,19,19]
[null,null,null,null,null,null,15.9,29,25,24,23,22,21,24,23,21,20,20,23,22,21,19,19]
[null,null,null,null,null,null,16,30,25,24,23,22,21,24,23,22,20,20,23,22,21,20,19]
[null,null,null,null,null,null,16.100000000000001,30,25,24,23,22,21,25,23,22,20,20,23,22,21,20,19]
[null,null,null,null,null,null,16.2,30,26,24,23,22,22,25,23,22,20,20,24,22,21,20,19]
[null,null,null,null,null,null,16.3,30,26,24,23,22,22,25,23,22,21,20,24,22,21,20,19]
[null,null,null,null,null,null,16.399999999999999,30,26,24,23,22,22,25,23,22,21,20,24,22,21,20,20]
[null,null,null,null,null,null,16.5,30,26,24,23,22,22,25,23,22,21,20,24,22,21,20,20]
[null,null,null,null,null,null,16.600000000000001,30,26,24,23,23,22,25,24,22,21,20,24,23,21,20,20]
[null,null,null,null,null,null,16.7,31,26,25,24,23,22,25,24,22,21,20,24,23,21,20,20]
[null,null,null,null,null,null,16.8,31,26,25,24,23,22,25,24,22,21,21,24,23,22,20,20]
[null,null,null,null,null,null,16.899999999999999,31,26,25,24,23,22,26,24,23,21,21,24,23,22,20,20]
[null,null,null,null,null,null,17,31,27,25,24,23,22,26,24,23,21,21,24,23,22,21,20]
[null,null,null,null,null,null,17.100000000000001,31,27,25,24,23,22,26,24,23,21,21,25,23,22,21,20]
[null,null,null,null,null,null,17.2,31,27,25,24,23,23,26,24,23,21,21,25,23,22,21,20]
[null,null,null,null,null,null,17.3,31,27,25,24,23,23,26,24,23,22,21,25,23,22,21,21]
[null,null,null,null,null,null,17.399999999999999,31,27,25,24,23,23,26,24,23,22,21,25,23,22,21,21]
[null,null,null,null,null,null,17.5,32,27,25,24,24,23,26,25,23,22,21,25,24,22,21,21]
[null,null,null,null,null,null,17.600000000000001,32,27,26,25,24,23,26,25,23,22,21,25,24,22,21,21]
[null,null,null,null,null,null,17.7,32,27,26,25,24,23,26,25,23,22,22,25,24,23,21,21]
[null,null,null,null,null,null,17.8,32,28,26,25,24,23,27,25,24,22,22,25,24,23,21,21]
[null,null,null,null,null,null,17.899999999999999,32,28,26,25,24,23,27,25,24,22,22,25,24,23,22,21]
[null,null,null,null,null,null,18,32,28,26,25,24,23,27,25,24,22,22,26,24,23,22,21]
[null,null,null,null,null,null,18.100000000000001,32,28,26,25,24,24,27,25,24,22,22,26,24,23,22,21]
[null,null,null,null,null,null,18.2,32,28,26,25,24,24,27,25,24,23,22,26,24,23,22,21]
[null,null,null,null,null,null,18.3,33,28,26,25,24,24,27,25,24,23,22,26,24,23,22,22]
[null,null,null,null,null,null,18.399999999999999,33,28,27,25,25,24,27,26,24,23,22,26,25,23,22,22]
[null,null,null,null,null,null,18.5,33,28,27,26,25,24,27,26,24,23,22,26,25,23,22,22]
[null,null,null,null,null,null,18.600000000000001,33,28,27,26,25,24,28,26,24,23,22,26,25,24,22,22]
[null,null,null,null,null,null,18.7,33,29,27,26,25,24,28,26,25,23,23,26,25,24,22,22]
[null,null,null,null,null,null,18.8,33,29,27,26,25,24,28,26,25,23,23,26,25,24,22,22]
[null,null,null,null,null,null,18.899999999999999,33,29,27,26,25,24,28,26,25,23,23,27,25,24,23,22]
[null,null,null,null,null,null,19,34,29,27,26,25,24,28,26,25,23,23,27,25,24,23,22]
[null,null,null,null,null,null,19.100000000000001,34,29,27,26,25,25,28,26,25,24,23,27,25,24,23,22]
[null,null,null,null,null,null,19.2,34,29,27,26,25,25,28,27,25,24,23,27,25,24,23,22]
[null,null,null,null,null,null,19.3,34,29,28,26,26,25,28,27,25,24,23,27,25,24,23,23]
[null,null,null,null,null,null,19.399999999999999,34,29,28,27,26,25,28,27,25,24,23,27,26,24,23,23]
[null,null,null,null,null,null,19.5,34,30,28,27,26,25,29,27,25,24,23,27,26,24,23,23]
[null,null,null,null,null,null,19.600000000000001,34,30,28,27,26,25,29,27,26,24,24,27,26,25,23,23]
[null,null,null,null,null,null,19.7,34,30,28,27,26,25,29,27,26,24,24,27,26,25,23,23]
[null,null,null,null,null,null,19.8,35,30,28,27,26,25,29,27,26,24,24,28,26,25,24,23]
[null,null,null,null,null,null,19.899999999999999,35,30,28,27,26,25,29,27,26,24,24,28,26,25,24,23]
[null,null,null,null,null,null,20,35,30,28,27,26,26,29,27,26,24,24,28,26,25,24,23]
[null,null,null,null,null,null,20.100000000000001,35,30,28,27,26,26,29,28,26,25,24,28,26,25,24,23]
[null,null,null,null,null,null,20.2,35,30,29,27,26,26,29,28,26,25,24,28,26,25,24,24]
[null,null,null,null,null,null,20.3,35,30,29,27,27,26,29,28,26,25,24,28,27,25,24,24]
[null,null,null,null,null,null,20.399999999999999,35,31,29,28,27,26,30,28,26,25,24,28,27,25,24,24]
[null,null,null,null,null,null,20.5,35,31,29,28,27,26,30,28,27,25,25,28,27,26,24,24]
[null,null,null,null,null,null,20.6,36,31,29,28,27,26,30,28,27,25,25,28,27,26,24,24]
[null,null,null,null,null,null,20.7,36,31,29,28,27,26,30,28,27,25,25,29,27,26,24,24]
[null,null,null,null,null,null,20.8,36,31,29,28,27,26,30,28,27,25,25,29,27,26,25,24]
[null,null,null,null,null,null,20.9,36,31,29,28,27,26,30,28,27,25,25,29,27,26,25,24]
[null,null,null,null,null,null,21,36,31,29,28,27,27,30,29,27,26,25,29,27,26,25,24]
[null,null,null,null,null,null,21.1,36,31,30,28,27,27,30,29,27,26,25,29,27,26,25,24]
[null,null,null,null,null,null,21.2,36,32,30,28,28,27,31,29,27,26,25,29,28,26,25,25]
[null,null,null,null,null,null,21.3,37,32,30,29,28,27,31,29,27,26,25,29,28,26,25,25]
[null,null,null,null,null,null,21.4,37,32,30,29,28,27,31,29,28,26,25,29,28,27,25,25]
[null,null,null,null,null,null,21.5,37,32,30,29,28,27,31,29,28,26,26,29,28,27,25,25]
[null,null,null,null,null,null,21.6,37,32,30,29,28,27,31,29,28,26,26,30,28,27,25,25]
[null,null,null,null,null,null,21.7,37,32,30,29,28,27,31,29,28,26,26,30,28,27,26,25]
[null,null,null,null,null,null,21.8,37,32,30,29,28,27,31,29,28,26,26,30,28,27,26,25]
[null,null,null,null,null,null,21.9,37,32,30,29,28,27,31,30,28,27,26,30,28,27,26,25]
[null,null,null,null,null,null,22,37,32,31,29,28,28,31,30,28,27,26,30,28,27,26,25]
[null,null,null,null,null,null,22.1,38,33,31,29,29,28,32,30,28,27,26,30,29,27,26,26]
[null,null,null,null,null,null,22.2,38,33,31,30,29,28,32,30,28,27,26,30,29,27,26,26]
[null,null,null,null,null,null,22.3,38,33,31,30,29,28,32,30,29,27,26,30,29,27,26,26]
[null,null,null,null,null,null,22.4,38,33,31,30,29,28,32,30,29,27,27,30,29,28,26,26]
[null,null,null,null,null,null,22.5,38,33,31,30,29,28,32,30,29,27,27,31,29,28,26,26]
[null,null,null,null,null,null,22.6,38,33,31,30,29,28,32,30,29,27,27,31,29,28,26,26]
[null,null,null,null,null,null,22.7,38,33,31,30,29,28,32,30,29,27,27,31,29,28,27,26]
[null,null,null,null,null,null,22.8,38,33,31,30,29,28,32,31,29,27,27,31,29,28,27,26]
[null,null,null,null,null,null,22.9,39,33,32,30,29,29,32,31,29,28,27,31,29,28,27,26]
[null,null,null,null,null,null,23,39,34,32,30,29,29,33,31,29,28,27,31,29,28,27,26]
[null,null,null,null,null,null,23.1,39,34,32,31,30,29,33,31,29,28,27,31,30,28,27,27]
[null,null,null,null,null,null,23.2,39,34,32,31,30,29,33,31,30,28,27,31,30,28,27,27]
[null,null,null,null,null,null,23.3,39,34,32,31,30,29,33,31,30,28,27,31,30,29,27,27]
[null,null,null,null,null,null,23.4,39,34,32,31,30,29,33,31,30,28,28,32,30,29,27,27]
[null,null,null,null,null,null,23.5,39,34,32,31,30,29,33,31,30,28,28,32,30,29,27,27]
[null,null,null,null,null,null,23.6,39,34,32,31,30,29,33,31,30,28,28,32,30,29,28,27]
[null,null,null,null,null,null,23.7,40,34,32,31,30,29,33,32,30,28,28,32,30,29,28,27]
[null,null,null,null,null,null,23.8,40,35,33,31,30,29,34,32,30,29,28,32,30,29,28,27]
[null,null,null,null,null,null,23.9,40,35,33,31,30,30,34,32,30,29,28,32,30,29,28,27]
[null,null,null,null,null,null,24,40,35,33,32,31,30,34,32,30,29,28,32,31,29,28,27]
[null,null,null,null,null,null,24.1,40,35,33,32,31,30,34,32,30,29,28,32,31,29,28,28]
[null,null,null,null,null,null,24.2,40,35,33,32,31,30,34,32,31,29,28,32,31,29,28,28]
[null,null,null,null,null,null,24.3,40,35,33,32,31,30,34,32,31,29,29,33,31,30,28,28]
[null,null,null,null,null,null,24.4,40,35,33,32,31,30,34,32,31,29,29,33,31,30,28,28]
[null,null,null,null,null,null,24.5,41,35,33,32,31,30,34,32,31,29,29,33,31,30,28,28]
[null,null,null,null,null,null,24.6,41,35,33,32,31,30,34,33,31,29,29,33,31,30,29,28]
[null,null,null,null,null,null,24.7,41,36,34,32,31,30,35,33,31,30,29,33,31,30,29,28]
[null,null,null,null,null,null,24.8,41,36,34,32,31,30,35,33,31,30,29,33,31,30,29,28]
[null,null,null,null,null,null,24.9,41,36,34,32,31,31,35,33,31,30,29,33,32,30,29,28]
[null,null,null,null,null,null,25,41,36,34,33,32,31,35,33,31,30,29,33,32,30,29,29]
[null,null,null,null,null,null,25.1,41,36,34,33,32,31,35,33,32,30,29,33,32,30,29,29]
[null,null,null,null,null,null,25.2,41,36,34,33,32,31,35,33,32,30,29,34,32,31,29,29]
[null,null,null,null,null,null,25.3,42,36,34,33,32,31,35,33,32,30,30,34,32,31,29,29]
[null,null,null,null,null,null,25.4,42,36,34,33,32,31,35,33,32,30,30,34,32,31,29,29]
[null,null,null,null,null,null,25.5,42,36,34,33,32,31,35,34,32,30,30,34,32,31,29,29]
[null,null,null,null,null,null,25.6,42,37,35,33,32,31,36,34,32,30,30,34,32,31,30,29]
[null,null,null,null,null,null,25.7,42,37,35,33,32,31,36,34,32,31,30,34,32,31,30,29]
[null,null,null,null,null,null,25.8,42,37,35,33,32,32,36,34,32,31,30,34,33,31,30,29]
[null,null,null,null,null,null,25.9,42,37,35,34,33,32,36,34,32,31,30,34,33,31,30,29]
[null,null,null,null,null,null,26,42,37,35,34,33,32,36,34,33,31,30,34,33,31,30,30]
[null,null,null,null,null,null,26.1,43,37,35,34,33,32,36,34,33,31,30,34,33,31,30,30]
[null,null,null,null,null,null,26.2,43,37,35,34,33,32,36,34,33,31,31,35,33,32,30,30]
[null,null,null,null,null,null,26.3,43,37,35,34,33,32,36,34,33,31,31,35,33,32,30,30]
[null,null,null,null,null,null,26.4,43,38,35,34,33,32,36,35,33,31,31,35,33,32,30,30]
[null,null,null,null,null,null,26.5,43,38,36,34,33,32,37,35,33,31,31,35,33,32,31,30]
[null,null,null,null,null,null,26.6,43,38,36,34,33,32,37,35,33,32,31,35,33,32,31,30]
[null,null,null,null,null,null,26.7,43,38,36,34,33,32,37,35,33,32,31,35,33,32,31,30]
[null,null,null,null,null,null,26.8,43,38,36,35,33,33,37,35,33,32,31,35,34,32,31,30]
[null,null,null,null,null,null,26.9,44,38,36,35,34,33,37,35,34,32,31,35,34,32,31,30]
[null,null,null,null,null,null,27,44,38,36,35,34,33,37,35,34,32,31,35,34,32,31,31]
[null,null,null,null,null,null,27.1,44,38,36,35,34,33,37,35,34,32,31,36,34,33,31,31]
[null,null,null,null,null,null,27.2,44,38,36,35,34,33,37,35,34,32,32,36,34,33,31,31]
[null,null,null,null,null,null,27.3,44,39,36,35,34,33,37,36,34,32,32,36,34,33,31,31]
[null,null,null,null,null,null,27.4,44,39,37,35,34,33,38,36,34,32,32,36,34,33,31,31]
[null,null,null,null,null,null,27.5,44,39,37,35,34,33,38,36,34,32,32,36,34,33,32,31]
[null,null,null,null,null,null,27.6,44,39,37,35,34,33,38,36,34,33,32,36,34,33,32,31]
[null,null,null,null,null,null,27.7,45,39,37,35,34,33,38,36,34,33,32,36,35,33,32,31]
[null,null,null,null,null,null,27.8,45,39,37,36,34,34,38,36,35,33,32,36,35,33,32,31]
[null,null,null,null,null,null,27.9,45,39,37,36,35,34,38,36,35,33,32,36,35,33,32,31]
[null,null,null,null,null,null,28,45,39,37,36,35,34,38,36,35,33,32,37,35,33,32,32]
[null,null,null,null,null,null,28.1,45,39,37,36,35,34,38,36,35,33,33,37,35,34,32,32]
[null,null,null,null,null,null,28.2,45,40,37,36,35,34,39,37,35,33,33,37,35,34,32,32]
[null,null,null,null,null,null,28.3,45,40,38,36,35,34,39,37,35,33,33,37,35,34,32,32]
[null,null,null,null,null,null,28.4,45,40,38,36,35,34,39,37,35,33,33,37,35,34,32,32]
[null,null,null,null,null,null,28.5,46,40,38,36,35,34,39,37,35,34,33,37,35,34,33,32]
[null,null,null,null,null,null,28.6,46,40,38,36,35,34,39,37,35,34,33,37,35,34,33,32]
[null,null,null,null,null,null,28.7,46,40,38,37,35,35,39,37,35,34,33,37,36,34,33,32]
[null,null,null,null,null,null,28.8,46,40,38,37,36,35,39,37,36,34,33,37,36,34,33,32]
[null,null,null,null,null,null,28.9,46,40,38,37,36,35,39,37,36,34,33,38,36,34,33,33]
[null,null,null,null,null,null,29,46,40,38,37,36,35,39,37,36,34,33,38,36,35,33,33]
[null,null,null,null,null,null,29.1,46,41,38,37,36,35,40,38,36,34,34,38,36,35,33,33]
[null,null,null,null,null,null,29.2,46,41,39,37,36,35,40,38,36,34,34,38,36,35,33,33]
[null,null,null,null,null,null,29.3,47,41,39,37,36,35,40,38,36,34,34,38,36,35,33,33]
[null,null,null,null,null,null,29.4,47,41,39,37,36,35,40,38,36,34,34,38,36,35,34,33]
[null,null,null,null,null,null,29.5,47,41,39,37,36,35,40,38,36,35,34,38,36,35,34,33]
[null,null,null,null,null,null,29.6,47,41,39,38,36,35,40,38,36,35,34,38,37,35,34,33]
[null,null,null,null,null,null,29.7,47,41,39,38,36,36,40,38,37,35,34,38,37,35,34,33]
[null,null,null,null,null,null,29.8,47,41,39,38,37,36,40,38,37,35,34,39,37,35,34,33]
[null,null,null,null,null,null,29.9,47,42,39,38,37,36,40,38,37,35,34,39,37,35,34,34]
[null,null,null,null,null,null,30,47,42,39,38,37,36,41,39,37,35,35,39,37,36,34,34]
[null,null,null,null,null,null,31,49,43,41,39,38,37,42,40,38,36,36,40,38,37,35,35]
[null,null,null,null,null,null,32,50,44,42,40,39,38,43,41,39,37,37,41,39,38,36,36]
[null,null,null,null,null,null,33,51,45,43,41,40,39,44,42,40,38,38,42,40,39,37,37]
[null,null,null,null,null,null,34,52,46,44,42,41,40,45,43,41,39,39,43,41,40,38,38]
[null,null,null,null,null,null,35,54,47,45,43,42,41,46,44,42,40,40,44,42,41,39,39]
[null,null,null,null,null,null,36,55,48,46,44,43,42,47,45,43,41,41,45,43,42,40,40]
[null,null,null,null,null,null,37,56,49,47,45,44,43,48,46,44,42,42,46,44,43,41,41]
[null,null,null,null,null,null,38,57,51,48,46,45,44,49,47,45,44,43,47,45,44,42,42]
[null,null,null,null,null,null,39,58,52,49,47,46,45,51,48,46,45,44,48,46,45,43,43]
[null,null,null,null,null,null,40,60,53,50,48,47,46,52,49,48,46,45,49,48,46,44,44]
[null,null,null,null,null,null,41,61,54,51,50,48,47,53,50,49,47,46,50,49,47,45,45]
[null,null,null,null,null,null,42,62,55,52,51,49,48,54,52,50,48,47,52,50,48,46,46]
[null,null,null,null,null,null,43,63,56,53,52,50,49,55,53,51,49,48,53,51,49,48,47]
[null,null,null,null,null,null,44,64,57,55,53,51,50,56,54,52,50,49,54,52,50,49,48]
[null,null,null,null,null,null,45,66,58,56,54,52,51,57,55,53,51,50,55,53,51,50,49]
[null,null,null,null,null,null,46,67,59,57,55,53,52,58,56,54,52,51,56,54,52,51,50]
[null,null,null,null,null,null,47,68,61,58,56,54,53,59,57,55,53,52,57,55,53,52,51]
[null,null,null,null,null,null,48,69,62,59,57,55,54,60,58,56,54,53,58,56,54,53,52]
[null,null,null,null,null,null,49,70,63,60,58,56,55,61,59,57,55,54,59,57,55,54,53]
[null,null,null,null,null,null,50,71,64,61,59,57,56,63,60,58,56,55,60,58,56,55,54]
[null,null,null,null,null,null,51,73,65,62,60,58,57,64,61,59,57,56,61,59,57,56,55]
[null,null,null,null,null,null,52,74,66,63,61,59,58,65,62,60,58,57,62,60,58,57,56]
[null,null,null,null,null,null,53,75,67,64,62,60,59,66,63,61,59,58,63,61,59,58,57]
[null,null,null,null,null,null,54,76,68,65,63,61,60,67,64,62,60,59,64,62,60,59,58]
[null,null,null,null,null,null,55,77,69,66,64,62,61,68,65,63,61,60,65,63,61,60,59]
[null,null,null,null,null,null,56,78,70,67,65,63,62,69,66,64,62,61,66,64,62,61,60]
[null,null,null,null,null,null,57,80,71,68,66,64,63,70,68,65,63,62,67,65,64,62,61]
[null,null,null,null,null,null,58,81,73,69,67,65,64,71,69,66,64,64,68,66,65,63,62]
[null,null,null,null,null,null,59,82,74,70,68,66,65,72,70,68,65,65,69,67,66,64,63]
[null,null,null,null,null,null,60,83,75,71,69,67,66,73,71,69,66,66,70,68,67,65,64]
[null,null,null,null,null,null,61,84,76,72,70,68,67,74,72,70,67,67,72,69,68,66,65]
[null,null,null,null,null,null,62,85,77,74,71,69,68,75,73,71,68,68,73,70,69,67,66]
[null,null,null,null,null,null,63,86,78,75,72,70,69,77,74,72,69,69,74,71,70,68,67]
[null,null,null,null,null,null,64,88,79,76,73,71,70,78,75,73,70,70,75,72,71,69,68]
[null,null,null,null,null,null,65,89,80,77,74,72,71,79,76,74,71,71,76,73,72,70,69]
[null,null,null,null,null,null,66,90,81,78,75,73,72,80,77,75,72,72,77,74,73,71,70]
[null,null,null,null,null,null,67,91,82,79,76,74,73,81,78,76,74,73,78,76,74,72,71]
[null,null,null,null,null,null,68,92,83,80,77,75,74,82,79,77,75,74,79,77,75,73,72]
[null,null,null,null,null,null,69,93,84,81,78,76,75,83,80,78,76,75,80,78,76,74,73]
[null,null,null,null,null,null,70,95,85,82,79,77,76,84,81,79,77,76,81,79,77,75,74]
[null,null,null,null,null,null,71,96,87,83,80,78,77,85,82,80,78,77,82,80,78,76,75]
[null,null,null,null,null,null,72,97,88,84,81,79,78,86,83,81,79,78,83,81,79,77,76]
[null,null,null,null,null,null,73,98,89,85,82,80,79,87,84,82,80,79,84,82,80,78,77]
[null,null,null,null,null,null,74,99,90,86,83,81,80,88,85,83,81,80,85,83,81,79,78]
[null,null,null,null,null,null,75,100,91,87,84,82,81,89,86,84,82,81,86,84,82,80,79]
[null,null,null,null,null,null,76,101,92,88,86,83,82,90,88,85,83,82,87,85,83,81,80]
[null,null,null,null,null,null,77,102,93,89,87,84,83,91,89,86,84,83,88,86,84,82,81]
[null,null,null,null,null,null,78,104,94,90,88,85,84,93,90,87,85,84,89,87,85,83,82]
[null,null,null,null,null,null,79,105,95,91,89,86,85,94,91,88,86,85,90,88,86,84,83]
[null,null,null,null,null,null,80,106,96,92,90,87,86,95,92,89,87,86,91,89,87,85,85]
[null,null,null,null,null,null,81,107,97,93,91,88,87,96,93,90,88,87,92,90,88,86,86]
[null,null,null,null,null,null,82,108,98,94,92,89,88,97,94,91,89,88,93,91,89,87,87]
[null,null,null,null,null,null,83,109,99,95,93,90,89,98,95,92,90,89,94,92,90,88,88]
[null,null,null,null,null,null,84,110,100,96,94,91,90,99,96,93,91,90,95,93,91,89,89]
[null,null,null,null,null,null,85,112,101,97,95,92,90,100,97,95,92,91,96,94,92,90,90]
[null,null,null,null,null,null,86,113,103,98,96,93,91,101,98,96,93,92,97,95,93,91,91]
[null,null,null,null,null,null,87,114,104,99,97,94,92,102,99,97,94,93,98,96,94,92,92]
[null,null,null,null,null,null,88,115,105,101,98,95,93,103,100,98,95,94,99,97,95,93,93]
[null,null,null,null,null,null,89,116,106,102,99,96,94,104,101,99,96,95,100,98,96,94,94]
[null,null,null,null,null,null,90,117,107,103,100,97,95,105,102,100,97,96,102,99,97,95,95]
[null,null,null,null,null,null,91,118,108,104,101,98,96,106,103,101,98,97,103,100,98,96,96]
[null,null,null,null,null,null,92,119,109,105,102,99,97,107,104,102,99,98,104,101,99,97,97]
[null,null,null,null,null,null,93,121,110,106,103,100,98,108,105,103,100,99,105,102,100,98,98]
[null,null,null,null,null,null,94,122,111,107,104,101,99,109,106,104,101,100,106,103,101,99,99]
[null,null,null,null,null,null,95,123,112,108,105,102,100,110,107,105,102,101,107,104,102,100,100]
[null,null,null,null,null,null,96,124,113,109,106,103,101,112,108,106,103,102,108,105,103,101,101]
[null,null,null,null,null,null,97,125,114,110,107,104,102,113,109,107,104,103,109,106,104,102,102]
[null,null,null,null,null,null,98,126,115,111,108,105,103,114,110,108,105,104,110,107,105,103,103]
[null,null,null,null,null,null,99,127,116,112,109,106,104,115,111,109,106,105,111,108,106,104,104]
[null,null,null,null,null,null,100,128,117,113,110,107,105,116,113,110,107,106,112,109,107,105,105]
[null,null,null,null,null,null,105,134,123,118,115,112,110,121,118,115,112,111,117,114,112,110,110]
[null,null,null,null,null,null,110,139,128,123,120,117,115,126,123,120,117,117,122,119,117,115,115]
[null,null,null,null,null,null,115,145,133,128,125,122,120,131,128,125,123,122,127,125,123,120,120]
[null,null,null,null,null,null,120,151,138,133,130,127,125,137,133,131,128,127,132,130,128,126,125]
[null,null,null,null,null,null,125,156,144,138,135,132,129,142,138,136,133,132,137,135,133,131,130]
[null,null,null,null,null,null,130,162,149,144,140,137,134,147,144,141,138,137,142,140,138,136,135]
[null,null,null,null,null,null,135,167,154,149,145,142,139,152,149,146,143,142,148,145,143,141,140]
[null,null,null,null,null,null,140,173,159,154,150,147,144,157,154,151,148,147,153,150,148,146,145]
[null,null,null,null,null,null,145,178,164,159,155,152,149,163,159,156,153,152,158,155,153,151,150]
[null,null,null,null,null,null,150,183,170,164,160,157,154,168,164,161,158,157,163,160,158,156,155]
[null,null,null,null,null,null,155,189,175,169,165,161,159,173,169,166,163,162,168,165,163,161,160]
[null,null,null,null,null,null,160,194,180,174,170,166,163,178,174,171,168,167,173,170,168,166,165]
[null,null,null,null,null,null,165,200,185,179,175,171,168,183,179,176,173,172,178,175,173,171,170]
[null,null,null,null,null,null,170,205,190,184,180,176,173,188,185,182,178,177,183,180,178,176,175]
[null,null,null,null,null,null,175,211,196,189,185,181,178,194,190,187,183,182,188,185,183,181,180]
[null,null,null,null,null,null,180,216,201,194,190,186,183,199,195,192,189,187,193,190,188,186,185]
[null,null,null,null,null,null,185,221,206,199,195,191,187,204,200,197,194,192,198,195,193,191,190]
[null,null,null,null,null,null,190,227,211,204,200,196,192,209,205,202,199,198,203,200,198,196,195]
[null,null,null,null,null,null,195,232,216,209,205,201,197,214,210,207,204,203,208,206,203,201,200]
[null,null,null,null,null,null,200,238,221,214,210,205,202,219,215,212,209,208,213,211,208,206,205]
[null,null,null,null,null,null,205,243,227,219,214,210,207,224,220,217,214,213,219,216,213,211,210]
[null,null,null,null,null,null,210,248,232,225,219,215,212,229,225,222,219,218,224,221,218,216,215]
[null,null,null,null,null,null,215,254,237,230,224,220,216,235,230,227,224,223,229,226,223,221,220]
[null,null,null,null,null,null,220,259,242,235,229,225,221,240,236,232,229,228,234,231,228,226,225]
[null,null,null,null,null,null,225,265,247,240,234,230,226,245,241,237,234,233,239,236,233,231,230]
[null,null,null,null,null,null,230,270,252,245,239,235,231,250,246,242,239,238,244,241,238,236,235]
[null,null,null,null,null,null,235,275,257,250,244,240,236,255,251,248,244,243,249,246,244,241,240]
[null,null,null,null,null,null,240,281,263,255,249,244,240,260,256,253,249,248,254,251,249,246,245]
[null,null,null,null,null,null,245,286,268,260,254,249,245,265,261,258,254,253,259,256,254,251,250]
[null,null,null,null,null,null,250,291,273,265,259,254,250,270,266,263,259,258,264,261,259,256,255]
[null,null,null,null,null,null,255,297,278,270,264,259,255,275,271,268,264,263,269,266,264,261,260]
[null,null,null,null,null,null,260,302,283,275,269,264,260,281,276,273,269,268,274,271,269,266,265]
[null,null,null,null,null,null,265,307,288,280,274,269,264,286,281,278,274,273,279,276,274,271,270]
[null,null,null,null,null,null,270,313,293,285,279,274,269,291,286,283,279,278,284,281,279,276,275]
[null,null,null,null,null,null,275,318,298,290,284,279,274,296,291,288,284,283,289,286,284,281,280]
[null,null,null,null,null,null,280,323,303,295,289,283,279,301,297,293,289,288,294,291,289,286,285]
[null,null,null,null,null,null,285,329,309,300,293,288,284,306,302,298,294,293,299,296,294,291,291]
[null,null,null,null,null,null,290,334,314,305,298,293,288,311,307,303,299,298,304,301,299,296,296]
[null,null,null,null,null,null,295,339,319,310,303,298,293,316,312,308,305,303,309,306,304,301,301]
[null,null,null,null,null,null,300,344,324,315,308,303,298,321,317,313,310,308,314,311,309,306,306]
[null,null,null,null,null,null,305,350,329,320,313,308,303,326,322,318,315,313,319,316,314,311,311]
[null,null,null,null,null,null,310,355,334,325,318,313,308,332,327,323,320,318,324,321,319,316,316]
[null,null,null,null,null,null,315,360,339,330,323,317,312,337,332,328,325,323,329,326,324,321,321]
[null,null,null,null,null,null,320,366,344,335,328,322,317,342,337,333,330,328,335,331,329,326,326]
[null,null,null,null,null,null,325,371,349,340,333,327,322,347,342,338,335,333,340,336,334,331,331]
[null,null,null,null,null,null,330,376,354,345,338,332,327,352,347,344,340,339,345,341,339,336,336]
[null,null,null,null,null,null,335,382,360,350,343,337,332,357,352,349,345,344,350,346,344,341,341]
[null,null,null,null,null,null,340,387,365,355,348,342,336,362,357,354,350,349,355,351,349,346,346]
[null,null,null,null,null,null,345,392,370,360,353,346,341,367,362,359,355,354,360,356,354,351,351]
[null,null,null,null,null,null,350,397,375,365,357,351,346,372,367,364,360,359,365,361,359,356,356]
[null,null,null,null,null,null,355,403,380,370,362,356,351,377,372,369,365,364,370,366,364,361,361]
[null,null,null,null,null,null,360,408,385,375,367,361,355,382,378,374,370,369,375,372,369,366,366]
[null,null,null,null,null,null,365,413,390,380,372,366,360,387,383,379,375,374,380,377,374,372,371]
[null,null,null,null,null,null,370,418,395,385,377,371,365,392,388,384,380,379,385,382,379,377,376]
[null,null,null,null,null,null,375,424,400,390,382,376,370,398,393,389,385,384,390,387,384,382,381]
[null,null,null,null,null,null,380,429,405,395,387,380,375,403,398,394,390,389,395,392,389,387,386]
[null,null,null,null,null,null,385,434,410,400,392,385,379,408,403,399,395,394,400,397,394,392,391]
[null,null,null,null,null,null,390,439,415,405,397,390,384,413,408,404,400,399,405,402,399,397,396]
[null,null,null,null,null,null,395,445,420,410,402,395,389,418,413,409,405,404,410,407,404,402,401]
[null,null,null,null,null,null,400,450,426,415,407,400,394,423,418,414,410,409,415,412,409,407,406]

{"sheet":"Estilos","index":23,"n_rows":113,"n_cols":14,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
["Lista de Estilos"]
[]
["Tipos de Celdas para Datos de Entrada"]
[]
[]
[null,"Parámetro de Entrada",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Desbloqueado","Valor que puede sufrir los cambios que se desee"]
[]
[]
[null,"Parámetro de Entrada",null,188,null,null,null,null,null,null,null,null,"Desbloqueado","Valor que se puede cambiar dentro de rangos aceptables"]
[null,null,"Mínimo",100]
[null,null,"Máximo",300]
[]
[null,"Parámetro de Entrada",null,100,null,null,null,null,null,null,null,null,"Desbloqueado","El valor es seleccionado de una lista"]
[null,null,"Valores",100]
[null,null,null,200]
[null,null,null,300]
[null,null,null,400]
[]
[null,"Dato de Entrada",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Desbloqueado","Datos Reales, sólo se pueden reemplazar por mejores datos"]
[]
[null,"Dato de Entrada Estimado",null,188,null,null,null,null,null,null,null,null,"Desbloqueado","Datos que se estiman en ausencia de datos reales, como por ejemplo ciertos requerimientos por servicios nuevos"]
[]
[null,"Cálculo de Entrada",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Bloqueado","Resultante de algún modelo matemático"]
[]
[null,"Enlace con otra Entrada",null,18,188,1.88,1.88,188,188,188,188,"2008-12-31","Bloqueado","Resultado que se ligó desde otra hoja del libro"]
[]
[]
["Otros Estilos de Celdas"]
[]
[null,"Texto",null,"Texto"]
[]
[null,"Cálculo",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Bloqueado"]
[]
[null,"Cálculo en Tabla",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Bloqueado"]
[]
[null,"Total",null,188]
[]
[null,"Chequeo",null,0,null,null,null,null,null,null,null,null,"Bloqueado"]
[]
[null,"Chequeo con comprobación",null,0.188,null,null,null,null,null,null,null,null,"Bloqueado"]
[]
[null,"Resultado Parcial",null,188,188,1.88,1.88,188,188,188,188,"2008-12-31","Bloqueado"]
[]
[null,"Nombre",null,"Nombre",null,null,null,null,null,null,null,null,"Bloqueado","Nombre de Variables"]
[]
[null,"Fuente",null,"Fuente"]
[]
[null,"Nota",null,"Nota"]
[]
[null,"Destacado",null,188]
[]
[null,"Texto Destacado",null,"Texto"]
[]
[null,"Texto Destacado Negrita",null,"Texto"]
[]
[]
["Estilos de Números"]
[]
[null,null,null,"Número","Número\n2 Decimales","Porcentaje","Porcentaje \n2 Decimales","Dinero","Dinero\n2 Decimales"]
[null,null,"Positivo",188,188,1.88,1.88,188,188]
[null,null,"Negativo",-188,-188,-1.88,-1.88,-188,-188]
[null,null,"Cero",0,0,0,0,0,0]
[null,null,"Texto","Texto","Texto","Texto","Texto","Texto","Texto"]
[]
[]
[null,null,null,"Fecha\nCompleta","Fecha\nMes Año","Fecha\nAño"]
[null,null,"Fechas",{"$f":"TODAY()","v":"2015-03-31"},{"$f":"TODAY()","v":"2015-03-31"},{"$f":"TODAY()","v":"2015-03-31"}]
[]
[]
["Estilos de Títulos"]
[]
[null,null,"Título"]
[]
[null,null,"Título Sub"]
[]
[null,null,"T1","Título 1"]
[]
[null,null,"T2","Título 2"]
[]
[null,null,"T3","Título 3"]
[]
[null,null,"T4","Título 4"]
[]
["Estilos de Tablas"]
[]
[null,"Tabla Simple"]
[]
[null,null,"Etiqueta de Columna",null,"Columna 1","Columna 2",null,null,null,null,null,"Columna 3"]
[null,null,"Fila 1"]
[null,null,"Fila 2"]
[null,null,"Fila 3"]
[null,null,"Linea de Finalización de Tabla"]
[]
[null,"Tabla no Simple"]
[]
[null,null,"Etiqueta de Columna",null,"Columna\nSin Negrita","Columna 1",null,null,null,null,null,"Columna 2"]
[null,null,"Fila 1",null,null,"(sin Sombra)",null,null,null,null,null,"(Con Sombra)"]
[null,null,"Fila 2",null,null,"(sin Sombra)",null,null,null,null,null,"(Con Sombra)"]
[null,null,"Fila 2 Indentada",null,null,"(sin Sombra)",null,null,null,null,null,"(Con Sombra)"]
[null,null,"Subtotal"]
[null,null,"Total"]
[]
[]
["Paleta Office 2003"]
[]
[null,null,1,2,3,4,5,6,7,8]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6,null,null,null,null,null,null,null,null,"Columnas"]
[null,7,null,null,null,null,null,null,null,null,"Líneas"]