{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["C_EEFF-2009","C_EEFF-2010","C_EEFF-2011","C_EEFF-2012","Tarifario","Panel de control","Proy Demanda","Tasas de crecimiento de Demanda","Demanda","DETALLE_GOA_GT","Personal","CostosyGastos","Activos","Inv","Modelo","Distribución de ingresos","Impacto Tarifas","Tasa de descuento","Anexo - Parámetros","Beta Sectorial","Riesgo Pais","Ajuste por inflación"],"not_rendered":{"charts":4,"images":3,"macros":1,"external_links":6,"defined_names":170,"comments":2,"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":"C_EEFF-2009","index":0,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,24,7,24],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,21,7,21],[5,22,7,22],[5,23,7,23],[5,12,7,12],[0,1,0,2],[1,1,1,6],[3,1,3,6],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11]]}
[null,"CORPAC. "]
[null,"Formato 1: Estados Financieros Al 31 de Diciembre del 2009"]
[null,"Perdidas y Ganancias para el periodo terminado"]
[null,"Expresado en Soles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso total",{"$f":"E11+F11+G11+R11+S11+W11+X11","v":172091210.73000002}]
[null,"Código Contable","Descripción","Estado Financiero Auditado","Snar Nacional","Snar Internacional","Aproximaciòn","Pista y rodadura","Mangas","TUUA","Total Servicios con Reg. Tarifaria","Asistencia en Tierra","Almacenamiento y trasporte de combustible","Check in counter","Documento de Identidad","Alquiler de Ofic, Almacenes, Talleres y Hangar","Total de Servicios sin Tarifa Regulada","Sobrevuelo","Otros Aeronavegaciòn","Actividades Auxiliares","Otros aeroportuarios","Total Servicios No Regulados","50% A/D Concesiòn J.Chavez","20% TUUA Int. Concesiòn J.Chavez","TOTAL"]
[]
[]
[null,null,"Ingresos"]
[null,null,"     Ingresos",192286951.70000002,16499875.67,43290520.340000004,5426923.9300000016,5462474.6600000001,596483.98,12812914.879999999,84089193.460000008,1033810.37,278816.94,242119.6,58484,544566.74,2157797.6500000004,39694450.039999999,1136251.5900000001,5247453.71,162657.47999999998,46240812.82,34236145.080000006,31807044.079999998,198530993.09000003]
[null,null,"Total de Ingresos",{"$f":"+SUM(K11,V11,Q11)","v":132487803.93000001},16499875.67,43290520.340000004,5426923.9300000016,5462474.6600000001,596483.98,12812914.879999999,84089193.460000008,1033810.37,278816.94,242119.6,58484,544566.74,2157797.6500000004,39694450.039999999,1136251.5900000001,5247453.71,162657.47999999998,46240812.82,34236145.080000006,31807044.079999998,{"$f":"+W11+X11+D11","v":198530993.09}]
[null,null,"Gastos"]
[null,null,"     Gastos de Personal",-91118107.770000115,7601306.3540630583,20422606.026064027,22874148.308312174,1479679.7691100931,23537.378855337105,2506195.5205038735,54907473.356908567,135254.56307381712,62653.839967974061,60969.318777701919,1265274.7463390778,326125.84447064524,1850278.3126292164,18018484.3510889,399386.68525363761,15442224.860090842,653140.20402884018,34513236.100462221,0,0,91270987.770000011]
[null,null,"     Depreciación",-19938612.040000021,1421082.903072464,2879755.9294291981,3220413.1275147358,4838946.9092703545,566964.55821001052,1897761.2148586079,14824924.642355371,120640.09082147984,30936.29630593336,44580.843642472799,214727.36745041932,143763.1966446944,554647.79486499971,1890783.3262897749,426367.72244771465,2039699.4300529216,202189.12398921681,4559039.6027796287,0,0,19938612.039999999]
[null,null,"     Amortización de Intangibles",-203833.72999999998,18449.023204510155,52241.981311388015,822.52,0,0,0,71513.524515898171,0,0,0,5077.5196816469997,0,5077.5196816469997,48529.711979410466,449.79538569135514,78263.178437352995,0,127242.68580245481,0,0,203833.72999999998]
[null,null,"     Servicios Prestados por Terceros",-33597980.960000001,1709746.414167864,4718680.966215672,4503223.5172453327,5654768.4742961163,27702.774231116011,3957881.802501441,20572003.948657542,257668.43207888032,103127.79101684797,102567.5224396611,682555.83604838699,373641.46558958909,1519561.0471733655,3925405.0275251633,198603.11497528301,5132307.8222110206,548174.82945762365,9804490.7941690907,0,0,31896055.789999999]
[null,null,"     Mantenimiento de Activos",-8453908.75,196270.86617031723,627270.6081085573,254639.63188269688,5640745.9517911645,47.937641476456641,300435.32125147455,7019410.3168456862,18468.339494983498,5031.5606524307759,8814.2898856127777,64730.6843739822,54734.022719131302,151778.89712614054,384635.1422432501,69805.85914541845,596741.42364373698,231537.11099576671,1282719.5360281724,0,0,8453908.75]
[null,null,"     Suministros y Materiales",-4715487.8099999987,384096.04345661611,1005345.0550348338,806371.55901856348,98351.548744449974,1501.7116065072846,256163.61656511662,2551829.534426087,23938.876701070061,4224.2556421032268,14230.396384463293,106804.72718458793,31358.726369075357,180556.98228129989,808002.52027924394,48159.000115754607,1099770.4330232386,27169.339874375299,1983101.2932926125,0,0,4715487.8099999996]
[null,null,"     Tributos y Seguros",-13966047.100000013,386060.22170434979,1071865.5461807142,2192130.2170237503,303393.07933230896,3500.8724147041039,306163.40012446832,4263113.3367802957,19949.197061499195,6337.8615047372996,5704.4849471270836,52987.634636475508,22431.939798145035,107411.11794798411,981366.33620636235,11282.249810367122,578937.84787283011,22391.98138216099,1593978.4152717204,0,0,5964502.8700000001]
[null,null,"     Contribución",0,1646738.4084790265,4663068.3121192316,886678.07401147054,149985.89444130176,54.059283890285741,65440.758692512936,7411965.5070274333,4535.4846056158312,1464.6859044007795,1052.2155761416423,2352.0756943958199,10021.014477546056,19425.476258100127,4331705.7918482795,40163.144371471171,63770.644890291762,11508.435604427365,4447148.0167144695,0,0,11878539.000000004]
[null,null,"     Otros Costos",-7677356.2999999989,349470.72480678029,983188.66894026683,142430.31246322085,63651.081557772413,4457.4139277247423,220063.86435569229,1763262.0660514575,15311.841460112493,2987.6198565331215,5551.4752852732154,135661.34575313563,14970.936699900474,174483.21905495494,906976.7116816428,13157.099284807326,2472605.797972945,18921.805954192867,3411661.4148935881,0,0,5349406.7000000011]
[null,null,"Total de Gastos",-179671334.46000019,13713220.959124984,36424023.093403891,34880857.267471947,18229522.708543565,627766.70617076661,9510105.4988531861,113385496.23356836,595766.82529745845,216763.91085096059,243470.54693845386,2530171.9371621087,977047.14676872699,4563220.3670177087,31295888.91914203,1207374.6707901452,27504321.43819518,1715032.8312866038,61722617.859413959,0,0,179671334.46000004]
[]
[null,null,"Utilidad (Pérdida) Operativa",12615617.239999831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18859658.629999995]
[]
[null,null,"Retribución al Estado"]
[]
[null,null,"Ingresos Excepcionales"]
[null,null,"Ingresos  Diversos",11724115.519999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5480074.1299994607]
[null,null,"Ingresos Financieros",47032612.589999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47032612.589999758]
[null,null,"Gastos Financieros",-54647569.209999904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54647569.210000128]
[null,null,"Resultados por Exposición a la Inflación"]
[null,null,"Utilidad (Pérdida) antes de Part / IR",16724776.139999911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16724776.139999138]
[null,null,"Participaciones"]
[null,null,"Impuesto a la Renta"]
[]
[null,null,"Utilidad (Pérdida) Neta",16724776.139999911]
[null,null,"Dividendos Pagados"]
[]
[null,null,"Utilidades Retenidas",16724776.139999911]

{"sheet":"C_EEFF-2010","index":1,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,24,7,24],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,21,7,21],[5,22,7,22],[5,23,7,23],[5,12,7,12],[0,1,0,2],[1,1,1,6],[3,1,3,6],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11]]}
[null,"CORPAC. "]
[null,"Formato 1: Estados Financieros Al 31 de Diciembre del 2010"]
[null,"Perdidas y Ganancias para el periodo terminado"]
[null,"Expresado en Soles"]
[]
[null,"Código Contable","Descripción","Estado Financiero Auditado","Snar Nacional","Snar Internacional","Aproximaciòn","Pista y rodadura","Mangas","TUUA","Total Servicios con Reg. Tarifaria","Asistencia en Tierra","Almacenamiento y trasporte de combustible","Check in counter","Documento de Identidad","Alquiler de Ofic, Almacenes, Talleres y Hangar","Total de Servicios sin Tarifa Regulada","Sobrevuelo","Otros Aeronavegaciòn","Actividades Auxiliares","Otros aeroportuarios","Total Servicios No Regulados","50% A/D Concesiòn J.Chavez","20% TUUA Int. Concesiòn J.Chavez","TOTAL"]
[]
[]
[null,null,"Ingresos"]
[null,null,"     Ingresos",132949354.80999999,19411160.629999977,43571381.450000048,6075805.2199999997,5158138.3099999512,491117.83,14799643.430000002,89507246.86999999,1263316.7,249389.29999999996,329776.14000000007,74247.930000000008,567248.06999999995,2483978.14,41091986.069999903,912179.58999999939,5748288.2099999962,68045.240000000005,47820499.109999895,36179835.32,31760459.84,207752019.27999988]
[null,null,"Total de Ingresos",{"$f":"+SUM(K11,V11,Q11)","v":139811724.11999989},19411160.629999977,43571381.450000048,6075805.2199999997,5158138.3099999512,491117.83,14799643.430000002,89507246.86999999,1263316.7,249389.29999999996,329776.14000000007,74247.930000000008,567248.06999999995,2483978.14,41091986.069999903,912179.58999999939,5748288.2099999962,68045.240000000005,47820499.109999895,36179835.32,31760459.84,{"$f":"+W11+X11+D11","v":207752019.27999988}]
[null,null,"Gastos"]
[null,null,"     Gastos de Personal",-97229667.670000017,11518652.817160364,23881137.526661023,25629837.033764351,980247.20167108602,26806.607994521852,2777494.2094895346,64814175.396740876,256799.36384722515,52375.747136152524,99768.251431779849,514835.59671472089,193202.5029169551,1116981.4620468335,21663355.193020049,487378.7838616618,9324790.9829068072,10185.851423774062,31485710.811212294,0,0,97416867.670000002]
[null,null,"     Depreciación",-25705087.849999357,1712254.3727135507,2952338.8605974116,5671038.9631799115,3999270.7916463562,61259.662614527595,2308996.9267757125,16705159.577527469,175434.65500387651,23653.97014692023,58817.399878229262,50471.356316452329,104210.78768382213,412588.16902930045,2096805.1950587789,292158.24378923583,1259229.7797713019,9841.6148239137128,3658034.8334432305,0,0,20775782.579999998]
[null,null,"     Amortización de Intangibles",-146070.12,25544.844087892183,60760.303287477131,822.52,845.49894176364103,0,0,87973.166317132956,0,0,0,15.511058236358922,0,15.511058236358922,57835.171830605032,246.27079402563731,-1.6402510651188734E-12,0,58081.442624630668,0,0,146070.12]
[null,null,"     Servicios Prestados por Terceros",-33218295.140000001,2883219.2447127458,5356944.4813351454,6452376.1520063775,6681987.1436058991,60210.413898455357,3512538.936970274,24947276.372528899,312421.32891804533,70638.984269692999,104784.11894840968,200599.41803720218,192266.85786078934,880710.70803413959,4534959.0579842348,293896.84494599758,3073225.0114391739,14190.796067560648,7916271.7104369672,0,0,33744258.791000009]
[null,null,"     Mantenimiento de Activos",-7210095.3200000003,426337.82494664076,645958.00857160962,611763.42268193513,4135669.2146651205,7185.5634132775922,456028.71449927962,6282942.7487778626,44312.917934651327,3757.0415227035346,17584.913273394755,12219.24982164386,33323.066325694454,111197.18887808792,389648.42216917418,45339.198294083151,379969.83912913362,997.92275165858575,815955.38234404952,0,0,7210095.3200000003]
[null,null,"     Suministros y Materiales",-5430843.8799999999,597814.14519613585,1249973.6533976356,972301.3301762332,153650.31392196441,610.61845362989459,276545.6639039233,3250895.7250495218,27213.748215280037,3942.3372420256933,11545.812465599745,49790.285363579038,22321.357470989573,114813.54075747408,1078425.9041491908,75711.649806881775,909926.48220645706,1070.5780304744078,2065134.6141930041,0,0,5430843.8799999999]
[null,null,"     Tributos y Seguros",-15142007.810000001,511701.14755144925,1128301.5191884048,2126885.3497907654,249936.40237766848,3316.0896507172065,301381.97917142307,4321522.4877304276,24873.782640218174,4713.8595500495521,8815.5842311436209,58589.527222755918,14503.26469290056,111496.01833706783,1046424.7203779415,22042.689549246392,1027016.8090573493,1343.5949479658373,2096827.8139325031,0,0,6529846.3199999984]
[null,null,"     Contribución",0,1971156.6266589584,4644357.2960483553,1041587.7273961351,88042.387026737852,1773.1538545226974,56605.449506167177,7803522.6404908765,4802.1988756907249,1009.6893780768169,1292.8925081464185,445.58355002996223,2232.5902276845418,9782.954539628463,4386173.7460791692,19955.861200630454,25019.360277076972,240.77741261717833,4431389.7449694946,0,0,12244695.34]
[null,null,"     Otros Costos",-7250532.6400000015,375303.96904459753,823386.98974843579,1938166.9495243253,12279.490586237067,17707.768216883069,1816084.4076893879,4982929.574809867,161383.83600931699,36389.370099305612,57020.112553220533,90192.850144188022,99924.581898078992,444910.75070411013,743104.94492460729,29256.837881795142,1626413.9807476602,7524.3209319627622,2406300.0844860254,0,0,7834140.410000002]
[null,null,"Total de Gastos",-191332600.42999938,20021984.992072333,40743158.638835497,44444779.448520042,16301928.444442833,178869.87809653528,11505676.288005702,133196397.68997294,1007241.8314443042,196480.99934492697,359629.08528992388,977159.37822880864,661985.00907691475,3202496.3033848787,35996732.355593748,1265986.3801235578,17625592.24553496,45395.456389927203,54933706.437642194,0,0,191332600.43099999]
[]
[null,null,"Utilidad (Pérdida) Operativa",-58383245.619999394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16419418.848999888]
[]
[null,null,"Retribución al Estado"]
[]
[null,null,"Ingresos Excepcionales"]
[null,null,"Ingresos  Diversos",83862882.609999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9060218.1399989184]
[null,null,"Ingresos Financieros",46741795.729999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46741795.730993278]
[null,null,"Gastos Financieros",-48639950.770000003,null,null,null,null,null,null,null,null,null,null,null,"º",null,null,null,null,null,null,null,null,48639950.769999936]
[null,null,"Resultados por Exposición a la Inflación"]
[null,null,"Utilidad (Pérdida) antes de Part / IR",23581481.950000592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23581481.94999215]
[null,null,"Participaciones"]
[null,null,"Impuesto a la Renta"]
[]
[null,null,"Utilidad (Pérdida) Neta",23581481.950000592]
[null,null,"Dividendos Pagados"]
[]
[null,null,"Utilidades Retenidas",23581481.950000592]

{"sheet":"C_EEFF-2011","index":2,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,22,7,22],[5,23,7,23],[5,24,7,24],[5,17,7,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,21,7,21],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[0,1,0,2],[1,1,1,6],[3,1,3,6],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6]]}
[null,"CORPAC. "]
[null,"Formato 1: Estados Financieros Al 31 de Diciembre del 2011"]
[null,"Perdidas y Ganancias para el periodo terminado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7550000006959237]
[null,"Expresado en Soles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R11/R3","v":16928075.770678543}]
[]
[null,"Código Contable","Descripción","Estado Financiero Auditado","Snar Nacional","Snar Internacional","Aproximaciòn","Pista y rodadura","Mangas","TUUA","Total Servicios con Reg. Tarifaria","Asistencia en Tierra","Almacenamiento y trasporte de combustible","Check in counter","Documento de Identidad","Alquiler de Ofic, Almacenes, Talleres y Hangar","Total de Servicios sin Tarifa Regulada","Sobrevuelo","Otros Aeronavegaciòn","Actividades Auxiliares","Otros aeroportuarios","Total Servicios No Regulados","50% A/D Concesiòn J.Chavez","20% TUUA Int. Concesiòn J.Chavez","TOTAL"]
[]
[]
[null,null,"Ingresos"]
[null,null,"     Ingresos",139177053.87000006,21492665.539999999,45602035.38000004,6567189.209999999,4041601.2800000003,523695.63,8885673.5100000035,87112860.550000042,921164.64,3494.73,217034.72999999998,59677.590000000011,404191.85,1605563.54,46636848.760000035,268752.20000000007,3545362.0399999991,6233.2799999999988,50457196.280000038,38074309.359999999,34872863.589999996,212122793.32000008]
[null,null,"Total de Ingresos",{"$f":"+SUM(K11,V11,Q11)","v":139175620.37000006},21492665.539999999,45602035.38000004,6567189.209999999,4041601.2800000003,523695.63,8885673.5100000035,87112860.550000042,921164.64,3494.73,217034.72999999998,59677.590000000011,404191.85,1605563.54,46636848.760000035,268752.20000000007,3545362.0399999991,6233.2799999999988,50457196.280000038,38074309.359999999,34872863.589999996,{"$f":"+W11+X11+D11","v":212122793.32000005}]
[null,null,"Gastos"]
[null,null,"     Gastos de Personal",-115969376.79999997,13690700.774177702,26140036.362335026,31084587.109999999,545919.52000000095,36530.674388405867,2169928.5838278327,73667703.024728969,296157.64953312493,10647.960590012322,109080.11598856974,1620840.3913156989,325496.23607337195,2362222.3535007779,22883731.46701014,267301.84532606264,12672365.631778684,4133182.4776553744,39956581.42177026,0,0,115986506.80000003]
[null,null,"     Depreciación",-32376852.620000005,2463404.4150387477,5389897.6450112732,6376158.2700000033,7532239.5299999919,318400.85908581776,1638465.9741924698,23718566.693328306,204010.10870455267,3689.5095076088005,64501.833893388728,297432.50333651592,202157.65604836712,771791.61149043322,4133711.7941795224,195456.96370492529,1409089.1341729346,1100541.243123892,6838799.1351812743,0,0,31329157.440000013]
[null,null,"     Amortización de Intangibles",-82857.029999999984,4398.8974914915398,9867.4459043409624,616.8900000000001,0,40.295152376198764,518.25544252088912,15441.783990729589,52.629207672515534,0,11.849496515764365,4676.2365051865854,-106.4007003986753,4634.3145089761911,10425.447470724457,47.180612286154044,43443.104997277005,8865.1984200066108,62780.931500294224,0,0,82857.03]
[null,null,"     Servicios Prestados por Terceros",-36525248.989999995,4594585.7868096232,5989722.2642395375,4834111.38,491423.07,133924.33856238105,5620537.007768292,21664303.847379833,768285.32283881411,6951.8308041104965,275231.14755205496,1136029.5888780095,959434.29076516326,3145932.1808381523,4003014.7792080478,385767.94820019754,5200386.6019251477,1837405.2724486173,11426574.601782009,0,0,36236810.629999995]
[null,null,"     Mantenimiento de Activos",-7528771.8599999985,429000.04683297803,639048.42703643802,1178337.1000000001,1234240.8399999999,14590.495737172376,750943.1611207868,4246160.0707273753,107217.66153803866,748.4803373483212,37944.293076664217,55559.165198204937,135955.4456873578,337425.04583761393,253705.24790899892,-109827.20951513517,640125.18579990289,2213038.5592412455,2997041.7834350122,0,0,7580626.9000000013]
[null,null,"     Suministros y Materiales",-5230095.8199999994,573274.93387302733,909554.20469771314,2292442.27,15802.97,1484.1215348612764,229226.93213384412,4021785.4322394463,31843.212838692343,441.05675009665123,13789.570519961879,2278.2583086095638,54724.815350294331,103076.91376765477,694330.80575739325,47322.036983653066,99383.998791858379,264196.63245999458,1105233.4739928993,0,0,5230095.82]
[null,null,"     Tributos y Seguros",-6803503.9500000086,571786.48316763551,1131492.3837997911,2512890.71,7363.1499999999705,7919.587811411775,279554.05664000061,4511006.3714188393,39367.74121164548,2516.0005862921071,8251.3581341400859,45725.696731891228,23264.037963991344,119124.83462796026,1062403.0610227089,27192.68769875072,364633.3729869285,36488.122244812475,1490717.2439532005,0,0,6120848.4500000011]
[null,null,"     Contribución",-13452469.140000002,2208490.2696744981,4864792.0953286933,1314492.4400000002,11909.879999999997,3202.1412533413845,64694.540048520903,8467581.3663050532,7793.6354533114973,317.23818505171357,1511.5988445444129,7919.58988825287,3258.7261086934373,20800.788479853931,4903361.1148927556,27513.158095286213,31060.526025470012,2152.18620158057,4964086.985215093,0,0,13452469.140000001]
[null,null,"     Otros Costos",-11721740.749999998,381625.67447352462,611125.60725314845,90714.87000000001,0,3360.5401062343881,100383.51838578962,1187210.2102186973,11533.227219026963,46.329614694425153,3932.3029792505299,253324.00579492684,12156.520310999505,280992.38591889828,613967.50530872238,12761.91787205738,2406270.227173266,9170342.5035083629,12203342.153862409,0,0,13671544.750000006]
[null,null,"Total de Gastos",-229690916.95999995,24917267.281539232,45685536.435605958,49684351.040000007,9838898.9599999953,519453.05363200203,10854252.029560059,141499758.80033723,1466261.1885448792,25358.406375214836,514254.07048509037,3423785.4359572963,1716341.3276078401,7146000.4289703202,38558651.222759016,853536.52897808386,22866757.783651471,18766212.195303887,81045157.730692446,0,0,229690916.96000004]
[]
[null,null,"Utilidad (Pérdida) Operativa",-90513863.089999884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17568123.639999956]
[]
[null,null,"Retribución al Estado"]
[]
[null,null,"Ingresos Excepcionales",2396.3000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2396.3000000000002]
[null,null,"Ingresos  Diversos",76607096.990000024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3661357.5400002897]
[null,null,"Ingresos Financieros",8648882.4055000022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8648882.4100000039]
[null,null,"Gastos Financieros",-3794460.7954999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3794460.8000000003]
[null,null,"Resultados por Exposición a la Inflación"]
[null,null,"Utilidad (Pérdida) antes de Part / IR",-9049948.1899998561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9049948.1899996623]
[null,null,"Participaciones"]
[null,null,"Impuesto a la Renta"]
[]
[null,null,"Utilidad (Pérdida) Neta",-9049948.1899998561]
[null,null,"Dividendos Pagados"]
[]
[null,null,"Utilidades Retenidas",-9049948.1899998561]

{"sheet":"C_EEFF-2012","index":3,"n_rows":42,"n_cols":25,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,16,8,16],[6,24,8,24],[6,18,8,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[0,1,0,2],[2,1,2,6],[3,4,3,23],[4,1,4,6],[6,0,8,0],[6,1,8,1],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[6,17,8,17],[6,6,8,6],[6,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10]]}
[null,"CORPAC",null,"Ingresos",null,{"$f":"SUM(E12:G12)","v":76583234.939999998},{"$f":"R12+S12","v":57406894.090000011}]
[null,null,null,"Costos",null,{"$f":"SUM(E14:G14)","v":81304504.248498693},{"$f":"SUM(R14:S14)","v":29529820.697945461}]
[null,"Formato 1: Estados Financieros "]
[null,"Perdidas y Ganancias para el periodo terminado 31/12/2012"]
[null,"Expresado en Soles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5.23%*W6","v":802456.83465731645}]
[null,null,null,null,{"$f":"E12/2.638","v":8739989.5261561796},{"$f":"F12/2.638","v":17641649.234268382},{"$f":"G12/2.638","v":2649155.3790750559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W11/2.638","v":15343342.918877941}]
[null,"Código Contable","Descripción","Estado Financiero Auditado","Snar Nacional","Snar Internacional","Aproximaciòn","Pista y rodadura","Mangas","TUUA","Total Servicios con Reg. Tarifaria","Asistencia en Tierra","Almacenamiento y trasporte de combustible","Check in counter","Documento de Identidad","Alquiler de Ofic, Almacenes, Talleres y Hangar","Total de Servicios sin Tarifa Regulada","Sobrevuelo","Otros Aeronavegaciòn","Actividades Auxiliares","Otros aeroportuarios","Total Servicios No Regulados","50% A/D Concesiòn J.Chavez","20% TUUA Int. Concesiòn J.Chavez","TOTAL"]
[]
[]
[null,null,"Ingresos"]
[null,null,"     Ingresos",225854592.53,23056092.370000001,46538670.679999992,6988471.8899999978,4478170.78,722390.6399999999,9633253.9700000044,91417050.329999998,1029454.77,581.11999999999989,169256.42,50577.81,448425.13,1698295.25,57060453.069999993,346441.02000001585,4078960.4799999963,0,61485854.570000008,40475738.620000005,35494534.439999998,230571473.21000001]
[null,null,"Total de Ingresos",225854592.53,23056092.370000001,46538670.679999992,6988471.8899999978,4478170.78,722390.6399999999,9633253.9700000044,91417050.329999998,1029454.77,581.11999999999989,169256.42,50577.81,448425.13,1698295.25,57060453.069999993,346441.02000001585,4078960.4799999963,0,61485854.570000008,40475738.620000005,35494534.439999998,230571473.21000001]
[null,null,"Gastos"]
[null,null,"     Gastos de Personal",145509610.15000406,17042846.587874908,24046125.126434427,40215532.534189358,1530974.7000000011,79167.340036126479,2521113.191491534,85435759.480026349,279576.91810682369,1986.7439719715017,95100.227407956409,1560297.1631256649,-982718.51435072813,954242.53826168831,28703372.484173752,826448.21377170878,22179857.442993432,0,51709678.140938893,3946098.4783226023,3463882.6124504358,145509661.25]
[null,null,"     Depreciación",26737368.619996842,2309494.596295814,2336959.9073342797,6545486.3788290787,8599103.0499999989,85011.100134891312,1460201.2857305459,21336256.318324607,161288.90207413794,971.52481668310236,49614.097756629242,396831.78964026715,-2868.6872942529517,605837.62699346454,2636024.324854834,142823.13013512059,1993024.2562248295,0,4771871.7112147845,10737.689010781207,12665.274456377472,26737368.62000002]
[null,null,"     Amortización de Intangibles",81368.66000000028,2802.2316996700019,5979.2788558602406,3.2012656471889045,0,43.96124602442093,563.97772875190765,9392.6507959537612,60.947900405157412,0,7.836694210312249,21282.874347353492,-4276.7259012357908,17074.933040733173,7438.3714266036059,30.105543914594005,47432.599192794871,0,54901.076163313068,0,0,81368.66]
[null,null,"     Servicios Prestados por Terceros",32469112.660002358,4029237.1744175591,4009257.2592054806,8950768.2687622793,3841650.2699999996,222981.74924807859,1639791.5205899577,22693686.24222336,195718.69272718002,-383.65098584840212,57051.082582038216,59933.262723159598,-104009.59907967313,208309.78796685633,4579953.1819988992,265571.00423317263,4608980.1325752884,0,9454504.3188073598,59716.13136533885,52896.179637089212,32469112.66]
[null,null,"     Mantenimiento de Activos",4388228.7400000049,403469.93305771076,573186.03927475691,534229.79530773358,244714.56,91692.662990000608,309134.21445672767,2156427.2050869297,29369.003602290504,243.61755742099248,10281.685587018132,-263273.19087589905,-172880.49165658315,-396259.37578575255,714126.24073384225,25685.257912557976,1883489.0520241696,0,2623300.5506705698,2543.8189482958319,2216.5410799573028,4388228.74]
[null,null,"     Suministros y Materiales",4810390.6899999976,555630.7767315472,764229.36238583201,1321775.5791687942,78749.099999999933,1798.3494933264024,218328.67307229299,2940511.8408517931,24635.894573628437,247.44552010043151,9931.9720946002672,125620.27140058622,-184529.78487949984,-24094.201290584489,915193.11258123291,28609.237379863749,937649.51138432813,0,1881451.8613454248,6742.7306890568307,5727.3584043096917,4810339.59]
[null,null,"     Tributos y Seguros",5524642.103399937,533160.75669331779,789419.09054353298,1703667.6356526799,77989.750000000044,7782.952287880923,506579.66709875187,3618599.8522761632,57759.468919192535,496.19141858853561,22208.570925111155,76192.085186728684,46841.207831774576,203497.52428139548,940971.94295252219,46167.791058496936,426403.62244466005,0,1413543.3564556791,153819.95429743247,135181.41608932966,5524642.1034000004]
[null,null,"     Contribución",13054920.150000082,2113755.9620536077,4131392.1688403706,827520.00714956655,69484.229999999981,6546.9018193368884,89497.326766949773,7238196.5966298329,9431.6949417840624,6.1399880027008429,1538.3368283356003,16745.009316407835,-1778.9140778678452,25942.266996662354,5026315.0682514682,24868.711888284932,139992.49377296679,0,5191176.2739127204,320898.64920654602,278706.36325423949,13054920.15]
[null,null,"     Otros Costos",6246527.1500000078,209709.93066155334,386439.04385992303,369285.45293340692,0,7757.8264860406489,123322.23657782705,1096514.4905187509,13916.082034533736,-4.0301085446184999,2742.3469557090962,163504.44615436823,-299483.1874693876,-119324.34243332117,446996.45754823764,7627.9780836890222,4811624.3902710918,0,5266248.8259030189,1700.8796360653046,1387.2963754856703,6246527.1500000004]
[null,null,"Total de Gastos",-238822168.92340329,27200107.949485689,37042987.276734456,60468268.85325855,14442665.66,502782.84374170628,6868532.0935133407,146525344.67673376,771757.60487997602,3563.9821783742441,248476.15683160842,2157133.7110186373,-1705704.6968774537,1475226.7580311419,43970391.184521392,1367831.4300068093,37028453.500883557,0,82366676.115411744,4502258.3314761184,3952663.0417472245,-238822168.92340001]
[]
[null,null,"Utilidad (Pérdida) Operativa",-12967576.393403292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8250695.7134000063]
[]
[null,null,"Retribución al Estado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ingresos Excepcionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ingresos  Diversos",8590443.8499999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3873549.6299999841]
[null,null,"Ingresos Financieros",14035244.210000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14035257.75]
[null,null,"Cargas excepcionales",-48565.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-48565.52]
[null,null,"Gastos Financieros",-4030750.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4030750.06]
[null,null,"Resultados por Exposición a la Inflación"]
[null,null,"Utilidad (Pérdida) antes de Part / IR",5578796.0865967087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5578796.0865999777]
[null,null,"Participaciones"]
[null,null,"Impuesto a la Renta"]
[]
[null,null,"Utilidad (Pérdida) Neta",5578796.0865967087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5578796.0865999777]
[null,null,"Dividendos Pagados"]
[]
[null,null,"Utilidades Retenidas",5578796.0865967087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5578796.0865999777]

{"sheet":"Tarifario","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,1,22,2],[3,2,7,2],[10,2,14,2],[17,2,21,2],[8,1,8,2],[15,1,15,2]]}
[]
[]
[null,"SNAR NACIONAL*","Unidad de Cobro","Tarifa Actual\nUS$ sin IGV","Nueva Tarifa"]
[null,"Hasta 10 TM","Por kilómetro recorrido",0.1,{"$f":"+Modelo!D13","v":0.1268095479652982}]
[null,"Más de 10 hasta 35 TM",null,0.11,{"$f":"+Modelo!D14","v":0.13949050276182801}]
[null,"Más de 35 hasta 70 TM",null,0.15,{"$f":"+Modelo!D15","v":0.1902143219479473}]
[null,"Más de 70 hasta 105 TM",null,0.23,{"$f":"+Modelo!D16","v":0.29166196032018588}]
[null,"Más de 105 TM",null,0.3,{"$f":"+Modelo!D17","v":0.38042864389589459}]
[null,"(*) Cargo mínimo igual a US$ 5 más IGV, vigente desde 00.00 horas UTC del 12/06/2004",null,5,{"$f":"+Modelo!D12","v":6.3404773982649099}]
[null,"SNAR INTERNACIONAL**","Unidad de Cobro","Tarifa Actual\nUS$ sin IGV","Nueva Tarifa"]
[null,"Hasta 10 TM","Por kilómetro recorrido",0.13,{"$f":"+Modelo!D22","v":0.16485241235488765}]
[null,"Más de 10 hasta 35 TM",null,0.15,{"$f":"+Modelo!D23","v":0.1902143219479473}]
[null,"Más de 35 hasta 70 TM",null,0.2,{"$f":"+Modelo!D24","v":0.25361909593059639}]
[null,"Más de 70 hasta 105 TM",null,0.3,{"$f":"+Modelo!D25","v":0.38042864389589459}]
[null,"Más de 105 TM",null,0.4,{"$f":"+Modelo!D26","v":0.50723819186119279}]
[null,"(**) Cargo mínimo igual a US$ 7 más IGV, vigente desde 00.00 horas UTC del 12/06/2004",null,7,{"$f":"+Modelo!D21","v":8.8766683575708747}]
[null,"APROXIMACIÓN***","Unidad de Cobro","Tarifa Actual\nUS$ sin IGV","Nueva Tarifa"]
[null,"Hasta 10 TM","Por Tonelada métrica en operación de aproximación",0.8,{"$f":"+Modelo!D32","v":1.0144763837223856}]
[null,"Más de 10 hasta 35 TM",null,0.9,{"$f":"+Modelo!D33","v":1.1412859316876838}]
[null,"Más de 35 hasta 70 TM",null,1,{"$f":"+Modelo!D34","v":1.268095479652982}]
[null,"Más de 70 hasta 105 TM",null,1.1000000000000001,{"$f":"+Modelo!D35","v":1.3949050276182804}]
[null,"Más de 105 TM",null,1.2,{"$f":"+Modelo!D36","v":1.5217145755835784}]
[null,"(**) Cargo mínimo igual a US$ 2 más IGV, vigente desde 00.00 horas UTC del 12/06/2004",null,2,{"$f":"Modelo!D31","v":2.5361909593059639}]

{"sheet":"Panel de control","index":5,"n_rows":58,"n_cols":16,"rows_kept":58,"cut":false,"hidden":false,"merged":[[43,13,44,14],[1,1,2,15],[30,1,30,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[43,5,44,6],[43,1,44,2],[13,1,13,2],[43,9,44,10]]}
[]
[null,"PROPUESTA TARIFARIA SERVICIOS DE AERONAVEGACION REGULADOS\nMODELO FINANCIERO"]
[]
[]
[]
[null,"I. Tasa de descuento",null,null,null,null,2009,{"$f":"G6+1","v":2010},{"$f":"H6+1","v":2011},2012,2013,2014,2015,2016,2017,2018]
[null,"CPPC",{"$f":"(1+'Tasa de descuento'!E100)/(1+inf)-1","v":8.2985033331952396E-2},null,null,"Tipo de Cambio",3.012,2.83,2.75,2.67,2.75,2.82,{"$f":"L7","v":2.82},{"$f":"M7","v":2.82},{"$f":"N7","v":2.82},{"$f":"O7","v":2.82}]
[null,"KOA",{"$f":"(1+'Tasa de descuento'!D84)/(1+inf)-1","v":8.2785628790442267E-2}]
[null,"IR y PT",0.33500000000000002,null,null,"Período de análisis"]
[null,"K RPI",{"$f":"+Koa/(1-C9)","v":0.12448966735404851},null,null,"Año inicio ",2012]
[null,"Inflación (US$)",1.7999999999999999E-2,null,null,"Año de cambio de tarifa",2014]
[null,null,null,null,null,"Año fin de período tarifario",2018]
[null,"II. Driver de asignación"]
[null,"Driver",null,"Ingresos C.R. (USD)"]
[null,"Ingresos (US$)","%",2012]
[null,"Aproximación",{"$f":"+D16/$D$22","v":5.2156617361233365E-2},{"$f":"+'C_EEFF-2012'!G12/CostosyGastos!E7","v":2617405.2022471903}]
[null,"Snar Nacional",0.1720730664035543,{"$f":"+'C_EEFF-2012'!E12/CostosyGastos!E7","v":8635240.5880149826}]
[null,"Snar Internacional",0.34732909817244906,{"$f":"+'C_EEFF-2012'!F12/CostosyGastos!E7","v":17430213.737827715}]
[null,"Sobrevuelo",0.42585564685309257,{"$f":"+'C_EEFF-2012'!R12/CostosyGastos!E7","v":21370956.205992509}]
[null,"Mensaje Clase B",8.5390902528362656E-4,42852.202426080403]
[null,"Otros",1.7316621843869655E-3,{"$f":"'C_EEFF-2012'!S12/CostosyGastos!E7-D20","v":86900.988585161496}]
[null,"Total general",{"$f":"SUM(C16:C21)","v":0.99999999999999978},{"$f":"SUM(D16:D21)","v":50183568.925093643}]
[]
[null,"III. Escenario proyección demanda"]
[null,"Escenario",null,1]
[null,"Crec. Tendencia Operaciones (2003)",null,1]
[null,"Crec. Tendencia Operaciones (2008)",null,2]
[]
[]
[null,"IV. Resumen Tarifas"]
[null,"Incremento Tarifas",null,"VAN"]
[null,"Regulados",{"$f":"+Modelo!F6","v":0.26809547965298186},{"$f":"+Modelo!C95","v":0}]
[]
[]
[null,"V. Sensibilidad"]
[null,"Crecimiento de demanda"]
[]
[null,null,"VAN "]
[null,"Escenarios"]
[null,null,{"$f":"+Modelo!C95","v":0}]
[null,1,0,0]
[null,2,3904132.0459634364,0]
[]
[null,"Crecimiento de costos incrementales",null,null,null,"Crec de inversión en nuevos proyectos",null,null,null,"Crec de inversión en reposiciones (no proyectos)",null,null,null,"Crec de demanda"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[]
[null,null,"VAN ",null,null,null,"VAN ",null,null,null,"VAN ",null,null,null,"VAN "]
[null,"Variación",null,null,null,"Variación",null,null,null,"Variación",null,null,null,"Variación"]
[null,null,{"$f":"+Modelo!C95","v":0},null,null,null,{"$f":"+Modelo!C95","v":0},null,null,null,{"$f":"+Modelo!C95","v":0},null,null,null,{"$f":"+Modelo!C95","v":0}]
[null,0.2,-118121.40467310697,0,null,0.2,-3190058.5087144375,0,null,0.2,-2591273.0031812564,0,null,0.2,6285457.3999852911,0]
[null,0.15,-88591.053504824638,0,null,0.15,-2392543.881535843,0,null,0.15,-1943454.7523859143,0,null,0.15,4693032.9025536552,0]
[null,0.1,-59060.70233656466,0,null,0.1,-1595029.2543572187,0,null,0.1,-1295636.5015906319,0,null,0.1,3114725.022333324,0]
[null,0.05,-29530.351168304682,0,null,0.05,-797514.62717861682,0,null,0.05,-647818.25079529732,0,null,0.05,1550418.7894597352,0]
[null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,-0.05,29530.351168274879,0,null,-0.05,797514.62717862427,0,null,-0.05,647818.25079531223,0,null,-0.05,-1536644.7876625061,0]
[null,-0.1,59060.702336534858,0,null,-0.1,1595029.2543572411,0,null,-0.1,1295636.5015906021,0,null,-0.1,-3059628.2564329579,0]
[null,-0.15,88591.053504809737,0,null,-0.15,2392543.8815358579,0,null,-0.15,1943454.7523859143,0,null,-0.15,-4569062.334102124,0]
[null,-0.2,118121.40467309952,0,null,-0.2,3190058.5087144673,0,null,-0.2,2591273.0031812117,0,null,-0.2,-6065058.1969338953,0]

{"sheet":"Proy Demanda","index":6,"n_rows":134,"n_cols":12,"rows_kept":134,"cut":false,"hidden":false,"merged":[[5,0,6,10],[1,0,2,10]]}
["Objetivo:"]
["Proyectar la demanda para cada uno de los servicios utilizando las tasas de crecimiento obtenidas mediante la extracción de la tendencia de crecimiento mediante filtros para las operaciones totales (entradas y salidas de aeronaves) (1) Media geométrica de tasas desde el 2003. (2) Media geométrica de tasas desde el 2010."]
[]
["Supuestos:"]
["Para las operaciones totales se utilizan datos desde 1985 disponibles en la página web de CORPAC. "]
["Para el caso de aproximación, los datos provistos no contaban con información para el aeropuerto de Lima por lo que se tomó como base la información de las operaciones de navegación en ruta (nacional e internacional) bajo el supuesto de que estos eventualmente solicitan servicios de aproximación."]
[]
["Las proyecciones de demanda varían cada vez que se eligen cada uno de los escenarios en la hoja \"Panel de Control\"."]
[]
["Escenarios de crecimiento de demanda"]
[]
[null,"(1) Filtros tendencia (crecimiento anual)",null,null,"Escenario 1",2014,2015,2016,2017,2018,"Data desde el 2003"]
[null,"Operaciones nacionales (tendencia)",null,null,{"$f":"'Tasas de crecimiento de Demanda'!$J$32*(1+'Panel de control'!$P$45)","v":4.0673021509458174E-2},{"$f":"+E13","v":4.0673021509458174E-2},4.0673021509458174E-2,4.0673021509458174E-2,4.0673021509458174E-2,4.0673021509458174E-2]
[null,"Operaciones Internacionales (tendencia)",null,null,{"$f":"'Tasas de crecimiento de Demanda'!$K$32*(1+'Panel de control'!$P$45)","v":6.5007436067392899E-2},6.5007436067392899E-2,6.5007436067392899E-2,6.5007436067392899E-2,6.5007436067392899E-2,6.5007436067392899E-2]
[]
[null,"(2) Filtros tendencia (crecimiento anual)",null,null,"Escenario 2",2014,2015,2016,2017,2018,"Data desde el 2008"]
[null,"Operaciones nacionales (tendencia)",null,null,{"$f":"'Tasas de crecimiento de Demanda'!$J$33*(1+'Panel de control'!$P$45)","v":4.909429739075688E-2},{"$f":"E17","v":4.909429739075688E-2},4.909429739075688E-2,4.909429739075688E-2,4.909429739075688E-2,4.909429739075688E-2]
[null,"Operaciones Internacionales (tendencia)",null,null,{"$f":"'Tasas de crecimiento de Demanda'!$K$33*(1+'Panel de control'!$P$45)","v":7.0811766293885858E-2},7.0811766293885858E-2,7.0811766293885858E-2,7.0811766293885858E-2,7.0811766293885858E-2,7.0811766293885858E-2]
[]
["SNAR Nacional"]
["Crecimiento total de kilómetros"]
["Kilómetros","% asig",2009,2010,2011,{"$f":"1+E22","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F23/SUM($F$28)","v":9.3995256009603984E-2},7193701.7799997898,7385394.4999992764,6107353.8899998702,5872541.8400000604,{"$f":"+G$28*$B23","v":6111395.8605735758},6359964.7958634989,6618643.7808050513,6887844.0216651773,7167993.4497121572,7459537.4014719557]
["(>10-35)",{"$f":"+F24/SUM($F$28)","v":0.11590337125721491},2671645.6400000202,3416417.8000000264,3967264.4700000933,7241295.20999985,{"$f":"+G$28*$B24","v":7535820.5658325106},{"$f":"+H$28*$B24","v":7842325.1577980341},8161296.2176253181,8493240.794229852,8838686.5597385708,9198182.648298176]
["(>35-70)",{"$f":"+F25/SUM($F$28)","v":0.73274438569033862},29493050.97998872,36644169.039986886,44185059.829997532,45779672.779996343,{"$f":"+G$28*$B25","v":47641670.395673089},49579401.080422819,51595945.126992911,53694508.112943918,55878425.996361464,58151170.418826133]
["(>70-105)",{"$f":"+F26/SUM($F$28)","v":5.7122603358834498E-2},1102319.9800000207,2651551.3900000695,1831718.9800000095,3568849.0300000715,{"$f":"+G$28*$B26","v":3714004.9033612735},3865064.7046819199,4022268.5645508952,4185866.3803936914,4356118.2137191612,4533294.7035235036]
["(>105)",{"$f":"+F27/SUM($F$28)","v":2.3438368400788823E-4},70988.929999999949,97152.72999999985,79910.969999999943,14643.589999999998,{"$f":"+G$28*$B27","v":15239.189051045687},15859.012915105568,16504.046888520432,17175.316342610327,17873.888353645067,18600.873399110525]
["Total",{"$f":"SUM(B23:B27)","v":0.99999999999999978},{"$f":"SUM(C23:C27)","v":40531707.309988551},{"$f":"SUM(D23:D27)","v":50194685.459986255},{"$f":"SUM(E23:E27)","v":56171308.139997505},{"$f":"SUM(F23:F27)","v":62477002.44999633},{"$f":"+IF('Panel de control'!$D$25=1,F28*(1+E13),F28*(1+E17))","v":65018130.914491504},{"$f":"+IF('Panel de control'!$D$25=1,G28*(1+F13),G28*(1+F17))","v":67662614.751681387},{"$f":"+IF('Panel de control'!$D$25=1,H28*(1+G13),H28*(1+G17))","v":70414657.736862704},{"$f":"+IF('Panel de control'!$D$25=1,I28*(1+H13),I28*(1+H17))","v":73278634.625575259},{"$f":"+IF('Panel de control'!$D$25=1,J28*(1+I13),J28*(1+I17))","v":76259098.107885003},{"$f":"+IF('Panel de control'!$D$25=1,K28*(1+J13),K28*(1+J17))","v":79360786.04551889}]
[]
["Kilómetros con cargo mínimo",null,6668.9000000000124,5016.4400000000023,6508.7700000000023,6746.3600000000051,{"$f":"+F30","v":6746.3600000000051},{"$f":"+G30","v":6746.3600000000051},6746.3600000000051,6746.3600000000051,6746.3600000000051,6746.3600000000051]
["Operaciones con cargo mínimo",null,414,342,421,475,475,475,475,475,475,475]
[]
["SNAR Internacional"]
["Crecimiento total de kilómetros"]
["Kilómetros","% asig",2009,2010,2011,{"$f":"1+E35","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F36/SUM($F$41)","v":2.5459790378908019E-2},1294731.1200000506,1752061.6400000665,1098896.9099999873,1472509.2500001045,{"$f":"+G$41*$B36","v":1568233.300928131},1670180.1269769729,1778754.2548024587,1894386.5083011326,2017535.7181264502,2148690.5423362367]
["(>10-35)",{"$f":"+F37/SUM($F$41)","v":1.8326191772994903E-2},618195.61999999965,784410.41,916552.16999999271,1059925.7299999902,{"$f":"+G$41*$B37","v":1128828.7841291493},1202211.0491444578,1280363.7070612295,1363596.8688910226,1452240.805167153,1546647.2564635158]
["(>35-70)",{"$f":"+F38/SUM($F$41)","v":0.1889850343087949},8022610.5600000294,5432683.3399999663,9720675.7900005523,10930263.250000225,11640811.639424387,12397550.957846832,13203483.959131304,14061808.598471381,14975930.721928425,15949477.580883892]
["(>70-105)",{"$f":"+F39/SUM($F$41)","v":0.4266440072670421},18299527.450001121,21646647.100000996,23671780.499998987,24675664.559999283,26279766.246303868,27988146.470426496,29807584.112747572,31745298.73128045,33808979.208994456,36006814.263426974]
["(>105)",{"$f":"+F40/SUM($F$41)","v":0.34058497627226009},17558893.960002061,18757629.490002185,18503960.540000744,19698297.610000953,20978833.43251957,22342613.605652567,23795049.631200489,25341904.7988212,26989317.054856524,28743823.357802704]
["Total",{"$f":"SUM(B36:B40)","v":1},{"$f":"SUM(C36:C40)","v":45793958.710003257},{"$f":"SUM(D36:D40)","v":48373431.980003215},{"$f":"SUM(E36:E40)","v":53911865.910000265},{"$f":"SUM(F36:F40)","v":57836660.400000557},{"$f":"+IF('Panel de control'!$D$25=1,F41*(1+E14),F41*(1+E18))","v":61596473.403305106},{"$f":"+IF('Panel de control'!$D$25=1,G41*(1+F14),G41*(1+F18))","v":65600702.210047327},{"$f":"+IF('Panel de control'!$D$25=1,H41*(1+G14),H41*(1+G18))","v":69865235.664943054},{"$f":"+IF('Panel de control'!$D$25=1,I41*(1+H14),I41*(1+H18))","v":74406995.505765185},{"$f":"+IF('Panel de control'!$D$25=1,J41*(1+I14),J41*(1+I18))","v":79244003.509073004},{"$f":"+IF('Panel de control'!$D$25=1,K41*(1+J14),K41*(1+J18))","v":84395453.000913322}]
[]
["Kilómetros con cargo mínimo",null,842.74000000000024,1265.3599999999997,1606.9399999999989,4040.6699999999964,{"$f":"+F43","v":4040.6699999999964},4040.6699999999964,4040.6699999999964,4040.6699999999964,4040.6699999999964,4040.6699999999964]
["Operaciones con cargo mínimo",null,39,47,46,97,97,97,97,97,97,97]
[]
[]
["Sobrevuelo"]
["Crecimiento total de kilómetros"]
["Kilómetros","%",2009,2010,2011,{"$f":"1+E49","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-55)",{"$f":"+F50/SUM($F$57:$F$60)","v":4.0769407161127175E-2},1017018.6100000007,1231493.6800000006,1239622.7100000067,1471876.6300000059,{"$f":"+G$54*$B50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["(>55-115)",{"$f":"+F51/SUM($F$57:$F$60)","v":0.30772932797224017},6044050.3699996844,6659445.9799995078,8894350.8499994352,11109791.330000414,{"$f":"+G$54*$B51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["(>115-200)",{"$f":"+F52/SUM($F$57:$F$60)","v":0.44671932841824141},14392875.629998952,14170647.68999896,14442351.500000469,16127674.780001104,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["(>200)",{"$f":"+F53/SUM($F$57:$F$60)","v":0.20478193644839127},2861280.6399999987,4289204.5600000219,6007586.7599997856,7393135.3799994811,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"SUM(B50:B53)","v":1},{"$f":"SUM(C50:C53)","v":24315225.249998637},{"$f":"SUM(D50:D53)","v":26350791.909998488},{"$f":"SUM(E50:E53)","v":30583911.819999699},{"$f":"SUM(F50:F53)","v":36102478.120001003},{"$f":"+F54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+G54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+H54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+I54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+J54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+K54*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}}]
["Crecimiento de kilómetros de acuerdo a los rangos"]
["Kilómetros","tasa crec rango",2009,2010,2011,{"$f":"1+E56","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-55)",7.0223539775225705E-2,1017018.6100000007,1231493.6800000006,1239622.7100000067,1471876.6300000059,{"$f":"+F57*(1+$B57)","v":1575237.0170710366},1685855.7363947325,1804242.4937547406,1930942.7882790791,2066540.4259754803,2211660.2097760816]
["(>55-115)",0.16597891697739878,6044050.3699996844,6659445.9799995078,8894350.8499994352,11109791.330000414,{"$f":"+F58*(1+$B58)","v":12953782.462798778},15103837.246734941,17610755.795150906,20533769.969183505,23941942.870131619,27915800.618050821]
["(>115-200)",3.7966591953273898E-2,14392875.629998952,14170647.68999896,14442351.500000469,16127674.780001104,16739987.627528513,17375547.907085743,18035238.24443863,18719974.775645312,19430708.419327818,20168426.197247479]
["(>200)",0.28662481780392318,2861280.6399999987,4289204.5600000219,6007586.7599997856,7393135.3799994811,9512191.4612915721,12238621.605800303,15746514.293733973,20259856.084222347,26066833.643096283,33538235.086773932]
[null,null,{"$f":"SUM(C57:C60)","v":24315225.249998637},26350791.909998488,30583911.819999699,36102478.120001003,40781198.568689898,46403862.496015713,{"$f":"SUM(I57:I60)","v":53196750.827078253},{"$f":"SUM(J57:J60)","v":61444543.617330238},{"$f":"SUM(K57:K60)","v":71506025.358531207},{"$f":"SUM(L57:L60)","v":83834122.11184831}]
[]
["Kilómetros con cargo mínimo",null,753.71999999999991,4179.72,10072.440000000037,342.59999999999997,{"$f":"+F63","v":342.59999999999997},342.59999999999997,342.59999999999997,342.59999999999997,342.59999999999997,342.59999999999997]
["Operaciones con cargo mínimo",null,11,61,147,5,5,5,5,5,5,5]
["Total operaciones",null,20153,21257,23964,30448,{"$f":"+F65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+G65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+H65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+I65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+J65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}},{"$f":"+K65*(1+'Proy Demanda'!#REF!)","v":{"$error":"#REF!"}}]
[]
["APROXIMACIÓN"]
["Operaciones de aterrizaje"]
["Pesos promedio por operación internacional",null,2009,2010,2011,2012]
["(>0-10)",null,null,5.1302468410223003,5.6715459459460069,5.1970673160546195]
["(>10-35)",null,null,19.232560000000078,18.477711088504591,17.92269933554816]
["(>35-70)",null,null,67.685597065847503,66.918436909710124,66.111230361873439]
["(>70-105)",null,null,77.815523130029675,77.735396193551821,77.941118333975822]
["(>105)",null,null,199.05858172252482,203.47856198907803,205.95705736356575]
[]
["Pesos promedio por operación nacional",null,2009,2010,2011,2012]
["(>0-10)",null,null,5.6916363320451389,5.4033549424599858,5.1611973348028846]
["(>10-35)",null,null,19.912078474007323,21.143684401341712,19.841098417831617]
["(>35-70)",null,null,61.973052232859345,60.176075732772851,61.319144356418363]
["(>70-105)",null,null,74.695875152997644,74.736849410131313,75.563332072616987]
["(>105)",null,null,259.81718750000033,257.15075000000002,210.60133333333334]
[]
[]
["Aproximación Internacional"]
["Crecimiento total de operaciones"]
["Operaciones internacionales","% asig",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F87/SUM($F$92)","v":8.8002081802596124E-2},3984,6806,2775,5749,{"$f":"+$B87*G$92","v":6122.7277499514412}]
["(>10-35)",{"$f":"+F88/SUM($F$92)","v":1.8430075924565272E-2},668,875,983,1204,{"$f":"+$B88*G$92","v":1282.2689530251412}]
["(>35-70)",{"$f":"+F89/SUM($F$92)","v":0.17343252510409013},8726,5862,10588,11330,{"$f":"+$B89*G$92","v":12066.534250643561}]
["(>70-105)",{"$f":"+F90/SUM($F$92)","v":0.39324638746020085},18193,21725,24117,25690,{"$f":"+$B90*G$92","v":27360.041032571324}]
["(>105)",{"$f":"+F91/SUM($F$92)","v":0.32688892970854766},19127,20539,20431,21355,{"$f":"+$B91*G$92","v":22743.233797219178}]
[null,{"$f":"SUM(B87:B91)","v":1},{"$f":"SUM(C87:C91)","v":50698},{"$f":"SUM(D87:D91)","v":55807},{"$f":"SUM(E87:E91)","v":58894},{"$f":"SUM(F87:F91)","v":65328},{"$f":"+IF('Panel de control'!$D$25=1,F92*(1+'Proy Demanda'!E$14),F92*(1+E18))","v":69574.805783410644}]
[]
["Crecimiento total de operaciones"]
["Operaciones sin AJCH","% asig",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F96/SUM($F$101)","v":0.94117647058823528},2156,5267,1437,3264,{"$f":"+$B96*G$101","v":3476.1842713239703},3702.1620981005403,3942.8301640039367,4199.14344381501,4472.1189927766272,4762.8399822853271]
["(>10-35)",{"$f":"+F97/SUM($F$101)","v":1.845444059976932E-2},26,44,44,64,{"$f":"+$B97*G$101","v":68.160475908313146},72.591413688245893,{"$f":"+$B97*I$101","v":77.310395372626218},82.336145957157072,87.688607701502491,93.38901926049661]
["(>35-70)",{"$f":"+F98/SUM($F$101)","v":2.0761245674740483E-2},77,163,88,72,76.680535396852292,81.665340399276616,86.974194794204479,92.628164201801695,98.649683664190292,105.06264666805868]
["(>70-105)",{"$f":"+F99/SUM($F$101)","v":1.2975778546712802E-2},82,36,8,45,47.925334623032683,51.04083774954789,54.358871746377801,57.892602626126056,61.656052290118936,65.66415416753668]
["(>105)",{"$f":"+F100/SUM($F$101)","v":6.6320645905420996E-3},80,20,14,23,{"$f":"+$B100*G$101","v":24.49517102955004},26.087539294213368,27.783423337037547,29.589552453353324,31.513093392727459,{"$f":"+$B100*L$101","v":33.561678796740971}]
[null,{"$f":"SUM(B96:B100)","v":1},{"$f":"SUM(C96:C100)","v":2421},{"$f":"SUM(D96:D100)","v":5530},{"$f":"SUM(E96:E100)","v":1591},{"$f":"SUM(F96:F100)","v":3468},{"$f":"+IF('Panel de control'!$D$25=1,F101*(1+E$14),F101*(1+E$18))","v":3693.4457882817187},{"$f":"+IF('Panel de control'!$D$25=1,G101*(1+F$14),G101*(1+F$18))","v":3933.5472292318241},{"$f":"+IF('Panel de control'!$D$25=1,H101*(1+G$14),H101*(1+G$18))","v":4189.2570492541827},{"$f":"+IF('Panel de control'!$D$25=1,I101*(1+H$14),I101*(1+H$18))","v":4461.5899090534485},{"$f":"+IF('Panel de control'!$D$25=1,J101*(1+I$14),J101*(1+I$18))","v":4751.6264298251663},{"$f":"+IF('Panel de control'!$D$25=1,K101*(1+J$14),K101*(1+J$18))","v":5060.5174811781599}]
[]
["Operaciones con cargo mínimo",null,22,0,11,30,{"$f":"F103","v":30},{"$f":"G103","v":30},30,30,30,30]
[]
["Aproximación Nacional"]
["Crecimiento total de operaciones"]
["Operaciones nacionales","% asig",2009,2010,2011,{"$f":"1+E107","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F108/SUM($F$113)","v":0.17475464661232851},22255,23021,19899,19961,{"$f":"+$B108*G$113","v":20772.874182350293}]
["(>10-35)",{"$f":"+F109/SUM($F$113)","v":0.17319629146494139},7913,10118,11033,19783,{"$f":"+$B109*G$113","v":20587.634384521611}]
["(>35-70)",{"$f":"+F110/SUM($F$113)","v":0.60562233525647202},44896,55176,67210,69176,{"$f":"+$B110*G$113","v":71989.596935938287}]
["(>70-105)",{"$f":"+F111/SUM($F$113)","v":4.6295404603276046E-2},1697,4085,2882,5288,{"$f":"+$B111*G$113","v":5503.0789377420142}]
["(>105)",{"$f":"+F112/SUM($F$113)","v":1.3132206298206139E-4},77,96,80,15,{"$f":"+$B112*G$113","v":15.610095322641872}]
[null,{"$f":"SUM(B108:B112)","v":1},{"$f":"SUM(C108:C112)","v":76838},{"$f":"SUM(D108:D112)","v":92496},{"$f":"SUM(E108:E112)","v":101104},{"$f":"SUM(F108:F112)","v":114223},{"$f":"+IF('Panel de control'!$D$25=1,F113*(1+'Proy Demanda'!E$13),F113*(1+E17))","v":118868.79453587484}]
[]
["Crecimiento total de operaciones"]
["Operaciones sin AJCH","% asig",2009,2010,2011,{"$f":"1+E116","v":2012},2013,2014,2015,2016,2017,2018]
["(>0-10)",{"$f":"+F117/SUM($F$122)","v":0.1381670680694638},9526,9826,8026,7630,{"$f":"+$B117*G$122","v":7940.335154117166},8263.2925766328808,8599.3856533412163,8949.1486509876886,9313.1375665606502,9691.9310111259147]
["(>10-35)",{"$f":"+F118/SUM($F$122)","v":0.13718921463882802},2667,3961,4025,7576,{"$f":"+$B118*G$122","v":7884.1388109556556},8204.8105583972083,8538.5249947199281,8885.8126054892182,9247.2254527212954,9623.3380524626391]
["(>35-70)",{"$f":"+F119/SUM($F$122)","v":0.67399453126414721},25040,30548,36546,37220,38733.849860582035,40309.272569105611,41948.772479339459,43654.955804687001,45430.534761125484,47278.331878650926]
["(>70-105)",{"$f":"+F120/SUM($F$122)","v":5.0594860836970103E-2},686,1964,1269,2794,2907.6404220974264,3025.902943527165,3148.9755590347781,3277.0539096801576,3410.3415938362332,3549.0504908369344]
["(>105)",{"$f":"+F121/SUM($F$122)","v":5.4325190590876989E-5},60,61,47,3,3.1220190645283745,3.2490010130928759,3.3811477011826541,3.5186691943595108,3.6617841021863633,3.8107199257375814]
[null,{"$f":"SUM(B117:B121)","v":1},{"$f":"SUM(C117:C121)","v":37979},{"$f":"SUM(D117:D121)","v":46360},{"$f":"SUM(E117:E121)","v":49913},{"$f":"SUM(F117:F121)","v":55223},{"$f":"+IF('Panel de control'!$D$25=1,F122*(1+E$13),F122*(1+E17))","v":57469.086266816812},{"$f":"+IF('Panel de control'!$D$25=1,G122*(1+F$13),G122*(1+F17))","v":59806.527648675961},{"$f":"+IF('Panel de control'!$D$25=1,H122*(1+G$13),H122*(1+G17))","v":62239.039834136565},{"$f":"+IF('Panel de control'!$D$25=1,I122*(1+H$13),I122*(1+H17))","v":64770.489640038424},{"$f":"+IF('Panel de control'!$D$25=1,J122*(1+I$13),J122*(1+I17))","v":67404.901158345849},{"$f":"+IF('Panel de control'!$D$25=1,K122*(1+J$13),K122*(1+J17))","v":70146.462153002154}]
[]
["Operaciones con cargo mínimo",null,1534,1105,1067,875,{"$f":"F124","v":875},{"$f":"G124","v":875},875,875,875,875]
[]
[]
["% Operac AIJCH"]
[]
["Operac Internacionales AIJCh",null,{"$f":"C92-C101","v":48277},{"$f":"D92-D101","v":50277},57303,61860]
["Operac Nacionales AIJCh",null,{"$f":"C113-C122","v":38859},{"$f":"D113-D122","v":46136},51191,59000]
["Total Operaciones AIJCH",null,{"$f":"C129+C130","v":87136},{"$f":"D129+D130","v":96413},{"$f":"E129+E130","v":108494},{"$f":"F129+F130","v":120860}]
[]
["% Operac Internacionales",null,{"$f":"C129/C131*100","v":55.404195739992659},{"$f":"D129/D131*100","v":52.14753197182953},{"$f":"E129/E131*100","v":52.816745626486259},{"$f":"F129/F131*100","v":51.183187158696008},{"$f":"AVERAGE(C133:F133)","v":52.887915124251116},{"$f":"G133/100","v":0.52887915124251117}]
["% Operac Nacionales",null,{"$f":"C130/C131*100","v":44.595804260007341},{"$f":"D130/D131*100","v":47.852468028170478},{"$f":"E130/E131*100","v":47.183254373513748},{"$f":"F130/F131*100","v":48.816812841303985},{"$f":"AVERAGE(C134:F134)","v":47.112084875748891},{"$f":"G134/100","v":0.47112084875748894}]

{"sheet":"Tasas de crecimiento de Demanda","index":7,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,2],[30,7,30,8]]}
["Título: Operaciones aéreas /1",null,null,null,"Título: Análisis de tendencia de las operaciones aéreas/1"]
["AÑO","OPERACIONES NACIONALES","OPERACIONES INTERNACIONALES",null,"AÑO","HP-OPERACIONES NACIONALES","HP-OPERACIONES INTERNACIONALES","tasa de crecimiento O.N","tasa de crecimiento O.I."]
[1985,109215,11391,null,1985,118090.43030736101,10173.3746330672]
[1986,116712,11710,null,1986,123580.16960214599,10917.95172547,{"$f":"F4/F3-1","v":4.6487588202503094E-2},{"$f":"G4/G3-1","v":7.31888010869719E-2},{"$f":"H4+1","v":1.0464875882025031},{"$f":"I4+1","v":1.0731888010869719}]
[1987,154427,12577,null,1987,128981.15459385799,11674.705071542199,{"$f":"F5/F4-1","v":4.3704301499989384E-2},6.9312758024639542E-2,{"$f":"H5+1","v":1.0437043014999894},1.0693127580246395]
[1988,144388,13148,null,1988,134135.94928340201,12463.7314076983,3.996548725103044E-2,6.7584262841842602E-2,1.0399654872510304,1.0675842628418426]
[1989,121642,14086,null,1989,139141.576125744,13314.150419637701,3.7317563778269003E-2,6.8231493773536656E-2,1.037317563778269,1.0682314937735367]
[1990,133307,13133,null,1990,144197.57808301799,14261.924478982501,3.6337104250600216E-2,7.1185470305854537E-2,1.0363371042506002,1.0711854703058545]
[1991,144653,12642,null,1991,149328.502356098,15350.734453158801,3.5582596748788831E-2,7.6343832543837697E-2,1.0355825967487888,1.0763438325438377]
[1992,153409,12005,null,1992,154449.99036503001,16612.9719648024,3.429678814242032E-2,8.2226522483024311E-2,1.0342967881424203,1.0822265224830243]
[1993,157757,14791,null,1993,159430.92850629799,18053.941292017898,3.2249520569706425E-2,8.6737600609237964E-2,1.0322495205697064,1.086737600609238]
[1994,157376,18025,null,1994,164129.793272735,19632.866993261701,2.9472730357029686E-2,8.7456011720935756E-2,1.0294727303570297,1.0874560117209358]
[1995,190384,23092,null,1995,168388.32187211199,21276.344214070101,2.5946103473734272E-2,8.3710505519772882E-2,1.0259461034737343,1.0837105055197729]
[1996,181563,26076,null,1996,171980.71357947399,22894.8894300467,2.1333971782736549E-2,7.6072524475621739E-2,1.0213339717827365,1.0760725244756217]
[1997,166498,27975,null,1997,174901.12445114201,24417.1756746545,1.6981037064475624E-2,6.6490220416176804E-2,1.0169810370644756,1.0664902204161768]
[1998,203117,33528,null,1998,177239.53340764399,25803.6870870559,1.3369890924601835E-2,5.6784266570216957E-2,1.0133698909246018,1.056784266570217]
[1999,198677,26826,null,1999,179001.88812499601,27050.486049666899,9.9433500160410748E-3,4.8318635953248812E-2,1.0099433500160411,1.0483186359532488]
[2000,185448,28679,null,2000,180452.91094513901,28230.878074032898,8.1061872326717577E-3,4.3636629012828276E-2,1.0081061872326718,1.0436366290128283]
[2001,175740,31025,null,2001,182054.075328762,29415.923811202501,8.8730316138252441E-3,4.1976935115582537E-2,1.0088730316138252,1.0419769351155825]
[2002,170853,30437,null,2002,184316.80562710299,30681.1651314841,1.2428891219572247E-2,4.3012122563349742E-2,1.0124288912195722,1.0430121225633497]
[2003,170202,28821,null,2003,187689.38543811301,32118.234667074099,1.829773361976117E-2,4.6838818846397734E-2,1.0182977336197612,1.0468388188463977]
[2004,179259,31356,null,2004,192485.46030347099,33816.3233988539,2.5553255737732705E-2,5.2869927297735098E-2,1.0255532557377327,1.0528699272977351]
[2005,180542,32813,null,2005,198843.801910476,35831.6499610342,3.3032841010331326E-2,5.9596264750904293E-2,1.0330328410103313,1.0595962647509043]
[2006,197359,32375,null,2006,206770.91734339201,38195.829753837199,3.9866042374732791E-2,6.5980210104027437E-2,1.0398660423747328,1.0659802101040274]
[2007,218278,39820,null,2007,216090.29566737599,40910.291677874899,4.5071030509125976E-2,7.1066970963368004E-2,1.045071030509126,1.071066970963368]
[2008,227949,44550,null,2008,226531.306774155,43918.256336220598,4.831781582108019E-2,7.3525866841288368E-2,1.0483178158210802,1.0735258668412884]
[2009,233928,47331,null,2009,237845.19759878001,47152.041415168998,4.9944049613877883E-2,7.3631909568354414E-2,1.0499440496138779,1.0736319095683544]
[2010,258093,50046,null,2010,249797.392008558,50550.282037652702,5.0251989657323692E-2,7.2069851495135451E-2,1.0502519896573237,1.0720698514951355]
[2011,263817,56489,null,2011,262114.14189481299,54053.4029124523,4.9306959481118184E-2,6.9299729568081947E-2,1.0493069594811182,1.0692997295680819]
[2012,291981,61623,null,2012,274604.65522878,57596.785927972203,4.765295471535258E-2,6.5553375450921214E-2,1.0476529547153526,1.0655533754509212]
["/1.Fuente: Página web CORPAC",null,null,null,"/2. Se aplicó el filtro HP a las operaciones y se extrajo la tendencia",null,null,"Promedio geométrico:",null,{"$f":"GEOMEAN(J4:J30)-1","v":3.1748442283695555E-2},{"$f":"GEOMEAN(K4:K30)-1","v":6.6317201682556171E-2}]
[null,null,null,null,null,null,null,null,2003,{"$f":"GEOMEAN(J21:J30)-1","v":4.0673021509458174E-2},{"$f":"GEOMEAN(K21:K30)-1","v":6.5007436067392899E-2}]
[null,null,null,null,null,null,null,null,2008,{"$f":"GEOMEAN(J26:J30)-1","v":4.909429739075688E-2},{"$f":"GEOMEAN(K26:K30)-1","v":7.0811766293885858E-2}]

{"sheet":"Demanda","index":8,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Objetivo:"]
["Calcular la cantidad demandada de cada uno de los servicios de aeronavegación. Las unidades de medida varían de acuerdo a la unidad de cobro (kilómetros o peso). A partir de esta página se calculan los ingresos en la hoja \"Modelo\"."]
[]
["Supuestos:"]
["Se asume una cantidad constante de operaciones que pagan tarífa mínima."]
[]
[]
["SNAR Nacional (kilómetros)",null,null,2011,2012,{"$f":"1+E8","v":2013},2014,2015,2016,2017,2018]
["Operaciones (cargo mínimo)",null,null,{"$f":"+'Proy Demanda'!E31","v":421},{"$f":"+'Proy Demanda'!F31","v":475},{"$f":"+'Proy Demanda'!G31","v":475},{"$f":"+'Proy Demanda'!H31","v":475},{"$f":"+'Proy Demanda'!I31","v":475},{"$f":"+'Proy Demanda'!J31","v":475},{"$f":"+'Proy Demanda'!K31","v":475},{"$f":"+'Proy Demanda'!L31","v":475}]
["(>0-10)",null,null,{"$f":"'Proy Demanda'!E23-'Proy Demanda'!E30","v":6100845.1199998707},{"$f":"'Proy Demanda'!F23-'Proy Demanda'!F30","v":5865795.4800000601},{"$f":"'Proy Demanda'!G23-'Proy Demanda'!G30","v":6104649.5005735755},{"$f":"'Proy Demanda'!H23-'Proy Demanda'!H30","v":6353218.4358634986},{"$f":"'Proy Demanda'!I23-'Proy Demanda'!I30","v":6611897.420805051},{"$f":"'Proy Demanda'!J23-'Proy Demanda'!J30","v":6881097.661665177},{"$f":"'Proy Demanda'!K23-'Proy Demanda'!K30","v":7161247.0897121569},{"$f":"'Proy Demanda'!L23-'Proy Demanda'!L30","v":7452791.0414719554}]
["(>10-35)",null,null,{"$f":"'Proy Demanda'!E24","v":3967264.4700000933},{"$f":"'Proy Demanda'!F24","v":7241295.20999985},{"$f":"'Proy Demanda'!G24","v":7535820.5658325106},{"$f":"'Proy Demanda'!H24","v":7842325.1577980341},{"$f":"'Proy Demanda'!I24","v":8161296.2176253181},{"$f":"'Proy Demanda'!J24","v":8493240.794229852},{"$f":"'Proy Demanda'!K24","v":8838686.5597385708},{"$f":"'Proy Demanda'!L24","v":9198182.648298176}]
["(>35-70)",null,null,{"$f":"'Proy Demanda'!E25","v":44185059.829997532},{"$f":"'Proy Demanda'!F25","v":45779672.779996343},{"$f":"'Proy Demanda'!G25","v":47641670.395673089},{"$f":"'Proy Demanda'!H25","v":49579401.080422819},{"$f":"'Proy Demanda'!I25","v":51595945.126992911},{"$f":"'Proy Demanda'!J25","v":53694508.112943918},{"$f":"'Proy Demanda'!K25","v":55878425.996361464},{"$f":"'Proy Demanda'!L25","v":58151170.418826133}]
["(>70-105)",null,null,{"$f":"'Proy Demanda'!E26","v":1831718.9800000095},{"$f":"'Proy Demanda'!F26","v":3568849.0300000715},{"$f":"'Proy Demanda'!G26","v":3714004.9033612735},{"$f":"'Proy Demanda'!H26","v":3865064.7046819199},{"$f":"'Proy Demanda'!I26","v":4022268.5645508952},{"$f":"'Proy Demanda'!J26","v":4185866.3803936914},{"$f":"'Proy Demanda'!K26","v":4356118.2137191612},{"$f":"'Proy Demanda'!L26","v":4533294.7035235036}]
["(>105)",null,null,{"$f":"'Proy Demanda'!E27","v":79910.969999999943},{"$f":"'Proy Demanda'!F27","v":14643.589999999998},{"$f":"'Proy Demanda'!G27","v":15239.189051045687},{"$f":"'Proy Demanda'!H27","v":15859.012915105568},{"$f":"'Proy Demanda'!I27","v":16504.046888520432},{"$f":"'Proy Demanda'!J27","v":17175.316342610327},{"$f":"'Proy Demanda'!K27","v":17873.888353645067},{"$f":"'Proy Demanda'!L27","v":18600.873399110525}]
["TOTAL",null,null,{"$f":"SUM(D9:D14)","v":56165220.369997509},62470731.089996323,65011859.554491498,67656343.391681373,70408386.37686269,73272363.265575245,76252826.747884989,79354514.685518876]
[]
["SNAR Internacional (kilómetros)",null,null,2011,2012,{"$f":"1+E17","v":2013},2014,2015,2016,2017,2018]
["Operaciones (cargo mínimo)",null,null,{"$f":"+'Proy Demanda'!E44","v":46},{"$f":"+'Proy Demanda'!F44","v":97},{"$f":"+'Proy Demanda'!G44","v":97},{"$f":"+'Proy Demanda'!H44","v":97},{"$f":"+'Proy Demanda'!I44","v":97},{"$f":"+'Proy Demanda'!J44","v":97},{"$f":"+'Proy Demanda'!K44","v":97},{"$f":"+'Proy Demanda'!L44","v":97}]
["(>0-10)",null,null,{"$f":"'Proy Demanda'!E36-'Proy Demanda'!E43","v":1097289.9699999874},{"$f":"'Proy Demanda'!F36-'Proy Demanda'!F43","v":1468468.5800001046},{"$f":"'Proy Demanda'!G36-'Proy Demanda'!G43","v":1564192.6309281311},{"$f":"'Proy Demanda'!H36-'Proy Demanda'!H43","v":1666139.456976973},{"$f":"'Proy Demanda'!I36-'Proy Demanda'!I43","v":1774713.5848024588},{"$f":"'Proy Demanda'!J36-'Proy Demanda'!J43","v":1890345.8383011327},{"$f":"'Proy Demanda'!K36-'Proy Demanda'!K43","v":2013495.0481264503},{"$f":"'Proy Demanda'!L36-'Proy Demanda'!L43","v":2144649.8723362368}]
["(>10-35)",null,null,{"$f":"'Proy Demanda'!E37-'Proy Demanda'!E44","v":916506.16999999271},{"$f":"'Proy Demanda'!F37-'Proy Demanda'!F44","v":1059828.7299999902},{"$f":"'Proy Demanda'!G37-'Proy Demanda'!G44","v":1128731.7841291493},{"$f":"'Proy Demanda'!H37-'Proy Demanda'!H44","v":1202114.0491444578},{"$f":"'Proy Demanda'!I37-'Proy Demanda'!I44","v":1280266.7070612295},{"$f":"'Proy Demanda'!J37-'Proy Demanda'!J44","v":1363499.8688910226},{"$f":"'Proy Demanda'!K37-'Proy Demanda'!K44","v":1452143.805167153},{"$f":"'Proy Demanda'!L37-'Proy Demanda'!L44","v":1546550.2564635158}]
["(>35-70)",null,null,{"$f":"'Proy Demanda'!E38-'Proy Demanda'!E45","v":9720675.7900005523},{"$f":"'Proy Demanda'!F38-'Proy Demanda'!F45","v":10930263.250000225},{"$f":"'Proy Demanda'!G38-'Proy Demanda'!G45","v":11640811.639424387},{"$f":"'Proy Demanda'!H38-'Proy Demanda'!H45","v":12397550.957846832},{"$f":"'Proy Demanda'!I38-'Proy Demanda'!I45","v":13203483.959131304},{"$f":"'Proy Demanda'!J38-'Proy Demanda'!J45","v":14061808.598471381},{"$f":"'Proy Demanda'!K38-'Proy Demanda'!K45","v":14975930.721928425},{"$f":"'Proy Demanda'!L38-'Proy Demanda'!L45","v":15949477.580883892}]
["(>70-105)",null,null,{"$f":"'Proy Demanda'!E39-'Proy Demanda'!E46","v":23671780.499998987},{"$f":"'Proy Demanda'!F39-'Proy Demanda'!F46","v":24675664.559999283},{"$f":"'Proy Demanda'!G39-'Proy Demanda'!G46","v":26279766.246303868},{"$f":"'Proy Demanda'!H39-'Proy Demanda'!H46","v":27988146.470426496},{"$f":"'Proy Demanda'!I39-'Proy Demanda'!I46","v":29807584.112747572},{"$f":"'Proy Demanda'!J39-'Proy Demanda'!J46","v":31745298.73128045},{"$f":"'Proy Demanda'!K39-'Proy Demanda'!K46","v":33808979.208994456},{"$f":"'Proy Demanda'!L39-'Proy Demanda'!L46","v":36006814.263426974}]
["(>105)",null,null,{"$f":"'Proy Demanda'!E40-'Proy Demanda'!E47","v":18503960.540000744},{"$f":"'Proy Demanda'!F40-'Proy Demanda'!F47","v":19698297.610000953},{"$f":"'Proy Demanda'!G40-'Proy Demanda'!G47","v":20978833.43251957},{"$f":"'Proy Demanda'!H40-'Proy Demanda'!H47","v":22342613.605652567},{"$f":"'Proy Demanda'!I40-'Proy Demanda'!I47","v":23795049.631200489},{"$f":"'Proy Demanda'!J40-'Proy Demanda'!J47","v":25341904.7988212},{"$f":"'Proy Demanda'!K40-'Proy Demanda'!K47","v":26989317.054856524},{"$f":"'Proy Demanda'!L40-'Proy Demanda'!L47","v":28743823.357802704}]
["TOTAL",null,null,{"$f":"SUM(D18:D23)","v":53910258.97000026},57832619.730000556,61592432.733305104,65596661.540047333,69861194.994943053,74402954.835765183,79239962.839073002,84391412.33091332]
[]
[]
["Aproximación total (pesos en kg)",null,null,2011,2012,{"$f":"1+E27","v":2013},2014,2015,2016,2017,2018]
["Operaciones (cargo mínimo)",null,null,{"$f":"D37+D46","v":5827.7667290102108},{"$f":"E37+E46","v":4883.8475941341267},4671.9596874341623,4671.9596874341623,4671.9596874341623,4671.9596874341623,4671.9596874341623,4671.9596874341623]
["(>0-10)",null,null,{"$f":"Demanda!D38+Demanda!D47","v":123259.90000001145},{"$f":"Demanda!E38+Demanda!E47","v":132900.59999999838},{"$f":"Demanda!F38+Demanda!F47","v":54375.640608517955},{"$f":"Demanda!G38+Demanda!G47","v":57216.90957455444},{"$f":"Demanda!H38+Demanda!H47","v":60202.320405631821},{"$f":"Demanda!I38+Demanda!I47","v":63339.593626074347},{"$f":"Demanda!J38+Demanda!J47","v":66636.884550617804},{"$f":"Demanda!K38+Demanda!K47","v":70102.808819815575}]
["(>10-35)",null,null,{"$f":"Demanda!D39+Demanda!D48","v":251441.86000000313},{"$f":"Demanda!E39+Demanda!E48","v":414095.37999996287},{"$f":"Demanda!F39+Demanda!F48","v":157651.59380428967},{"$f":"Demanda!G39+Demanda!G48","v":164093.48787069981},{"$f":"Demanda!H39+Demanda!H48","v":170799.32573512921},{"$f":"Demanda!I39+Demanda!I48","v":177779.96841635832},{"$f":"Demanda!J39+Demanda!J48","v":185046.7268503076},{"$f":"Demanda!K39+Demanda!K48","v":192611.38072042287}]
["(>35-70)",null,null,{"$f":"Demanda!D40+Demanda!D49","v":4752966.459999674},{"$f":"Demanda!E40+Demanda!E49","v":4990853.3699996229},{"$f":"Demanda!F40+Demanda!F49","v":2380195.9756207583},{"$f":"Demanda!G40+Demanda!G49","v":2477129.0996989189},{"$f":"Demanda!H40+Demanda!H49","v":2578012.8062627446},{"$f":"Demanda!I40+Demanda!I49","v":2683008.2987622083},{"$f":"Demanda!J40+Demanda!J49","v":2792283.371168585},{"$f":"Demanda!K40+Demanda!K49","v":2906012.6782339523}]
["(>70-105)",null,null,{"$f":"Demanda!D41+Demanda!D50","v":2090136.1499998877},{"$f":"Demanda!E41+Demanda!E50","v":2401886.2299998375},{"$f":"Demanda!F41+Demanda!F50","v":223446.35293976124},{"$f":"Demanda!G41+Demanda!G50","v":232625.48891615515},{"$f":"Demanda!H41+Demanda!H50","v":242183.87711118552},{"$f":"Demanda!I41+Demanda!I50","v":252137.32698897427},{"$f":"Demanda!J41+Demanda!J50","v":262502.31600365514},{"$f":"Demanda!K41+Demanda!K50","v":273296.01839186804}]
["(>105)",null,null,{"$f":"Demanda!D42+Demanda!D51","v":4177842.5599988536},{"$f":"Demanda!E42+Demanda!E51","v":4401371.9799989462},{"$f":"Demanda!F42+Demanda!F51","v":5702.4547225451524},{"$f":"Demanda!G42+Demanda!G51","v":6057.1567722512882},{"$f":"Demanda!H42+Demanda!H51","v":6434.2663280484758},{"$f":"Demanda!I42+Demanda!I51","v":6835.213575888567},{"$f":"Demanda!J42+Demanda!J51","v":7261.5205978886252},{"$f":"Demanda!K42+Demanda!K51","v":7714.8073024781843}]
["TOTAL",null,null,{"$f":"SUM(D29:D33)","v":11395646.929998429},{"$f":"SUM(E29:E33)","v":12341107.559998367},2821372.0176958721,2937122.1428325791,3057632.5958427396,3183100.4013695037,3313730.8191710543,{"$f":"SUM(K29:K33)","v":3449737.6934685372}]
[]
["Aprox Internac (pesos en kg)",null,null,2011,{"$f":"1+D36","v":2012},2013,2014,2015,2016,2017,2018]
["Operaciones (cargo mínimo)",null,null,{"$f":"'Proy Demanda'!E103*'Proy Demanda'!E70","v":62.387005405406079},{"$f":"'Proy Demanda'!F103*'Proy Demanda'!F70","v":155.91201948163859},{"$f":"'Proy Demanda'!G103*'Proy Demanda'!$F$70","v":155.91201948163859},{"$f":"'Proy Demanda'!H103*'Proy Demanda'!$F$70","v":155.91201948163859},{"$f":"'Proy Demanda'!I103*'Proy Demanda'!$F$70","v":155.91201948163859},{"$f":"'Proy Demanda'!J103*'Proy Demanda'!$F$70","v":155.91201948163859},{"$f":"'Proy Demanda'!K103*'Proy Demanda'!$F$70","v":155.91201948163859},{"$f":"'Proy Demanda'!L103*'Proy Demanda'!$F$70","v":155.91201948163859}]
["(>0-10)",null,null,15738.540000000199,29877.939999998001,{"$f":"'Proy Demanda'!G96*'Proy Demanda'!$F70-F37","v":17910.051641599312},{"$f":"'Proy Demanda'!H96*'Proy Demanda'!$F70-G37","v":19084.473619292876},{"$f":"'Proy Demanda'!I96*'Proy Demanda'!$F70-H37","v":20335.241758617496},{"$f":"'Proy Demanda'!J96*'Proy Demanda'!$F70-I37","v":21667.319127794388},{"$f":"'Proy Demanda'!K96*'Proy Demanda'!$F70-J37","v":23085.991431384875},{"$f":"'Proy Demanda'!L96*'Proy Demanda'!$F70-K37","v":24596.887984051598}]
["(>10-35)",null,null,18163.590000000015,21578.929999999986,{"$f":"'Proy Demanda'!G97*'Proy Demanda'!$F71","v":1221.6197162725703},{"$f":"'Proy Demanda'!H97*'Proy Demanda'!$F71","v":1301.0340818768263},{"$f":"'Proy Demanda'!I97*'Proy Demanda'!$F71","v":1385.6109717759334},{"$f":"'Proy Demanda'!J97*'Proy Demanda'!$F71","v":1475.6859884379353},{"$f":"'Proy Demanda'!K97*'Proy Demanda'!$F71","v":1571.616550986862},{"$f":"'Proy Demanda'!L97*'Proy Demanda'!$F71","v":1673.7833134475968}]
["(>35-70)",null,null,708532.41000001074,749040.24000002607,{"$f":"'Proy Demanda'!G98*'Proy Demanda'!$F72","v":5069.444539893092},{"$f":"'Proy Demanda'!H98*'Proy Demanda'!$F72","v":5398.9961317173857},{"$f":"'Proy Demanda'!I98*'Proy Demanda'!$F72","v":5749.9710275781063},{"$f":"'Proy Demanda'!J98*'Proy Demanda'!$F72","v":6123.7619015427508},{"$f":"'Proy Demanda'!K98*'Proy Demanda'!$F72","v":6521.8519618492273},{"$f":"'Proy Demanda'!L98*'Proy Demanda'!$F72","v":6945.8208363001422}]
["(>70-105)",null,null,1874744.5499998892,2002307.329999839,{"$f":"'Proy Demanda'!G99*'Proy Demanda'!$F73","v":3735.3541770491788},{"$f":"'Proy Demanda'!H99*'Proy Demanda'!$F73","v":3978.1799749027723},{"$f":"'Proy Demanda'!I99*'Proy Demanda'!$F73","v":4236.791255285847},{"$f":"'Proy Demanda'!J99*'Proy Demanda'!$F73","v":4512.2141919447304},{"$f":"'Proy Demanda'!K99*'Proy Demanda'!$F73","v":4805.5416675499609},{"$f":"'Proy Demanda'!L99*'Proy Demanda'!$F73","v":5117.9376102724082}]
["(>105)",null,null,4157270.4999988535,4398212.9599989466,{"$f":"'Proy Demanda'!G100*'Proy Demanda'!$F74","v":5044.9533448633911},{"$f":"'Proy Demanda'!H100*'Proy Demanda'!$F74","v":5372.9128268925779},{"$f":"'Proy Demanda'!I100*'Proy Demanda'!$F74","v":5722.1921139824735},{"$f":"'Proy Demanda'!J100*'Proy Demanda'!$F74","v":6094.1771519975282},{"$f":"'Proy Demanda'!K100*'Proy Demanda'!$F74","v":6490.3439835893741},{"$f":"'Proy Demanda'!L100*'Proy Demanda'!$F74","v":6912.2646051579486}]
[null,null,null,{"$f":"SUM(D38:D42)","v":6774449.5899987537},7201017.3999988101,32981.423419677543,35135.596634682435,37429.807127239852,39873.158361717331,42475.345595360297,45246.694349229692]
[]
["Aprox Nac (pesos en kg)",null,null,2011,{"$f":"1+D45","v":2012},2013,2014,2015,2016,2017,2018]
["Operaciones (cargo mínimo)",null,null,{"$f":"'Proy Demanda'!E124*'Proy Demanda'!E77","v":5765.3797236048049},{"$f":"'Proy Demanda'!F124*'Proy Demanda'!E77","v":4727.935574652488},{"$f":"'Proy Demanda'!G124*'Proy Demanda'!$F$77","v":4516.0476679525236},{"$f":"'Proy Demanda'!H124*'Proy Demanda'!$F$77","v":4516.0476679525236},{"$f":"'Proy Demanda'!I124*'Proy Demanda'!$F$77","v":4516.0476679525236},{"$f":"'Proy Demanda'!J124*'Proy Demanda'!$F$77","v":4516.0476679525236},{"$f":"'Proy Demanda'!K124*'Proy Demanda'!$F$77","v":4516.0476679525236},{"$f":"'Proy Demanda'!L124*'Proy Demanda'!$F$77","v":4516.0476679525236}]
["(>0-10)",null,null,107521.36000001125,103022.66000000038,{"$f":"'Proy Demanda'!G117*'Proy Demanda'!$F77-F46","v":36465.588966918644},{"$f":"'Proy Demanda'!H117*'Proy Demanda'!$F77-G46","v":38132.435955261564},{"$f":"'Proy Demanda'!I117*'Proy Demanda'!$F77-H46","v":39867.078647014321},{"$f":"'Proy Demanda'!J117*'Proy Demanda'!$F77-I46","v":41672.274498279963},{"$f":"'Proy Demanda'!K117*'Proy Demanda'!$F77-J46","v":43550.893119232926},{"$f":"'Proy Demanda'!L117*'Proy Demanda'!$F77-K46","v":45505.920835763973}]
["(>10-35)",null,null,233278.2700000031,392516.44999996288,{"$f":"'Proy Demanda'!G118*'Proy Demanda'!$F78","v":156429.9740880171},{"$f":"'Proy Demanda'!H118*'Proy Demanda'!$F78","v":162792.45378882298},{"$f":"'Proy Demanda'!I118*'Proy Demanda'!$F78","v":169413.71476335329},{"$f":"'Proy Demanda'!J118*'Proy Demanda'!$F78","v":176304.28242792038},{"$f":"'Proy Demanda'!K118*'Proy Demanda'!$F78","v":183475.11029932075},{"$f":"'Proy Demanda'!L118*'Proy Demanda'!$F78","v":190937.59740697526}]
["(>35-70)",null,null,4044434.0499996631,4241813.1299995966,{"$f":"'Proy Demanda'!G119*'Proy Demanda'!$F79","v":2375126.5310808653},{"$f":"'Proy Demanda'!H119*'Proy Demanda'!$F79","v":2471730.1035672016},{"$f":"'Proy Demanda'!I119*'Proy Demanda'!$F79","v":2572262.8352351664},{"$f":"'Proy Demanda'!J119*'Proy Demanda'!$F79","v":2676884.5368606658},{"$f":"'Proy Demanda'!K119*'Proy Demanda'!$F79","v":2785761.5192067358},{"$f":"'Proy Demanda'!L119*'Proy Demanda'!$F79","v":2899066.8573976522}]
["(>70-105)",null,null,215391.59999999846,399578.89999999863,{"$f":"'Proy Demanda'!G120*'Proy Demanda'!$F80","v":219710.99876271206},{"$f":"'Proy Demanda'!H120*'Proy Demanda'!$F80","v":228647.30894125238},{"$f":"'Proy Demanda'!I120*'Proy Demanda'!$F80","v":237947.08585589967},{"$f":"'Proy Demanda'!J120*'Proy Demanda'!$F80","v":247625.11279702955},{"$f":"'Proy Demanda'!K120*'Proy Demanda'!$F80","v":257696.77433610518},{"$f":"'Proy Demanda'!L120*'Proy Demanda'!$F80","v":268178.08078159561}]
["(>105)",null,null,20572.060000000001,3159.02,{"$f":"'Proy Demanda'!G121*'Proy Demanda'!$F81","v":657.50137768176171},{"$f":"'Proy Demanda'!H121*'Proy Demanda'!$F81","v":684.24394535871045},{"$f":"'Proy Demanda'!I121*'Proy Demanda'!$F81","v":712.0742140660019},{"$f":"'Proy Demanda'!J121*'Proy Demanda'!$F81","v":741.03642389103879},{"$f":"'Proy Demanda'!K121*'Proy Demanda'!$F81","v":771.17661429925101},{"$f":"'Proy Demanda'!L121*'Proy Demanda'!$F81","v":802.54269732023567}]
[null,null,null,{"$f":"SUM(D47:D51)","v":4621197.3399996758},5140090.1599995578,2788390.5942761945,2901986.5461978973,3020202.7887154999,3143227.2430077866,3271255.473575694,3404490.9991193074]

{"sheet":"DETALLE_GOA_GT","index":9,"n_rows":81,"n_cols":18,"rows_kept":81,"cut":false,"hidden":false,"merged":[[4,14,5,14],[1,0,2,17],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]]}
[]
["DESAGREGADO DE GASTOS DE PERSONAL AL INCORPORARSE NECESIDADES DE LA  GERENCIA TÉCNICA Y GERENCIA DE OPERACIONES AERONAUTICAS 2013 AL 2017                                                                                                                                                   (INCLUYENDO PROYECTO PPTO 2014)"]
[]
[]
["PARTIDA PRESP.","RUBROS","PERSONAL ADICIONAL GOA    (55 PLAZAS 2013) EFECTO ANUALIZADO (1)","PRESUPUESTO APROBADO TERCERA MODIFICACIÓN PRESUPUESTAL","PERSONAL ADICIONAL GT      (36 PLAZAS NO COBERTURADAS) NOV- DIC ","ESTIMADO ANUAL          PARA EL AÑO 2013","PROYECTO DE PRESUPUESTO 2014 PRESENTADO A FONAFE","IMPACTO INCREMENTAL POR RECAT. DE 55 PLAZAS ADICIONALES GOA O2 A C4 EN EL 2014","PERSONAL ADICIONAL GT      (36 PLAZAS 2013) EFECTO ANUALIZADO","PERSONAL ADICIONAL GT      (75 PLAZAS 2014) EFECTO ANUALIZADO","ESTIMADO ANUAL          PARA EL AÑO 2014","PERSONAL ADICIONAL GT      (29 PLAZAS 2015) EFECTO ANUALIZADO","ESTIMADO ANUAL          PARA EL AÑO 2015","PERSONAL ADICIONAL GT      (86 PLAZAS 2016) EFECTO ANUALIZADO","PERSONAL ADICIONAL GOA      (5 PLAZAS 2016) EFECTO ANUALIZADO","ESTIMADO ANUAL          PARA EL AÑO 2016","PERSONAL ADICIONAL GOA      (17 PLAZAS 2017) EFECTO ANUALIZADO","ESTIMADO ANUAL          PARA EL AÑO 2017"]
[]
[2.2000000000000002,"GASTOS  DE PERSONAL (GIP)",3462366.7455000011,141416557.37821597,325609.62442118052,141742167.00263715,162029983,1411493.9135624999,2008553.74652708,4319401,169769431.66008958,1597684,171367115.66008958,4848034,395695.96825000003,176610845.62833959,1341766.29205,177952611.92038959]
["2.2.1","SUELDOS Y SALARIOS",2667170.9166666674,106540263.43692321,230410.56086805556,106770673.99779126,124191199,1217573.614583333,1538663.3652083301,3320437,130267872.97979166,1221481,131489353.97979166,3625436,312430.125,135427220.10479164,1058662.425,136485882.52979165]
["2.2.1.1","BASICA",1617000.0000000009,53690228,166780,53857008,62576947,838199.99999999953,1000680.0000000001,2177040.0000000005,66592867,795960,67388827,2459520,223200,70071547,758880,70830427]
["221101","Sueldo Básico",1482250.0000000009,49202059.666666664,152881.66666666666,49354941.333333328,57362201,768349.99999999953,917290.00000000012,1995620.0000000002,61043461,729630,61773091,2254560,204600,64232251,695640,64927891]
["221102","Sueldo Vacacional",134750.00000000003,4488168.333333334,13898.333333333334,4502066.666666667,5214746,69849.999999999971,83390,181420.00000000003,5549406,66330,5615736,204960,18600,5839296,63240,5902536]
["2.2.1.2","BONIFICACIONES",490069.25,21385302.999034755,16532.994895833333,21401835.993930589,26927035,192815.90625,171197.96937500002,365829.89837499999,27656878.774,136884,27793762.774,409659,22052.625,28225474.399,74978.925000000003,28300453.324000001]
[221201,"Bonificacion por Retorno Vacacional",134750.00000000003,4488168.333333334,13898.333333333334,4502066.666666667,5214746,69849.999999999971,83390,181420.00000000003,5549406,66330,5615736,204960,18600,5839296,63240,5902536]
[221202,"Quinquenio (Remuneracion por Tiempo de Servicio)",0,2870236.8000000003,0,2870236.8000000003,3388273,0,0,0,3388273,0,3388273,0,0,3388273,0,3388273]
[221203,"Bonificacion por Antigüedad 30%",0,4823387.3999999985,0,4823387.3999999985,5347108,0,0,0,5347108,0,5347108,0,0,5347108,0,5347108]
[221204,"Bonificacion Consolidada (Incremento 10.23 Remun)",0,657202.68000000028,0,657202.68000000028,585264,0,0,0,585264,0,585264,0,0,585264,0,585264]
[221205,"Otras Bonificaciones (Bolsa de cierre y otro similares)",330000,7400000,0,7400000,11084000,110000,72000,150000,11416000,58000,11474000,166000,0,11640000,0,11640000]
[221206,"Bonificacion unica por productividad (por Norma Legal).",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221207,"Bonificación Extraordinaria (Ley 29714)",25319.25,1146307.7857014223,2634.6615624999999,1148942.4472639223,1307645,12965.90625,15807.969375000002,34409.898374999982,1370828.774,12553.62,1383382.3940000001,38698.980000000003,3452.625,1425533.9990000001,11738.924999999997,1437272.9240000001]
["2.2.1.3","GRATIFICACIONES",281325,14066151.285571361,29274.017361111113,14095425.302932473,16210853,144065.625,175644.10416666672,382332.45416666655,16912895.18333333,139484.66666666666,17052379.849999998,429988.66666666657,38362.5,17520731.016666666,130432.5,17651163.516666666]
[221301,"GRATIFICACIONES ORDINARIAS",281325,12455759.285571361,29274.017361111113,12485033.302932473,14529384,144065.625,175644.10416666672,382332.20416666655,15231425.933333332,139484.66666666666,15370910.599999998,429988.66666666657,38362.5,15839261.766666664,130432.5,15969694.266666664]
[221301.1,"Gratificaciones Ordinarias (1er y 2do semestre)",281325,12455759.285571361,29274.017361111113,12485033.302932473,14529384,144065.625,175644.10416666672,382332.20416666655,15231425.933333332,139484.66666666666,15370910.599999998,429988.66666666657,38362.5,15839261.766666664,130432.5,15969694.266666664]
[221302,"GRATIFICACIONES EXTRAORDINARIAS",0,1610392.0000000002,0,1610392.0000000002,1681468,0,0,0.25,1681468.25,0,1681468.25,0,0,1681468.25,0,1681468.25]
[221302.1,"Gratificacion Extraordinario por Antigüedad (Tiempo de Ss.)",0,1525164.5000000002,0,1525164.5000000002,1578240,0,0,0,1578240,0,1578240,0,0,1578240,0,1578240]
[221302.2,"Gratificacion por Balance",0,85227.5,0,85227.5,103228,0,0,0.25,103228.25,0,103228.25,0,0,103228.25,0,103228.25]
["2.2.1.4","ASIGNACIONES",227626.66666666666,4360778.9247644655,13399.444444444445,4374178.3692089096,5333650,16298.333333333314,164596.66666666701,334261,5848806,128544.66666666667,5977350.666666667,367916.16666666669,21840,6367106.833333334,70656,6437762.833333334]
[221401,"Asignacion Familiar",19800,686704.79987640306,4440,691144.79987640306,878566,0,26640,55980,961186,20340,981526,54060,0,1035586,0,1035586]
[221402,"Asignacion Escolar",176000,2323200,0,2323200,2969238,0,115200,240003,3324441,92800,3417241,265600,16000,3698841,54400,3753241]
[221403,"Asignación por Diferencia Remunerativa (Encargaturas)",0,650584.44000000006,0,650584.44000000006,613337,0,0,0,613337,0,613337,0,0,613337,0,613337]
[221404,"Asignacion Sepelio y Luto",0,104000,6000,110000,142500,0,5000,5000,152500,null,152500,10000,1500,164000,1500,165500]
[221405,"Asignación por Día 31 trabajado para Grupo CTA",31826.666666666668,596289.68488806265,2959.4444444444453,599249.12933250715,730009,16298.333333333296,17756.666666666672,33278.000000000044,797341.99999999988,15404.666666666672,812746.66666666651,38256.166666666693,4339.9999999999991,855342.83333333326,14755.999999999998,870098.83333333326]
["2.2.1.5","HORAS EXTRAS ",51150,13037802.227552608,4424.1041666666661,13042226.3317193,13142715,26193.75,26544.624999999989,60973.224999999991,13256426.6,20608,13277034.6,66352.000000000015,6975,13350361.6,23715,13374076.6]
[221501,"Horas Extraordinarias (25% -35%)",0,3538219.0913221776,0,3538219.0913221776,3719003,0,0,954.85,3719957.85,0,3719957.85,0,0,3719957.85,0,3719957.85]
[221502,"Feriados Trabajados ",51150,699326.23884178849,4424.1041666666661,703750.34300845512,1044538,26193.75,26544.624999999989,59283.874999999993,1156560.25,20608,1177168.25,66352.000000000015,6975,1250495.25,23715,1274210.25]
[221503,"Horas Libres Laborados",0,8800256.8973886408,0,8800256.8973886408,8379174,0,0,734.50000000000011,8379908.5,0,8379908.5,0,0,8379908.5,0,8379908.5]
["2.2.2","COMPENSACION POR TIEMPO DE SERVICIO",177916.44383333341,7802617.4551467719,18473.932412152779,7821091.387558925,8913629,91180.822104166582,110843.59447291669,240822.25164958337,9356475.6682266667,88142.006866666663,9444617.6750933342,270986.29821666668,24280.07575,9739884.049060002,82552.257550000024,9822436.3066100013]
[222001,"Compensacion Tiempo Servicio Empleado Depositado",177916.44383333341,7802617.4551467719,18473.932412152779,7821091.387558925,8913629,91180.822104166582,110843.59447291669,240822.25164958337,9356475.6682266667,88142.006866666663,9444617.6750933342,270986.29821666668,24280.07575,9739884.049060002,82552.257550000024,9822436.3066100013]
["2.2.3","SEGURIDAD Y PREVISION SOCIAL",174332.40000000002,7758976.3867085669,17992.609375,7776968.9960835669,9185929,85548.787499999977,107955.65625,234125.48025000002,9613558.9240000006,85903.800000000017,9699462.7240000013,263316.25499999995,23336.550000000003,9986115.5290000029,79344.270000000019,10065459.799000002]
[223001,"Essalud - Seguro Social",174332.40000000002,7165753.3867085669,17992.609375,7183745.9960835669,8531929,85548.787499999977,107955.65625,234125.48025000002,8959558.9240000006,85903.800000000017,9045462.7240000013,263316.25499999995,23336.550000000003,9332115.5290000029,79344.270000000019,9411459.7990000024]
[223002,"Seguro de Vida Ley DL 688",0,527223,0,527223,576000,0,0,0,576000,0,576000,0,0,576000,0,576000]
[223003,"Seguro Accidente Personal (Seguro Accidente de Viaje)",0,66000,0,66000,78000,0,0,0,78000,0,78000,0,0,78000,0,78000]
["2.2.4","DIETAS DEL DIRECTORIO",0,124600,0,124600,168000,0,0,0,168000,0,168000,0,0,168000,0,168000]
[224001,"Dietas del Directorio (Asignacion por Sesion)",0,124600,0,124600,168000,0,0,0,168000,0,168000,0,0,168000,0,168000]
["2.2.5","CAPACITACION",0,1968481,0,1968481,1890000,0,0,0,1890000,0,1890000,0,0,1890000,0,1890000]
[225001,"Capacitacion Empleados (Personal Administrativo",0,266810,0,266810,340000,0,0,0,340000,0,340000,0,0,340000,0,340000]
[225002,"Curso Basico Formacion C.T.A.",0,1269812,0,1269812,900000,0,0,0,900000,0,900000,0,0,900000,0,900000]
[225003,"Capacitacion Personal Tecnico",0,431859,0,431859,650000,0,0,0,650000,0,650000,0,0,650000,0,650000]
["2.2.6","JUBILACIONES Y PENSIONES",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216001,"Pension y Jubilacion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2.2.7","OTROS GASTOS DE PERSONAL",442946.9850000001,17221619.099437431,58732.521765972218,17280351.621203404,17681226,17190.6893749999,251091.13059583333,524016.31617583334,18473524.136146665,202157.66773333336,18675681.803879999,580295.15693333326,35649.217500000006,19291626.178313334,121207.3395,19412833.517813332]
[227101,"REFRIGERIO",0,93205,0,93205,93205,0,0,0,93205,0,93205,0,0,93205,0,93205]
[null,"Alimentos por Vales",0,93205,0,93205,93205,0,0,0,93205,0,93205,0,0,93205,0,93205]
[227201,"UNIFORMES (COMPENSACIÓN ECONÓMICA)",82500,1989264,0,1989264,2350500,0,44496,92703,2487699,35844,2523543,102588,6180,2632311,21012,2653323]
[null,"Asignacion Vestuarios y Otros Implementos",82500,1989264,0,1989264,2350500,0,44496,92703,2487699,35844,2523543,102588,6180,2632311,21012,2653323]
[227300,"ASISTENCIA MEDICA",300327.20000000007,6662939.5200000014,27953.279999999999,6690892.8000000017,7672153,5911.1999999999534,167719.67999999999,349416,8195199.8799999999,135107.52000000005,8330307.4000000004,386687.04,23294.400000000005,8740288.8399999999,79200.960000000006,8819489.8000000007]
[227301,"(Auto) Seguro de Asistencia Medica Trabajadores",300327.20000000007,6327923.8000000017,27953.279999999999,6355877.0800000019,7212723,5911.1999999999534,167719.67999999999,349416,7735769.8799999999,135107.52000000005,7870877.4000000004,386687.04,23294.400000000005,8280858.8400000008,79200.960000000006,8360059.8000000007]
[227302,"Seguro Medico Practicante",0,70800,0,70800,78000,0,0,0,78000,0,78000,0,0,78000,0,78000]
[227303,"Servicio Médico Personal Aeronáutico",0,142319.72,0,142319.72,120790,0,0,0,120790,0,120790,0,0,120790,0,120790]
[227304,"Habilitación y Renovacion Licencia Personal Aeronáutico",0,121896,0,121896,93798,0,0,0,93798,0,93798,0,0,93798,0,93798]
[227305,"Examenes de Retiro D.S.009.2005 ",0,0,0,0,166842,0,0,0,166842,0,166842,0,0,166842,0,166842]
[227306,"Programa Médico Oncologico (titulares)",0,0,null,0,0,0,null,null,0,null,0,null,null,0,null,0]
[227401,"SEGURO COMPLEMENTARIO DE TRABAJO DE RIESGO",15569.785000000005,481495.57943743089,1619.2417659722214,483114.82120340312,562958,7979.4893749999774,9715.4505958333284,21147.31617583333,601800.25614666671,7716.1477333333305,609516.40388,23790.116933333338,2124.8175000000001,635431.33831333334,7224.3794999999964,642655.71781333338]
[null,"Seguro Complementario de Trabajo de Alto Riesgo",15569.785000000005,481495.57943743089,1619.2417659722214,483114.82120340312,562958,7979.4893749999774,9715.4505958333284,21147.31617583333,601800.25614666671,7716.1477333333305,609516.40388,23790.116933333338,2124.8175000000001,635431.33831333334,7224.3794999999964,642655.71781333338]
[227501,"PAGO DE INDEMNIZACION POR CESE DE RELACION LABORAL",0,1100000,0,1100000,300000,0,0,0,300000,0,300000,0,0,300000,0,300000]
[null,"Indemnizacion Especial según D.L. 728",0,1100000,0,1100000,300000,0,0,0,300000,0,300000,0,0,300000,0,300000]
[227601,"INCENTIVOS POR RETIRO VOLUNTARIO (GIP)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Programa Retiro Voluntario con Incentivo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227701,"CELEBRACIONES",0,121568,0,121568,150000,0,0,0,150000,0,150000,0,0,150000,0,150000]
[null,"Celebracion",0,121568,0,121568,150000,0,0,0,150000,0,150000,0,0,150000,0,150000]
[227801,"BONOS DE PRODUCTIVIDAD (Convenio de Gestión)",null,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0]
[null,"Bono de Productividad",null,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0]
[null,null,0,1182377,0,1182377,1000000,null,null,null,1000000,null,1000000,null,0,1000000,0,1000000]
[null,null,0,1182377,0,1182377,1000000,null,null,null,1000000,null,1000000,null,0,1000000,0,1000000]
[227900,"OTROS (GIP)",44550,5590770,29160,5619930,5552410,3300,29160,60750,5645620,23490,5669110,67230,4050,5740390,13770,5754160]
[227901,"Gastos Rehabilitacion y Becas Hijos Trabajadores",0,75303,0,75303,105000,0,0,0,105000,0,105000,0,0,105000,0,105000]
[227902,"Indemnizacion Vacaciones No Disfrutadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227903,"Reduccion Periodo Vacacional",0,160000,0,160000,160000,0,0,0,160000,0,160000,0,0,160000,0,160000]
[227904,"Programa de Asistencia Social",0,429000,0,429000,429000,0,0,0,429000,0,429000,0,0,429000,0,429000]
[227905,"Practicas Pro y Pre Profesionales",0,810000,0,810000,1020000,0,0,0,1020000,0,1020000,0,0,1020000,0,1020000]
[227906,"Otros ",44550,1137506,29160,1166666,1338410,3300,29160,60750,1431620,23490,1455110,67230,4050,1526390,13770,1540160]
[227907,"Ejercicios Anteriores Otros",null,2978961,null,2978961,2500000,null,null,null,2500000,null,2500000,null,null,2500000,null,2500000]

{"sheet":"Personal","index":10,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":false,"merged":[[5,14,5,20],[11,0,12,10],[19,22,19,24],[18,22,18,24],[31,1,31,2],[21,13,21,19],[21,22,21,27],[22,13,22,19],[22,22,22,27],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[29,22,29,24],[13,0,13,10],[15,0,15,10],[16,0,16,10],[2,8,2,12],[17,0,17,10]]}
["Objetivo:"]
["Calcular los costos directos de personal de servicios de aeronavegación."]
[]
[null,"Gasto de personal (CORPAC S.A.)"]
[null,"(Nuevos soles)",2011,2012,2013,2014,2015,2016,2017,2018]
[null,"Trabajadores Base",null,null,{"$f":"DETALLE_GOA_GT!D7","v":141416557.37821597},{"$f":"DETALLE_GOA_GT!G7","v":162029983},{"$f":"F10","v":169769431.66008958},{"$f":"G10","v":171367115.66008958},{"$f":"H10","v":176610845.62833959},{"$f":"I10","v":177952611.92038959}]
[null,"Adicionales GOA",null,null,null,null,null,{"$f":"DETALLE_GOA_GT!O7","v":395695.96825000003},{"$f":"DETALLE_GOA_GT!Q7","v":1341766.29205}]
[null,"Adicionales GT",null,null,{"$f":"DETALLE_GOA_GT!E7","v":325609.62442118052},{"$f":"SUM(DETALLE_GOA_GT!I7:J7)","v":6327954.7465270795},{"$f":"DETALLE_GOA_GT!L7","v":1597684},{"$f":"DETALLE_GOA_GT!N7","v":4848034}]
[null,"De I2 a C4",null,null,null,{"$f":"DETALLE_GOA_GT!H7","v":1411493.9135624999}]
[null,"TOTAL",{"$f":"'C_EEFF-2011'!E13+'C_EEFF-2011'!F13+'C_EEFF-2011'!G13+'C_EEFF-2011'!R13+'C_EEFF-2011'!S13","v":94066357.558848932},{"$f":"'C_EEFF-2012'!E14+'C_EEFF-2012'!F14+'C_EEFF-2012'!G14+'C_EEFF-2012'!R14+'C_EEFF-2012'!S14","v":110834324.94644417},{"$f":"SUM(E6:E9)","v":141742167.00263715},169769431.66008958,171367115.66008958,176610845.62833959,177952611.92038959,177952611.92038959]
[]
["Nota: Cabe precisar, que los  141,416,557 ya contemplan 40 plazas adicionales de la Gerencia Técnica (2,466,883) y 55 plazas adicionales de la GOA (3,462,367), los cuales se encuentran vigentes y aprobados por FONAFE para este periodo."]
[]
["Nota: Representa al incremento restante de la Gerencia Técnica (36 plazas correspondiente a los meses de Noviembre y Diciembre)."]
["Nota: Representa al impacto anual de las 36 plazas (2,008,554) y el adicional según requerimiento de la Gerencia Técnica por 75 plazas (4,319,401)."]
["Nota: Representa a la promoción de las 55 plazas de la GOA coberturadas en el 2013."]
["Nota: Representa al impacto anual de las 29 plazas a incorporarse en el 2015 ( 1,597,684) y 86 plazas al 2016 (4,848,034)."]
["Nota: Representa al impacto de las 5 plazas faltantes para la GOA para el 2016 (395,696) y las 15 plazas para el 2017 (1,341,766)."]
[]
[]
[null,"Gasto de personal TOTAL"]
[null,"(Nuevos soles)",2011,2012,2013,2014,2015,2016,2017,2018,null,null,null,"PARTIDA 225003\nCapacitación Personal Técnico Operacional",null,null,null,null,null,null,null,null,"PARTIDA 225002 \nFormacion Personal Aeronáutico-2012"]
[null,"Movilidad",null,null,{"$f":"38040","v":38040},{"$f":"E23","v":38040},{"$f":"F23","v":38040},38040,38040,38040,null,null,null,237898,null,null,null,null,null,null,null,null,1447312]
[null,"Plan de contingencia",null,null,{"$f":"48061","v":48061},{"$f":"E24","v":48061},48061,48061,48061,48061,null,null,null,"Ingenieros, Personal Técnico, CTAS, Personal operacional",null,null,null,null,null,null,null,null,"Nuevos Controladores y Especialistas Aeronaúticos."]
[null,"Contingencias (Aumento de remuneraciones)",null,null,null,{"$f":"2263802+403239","v":2667041},null,null,null,null,null,null,null,"*Pago a Instructores - Cursos a Personal Operativo",null,null,"*PAGO A INSTITUCIONES - CURSOS A PERSONAL OPERATIVO"]
[null,"Contingencias (Bono pacto colectivo)",null,null,null,{"$f":"5415750+640785.57","v":6056535.5700000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGOS REALIZADOS A FAVOR DE INSTRUCTORES EXTERNOS",null,null,39120]
[null,"Capacitaciones (Pago a instructores)",null,null,{"$f":"N23+W23","v":1685210},{"$f":"E27","v":1685210},{"$f":"F27","v":1685210},{"$f":"G27","v":1685210},{"$f":"H27","v":1685210},{"$f":"I27","v":1685210},null,null,null,"ENERO",12531.645569620252,null,"ENERO",5238.1899999999996,null,null,null,null,"PAGOS REALIZADOS A FAVOR DE INSTRUCTORES INTERNOS",null,null,949439.25]
[null,"Presupuesto Corpac",null,{"$f":"D10","v":110834324.94644417},141742167.00263715,169769431.66008958,171367115.66008958,176610845.62833959,177952611.92038959,177952611.92038959,null,null,null,"FEBRERO",17409.02457185405,null,"FEBRERO",2561,null,null,null,null,"PAGOS REALIZADOS A FAVOR DE ALUMNOS ",null,null,312925,null,1301484.25]
[null,"TOTAL Personal Aeronavegación",null,{"$f":"SUM(D23:D28)","v":110834324.94644417},143513478.00263715,180264319.23008958,173138426.66008958,178382156.62833959,179723922.92038959,179723922.92038959,null,null,null,"MARZO",1647.06,null,"MARZO",11927.02,null,null,null,null,"DEVENGADOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"JUNIO","-",null,"JUNIO",4531,2400,null,null,null,"PAGO A INSTRUCTORES MARCELO/RIVAS (EXTERNOS)",null,null,3600]
[]
[null,"Driver",null,"Ingresos C.R. (USD)",null,null,null,null,null,null,null,null,null,null,117756.41964259117,null,null,105748.73999999999,13500," (PROF. INGLES)"]
[null,"Ingresos (US$)","%",2012]
[null,"Aproximación",{"$f":"+D34/$D$41","v":5.0469832442438203E-2},{"$f":"+'C_EEFF-2012'!G12/'Panel de control'!$J$7","v":2617405.2022471903},null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL  GRAL",237005.159642591]
[null,"Snar Nacional",0.16650809175556094,{"$f":"+'C_EEFF-2012'!E12/'Panel de control'!$J$7","v":8635240.5880149826}]
[null,"Snar Internacional",0.33609620934075363,{"$f":"+'C_EEFF-2012'!F12/'Panel de control'!$J$7","v":17430213.737827715}]
[null,"Aterrizaje y despegue",3.2340765259230783E-2,{"$f":"+'C_EEFF-2012'!H12/'Panel de control'!$J$7","v":1677217.5205992511}]
[null,"Sobrevuelo",0.41208314934389884,{"$f":"+'C_EEFF-2012'!R12/'Panel de control'!$J$7","v":21370956.205992509}]
[null,"Mensaje Clase B",8.2629295394419031E-4,42852.202426080403]
[null,"Otros",1.67565890417342E-3,{"$f":"'C_EEFF-2012'!S12/CostosyGastos!E7-D39","v":86900.988585161496}]
[null,"Total general",{"$f":"SUM(C34:C40)","v":1},{"$f":"SUM(D34:D40)","v":51860786.445692889}]
[]
[null,"Gasto de personal por servicio"]
[null,"(Nuevos soles)",2011,2012,2013,2014,2015,2016,2017,2018]
[null,"SNAR Nacional",null,null,{"$f":"E29*$C$35","v":23896155.363422785},30015467.806617483,28828949.032731656,29702072.50342641,29925487.448297594,29925487.448297594]
[null,"SNAR Internacional",null,null,{"$f":"E29*$C$36","v":48234335.945993975},60586154.372624628,58191168.891678184,59953566.656813525,60404529.221392728,60404529.221392728]
[null,"Aproximación",null,null,{"$f":"E29*$C$34","v":7243101.1880246382},9097909.986892812,8738267.3828820959,9002917.5557530671,9070636.2756897416,9070636.2756897416]

{"sheet":"CostosyGastos","index":11,"n_rows":133,"n_cols":11,"rows_kept":133,"cut":false,"hidden":false,"merged":[[51,0,51,4],[52,0,52,4]]}
["Objetivo:"]
["Calcular los costos y gastos respectivos de los tres servicios de aeronavegación. Estos son asignados de acuerdo a los porcentajes de ingresos (escenario de ingresos considerando operaciones en AIJCH)."]
[]
["Supuestos:"]
["Solo el costo de personal aumenta de acuerdo al crecimiento de demanda, el resto incrementa de acuerdo a las nuevas inversiones en proyectos."]
[]
["Tipo de Cambio",{"$f":"'Panel de control'!G7","v":3.012},{"$f":"'Panel de control'!H7","v":2.83},{"$f":"'Panel de control'!I7","v":2.75},{"$f":"'Panel de control'!J7","v":2.67},{"$f":"'Panel de control'!K7","v":2.75},{"$f":"'Panel de control'!L7","v":2.82},{"$f":"'Panel de control'!M7","v":2.82},{"$f":"'Panel de control'!N7","v":2.82},{"$f":"'Panel de control'!O7","v":2.82},{"$f":"'Panel de control'!P7","v":2.82}]
[]
["TOTAL (sin costos incrementales)"]
[]
["AERONAVEGACIÓN (S/.)",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["     Gastos de Personal",{"$f":"+'C_EEFF-2009'!E13+'C_EEFF-2009'!F13+'C_EEFF-2009'!G13+'C_EEFF-2009'!R13+'C_EEFF-2009'!S13","v":69315931.724781796},{"$f":"+'C_EEFF-2010'!E13+'C_EEFF-2010'!F13+'C_EEFF-2010'!G13+'C_EEFF-2010'!R13+'C_EEFF-2010'!S13","v":83180361.354467452},{"$f":"+'C_EEFF-2011'!E13+'C_EEFF-2011'!F13+'C_EEFF-2011'!G13+'C_EEFF-2011'!R13+'C_EEFF-2011'!S13","v":94066357.558848932},{"$f":"+'C_EEFF-2012'!E14+'C_EEFF-2012'!F14+'C_EEFF-2012'!G14+'C_EEFF-2012'!R14+'C_EEFF-2012'!S14","v":110834324.94644417},{"$f":"Personal!E29","v":143513478.00263715},{"$f":"Personal!F29","v":180264319.23008958},{"$f":"Personal!G29","v":173138426.66008958},{"$f":"Personal!H29","v":178382156.62833959},{"$f":"Personal!I29","v":179723922.92038959},{"$f":"Personal!J29","v":179723922.92038959}]
["     Depreciación activos (hasta 2011)",{"$f":"+'C_EEFF-2009'!E14+'C_EEFF-2009'!F14+'C_EEFF-2009'!G14+'C_EEFF-2009'!R14+'C_EEFF-2009'!S14","v":9838403.0087538864},{"$f":"+'C_EEFF-2010'!E14+'C_EEFF-2010'!F14+'C_EEFF-2010'!G14+'C_EEFF-2010'!R14+'C_EEFF-2010'!S14","v":12724595.635338886},{"$f":"+'C_EEFF-2011'!E14+'C_EEFF-2011'!F14+'C_EEFF-2011'!G14+'C_EEFF-2011'!R14+'C_EEFF-2011'!S14","v":18558629.087934472},{"$f":"+'C_EEFF-2012'!E15+'C_EEFF-2012'!F15+'C_EEFF-2012'!G15+'C_EEFF-2012'!R15+'C_EEFF-2012'!S15","v":13970788.337449128},{"$f":"+SUM(CostosyGastos!F115:F115)*F7","v":-7293844.4225554252},{"$f":"+SUM(CostosyGastos!G115:G115)*G7","v":-6692862.9619418466},{"$f":"+SUM(CostosyGastos!H115:H115)*H7","v":-4973490.2044312144},{"$f":"+SUM(CostosyGastos!I115:I115)*I7","v":-4379763.1173147308},{"$f":"+SUM(CostosyGastos!J115:J115)*J7","v":-3384925.6267185826},{"$f":"+SUM(CostosyGastos!K115:K115)*K7","v":-1894664.5540406506}]
["     Amortización de Intangibles",{"$f":"+'C_EEFF-2009'!E15+'C_EEFF-2009'!F15+'C_EEFF-2009'!G15+'C_EEFF-2009'!R15+'C_EEFF-2009'!S15","v":120493.03188099999},{"$f":"+'C_EEFF-2010'!E15+'C_EEFF-2010'!F15+'C_EEFF-2010'!G15+'C_EEFF-2010'!R15+'C_EEFF-2010'!S15","v":145209.11000000002},{"$f":"+'C_EEFF-2011'!E15+'C_EEFF-2011'!F15+'C_EEFF-2011'!G15+'C_EEFF-2011'!R15+'C_EEFF-2011'!S15","v":25355.861478843111},{"$f":"+'C_EEFF-2012'!E16+'C_EEFF-2012'!F16+'C_EEFF-2012'!G16+'C_EEFF-2012'!R16+'C_EEFF-2012'!S16","v":16253.188791695633},{"$f":"+E14","v":16253.188791695633},{"$f":"+F14","v":16253.188791695633},16253.188791695633,16253.188791695633,16253.188791695633,16253.188791695633]
["     Servicios Prestados por Terceros",{"$f":"+'C_EEFF-2009'!E16+'C_EEFF-2009'!F16+'C_EEFF-2009'!G16+'C_EEFF-2009'!R16+'C_EEFF-2009'!S16","v":15055659.040129317},{"$f":"+'C_EEFF-2010'!E16+'C_EEFF-2010'!F16+'C_EEFF-2010'!G16+'C_EEFF-2010'!R16+'C_EEFF-2010'!S16","v":19521395.780984499},{"$f":"+'C_EEFF-2011'!E16+'C_EEFF-2011'!F16+'C_EEFF-2011'!G16+'C_EEFF-2011'!R16+'C_EEFF-2011'!S16","v":19807202.158457406},{"$f":"+'C_EEFF-2012'!E17+'C_EEFF-2012'!F17+'C_EEFF-2012'!G17+'C_EEFF-2012'!R17+'C_EEFF-2012'!S17","v":21834786.888617396},{"$f":"+E15","v":21834786.888617396},21834786.888617396,21834786.888617396,21834786.888617396,21834786.888617396,21834786.888617396]
["     Mantenimiento de Activos",{"$f":"+'C_EEFF-2009'!E17+'C_EEFF-2009'!F17+'C_EEFF-2009'!G17+'C_EEFF-2009'!R17+'C_EEFF-2009'!S17","v":1532622.1075502399},{"$f":"+'C_EEFF-2010'!E17+'C_EEFF-2010'!F17+'C_EEFF-2010'!G17+'C_EEFF-2010'!R17+'C_EEFF-2010'!S17","v":2119046.8766634427},{"$f":"+'C_EEFF-2011'!E17+'C_EEFF-2011'!F17+'C_EEFF-2011'!G17+'C_EEFF-2011'!R17+'C_EEFF-2011'!S17","v":2390263.6122632795},{"$f":"+'C_EEFF-2012'!E18+'C_EEFF-2012'!F18+'C_EEFF-2012'!G18+'C_EEFF-2012'!R18+'C_EEFF-2012'!S18","v":2250697.2662866018},{"$f":"+E16","v":2250697.2662866018},2250697.2662866018,2250697.2662866018,2250697.2662866018,2250697.2662866018,2250697.2662866018]
["     Suministros y Materiales",{"$f":"+'C_EEFF-2009'!E18+'C_EEFF-2009'!F18+'C_EEFF-2009'!G18+'C_EEFF-2009'!R18+'C_EEFF-2009'!S18","v":3051974.1779050119},{"$f":"+'C_EEFF-2010'!E18+'C_EEFF-2010'!F18+'C_EEFF-2010'!G18+'C_EEFF-2010'!R18+'C_EEFF-2010'!S18","v":3974226.6827260773},{"$f":"+'C_EEFF-2011'!E18+'C_EEFF-2011'!F18+'C_EEFF-2011'!G18+'C_EEFF-2011'!R18+'C_EEFF-2011'!S18","v":4516924.2513117865},{"$f":"+'C_EEFF-2012'!E19+'C_EEFF-2012'!F19+'C_EEFF-2012'!G19+'C_EEFF-2012'!R19+'C_EEFF-2012'!S19","v":3585438.0682472703},{"$f":"+E17","v":3585438.0682472703},3585438.0682472703,3585438.0682472703,3585438.0682472703,3585438.0682472703,3585438.0682472703]
["     Tributos y Seguros",{"$f":"+'C_EEFF-2009'!E19+'C_EEFF-2009'!F19+'C_EEFF-2009'!G19+'C_EEFF-2009'!R19+'C_EEFF-2009'!S19","v":4642704.570925544},{"$f":"+'C_EEFF-2010'!E19+'C_EEFF-2010'!F19+'C_EEFF-2010'!G19+'C_EEFF-2010'!R19+'C_EEFF-2010'!S19","v":4835355.4264578074},{"$f":"+'C_EEFF-2011'!E19+'C_EEFF-2011'!F19+'C_EEFF-2011'!G19+'C_EEFF-2011'!R19+'C_EEFF-2011'!S19","v":5305765.3256888865},{"$f":"+'C_EEFF-2012'!E20+'C_EEFF-2012'!F20+'C_EEFF-2012'!G20+'C_EEFF-2012'!R20+'C_EEFF-2012'!S20","v":4013387.2169005498},{"$f":"+E18","v":4013387.2169005498},4013387.2169005498,4013387.2169005498,4013387.2169005498,4013387.2169005498,4013387.2169005498]
["     Contribución",{"$f":"+'C_EEFF-2009'!E20+'C_EEFF-2009'!F20+'C_EEFF-2009'!G20+'C_EEFF-2009'!R20+'C_EEFF-2009'!S20","v":11568353.730829479},{"$f":"+'C_EEFF-2010'!E20+'C_EEFF-2010'!F20+'C_EEFF-2010'!G20+'C_EEFF-2010'!R20+'C_EEFF-2010'!S20","v":12063231.25738325},{"$f":"+'C_EEFF-2011'!E20+'C_EEFF-2011'!F20+'C_EEFF-2011'!G20+'C_EEFF-2011'!R20+'C_EEFF-2011'!S20","v":13318649.077991232},{"$f":"+'C_EEFF-2012'!E21+'C_EEFF-2012'!F21+'C_EEFF-2012'!G21+'C_EEFF-2012'!R21+'C_EEFF-2012'!S21","v":12123851.918183299},{"$f":"(CostosyGastos!F130+CostosyGastos!F133)*F$7","v":8675952.2911047619},{"$f":"(CostosyGastos!G130+CostosyGastos!G133)*G$7","v":10662195.417084139},{"$f":"(CostosyGastos!H130+CostosyGastos!H133)*H$7","v":12600872.671866098},{"$f":"(CostosyGastos!I130+CostosyGastos!I133)*I$7","v":13319417.161895635},{"$f":"(CostosyGastos!J130+CostosyGastos!J133)*J$7","v":14080582.882912342},{"$f":"(CostosyGastos!K130+CostosyGastos!K133)*K$7","v":14886974.199380161}]
["     Otros Costos",{"$f":"+'C_EEFF-2009'!E21+'C_EEFF-2009'!F21+'C_EEFF-2009'!G21+'C_EEFF-2009'!R21+'C_EEFF-2009'!S21","v":2395223.517176718},{"$f":"+'C_EEFF-2010'!E21+'C_EEFF-2010'!F21+'C_EEFF-2010'!G21+'C_EEFF-2010'!R21+'C_EEFF-2010'!S21","v":3909219.6911237612},{"$f":"+'C_EEFF-2011'!E21+'C_EEFF-2011'!F21+'C_EEFF-2011'!G21+'C_EEFF-2011'!R21+'C_EEFF-2011'!S21","v":1710195.5749074528},{"$f":"+'C_EEFF-2012'!E22+'C_EEFF-2012'!F22+'C_EEFF-2012'!G22+'C_EEFF-2012'!R22+'C_EEFF-2012'!S22","v":1420058.8630868099},{"$f":"+E20","v":1420058.8630868099},1420058.8630868099,1420058.8630868099,1420058.8630868099,1420058.8630868099,1420058.8630868099]
["     Concesión LAP (50% A/D + 20% TUUA Int) ",{"$f":"SUM('C_EEFF-2009'!W22)","v":0},{"$f":"'C_EEFF-2010'!W22","v":0},{"$f":"'C_EEFF-2011'!W22","v":0},{"$f":"'C_EEFF-2012'!W23+'C_EEFF-2012'!X23","v":8454921.373223342},{"$f":"E21*(1+Modelo!$A$46)","v":8907623.1101678889},{"$f":"F21*(1+Modelo!$A$46)","v":9384563.8498879839},{"$f":"G21*(1+Modelo!$A$46)","v":9887041.4209705442},{"$f":"H21*(1+Modelo!$A$46)","v":10416423.141620379},{"$f":"I21*(1+Modelo!$A$46)","v":10974149.540341834},{"$f":"J21*(1+Modelo!$A$46)","v":11561738.275836833}]
[]
["Cálculo Costos Incrementales"]
[null,null,null,null,1.5623693671097734E-3,3.410040966474375E-3,3.6704358609926709E-3]
["Costos de Operación y Mantenimiento \n(en US$)","Año de inversión","Cantidad invertida (US$)","servicio","Servicios de Terceros","Suministros","Cargas Diversas de Gestión"]
[{"$f":"+Inv!B12","v":"1.1  Modernización de Sistemas de Ayudas Luminosas en Aeropuertos del Perú (II Etapa)."},{"$f":"+Inv!C12","v":2013},{"$f":"-Inv!D12","v":2638154.6153846155},{"$f":"+Inv!E12","v":"A"},{"$f":"+$C26*$E$24","v":4121.7719567761897},{"$f":"+$C26*$F$24","v":8996.2153143549876},{"$f":"+$C26*$G$24","v":9683.1773071510197}]
[{"$f":"+Inv!B13","v":"1.2   Modernización de la Estación Meteorológica en el Aeropuerto de Chiclayo."},{"$f":"+Inv!C13","v":2013},{"$f":"-Inv!D13","v":441636.92307692306},{"$f":"+Inv!E13","v":0},{"$f":"+$C27*$E$24","v":690},1506,1621]
[{"$f":"+Inv!B14","v":"1.3   Modernización de la Estación Meteorológica en el Aeropuerto de Pisco."},{"$f":"+Inv!C14","v":2013},{"$f":"-Inv!D14","v":441636.92307692306},{"$f":"+Inv!E14","v":0},690,1506,1621]
[{"$f":"+Inv!B15","v":"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      "},{"$f":"+Inv!C15","v":2013},{"$f":"-Inv!D15","v":1708756.5384615385},{"$f":"+Inv!E15","v":0},2669.7088715408413,5826.9297978847926,6271.8812764749327]
[{"$f":"+Inv!B16","v":"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad\n            de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)\n            "},{"$f":"+Inv!C16","v":2013},{"$f":"-Inv!D16","v":1384961.923076923},{"$f":"+Inv!E16","v":0},2163.8220832288271,4722.7768946994393,5083.4139085709112]
[{"$f":"+Inv!B17","v":"1.9   Proyecto de Ampliación del Sistema de Ayudas Luminosas en el Aeropuerto Internacional del  Cusco"},{"$f":"+Inv!C17","v":2013},{"$f":"-Inv!D17","v":3105466.923076923},{"$f":"+Inv!E17","v":"A"},4851.886391188028,10589.769427723433,11398.417159588107]
[{"$f":"+Inv!B18","v":"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      "},{"$f":"+Inv!C18","v":2014},{"$f":"-Inv!D18","v":8533407},{"$f":"+Inv!E18","v":0},13332.333693880111,29099.267453599197,31321.323069245886]
[{"$f":"+Inv!B19","v":"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)         "},{"$f":"+Inv!C19","v":2014},{"$f":"-Inv!D19","v":5576518},{"$f":"+Inv!E19","v":0},8712.5808983362604,19016.15483028175,20468.251646671128]
[{"$f":"+Inv!B20","v":"1.13  Construcción de la torre de control del Aeródromo de Atalaya."},{"$f":"+Inv!C20","v":2014},{"$f":"-Inv!D20","v":1500000},{"$f":"+Inv!E20","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[{"$f":"+Inv!B21","v":"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      "},{"$f":"+Inv!C21","v":2015},{"$f":"-Inv!D21","v":2939455},{"$f":"+Inv!E21","v":0},4592.5144479976589,10023.661969107934,10789.081043774211]
[{"$f":"+Inv!B22","v":"1.5   Adquisición de un Sistema de Vigilancia de Superfície para el Aeropuerto Internacional\n        Jorge Chávez."},{"$f":"+Inv!C22","v":2015},{"$f":"-Inv!D22","v":360000},{"$f":"+Inv!E22","v":0},562.45297215951848,1227.6147479307749,1321.3569099573615]
[{"$f":"+Inv!B23","v":"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS)."},{"$f":"+Inv!C23","v":2015},{"$f":"-Inv!D23","v":348733},{"$f":"+Inv!E23","v":"A"},544.84975650029264,1189.1938163615082,1280.002109111557]
[{"$f":"+Inv!B24","v":"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad\n            de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)\n            "},{"$f":"+Inv!C24","v":2015},{"$f":"-Inv!D24","v":2323549},{"$f":"+Inv!E24","v":0},3630.2417805785472,7923.3972776105675,8528.43757437366]
[{"$f":"+Inv!B25","v":"1.10  Construcción de la nueva  torre  de control del Aeropuerto de Puerto Maldonado."},{"$f":"+Inv!C25","v":2015},{"$f":"-Inv!D25","v":2100000},{"$f":"+Inv!E25","v":0},3280.9756709305243,7161.0860295961875,7707.915308084609]
[{"$f":"+Inv!B26","v":"1.12  Construcción de la nueva  torre  de control del Aeropuerto de Iquitos."},{"$f":"+Inv!C26","v":2015},{"$f":"-Inv!D26","v":1500000},{"$f":"+Inv!E26","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[{"$f":"+Inv!B27","v":"1.5   Adquisición de un Sistema de Vigilancia de Superfície para el Aeropuerto Internacional\n        Jorge Chávez."},{"$f":"+Inv!C27","v":2016},{"$f":"-Inv!D27","v":1440000},{"$f":"+Inv!E27","v":0},2249.8118886380739,4910.4589917230996,5285.427639829446]
[{"$f":"+Inv!B28","v":"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS)."},{"$f":"+Inv!C28","v":2016},{"$f":"-Inv!D28","v":1743665},{"$f":"+Inv!E28","v":"A"},2724.2487825014632,5945.9690818075414,6400.0105455577859]
[{"$f":"+Inv!B29","v":"    1.8  Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la\n           Red de Comunicaciones Aeronáuticas de CORPAC S.A.) - II ETAPA"},{"$f":"+Inv!C29","v":2016},{"$f":"-Inv!D29","v":1060000},{"$f":"+Inv!E29","v":0},1656.1115291363599,3614.6434244628376,3890.6620126522312]
[{"$f":"+Inv!B30","v":"1.11  Construcción de la nueva  torre  de control del Aeropuerto de Tarapoto."},{"$f":"+Inv!C30","v":2016},{"$f":"-Inv!D30","v":1500000},{"$f":"+Inv!E30","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[{"$f":"+Inv!B31","v":"1.14  Construcción de la torre de control del Aeródromo de Huánuco."},{"$f":"+Inv!C31","v":2016},{"$f":"-Inv!D31","v":1500000},{"$f":"+Inv!E31","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[{"$f":"+Inv!B32","v":"    1.15  Construcción torres de control de los Aeropuertos de Jauja y  Mazamari"},{"$f":"+Inv!C32","v":2016},{"$f":"-Inv!D32","v":1500000},{"$f":"+Inv!E32","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[{"$f":"+Inv!B33","v":"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS)."},{"$f":"+Inv!C33","v":2017},{"$f":"-Inv!D33","v":1394932},{"$f":"+Inv!E33","v":"A"},2179.3990260011706,4756.7752654460328,5120.0084364462282]
[{"$f":"+Inv!B34","v":"    1.8  Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la\n           Red de Comunicaciones Aeronáuticas de CORPAC S.A.) - II ETAPA"},{"$f":"+Inv!C34","v":2017},{"$f":"-Inv!D34","v":4240000},{"$f":"+Inv!E34","v":0},6624.4461165454395,14458.573697851351,15562.648050608925]
[{"$f":"+Inv!B35","v":"    1.15  Construcción torres de control de los Aeropuertos de Jauja y  Mazamari"},{"$f":"+Inv!C35","v":2017},{"$f":"-Inv!D35","v":1500000},{"$f":"+Inv!E35","v":0},2343.5540506646603,5115.0614497115621,5505.6537914890068]
[]
[]
[null,null,null,null,null,2013,2014,2015,2016,2017,2017]
["Variaciones en los costos incrementales (para análisis de sensibilidad)",null,null,null,null,{"$f":"+'Panel de control'!D45","v":0},{"$f":"+F53","v":0},{"$f":"+G53","v":0},{"$f":"+H53","v":0},{"$f":"+I53","v":0},{"$f":"+J53","v":0}]
[]
["Costos Incrementales (US$) por concepto","TOTAL",2010,2011,2012,2013,{"$f":"+F55+1","v":2014},{"$f":"+G55+1","v":2015},{"$f":"+H55+1","v":2016},{"$f":"+I55+1","v":2017},{"$f":"+J55+1","v":2018}]
["Servicios de Terceros",null,null,null,null,{"$f":"+SUMIFS($E$26:$E$49,$B$26:$B$49,F$55)*(1+F$53)+E56","v":15187.189302733888},39575.657945614919,54530.246624446125,68191.08097671601,79338.480169927279,79338.480169927279]
["Suministros",null,null,null,null,{"$f":"+SUMIFS($F$26:$F$49,$B$26:$B$49,F$55)*(1+F$53)+E57","v":33147.691434662658},86378.175168255169,119018.19045857371,148834.44630570186,173164.8567187108,173164.8567187108]
["Cargas Diversas de Gestión",null,null,null,null,{"$f":"+SUMIFS($G$26:$G$49,$B$26:$B$49,F$55)*(1+F$53)+E58","v":35678.889651784972},92974.118159190984,128106.5648959814,160199.6264684879,186387.93674703204,186387.93674703204]
["Total Costos de Operación y Mantenim",null,null,null,null,{"$f":"+SUM(F56:F58)","v":84013.770389181518},218927.95127306107,301655.00197900122,377225.15375090577,438891.27363567014,438891.27363567014]
[]
["Costos Incrementales (US$) por concepto","A",2010,2011,2012,2013,{"$f":"+F61+1","v":2014},{"$f":"+G61+1","v":2015},{"$f":"+H61+1","v":2016},{"$f":"+I61+1","v":2017},{"$f":"+J61+1","v":2018}]
["Servicios de Terceros",null,null,null,null,{"$f":"+SUMIFS($E$26:$E$50,$B$26:$B$50,F$55,$D$26:$D$50,$B$61)*(1+F$53)+E62","v":8973.6583479642177},8973.6583479642177,9518.5081044645103,12242.756886965974,14422.155912967144,14422.155912967144]
["Suministros",null,null,null,null,{"$f":"+SUMIFS($F$26:$F$50,$B$26:$B$50,F$55,$D$26:$D$50,$B$61)*(1+F$53)+E63","v":19585.984742078421},19585.984742078421,20775.178558439929,26721.147640247473,31477.922905693507,31477.922905693507]
["Cargas Diversas de Gestión",null,null,null,null,{"$f":"+SUMIFS($G$26:$G$50,$B$26:$B$50,F$55,$D$26:$D$50,$B$61)*(1+F$53)+E64","v":21081.594466739127},21081.594466739127,22361.596575850683,28761.60712140847,33881.615557854697,33881.615557854697]
["Total Costos de Operación y Mantenim",null,null,null,null,{"$f":"+SUM(F62:F64)","v":49641.237556781765},49641.237556781765,52655.283238755117,67725.511648621919,79781.694376515341,79781.694376515341]
[]
["Costos Incrementales (US$) por concepto","Total - A",2010,2011,2012,2013,{"$f":"+F67+1","v":2014},{"$f":"+G67+1","v":2015},{"$f":"+H67+1","v":2016},{"$f":"+I67+1","v":2017},{"$f":"+J67+1","v":2018}]
["Servicios de Terceros",null,null,null,null,{"$f":"+F56-F62","v":6213.5309547696706},30601.999597650702,45011.738519981613,55948.324089750036,64916.324256960135,64916.324256960135]
["Suministros",null,null,null,null,{"$f":"+F57-F63","v":13561.706692584237},66792.190426176749,98243.011900133773,122113.29866545438,141686.9338130173,141686.9338130173]
["Cargas Diversas de Gestión",null,null,null,null,14597.295185045845,71892.523692451854,105744.96832013072,131438.01934707942,152506.32118917734,152506.32118917734]
["Total Costos de Operación y Mantenim",null,null,null,null,{"$f":"+SUM(F68:F70)","v":34372.532832399753},169286.71371627931,248999.71874024611,309499.64210228383,359109.57925915474,359109.57925915474]
[]
[]
["COSTO POR SERVICIO (incl incrementales)"]
[]
["SNAR NACIONAL (US$)",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["     Gastos de Personal",null,null,{"$f":"'C_EEFF-2011'!F13/D$7","v":9505467.7681218274},{"$f":"'C_EEFF-2012'!E14/E$7","v":6383088.6096909773},{"$f":"Personal!E45/CostosyGastos!F7","v":8689511.0412446484},{"$f":"Personal!F45/CostosyGastos!G7","v":10643782.910148045},{"$f":"Personal!G45/CostosyGastos!H7","v":10223031.57189066},{"$f":"Personal!H45/CostosyGastos!I7","v":10532649.823910074},{"$f":"Personal!I45/CostosyGastos!J7","v":10611874.981665814},{"$f":"Personal!J45/CostosyGastos!K7","v":10611874.981665814}]
["     Depreciación",null,null,{"$f":"'C_EEFF-2011'!F14/D$7","v":1959962.7800040992},{"$f":"'C_EEFF-2012'!E15/E$7","v":864979.249548994},{"$f":"-'Panel de control'!$C$17*F119","v":895404.20770971477},{"$f":"-'Panel de control'!$C$17*G119","v":1155585.4211391306},{"$f":"-'Panel de control'!$C$17*H119","v":1623941.7567402262},{"$f":"-'Panel de control'!$C$17*I119","v":2093912.5216586392},{"$f":"-'Panel de control'!$C$17*J119","v":2431651.0575031149},{"$f":"-'Panel de control'!$C$17*K119","v":2595392.2645909395}]
["     Amortización de Intangibles",null,null,{"$f":"'C_EEFF-2011'!F15/D$7","v":3588.1621470330774},{"$f":"'C_EEFF-2012'!E16/E$7","v":1049.5249811498136},{"$f":"+'Panel de control'!$C$17*F14/F$7","v":1016.9949215356172},{"$f":"+'Panel de control'!$C$17*G14/G$7","v":991.75036674572596},{"$f":"+'Panel de control'!$C$17*H14/H$7","v":991.75036674572596},{"$f":"+'Panel de control'!$C$17*I14/I$7","v":991.75036674572596},{"$f":"+'Panel de control'!$C$17*J14/J$7","v":991.75036674572596},{"$f":"+'Panel de control'!$C$17*K14/K$7","v":991.75036674572596}]
["     Servicios Prestados por Terceros",null,null,{"$f":"'C_EEFF-2011'!F16/D$7","v":2178080.8233598317},{"$f":"'C_EEFF-2012'!E17/E$7","v":1509077.5934148161},{"$f":"+'Panel de control'!$C$17*F15/F$7+'Panel de control'!$C$17*F68","v":1367315.9937582237},{"$f":"+'Panel de control'!$C$17*G15/G$7+'Panel de control'!$C$17*G68","v":1337598.66437428},{"$f":"+'Panel de control'!$C$17*H15/H$7+'Panel de control'!$C$17*H68","v":1340078.1923367202},{"$f":"+'Panel de control'!$C$17*I15/I$7+'Panel de control'!$C$17*I68","v":1341960.0841516952},{"$f":"+'Panel de control'!$C$17*J15/J$7+'Panel de control'!$C$17*J68","v":1343503.2354399746},{"$f":"+'Panel de control'!$C$17*K15/K$7+'Panel de control'!$C$17*K68","v":1343503.2354399746}]
["     Mantenimiento de Activos",null,null,{"$f":"'C_EEFF-2011'!F17/D$7","v":232381.24619506838},{"$f":"'C_EEFF-2012'!E18/E$7","v":151112.33447854337},{"$f":"+'Panel de control'!$C$17*F16/F$7","v":140830.68369310276},{"$f":"+'Panel de control'!$C$17*G16/G$7","v":137334.8865801534},{"$f":"+'Panel de control'!$C$17*H16/H$7","v":137334.8865801534},{"$f":"+'Panel de control'!$C$17*I16/I$7","v":137334.8865801534},{"$f":"+'Panel de control'!$C$17*J16/J$7","v":137334.8865801534},{"$f":"+'Panel de control'!$C$17*K16/K$7","v":137334.8865801534}]
["     Suministros y Materiales",null,null,{"$f":"'C_EEFF-2011'!F18/D$7","v":330746.98352644115},{"$f":"'C_EEFF-2012'!E19/E$7","v":208101.41450619747},{"$f":"+'Panel de control'!$C$17*F17/F$7+'Panel de control'!$C$17*F69","v":226681.72183929276},{"$f":"+'Panel de control'!$C$17*G17/G$7+'Panel de control'!$C$17*G69","v":230272.32950189768},{"$f":"+'Panel de control'!$C$17*H17/H$7+'Panel de control'!$C$17*H69","v":235684.16879383221},{"$f":"+'Panel de control'!$C$17*I17/I$7+'Panel de control'!$C$17*I69","v":239791.6022334731},{"$f":"+'Panel de control'!$C$17*J17/J$7+'Panel de control'!$C$17*J69","v":243159.69765397866},{"$f":"+'Panel de control'!$C$17*K17/K$7+'Panel de control'!$C$17*K69","v":243159.69765397866}]
["     Tributos y Seguros",null,null,{"$f":"'C_EEFF-2011'!F19/D$7","v":411451.77592719678},{"$f":"'C_EEFF-2012'!E20/E$7","v":199685.67666416397},{"$f":"+'Panel de control'!$C$17*F18/F$7","v":251125.76184614701},{"$f":"+'Panel de control'!$C$17*G18/G$7","v":244892.14364429232},{"$f":"+'Panel de control'!$C$17*H18/H$7","v":244892.14364429232},{"$f":"+'Panel de control'!$C$17*I18/I$7","v":244892.14364429232},{"$f":"+'Panel de control'!$C$17*J18/J$7","v":244892.14364429232},{"$f":"+'Panel de control'!$C$17*K18/K$7","v":244892.14364429232}]
["     Contribución",null,null,{"$f":"'C_EEFF-2011'!F20/D$7","v":1769015.3073922521},{"$f":"'C_EEFF-2012'!E21/E$7","v":791668.89964554599}]
["     Otros Costos",null,null,{"$f":"'C_EEFF-2011'!F21/D$7","v":222227.49354659943},{"$f":"'C_EEFF-2012'!E22/E$7","v":78543.045191593017},{"$f":"+'Panel de control'!$C$17*F20/F$7+'Panel de control'!$C$17*F70","v":91367.758814558663},{"$f":"+'Panel de control'!$C$17*G20/G$7+'Panel de control'!$C$17*G70","v":99021.080139737052},{"$f":"+'Panel de control'!$C$17*H20/H$7+'Panel de control'!$C$17*H70","v":104846.17409207829},{"$f":"+'Panel de control'!$C$17*I20/I$7+'Panel de control'!$C$17*I70","v":109267.25616754833},{"$f":"+'Panel de control'!$C$17*J20/J$7+'Panel de control'!$C$17*J70","v":112892.54346943377},{"$f":"+'Panel de control'!$C$17*K20/K$7+'Panel de control'!$C$17*K70","v":112892.54346943377}]
[]
[]
["SNAR INTERNACIONAL(US$)",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["     Gastos de Personal",null,null,{"$f":"+'C_EEFF-2011'!F13/$E$7","v":9790275.7911367137},{"$f":"+'C_EEFF-2012'!F14/$E$7","v":9006039.3731964156},{"$f":"Personal!E46/CostosyGastos!F7","v":17539758.52581599},{"$f":"Personal!F46/CostosyGastos!G7","v":21484451.905186038},{"$f":"Personal!G46/CostosyGastos!H7","v":20635166.273644749},{"$f":"Personal!H46/CostosyGastos!I7","v":21260130.020146642},{"$f":"Personal!I46/CostosyGastos!J7","v":21420045.823188912},{"$f":"Personal!J46/CostosyGastos!K7","v":21420045.823188912}]
["     Depreciación",null,null,{"$f":"+'C_EEFF-2011'!F14/$E$7","v":2018688.2565585293},{"$f":"+'C_EEFF-2012'!F15/$E$7","v":875265.88289673405},{"$f":"-'Panel de control'!$C$18*F119","v":1807371.3827721244},{"$f":"-'Panel de control'!$C$18*G119","v":2332546.5778832277},{"$f":"-'Panel de control'!$C$18*H119","v":3277922.7896732283},{"$f":"-'Panel de control'!$C$18*I119","v":4226557.7234152863},{"$f":"-'Panel de control'!$C$18*J119","v":4908282.1996783651},{"$f":"-'Panel de control'!$C$18*K119","v":5238793.4585298998}]
["     Amortización de Intangibles",null,null,{"$f":"+'C_EEFF-2011'!F15/$E$7","v":3695.6726233486752},{"$f":"+'C_EEFF-2012'!F16/$E$7","v":2239.4302830937231},{"$f":"+'Panel de control'!$C$18*F14/F$7","v":2052.8019656168003},{"$f":"+'Panel de control'!$C$18*G14/G$7","v":2001.8458884560998},{"$f":"+'Panel de control'!$C$18*H14/H$7","v":2001.8458884560998},{"$f":"+'Panel de control'!$C$18*I14/I$7","v":2001.8458884560998},{"$f":"+'Panel de control'!$C$18*J14/J$7","v":2001.8458884560998},{"$f":"+'Panel de control'!$C$18*K14/K$7","v":2001.8458884560998}]
["     Servicios Prestados por Terceros",null,null,{"$f":"+'C_EEFF-2011'!F16/$E$7","v":2243341.671999827},{"$f":"+'C_EEFF-2012'!F17/$E$7","v":1501594.4791031764},{"$f":"+'Panel de control'!$C$18*F15/F$7+'Panel de control'!$C$18*F68","v":2759924.263307021},{"$f":"+'Panel de control'!$C$18*G15/G$7+'Panel de control'!$C$18*G68","v":2699939.9006711408},{"$f":"+'Panel de control'!$C$18*H15/H$7+'Panel de control'!$C$18*H68","v":2704944.8222959344},{"$f":"+'Panel de control'!$C$18*I15/I$7+'Panel de control'!$C$18*I68","v":2708743.416698968},{"$f":"+'Panel de control'!$C$18*J15/J$7+'Panel de control'!$C$18*J68","v":2711858.2641094555},{"$f":"+'Panel de control'!$C$18*K15/K$7+'Panel de control'!$C$18*K68","v":2711858.2641094555}]
["     Mantenimiento de Activos",null,null,{"$f":"+'C_EEFF-2011'!F17/$E$7","v":239343.98016345993},{"$f":"+'C_EEFF-2012'!F18/$E$7","v":214676.41920402882},{"$f":"+'Panel de control'!$C$18*F16/F$7","v":284266.41882128065},{"$f":"+'Panel de control'!$C$18*G16/G$7","v":277210.16019805736},{"$f":"+'Panel de control'!$C$18*H16/H$7","v":277210.16019805736},{"$f":"+'Panel de control'!$C$18*I16/I$7","v":277210.16019805736},{"$f":"+'Panel de control'!$C$18*J16/J$7","v":277210.16019805736},{"$f":"+'Panel de control'!$C$18*K16/K$7","v":277210.16019805736}]
["     Suministros y Materiales",null,null,{"$f":"+'C_EEFF-2011'!F18/$E$7","v":340657.00550476147},{"$f":"+'C_EEFF-2012'!F19/$E$7","v":286228.22561267117},{"$f":"+'Panel de control'!$C$18*F17/F$7+'Panel de control'!$C$18*F69","v":457556.54655430256},{"$f":"+'Panel de control'!$C$18*G17/G$7+'Panel de control'!$C$18*G69","v":464804.18005912344},{"$f":"+'Panel de control'!$C$18*H17/H$7+'Panel de control'!$C$18*H69","v":475727.9655184556},{"$f":"+'Panel de control'!$C$18*I17/I$7+'Panel de control'!$C$18*I69","v":484018.81069377216},{"$f":"+'Panel de control'!$C$18*J17/J$7+'Panel de control'!$C$18*J69","v":490817.30373753177},{"$f":"+'Panel de control'!$C$18*K17/K$7+'Panel de control'!$C$18*K69","v":490817.30373753177}]
["     Tributos y Seguros",null,null,{"$f":"+'C_EEFF-2011'!F19/$E$7","v":423779.91902613902},{"$f":"+'C_EEFF-2012'!F20/$E$7","v":295662.58072791499},{"$f":"+'Panel de control'!$C$18*F18/F$7","v":506896.78642287385},{"$f":"+'Panel de control'!$C$18*G18/G$7","v":494314.24207904364},{"$f":"+'Panel de control'!$C$18*H18/H$7","v":494314.24207904364},{"$f":"+'Panel de control'!$C$18*I18/I$7","v":494314.24207904364},{"$f":"+'Panel de control'!$C$18*J18/J$7","v":494314.24207904364},{"$f":"+'Panel de control'!$C$18*K18/K$7","v":494314.24207904364}]
["     Contribución",null,null,{"$f":"+'C_EEFF-2011'!F20/$E$7","v":1822019.5113590611},{"$f":"+'C_EEFF-2012'!F21/$E$7","v":1547337.8909514497}]
["     Otros Costos",null,null,{"$f":"+'C_EEFF-2011'!F21/$E$7","v":228885.99522589831},{"$f":"+'C_EEFF-2012'!F22/$E$7","v":144733.724292106},{"$f":"+'Panel de control'!$C$18*F20/F$7+'Panel de control'!$C$18*F70","v":184425.61601519174},{"$f":"+'Panel de control'!$C$18*G20/G$7+'Panel de control'!$C$18*G70","v":199873.82792572974},{"$f":"+'Panel de control'!$C$18*H20/H$7+'Panel de control'!$C$18*H70","v":211631.76698919421},{"$f":"+'Panel de control'!$C$18*I20/I$7+'Panel de control'!$C$18*I70","v":220555.71123168303},{"$f":"+'Panel de control'!$C$18*J20/J$7+'Panel de control'!$C$18*J70","v":227873.34551052382},{"$f":"+'Panel de control'!$C$18*K20/K$7+'Panel de control'!$C$18*K70","v":227873.34551052382}]
[]
[]
["APROXIMACIÓN(US$)",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["     Gastos de Personal",null,null,{"$f":"+'C_EEFF-2011'!G13/$E$7","v":11642167.45692884},{"$f":"+'C_EEFF-2012'!G14/$E$7","v":15061997.203816239},{"$f":"Personal!E47/CostosyGastos!F7","v":2633854.9774635048},{"$f":"Personal!F47/CostosyGastos!G7","v":3226209.2152102171},{"$f":"Personal!G47/CostosyGastos!H7","v":3098676.3769085449},{"$f":"Personal!H47/CostosyGastos!I7","v":3192523.955940804},{"$f":"Personal!I47/CostosyGastos!J7","v":3216537.686414802},{"$f":"Personal!J47/CostosyGastos!K7","v":3216537.686414802}]
["     Depreciación",null,null,{"$f":"+'C_EEFF-2011'!G14/$E$7","v":2388074.2584269675},{"$f":"+'C_EEFF-2012'!G15/$E$7","v":2451493.025778681},{"$f":"-'Panel de control'!$C$16*F119","v":271403.62882606982},{"$f":"-'Panel de control'!$C$16*G119","v":350266.47631897143},{"$f":"-'Panel de control'!$C$16*H119","v":492228.74092676456},{"$f":"-'Panel de control'!$C$16*I119","v":634680.35098483646},{"$f":"-'Panel de control'!$C$16*J119","v":737051.3957413194},{"$f":"-'Panel de control'!$C$16*K119","v":786682.56500471395}]
["     Amortización de Intangibles",null,null,{"$f":"+'C_EEFF-2011'!G15/$E$7","v":231.04494382022477},{"$f":"+'C_EEFF-2012'!G16/$E$7","v":1.1989758978235598},{"$f":"+'Panel de control'!$C$16*F14/F$7","v":308.25867225758401},{"$f":"+'Panel de control'!$C$16*G14/G$7","v":300.6068612440979},{"$f":"+'Panel de control'!$C$16*H14/H$7","v":300.6068612440979},{"$f":"+'Panel de control'!$C$16*I14/I$7","v":300.6068612440979},{"$f":"+'Panel de control'!$C$16*J14/J$7","v":300.6068612440979},{"$f":"+'Panel de control'!$C$16*K14/K$7","v":300.6068612440979}]
["     Servicios Prestados por Terceros",null,null,{"$f":"+'C_EEFF-2011'!G16/$E$7","v":1810528.606741573},{"$f":"+'C_EEFF-2012'!G17/$E$7","v":3352347.6662031012},{"$f":"+'Panel de control'!$C$16*F15/F$7+F62+'Panel de control'!$C$16*F68","v":423417.23507304984},{"$f":"+'Panel de control'!$C$16*G15/G$7+G62+'Panel de control'!$C$16*G68","v":414409.69304412452},{"$f":"+'Panel de control'!$C$16*H15/H$7+H62+'Panel de control'!$C$16*H68","v":415706.10603987204},{"$f":"+'Panel de control'!$C$16*I15/I$7+I62+'Panel de control'!$C$16*I68","v":419000.77013117436},{"$f":"+'Panel de control'!$C$16*J15/J$7+J62+'Panel de control'!$C$16*J68","v":421647.90971039218},{"$f":"+'Panel de control'!$C$16*K15/K$7+K62+'Panel de control'!$C$16*K68","v":421647.90971039218}]
["     Mantenimiento de Activos",null,null,{"$f":"+'C_EEFF-2011'!G17/$E$7","v":441324.75655430718},{"$f":"+'C_EEFF-2012'!G18/$E$7","v":200086.06565832719},{"$f":"+'Panel de control'!$C$16*F16/F$7","v":42686.82040497609},{"$f":"+'Panel de control'!$C$16*G16/G$7","v":41627.218480029878},{"$f":"+'Panel de control'!$C$16*H16/H$7","v":41627.218480029878},{"$f":"+'Panel de control'!$C$16*I16/I$7","v":41627.218480029878},{"$f":"+'Panel de control'!$C$16*J16/J$7","v":41627.218480029878},{"$f":"+'Panel de control'!$C$16*K16/K$7","v":41627.218480029878}]
["     Suministros y Materiales",null,null,{"$f":"+'C_EEFF-2011'!G18/$E$7","v":858592.61048689147},{"$f":"+'C_EEFF-2012'!G19/$E$7","v":495047.03339655214},{"$f":"+'Panel de control'!$C$16*F17/F$7+F63+'Panel de control'!$C$16*F69","v":88294.888906253385},{"$f":"+'Panel de control'!$C$16*G17/G$7+G63+'Panel de control'!$C$16*G69","v":89383.228609072379},{"$f":"+'Panel de control'!$C$16*H17/H$7+H63+'Panel de control'!$C$16*H69","v":92212.790886747534},{"$f":"+'Panel de control'!$C$16*I17/I$7+I63+'Panel de control'!$C$16*I69","v":99403.753381676826},{"$f":"+'Panel de control'!$C$16*J17/J$7+J63+'Panel de control'!$C$16*J69","v":105181.42324588267},{"$f":"+'Panel de control'!$C$16*K17/K$7+K63+'Panel de control'!$C$16*K69","v":105181.42324588267}]
["     Tributos y Seguros",null,null,{"$f":"+'C_EEFF-2011'!G19/$E$7","v":941157.56928838952},{"$f":"+'C_EEFF-2012'!G20/$E$7","v":638077.7661620524},{"$f":"+'Panel de control'!$C$16*F18/F$7","v":76118.073234308104},{"$f":"+'Panel de control'!$C$16*G18/G$7","v":74228.617515725986},{"$f":"+'Panel de control'!$C$16*H18/H$7","v":74228.617515725986},{"$f":"+'Panel de control'!$C$16*I18/I$7","v":74228.617515725986},{"$f":"+'Panel de control'!$C$16*J18/J$7","v":74228.617515725986},{"$f":"+'Panel de control'!$C$16*K18/K$7","v":74228.617515725986}]
["     Contribución",null,null,{"$f":"+'C_EEFF-2011'!G20/$E$7","v":492319.2659176031},{"$f":"+'C_EEFF-2012'!G21/$E$7","v":309932.58694740321}]
["     Otros Costos",null,null,{"$f":"+'C_EEFF-2011'!G21/$E$7","v":33975.606741573036},{"$f":"+'C_EEFF-2012'!G22/$E$7","v":138309.15840202506},{"$f":"+'Panel de control'!$C$16*F20/F$7+F64+'Panel de control'!$C$16*F70","v":48775.837007104295},{"$f":"+'Panel de control'!$C$16*G20/G$7+G64+'Panel de control'!$C$16*G70","v":51095.615228314928},{"$f":"+'Panel de control'!$C$16*H20/H$7+H64+'Panel de control'!$C$16*H70","v":54141.24633861467},{"$f":"+'Panel de control'!$C$16*I20/I$7+I64+'Panel de control'!$C$16*I70","v":61881.319515427669},{"$f":"+'Panel de control'!$C$16*J20/J$7+J64+'Panel de control'!$C$16*J70","v":68100.179309503161},{"$f":"+'Panel de control'!$C$16*K20/K$7+K64+'Panel de control'!$C$16*K70","v":68100.179309503161}]
[]
[]
["Cálculo Depreciación (en US$)"]
[]
["ACTIVOS",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["Depreciación anual",null,null,null,{"$f":"Activos!U4777","v":-2806668.7100768639},{"$f":"Activos!V4777","v":-2652307.0627474273},{"$f":"Activos!W4777","v":-2373355.6602630662},{"$f":"Activos!X4777","v":-1763649.0086635514},{"$f":"Activos!Y4777","v":-1553107.4884094791},{"$f":"Activos!Z4777","v":-1200328.2364250293},{"$f":"Activos!AA4777","v":-671866.86313498253}]
["INVERSIONES "]
["Dep Inversiones Proyectos",null,null,null,null,{"$f":"Inv!N36","v":-2031355.3594999998},{"$f":"Inv!O36","v":-2917978.9171923082},{"$f":"Inv!P36","v":-3977301.0671923086},{"$f":"Inv!Q36","v":-4607502.0171923088},{"$f":"Inv!R36","v":-5256868.5171923088},{"$f":"Inv!S36","v":-5895361.717192309}]
["Dep Inversiones reposiciones ",null,null,null,null,{"$f":"Inv!N192","v":-519965.4692307692},{"$f":"Inv!O192","v":-1424332.4661538459},{"$f":"Inv!P192","v":-3696562.6661538458},{"$f":"Inv!Q192","v":-6008131.1661538454},{"$f":"Inv!R192","v":-7674306.266153845},{"$f":"Inv!S192","v":-8515853.9661538452}]
["TOTAL DEPRECIACIÓN",null,null,null,{"$f":"SUM(E115:E118)","v":-2806668.7100768639},{"$f":"SUM(F115:F118)","v":-5203627.8914781958},-6715667.0436092205,-9437512.7420097068,-12168740.671755634,-14131503.019771183,-15083082.546481136]
[]
["Contribución","La contribución constituye lo pagado a Ositran (1% de los ingresos de todos los servicios) y lo pagado a la DGAC (10% sólo del servicio SNAR)."]
[]
["INGRESOS (US$)",null,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["SNAR Nacional",null,null,null,null,{"$f":"Modelo!D43","v":9446823.6561383046},{"$f":"Modelo!E43","v":11148806.726594698},{"$f":"Modelo!F43","v":12973595.826716365},{"$f":"Modelo!G43","v":13501183.468690267},{"$f":"Modelo!H43","v":14050229.694174295},{"$f":"Modelo!I43","v":14621607.288597122}]
["SNAR Internacional",null,null,null,null,{"$f":"Modelo!D44","v":18976959.384423897},{"$f":"Modelo!E44","v":22919778.23275163},{"$f":"Modelo!F44","v":27295024.332972407},{"$f":"Modelo!G44","v":29069392.410273902},{"$f":"Modelo!H44","v":30959107.6069206},{"$f":"Modelo!I44","v":32971668.343398876}]
["Aproximación",null,null,null,null,{"$f":"Modelo!D45","v":2827560.7758070929},{"$f":"Modelo!E45","v":3337601.5140038487},{"$f":"Modelo!F45","v":3884634.6925759027},{"$f":"Modelo!G45","v":4043422.845423813},{"$f":"Modelo!H45","v":4208739.4366207793},{"$f":"Modelo!I45","v":4380854.5508865854}]
["Total Ingresos",null,null,null,null,{"$f":"SUM(F124:F126)","v":31251343.816369295},37406186.473350175,44153254.852264673,46613998.724387981,49218076.737715676,51974130.182882585]
[]
["OSITRAN (1%) - Todos los servicios",0.01,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["SNAR y Aproximación",null,null,null,null,{"$f":"F127*$B$129","v":312513.43816369295},374061.86473350174,441532.54852264671,466139.98724387982,492180.76737715676,519741.30182882585]
[]
["DGAC (10%) - Snar",0.1,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["SNAR",null,null,null,null,{"$f":"$B$132*(F124+F125)","v":2842378.3040562202},3406858.4959346326,4026862.0159688774,4257057.5878964169,4500933.7301094895,4759327.5631996002]

{"sheet":"Activos","index":12,"n_rows":4778,"n_cols":27,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[11,20,11,26],[11,15,11,19],[11,12,11,14]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,"Objetivo:",null,null,null,null,null,null,null,null,"RPI es lo que debe recuperarse con la tarifa"]
[null,"Calcular retribución por inversiones, depreciación, valor de activos al inicio y final del periodo regulatorio de los activos contabilizados en los EEFF de CORPAC al 2012."]
[null,null,null,null,null,null,null,null,null,null,"El neto entre el valor de recupero y la inversion es lo que se debe recuperar con la tarifa."]
[null,"Supuestos:"]
[null,"Las reposiciones a estos activos se consideran en la Hoja \"Inv\"",null,null,null,null,null,null,null,null,"En esta hoja los activos no deben reponerse pues tenemos el plan de reposiciones."]
[]
[null,"Período de análisis",null,null,"\"ACTIVOS QUE NO SE REPONEN\""]
[null,"Año 0",{"$f":"'Panel de control'!G10","v":2012},1,"Activos que ya pasaron su vida útil"]
[null,"Año 1",2013,2,"Activos que terminan su vida útil en el horizonte"]
[null,"Año de cambio de tarifa",{"$f":"'Panel de control'!G11","v":2014},3,"Activos que poseen vida útil durante todo el período"]
[null,"Año de fin de periodo tarifario",{"$f":"'Panel de control'!G12","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,3,null,null,null,null,"Depreciación"]
[null,"Descripción del Activo","Valor Adquisición (S/.)","Valor Adquisición ($.)","Año de adquisición","Inicio de Uso","Años de uso","Vida útil (años)","Fin vida útil","Estado","Depreciación anual","RPI","RPI","Depreciación","Valor inicial de activos Año 0","RPI","Depreciación","Periodos","VA RPI actualizado al último periodo ","Valor inicial de activos Año 0",2012,2013,2014,2015,2016,2017,2018]
[null,"TERRENO",{"$f":"-(130324546.128567+7418894.75485121/2)","v":-134033993.50599261},{"$f":"+C14/CostosyGastos!$D$7","v":-48739634.002179131},null,null,null,null,null,null,null,{"$f":"-D14*wacc","v":4044660.1522579957},null,null,null,{"$f":"+IF(J14=1,0,L14)","v":4044660.1522579957},null,null,{"$f":"-D14","v":48739634.002179131},{"$f":"D14","v":-48739634.002179131}]
[null,"CENTRO CONTROL TRANSITO AEREO",-244898.43,{"$f":"+C15/CostosyGastos!$D$7","v":-89053.974545454548},{"$f":"+YEAR(F15)-1","v":1977},"1978-12-31",{"$f":"C$8-YEAR(F15)","v":34},19.999999999999982,{"$f":"+(YEAR(F15)+H15)","v":1998},{"$f":"+IF(I15<=Activos!$C$8,\"1\",+IF(I15<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J15=\"1\",0,D15/H15)","v":0},{"$f":"IF(J15=\"1\",PMT(wacc,G15,D15),PMT(wacc,H15,D15))","v":7916.6203516421929},{"$f":"+IF(J15=\"2\",L15,0)","v":0},{"$f":"+IF(J15=\"2\",K15,0)","v":0},{"$f":"PV(wacc,H15-(Activos!$C$8-E15),M15)","v":0},{"$f":"+IF($J15=\"3\",L15,0)","v":0},{"$f":"+IF($J15=\"3\",K15,0)","v":0},{"$f":"IF(J15=\"3\",ABS(I15-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R15,P15)","v":0},{"$f":"PV(wacc,H15-($C$8-E15),P15)","v":0},{"$f":"+IF($J15=\"1\",0,IF(U$13<$I15,$K15,0))","v":0},{"$f":"+IF($J15=\"1\",0,IF(V$13<$I15,$K15,0))","v":0},0,0,0,0,0]
[null,"CENTRO CONTROL TRAFICO AEREO RADAR",-4031992.16,{"$f":"+C16/CostosyGastos!$D$7","v":-1466178.9672727273},1977,"1978-12-31",34,19.999999999999982,{"$f":"+(YEAR(F16)+H16)","v":1998},{"$f":"+IF(I16<=Activos!$C$8,\"1\",+IF(I16<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,130338.73345581579,{"$f":"+IF(J16=\"2\",L16,0)","v":0},{"$f":"+IF(J16=\"2\",K16,0)","v":0},{"$f":"PV(wacc,H16-(Activos!$C$8-E16),M16)","v":0},0,0,{"$f":"IF(J16=\"3\",ABS(I16-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J16=\"1\",0,IF(U$13<$I16,$K16,0))","v":0},0,0,0,0,0,0]
[null,"CENTRO CONTROL TRAFICO -AEREO-RADAR ADMINIST",-325511.38,{"$f":"+C17/CostosyGastos!$D$7","v":-118367.77454545455},1977,"1978-12-31",34,19.999999999999982,1998,{"$f":"+IF(I17<=Activos!$C$8,\"1\",+IF(I17<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,10522.525667474207,0,0,{"$f":"PV(wacc,H17-(Activos!$C$8-E17),M17)","v":0},0,0,{"$f":"IF(J17=\"3\",ABS(I17-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESTUDIO CENTRO CONTROL TRAFICO AEREO RADAR",-244898.43,{"$f":"+C18/CostosyGastos!$D$7","v":-89053.974545454548},1977,"1978-12-31",34,19.999999999999982,1998,{"$f":"+IF(I18<=Activos!$C$8,\"1\",+IF(I18<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7916.6203516421929,0,0,{"$f":"PV(wacc,H18-(Activos!$C$8-E18),M18)","v":0},0,0,{"$f":"IF(J18=\"3\",ABS(I18-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CENTRO CONTROL TRAFICO AEREO",-244898.43,{"$f":"+C19/CostosyGastos!$D$7","v":-89053.974545454548},1977,"1978-12-31",34,19.999999999999982,1998,{"$f":"+IF(I19<=Activos!$C$8,\"1\",+IF(I19<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7916.6203516421929,0,0,{"$f":"PV(wacc,H19-(Activos!$C$8-E19),M19)","v":0},0,0,{"$f":"IF(J19=\"3\",ABS(I19-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CENTRO CONTROL TRAFICO AEREO",-244898.43,{"$f":"+C20/CostosyGastos!$D$7","v":-89053.974545454548},1977,"1978-12-31",34,19.999999999999982,1998,{"$f":"+IF(I20<=Activos!$C$8,\"1\",+IF(I20<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7916.6203516421929,0,0,{"$f":"PV(wacc,H20-(Activos!$C$8-E20),M20)","v":0},0,0,{"$f":"IF(J20=\"3\",ABS(I20-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-83.87,{"$f":"+C21/CostosyGastos!$D$7","v":-30.49818181818182},1999,"2000-05-31",12,30.000010000048,2030.000010000048,{"$f":"+IF(I21<=Activos!$C$8,\"1\",+IF(I21<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.0166057217358602,2.785731243267882,0,0,{"$f":"PV(wacc,H21-(Activos!$C$8-E21),M21)","v":0},2.785731243267882,-1.0166057217358602,{"$f":"IF(J21=\"3\",ABS(I21-Activos!$C$11),0)","v":12.000010000047951},20.672646287717697,-24.912280635141471,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602]
[null,"TELEFONO",-83.87,{"$f":"+C22/CostosyGastos!$D$7","v":-30.49818181818182},1999,"2000-05-31",12,30.000010000048,2030.000010000048,{"$f":"+IF(I22<=Activos!$C$8,\"1\",+IF(I22<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.0166057217358602,2.785731243267882,0,0,{"$f":"PV(wacc,H22-(Activos!$C$8-E22),M22)","v":0},2.785731243267882,-1.0166057217358602,{"$f":"IF(J22=\"3\",ABS(I22-Activos!$C$11),0)","v":12.000010000047951},20.672646287717697,-24.912280635141471,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602,-1.0166057217358602]
[null,"PAPELERA DE ALUMINIO",-196.96,{"$f":"+C23/CostosyGastos!$D$7","v":-71.621818181818185},1999,"2000-07-17",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I23<=Activos!$C$8,\"1\",+IF(I23<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.581089476654546,7.4576276947978037,0,0,{"$f":"PV(wacc,H23-(Activos!$C$8-E23),M23)","v":0},7.4576276947978037,-3.581089476654546,{"$f":"IF(J23=\"3\",ABS(I23-Activos!$C$11),0)","v":2.000008000003163},13.244743150827393,-38.433950562083048,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546]
[null,"PAPELERA",-196.96,{"$f":"+C24/CostosyGastos!$D$7","v":-71.621818181818185},1999,"2000-07-17",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I24<=Activos!$C$8,\"1\",+IF(I24<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.581089476654546,7.4576276947978037,0,0,{"$f":"PV(wacc,H24-(Activos!$C$8-E24),M24)","v":0},7.4576276947978037,-3.581089476654546,{"$f":"IF(J24=\"3\",ABS(I24-Activos!$C$11),0)","v":2.000008000003163},13.244743150827393,-38.433950562083048,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546]
[null,"PAPELERA",-196.96,{"$f":"+C25/CostosyGastos!$D$7","v":-71.621818181818185},1999,"2000-07-17",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I25<=Activos!$C$8,\"1\",+IF(I25<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.581089476654546,7.4576276947978037,0,0,{"$f":"PV(wacc,H25-(Activos!$C$8-E25),M25)","v":0},7.4576276947978037,-3.581089476654546,{"$f":"IF(J25=\"3\",ABS(I25-Activos!$C$11),0)","v":2.000008000003163},13.244743150827393,-38.433950562083048,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546,-3.581089476654546]
[null,"CONSOLA",-552.89,{"$f":"+C26/CostosyGastos!$D$7","v":-201.05090909090907},1999,"2000-07-31",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I26<=Activos!$C$8,\"1\",+IF(I26<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-10.052541433527272,20.934442405446575,0,0,{"$f":"PV(wacc,H26-(Activos!$C$8-E26),M26)","v":0},20.934442405446575,-10.052541433527272,{"$f":"IF(J26=\"3\",ABS(I26-Activos!$C$11),0)","v":2.000008000003163},37.179559507823704,-107.88864198959227,-10.052541433527272,-10.052541433527272,-10.052541433527272,-10.052541433527272,-10.052541433527272,-10.052541433527272,-10.052541433527272]
[null,"TELEFONO",-104.08,{"$f":"+C27/CostosyGastos!$D$7","v":-37.847272727272724},1999,"2000-07-31",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I27<=Activos!$C$8,\"1\",+IF(I27<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.8923628794181817,3.9408503781202038,0,0,{"$f":"PV(wacc,H27-(Activos!$C$8-E27),M27)","v":0},3.9408503781202038,-1.8923628794181817,{"$f":"IF(J27=\"3\",ABS(I27-Activos!$C$11),0)","v":2.000008000003163},6.9989483506199983,-20.309735857542666,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817]
[null,"TELEFONO",-104.08,{"$f":"+C28/CostosyGastos!$D$7","v":-37.847272727272724},1999,"2000-07-31",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I28<=Activos!$C$8,\"1\",+IF(I28<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.8923628794181817,3.9408503781202038,0,0,{"$f":"PV(wacc,H28-(Activos!$C$8-E28),M28)","v":0},3.9408503781202038,-1.8923628794181817,{"$f":"IF(J28=\"3\",ABS(I28-Activos!$C$11),0)","v":2.000008000003163},6.9989483506199983,-20.309735857542666,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817]
[null,"TELEFONO",-104.08,{"$f":"+C29/CostosyGastos!$D$7","v":-37.847272727272724},1999,"2000-07-31",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I29<=Activos!$C$8,\"1\",+IF(I29<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.8923628794181817,3.9408503781202038,0,0,{"$f":"PV(wacc,H29-(Activos!$C$8-E29),M29)","v":0},3.9408503781202038,-1.8923628794181817,{"$f":"IF(J29=\"3\",ABS(I29-Activos!$C$11),0)","v":2.000008000003163},6.9989483506199983,-20.309735857542666,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817]
[null,"TELEFONO",-104.08,{"$f":"+C30/CostosyGastos!$D$7","v":-37.847272727272724},1999,"2000-07-31",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I30<=Activos!$C$8,\"1\",+IF(I30<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.8923628794181817,3.9408503781202038,0,0,{"$f":"PV(wacc,H30-(Activos!$C$8-E30),M30)","v":0},3.9408503781202038,-1.8923628794181817,{"$f":"IF(J30=\"3\",ABS(I30-Activos!$C$11),0)","v":2.000008000003163},6.9989483506199983,-20.309735857542666,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817,-1.8923628794181817]
[null,"MOTOGUADAÑA",-2513.67,{"$f":"+C31/CostosyGastos!$D$7","v":-914.06181818181824},1999,"2000-09-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I31<=Activos!$C$8,\"1\",+IF(I31<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,123.17396602877763,0,0,{"$f":"PV(wacc,H31-(Activos!$C$8-E31),M31)","v":0},0,0,{"$f":"IF(J31=\"3\",ABS(I31-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOTOGUADAÑA",-2513.67,{"$f":"+C32/CostosyGastos!$D$7","v":-914.06181818181824},1999,"2000-09-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I32<=Activos!$C$8,\"1\",+IF(I32<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,123.17396602877763,0,0,{"$f":"PV(wacc,H32-(Activos!$C$8-E32),M32)","v":0},0,0,{"$f":"IF(J32=\"3\",ABS(I32-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"DUPLEXOR DE ANTENA",-1085.67,{"$f":"+C33/CostosyGastos!$D$7","v":-394.78909090909093},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I33<=Activos!$C$8,\"1\",+IF(I33<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,53.199616377035575,0,0,{"$f":"PV(wacc,H33-(Activos!$C$8-E33),M33)","v":0},0,0,{"$f":"IF(J33=\"3\",ABS(I33-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PORTATIL",-1078.4100000000001,{"$f":"+C34/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I34<=Activos!$C$8,\"1\",+IF(I34<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H34-(Activos!$C$8-E34),M34)","v":0},0,0,{"$f":"IF(J34=\"3\",ABS(I34-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C35/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I35<=Activos!$C$8,\"1\",+IF(I35<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H35-(Activos!$C$8-E35),M35)","v":0},0,0,{"$f":"IF(J35=\"3\",ABS(I35-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"REGULADOR DE VOLTAJE",-1078.4100000000001,{"$f":"+C36/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I36<=Activos!$C$8,\"1\",+IF(I36<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H36-(Activos!$C$8-E36),M36)","v":0},0,0,{"$f":"IF(J36=\"3\",ABS(I36-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C37/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I37<=Activos!$C$8,\"1\",+IF(I37<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H37-(Activos!$C$8-E37),M37)","v":0},0,0,{"$f":"IF(J37=\"3\",ABS(I37-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C38/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I38<=Activos!$C$8,\"1\",+IF(I38<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H38-(Activos!$C$8-E38),M38)","v":0},0,0,{"$f":"IF(J38=\"3\",ABS(I38-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C39/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I39<=Activos!$C$8,\"1\",+IF(I39<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H39-(Activos!$C$8-E39),M39)","v":0},0,0,{"$f":"IF(J39=\"3\",ABS(I39-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C40/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I40<=Activos!$C$8,\"1\",+IF(I40<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H40-(Activos!$C$8-E40),M40)","v":0},0,0,{"$f":"IF(J40=\"3\",ABS(I40-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C41/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I41<=Activos!$C$8,\"1\",+IF(I41<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H41-(Activos!$C$8-E41),M41)","v":0},0,0,{"$f":"IF(J41=\"3\",ABS(I41-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C42/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I42<=Activos!$C$8,\"1\",+IF(I42<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H42-(Activos!$C$8-E42),M42)","v":0},0,0,{"$f":"IF(J42=\"3\",ABS(I42-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1078.4100000000001,{"$f":"+C43/CostosyGastos!$D$7","v":-392.14909090909094},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I43<=Activos!$C$8,\"1\",+IF(I43<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.843864431327141,0,0,{"$f":"PV(wacc,H43-(Activos!$C$8-E43),M43)","v":0},0,0,{"$f":"IF(J43=\"3\",ABS(I43-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-795.06,{"$f":"+C44/CostosyGastos!$D$7","v":-289.11272727272723},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I44<=Activos!$C$8,\"1\",+IF(I44<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,38.959248203161081,0,0,{"$f":"PV(wacc,H44-(Activos!$C$8-E44),M44)","v":0},0,0,{"$f":"IF(J44=\"3\",ABS(I44-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-668.37,{"$f":"+C45/CostosyGastos!$D$7","v":-243.04363636363635},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I45<=Activos!$C$8,\"1\",+IF(I45<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,32.751229745612626,0,0,{"$f":"PV(wacc,H45-(Activos!$C$8-E45),M45)","v":0},0,0,{"$f":"IF(J45=\"3\",ABS(I45-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CORTADORA DE CESPED",-2655.93,{"$f":"+C46/CostosyGastos!$D$7","v":-965.79272727272723},1999,"2000-11-15",12,12.000004800001919,2012.000004800002,{"$f":"+IF(I46<=Activos!$C$8,\"1\",+IF(I46<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-80.482695079636358,130.14490903722145,130.14490903722145,-80.482695079636358,{"$f":"PV(wacc,H46-(Activos!$C$8-E46),M46)","v":130.14425910998156},0,0,{"$f":"IF(J46=\"3\",ABS(I46-Activos!$C$11),0)","v":0},0,0,-80.482695079636358,0,0,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-2281.92,{"$f":"+C47/CostosyGastos!$D$7","v":-829.78909090909099},1999,"2000-12-19",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I47<=Activos!$C$8,\"1\",+IF(I47<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,111.81783470399385,0,0,{"$f":"PV(wacc,H47-(Activos!$C$8-E47),M47)","v":0},0,0,{"$f":"IF(J47=\"3\",ABS(I47-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RACK (OTROS)",-645.52,{"$f":"+C48/CostosyGastos!$D$7","v":-234.73454545454544},1999,"2000-12-22",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I48<=Activos!$C$8,\"1\",+IF(I48<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,31.631542147893924,0,0,{"$f":"PV(wacc,H48-(Activos!$C$8-E48),M48)","v":0},0,0,{"$f":"IF(J48=\"3\",ABS(I48-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SILLON GERENCIAL",-350.42,{"$f":"+C49/CostosyGastos!$D$7","v":-127.42545454545456},1999,"2000-12-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I49<=Activos!$C$8,\"1\",+IF(I49<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17.171156586108861,0,0,{"$f":"PV(wacc,H49-(Activos!$C$8-E49),M49)","v":0},0,0,{"$f":"IF(J49=\"3\",ABS(I49-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SILLON GERENCIAL",-350.42,{"$f":"+C50/CostosyGastos!$D$7","v":-127.42545454545456},1999,"2000-12-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I50<=Activos!$C$8,\"1\",+IF(I50<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17.171156586108861,0,0,{"$f":"PV(wacc,H50-(Activos!$C$8-E50),M50)","v":0},0,0,{"$f":"IF(J50=\"3\",ABS(I50-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RELOJ DIGITAL",-114.92,{"$f":"+C51/CostosyGastos!$D$7","v":-41.789090909090909},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I51<=Activos!$C$8,\"1\",+IF(I51<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5.6312690910211467,0,0,{"$f":"PV(wacc,H51-(Activos!$C$8-E51),M51)","v":0},0,0,{"$f":"IF(J51=\"3\",ABS(I51-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RELOJ DIGITAL",-114.92,{"$f":"+C52/CostosyGastos!$D$7","v":-41.789090909090909},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I52<=Activos!$C$8,\"1\",+IF(I52<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5.6312690910211467,0,0,{"$f":"PV(wacc,H52-(Activos!$C$8-E52),M52)","v":0},0,0,{"$f":"IF(J52=\"3\",ABS(I52-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C53/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I53<=Activos!$C$8,\"1\",+IF(I53<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H53-(Activos!$C$8-E53),M53)","v":0},0,0,{"$f":"IF(J53=\"3\",ABS(I53-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C54/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I54<=Activos!$C$8,\"1\",+IF(I54<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H54-(Activos!$C$8-E54),M54)","v":0},0,0,{"$f":"IF(J54=\"3\",ABS(I54-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C55/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I55<=Activos!$C$8,\"1\",+IF(I55<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H55-(Activos!$C$8-E55),M55)","v":0},0,0,{"$f":"IF(J55=\"3\",ABS(I55-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C56/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I56<=Activos!$C$8,\"1\",+IF(I56<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H56-(Activos!$C$8-E56),M56)","v":0},0,0,{"$f":"IF(J56=\"3\",ABS(I56-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C57/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I57<=Activos!$C$8,\"1\",+IF(I57<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H57-(Activos!$C$8-E57),M57)","v":0},0,0,{"$f":"IF(J57=\"3\",ABS(I57-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C58/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I58<=Activos!$C$8,\"1\",+IF(I58<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H58-(Activos!$C$8-E58),M58)","v":0},0,0,{"$f":"IF(J58=\"3\",ABS(I58-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C59/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I59<=Activos!$C$8,\"1\",+IF(I59<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H59-(Activos!$C$8-E59),M59)","v":0},0,0,{"$f":"IF(J59=\"3\",ABS(I59-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-12589.91,{"$f":"+C60/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I60<=Activos!$C$8,\"1\",+IF(I60<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H60-(Activos!$C$8-E60),M60)","v":0},0,0,{"$f":"IF(J60=\"3\",ABS(I60-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UPS",-12589.91,{"$f":"+C61/CostosyGastos!$D$7","v":-4578.1490909090908},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I61<=Activos!$C$8,\"1\",+IF(I61<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,616.92630561902229,0,0,{"$f":"PV(wacc,H61-(Activos!$C$8-E61),M61)","v":0},0,0,{"$f":"IF(J61=\"3\",ABS(I61-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-2128.25,{"$f":"+C62/CostosyGastos!$D$7","v":-773.90909090909088},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I62<=Activos!$C$8,\"1\",+IF(I62<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,104.28775185316528,0,0,{"$f":"PV(wacc,H62-(Activos!$C$8-E62),M62)","v":0},0,0,{"$f":"IF(J62=\"3\",ABS(I62-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ELECTROBOMBA",-2101.9899999999998,{"$f":"+C63/CostosyGastos!$D$7","v":-764.3599999999999},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I63<=Activos!$C$8,\"1\",+IF(I63<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,103.00096864458352,0,0,{"$f":"PV(wacc,H63-(Activos!$C$8-E63),M63)","v":0},0,0,{"$f":"IF(J63=\"3\",ABS(I63-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE DE METAL - CISTERNA",-2101.9899999999998,{"$f":"+C64/CostosyGastos!$D$7","v":-764.3599999999999},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I64<=Activos!$C$8,\"1\",+IF(I64<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,103.00096864458352,0,0,{"$f":"PV(wacc,H64-(Activos!$C$8-E64),M64)","v":0},0,0,{"$f":"IF(J64=\"3\",ABS(I64-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE DE METAL - CISTERNA",-2101.9899999999998,{"$f":"+C65/CostosyGastos!$D$7","v":-764.3599999999999},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I65<=Activos!$C$8,\"1\",+IF(I65<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,103.00096864458352,0,0,{"$f":"PV(wacc,H65-(Activos!$C$8-E65),M65)","v":0},0,0,{"$f":"IF(J65=\"3\",ABS(I65-Activos!$C$11),0)","v":0},0,0,0,0,{"$f":"+IF($J65=\"1\",0,IF(W$13<$I65,$K65,0))","v":0},0,0,0,0]
[null,"PRENSA MECANICA",-1839.23,{"$f":"+C66/CostosyGastos!$D$7","v":-668.81090909090915},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I66<=Activos!$C$8,\"1\",+IF(I66<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,90.125296295499666,0,0,{"$f":"PV(wacc,H66-(Activos!$C$8-E66),M66)","v":0},0,0,{"$f":"IF(J66=\"3\",ABS(I66-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J66=\"1\",0,IF(U$13<$I66,$K66,0))","v":0},0,0,0,0,0,0]
[null,"AMPLIFICADOR (OTROS)",-1839.01,{"$f":"+C67/CostosyGastos!$D$7","v":-668.73090909090911},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I67<=Activos!$C$8,\"1\",+IF(I67<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,90.114515933508514,0,0,{"$f":"PV(wacc,H67-(Activos!$C$8-E67),M67)","v":0},0,0,{"$f":"IF(J67=\"3\",ABS(I67-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AMPLIFICADOR (OTROS)",-1839.01,{"$f":"+C68/CostosyGastos!$D$7","v":-668.73090909090911},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I68<=Activos!$C$8,\"1\",+IF(I68<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,90.114515933508514,0,0,{"$f":"PV(wacc,H68-(Activos!$C$8-E68),M68)","v":0},0,0,{"$f":"IF(J68=\"3\",ABS(I68-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE PARA ALMACENAMIENTO DE COMBUSTIBLE",-1726.63,{"$f":"+C69/CostosyGastos!$D$7","v":-627.86545454545455},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I69<=Activos!$C$8,\"1\",+IF(I69<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.607711021839904,0,0,{"$f":"PV(wacc,H69-(Activos!$C$8-E69),M69)","v":0},0,0,{"$f":"IF(J69=\"3\",ABS(I69-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMARA FOTOGRAFICA DIGITAL",-1715.42,{"$f":"+C70/CostosyGastos!$D$7","v":-623.78909090909099},1999,"2000-12-31",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I70<=Activos!$C$8,\"1\",+IF(I70<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.058402576744655,0,0,{"$f":"PV(wacc,H70-(Activos!$C$8-E70),M70)","v":0},0,0,{"$f":"IF(J70=\"3\",ABS(I70-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR VHF",-1629.03,{"$f":"+C71/CostosyGastos!$D$7","v":-592.37454545454545},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I71<=Activos!$C$8,\"1\",+IF(I71<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,79.825150429395904,0,0,{"$f":"PV(wacc,H71-(Activos!$C$8-E71),M71)","v":0},0,0,{"$f":"IF(J71=\"3\",ABS(I71-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR VHF",-1629.03,{"$f":"+C72/CostosyGastos!$D$7","v":-592.37454545454545},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I72<=Activos!$C$8,\"1\",+IF(I72<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,79.825150429395904,0,0,{"$f":"PV(wacc,H72-(Activos!$C$8-E72),M72)","v":0},0,0,{"$f":"IF(J72=\"3\",ABS(I72-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-1426.35,{"$f":"+C73/CostosyGastos!$D$7","v":-518.67272727272723},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I73<=Activos!$C$8,\"1\",+IF(I73<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,69.893496936808305,0,0,{"$f":"PV(wacc,H73-(Activos!$C$8-E73),M73)","v":0},0,0,{"$f":"IF(J73=\"3\",ABS(I73-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-1426.35,{"$f":"+C74/CostosyGastos!$D$7","v":-518.67272727272723},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I74<=Activos!$C$8,\"1\",+IF(I74<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,69.893496936808305,0,0,{"$f":"PV(wacc,H74-(Activos!$C$8-E74),M74)","v":0},0,0,{"$f":"IF(J74=\"3\",ABS(I74-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-1426.35,{"$f":"+C75/CostosyGastos!$D$7","v":-518.67272727272723},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I75<=Activos!$C$8,\"1\",+IF(I75<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,69.893496936808305,0,0,{"$f":"PV(wacc,H75-(Activos!$C$8-E75),M75)","v":0},0,0,{"$f":"IF(J75=\"3\",ABS(I75-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1313.74,{"$f":"+C76/CostosyGastos!$D$7","v":-477.72363636363639},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I76<=Activos!$C$8,\"1\",+IF(I76<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,64.375421646694406,0,0,{"$f":"PV(wacc,H76-(Activos!$C$8-E76),M76)","v":0},0,0,{"$f":"IF(J76=\"3\",ABS(I76-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1313.74,{"$f":"+C77/CostosyGastos!$D$7","v":-477.72363636363639},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I77<=Activos!$C$8,\"1\",+IF(I77<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,64.375421646694406,0,0,{"$f":"PV(wacc,H77-(Activos!$C$8-E77),M77)","v":0},0,0,{"$f":"IF(J77=\"3\",ABS(I77-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1313.74,{"$f":"+C78/CostosyGastos!$D$7","v":-477.72363636363639},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I78<=Activos!$C$8,\"1\",+IF(I78<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,64.375421646694406,0,0,{"$f":"PV(wacc,H78-(Activos!$C$8-E78),M78)","v":0},0,0,{"$f":"IF(J78=\"3\",ABS(I78-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1313.74,{"$f":"+C79/CostosyGastos!$D$7","v":-477.72363636363639},{"$f":"+YEAR(F79)-1","v":1999},"2000-12-31",{"$f":"C$8-YEAR(F79)","v":12},10.000048000019,2010.000048000019,{"$f":"+IF(I79<=Activos!$C$8,\"1\",+IF(I79<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J79=\"1\",0,D79/H79)","v":0},{"$f":"IF(J79=\"1\",PMT(wacc,G79,D79),PMT(wacc,H79,D79))","v":64.375421646694406},0,0,{"$f":"PV(wacc,H79-(Activos!$C$8-E79),M79)","v":0},{"$f":"+IF($J79=\"3\",L79,0)","v":0},{"$f":"+IF($J79=\"3\",K79,0)","v":0},{"$f":"IF(J79=\"3\",ABS(I79-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R79,P79)","v":0},{"$f":"PV(wacc,H79-($C$8-E79),P79)","v":0},0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1313.74,{"$f":"+C80/CostosyGastos!$D$7","v":-477.72363636363639},1999,"2000-12-31",12,10.000048000019,{"$f":"+(YEAR(F80)+H80)","v":2010.000048000019},{"$f":"+IF(I80<=Activos!$C$8,\"1\",+IF(I80<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,64.375421646694406,{"$f":"+IF(J80=\"2\",L80,0)","v":0},{"$f":"+IF(J80=\"2\",K80,0)","v":0},{"$f":"PV(wacc,H80-(Activos!$C$8-E80),M80)","v":0},0,0,{"$f":"IF(J80=\"3\",ABS(I80-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BANCO DE BATERIAS",-1313.74,{"$f":"+C81/CostosyGastos!$D$7","v":-477.72363636363639},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I81<=Activos!$C$8,\"1\",+IF(I81<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,64.375421646694406,0,0,{"$f":"PV(wacc,H81-(Activos!$C$8-E81),M81)","v":0},0,0,{"$f":"IF(J81=\"3\",ABS(I81-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"DETECTOR DE HUMO",-1276.21,{"$f":"+C82/CostosyGastos!$D$7","v":-464.07636363636362},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I82<=Activos!$C$8,\"1\",+IF(I82<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,62.536389894292526,0,0,{"$f":"PV(wacc,H82-(Activos!$C$8-E82),M82)","v":0},0,0,{"$f":"IF(J82=\"3\",ABS(I82-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA DIPOLO",-1201.1300000000001,{"$f":"+C83/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I83<=Activos!$C$8,\"1\",+IF(I83<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H83-(Activos!$C$8-E83),M83)","v":0},0,0,{"$f":"IF(J83=\"3\",ABS(I83-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C84/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I84<=Activos!$C$8,\"1\",+IF(I84<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H84-(Activos!$C$8-E84),M84)","v":0},0,0,{"$f":"IF(J84=\"3\",ABS(I84-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C85/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I85<=Activos!$C$8,\"1\",+IF(I85<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H85-(Activos!$C$8-E85),M85)","v":0},0,0,{"$f":"IF(J85=\"3\",ABS(I85-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C86/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I86<=Activos!$C$8,\"1\",+IF(I86<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H86-(Activos!$C$8-E86),M86)","v":0},0,0,{"$f":"IF(J86=\"3\",ABS(I86-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C87/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I87<=Activos!$C$8,\"1\",+IF(I87<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H87-(Activos!$C$8-E87),M87)","v":0},0,0,{"$f":"IF(J87=\"3\",ABS(I87-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C88/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I88<=Activos!$C$8,\"1\",+IF(I88<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H88-(Activos!$C$8-E88),M88)","v":0},0,0,{"$f":"IF(J88=\"3\",ABS(I88-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PARARRAYOS",-1201.1300000000001,{"$f":"+C89/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I89<=Activos!$C$8,\"1\",+IF(I89<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H89-(Activos!$C$8-E89),M89)","v":0},0,0,{"$f":"IF(J89=\"3\",ABS(I89-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PLATAFORMA TIPO CARRETA",-1201.1300000000001,{"$f":"+C90/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I90<=Activos!$C$8,\"1\",+IF(I90<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H90-(Activos!$C$8-E90),M90)","v":0},0,0,{"$f":"IF(J90=\"3\",ABS(I90-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PLATAFORMA TIPO CARRETA",-1201.1300000000001,{"$f":"+C91/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I91<=Activos!$C$8,\"1\",+IF(I91<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H91-(Activos!$C$8-E91),M91)","v":0},0,0,{"$f":"IF(J91=\"3\",ABS(I91-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1201.1300000000001,{"$f":"+C92/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I92<=Activos!$C$8,\"1\",+IF(I92<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H92-(Activos!$C$8-E92),M92)","v":0},0,0,{"$f":"IF(J92=\"3\",ABS(I92-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1201.1300000000001,{"$f":"+C93/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I93<=Activos!$C$8,\"1\",+IF(I93<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H93-(Activos!$C$8-E93),M93)","v":0},0,0,{"$f":"IF(J93=\"3\",ABS(I93-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C94/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I94<=Activos!$C$8,\"1\",+IF(I94<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H94-(Activos!$C$8-E94),M94)","v":0},0,0,{"$f":"IF(J94=\"3\",ABS(I94-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C95/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I95<=Activos!$C$8,\"1\",+IF(I95<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H95-(Activos!$C$8-E95),M95)","v":0},0,0,{"$f":"IF(J95=\"3\",ABS(I95-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C96/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I96<=Activos!$C$8,\"1\",+IF(I96<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H96-(Activos!$C$8-E96),M96)","v":0},0,0,{"$f":"IF(J96=\"3\",ABS(I96-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C97/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I97<=Activos!$C$8,\"1\",+IF(I97<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H97-(Activos!$C$8-E97),M97)","v":0},0,0,{"$f":"IF(J97=\"3\",ABS(I97-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C98/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I98<=Activos!$C$8,\"1\",+IF(I98<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H98-(Activos!$C$8-E98),M98)","v":0},0,0,{"$f":"IF(J98=\"3\",ABS(I98-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C99/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I99<=Activos!$C$8,\"1\",+IF(I99<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H99-(Activos!$C$8-E99),M99)","v":0},0,0,{"$f":"IF(J99=\"3\",ABS(I99-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C100/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I100<=Activos!$C$8,\"1\",+IF(I100<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H100-(Activos!$C$8-E100),M100)","v":0},0,0,{"$f":"IF(J100=\"3\",ABS(I100-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C101/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I101<=Activos!$C$8,\"1\",+IF(I101<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H101-(Activos!$C$8-E101),M101)","v":0},0,0,{"$f":"IF(J101=\"3\",ABS(I101-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C102/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I102<=Activos!$C$8,\"1\",+IF(I102<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H102-(Activos!$C$8-E102),M102)","v":0},0,0,{"$f":"IF(J102=\"3\",ABS(I102-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C103/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I103<=Activos!$C$8,\"1\",+IF(I103<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H103-(Activos!$C$8-E103),M103)","v":0},0,0,{"$f":"IF(J103=\"3\",ABS(I103-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C104/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I104<=Activos!$C$8,\"1\",+IF(I104<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H104-(Activos!$C$8-E104),M104)","v":0},0,0,{"$f":"IF(J104=\"3\",ABS(I104-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C105/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I105<=Activos!$C$8,\"1\",+IF(I105<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H105-(Activos!$C$8-E105),M105)","v":0},0,0,{"$f":"IF(J105=\"3\",ABS(I105-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C106/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I106<=Activos!$C$8,\"1\",+IF(I106<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H106-(Activos!$C$8-E106),M106)","v":0},0,0,{"$f":"IF(J106=\"3\",ABS(I106-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C107/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I107<=Activos!$C$8,\"1\",+IF(I107<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H107-(Activos!$C$8-E107),M107)","v":0},0,0,{"$f":"IF(J107=\"3\",ABS(I107-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J107=\"1\",0,IF(Z$13<$I107,$K107,0))","v":0},0]
[null,"TRANSCEIVER",-1201.1300000000001,{"$f":"+C108/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I108<=Activos!$C$8,\"1\",+IF(I108<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H108-(Activos!$C$8-E108),M108)","v":0},0,0,{"$f":"IF(J108=\"3\",ABS(I108-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE DE METAL - CISTERNA",-1201.1300000000001,{"$f":"+C109/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I109<=Activos!$C$8,\"1\",+IF(I109<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H109-(Activos!$C$8-E109),M109)","v":0},0,0,{"$f":"IF(J109=\"3\",ABS(I109-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE DE METAL - CISTERNA",-1201.1300000000001,{"$f":"+C110/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I110<=Activos!$C$8,\"1\",+IF(I110<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H110-(Activos!$C$8-E110),M110)","v":0},0,0,{"$f":"IF(J110=\"3\",ABS(I110-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE DE METAL - CISTERNA",-1201.1300000000001,{"$f":"+C111/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I111<=Activos!$C$8,\"1\",+IF(I111<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H111-(Activos!$C$8-E111),M111)","v":0},0,0,{"$f":"IF(J111=\"3\",ABS(I111-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE PARA ALMACENAMIENTO DE COMBUSTIBLE",-1201.1300000000001,{"$f":"+C112/CostosyGastos!$D$7","v":-436.77454545454549},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I112<=Activos!$C$8,\"1\",+IF(I112<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,58.857346356580486,0,0,{"$f":"PV(wacc,H112-(Activos!$C$8-E112),M112)","v":0},0,0,{"$f":"IF(J112=\"3\",ABS(I112-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CARGADOR DE BATERIA EN GENERAL",-1117.05,{"$f":"+C113/CostosyGastos!$D$7","v":-406.2},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I113<=Activos!$C$8,\"1\",+IF(I113<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.737288010138975,0,0,{"$f":"PV(wacc,H113-(Activos!$C$8-E113),M113)","v":0},0,0,{"$f":"IF(J113=\"3\",ABS(I113-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CARGADOR DE BATERIA EN GENERAL",-1117.05,{"$f":"+C114/CostosyGastos!$D$7","v":-406.2},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I114<=Activos!$C$8,\"1\",+IF(I114<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.737288010138975,0,0,{"$f":"PV(wacc,H114-(Activos!$C$8-E114),M114)","v":0},0,0,{"$f":"IF(J114=\"3\",ABS(I114-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE METALICA",-1111.05,{"$f":"+C115/CostosyGastos!$D$7","v":-404.0181818181818},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I115<=Activos!$C$8,\"1\",+IF(I115<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.443278137652662,0,0,{"$f":"PV(wacc,H115-(Activos!$C$8-E115),M115)","v":0},0,0,{"$f":"IF(J115=\"3\",ABS(I115-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR (OTROS)",-1103.55,{"$f":"+C116/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I116<=Activos!$C$8,\"1\",+IF(I116<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H116-(Activos!$C$8-E116),M116)","v":0},0,0,{"$f":"IF(J116=\"3\",ABS(I116-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR (OTROS)",-1103.55,{"$f":"+C117/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I117<=Activos!$C$8,\"1\",+IF(I117<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H117-(Activos!$C$8-E117),M117)","v":0},0,0,{"$f":"IF(J117=\"3\",ABS(I117-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR METALICO",-1103.55,{"$f":"+C118/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I118<=Activos!$C$8,\"1\",+IF(I118<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H118-(Activos!$C$8-E118),M118)","v":0},0,0,{"$f":"IF(J118=\"3\",ABS(I118-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR METALICO",-1103.55,{"$f":"+C119/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I119<=Activos!$C$8,\"1\",+IF(I119<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H119-(Activos!$C$8-E119),M119)","v":0},0,0,{"$f":"IF(J119=\"3\",ABS(I119-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CARGADOR DE BATERIA EN GENERAL",-1103.55,{"$f":"+C120/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I120<=Activos!$C$8,\"1\",+IF(I120<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H120-(Activos!$C$8-E120),M120)","v":0},0,0,{"$f":"IF(J120=\"3\",ABS(I120-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1103.55,{"$f":"+C121/CostosyGastos!$D$7","v":-401.29090909090905},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I121<=Activos!$C$8,\"1\",+IF(I121<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,54.075765797044767,0,0,{"$f":"PV(wacc,H121-(Activos!$C$8-E121),M121)","v":0},0,0,{"$f":"IF(J121=\"3\",ABS(I121-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1089.43,{"$f":"+C122/CostosyGastos!$D$7","v":-396.15636363636366},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I122<=Activos!$C$8,\"1\",+IF(I122<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,53.383862563793663,0,0,{"$f":"PV(wacc,H122-(Activos!$C$8-E122),M122)","v":0},0,0,{"$f":"IF(J122=\"3\",ABS(I122-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C123/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I123<=Activos!$C$8,\"1\",+IF(I123<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H123-(Activos!$C$8-E123),M123)","v":0},0,0,{"$f":"IF(J123=\"3\",ABS(I123-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C124/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I124<=Activos!$C$8,\"1\",+IF(I124<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H124-(Activos!$C$8-E124),M124)","v":0},0,0,{"$f":"IF(J124=\"3\",ABS(I124-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C125/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I125<=Activos!$C$8,\"1\",+IF(I125<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H125-(Activos!$C$8-E125),M125)","v":0},0,0,{"$f":"IF(J125=\"3\",ABS(I125-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C126/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I126<=Activos!$C$8,\"1\",+IF(I126<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H126-(Activos!$C$8-E126),M126)","v":0},0,0,{"$f":"IF(J126=\"3\",ABS(I126-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C127/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I127<=Activos!$C$8,\"1\",+IF(I127<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H127-(Activos!$C$8-E127),M127)","v":0},0,0,{"$f":"IF(J127=\"3\",ABS(I127-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR",-1081.02,{"$f":"+C128/CostosyGastos!$D$7","v":-393.09818181818179},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I128<=Activos!$C$8,\"1\",+IF(I128<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.971758725858678,0,0,{"$f":"PV(wacc,H128-(Activos!$C$8-E128),M128)","v":0},0,0,{"$f":"IF(J128=\"3\",ABS(I128-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C129/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I129<=Activos!$C$8,\"1\",+IF(I129<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H129-(Activos!$C$8-E129),M129)","v":0},0,0,{"$f":"IF(J129=\"3\",ABS(I129-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C130/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I130<=Activos!$C$8,\"1\",+IF(I130<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H130-(Activos!$C$8-E130),M130)","v":0},0,0,{"$f":"IF(J130=\"3\",ABS(I130-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J130=\"1\",0,IF(U$13<$I130,$K130,0))","v":0},0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C131/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I131<=Activos!$C$8,\"1\",+IF(I131<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H131-(Activos!$C$8-E131),M131)","v":0},0,0,{"$f":"IF(J131=\"3\",ABS(I131-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C132/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I132<=Activos!$C$8,\"1\",+IF(I132<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H132-(Activos!$C$8-E132),M132)","v":0},0,0,{"$f":"IF(J132=\"3\",ABS(I132-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C133/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I133<=Activos!$C$8,\"1\",+IF(I133<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H133-(Activos!$C$8-E133),M133)","v":0},0,0,{"$f":"IF(J133=\"3\",ABS(I133-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-1073.51,{"$f":"+C134/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I134<=Activos!$C$8,\"1\",+IF(I134<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H134-(Activos!$C$8-E134),M134)","v":0},0,0,{"$f":"IF(J134=\"3\",ABS(I134-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1073.51,{"$f":"+C135/CostosyGastos!$D$7","v":-390.36727272727273},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I135<=Activos!$C$8,\"1\",+IF(I135<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.603756368796645,0,0,{"$f":"PV(wacc,H135-(Activos!$C$8-E135),M135)","v":0},0,0,{"$f":"IF(J135=\"3\",ABS(I135-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-900.85,{"$f":"+C136/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I136<=Activos!$C$8,\"1\",+IF(I136<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H136-(Activos!$C$8-E136),M136)","v":0},0,0,{"$f":"IF(J136=\"3\",ABS(I136-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA (OTRAS) (MAYOR A 1/8 UIT)",-900.85,{"$f":"+C137/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I137<=Activos!$C$8,\"1\",+IF(I137<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H137-(Activos!$C$8-E137),M137)","v":0},0,0,{"$f":"IF(J137=\"3\",ABS(I137-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONTROL REMOTO EN GENERAL",-900.85,{"$f":"+C138/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I138<=Activos!$C$8,\"1\",+IF(I138<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H138-(Activos!$C$8-E138),M138)","v":0},0,0,{"$f":"IF(J138=\"3\",ABS(I138-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONTROL REMOTO EN GENERAL",-900.85,{"$f":"+C139/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I139<=Activos!$C$8,\"1\",+IF(I139<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H139-(Activos!$C$8-E139),M139)","v":0},0,0,{"$f":"IF(J139=\"3\",ABS(I139-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE ILUMINACION DE EMERGENCIA",-900.85,{"$f":"+C140/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I140<=Activos!$C$8,\"1\",+IF(I140<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H140-(Activos!$C$8-E140),M140)","v":0},0,0,{"$f":"IF(J140=\"3\",ABS(I140-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C141/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I141<=Activos!$C$8,\"1\",+IF(I141<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H141-(Activos!$C$8-E141),M141)","v":0},0,0,{"$f":"IF(J141=\"3\",ABS(I141-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESCALERA METALICA",-900.85,{"$f":"+C142/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I142<=Activos!$C$8,\"1\",+IF(I142<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H142-(Activos!$C$8-E142),M142)","v":0},0,0,{"$f":"IF(J142=\"3\",ABS(I142-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESCALERA METALICA",-900.85,{"$f":"+C143/CostosyGastos!$D$7","v":-327.58181818181816},{"$f":"+YEAR(F143)-1","v":1999},"2000-12-31",{"$f":"C$8-YEAR(F143)","v":12},10.000048000019,2010.000048000019,{"$f":"+IF(I143<=Activos!$C$8,\"1\",+IF(I143<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J143=\"1\",0,D143/H143)","v":0},{"$f":"IF(J143=\"1\",PMT(wacc,G143,D143),PMT(wacc,H143,D143))","v":44.1431322715489},0,0,{"$f":"PV(wacc,H143-(Activos!$C$8-E143),M143)","v":0},{"$f":"+IF($J143=\"3\",L143,0)","v":0},{"$f":"+IF($J143=\"3\",K143,0)","v":0},{"$f":"IF(J143=\"3\",ABS(I143-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R143,P143)","v":0},{"$f":"PV(wacc,H143-($C$8-E143),P143)","v":0},0,0,0,0,0,0,0]
[null,"ESCALERA METALICA",-900.85,{"$f":"+C144/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,{"$f":"+(YEAR(F144)+H144)","v":2010.000048000019},{"$f":"+IF(I144<=Activos!$C$8,\"1\",+IF(I144<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,{"$f":"+IF(J144=\"2\",L144,0)","v":0},{"$f":"+IF(J144=\"2\",K144,0)","v":0},{"$f":"PV(wacc,H144-(Activos!$C$8-E144),M144)","v":0},0,0,{"$f":"IF(J144=\"3\",ABS(I144-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"INTERCAMBIADOR AUTOMATICO - AUTOMATIC CHANGER OVER",-900.85,{"$f":"+C145/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I145<=Activos!$C$8,\"1\",+IF(I145<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H145-(Activos!$C$8-E145),M145)","v":0},0,0,{"$f":"IF(J145=\"3\",ABS(I145-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"REGULADOR DE VOLTAJE",-900.85,{"$f":"+C146/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I146<=Activos!$C$8,\"1\",+IF(I146<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H146-(Activos!$C$8-E146),M146)","v":0},0,0,{"$f":"IF(J146=\"3\",ABS(I146-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TANQUE HIDRONEUMATICO",-900.85,{"$f":"+C147/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I147<=Activos!$C$8,\"1\",+IF(I147<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H147-(Activos!$C$8-E147),M147)","v":0},0,0,{"$f":"IF(J147=\"3\",ABS(I147-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE SONIDO",-900.85,{"$f":"+C148/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I148<=Activos!$C$8,\"1\",+IF(I148<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H148-(Activos!$C$8-E148),M148)","v":0},0,0,{"$f":"IF(J148=\"3\",ABS(I148-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C149/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I149<=Activos!$C$8,\"1\",+IF(I149<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H149-(Activos!$C$8-E149),M149)","v":0},0,0,{"$f":"IF(J149=\"3\",ABS(I149-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C150/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I150<=Activos!$C$8,\"1\",+IF(I150<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H150-(Activos!$C$8-E150),M150)","v":0},0,0,{"$f":"IF(J150=\"3\",ABS(I150-Activos!$C$11),0)","v":0},0,0,0,0,{"$f":"+IF($J150=\"1\",0,IF(W$13<$I150,$K150,0))","v":0},0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C151/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I151<=Activos!$C$8,\"1\",+IF(I151<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H151-(Activos!$C$8-E151),M151)","v":0},0,0,{"$f":"IF(J151=\"3\",ABS(I151-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C152/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I152<=Activos!$C$8,\"1\",+IF(I152<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H152-(Activos!$C$8-E152),M152)","v":0},0,0,{"$f":"IF(J152=\"3\",ABS(I152-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C153/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I153<=Activos!$C$8,\"1\",+IF(I153<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H153-(Activos!$C$8-E153),M153)","v":0},0,0,{"$f":"IF(J153=\"3\",ABS(I153-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-900.85,{"$f":"+C154/CostosyGastos!$D$7","v":-327.58181818181816},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I154<=Activos!$C$8,\"1\",+IF(I154<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,44.1431322715489,0,0,{"$f":"PV(wacc,H154-(Activos!$C$8-E154),M154)","v":0},0,0,{"$f":"IF(J154=\"3\",ABS(I154-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-814.52,{"$f":"+C155/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I155<=Activos!$C$8,\"1\",+IF(I155<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H155-(Activos!$C$8-E155),M155)","v":0},0,0,{"$f":"IF(J155=\"3\",ABS(I155-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-814.52,{"$f":"+C156/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I156<=Activos!$C$8,\"1\",+IF(I156<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H156-(Activos!$C$8-E156),M156)","v":0},0,0,{"$f":"IF(J156=\"3\",ABS(I156-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-814.52,{"$f":"+C157/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I157<=Activos!$C$8,\"1\",+IF(I157<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H157-(Activos!$C$8-E157),M157)","v":0},0,0,{"$f":"IF(J157=\"3\",ABS(I157-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL DE MANO",-814.52,{"$f":"+C158/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I158<=Activos!$C$8,\"1\",+IF(I158<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H158-(Activos!$C$8-E158),M158)","v":0},0,0,{"$f":"IF(J158=\"3\",ABS(I158-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL DE MANO",-814.52,{"$f":"+C159/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I159<=Activos!$C$8,\"1\",+IF(I159<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H159-(Activos!$C$8-E159),M159)","v":0},0,0,{"$f":"IF(J159=\"3\",ABS(I159-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL DE MANO",-814.52,{"$f":"+C160/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I160<=Activos!$C$8,\"1\",+IF(I160<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H160-(Activos!$C$8-E160),M160)","v":0},0,0,{"$f":"IF(J160=\"3\",ABS(I160-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL DE MANO",-814.52,{"$f":"+C161/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I161<=Activos!$C$8,\"1\",+IF(I161<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H161-(Activos!$C$8-E161),M161)","v":0},0,0,{"$f":"IF(J161=\"3\",ABS(I161-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL DE MANO",-814.52,{"$f":"+C162/CostosyGastos!$D$7","v":-296.18909090909091},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I162<=Activos!$C$8,\"1\",+IF(I162<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,39.912820222925021,0,0,{"$f":"PV(wacc,H162-(Activos!$C$8-E162),M162)","v":0},0,0,{"$f":"IF(J162=\"3\",ABS(I162-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTOR PORTATIL ILS/VOR",-54161.57,{"$f":"+C163/CostosyGastos!$D$7","v":-19695.116363636364},2000,"2001-01-12",11,10,2011,{"$f":"+IF(I163<=Activos!$C$8,\"1\",+IF(I163<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2798.9038789587089,0,0,{"$f":"PV(wacc,H163-(Activos!$C$8-E163),M163)","v":0},0,0,{"$f":"IF(J163=\"3\",ABS(I163-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTOR PORTATIL ILS/VOR",-54161.57,{"$f":"+C164/CostosyGastos!$D$7","v":-19695.116363636364},2000,"2001-01-12",11,10,2011,{"$f":"+IF(I164<=Activos!$C$8,\"1\",+IF(I164<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2798.9038789587089,0,0,{"$f":"PV(wacc,H164-(Activos!$C$8-E164),M164)","v":0},0,0,{"$f":"IF(J164=\"3\",ABS(I164-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ARMARIO DISTRIBUCION MONITORES",-41678.589999999997,{"$f":"+C165/CostosyGastos!$D$7","v":-15155.850909090908},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I165<=Activos!$C$8,\"1\",+IF(I165<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2153.8217452066037,0,0,{"$f":"PV(wacc,H165-(Activos!$C$8-E165),M165)","v":0},0,0,{"$f":"IF(J165=\"3\",ABS(I165-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA MONITORA",-39626.89,{"$f":"+C166/CostosyGastos!$D$7","v":-14409.778181818181},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I166<=Activos!$C$8,\"1\",+IF(I166<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2047.7961796910624,0,0,{"$f":"PV(wacc,H166-(Activos!$C$8-E166),M166)","v":0},0,0,{"$f":"IF(J166=\"3\",ABS(I166-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ARMARIO DISTRIBUCION ANTENAS",-39192.28,{"$f":"+C167/CostosyGastos!$D$7","v":-14251.738181818182},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I167<=Activos!$C$8,\"1\",+IF(I167<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2025.3368673994462,0,0,{"$f":"PV(wacc,H167-(Activos!$C$8-E167),M167)","v":0},0,0,{"$f":"IF(J167=\"3\",ABS(I167-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO PORTATIL TX/RX 16 CANALES(INCLUYE CARGADOR Y BATERIA)",-1655.53,{"$f":"+C168/CostosyGastos!$D$7","v":-602.01090909090908},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I168<=Activos!$C$8,\"1\",+IF(I168<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-15.050266707163637,52.105657251062418,0,0,{"$f":"PV(wacc,H168-(Activos!$C$8-E168),M168)","v":0},52.105657251062418,-15.050266707163637,{"$f":"IF(J168=\"3\",ABS(I168-Activos!$C$11),0)","v":23.000016000006326},527.53050633867053,-560.52388981886486,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637]
[null,"RADIO PORTATIL TX/RX 16 CANALES(INCLUYE CARGADOR Y BATERIA)",-1655.53,{"$f":"+C169/CostosyGastos!$D$7","v":-602.01090909090908},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I169<=Activos!$C$8,\"1\",+IF(I169<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-15.050266707163637,52.105657251062418,0,0,{"$f":"PV(wacc,H169-(Activos!$C$8-E169),M169)","v":0},52.105657251062418,-15.050266707163637,{"$f":"IF(J169=\"3\",ABS(I169-Activos!$C$11),0)","v":23.000016000006326},527.53050633867053,-560.52388981886486,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637]
[null,"RADIO PORTATIL TX/RX 16 CANALES(INCLUYE CARGADOR Y BATERIA)",-1655.53,{"$f":"+C170/CostosyGastos!$D$7","v":-602.01090909090908},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I170<=Activos!$C$8,\"1\",+IF(I170<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-15.050266707163637,52.105657251062418,0,0,{"$f":"PV(wacc,H170-(Activos!$C$8-E170),M170)","v":0},52.105657251062418,-15.050266707163637,{"$f":"IF(J170=\"3\",ABS(I170-Activos!$C$11),0)","v":23.000016000006326},527.53050633867053,-560.52388981886486,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637,-15.050266707163637]
[null,"GENERADOR DE SEÐALES RF, VECFTORIAL Y DIGITAL 10KHZ",-147117.53,{"$f":"+C171/CostosyGastos!$D$7","v":-53497.283636363638},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I171<=Activos!$C$8,\"1\",+IF(I171<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1783.2421934618703,4886.4898027113377,0,0,{"$f":"PV(wacc,H171-(Activos!$C$8-E171),M171)","v":0},4886.4898027113377,-1783.2421934618703,{"$f":"IF(J171=\"3\",ABS(I171-Activos!$C$11),0)","v":13.000010000047951},37995.599247341306,-44862.546776308329,-1783.2421934618703,-1783.2421934618703,-1783.2421934618703,-1783.2421934618703,-1783.2421934618703,-1783.2421934618703,-1783.2421934618703]
[null,"TERMOMETRO C/ RAYOS INFRARROJOS",-1413.24,{"$f":"+C172/CostosyGastos!$D$7","v":-513.90545454545452},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I172<=Activos!$C$8,\"1\",+IF(I172<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-17.130176108095707,46.940584502633854,0,0,{"$f":"PV(wacc,H172-(Activos!$C$8-E172),M172)","v":0},46.940584502633854,-17.130176108095707,{"$f":"IF(J172=\"3\",ABS(I172-Activos!$C$11),0)","v":13.000010000047951},364.99321787357792,-430.95846977685108,-17.130176108095707,-17.130176108095707,-17.130176108095707,-17.130176108095707,-17.130176108095707,-17.130176108095707,-17.130176108095707]
[null,"MODULO PARA COMPUTADORA",-211.97,{"$f":"+C173/CostosyGastos!$D$7","v":-77.08},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I173<=Activos!$C$8,\"1\",+IF(I173<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2.5693324768850632,7.0405562374566939,0,0,{"$f":"PV(wacc,H173-(Activos!$C$8-E173),M173)","v":0},7.0405562374566939,-2.5693324768850632,{"$f":"IF(J173=\"3\",ABS(I173-Activos!$C$11),0)","v":13.000010000047951},54.744850409457918,-64.638891369193558,-2.5693324768850632,-2.5693324768850632,-2.5693324768850632,-2.5693324768850632,-2.5693324768850632,-2.5693324768850632,-2.5693324768850632]
[null,"GENERADOR DE SEÐALES XPOR/DME - CREDITO DOCUMENTARIO N¦ 62303202101",-92258.240000000005,{"$f":"+C174/CostosyGastos!$D$7","v":-33548.450909090912},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I174<=Activos!$C$8,\"1\",+IF(I174<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1397.8515620712728,3266.0615862877544,0,0,{"$f":"PV(wacc,H174-(Activos!$C$8-E174),M174)","v":0},3266.0615862877544,-1397.8515620712728,{"$f":"IF(J174=\"3\",ABS(I174-Activos!$C$11),0)","v":7.0000096000037502},16832.118215645405,-24237.131542064097,-1397.8515620712728,-1397.8515620712728,-1397.8515620712728,-1397.8515620712728,-1397.8515620712728,-1397.8515620712728,-1397.8515620712728]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA 70A 220V  (EQUIPO VOR DE ANDAHUAYLAS )",-12963.12,{"$f":"+C175/CostosyGastos!$D$7","v":-4713.8618181818183},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I175<=Activos!$C$8,\"1\",+IF(I175<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-196.41083052654548,458.91129367348123,0,0,{"$f":"PV(wacc,H175-(Activos!$C$8-E175),M175)","v":0},458.91129367348123,-196.41083052654548,{"$f":"IF(J175=\"3\",ABS(I175-Activos!$C$11),0)","v":7.0000096000037502},2365.0653674251457,-3405.5369432102966,-196.41083052654548,-196.41083052654548,-196.41083052654548,-196.41083052654548,-196.41083052654548,-196.41083052654548,-196.41083052654548]
[null,"TELEFONO",-280.45999999999998,{"$f":"+C176/CostosyGastos!$D$7","v":-101.98545454545454},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I176<=Activos!$C$8,\"1\",+IF(I176<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.2493922396363635,9.9286484599127789,0,0,{"$f":"PV(wacc,H176-(Activos!$C$8-E176),M176)","v":0},9.9286484599127789,-4.2493922396363635,{"$f":"IF(J176=\"3\",ABS(I176-Activos!$C$11),0)","v":7.0000096000037502},51.168718097807968,-73.679553309138512,-4.2493922396363635,-4.2493922396363635,-4.2493922396363635,-4.2493922396363635,-4.2493922396363635,-4.2493922396363635,-4.2493922396363635]
[null,"BRUJULA DE MANO",-3795.42,{"$f":"+C177/CostosyGastos!$D$7","v":-1380.1527272727274},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I177<=Activos!$C$8,\"1\",+IF(I177<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-69.007608760581832,143.70851596968663,0,0,{"$f":"PV(wacc,H177-(Activos!$C$8-E177),M177)","v":0},143.70851596968663,-69.007608760581832,{"$f":"IF(J177=\"3\",ABS(I177-Activos!$C$11),0)","v":3.000008000003163},368.36591273605592,-816.56797849635552,-69.007608760581832,-69.007608760581832,-69.007608760581832,-69.007608760581832,-69.007608760581832,-69.007608760581832,-69.007608760581832]
[null,"BRUJULA DE MANO",-3795.41,{"$f":"+C178/CostosyGastos!$D$7","v":-1380.1490909090908},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I178<=Activos!$C$8,\"1\",+IF(I178<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-69.007426942472719,143.70813733302461,0,0,{"$f":"PV(wacc,H178-(Activos!$C$8-E178),M178)","v":0},143.70813733302461,-69.007426942472719,{"$f":"IF(J178=\"3\",ABS(I178-Activos!$C$11),0)","v":3.000008000003163},368.36494218230234,-816.56582704018331,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719]
[null,"BRUJULA DE MANO",-3795.41,{"$f":"+C179/CostosyGastos!$D$7","v":-1380.1490909090908},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I179<=Activos!$C$8,\"1\",+IF(I179<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-69.007426942472719,143.70813733302461,0,0,{"$f":"PV(wacc,H179-(Activos!$C$8-E179),M179)","v":0},143.70813733302461,-69.007426942472719,{"$f":"IF(J179=\"3\",ABS(I179-Activos!$C$11),0)","v":3.000008000003163},368.36494218230234,-816.56582704018331,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719,-69.007426942472719]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA,18000 BTU 220 VAC",-2553.4299999999998,{"$f":"+C180/CostosyGastos!$D$7","v":-928.52},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I180<=Activos!$C$8,\"1\",+IF(I180<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,131.9534336181454,0,0,{"$f":"PV(wacc,H180-(Activos!$C$8-E180),M180)","v":0},0,0,{"$f":"IF(J180=\"3\",ABS(I180-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MODULO PARA COMPUTADORA DE MADERA CEDRO",-318.62,{"$f":"+C181/CostosyGastos!$D$7","v":-115.86181818181818},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I181<=Activos!$C$8,\"1\",+IF(I181<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5.7930885918545458,12.064121324718096,0,0,{"$f":"PV(wacc,H181-(Activos!$C$8-E181),M181)","v":0},12.064121324718096,-5.7930885918545458,{"$f":"IF(J181=\"3\",ABS(I181-Activos!$C$11),0)","v":3.000008000003163},30.923783696129057,-68.549696557563806,-5.7930885918545458,-5.7930885918545458,-5.7930885918545458,-5.7930885918545458,-5.7930885918545458,-5.7930885918545458,-5.7930885918545458]
[null,"VENTILADOR DE TECHO",-227.49,{"$f":"+C182/CostosyGastos!$D$7","v":-82.723636363636373},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I182<=Activos!$C$8,\"1\",+IF(I182<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.136180163709092,8.6136054238909043,0,0,{"$f":"PV(wacc,H182-(Activos!$C$8-E182),M182)","v":0},8.6136054238909043,-4.136180163709092,{"$f":"IF(J182=\"3\",ABS(I182-Activos!$C$11),0)","v":3.000008000003163},22.079127339879481,-48.943476460611997,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092]
[null,"VENTILADOR DE TECHO",-227.49,{"$f":"+C183/CostosyGastos!$D$7","v":-82.723636363636373},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I183<=Activos!$C$8,\"1\",+IF(I183<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.136180163709092,8.6136054238909043,0,0,{"$f":"PV(wacc,H183-(Activos!$C$8-E183),M183)","v":0},8.6136054238909043,-4.136180163709092,{"$f":"IF(J183=\"3\",ABS(I183-Activos!$C$11),0)","v":3.000008000003163},22.079127339879481,-48.943476460611997,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092]
[null,"VENTILADOR DE TECHO",-227.49,{"$f":"+C184/CostosyGastos!$D$7","v":-82.723636363636373},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I184<=Activos!$C$8,\"1\",+IF(I184<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.136180163709092,8.6136054238909043,0,0,{"$f":"PV(wacc,H184-(Activos!$C$8-E184),M184)","v":0},8.6136054238909043,-4.136180163709092,{"$f":"IF(J184=\"3\",ABS(I184-Activos!$C$11),0)","v":3.000008000003163},22.079127339879481,-48.943476460611997,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092]
[null,"VENTILADOR DE TECHO",-227.49,{"$f":"+C185/CostosyGastos!$D$7","v":-82.723636363636373},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I185<=Activos!$C$8,\"1\",+IF(I185<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.136180163709092,8.6136054238909043,0,0,{"$f":"PV(wacc,H185-(Activos!$C$8-E185),M185)","v":0},8.6136054238909043,-4.136180163709092,{"$f":"IF(J185=\"3\",ABS(I185-Activos!$C$11),0)","v":3.000008000003163},22.079127339879481,-48.943476460611997,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092,-4.136180163709092]
[null,"TELEFONO CELULAR",-185.49,{"$f":"+C186/CostosyGastos!$D$7","v":-67.450909090909093},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I186<=Activos!$C$8,\"1\",+IF(I186<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.3725441055272731,7.023331443481136,0,0,{"$f":"PV(wacc,H186-(Activos!$C$8-E186),M186)","v":0},7.023331443481136,-3.3725441055272731,{"$f":"IF(J186=\"3\",ABS(I186-Activos!$C$11),0)","v":3.000008000003163},18.002801574901067,-39.90736053751337,-3.3725441055272731,-3.3725441055272731,-3.3725441055272731,-3.3725441055272731,-3.3725441055272731,-3.3725441055272731,-3.3725441055272731]
[null,"ASPIRADORA INDUSTRIAL",-1061.68,{"$f":"+C187/CostosyGastos!$D$7","v":-386.06545454545454},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I187<=Activos!$C$8,\"1\",+IF(I187<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-28.954897508945454,{"$f":"IF(J187=\"1\",PMT(wacc,G187,D187),PMT(wacc,H187,D187))","v":48.944999586474417},48.944999586474417,-28.954897508945454,{"$f":"PV(wacc,H187-(Activos!$C$8-E187),M187)","v":-59.476483628273357},0,0,{"$f":"IF(J187=\"3\",ABS(I187-Activos!$C$11),0)","v":0},0,0,-28.954897508945454,-28.954897508945454,-28.954897508945454,0,0,0,0]
[null,"COMPRESORA PORTATIL DE 0-80 LBS C/ACCESO RIOS",-939.16,{"$f":"+C188/CostosyGastos!$D$7","v":-341.51272727272726},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I188<=Activos!$C$8,\"1\",+IF(I188<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-25.613444300072729,43.296648530285317,43.296648530285317,-25.613444300072729,{"$f":"PV(wacc,H188-(Activos!$C$8-E188),M188)","v":-52.612778204665446},0,0,{"$f":"IF(J188=\"3\",ABS(I188-Activos!$C$11),0)","v":0},0,0,-25.613444300072729,-25.613444300072729,-25.613444300072729,0,0,0,0]
[null,"MALETA DE HERRAMIENTAS",-1348.77,{"$f":"+C189/CostosyGastos!$D$7","v":-490.46181818181816},2000,"2001-10-31",11,12.000004800001919,2013.000004800002,{"$f":"+IF(I189<=Activos!$C$8,\"1\",+IF(I189<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.871801833090906,66.091933508086868,66.091933508086868,-40.871801833090906,{"$f":"PV(wacc,H189-(Activos!$C$8-E189),M189)","v":-3.047639249584275E-4},0,0,{"$f":"IF(J189=\"3\",ABS(I189-Activos!$C$11),0)","v":0},0,0,-40.871801833090906,-40.871801833090906,0,0,0,0,0]
[null,"LUCES DE APROXIMACION EQUIPOS DE BALIZAJE",-16126.41,{"$f":"+C190/CostosyGastos!$D$7","v":-5864.1490909090908},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I190<=Activos!$C$8,\"1\",+IF(I190<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,833.36342544498814,0,0,{"$f":"PV(wacc,H190-(Activos!$C$8-E190),M190)","v":0},0,0,{"$f":"IF(J190=\"3\",ABS(I190-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA INTERRUMPIDA DE ENERGIA UPS 3KVA/MOD ULT-3000 TRANSFORMADOR DE AISLAMIENTO",-8679.31,{"$f":"+C191/CostosyGastos!$D$7","v":-3156.1127272727272},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I191<=Activos!$C$8,\"1\",+IF(I191<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,448.52013015289458,0,0,{"$f":"PV(wacc,H191-(Activos!$C$8-E191),M191)","v":0},0,0,{"$f":"IF(J191=\"3\",ABS(I191-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA INTERRUMPIDA DE ENERGIA UPS 3KVA/MOD ULT-3000 TRANSFORMADOR DE AISLAMIENTO",-8679.31,{"$f":"+C192/CostosyGastos!$D$7","v":-3156.1127272727272},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I192<=Activos!$C$8,\"1\",+IF(I192<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,448.52013015289458,0,0,{"$f":"PV(wacc,H192-(Activos!$C$8-E192),M192)","v":0},0,0,{"$f":"IF(J192=\"3\",ABS(I192-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J192=\"1\",0,IF(Z$13<$I192,$K192,0))","v":0},0]
[null,"MULTIMETRO DIGITAL 4 1/2 DIGITOS",-1360.21,{"$f":"+C193/CostosyGastos!$D$7","v":-494.62181818181818},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I193<=Activos!$C$8,\"1\",+IF(I193<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,70.291482414531643,0,0,{"$f":"PV(wacc,H193-(Activos!$C$8-E193),M193)","v":0},0,0,{"$f":"IF(J193=\"3\",ABS(I193-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C194/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I194<=Activos!$C$8,\"1\",+IF(I194<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H194-(Activos!$C$8-E194),M194)","v":0},0,0,{"$f":"IF(J194=\"3\",ABS(I194-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J194=\"1\",0,IF(U$13<$I194,$K194,0))","v":0},0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C195/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I195<=Activos!$C$8,\"1\",+IF(I195<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H195-(Activos!$C$8-E195),M195)","v":0},0,0,{"$f":"IF(J195=\"3\",ABS(I195-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C196/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I196<=Activos!$C$8,\"1\",+IF(I196<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H196-(Activos!$C$8-E196),M196)","v":0},0,0,{"$f":"IF(J196=\"3\",ABS(I196-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C197/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I197<=Activos!$C$8,\"1\",+IF(I197<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H197-(Activos!$C$8-E197),M197)","v":0},0,0,{"$f":"IF(J197=\"3\",ABS(I197-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C198/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I198<=Activos!$C$8,\"1\",+IF(I198<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H198-(Activos!$C$8-E198),M198)","v":0},0,0,{"$f":"IF(J198=\"3\",ABS(I198-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C199/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I199<=Activos!$C$8,\"1\",+IF(I199<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H199-(Activos!$C$8-E199),M199)","v":0},0,0,{"$f":"IF(J199=\"3\",ABS(I199-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-665.61,{"$f":"+C200/CostosyGastos!$D$7","v":-242.04},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I200<=Activos!$C$8,\"1\",+IF(I200<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,34.396684048739836,0,0,{"$f":"PV(wacc,H200-(Activos!$C$8-E200),M200)","v":0},0,0,{"$f":"IF(J200=\"3\",ABS(I200-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESTANTE DE MADERA ALT 1.03 X 0.80 X 0.33 CUBIERTA DE FORMICA Y TRIPLEY",-322.76,{"$f":"+C201/CostosyGastos!$D$7","v":-117.36727272727272},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I201<=Activos!$C$8,\"1\",+IF(I201<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,16.679247222204097,0,0,{"$f":"PV(wacc,H201-(Activos!$C$8-E201),M201)","v":0},0,0,{"$f":"IF(J201=\"3\",ABS(I201-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C202/CostosyGastos!$D$7","v":-51.440000000000005},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I202<=Activos!$C$8,\"1\",+IF(I202<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7.3102190855527081,0,0,{"$f":"PV(wacc,H202-(Activos!$C$8-E202),M202)","v":0},0,0,{"$f":"IF(J202=\"3\",ABS(I202-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C203/CostosyGastos!$D$7","v":-51.440000000000005},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I203<=Activos!$C$8,\"1\",+IF(I203<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7.3102190855527081,0,0,{"$f":"PV(wacc,H203-(Activos!$C$8-E203),M203)","v":0},0,0,{"$f":"IF(J203=\"3\",ABS(I203-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C204/CostosyGastos!$D$7","v":-51.440000000000005},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I204<=Activos!$C$8,\"1\",+IF(I204<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7.3102190855527081,0,0,{"$f":"PV(wacc,H204-(Activos!$C$8-E204),M204)","v":0},0,0,{"$f":"IF(J204=\"3\",ABS(I204-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C205/CostosyGastos!$D$7","v":-51.440000000000005},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I205<=Activos!$C$8,\"1\",+IF(I205<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7.3102190855527081,0,0,{"$f":"PV(wacc,H205-(Activos!$C$8-E205),M205)","v":0},0,0,{"$f":"IF(J205=\"3\",ABS(I205-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C206/CostosyGastos!$D$7","v":-51.440000000000005},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I206<=Activos!$C$8,\"1\",+IF(I206<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7.3102190855527081,0,0,{"$f":"PV(wacc,H206-(Activos!$C$8-E206),M206)","v":0},0,0,{"$f":"IF(J206=\"3\",ABS(I206-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS GRANDES DE MADERA CAOBA CON LAS DIMENSIONES 190 X 0.46 MTS",-141.46,{"$f":"+C207/CostosyGastos!$D$7","v":-51.440000000000005},{"$f":"+YEAR(F207)-1","v":2000},"2001-12-31",{"$f":"C$8-YEAR(F207)","v":11},10.000004000001599,2011.0000040000016,{"$f":"+IF(I207<=Activos!$C$8,\"1\",+IF(I207<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J207=\"1\",0,D207/H207)","v":0},{"$f":"IF(J207=\"1\",PMT(wacc,G207,D207),PMT(wacc,H207,D207))","v":7.3102190855527081},0,0,{"$f":"PV(wacc,H207-(Activos!$C$8-E207),M207)","v":0},{"$f":"+IF($J207=\"3\",L207,0)","v":0},{"$f":"+IF($J207=\"3\",K207,0)","v":0},{"$f":"IF(J207=\"3\",ABS(I207-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R207,P207)","v":0},{"$f":"PV(wacc,H207-($C$8-E207),P207)","v":0},0,0,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.9499999999998,{"$f":"+C208/CostosyGastos!$D$7","v":-754.89090909090908},2006,"2007-07-26",5,6.8571439542858901,{"$f":"+(YEAR(F208)+H208)","v":2013.8571439542859},{"$f":"+IF(I208<=Activos!$C$8,\"1\",+IF(I208<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08823996163636,148.75737650445953,{"$f":"+IF(J208=\"2\",L208,0)","v":148.75737650445953},{"$f":"+IF(J208=\"2\",K208,0)","v":-110.08823996163636},{"$f":"PV(wacc,H208-(Activos!$C$8-E208),M208)","v":-118.40017020971635},0,0,{"$f":"IF(J208=\"3\",ABS(I208-Activos!$C$11),0)","v":0},0,0,-110.08823996163636,-110.08823996163636,0,0,0,0,0]
[null,"IMPRESORA MATRICIAL",-1116.81,{"$f":"+C209/CostosyGastos!$D$7","v":-406.11272727272723},2006,"2007-07-31",5,8.0000012800002036,2015.0000012800001,{"$f":"+IF(I209<=Activos!$C$8,\"1\",+IF(I209<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.764082786836369,71.472178595291965,71.472178595291965,-50.764082786836369,{"$f":"PV(wacc,H209-(Activos!$C$8-E209),M209)","v":-126.93416094620659},0,0,{"$f":"IF(J209=\"3\",ABS(I209-Activos!$C$11),0)","v":0},0,0,-50.764082786836369,-50.764082786836369,-50.764082786836369,-50.764082786836369,0,0,0]
[null,"IMPRESORA LASER",-4852.9399999999996,{"$f":"+C210/CostosyGastos!$D$7","v":-1764.7054545454544},2006,"2007-08-28",5,4.8000007680001229,2011.800000768,{"$f":"+IF(I210<=Activos!$C$8,\"1\",+IF(I210<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,445.46464105574478,0,0,{"$f":"PV(wacc,H210-(Activos!$C$8-E210),M210)","v":0},0,0,{"$f":"IF(J210=\"3\",ABS(I210-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO",-2092.4299999999998,{"$f":"+C211/CostosyGastos!$D$7","v":-760.88363636363636},2006,"2007-08-28",5,4.8000007680001229,2011.800000768,{"$f":"+IF(I211<=Activos!$C$8,\"1\",+IF(I211<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,192.06987493854695,0,0,{"$f":"PV(wacc,H211-(Activos!$C$8-E211),M211)","v":0},0,0,{"$f":"IF(J211=\"3\",ABS(I211-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-3214.75,{"$f":"+C212/CostosyGastos!$D$7","v":-1169},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I212<=Activos!$C$8,\"1\",+IF(I212<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,295.09069859383294,0,0,{"$f":"PV(wacc,H212-(Activos!$C$8-E212),M212)","v":0},0,0,{"$f":"IF(J212=\"3\",ABS(I212-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-3214.75,{"$f":"+C213/CostosyGastos!$D$7","v":-1169},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I213<=Activos!$C$8,\"1\",+IF(I213<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,295.09069859383294,0,0,{"$f":"PV(wacc,H213-(Activos!$C$8-E213),M213)","v":0},0,0,{"$f":"IF(J213=\"3\",ABS(I213-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA LASERJET 3050 ALL IN ONE",-883.23,{"$f":"+C214/CostosyGastos!$D$7","v":-321.17454545454547},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I214<=Activos!$C$8,\"1\",+IF(I214<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,81.074098365045828,0,0,{"$f":"PV(wacc,H214-(Activos!$C$8-E214),M214)","v":0},0,0,{"$f":"IF(J214=\"3\",ABS(I214-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA LASERJET3050 ALL IN ONE",-883.23,{"$f":"+C215/CostosyGastos!$D$7","v":-321.17454545454547},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I215<=Activos!$C$8,\"1\",+IF(I215<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,81.074098365045828,0,0,{"$f":"PV(wacc,H215-(Activos!$C$8-E215),M215)","v":0},0,0,{"$f":"IF(J215=\"3\",ABS(I215-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-56.25,{"$f":"+C216/CostosyGastos!$D$7","v":-20.454545454545453},1999,"2000-12-22",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I216<=Activos!$C$8,\"1\",+IF(I216<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2.7563425545591671,0,0,{"$f":"PV(wacc,H216-(Activos!$C$8-E216),M216)","v":0},0,0,{"$f":"IF(J216=\"3\",ABS(I216-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-56.25,{"$f":"+C217/CostosyGastos!$D$7","v":-20.454545454545453},1999,"2000-12-22",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I217<=Activos!$C$8,\"1\",+IF(I217<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2.7563425545591671,0,0,{"$f":"PV(wacc,H217-(Activos!$C$8-E217),M217)","v":0},0,0,{"$f":"IF(J217=\"3\",ABS(I217-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-87.05,{"$f":"+C218/CostosyGastos!$D$7","v":-31.654545454545453},1999,"2000-10-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I218<=Activos!$C$8,\"1\",+IF(I218<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.2655932333222308,0,0,{"$f":"PV(wacc,H218-(Activos!$C$8-E218),M218)","v":0},0,0,{"$f":"IF(J218=\"3\",ABS(I218-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-87.05,{"$f":"+C219/CostosyGastos!$D$7","v":-31.654545454545453},1999,"2000-10-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I219<=Activos!$C$8,\"1\",+IF(I219<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.2655932333222308,0,0,{"$f":"PV(wacc,H219-(Activos!$C$8-E219),M219)","v":0},0,0,{"$f":"IF(J219=\"3\",ABS(I219-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-87.05,{"$f":"+C220/CostosyGastos!$D$7","v":-31.654545454545453},1999,"2000-10-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I220<=Activos!$C$8,\"1\",+IF(I220<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.2655932333222308,0,0,{"$f":"PV(wacc,H220-(Activos!$C$8-E220),M220)","v":0},0,0,{"$f":"IF(J220=\"3\",ABS(I220-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS RIGIDAS LARGA DIMENSIONES 0.91 X 0.41MTS",-87.05,{"$f":"+C221/CostosyGastos!$D$7","v":-31.654545454545453},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I221<=Activos!$C$8,\"1\",+IF(I221<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.4984771058770185,0,0,{"$f":"PV(wacc,H221-(Activos!$C$8-E221),M221)","v":0},0,0,{"$f":"IF(J221=\"3\",ABS(I221-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS RIGIDAS LARGA DIMENSIONES 0.91 X 0.41MTS",-87.05,{"$f":"+C222/CostosyGastos!$D$7","v":-31.654545454545453},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I222<=Activos!$C$8,\"1\",+IF(I222<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.4984771058770185,0,0,{"$f":"PV(wacc,H222-(Activos!$C$8-E222),M222)","v":0},0,0,{"$f":"IF(J222=\"3\",ABS(I222-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMILLAS RIGIDAS LARGA DIMENSIONES 0.91 X 0.41MTS",-87.05,{"$f":"+C223/CostosyGastos!$D$7","v":-31.654545454545453},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I223<=Activos!$C$8,\"1\",+IF(I223<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4.4984771058770185,0,0,{"$f":"PV(wacc,H223-(Activos!$C$8-E223),M223)","v":0},0,0,{"$f":"IF(J223=\"3\",ABS(I223-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CENICERO DE PIE - PAPELERA",-264.8,{"$f":"+C224/CostosyGastos!$D$7","v":-96.290909090909096},1999,"2000-08-03",12,20.000008000003199,2020.0000080000032,{"$f":"+IF(I224<=Activos!$C$8,\"1\",+IF(I224<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.8145435287272731,10.026298809821579,0,0,{"$f":"PV(wacc,H224-(Activos!$C$8-E224),M224)","v":0},10.026298809821579,-4.8145435287272731,{"$f":"IF(J224=\"3\",ABS(I224-Activos!$C$11),0)","v":2.000008000003163},17.806701799040887,-51.671964403125457,-4.8145435287272731,-4.8145435287272731,-4.8145435287272731,-4.8145435287272731,-4.8145435287272731,-4.8145435287272731,-4.8145435287272731]
[null,"CENICERO DE PIE - PAPELERA  ACRILICA",-311.7,{"$f":"+C225/CostosyGastos!$D$7","v":-113.34545454545454},1999,"2000-11-30",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I225<=Activos!$C$8,\"1\",+IF(I225<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,15.273812875663863,0,0,{"$f":"PV(wacc,H225-(Activos!$C$8-E225),M225)","v":0},0,0,{"$f":"IF(J225=\"3\",ABS(I225-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SILLONES GERENTES GIRATORIOS ANATOMICOS, REGULABLE, RECLINABLE CON 5 RUEDAS",-538.65,{"$f":"+C226/CostosyGastos!$D$7","v":-195.87272727272727},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I226<=Activos!$C$8,\"1\",+IF(I226<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,27.835780506383188,0,0,{"$f":"PV(wacc,H226-(Activos!$C$8-E226),M226)","v":0},0,0,{"$f":"IF(J226=\"3\",ABS(I226-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SILLONES GERENTES GIRATORIOS ANATOMICOS, REGULABLE, RECLINABLE CON 5 RUEDAS",-538.65,{"$f":"+C227/CostosyGastos!$D$7","v":-195.87272727272727},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I227<=Activos!$C$8,\"1\",+IF(I227<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,27.835780506383188,0,0,{"$f":"PV(wacc,H227-(Activos!$C$8-E227),M227)","v":0},0,0,{"$f":"IF(J227=\"3\",ABS(I227-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR A COLOR",-900,{"$f":"+C228/CostosyGastos!$D$7","v":-327.27272727272725},2006,"2007-08-28",5,4.8000007680001229,2011.800000768,{"$f":"+IF(I228<=Activos!$C$8,\"1\",+IF(I228<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,82.613462550571469,0,0,{"$f":"PV(wacc,H228-(Activos!$C$8-E228),M228)","v":0},0,0,{"$f":"IF(J228=\"3\",ABS(I228-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR A COLOR",-900,{"$f":"+C229/CostosyGastos!$D$7","v":-327.27272727272725},2006,"2007-08-28",5,4.8000007680001229,2011.800000768,{"$f":"+IF(I229<=Activos!$C$8,\"1\",+IF(I229<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,82.613462550571469,0,0,{"$f":"PV(wacc,H229-(Activos!$C$8-E229),M229)","v":0},0,0,{"$f":"IF(J229=\"3\",ABS(I229-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"JUEGO DE HERRAMIENTAS USO ELECTRONICO",-1577.85,{"$f":"+C230/CostosyGastos!$D$7","v":-573.76363636363635},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I230<=Activos!$C$8,\"1\",+IF(I230<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,81.538450333234394,0,0,{"$f":"PV(wacc,H230-(Activos!$C$8-E230),M230)","v":0},0,0,{"$f":"IF(J230=\"3\",ABS(I230-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1817.8,{"$f":"+C231/CostosyGastos!$D$7","v":-661.0181818181818},1999,"2000-12-27",12,10,2010,{"$f":"+IF(I231<=Activos!$C$8,\"1\",+IF(I231<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,89.075191034269395,0,0,{"$f":"PV(wacc,H231-(Activos!$C$8-E231),M231)","v":0},0,0,{"$f":"IF(J231=\"3\",ABS(I231-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1817.8,{"$f":"+C232/CostosyGastos!$D$7","v":-661.0181818181818},1999,"2000-12-27",12,10,2010,{"$f":"+IF(I232<=Activos!$C$8,\"1\",+IF(I232<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,89.075191034269395,0,0,{"$f":"PV(wacc,H232-(Activos!$C$8-E232),M232)","v":0},0,0,{"$f":"IF(J232=\"3\",ABS(I232-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"VIDEO PORTERO",-1997.45,{"$f":"+C233/CostosyGastos!$D$7","v":-726.34545454545457},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I233<=Activos!$C$8,\"1\",+IF(I233<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,97.878336632963695,0,0,{"$f":"PV(wacc,H233-(Activos!$C$8-E233),M233)","v":0},0,0,{"$f":"IF(J233=\"3\",ABS(I233-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FILMADORA",-4354.5,{"$f":"+C234/CostosyGastos!$D$7","v":-1583.4545454545455},1999,"2000-12-31",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I234<=Activos!$C$8,\"1\",+IF(I234<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,213.37766495694032,0,0,{"$f":"PV(wacc,H234-(Activos!$C$8-E234),M234)","v":0},0,0,{"$f":"IF(J234=\"3\",ABS(I234-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ELECTROBOMBA",-1951.84,{"$f":"+C235/CostosyGastos!$D$7","v":-709.76},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I235<=Activos!$C$8,\"1\",+IF(I235<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,95.643371585613593,0,0,{"$f":"PV(wacc,H235-(Activos!$C$8-E235),M235)","v":0},0,0,{"$f":"IF(J235=\"3\",ABS(I235-Activos!$C$11),0)","v":0},0,0,0,0,{"$f":"+IF($J235=\"1\",0,IF(W$13<$I235,$K235,0))","v":0},0,0,0,0]
[null,"EQUIPO DE AIRE AUTOCONTENIDO",-4729.46,{"$f":"+C236/CostosyGastos!$D$7","v":-1719.8036363636363},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I236<=Activos!$C$8,\"1\",+IF(I236<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,231.75132192151816,0,0,{"$f":"PV(wacc,H236-(Activos!$C$8-E236),M236)","v":0},0,0,{"$f":"IF(J236=\"3\",ABS(I236-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"VIDEO PORTERO",-1947.51,{"$f":"+C237/CostosyGastos!$D$7","v":-708.18545454545449},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I237<=Activos!$C$8,\"1\",+IF(I237<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-11.803086187854545,59.264755523405569,0,0,{"$f":"PV(wacc,H237-(Activos!$C$8-E237),M237)","v":0},59.264755523405569,-11.803086187854545,{"$f":"IF(J237=\"3\",ABS(I237-Activos!$C$11),0)","v":43.000024000009489},690.98641233133219,-698.60525667553168,-11.803086187854545,-11.803086187854545,-11.803086187854545,-11.803086187854545,-11.803086187854545,-11.803086187854545,-11.803086187854545]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C238/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I238<=Activos!$C$8,\"1\",+IF(I238<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H238-(Activos!$C$8-E238),M238)","v":0},0,0,{"$f":"IF(J238=\"3\",ABS(I238-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C239/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I239<=Activos!$C$8,\"1\",+IF(I239<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H239-(Activos!$C$8-E239),M239)","v":0},0,0,{"$f":"IF(J239=\"3\",ABS(I239-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C240/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I240<=Activos!$C$8,\"1\",+IF(I240<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H240-(Activos!$C$8-E240),M240)","v":0},0,0,{"$f":"IF(J240=\"3\",ABS(I240-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C241/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I241<=Activos!$C$8,\"1\",+IF(I241<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H241-(Activos!$C$8-E241),M241)","v":0},0,0,{"$f":"IF(J241=\"3\",ABS(I241-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C242/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I242<=Activos!$C$8,\"1\",+IF(I242<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H242-(Activos!$C$8-E242),M242)","v":0},0,0,{"$f":"IF(J242=\"3\",ABS(I242-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-3415.72,{"$f":"+C243/CostosyGastos!$D$7","v":-1242.08},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I243<=Activos!$C$8,\"1\",+IF(I243<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,167.37590027482375,0,0,{"$f":"PV(wacc,H243-(Activos!$C$8-E243),M243)","v":0},0,0,{"$f":"IF(J243=\"3\",ABS(I243-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"HEATER",-19966.240000000002,{"$f":"+C244/CostosyGastos!$D$7","v":-7260.4509090909096},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I244<=Activos!$C$8,\"1\",+IF(I244<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1031.7940669781274,0,0,{"$f":"PV(wacc,H244-(Activos!$C$8-E244),M244)","v":0},0,0,{"$f":"IF(J244=\"3\",ABS(I244-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO",-19966.240000000002,{"$f":"+C245/CostosyGastos!$D$7","v":-7260.4509090909096},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I245<=Activos!$C$8,\"1\",+IF(I245<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1031.7940669781274,0,0,{"$f":"PV(wacc,H245-(Activos!$C$8-E245),M245)","v":0},0,0,{"$f":"IF(J245=\"3\",ABS(I245-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO",-19966.240000000002,{"$f":"+C246/CostosyGastos!$D$7","v":-7260.4509090909096},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I246<=Activos!$C$8,\"1\",+IF(I246<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1031.7940669781274,0,0,{"$f":"PV(wacc,H246-(Activos!$C$8-E246),M246)","v":0},0,0,{"$f":"IF(J246=\"3\",ABS(I246-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA UPS 6 KVA",-13441,{"$f":"+C247/CostosyGastos!$D$7","v":-4887.636363636364},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I247<=Activos!$C$8,\"1\",+IF(I247<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-244.38172042909093,508.9255373973258,0,0,{"$f":"PV(wacc,H247-(Activos!$C$8-E247),M247)","v":0},508.9255373973258,-244.38172042909093,{"$f":"IF(J247=\"3\",ABS(I247-Activos!$C$11),0)","v":3.000008000003163},1304.5213001684474,-2891.7722410087731,-244.38172042909093,-244.38172042909093,-244.38172042909093,-244.38172042909093,-244.38172042909093,-244.38172042909093,-244.38172042909093]
[null,"EQUIPO GLIDE PATH",-344799.13,{"$f":"+C248/CostosyGastos!$D$7","v":-125381.50181818182},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I248<=Activos!$C$8,\"1\",+IF(I248<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17818.161888929513,0,0,{"$f":"PV(wacc,H248-(Activos!$C$8-E248),M248)","v":0},0,0,{"$f":"IF(J248=\"3\",ABS(I248-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-840.79,{"$f":"+C249/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I249<=Activos!$C$8,\"1\",+IF(I249<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H249-(Activos!$C$8-E249),M249)","v":0},0,0,{"$f":"IF(J249=\"3\",ABS(I249-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE CARGA FANTASMA",-840.79,{"$f":"+C250/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I250<=Activos!$C$8,\"1\",+IF(I250<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H250-(Activos!$C$8-E250),M250)","v":0},0,0,{"$f":"IF(J250=\"3\",ABS(I250-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-840.79,{"$f":"+C251/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I251<=Activos!$C$8,\"1\",+IF(I251<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H251-(Activos!$C$8-E251),M251)","v":0},0,0,{"$f":"IF(J251=\"3\",ABS(I251-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CABINA - CASETA",-840.79,{"$f":"+C252/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I252<=Activos!$C$8,\"1\",+IF(I252<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H252-(Activos!$C$8-E252),M252)","v":0},0,0,{"$f":"IF(J252=\"3\",ABS(I252-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MEDIDOR (OTROS)",-840.79,{"$f":"+C253/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I253<=Activos!$C$8,\"1\",+IF(I253<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H253-(Activos!$C$8-E253),M253)","v":0},0,0,{"$f":"IF(J253=\"3\",ABS(I253-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MEDIDOR (OTROS)",-840.79,{"$f":"+C254/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I254<=Activos!$C$8,\"1\",+IF(I254<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H254-(Activos!$C$8-E254),M254)","v":0},0,0,{"$f":"IF(J254=\"3\",ABS(I254-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MEDIDOR (OTROS)",-840.79,{"$f":"+C255/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I255<=Activos!$C$8,\"1\",+IF(I255<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H255-(Activos!$C$8-E255),M255)","v":0},0,0,{"$f":"IF(J255=\"3\",ABS(I255-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MEDIDOR (OTROS)",-840.79,{"$f":"+C256/CostosyGastos!$D$7","v":-305.74181818181819},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I256<=Activos!$C$8,\"1\",+IF(I256<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,41.200093447960924,0,0,{"$f":"PV(wacc,H256-(Activos!$C$8-E256),M256)","v":0},0,0,{"$f":"IF(J256=\"3\",ABS(I256-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR (OTROS)",-1050.99,{"$f":"+C257/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I257<=Activos!$C$8,\"1\",+IF(I257<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H257-(Activos!$C$8-E257),M257)","v":0},0,0,{"$f":"IF(J257=\"3\",ABS(I257-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR (OTROS)",-1050.99,{"$f":"+C258/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I258<=Activos!$C$8,\"1\",+IF(I258<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H258-(Activos!$C$8-E258),M258)","v":0},0,0,{"$f":"IF(J258=\"3\",ABS(I258-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J258=\"1\",0,IF(U$13<$I258,$K258,0))","v":0},0,0,0,0,0,0]
[null,"RADIO RECEPTOR",-1050.99,{"$f":"+C259/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I259<=Activos!$C$8,\"1\",+IF(I259<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H259-(Activos!$C$8-E259),M259)","v":0},0,0,{"$f":"IF(J259=\"3\",ABS(I259-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO RECEPTOR",-1050.99,{"$f":"+C260/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I260<=Activos!$C$8,\"1\",+IF(I260<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H260-(Activos!$C$8-E260),M260)","v":0},0,0,{"$f":"IF(J260=\"3\",ABS(I260-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO RECEPTOR",-1050.99,{"$f":"+C261/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I261<=Activos!$C$8,\"1\",+IF(I261<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H261-(Activos!$C$8-E261),M261)","v":0},0,0,{"$f":"IF(J261=\"3\",ABS(I261-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-1050.99,{"$f":"+C262/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I262<=Activos!$C$8,\"1\",+IF(I262<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H262-(Activos!$C$8-E262),M262)","v":0},0,0,{"$f":"IF(J262=\"3\",ABS(I262-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-1050.99,{"$f":"+C263/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I263<=Activos!$C$8,\"1\",+IF(I263<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H263-(Activos!$C$8-E263),M263)","v":0},0,0,{"$f":"IF(J263=\"3\",ABS(I263-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-1050.99,{"$f":"+C264/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I264<=Activos!$C$8,\"1\",+IF(I264<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H264-(Activos!$C$8-E264),M264)","v":0},0,0,{"$f":"IF(J264=\"3\",ABS(I264-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1050.99,{"$f":"+C265/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I265<=Activos!$C$8,\"1\",+IF(I265<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H265-(Activos!$C$8-E265),M265)","v":0},0,0,{"$f":"IF(J265=\"3\",ABS(I265-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1050.99,{"$f":"+C266/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I266<=Activos!$C$8,\"1\",+IF(I266<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H266-(Activos!$C$8-E266),M266)","v":0},0,0,{"$f":"IF(J266=\"3\",ABS(I266-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1050.99,{"$f":"+C267/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I267<=Activos!$C$8,\"1\",+IF(I267<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H267-(Activos!$C$8-E267),M267)","v":0},0,0,{"$f":"IF(J267=\"3\",ABS(I267-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO ELECTRICO DE CONTROL",-1050.99,{"$f":"+C268/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I268<=Activos!$C$8,\"1\",+IF(I268<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H268-(Activos!$C$8-E268),M268)","v":0},0,0,{"$f":"IF(J268=\"3\",ABS(I268-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISION",-1050.99,{"$f":"+C269/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I269<=Activos!$C$8,\"1\",+IF(I269<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H269-(Activos!$C$8-E269),M269)","v":0},0,0,{"$f":"IF(J269=\"3\",ABS(I269-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSOLA DE MADERA",-1050.99,{"$f":"+C270/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I270<=Activos!$C$8,\"1\",+IF(I270<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H270-(Activos!$C$8-E270),M270)","v":0},0,0,{"$f":"IF(J270=\"3\",ABS(I270-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAJA FUERTE",-1050.99,{"$f":"+C271/CostosyGastos!$D$7","v":-382.17818181818183},{"$f":"+YEAR(F271)-1","v":1999},"2000-12-31",{"$f":"C$8-YEAR(F271)","v":12},10.000048000019,2010.000048000019,{"$f":"+IF(I271<=Activos!$C$8,\"1\",+IF(I271<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J271=\"1\",0,D271/H271)","v":0},{"$f":"IF(J271=\"1\",PMT(wacc,G271,D271),PMT(wacc,H271,D271))","v":51.500239314064693},0,0,{"$f":"PV(wacc,H271-(Activos!$C$8-E271),M271)","v":0},{"$f":"+IF($J271=\"3\",L271,0)","v":0},{"$f":"+IF($J271=\"3\",K271,0)","v":0},{"$f":"IF(J271=\"3\",ABS(I271-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R271,P271)","v":0},{"$f":"PV(wacc,H271-($C$8-E271),P271)","v":0},0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1050.99,{"$f":"+C272/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10,{"$f":"+(YEAR(F272)+H272)","v":2010},{"$f":"+IF(I272<=Activos!$C$8,\"1\",+IF(I272<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,{"$f":"+IF(J272=\"2\",L272,0)","v":0},{"$f":"+IF(J272=\"2\",K272,0)","v":0},{"$f":"PV(wacc,H272-(Activos!$C$8-E272),M272)","v":0},0,0,{"$f":"IF(J272=\"3\",ABS(I272-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1050.99,{"$f":"+C273/CostosyGastos!$D$7","v":-382.17818181818183},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I273<=Activos!$C$8,\"1\",+IF(I273<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.500239314064693,0,0,{"$f":"PV(wacc,H273-(Activos!$C$8-E273),M273)","v":0},0,0,{"$f":"IF(J273=\"3\",ABS(I273-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BALON DE GAS EN GENERAL",-1576.49,{"$f":"+C274/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I274<=Activos!$C$8,\"1\",+IF(I274<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H274-(Activos!$C$8-E274),M274)","v":0},0,0,{"$f":"IF(J274=\"3\",ABS(I274-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONTROL REMOTO EN GENERAL",-1576.49,{"$f":"+C275/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I275<=Activos!$C$8,\"1\",+IF(I275<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H275-(Activos!$C$8-E275),M275)","v":0},0,0,{"$f":"IF(J275=\"3\",ABS(I275-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE ILUMINACION DE EMERGENCIA",-1576.49,{"$f":"+C276/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I276<=Activos!$C$8,\"1\",+IF(I276<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H276-(Activos!$C$8-E276),M276)","v":0},0,0,{"$f":"IF(J276=\"3\",ABS(I276-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C277/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I277<=Activos!$C$8,\"1\",+IF(I277<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H277-(Activos!$C$8-E277),M277)","v":0},0,0,{"$f":"IF(J277=\"3\",ABS(I277-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J277=\"1\",0,IF(Z$13<$I277,$K277,0))","v":0},0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C278/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I278<=Activos!$C$8,\"1\",+IF(I278<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H278-(Activos!$C$8-E278),M278)","v":0},0,0,{"$f":"IF(J278=\"3\",ABS(I278-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C279/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I279<=Activos!$C$8,\"1\",+IF(I279<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H279-(Activos!$C$8-E279),M279)","v":0},0,0,{"$f":"IF(J279=\"3\",ABS(I279-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C280/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I280<=Activos!$C$8,\"1\",+IF(I280<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H280-(Activos!$C$8-E280),M280)","v":0},0,0,{"$f":"IF(J280=\"3\",ABS(I280-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C281/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I281<=Activos!$C$8,\"1\",+IF(I281<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H281-(Activos!$C$8-E281),M281)","v":0},0,0,{"$f":"IF(J281=\"3\",ABS(I281-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C282/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I282<=Activos!$C$8,\"1\",+IF(I282<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H282-(Activos!$C$8-E282),M282)","v":0},0,0,{"$f":"IF(J282=\"3\",ABS(I282-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-1576.49,{"$f":"+C283/CostosyGastos!$D$7","v":-573.26909090909089},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I283<=Activos!$C$8,\"1\",+IF(I283<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,77.250603979324097,0,0,{"$f":"PV(wacc,H283-(Activos!$C$8-E283),M283)","v":0},0,0,{"$f":"IF(J283=\"3\",ABS(I283-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"INTERCOMUNICADOR INTERNO",-711.59,{"$f":"+C284/CostosyGastos!$D$7","v":-258.76},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I284<=Activos!$C$8,\"1\",+IF(I284<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.3126649415999996,21.654424050659649,0,0,{"$f":"PV(wacc,H284-(Activos!$C$8-E284),M284)","v":0},21.654424050659649,-4.3126649415999996,{"$f":"IF(J284=\"3\",ABS(I284-Activos!$C$11),0)","v":43.000024000009489},252.47573627393581,-255.2595440319904,-4.3126649415999996,-4.3126649415999996,-4.3126649415999996,-4.3126649415999996,-4.3126649415999996,-4.3126649415999996,-4.3126649415999996]
[null,"EQUIPO DE AIRE ACONDICIONADO- SPQT 24000 BTU C/CONTROL REMOTO",-3345.46,{"$f":"+C285/CostosyGastos!$D$7","v":-1216.5309090909091},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I285<=Activos!$C$8,\"1\",+IF(I285<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.88311566487457,0,0,{"$f":"PV(wacc,H285-(Activos!$C$8-E285),M285)","v":0},0,0,{"$f":"IF(J285=\"3\",ABS(I285-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO- SPQT 24000 BTU C/CONTROL REMOTO",-3345.46,{"$f":"+C286/CostosyGastos!$D$7","v":-1216.5309090909091},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I286<=Activos!$C$8,\"1\",+IF(I286<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.88311566487457,0,0,{"$f":"PV(wacc,H286-(Activos!$C$8-E286),M286)","v":0},0,0,{"$f":"IF(J286=\"3\",ABS(I286-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO- SPQT 24000 BTU C/CONTROL REMOTO",-3345.46,{"$f":"+C287/CostosyGastos!$D$7","v":-1216.5309090909091},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I287<=Activos!$C$8,\"1\",+IF(I287<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.88311566487457,0,0,{"$f":"PV(wacc,H287-(Activos!$C$8-E287),M287)","v":0},0,0,{"$f":"IF(J287=\"3\",ABS(I287-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO- SPQT 24000 BTU C/CONTROL REMOTO",-3345.46,{"$f":"+C288/CostosyGastos!$D$7","v":-1216.5309090909091},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I288<=Activos!$C$8,\"1\",+IF(I288<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.88311566487457,0,0,{"$f":"PV(wacc,H288-(Activos!$C$8-E288),M288)","v":0},0,0,{"$f":"IF(J288=\"3\",ABS(I288-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO- SPQT 24000 BTU C/CONTROL REMOTO",-3345.46,{"$f":"+C289/CostosyGastos!$D$7","v":-1216.5309090909091},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I289<=Activos!$C$8,\"1\",+IF(I289<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.88311566487457,0,0,{"$f":"PV(wacc,H289-(Activos!$C$8-E289),M289)","v":0},0,0,{"$f":"IF(J289=\"3\",ABS(I289-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-5517.7,{"$f":"+C290/CostosyGastos!$D$7","v":-2006.4363636363635},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I290<=Activos!$C$8,\"1\",+IF(I290<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,270.37637890295315,0,0,{"$f":"PV(wacc,H290-(Activos!$C$8-E290),M290)","v":0},0,0,{"$f":"IF(J290=\"3\",ABS(I290-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PUESTO SOLDADOR/DESOLDADOR",-12802.72,{"$f":"+C291/CostosyGastos!$D$7","v":-4655.534545454545},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I291<=Activos!$C$8,\"1\",+IF(I291<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-155.18443312009217,425.24069515691633,0,0,{"$f":"PV(wacc,H291-(Activos!$C$8-E291),M291)","v":0},425.24069515691633,-155.18443312009217,{"$f":"IF(J291=\"3\",ABS(I291-Activos!$C$11),0)","v":13.000010000047951},3306.5197491823137,-3904.1073138189458,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217]
[null,"PUESTO SOLDADOR/DESOLDADOR",-12802.72,{"$f":"+C292/CostosyGastos!$D$7","v":-4655.534545454545},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I292<=Activos!$C$8,\"1\",+IF(I292<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-155.18443312009217,425.24069515691633,0,0,{"$f":"PV(wacc,H292-(Activos!$C$8-E292),M292)","v":0},425.24069515691633,-155.18443312009217,{"$f":"IF(J292=\"3\",ABS(I292-Activos!$C$11),0)","v":13.000010000047951},3306.5197491823137,-3904.1073138189458,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217,-155.18443312009217]
[null,"CALCULADORA ELECTRONICA C/WINCHA",-419.36,{"$f":"+C293/CostosyGastos!$D$7","v":-152.49454545454546},1999,"2000-08-01",12,17.142864000002742,2017.1428640000026,{"$f":"+IF(I293<=Activos!$C$8,\"1\",+IF(I293<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.8955115933090916,16.985348567723008,16.985348567723008,-8.8955115933090916,{"$f":"PV(wacc,H293-(Activos!$C$8-E293),M293)","v":-57.57089019022041},0,0,{"$f":"IF(J293=\"3\",ABS(I293-Activos!$C$11),0)","v":0},0,0,-8.8955115933090916,-8.8955115933090916,-8.8955115933090916,-8.8955115933090916,-8.8955115933090916,-8.8955115933090916,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA 24,000 BTU",-2798.07,{"$f":"+C294/CostosyGastos!$D$7","v":-1017.48},2000,"2001-03-31",11,10,2011,{"$f":"+IF(I294<=Activos!$C$8,\"1\",+IF(I294<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,144.59567875521321,0,0,{"$f":"PV(wacc,H294-(Activos!$C$8-E294),M294)","v":0},0,0,{"$f":"IF(J294=\"3\",ABS(I294-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSFORMADOR (MAYOR A 1/8 UIT)",-9196.17,{"$f":"+C295/CostosyGastos!$D$7","v":-3344.0618181818181},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I295<=Activos!$C$8,\"1\",+IF(I295<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,450.62746151040665,0,0,{"$f":"PV(wacc,H295-(Activos!$C$8-E295),M295)","v":0},0,0,{"$f":"IF(J295=\"3\",ABS(I295-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UPS",-1611.97,{"$f":"+C296/CostosyGastos!$D$7","v":-586.17090909090905},2002,"2003-05-30",9,17.142864000002742,2020.1428640000026,{"$f":"+IF(I296<=Activos!$C$8,\"1\",+IF(I296<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-34.193289352981814,65.289661223560785,0,0,{"$f":"PV(wacc,H296-(Activos!$C$8-E296),M296)","v":0},65.289661223560785,-34.193289352981814,{"$f":"IF(J296=\"3\",ABS(I296-Activos!$C$11),0)","v":2.1428640000026462},123.5506840031081,-341.5786452612665,-34.193289352981814,-34.193289352981814,-34.193289352981814,-34.193289352981814,-34.193289352981814,-34.193289352981814,-34.193289352981814]
[null,"ANTENA GS",-2100.17,{"$f":"+C297/CostosyGastos!$D$7","v":-763.69818181818187},2000,"2001-01-12",11,10,2011,{"$f":"+IF(I297<=Activos!$C$8,\"1\",+IF(I297<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,108.53034650717679,0,0,{"$f":"PV(wacc,H297-(Activos!$C$8-E297),M297)","v":0},0,0,{"$f":"IF(J297=\"3\",ABS(I297-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA GS",-2100.17,{"$f":"+C298/CostosyGastos!$D$7","v":-763.69818181818187},2000,"2001-01-12",11,10,2011,{"$f":"+IF(I298<=Activos!$C$8,\"1\",+IF(I298<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,108.53034650717679,0,0,{"$f":"PV(wacc,H298-(Activos!$C$8-E298),M298)","v":0},0,0,{"$f":"IF(J298=\"3\",ABS(I298-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-2451.67,{"$f":"+C299/CostosyGastos!$D$7","v":-891.51636363636362},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I299<=Activos!$C$8,\"1\",+IF(I299<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.04549747928843,0,0,{"$f":"PV(wacc,H299-(Activos!$C$8-E299),M299)","v":0},0,0,{"$f":"IF(J299=\"3\",ABS(I299-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-2451.67,{"$f":"+C300/CostosyGastos!$D$7","v":-891.51636363636362},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I300<=Activos!$C$8,\"1\",+IF(I300<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.04549747928843,0,0,{"$f":"PV(wacc,H300-(Activos!$C$8-E300),M300)","v":0},0,0,{"$f":"IF(J300=\"3\",ABS(I300-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-2451.67,{"$f":"+C301/CostosyGastos!$D$7","v":-891.51636363636362},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I301<=Activos!$C$8,\"1\",+IF(I301<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.04549747928843,0,0,{"$f":"PV(wacc,H301-(Activos!$C$8-E301),M301)","v":0},0,0,{"$f":"IF(J301=\"3\",ABS(I301-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-2451.67,{"$f":"+C302/CostosyGastos!$D$7","v":-891.51636363636362},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I302<=Activos!$C$8,\"1\",+IF(I302<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.04549747928843,0,0,{"$f":"PV(wacc,H302-(Activos!$C$8-E302),M302)","v":0},0,0,{"$f":"IF(J302=\"3\",ABS(I302-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (CPU)",-2451.67,{"$f":"+C303/CostosyGastos!$D$7","v":-891.51636363636362},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I303<=Activos!$C$8,\"1\",+IF(I303<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.04549747928843,0,0,{"$f":"PV(wacc,H303-(Activos!$C$8-E303),M303)","v":0},0,0,{"$f":"IF(J303=\"3\",ABS(I303-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TORRE AUTO SOPORTADA",-227569,{"$f":"+C304/CostosyGastos!$D$7","v":-82752.363636363632},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I304<=Activos!$C$8,\"1\",+IF(I304<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,11760.068196523001,0,0,{"$f":"PV(wacc,H304-(Activos!$C$8-E304),M304)","v":0},0,0,{"$f":"IF(J304=\"3\",ABS(I304-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CREDENZA DE MADERA",-214.61,{"$f":"+C305/CostosyGastos!$D$7","v":-78.040000000000006},1999,"2000-09-28",12,15.000006000002401,2015.0000060000025,{"$f":"+IF(I305<=Activos!$C$8,\"1\",+IF(I305<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2026645856,9.2842271666735101,9.2842271666735101,-5.2026645856,{"$f":"PV(wacc,H305-(Activos!$C$8-E305),M305)","v":-16.488767713388171},0,0,{"$f":"IF(J305=\"3\",ABS(I305-Activos!$C$11),0)","v":0},0,0,-5.2026645856,-5.2026645856,-5.2026645856,-5.2026645856,0,0,0]
[null,"RECEPTOR",-34532.559999999998,{"$f":"+C306/CostosyGastos!$D$7","v":-12557.294545454544},1999,"2000-12-31",12,10.909095272729019,2010.909095272729,{"$f":"+IF(I306<=Activos!$C$8,\"1\",+IF(I306<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1692.1522603709814,0,0,{"$f":"PV(wacc,H306-(Activos!$C$8-E306),M306)","v":0},0,0,{"$f":"IF(J306=\"3\",ABS(I306-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA MOVIL",-170.24,{"$f":"+C307/CostosyGastos!$D$7","v":-61.905454545454546},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I307<=Activos!$C$8,\"1\",+IF(I307<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,8.3420401153449344,0,0,{"$f":"PV(wacc,H307-(Activos!$C$8-E307),M307)","v":0},0,0,{"$f":"IF(J307=\"3\",ABS(I307-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA MOVIL VHF",-170.24,{"$f":"+C308/CostosyGastos!$D$7","v":-61.905454545454546},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I308<=Activos!$C$8,\"1\",+IF(I308<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,8.3420401153449344,0,0,{"$f":"PV(wacc,H308-(Activos!$C$8-E308),M308)","v":0},0,0,{"$f":"IF(J308=\"3\",ABS(I308-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-750.84,{"$f":"+C309/CostosyGastos!$D$7","v":-273.0327272727273},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I309<=Activos!$C$8,\"1\",+IF(I309<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,36.792395442936979,0,0,{"$f":"PV(wacc,H309-(Activos!$C$8-E309),M309)","v":0},0,0,{"$f":"IF(J309=\"3\",ABS(I309-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CILINDRO DE AIRE AUTOCONTENIDO BAJA PRESION A 2216 PSI",-1785.04,{"$f":"+C310/CostosyGastos!$D$7","v":-649.10545454545456},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I310<=Activos!$C$8,\"1\",+IF(I310<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,92.245394291495842,0,0,{"$f":"PV(wacc,H310-(Activos!$C$8-E310),M310)","v":0},0,0,{"$f":"IF(J310=\"3\",ABS(I310-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"VIDEO PORTERO",-1991.79,{"$f":"+C311/CostosyGastos!$D$7","v":-724.28727272727269},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I311<=Activos!$C$8,\"1\",+IF(I311<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,97.600987319918261,0,0,{"$f":"PV(wacc,H311-(Activos!$C$8-E311),M311)","v":0},0,0,{"$f":"IF(J311=\"3\",ABS(I311-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-2176.34,{"$f":"+C312/CostosyGastos!$D$7","v":-791.39636363636373},1999,"2000-12-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I312<=Activos!$C$8,\"1\",+IF(I312<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,106.64424098114307,0,0,{"$f":"PV(wacc,H312-(Activos!$C$8-E312),M312)","v":0},0,0,{"$f":"IF(J312=\"3\",ABS(I312-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MUEBLE DE MADERA",-3169.84,{"$f":"+C313/CostosyGastos!$D$7","v":-1152.669090909091},1999,"2000-12-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I313<=Activos!$C$8,\"1\",+IF(I313<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,155.32737570033476,0,0,{"$f":"PV(wacc,H313-(Activos!$C$8-E313),M313)","v":0},0,0,{"$f":"IF(J313=\"3\",ABS(I313-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MESA DE MADERA",-3169.99,{"$f":"+C314/CostosyGastos!$D$7","v":-1152.7236363636364},1999,"2000-12-11",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I314<=Activos!$C$8,\"1\",+IF(I314<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,155.33472594714689,0,0,{"$f":"PV(wacc,H314-(Activos!$C$8-E314),M314)","v":0},0,0,{"$f":"IF(J314=\"3\",ABS(I314-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU -",-2441.21,{"$f":"+C315/CostosyGastos!$D$7","v":-887.71272727272731},2005,"2006-12-30",6,4.8000007680001229,2010.800000768,{"$f":"+IF(I315<=Activos!$C$8,\"1\",+IF(I315<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,193.76817114050999,0,0,{"$f":"PV(wacc,H315-(Activos!$C$8-E315),M315)","v":0},0,0,{"$f":"IF(J315=\"3\",ABS(I315-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU -",-2441.21,{"$f":"+C316/CostosyGastos!$D$7","v":-887.71272727272731},2005,"2006-12-30",6,4.8000007680001229,2010.800000768,{"$f":"+IF(I316<=Activos!$C$8,\"1\",+IF(I316<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,193.76817114050999,0,0,{"$f":"PV(wacc,H316-(Activos!$C$8-E316),M316)","v":0},0,0,{"$f":"IF(J316=\"3\",ABS(I316-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU -",-2441.21,{"$f":"+C317/CostosyGastos!$D$7","v":-887.71272727272731},2005,"2006-12-30",6,4.8000007680001229,2010.800000768,{"$f":"+IF(I317<=Activos!$C$8,\"1\",+IF(I317<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,193.76817114050999,0,0,{"$f":"PV(wacc,H317-(Activos!$C$8-E317),M317)","v":0},0,0,{"$f":"IF(J317=\"3\",ABS(I317-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-160.78,{"$f":"+C318/CostosyGastos!$D$7","v":-58.465454545454548},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I318<=Activos!$C$8,\"1\",+IF(I318<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1.4616357789818184,5.0603417472506189,0,0,{"$f":"PV(wacc,H318-(Activos!$C$8-E318),M318)","v":0},5.0603417472506189,-1.4616357789818184,{"$f":"IF(J318=\"3\",ABS(I318-Activos!$C$11),0)","v":23.000016000006326},51.232146085623015,-54.436362376445672,-1.4616357789818184,-1.4616357789818184,-1.4616357789818184,-1.4616357789818184,-1.4616357789818184,-1.4616357789818184,-1.4616357789818184]
[null,"UPS 3KVA TRUE ON LINE",-10228.790000000001,{"$f":"+C319/CostosyGastos!$D$7","v":-3719.5600000000004},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I319<=Activos!$C$8,\"1\",+IF(I319<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,528.5925058681654,0,0,{"$f":"PV(wacc,H319-(Activos!$C$8-E319),M319)","v":0},0,0,{"$f":"IF(J319=\"3\",ABS(I319-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTOR DE AVIONICA 12 CANALES CERTIFICACION TSO",-33652.47,{"$f":"+C320/CostosyGastos!$D$7","v":-12237.261818181818},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I320<=Activos!$C$8,\"1\",+IF(I320<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-305.93142308192728,1059.1677997207303,0,0,{"$f":"PV(wacc,H320-(Activos!$C$8-E320),M320)","v":0},1059.1677997207303,-305.93142308192728,{"$f":"IF(J320=\"3\",ABS(I320-Activos!$C$11),0)","v":23.000016000006326},10723.275651088728,-11393.94235466144,-305.93142308192728,-305.93142308192728,{"$f":"+IF($J320=\"1\",0,IF(W$13<$I320,$K320,0))","v":-305.93142308192728},-305.93142308192728,-305.93142308192728,-305.93142308192728,-305.93142308192728]
[null,"IMPRESORA",-5775,{"$f":"+C321/CostosyGastos!$D$7","v":-2100},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I321<=Activos!$C$8,\"1\",+IF(I321<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,530.10305136616694,0,0,{"$f":"PV(wacc,H321-(Activos!$C$8-E321),M321)","v":0},0,0,{"$f":"IF(J321=\"3\",ABS(I321-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MODULO DE MADERA PARA MICROCOMPUTADORA",-486.36,{"$f":"+C322/CostosyGastos!$D$7","v":-176.85818181818183},1999,"2000-08-01",12,17.142864000002742,2017.1428640000026,{"$f":"+IF(I322<=Activos!$C$8,\"1\",+IF(I322<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-10.316723146036365,19.699051243317825,19.699051243317825,-10.316723146036365,{"$f":"PV(wacc,H322-(Activos!$C$8-E322),M322)","v":-66.76883382515166},0,0,{"$f":"IF(J322=\"3\",ABS(I322-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J322=\"1\",0,IF(U$13<$I322,$K322,0))","v":-10.316723146036365},-10.316723146036365,-10.316723146036365,-10.316723146036365,-10.316723146036365,-10.316723146036365,0]
[null,"MOSTRADOR DE MADERA",-867.07,{"$f":"+C323/CostosyGastos!$D$7","v":-315.29818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I323<=Activos!$C$8,\"1\",+IF(I323<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,42.487856689450965,0,0,{"$f":"PV(wacc,H323-(Activos!$C$8-E323),M323)","v":0},0,0,{"$f":"IF(J323=\"3\",ABS(I323-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR DE MADERA",-867.07,{"$f":"+C324/CostosyGastos!$D$7","v":-315.29818181818183},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I324<=Activos!$C$8,\"1\",+IF(I324<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,42.487856689450965,0,0,{"$f":"PV(wacc,H324-(Activos!$C$8-E324),M324)","v":0},0,0,{"$f":"IF(J324=\"3\",ABS(I324-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR DE MADERA",-1077.27,{"$f":"+C325/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I325<=Activos!$C$8,\"1\",+IF(I325<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H325-(Activos!$C$8-E325),M325)","v":0},0,0,{"$f":"IF(J325=\"3\",ABS(I325-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PANEL DE CONTROL",-1077.27,{"$f":"+C326/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I326<=Activos!$C$8,\"1\",+IF(I326<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H326-(Activos!$C$8-E326),M326)","v":0},0,0,{"$f":"IF(J326=\"3\",ABS(I326-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PANEL DE CONTROL",-1077.27,{"$f":"+C327/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I327<=Activos!$C$8,\"1\",+IF(I327<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H327-(Activos!$C$8-E327),M327)","v":0},0,0,{"$f":"IF(J327=\"3\",ABS(I327-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PANEL DE CONTROL",-1077.27,{"$f":"+C328/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I328<=Activos!$C$8,\"1\",+IF(I328<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H328-(Activos!$C$8-E328),M328)","v":0},0,0,{"$f":"IF(J328=\"3\",ABS(I328-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PANEL DE CONTROL",-1077.27,{"$f":"+C329/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I329<=Activos!$C$8,\"1\",+IF(I329<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H329-(Activos!$C$8-E329),M329)","v":0},0,0,{"$f":"IF(J329=\"3\",ABS(I329-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PANEL DE CONTROL",-1077.27,{"$f":"+C330/CostosyGastos!$D$7","v":-391.73454545454547},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I330<=Activos!$C$8,\"1\",+IF(I330<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.788002555554733,0,0,{"$f":"PV(wacc,H330-(Activos!$C$8-E330),M330)","v":0},0,0,{"$f":"IF(J330=\"3\",ABS(I330-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CANASTILLA DE METAL",-1602.77,{"$f":"+C331/CostosyGastos!$D$7","v":-582.82545454545459},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I331<=Activos!$C$8,\"1\",+IF(I331<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,78.538367220814152,0,0,{"$f":"PV(wacc,H331-(Activos!$C$8-E331),M331)","v":0},0,0,{"$f":"IF(J331=\"3\",ABS(I331-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-1815.11,{"$f":"+C332/CostosyGastos!$D$7","v":-660.04},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I332<=Activos!$C$8,\"1\",+IF(I332<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,93.799319697282428,0,0,{"$f":"PV(wacc,H332-(Activos!$C$8-E332),M332)","v":0},0,0,{"$f":"IF(J332=\"3\",ABS(I332-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO",-1428.57,{"$f":"+C333/CostosyGastos!$D$7","v":-519.48},2004,"2005-10-28",7,48,2053,{"$f":"+IF(I333<=Activos!$C$8,\"1\",+IF(I333<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-10.8225,44.069030710579156,0,0,{"$f":"PV(wacc,H333-(Activos!$C$8-E333),M333)","v":0},44.069030710579156,-10.8225,{"$f":"IF(J333=\"3\",ABS(I333-Activos!$C$11),0)","v":35},498.43816106695061,-509.15845199236372,-10.8225,-10.8225,-10.8225,-10.8225,-10.8225,-10.8225,-10.8225]
[null,"IMPRESORA",-4852.9399999999996,{"$f":"+C334/CostosyGastos!$D$7","v":-1764.7054545454544},2006,"2007-10-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I334<=Activos!$C$8,\"1\",+IF(I334<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,445.46464105574478,0,0,{"$f":"PV(wacc,H334-(Activos!$C$8-E334),M334)","v":0},0,0,{"$f":"IF(J334=\"3\",ABS(I334-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA LASER",-4852.9399999999996,{"$f":"+C335/CostosyGastos!$D$7","v":-1764.7054545454544},{"$f":"+YEAR(F335)-1","v":2006},"2007-12-31",{"$f":"C$8-YEAR(F335)","v":5},4.3636370618182934,2011.3636370618183,{"$f":"+IF(I335<=Activos!$C$8,\"1\",+IF(I335<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J335=\"1\",0,D335/H335)","v":0},{"$f":"IF(J335=\"1\",PMT(wacc,G335,D335),PMT(wacc,H335,D335))","v":445.46464105574478},0,0,{"$f":"PV(wacc,H335-(Activos!$C$8-E335),M335)","v":0},{"$f":"+IF($J335=\"3\",L335,0)","v":0},{"$f":"+IF($J335=\"3\",K335,0)","v":0},{"$f":"IF(J335=\"3\",ABS(I335-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R335,P335)","v":0},{"$f":"PV(wacc,H335-($C$8-E335),P335)","v":0},0,0,0,0,0,0,0]
[null,"IMPRESORA",-4852.9399999999996,{"$f":"+C336/CostosyGastos!$D$7","v":-1764.7054545454544},2006,"2007-12-31",5,4.3636370618182934,{"$f":"+(YEAR(F336)+H336)","v":2011.3636370618183},{"$f":"+IF(I336<=Activos!$C$8,\"1\",+IF(I336<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,445.46464105574478,{"$f":"+IF(J336=\"2\",L336,0)","v":0},{"$f":"+IF(J336=\"2\",K336,0)","v":0},{"$f":"PV(wacc,H336-(Activos!$C$8-E336),M336)","v":0},0,0,{"$f":"IF(J336=\"3\",ABS(I336-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA",-4852.9399999999996,{"$f":"+C337/CostosyGastos!$D$7","v":-1764.7054545454544},2006,"2007-12-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I337<=Activos!$C$8,\"1\",+IF(I337<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,445.46464105574478,0,0,{"$f":"PV(wacc,H337-(Activos!$C$8-E337),M337)","v":0},0,0,{"$f":"IF(J337=\"3\",ABS(I337-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR A COLOR",-459.2,{"$f":"+C338/CostosyGastos!$D$7","v":-166.98181818181817},2004,"2005-08-25",7,48,2053,{"$f":"+IF(I338<=Activos!$C$8,\"1\",+IF(I338<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.4787878787878785,14.16556339717196,0,0,{"$f":"PV(wacc,H338-(Activos!$C$8-E338),M338)","v":0},14.16556339717196,-3.4787878787878785,{"$f":"IF(J338=\"3\",ABS(I338-Activos!$C$11),0)","v":35},160.21812271148329,-163.66405647248183,-3.4787878787878785,-3.4787878787878785,-3.4787878787878785,-3.4787878787878785,-3.4787878787878785,-3.4787878787878785,-3.4787878787878785]
[null,"CENICERO DE PIE - PAPELERA",-264.8,{"$f":"+C339/CostosyGastos!$D$7","v":-96.290909090909096},1999,"2000-08-03",12,17.142864000002742,2017.1428640000026,{"$f":"+IF(I339<=Activos!$C$8,\"1\",+IF(I339<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.6169674501818188,10.72520102235085,10.72520102235085,-5.6169674501818188,{"$f":"PV(wacc,H339-(Activos!$C$8-E339),M339)","v":-36.352469769101404},0,0,{"$f":"IF(J339=\"3\",ABS(I339-Activos!$C$11),0)","v":0},0,0,-5.6169674501818188,-5.6169674501818188,-5.6169674501818188,-5.6169674501818188,-5.6169674501818188,-5.6169674501818188,0]
[null,"MALETIN DE HERRAMIENTAS DE USO ELECTRONICO",-1552.61,{"$f":"+C340/CostosyGastos!$D$7","v":-564.58545454545447},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I340<=Activos!$C$8,\"1\",+IF(I340<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.34389215334545,71.577590053458707,71.577590053458707,-42.34389215334545,{"$f":"PV(wacc,H340-(Activos!$C$8-E340),M340)","v":-86.978923259450596},0,0,{"$f":"IF(J340=\"3\",ABS(I340-Activos!$C$11),0)","v":0},0,0,-42.34389215334545,-42.34389215334545,-42.34389215334545,0,0,0,0]
[null,"MALETIN DE HERRAMIENTAS DE USO ELECTRONICO",-1552.61,{"$f":"+C341/CostosyGastos!$D$7","v":-564.58545454545447},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I341<=Activos!$C$8,\"1\",+IF(I341<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.34389215334545,71.577590053458707,71.577590053458707,-42.34389215334545,{"$f":"PV(wacc,H341-(Activos!$C$8-E341),M341)","v":-86.978923259450596},0,0,{"$f":"IF(J341=\"3\",ABS(I341-Activos!$C$11),0)","v":0},0,0,-42.34389215334545,-42.34389215334545,-42.34389215334545,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C342/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I342<=Activos!$C$8,\"1\",+IF(I342<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H342-(Activos!$C$8-E342),M342)","v":-118.39389644651249},0,0,{"$f":"IF(J342=\"3\",ABS(I342-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C343/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I343<=Activos!$C$8,\"1\",+IF(I343<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H343-(Activos!$C$8-E343),M343)","v":-118.39389644651249},0,0,{"$f":"IF(J343=\"3\",ABS(I343-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C344/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I344<=Activos!$C$8,\"1\",+IF(I344<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H344-(Activos!$C$8-E344),M344)","v":-118.39389644651249},0,0,{"$f":"IF(J344=\"3\",ABS(I344-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C345/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I345<=Activos!$C$8,\"1\",+IF(I345<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H345-(Activos!$C$8-E345),M345)","v":-118.39389644651249},0,0,{"$f":"IF(J345=\"3\",ABS(I345-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C346/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I346<=Activos!$C$8,\"1\",+IF(I346<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H346-(Activos!$C$8-E346),M346)","v":-118.39389644651249},0,0,{"$f":"IF(J346=\"3\",ABS(I346-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C347/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I347<=Activos!$C$8,\"1\",+IF(I347<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H347-(Activos!$C$8-E347),M347)","v":-118.39389644651249},0,0,{"$f":"IF(J347=\"3\",ABS(I347-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C348/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I348<=Activos!$C$8,\"1\",+IF(I348<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H348-(Activos!$C$8-E348),M348)","v":-118.39389644651249},0,0,{"$f":"IF(J348=\"3\",ABS(I348-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C349/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I349<=Activos!$C$8,\"1\",+IF(I349<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H349-(Activos!$C$8-E349),M349)","v":-118.39389644651249},0,0,{"$f":"IF(J349=\"3\",ABS(I349-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"MONITOR FLAT PANEL 20.1",-2075.84,{"$f":"+C350/CostosyGastos!$D$7","v":-754.85090909090911},2006,"2007-07-26",5,6.8571439542858901,2013.8571439542859,{"$f":"+IF(I350<=Activos!$C$8,\"1\",+IF(I350<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.08240662923636,148.74949418002228,148.74949418002228,-110.08240662923636,{"$f":"PV(wacc,H350-(Activos!$C$8-E350),M350)","v":-118.39389644651249},0,0,{"$f":"IF(J350=\"3\",ABS(I350-Activos!$C$11),0)","v":0},0,0,-110.08240662923636,-110.08240662923636,0,0,0,0,0]
[null,"PLOTTER HP DESINGJET 500(42\")",-16470.59,{"$f":"+C351/CostosyGastos!$D$7","v":-5989.3054545454543},2006,"2007-11-30",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I351<=Activos!$C$8,\"1\",+IF(I351<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1511.8805223897966,0,0,{"$f":"PV(wacc,H351-(Activos!$C$8-E351),M351)","v":0},0,0,{"$f":"IF(J351=\"3\",ABS(I351-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-1816.49,{"$f":"+C352/CostosyGastos!$D$7","v":-660.54181818181814},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I352<=Activos!$C$8,\"1\",+IF(I352<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,93.870633866221098,0,0,{"$f":"PV(wacc,H352-(Activos!$C$8-E352),M352)","v":0},0,0,{"$f":"IF(J352=\"3\",ABS(I352-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA RADIO TELEMETRICO UHF  DME",-680957.72,{"$f":"+C353/CostosyGastos!$D$7","v":-247620.98909090908},2000,"2001-11-23",11,10.90909090909091,2011.909090909091,{"$f":"+IF(I353<=Activos!$C$8,\"1\",+IF(I353<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,35189.807162437828,0,0,{"$f":"PV(wacc,H353-(Activos!$C$8-E353),M353)","v":0},0,0,{"$f":"IF(J353=\"3\",ABS(I353-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PROBADOR - DUPLICADOR DE DISCO DURO IDE/SCSI S/ESPEC.TECNICAS",-2557.5,{"$f":"+C354/CostosyGastos!$D$7","v":-930},2006,"2007-01-31",5,48,2055,{"$f":"+IF(I354<=Activos!$C$8,\"1\",+IF(I354<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-19.375,78.894661124275444,0,0,{"$f":"PV(wacc,H354-(Activos!$C$8-E354),M354)","v":0},78.894661124275444,-19.375,{"$f":"IF(J354=\"3\",ABS(I354-Activos!$C$11),0)","v":37},900.93386041318911,-917.29734449887735,-19.375,-19.375,-19.375,-19.375,-19.375,-19.375,-19.375]
[null,"UNIDAD LOCAL (JGO. ETHERNET LAN EXTENDER)",-1392.98,{"$f":"+C355/CostosyGastos!$D$7","v":-506.53818181818184},2006,"2007-03-30",5,16,2023,{"$f":"+IF(I355<=Activos!$C$8,\"1\",+IF(I355<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-31.658636363636365,58.323788974893468,0,0,{"$f":"PV(wacc,H355-(Activos!$C$8-E355),M355)","v":0},58.323788974893468,-31.658636363636365,{"$f":"IF(J355=\"3\",ABS(I355-Activos!$C$11),0)","v":5},231.04933376939505,-386.14242301047386,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365]
[null,"UNIDAD REMOTA (JGO. ETHERNET LAN EXTENDER)",-1392.98,{"$f":"+C356/CostosyGastos!$D$7","v":-506.53818181818184},2006,"2007-03-30",5,16,2023,{"$f":"+IF(I356<=Activos!$C$8,\"1\",+IF(I356<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-31.658636363636365,58.323788974893468,0,0,{"$f":"PV(wacc,H356-(Activos!$C$8-E356),M356)","v":0},58.323788974893468,-31.658636363636365,{"$f":"IF(J356=\"3\",ABS(I356-Activos!$C$11),0)","v":5},231.04933376939505,-386.14242301047386,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365,-31.658636363636365]
[null,"ANTENA GP",-93582.15,{"$f":"+C357/CostosyGastos!$D$7","v":-34029.872727272726},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I357<=Activos!$C$8,\"1\",+IF(I357<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4836.0385903934412,0,0,{"$f":"PV(wacc,H357-(Activos!$C$8-E357),M357)","v":0},0,0,{"$f":"IF(J357=\"3\",ABS(I357-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA GP",-93582.15,{"$f":"+C358/CostosyGastos!$D$7","v":-34029.872727272726},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I358<=Activos!$C$8,\"1\",+IF(I358<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4836.0385903934412,0,0,{"$f":"PV(wacc,H358-(Activos!$C$8-E358),M358)","v":0},0,0,{"$f":"IF(J358=\"3\",ABS(I358-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA GP",-93582.15,{"$f":"+C359/CostosyGastos!$D$7","v":-34029.872727272726},2000,"2001-01-26",11,10,2011,{"$f":"+IF(I359<=Activos!$C$8,\"1\",+IF(I359<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,4836.0385903934412,0,0,{"$f":"PV(wacc,H359-(Activos!$C$8-E359),M359)","v":0},0,0,{"$f":"IF(J359=\"3\",ABS(I359-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE ALARMA Y PROTECCION",-1072.46,{"$f":"+C360/CostosyGastos!$D$7","v":-389.98545454545456},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I360<=Activos!$C$8,\"1\",+IF(I360<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.55230464111154,0,0,{"$f":"PV(wacc,H360-(Activos!$C$8-E360),M360)","v":0},0,0,{"$f":"IF(J360=\"3\",ABS(I360-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSOLA DE MADERA",-1072.46,{"$f":"+C361/CostosyGastos!$D$7","v":-389.98545454545456},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I361<=Activos!$C$8,\"1\",+IF(I361<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.55230464111154,0,0,{"$f":"PV(wacc,H361-(Activos!$C$8-E361),M361)","v":0},0,0,{"$f":"IF(J361=\"3\",ABS(I361-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSOLA DE MADERA",-1072.46,{"$f":"+C362/CostosyGastos!$D$7","v":-389.98545454545456},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I362<=Activos!$C$8,\"1\",+IF(I362<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.55230464111154,0,0,{"$f":"PV(wacc,H362-(Activos!$C$8-E362),M362)","v":0},0,0,{"$f":"IF(J362=\"3\",ABS(I362-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J362=\"1\",0,IF(Z$13<$I362,$K362,0))","v":0},0]
[null,"CONSOLA DE MADERA",-1072.46,{"$f":"+C363/CostosyGastos!$D$7","v":-389.98545454545456},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I363<=Activos!$C$8,\"1\",+IF(I363<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.55230464111154,0,0,{"$f":"PV(wacc,H363-(Activos!$C$8-E363),M363)","v":0},0,0,{"$f":"IF(J363=\"3\",ABS(I363-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSOLA DE MADERA",-1072.46,{"$f":"+C364/CostosyGastos!$D$7","v":-389.98545454545456},1999,"2000-12-31",12,10.000048000019,2010.000048000019,{"$f":"+IF(I364<=Activos!$C$8,\"1\",+IF(I364<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.55230464111154,0,0,{"$f":"PV(wacc,H364-(Activos!$C$8-E364),M364)","v":0},0,0,{"$f":"IF(J364=\"3\",ABS(I364-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C365/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I365<=Activos!$C$8,\"1\",+IF(I365<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H365-(Activos!$C$8-E365),M365)","v":0},0,0,{"$f":"IF(J365=\"3\",ABS(I365-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C366/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I366<=Activos!$C$8,\"1\",+IF(I366<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H366-(Activos!$C$8-E366),M366)","v":0},0,0,{"$f":"IF(J366=\"3\",ABS(I366-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C367/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I367<=Activos!$C$8,\"1\",+IF(I367<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H367-(Activos!$C$8-E367),M367)","v":0},0,0,{"$f":"IF(J367=\"3\",ABS(I367-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C368/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I368<=Activos!$C$8,\"1\",+IF(I368<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H368-(Activos!$C$8-E368),M368)","v":0},0,0,{"$f":"IF(J368=\"3\",ABS(I368-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C369/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I369<=Activos!$C$8,\"1\",+IF(I369<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H369-(Activos!$C$8-E369),M369)","v":0},0,0,{"$f":"IF(J369=\"3\",ABS(I369-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C370/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I370<=Activos!$C$8,\"1\",+IF(I370<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H370-(Activos!$C$8-E370),M370)","v":0},0,0,{"$f":"IF(J370=\"3\",ABS(I370-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C371/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I371<=Activos!$C$8,\"1\",+IF(I371<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H371-(Activos!$C$8-E371),M371)","v":0},0,0,{"$f":"IF(J371=\"3\",ABS(I371-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C372/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I372<=Activos!$C$8,\"1\",+IF(I372<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H372-(Activos!$C$8-E372),M372)","v":0},0,0,{"$f":"IF(J372=\"3\",ABS(I372-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C373/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I373<=Activos!$C$8,\"1\",+IF(I373<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H373-(Activos!$C$8-E373),M373)","v":0},0,0,{"$f":"IF(J373=\"3\",ABS(I373-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C374/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I374<=Activos!$C$8,\"1\",+IF(I374<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H374-(Activos!$C$8-E374),M374)","v":0},0,0,{"$f":"IF(J374=\"3\",ABS(I374-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C375/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I375<=Activos!$C$8,\"1\",+IF(I375<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H375-(Activos!$C$8-E375),M375)","v":0},0,0,{"$f":"IF(J375=\"3\",ABS(I375-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C376/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I376<=Activos!$C$8,\"1\",+IF(I376<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H376-(Activos!$C$8-E376),M376)","v":0},0,0,{"$f":"IF(J376=\"3\",ABS(I376-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C377/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I377<=Activos!$C$8,\"1\",+IF(I377<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H377-(Activos!$C$8-E377),M377)","v":0},0,0,{"$f":"IF(J377=\"3\",ABS(I377-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C378/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I378<=Activos!$C$8,\"1\",+IF(I378<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H378-(Activos!$C$8-E378),M378)","v":0},0,0,{"$f":"IF(J378=\"3\",ABS(I378-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C379/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I379<=Activos!$C$8,\"1\",+IF(I379<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H379-(Activos!$C$8-E379),M379)","v":0},0,0,{"$f":"IF(J379=\"3\",ABS(I379-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C380/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I380<=Activos!$C$8,\"1\",+IF(I380<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H380-(Activos!$C$8-E380),M380)","v":0},0,0,{"$f":"IF(J380=\"3\",ABS(I380-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C381/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I381<=Activos!$C$8,\"1\",+IF(I381<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H381-(Activos!$C$8-E381),M381)","v":0},0,0,{"$f":"IF(J381=\"3\",ABS(I381-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C382/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I382<=Activos!$C$8,\"1\",+IF(I382<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H382-(Activos!$C$8-E382),M382)","v":0},0,0,{"$f":"IF(J382=\"3\",ABS(I382-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C383/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I383<=Activos!$C$8,\"1\",+IF(I383<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H383-(Activos!$C$8-E383),M383)","v":0},0,0,{"$f":"IF(J383=\"3\",ABS(I383-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C384/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I384<=Activos!$C$8,\"1\",+IF(I384<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H384-(Activos!$C$8-E384),M384)","v":0},0,0,{"$f":"IF(J384=\"3\",ABS(I384-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C385/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I385<=Activos!$C$8,\"1\",+IF(I385<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H385-(Activos!$C$8-E385),M385)","v":0},0,0,{"$f":"IF(J385=\"3\",ABS(I385-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C386/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I386<=Activos!$C$8,\"1\",+IF(I386<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H386-(Activos!$C$8-E386),M386)","v":0},0,0,{"$f":"IF(J386=\"3\",ABS(I386-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J386=\"1\",0,IF(U$13<$I386,$K386,0))","v":0},0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C387/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I387<=Activos!$C$8,\"1\",+IF(I387<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H387-(Activos!$C$8-E387),M387)","v":0},0,0,{"$f":"IF(J387=\"3\",ABS(I387-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C388/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I388<=Activos!$C$8,\"1\",+IF(I388<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H388-(Activos!$C$8-E388),M388)","v":0},0,0,{"$f":"IF(J388=\"3\",ABS(I388-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C389/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I389<=Activos!$C$8,\"1\",+IF(I389<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H389-(Activos!$C$8-E389),M389)","v":0},0,0,{"$f":"IF(J389=\"3\",ABS(I389-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C390/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I390<=Activos!$C$8,\"1\",+IF(I390<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H390-(Activos!$C$8-E390),M390)","v":0},0,0,{"$f":"IF(J390=\"3\",ABS(I390-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C391/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I391<=Activos!$C$8,\"1\",+IF(I391<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H391-(Activos!$C$8-E391),M391)","v":0},0,0,{"$f":"IF(J391=\"3\",ABS(I391-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C392/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I392<=Activos!$C$8,\"1\",+IF(I392<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H392-(Activos!$C$8-E392),M392)","v":0},0,0,{"$f":"IF(J392=\"3\",ABS(I392-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C393/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I393<=Activos!$C$8,\"1\",+IF(I393<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H393-(Activos!$C$8-E393),M393)","v":0},0,0,{"$f":"IF(J393=\"3\",ABS(I393-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-883.18,{"$f":"+C394/CostosyGastos!$D$7","v":-321.15636363636361},1999,"2000-12-31",12,10,2010,{"$f":"+IF(I394<=Activos!$C$8,\"1\",+IF(I394<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,43.277273197076703,0,0,{"$f":"PV(wacc,H394-(Activos!$C$8-E394),M394)","v":0},0,0,{"$f":"IF(J394=\"3\",ABS(I394-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1739.98,{"$f":"+C395/CostosyGastos!$D$7","v":-632.72},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I395<=Activos!$C$8,\"1\",+IF(I395<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,85.26188298812194,0,0,{"$f":"PV(wacc,H395-(Activos!$C$8-E395),M395)","v":0},0,0,{"$f":"IF(J395=\"3\",ABS(I395-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1739.98,{"$f":"+C396/CostosyGastos!$D$7","v":-632.72},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I396<=Activos!$C$8,\"1\",+IF(I396<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,85.26188298812194,0,0,{"$f":"PV(wacc,H396-(Activos!$C$8-E396),M396)","v":0},0,0,{"$f":"IF(J396=\"3\",ABS(I396-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO (PCU)",-2570.83,{"$f":"+C397/CostosyGastos!$D$7","v":-934.84727272727275},2006,"2007-10-31",5,4.3636370618182934,2011.3636370618183,{"$f":"+IF(I397<=Activos!$C$8,\"1\",+IF(I397<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,235.98351992098407,0,0,{"$f":"PV(wacc,H397-(Activos!$C$8-E397),M397)","v":0},0,0,{"$f":"IF(J397=\"3\",ABS(I397-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CENTRAL DE COMUNICACIONES",-2116.5300000000002,{"$f":"+C398/CostosyGastos!$D$7","v":-769.64727272727282},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I398<=Activos!$C$8,\"1\",+IF(I398<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,103.71345256890871,0,0,{"$f":"PV(wacc,H398-(Activos!$C$8-E398),M398)","v":0},0,0,{"$f":"IF(J398=\"3\",ABS(I398-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"KIT INTEGRAL DE ACCESO ( INCLUYE DOS LECTORA, TABLERO DE CONTROL,TARJETA LOGICA,SOFTWARE)",-9376.69,{"$f":"+C399/CostosyGastos!$D$7","v":-3409.7054545454548},{"$f":"+YEAR(F399)-1","v":2000},"2001-03-31",{"$f":"C$8-YEAR(F399)","v":11},40.000016000006397,2041.0000160000063,{"$f":"+IF(I399<=Activos!$C$8,\"1\",+IF(I399<=Activos!$C$11,\"2\",\"3\"))","v":"3"},{"$f":"IF(J399=\"1\",0,D399/H399)","v":-85.242602266581827},{"$f":"IF(J399=\"1\",PMT(wacc,G399,D399),PMT(wacc,H399,D399))","v":295.11914328913673},0,0,{"$f":"PV(wacc,H399-(Activos!$C$8-E399),M399)","v":0},{"$f":"+IF($J399=\"3\",L399,0)","v":295.11914328913673},{"$f":"+IF($J399=\"3\",K399,0)","v":-85.242602266581827},{"$f":"IF(J399=\"3\",ABS(I399-Activos!$C$11),0)","v":23.000016000006326},{"$f":"-PV(wacc,R399,P399)","v":2987.8588871725369},{"$f":"PV(wacc,H399-($C$8-E399),P399)","v":-3174.7287892249929},-85.242602266581827,-85.242602266581827,-85.242602266581827,-85.242602266581827,-85.242602266581827,-85.242602266581827,-85.242602266581827]
[null,"CAJA FUERTE",-2838.68,{"$f":"+C400/CostosyGastos!$D$7","v":-1032.2472727272727},1999,"2000-12-30",12,10.000004000001599,{"$f":"+(YEAR(F400)+H400)","v":2010.0000040000016},{"$f":"+IF(I400<=Activos!$C$8,\"1\",+IF(I400<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,139.09999080490695,{"$f":"+IF(J400=\"2\",L400,0)","v":0},{"$f":"+IF(J400=\"2\",K400,0)","v":0},{"$f":"PV(wacc,H400-(Activos!$C$8-E400),M400)","v":0},0,0,{"$f":"IF(J400=\"3\",ABS(I400-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAMARA FOTOGRAFICA DIGITAL DE ALTA RESOLUCION",-3834.68,{"$f":"+C401/CostosyGastos!$D$7","v":-1394.4290909090907},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I401<=Activos!$C$8,\"1\",+IF(I401<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,198.16450532296938,0,0,{"$f":"PV(wacc,H401-(Activos!$C$8-E401),M401)","v":0},0,0,{"$f":"IF(J401=\"3\",ABS(I401-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C402/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I402<=Activos!$C$8,\"1\",+IF(I402<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H402-(Activos!$C$8-E402),M402)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J402=\"3\",ABS(I402-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C403/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I403<=Activos!$C$8,\"1\",+IF(I403<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H403-(Activos!$C$8-E403),M403)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J403=\"3\",ABS(I403-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C404/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I404<=Activos!$C$8,\"1\",+IF(I404<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H404-(Activos!$C$8-E404),M404)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J404=\"3\",ABS(I404-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C405/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I405<=Activos!$C$8,\"1\",+IF(I405<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H405-(Activos!$C$8-E405),M405)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J405=\"3\",ABS(I405-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,{"$f":"+IF($J405=\"1\",0,IF(W$13<$I405,$K405,0))","v":-9.5609355695636378},-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C406/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I406<=Activos!$C$8,\"1\",+IF(I406<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H406-(Activos!$C$8-E406),M406)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J406=\"3\",ABS(I406-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C407/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I407<=Activos!$C$8,\"1\",+IF(I407<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H407-(Activos!$C$8-E407),M407)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J407=\"3\",ABS(I407-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C408/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I408<=Activos!$C$8,\"1\",+IF(I408<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H408-(Activos!$C$8-E408),M408)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J408=\"3\",ABS(I408-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C409/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I409<=Activos!$C$8,\"1\",+IF(I409<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H409-(Activos!$C$8-E409),M409)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J409=\"3\",ABS(I409-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C410/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I410<=Activos!$C$8,\"1\",+IF(I410<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H410-(Activos!$C$8-E410),M410)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J410=\"3\",ABS(I410-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C411/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I411<=Activos!$C$8,\"1\",+IF(I411<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H411-(Activos!$C$8-E411),M411)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J411=\"3\",ABS(I411-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C412/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I412<=Activos!$C$8,\"1\",+IF(I412<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H412-(Activos!$C$8-E412),M412)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J412=\"3\",ABS(I412-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"HIGROTERMOMETRO",-450.73,{"$f":"+C413/CostosyGastos!$D$7","v":-163.90181818181819},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I413<=Activos!$C$8,\"1\",+IF(I413<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9.5609355695636378,18.255928462251504,0,0,{"$f":"PV(wacc,H413-(Activos!$C$8-E413),M413)","v":0},18.255928462251504,-9.5609355695636378,{"$f":"IF(J413=\"3\",ABS(I413-Activos!$C$11),0)","v":0.14286400000264621},2.4913210627448561,-73.993061552706635,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378,-9.5609355695636378]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-5722.68,{"$f":"+C414/CostosyGastos!$D$7","v":-2080.9745454545455},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I414<=Activos!$C$8,\"1\",+IF(I414<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,280.42073617999381,0,0,{"$f":"PV(wacc,H414-(Activos!$C$8-E414),M414)","v":0},0,0,{"$f":"IF(J414=\"3\",ABS(I414-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-5722.68,{"$f":"+C415/CostosyGastos!$D$7","v":-2080.9745454545455},1999,"2000-12-28",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I415<=Activos!$C$8,\"1\",+IF(I415<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,280.42073617999381,0,0,{"$f":"PV(wacc,H415-(Activos!$C$8-E415),M415)","v":0},0,0,{"$f":"IF(J415=\"3\",ABS(I415-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"GRABADORA REPRODUCTORA DE CASSETTE",-471.06,{"$f":"+C416/CostosyGastos!$D$7","v":-171.29454545454544},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I416<=Activos!$C$8,\"1\",+IF(I416<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-12.847085770254544,21.716554428080624,21.716554428080624,-12.847085770254544,{"$f":"PV(wacc,H416-(Activos!$C$8-E416),M416)","v":-26.389300333372059},0,0,{"$f":"IF(J416=\"3\",ABS(I416-Activos!$C$11),0)","v":0},0,0,-12.847085770254544,-12.847085770254544,-12.847085770254544,0,0,0,0]
[null,"MUEBLE PARA COMPUTADORA",-216.16,{"$f":"+C417/CostosyGastos!$D$7","v":-78.603636363636369},1999,"2000-08-24",12,17.142864000002742,2017.1428640000026,{"$f":"+IF(I417<=Activos!$C$8,\"1\",+IF(I417<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4.5852102871272731,8.7551338859190331,8.7551338859190331,-4.5852102871272731,{"$f":"PV(wacc,H417-(Activos!$C$8-E417),M417)","v":-29.675037255622964},0,0,{"$f":"IF(J417=\"3\",ABS(I417-Activos!$C$11),0)","v":0},0,0,-4.5852102871272731,-4.5852102871272731,-4.5852102871272731,-4.5852102871272731,-4.5852102871272731,-4.5852102871272731,0]
[null,"RADIO PORTATIL",-1090.83,{"$f":"+C418/CostosyGastos!$D$7","v":-396.66545454545451},1999,"2000-10-01",12,13.3333386666688,2013.3333386666689,{"$f":"+IF(I418<=Activos!$C$8,\"1\",+IF(I418<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-29.749897190945454,50.288857187583723,50.288857187583723,-29.749897190945454,{"$f":"PV(wacc,H418-(Activos!$C$8-E418),M418)","v":-15.891815356480148},0,0,{"$f":"IF(J418=\"3\",ABS(I418-Activos!$C$11),0)","v":0},0,0,-29.749897190945454,-29.749897190945454,0,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO",-2092.44,{"$f":"+C419/CostosyGastos!$D$7","v":-760.88727272727272},2006,"2007-08-28",5,4.8000007680001229,2011.800000768,{"$f":"+IF(I419<=Activos!$C$8,\"1\",+IF(I419<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,192.07079286590863,0,0,{"$f":"PV(wacc,H419-(Activos!$C$8-E419),M419)","v":0},0,0,{"$f":"IF(J419=\"3\",ABS(I419-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA LASER (SEGUN ESPECIFICACIONES TECNICAS)",-5245.48,{"$f":"+C420/CostosyGastos!$D$7","v":-1907.4472727272725},2006,"2007-04-30",5,12,2019,{"$f":"+IF(I420<=Activos!$C$8,\"1\",+IF(I420<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-158.95393939393938,257.03715098824921,0,0,{"$f":"PV(wacc,H420-(Activos!$C$8-E420),M420)","v":0},257.03715098824921,-158.95393939393938,{"$f":"IF(J420=\"3\",ABS(I420-Activos!$C$11),0)","v":1},237.3413695269999,-1177.5677551744575,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938]
[null,"IMPRESORA LASER (SEGUN ESPECIFICACIONES TECNICAS)",-5245.48,{"$f":"+C421/CostosyGastos!$D$7","v":-1907.4472727272725},2006,"2007-04-30",5,12,2019,{"$f":"+IF(I421<=Activos!$C$8,\"1\",+IF(I421<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-158.95393939393938,257.03715098824921,0,0,{"$f":"PV(wacc,H421-(Activos!$C$8-E421),M421)","v":0},257.03715098824921,-158.95393939393938,{"$f":"IF(J421=\"3\",ABS(I421-Activos!$C$11),0)","v":1},237.3413695269999,-1177.5677551744575,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938]
[null,"IMPRESORA LASER (SEGUN ESPECIFICACIONES TECNICAS)",-5245.48,{"$f":"+C422/CostosyGastos!$D$7","v":-1907.4472727272725},2006,"2007-04-30",5,12,2019,{"$f":"+IF(I422<=Activos!$C$8,\"1\",+IF(I422<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-158.95393939393938,257.03715098824921,0,0,{"$f":"PV(wacc,H422-(Activos!$C$8-E422),M422)","v":0},257.03715098824921,-158.95393939393938,{"$f":"IF(J422=\"3\",ABS(I422-Activos!$C$11),0)","v":1},237.3413695269999,-1177.5677551744575,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938]
[null,"IMPRESORA LASER (SEGUN ESPECIFICACIONES TECNICAS)",-5245.48,{"$f":"+C423/CostosyGastos!$D$7","v":-1907.4472727272725},2006,"2007-04-30",5,12,2019,{"$f":"+IF(I423<=Activos!$C$8,\"1\",+IF(I423<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-158.95393939393938,257.03715098824921,0,0,{"$f":"PV(wacc,H423-(Activos!$C$8-E423),M423)","v":0},257.03715098824921,-158.95393939393938,{"$f":"IF(J423=\"3\",ABS(I423-Activos!$C$11),0)","v":1},237.3413695269999,-1177.5677551744575,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938]
[null,"IMPRESORA LASER (SEGUN ESPECIFICACIONES TECNICAS)",-5245.48,{"$f":"+C424/CostosyGastos!$D$7","v":-1907.4472727272725},2006,"2007-04-30",5,12,2019,{"$f":"+IF(I424<=Activos!$C$8,\"1\",+IF(I424<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-158.95393939393938,257.03715098824921,0,0,{"$f":"PV(wacc,H424-(Activos!$C$8-E424),M424)","v":0},257.03715098824921,-158.95393939393938,{"$f":"IF(J424=\"3\",ABS(I424-Activos!$C$11),0)","v":1},237.3413695269999,-1177.5677551744575,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938,-158.95393939393938]
[null,"EQUIPO  DE AIRE ACONDICIONADO TIPO VENTANA DE 18000 BTU",-1742.47,{"$f":"+C425/CostosyGastos!$D$7","v":-633.62545454545455},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I425<=Activos!$C$8,\"1\",+IF(I425<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,90.045507210540265,0,0,{"$f":"PV(wacc,H425-(Activos!$C$8-E425),M425)","v":0},0,0,{"$f":"IF(J425=\"3\",ABS(I425-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 29\"",-212327.79,{"$f":"+C426/CostosyGastos!$D$7","v":-77210.105454545454},2006,"2007-12-31",5,12.000001920000306,2019.0000019200004,{"$f":"+IF(I426<=Activos!$C$8,\"1\",+IF(I426<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-6434.1744250773818,10404.410083703411,0,0,{"$f":"PV(wacc,H426-(Activos!$C$8-E426),M426)","v":0},10404.410083703411,-6434.1744250773818,{"$f":"IF(J426=\"3\",ABS(I426-Activos!$C$11),0)","v":1.0000019200003862},9607.1773424863568,-47665.875677835909,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818]
[null,"MONITOR DE 29\"",-212327.79,{"$f":"+C427/CostosyGastos!$D$7","v":-77210.105454545454},2006,"2007-12-31",5,12.000001920000306,2019.0000019200004,{"$f":"+IF(I427<=Activos!$C$8,\"1\",+IF(I427<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-6434.1744250773818,10404.410083703411,0,0,{"$f":"PV(wacc,H427-(Activos!$C$8-E427),M427)","v":0},10404.410083703411,-6434.1744250773818,{"$f":"IF(J427=\"3\",ABS(I427-Activos!$C$11),0)","v":1.0000019200003862},9607.1773424863568,-47665.875677835909,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818,-6434.1744250773818]
[null,"RELOJ DIGITAL",-115.24,{"$f":"+C428/CostosyGastos!$D$7","v":-41.905454545454546},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I428<=Activos!$C$8,\"1\",+IF(I428<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5.6469496175537497,0,0,{"$f":"PV(wacc,H428-(Activos!$C$8-E428),M428)","v":0},0,0,{"$f":"IF(J428=\"3\",ABS(I428-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RELOJ DIGITAL",-115.24,{"$f":"+C429/CostosyGastos!$D$7","v":-41.905454545454546},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I429<=Activos!$C$8,\"1\",+IF(I429<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5.6469496175537497,0,0,{"$f":"PV(wacc,H429-(Activos!$C$8-E429),M429)","v":0},0,0,{"$f":"IF(J429=\"3\",ABS(I429-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ANTENA MOVIL",-170.23,{"$f":"+C430/CostosyGastos!$D$7","v":-61.901818181818179},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I430<=Activos!$C$8,\"1\",+IF(I430<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,8.3415500988907905,0,0,{"$f":"PV(wacc,H430-(Activos!$C$8-E430),M430)","v":0},0,0,{"$f":"IF(J430=\"3\",ABS(I430-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMAS DE CONMUTACION DIGITAL ISDN PARA COMUNICACIONES ATS",-571003.04,{"$f":"+C431/CostosyGastos!$D$7","v":-207637.46909090912},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I431<=Activos!$C$8,\"1\",+IF(I431<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,29507.686419599999,0,0,{"$f":"PV(wacc,H431-(Activos!$C$8-E431),M431)","v":0},0,0,{"$f":"IF(J431=\"3\",ABS(I431-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRIMOTO - MOTOKAR 2006-COLOR ROJO-",-4642.8599999999997,{"$f":"+C432/CostosyGastos!$D$7","v":-1688.3127272727272},2005,"2006-12-30",6,4.9999990000001997,2010.9999990000001,{"$f":"+IF(I432<=Activos!$C$8,\"1\",+IF(I432<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,368.52154917496989,0,0,{"$f":"PV(wacc,H432-(Activos!$C$8-E432),M432)","v":0},0,0,{"$f":"IF(J432=\"3\",ABS(I432-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C433/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I433<=Activos!$C$8,\"1\",+IF(I433<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H433-(Activos!$C$8-E433),M433)","v":0},0,0,{"$f":"IF(J433=\"3\",ABS(I433-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C434/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I434<=Activos!$C$8,\"1\",+IF(I434<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H434-(Activos!$C$8-E434),M434)","v":0},0,0,{"$f":"IF(J434=\"3\",ABS(I434-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C435/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I435<=Activos!$C$8,\"1\",+IF(I435<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H435-(Activos!$C$8-E435),M435)","v":0},0,0,{"$f":"IF(J435=\"3\",ABS(I435-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C436/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I436<=Activos!$C$8,\"1\",+IF(I436<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H436-(Activos!$C$8-E436),M436)","v":0},0,0,{"$f":"IF(J436=\"3\",ABS(I436-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C437/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I437<=Activos!$C$8,\"1\",+IF(I437<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H437-(Activos!$C$8-E437),M437)","v":0},0,0,{"$f":"IF(J437=\"3\",ABS(I437-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C438/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I438<=Activos!$C$8,\"1\",+IF(I438<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H438-(Activos!$C$8-E438),M438)","v":0},0,0,{"$f":"IF(J438=\"3\",ABS(I438-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C439/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I439<=Activos!$C$8,\"1\",+IF(I439<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H439-(Activos!$C$8-E439),M439)","v":0},0,0,{"$f":"IF(J439=\"3\",ABS(I439-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C440/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I440<=Activos!$C$8,\"1\",+IF(I440<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H440-(Activos!$C$8-E440),M440)","v":0},0,0,{"$f":"IF(J440=\"3\",ABS(I440-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C441/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I441<=Activos!$C$8,\"1\",+IF(I441<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H441-(Activos!$C$8-E441),M441)","v":0},0,0,{"$f":"IF(J441=\"3\",ABS(I441-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C442/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I442<=Activos!$C$8,\"1\",+IF(I442<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H442-(Activos!$C$8-E442),M442)","v":0},0,0,{"$f":"IF(J442=\"3\",ABS(I442-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C443/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I443<=Activos!$C$8,\"1\",+IF(I443<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H443-(Activos!$C$8-E443),M443)","v":0},0,0,{"$f":"IF(J443=\"3\",ABS(I443-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C444/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I444<=Activos!$C$8,\"1\",+IF(I444<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H444-(Activos!$C$8-E444),M444)","v":0},0,0,{"$f":"IF(J444=\"3\",ABS(I444-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C445/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I445<=Activos!$C$8,\"1\",+IF(I445<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H445-(Activos!$C$8-E445),M445)","v":0},0,0,{"$f":"IF(J445=\"3\",ABS(I445-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO",-81.62,{"$f":"+C446/CostosyGastos!$D$7","v":-29.680000000000003},1999,"2000-09-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I446<=Activos!$C$8,\"1\",+IF(I446<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3.9995142987221195,0,0,{"$f":"PV(wacc,H446-(Activos!$C$8-E446),M446)","v":0},0,0,{"$f":"IF(J446=\"3\",ABS(I446-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-361.27,{"$f":"+C447/CostosyGastos!$D$7","v":-131.37090909090909},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I447<=Activos!$C$8,\"1\",+IF(I447<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17.702824438854936,0,0,{"$f":"PV(wacc,H447-(Activos!$C$8-E447),M447)","v":0},0,0,{"$f":"IF(J447=\"3\",ABS(I447-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J447=\"1\",0,IF(Z$13<$I447,$K447,0))","v":0},0]
[null,"FUENTE DE PODER",-361.27,{"$f":"+C448/CostosyGastos!$D$7","v":-131.37090909090909},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I448<=Activos!$C$8,\"1\",+IF(I448<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17.702824438854936,0,0,{"$f":"PV(wacc,H448-(Activos!$C$8-E448),M448)","v":0},0,0,{"$f":"IF(J448=\"3\",ABS(I448-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FUENTE DE PODER",-361.27,{"$f":"+C449/CostosyGastos!$D$7","v":-131.37090909090909},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I449<=Activos!$C$8,\"1\",+IF(I449<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,17.702824438854936,0,0,{"$f":"PV(wacc,H449-(Activos!$C$8-E449),M449)","v":0},0,0,{"$f":"IF(J449=\"3\",ABS(I449-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"REPETIDORA VHF 50W C/FUENTE  ( INCLUYE DUPLEXOR VXD-40B )",-7281.77,{"$f":"+C450/CostosyGastos!$D$7","v":-2647.9163636363637},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I450<=Activos!$C$8,\"1\",+IF(I450<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-154.46172609407273,294.93371241889633,0,0,{"$f":"PV(wacc,H450-(Activos!$C$8-E450),M450)","v":0},294.93371241889633,-154.46172609407273,{"$f":"IF(J450=\"3\",ABS(I450-Activos!$C$11),0)","v":0.14286400000264621},40.248545637218761,-1195.3951496963875,{"$f":"+IF($J450=\"1\",0,IF(U$13<$I450,$K450,0))","v":-154.46172609407273},-154.46172609407273,-154.46172609407273,-154.46172609407273,-154.46172609407273,-154.46172609407273,-154.46172609407273]
[null,"COMPUTADORA PORTATIL - (LAPTOP)",-3528.57,{"$f":"+C451/CostosyGastos!$D$7","v":-1283.1163636363638},2006,"2007-02-28",5,24,2031,{"$f":"+IF(I451<=Activos!$C$8,\"1\",+IF(I451<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-53.463181818181823,124.91597995664669,0,0,{"$f":"PV(wacc,H451-(Activos!$C$8-E451),M451)","v":0},124.91597995664669,-53.463181818181823,{"$f":"IF(J451=\"3\",ABS(I451-Activos!$C$11),0)","v":13},971.30161434460388,-1146.8452455337231,-53.463181818181823,-53.463181818181823,-53.463181818181823,-53.463181818181823,-53.463181818181823,-53.463181818181823,-53.463181818181823]
[null,"EQUIPO DE RADIO",-1075.28,{"$f":"+C452/CostosyGastos!$D$7","v":-391.01090909090908},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I452<=Activos!$C$8,\"1\",+IF(I452<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.690489281180106,0,0,{"$f":"PV(wacc,H452-(Activos!$C$8-E452),M452)","v":0},0,0,{"$f":"IF(J452=\"3\",ABS(I452-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO DE RADIO",-1075.28,{"$f":"+C453/CostosyGastos!$D$7","v":-391.01090909090908},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I453<=Activos!$C$8,\"1\",+IF(I453<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.690489281180106,0,0,{"$f":"PV(wacc,H453-(Activos!$C$8-E453),M453)","v":0},0,0,{"$f":"IF(J453=\"3\",ABS(I453-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BASE RADIO TRANSMISOR",-1075.28,{"$f":"+C454/CostosyGastos!$D$7","v":-391.01090909090908},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I454<=Activos!$C$8,\"1\",+IF(I454<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.690489281180106,0,0,{"$f":"PV(wacc,H454-(Activos!$C$8-E454),M454)","v":0},0,0,{"$f":"IF(J454=\"3\",ABS(I454-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BASE RADIO TRANSMISOR",-1075.28,{"$f":"+C455/CostosyGastos!$D$7","v":-391.01090909090908},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I455<=Activos!$C$8,\"1\",+IF(I455<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,52.690489281180106,0,0,{"$f":"PV(wacc,H455-(Activos!$C$8-E455),M455)","v":0},0,0,{"$f":"IF(J455=\"3\",ABS(I455-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MAQUINA DE SOLDAR ELECTRICA (MASCARA , TENAZAS, CABLES)",-3312.07,{"$f":"+C456/CostosyGastos!$D$7","v":-1204.389090909091},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I456<=Activos!$C$8,\"1\",+IF(I456<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,171.15762283816309,0,0,{"$f":"PV(wacc,H456-(Activos!$C$8-E456),M456)","v":0},0,0,{"$f":"IF(J456=\"3\",ABS(I456-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - UPS",-5547.71,{"$f":"+C457/CostosyGastos!$D$7","v":-2017.3490909090908},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I457<=Activos!$C$8,\"1\",+IF(I457<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,271.84691828183884,0,0,{"$f":"PV(wacc,H457-(Activos!$C$8-E457),M457)","v":0},0,0,{"$f":"IF(J457=\"3\",ABS(I457-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MODULO PARA COMPUTADORA DE MELAMINE",-229.28,{"$f":"+C458/CostosyGastos!$D$7","v":-83.374545454545455},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I458<=Activos!$C$8,\"1\",+IF(I458<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.4739380043636365,8.1168099511117511,0,0,{"$f":"PV(wacc,H458-(Activos!$C$8-E458),M458)","v":0},8.1168099511117511,-3.4739380043636365,{"$f":"IF(J458=\"3\",ABS(I458-Activos!$C$11),0)","v":7.0000096000037502},41.831147705431825,-60.234072533406831,-3.4739380043636365,-3.4739380043636365,-3.4739380043636365,-3.4739380043636365,-3.4739380043636365,-3.4739380043636365,-3.4739380043636365]
[null,"TELEVISOR DE 29\"",-2235.67,{"$f":"+C459/CostosyGastos!$D$7","v":-812.97090909090912},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I459<=Activos!$C$8,\"1\",+IF(I459<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-40.648529195127274,84.650662613873919,0,0,{"$f":"PV(wacc,H459-(Activos!$C$8-E459),M459)","v":0},84.650662613873919,-40.648529195127274,{"$f":"IF(J459=\"3\",ABS(I459-Activos!$C$11),0)","v":3.000008000003163},216.98379102355423,-480.99460204271139,-40.648529195127274,-40.648529195127274,-40.648529195127274,-40.648529195127274,-40.648529195127274,-40.648529195127274,-40.648529195127274]
[null,"RELOJ DIGITAL",-130.84,{"$f":"+C460/CostosyGastos!$D$7","v":-47.578181818181818},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I460<=Activos!$C$8,\"1\",+IF(I460<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2.3789081393454548,4.9540820856384267,0,0,{"$f":"PV(wacc,H460-(Activos!$C$8-E460),M460)","v":0},4.9540820856384267,-2.3789081393454548,{"$f":"IF(J460=\"3\",ABS(I460-Activos!$C$11),0)","v":3.000008000003163},12.698725311661306,-28.149652556624339,-2.3789081393454548,-2.3789081393454548,-2.3789081393454548,-2.3789081393454548,-2.3789081393454548,-2.3789081393454548,-2.3789081393454548]
[null,"GENERADOR DE SEÐALES VOR /LOC/GS/MKR - CREDITO DOCUMENTARIO N¦ 62303202101",-127356.09,{"$f":"+C461/CostosyGastos!$D$7","v":-46311.305454545451},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I461<=Activos!$C$8,\"1\",+IF(I461<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1929.6369554176363,4508.571086211984,0,0,{"$f":"PV(wacc,H461-(Activos!$C$8-E461),M461)","v":0},4508.571086211984,-1929.6369554176363,{"$f":"IF(J461=\"3\",ABS(I461-Activos!$C$11),0)","v":7.0000096000037502},23235.569661445694,-33457.676040784572,-1929.6369554176363,-1929.6369554176363,-1929.6369554176363,-1929.6369554176363,-1929.6369554176363,-1929.6369554176363,-1929.6369554176363]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C462/CostosyGastos!$D$7","v":-2517.4254545454546},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I462<=Activos!$C$8,\"1\",+IF(I462<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,357.75528002088612,0,0,{"$f":"PV(wacc,H462-(Activos!$C$8-E462),M462)","v":0},0,0,{"$f":"IF(J462=\"3\",ABS(I462-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C463/CostosyGastos!$D$7","v":-2517.4254545454546},{"$f":"+YEAR(F463)-1","v":2000},"2001-12-31",{"$f":"C$8-YEAR(F463)","v":11},10.000004000001599,2011.0000040000016,{"$f":"+IF(I463<=Activos!$C$8,\"1\",+IF(I463<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J463=\"1\",0,D463/H463)","v":0},{"$f":"IF(J463=\"1\",PMT(wacc,G463,D463),PMT(wacc,H463,D463))","v":357.75528002088612},0,0,{"$f":"PV(wacc,H463-(Activos!$C$8-E463),M463)","v":0},{"$f":"+IF($J463=\"3\",L463,0)","v":0},{"$f":"+IF($J463=\"3\",K463,0)","v":0},{"$f":"IF(J463=\"3\",ABS(I463-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R463,P463)","v":0},{"$f":"PV(wacc,H463-($C$8-E463),P463)","v":0},0,0,0,0,0,0,0]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C464/CostosyGastos!$D$7","v":-2517.4254545454546},2000,"2001-12-31",11,10.000004000001599,{"$f":"+(YEAR(F464)+H464)","v":2011.0000040000016},{"$f":"+IF(I464<=Activos!$C$8,\"1\",+IF(I464<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,357.75528002088612,{"$f":"+IF(J464=\"2\",L464,0)","v":0},{"$f":"+IF(J464=\"2\",K464,0)","v":0},{"$f":"PV(wacc,H464-(Activos!$C$8-E464),M464)","v":0},0,0,{"$f":"IF(J464=\"3\",ABS(I464-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C465/CostosyGastos!$D$7","v":-2517.4254545454546},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I465<=Activos!$C$8,\"1\",+IF(I465<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,357.75528002088612,0,0,{"$f":"PV(wacc,H465-(Activos!$C$8-E465),M465)","v":0},0,0,{"$f":"IF(J465=\"3\",ABS(I465-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C466/CostosyGastos!$D$7","v":-2517.4254545454546},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I466<=Activos!$C$8,\"1\",+IF(I466<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,357.75528002088612,0,0,{"$f":"PV(wacc,H466-(Activos!$C$8-E466),M466)","v":0},0,0,{"$f":"IF(J466=\"3\",ABS(I466-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTOR HF.SSB 100W",-6922.92,{"$f":"+C467/CostosyGastos!$D$7","v":-2517.4254545454546},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I467<=Activos!$C$8,\"1\",+IF(I467<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,357.75528002088612,0,0,{"$f":"PV(wacc,H467-(Activos!$C$8-E467),M467)","v":0},0,0,{"$f":"IF(J467=\"3\",ABS(I467-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO PORTATIL DUAL BAND 5W",-1792.93,{"$f":"+C468/CostosyGastos!$D$7","v":-651.97454545454548},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I468<=Activos!$C$8,\"1\",+IF(I468<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.031833272109097,72.619088629167322,0,0,{"$f":"PV(wacc,H468-(Activos!$C$8-E468),M468)","v":0},72.619088629167322,-38.031833272109097,{"$f":"IF(J468=\"3\",ABS(I468-Activos!$C$11),0)","v":0.14286400000264621},9.9100664988510516,-294.33226066535246,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097]
[null,"RADIO PORTATIL DUAL BAND 5W",-1792.93,{"$f":"+C469/CostosyGastos!$D$7","v":-651.97454545454548},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I469<=Activos!$C$8,\"1\",+IF(I469<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.031833272109097,72.619088629167322,0,0,{"$f":"PV(wacc,H469-(Activos!$C$8-E469),M469)","v":0},72.619088629167322,-38.031833272109097,{"$f":"IF(J469=\"3\",ABS(I469-Activos!$C$11),0)","v":0.14286400000264621},9.9100664988510516,-294.33226066535246,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097]
[null,"RADIO PORTATIL DUAL BAND 5W",-1792.93,{"$f":"+C470/CostosyGastos!$D$7","v":-651.97454545454548},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I470<=Activos!$C$8,\"1\",+IF(I470<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.031833272109097,72.619088629167322,0,0,{"$f":"PV(wacc,H470-(Activos!$C$8-E470),M470)","v":0},72.619088629167322,-38.031833272109097,{"$f":"IF(J470=\"3\",ABS(I470-Activos!$C$11),0)","v":0.14286400000264621},9.9100664988510516,-294.33226066535246,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097]
[null,"RADIO PORTATIL DUAL BAND 5W",-1792.93,{"$f":"+C471/CostosyGastos!$D$7","v":-651.97454545454548},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I471<=Activos!$C$8,\"1\",+IF(I471<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.031833272109097,72.619088629167322,0,0,{"$f":"PV(wacc,H471-(Activos!$C$8-E471),M471)","v":0},72.619088629167322,-38.031833272109097,{"$f":"IF(J471=\"3\",ABS(I471-Activos!$C$11),0)","v":0.14286400000264621},9.9100664988510516,-294.33226066535246,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097,-38.031833272109097]
[null,"MOSTRADOR DE METAL Y MADERA",-2904.14,{"$f":"+C472/CostosyGastos!$D$7","v":-1056.050909090909},1999,"2000-12-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I472<=Activos!$C$8,\"1\",+IF(I472<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,142.3076385137326,0,0,{"$f":"PV(wacc,H472-(Activos!$C$8-E472),M472)","v":0},0,0,{"$f":"IF(J472=\"3\",ABS(I472-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR DE METAL Y MADERA",-2904.14,{"$f":"+C473/CostosyGastos!$D$7","v":-1056.050909090909},1999,"2000-12-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I473<=Activos!$C$8,\"1\",+IF(I473<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,142.3076385137326,0,0,{"$f":"PV(wacc,H473-(Activos!$C$8-E473),M473)","v":0},0,0,{"$f":"IF(J473=\"3\",ABS(I473-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C474/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I474<=Activos!$C$8,\"1\",+IF(I474<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H474-(Activos!$C$8-E474),M474)","v":0},0,0,{"$f":"IF(J474=\"3\",ABS(I474-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C475/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I475<=Activos!$C$8,\"1\",+IF(I475<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H475-(Activos!$C$8-E475),M475)","v":0},0,0,{"$f":"IF(J475=\"3\",ABS(I475-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C476/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I476<=Activos!$C$8,\"1\",+IF(I476<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H476-(Activos!$C$8-E476),M476)","v":0},0,0,{"$f":"IF(J476=\"3\",ABS(I476-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C477/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I477<=Activos!$C$8,\"1\",+IF(I477<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H477-(Activos!$C$8-E477),M477)","v":0},0,0,{"$f":"IF(J477=\"3\",ABS(I477-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C478/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I478<=Activos!$C$8,\"1\",+IF(I478<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H478-(Activos!$C$8-E478),M478)","v":0},0,0,{"$f":"IF(J478=\"3\",ABS(I478-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-2193.7399999999998,{"$f":"+C479/CostosyGastos!$D$7","v":-797.72363636363627},1998,"1999-11-17",13,10,2009,{"$f":"+IF(I479<=Activos!$C$8,\"1\",+IF(I479<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,102.59267389170574,0,0,{"$f":"PV(wacc,H479-(Activos!$C$8-E479),M479)","v":0},0,0,{"$f":"IF(J479=\"3\",ABS(I479-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"LECTORA DE PROXIMIDAD",-1377.73,{"$f":"+C480/CostosyGastos!$D$7","v":-500.99272727272728},1999,"2000-12-06",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I480<=Activos!$C$8,\"1\",+IF(I480<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,67.511036936760902,0,0,{"$f":"PV(wacc,H480-(Activos!$C$8-E480),M480)","v":0},0,0,{"$f":"IF(J480=\"3\",ABS(I480-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR",-313.45999999999998,{"$f":"+C481/CostosyGastos!$D$7","v":-113.98545454545454},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I481<=Activos!$C$8,\"1\",+IF(I481<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.7995138850044441,10.411533510370219,0,0,{"$f":"PV(wacc,H481-(Activos!$C$8-E481),M481)","v":0},10.411533510370219,-3.7995138850044441,{"$f":"IF(J481=\"3\",ABS(I481-Activos!$C$11),0)","v":13.000010000047951},80.956365567526916,-95.587615646494399,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441]
[null,"BINOCULAR",-313.45999999999998,{"$f":"+C482/CostosyGastos!$D$7","v":-113.98545454545454},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I482<=Activos!$C$8,\"1\",+IF(I482<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.7995138850044441,10.411533510370219,0,0,{"$f":"PV(wacc,H482-(Activos!$C$8-E482),M482)","v":0},10.411533510370219,-3.7995138850044441,{"$f":"IF(J482=\"3\",ABS(I482-Activos!$C$11),0)","v":13.000010000047951},80.956365567526916,-95.587615646494399,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441]
[null,"MALETIN DE HERRAMIENTAS DE 59 PIEZAS INCLUYE MALETIN DE CUERO",-1553.04,{"$f":"+C483/CostosyGastos!$D$7","v":-564.74181818181819},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I483<=Activos!$C$8,\"1\",+IF(I483<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-23.530899678545456,54.979634187345582,0,0,{"$f":"PV(wacc,H483-(Activos!$C$8-E483),M483)","v":0},54.979634187345582,-23.530899678545456,{"$f":"IF(J483=\"3\",ABS(I483-Activos!$C$11),0)","v":7.0000096000037502},283.34545373536218,-407.99862180426612,-23.530899678545456,-23.530899678545456,-23.530899678545456,-23.530899678545456,-23.530899678545456,-23.530899678545456,-23.530899678545456]
[null,"UNIDAD EVAPORADORA (EQUIPO DE AIRE ACONDICIONADO)",-2185.23,{"$f":"+C484/CostosyGastos!$D$7","v":-794.62909090909091},2000,"2001-02-28",11,10,2011,{"$f":"+IF(I484<=Activos!$C$8,\"1\",+IF(I484<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,112.9259865143669,0,0,{"$f":"PV(wacc,H484-(Activos!$C$8-E484),M484)","v":0},0,0,{"$f":"IF(J484=\"3\",ABS(I484-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR",-313.45999999999998,{"$f":"+C485/CostosyGastos!$D$7","v":-113.98545454545454},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I485<=Activos!$C$8,\"1\",+IF(I485<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.7995138850044441,10.411533510370219,0,0,{"$f":"PV(wacc,H485-(Activos!$C$8-E485),M485)","v":0},10.411533510370219,-3.7995138850044441,{"$f":"IF(J485=\"3\",ABS(I485-Activos!$C$11),0)","v":13.000010000047951},80.956365567526916,-95.587615646494399,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441,-3.7995138850044441]
[null,"UNIDAD CONDENSADORA (EQ. DE AIRE ACONDIC. TIPO SPLIT 24,000 BTU)",-2185.2399999999998,{"$f":"+C486/CostosyGastos!$D$7","v":-794.63272727272715},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I486<=Activos!$C$8,\"1\",+IF(I486<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-13.243873490327269,66.499126761848089,0,0,{"$f":"PV(wacc,H486-(Activos!$C$8-E486),M486)","v":0},66.499126761848089,-13.243873490327269,{"$f":"IF(J486=\"3\",ABS(I486-Activos!$C$11),0)","v":43.000024000009489},775.33422045736359,-783.88308717163898,-13.243873490327269,-13.243873490327269,-13.243873490327269,-13.243873490327269,-13.243873490327269,-13.243873490327269,-13.243873490327269]
[null,"TAPE BACK UP HP SRESTORE 12/24GB",-3810.2,{"$f":"+C487/CostosyGastos!$D$7","v":-1385.5272727272727},2000,"2001-08-31",11,15.000006000002401,2016.0000060000025,{"$f":"+IF(I487<=Activos!$C$8,\"1\",+IF(I487<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-92.368447901090903,164.83277736573041,164.83277736573041,-92.368447901090903,{"$f":"PV(wacc,H487-(Activos!$C$8-E487),M487)","v":-422.51317009401959},0,0,{"$f":"IF(J487=\"3\",ABS(I487-Activos!$C$11),0)","v":0},0,0,-92.368447901090903,-92.368447901090903,-92.368447901090903,-92.368447901090903,-92.368447901090903,0,0]
[null,"TAPE BACK UP HP SRESTORE 12/24GB",-3810.2,{"$f":"+C488/CostosyGastos!$D$7","v":-1385.5272727272727},2000,"2001-08-31",11,15.000006000002401,2016.0000060000025,{"$f":"+IF(I488<=Activos!$C$8,\"1\",+IF(I488<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-92.368447901090903,164.83277736573041,164.83277736573041,-92.368447901090903,{"$f":"PV(wacc,H488-(Activos!$C$8-E488),M488)","v":-422.51317009401959},0,0,{"$f":"IF(J488=\"3\",ABS(I488-Activos!$C$11),0)","v":0},0,0,-92.368447901090903,-92.368447901090903,-92.368447901090903,-92.368447901090903,-92.368447901090903,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA 18000 BTU /HR",-2761.34,{"$f":"+C489/CostosyGastos!$D$7","v":-1004.1236363636364},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I489<=Activos!$C$8,\"1\",+IF(I489<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,142.69758496889659,0,0,{"$f":"PV(wacc,H489-(Activos!$C$8-E489),M489)","v":0},0,0,{"$f":"IF(J489=\"3\",ABS(I489-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR",-313.42,{"$f":"+C490/CostosyGastos!$D$7","v":-113.9709090909091},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I490<=Activos!$C$8,\"1\",+IF(I490<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.7990290366812127,10.410204915524259,0,0,{"$f":"PV(wacc,H490-(Activos!$C$8-E490),M490)","v":0},10.410204915524259,-3.7990290366812127,{"$f":"IF(J490=\"3\",ABS(I490-Activos!$C$11),0)","v":13.000010000047951},80.946034888580002,-95.575417903159178,-3.7990290366812127,-3.7990290366812127,{"$f":"+IF($J490=\"1\",0,IF(W$13<$I490,$K490,0))","v":-3.7990290366812127},-3.7990290366812127,-3.7990290366812127,-3.7990290366812127,-3.7990290366812127]
[null,"INTERCOMUNICADOR",-242.58,{"$f":"+C491/CostosyGastos!$D$7","v":-88.210909090909098},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I491<=Activos!$C$8,\"1\",+IF(I491<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,11.88681914462156,0,0,{"$f":"PV(wacc,H491-(Activos!$C$8-E491),M491)","v":0},0,0,{"$f":"IF(J491=\"3\",ABS(I491-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"INTERCOMUNICADOR",-242.58,{"$f":"+C492/CostosyGastos!$D$7","v":-88.210909090909098},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I492<=Activos!$C$8,\"1\",+IF(I492<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,11.88681914462156,0,0,{"$f":"PV(wacc,H492-(Activos!$C$8-E492),M492)","v":0},0,0,{"$f":"IF(J492=\"3\",ABS(I492-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"INTERCOMUNICADOR",-242.58,{"$f":"+C493/CostosyGastos!$D$7","v":-88.210909090909098},1999,"2000-12-27",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I493<=Activos!$C$8,\"1\",+IF(I493<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,11.88681914462156,0,0,{"$f":"PV(wacc,H493-(Activos!$C$8-E493),M493)","v":0},0,0,{"$f":"IF(J493=\"3\",ABS(I493-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MOSTRADOR DE MADERA",-1982.67,{"$f":"+C494/CostosyGastos!$D$7","v":-720.97090909090912},1999,"2000-12-14",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I494<=Activos!$C$8,\"1\",+IF(I494<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,97.154092313739085,0,0,{"$f":"PV(wacc,H494-(Activos!$C$8-E494),M494)","v":0},0,0,{"$f":"IF(J494=\"3\",ABS(I494-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BINOCULAR",-313.43,{"$f":"+C495/CostosyGastos!$D$7","v":-113.97454545454546},2000,"2001-04-30",11,30.000010000048,2031.000010000048,{"$f":"+IF(I495<=Activos!$C$8,\"1\",+IF(I495<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3.7991502487620203,10.410537064235749,0,0,{"$f":"PV(wacc,H495-(Activos!$C$8-E495),M495)","v":0},10.410537064235749,-3.7991502487620203,{"$f":"IF(J495=\"3\",ABS(I495-Activos!$C$11),0)","v":13.000010000047951},80.948617558316727,-95.578467338992994,-3.7991502487620203,-3.7991502487620203,-3.7991502487620203,-3.7991502487620203,-3.7991502487620203,-3.7991502487620203,-3.7991502487620203]
[null,"ESTABILIZADOR",-321.83,{"$f":"+C496/CostosyGastos!$D$7","v":-117.0290909090909},1999,"2000-12-31",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I496<=Activos!$C$8,\"1\",+IF(I496<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,15.770199543711584,0,0,{"$f":"PV(wacc,H496-(Activos!$C$8-E496),M496)","v":0},0,0,{"$f":"IF(J496=\"3\",ABS(I496-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO BASE TX/RX",-1806.35,{"$f":"+C497/CostosyGastos!$D$7","v":-656.85454545454547},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I497<=Activos!$C$8,\"1\",+IF(I497<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.316499824909094,73.16263922478646,0,0,{"$f":"PV(wacc,H497-(Activos!$C$8-E497),M497)","v":0},73.16263922478646,-38.316499824909094,{"$f":"IF(J497=\"3\",ABS(I497-Activos!$C$11),0)","v":0.14286400000264621},9.9842428986070821,-296.53532433104436,-38.316499824909094,-38.316499824909094,-38.316499824909094,-38.316499824909094,-38.316499824909094,-38.316499824909094,-38.316499824909094]
[null,"MODULO PARA MICROCOMPUTADORA",-258.20999999999998,{"$f":"+C498/CostosyGastos!$D$7","v":-93.894545454545451},1999,"2000-12-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I498<=Activos!$C$8,\"1\",+IF(I498<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,12.652714862448398,0,0,{"$f":"PV(wacc,H498-(Activos!$C$8-E498),M498)","v":0},0,0,{"$f":"IF(J498=\"3\",ABS(I498-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MODULO PARA MICROCOMPUTADORA",-258.20999999999998,{"$f":"+C499/CostosyGastos!$D$7","v":-93.894545454545451},1999,"2000-12-25",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I499<=Activos!$C$8,\"1\",+IF(I499<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,12.652714862448398,0,0,{"$f":"PV(wacc,H499-(Activos!$C$8-E499),M499)","v":0},0,0,{"$f":"IF(J499=\"3\",ABS(I499-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSFORMADOR DE AISLAMIENTO 2KVA",-380.59,{"$f":"+C500/CostosyGastos!$D$7","v":-138.39636363636362},2000,"2001-01-31",11,10.000048000019,2011.000048000019,{"$f":"+IF(I500<=Activos!$C$8,\"1\",+IF(I500<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19.667724316206023,0,0,{"$f":"PV(wacc,H500-(Activos!$C$8-E500),M500)","v":0},0,0,{"$f":"IF(J500=\"3\",ABS(I500-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"GABINETE PARA MONTAJE EN PARED DE 20 U/RX19",-986.65,{"$f":"+C501/CostosyGastos!$D$7","v":-358.78181818181815},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I501<=Activos!$C$8,\"1\",+IF(I501<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5.9796945778181811,30.024786027885924,0,0,{"$f":"PV(wacc,H501-(Activos!$C$8-E501),M501)","v":0},30.024786027885924,-5.9796945778181811,{"$f":"IF(J501=\"3\",ABS(I501-Activos!$C$11),0)","v":43.000024000009489},350.06841748012022,-353.92828611864041,-5.9796945778181811,-5.9796945778181811,-5.9796945778181811,-5.9796945778181811,-5.9796945778181811,-5.9796945778181811,-5.9796945778181811]
[null,"ESCRITORIO DE MADERA",-373.48,{"$f":"+C502/CostosyGastos!$D$7","v":-135.81090909090909},1999,"2000-12-14",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I502<=Activos!$C$8,\"1\",+IF(I502<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,18.301134529364582,0,0,{"$f":"PV(wacc,H502-(Activos!$C$8-E502),M502)","v":0},0,0,{"$f":"IF(J502=\"3\",ABS(I502-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESCRITORIO DE MADERA",-373.48,{"$f":"+C503/CostosyGastos!$D$7","v":-135.81090909090909},1999,"2000-12-14",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I503<=Activos!$C$8,\"1\",+IF(I503<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,18.301134529364582,0,0,{"$f":"PV(wacc,H503-(Activos!$C$8-E503),M503)","v":0},0,0,{"$f":"IF(J503=\"3\",ABS(I503-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"INTERCOMUNICADOR",-729.83,{"$f":"+C504/CostosyGastos!$D$7","v":-265.39272727272731},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I504<=Activos!$C$8,\"1\",+IF(I504<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,35.762870872780745,0,0,{"$f":"PV(wacc,H504-(Activos!$C$8-E504),M504)","v":0},0,0,{"$f":"IF(J504=\"3\",ABS(I504-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSFORMADOR DE AISLAMIENTO",-429.86,{"$f":"+C505/CostosyGastos!$D$7","v":-156.31272727272727},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I505<=Activos!$C$8,\"1\",+IF(I505<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,22.213846855052218,0,0,{"$f":"PV(wacc,H505-(Activos!$C$8-E505),M505)","v":0},0,0,{"$f":"IF(J505=\"3\",ABS(I505-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTORES FT-50 RD DUAL BAND PORTATIL / BATERIA 9.6 V / MANUAL",-1739.12,{"$f":"+C506/CostosyGastos!$D$7","v":-632.4072727272727},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I506<=Activos!$C$8,\"1\",+IF(I506<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,89.872389481594965,0,0,{"$f":"PV(wacc,H506-(Activos!$C$8-E506),M506)","v":0},0,0,{"$f":"IF(J506=\"3\",ABS(I506-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"GABINETE PARA MONTAJE EN PARED DE 20 U/RX19",-986.66,{"$f":"+C507/CostosyGastos!$D$7","v":-358.78545454545451},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I507<=Activos!$C$8,\"1\",+IF(I507<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5.9797551838545449,30.025090338290095,0,0,{"$f":"PV(wacc,H507-(Activos!$C$8-E507),M507)","v":0},30.025090338290095,-5.9797551838545449,{"$f":"IF(J507=\"3\",ABS(I507-Activos!$C$11),0)","v":43.000024000009489},350.07196553077125,-353.93187329024244,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449]
[null,"GABINETE PARA MONTAJE EN PARED DE 20 U/RX19",-986.66,{"$f":"+C508/CostosyGastos!$D$7","v":-358.78545454545451},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I508<=Activos!$C$8,\"1\",+IF(I508<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5.9797551838545449,30.025090338290095,0,0,{"$f":"PV(wacc,H508-(Activos!$C$8-E508),M508)","v":0},30.025090338290095,-5.9797551838545449,{"$f":"IF(J508=\"3\",ABS(I508-Activos!$C$11),0)","v":43.000024000009489},350.07196553077125,-353.93187329024244,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449]
[null,"GABINETE PARA MONTAJE EN PARED DE 20 U/RX19",-986.66,{"$f":"+C509/CostosyGastos!$D$7","v":-358.78545454545451},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I509<=Activos!$C$8,\"1\",+IF(I509<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5.9797551838545449,30.025090338290095,0,0,{"$f":"PV(wacc,H509-(Activos!$C$8-E509),M509)","v":0},30.025090338290095,-5.9797551838545449,{"$f":"IF(J509=\"3\",ABS(I509-Activos!$C$11),0)","v":43.000024000009489},350.07196553077125,-353.93187329024244,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449,-5.9797551838545449]
[null,"TRANSCEPTORES FT-50 RD DUAL BAND PORTATIL / BATERIA 9.6 V / MANUAL",-1739.13,{"$f":"+C510/CostosyGastos!$D$7","v":-632.41090909090917},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I510<=Activos!$C$8,\"1\",+IF(I510<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,89.872906250935102,0,0,{"$f":"PV(wacc,H510-(Activos!$C$8-E510),M510)","v":0},0,0,{"$f":"IF(J510=\"3\",ABS(I510-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSCEPTORES FT-50 RD DUAL BAND PORTATIL / BATERIA 9.6 V / MANUAL",-1739.13,{"$f":"+C511/CostosyGastos!$D$7","v":-632.41090909090917},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I511<=Activos!$C$8,\"1\",+IF(I511<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,89.872906250935102,0,0,{"$f":"PV(wacc,H511-(Activos!$C$8-E511),M511)","v":0},0,0,{"$f":"IF(J511=\"3\",ABS(I511-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-1782.35,{"$f":"+C512/CostosyGastos!$D$7","v":-648.12727272727273},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I512<=Activos!$C$8,\"1\",+IF(I512<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,87.338082704329437,0,0,{"$f":"PV(wacc,H512-(Activos!$C$8-E512),M512)","v":0},0,0,{"$f":"IF(J512=\"3\",ABS(I512-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR",-1782.35,{"$f":"+C513/CostosyGastos!$D$7","v":-648.12727272727273},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I513<=Activos!$C$8,\"1\",+IF(I513<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,87.338082704329437,0,0,{"$f":"PV(wacc,H513-(Activos!$C$8-E513),M513)","v":0},0,0,{"$f":"IF(J513=\"3\",ABS(I513-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR",-1782.35,{"$f":"+C514/CostosyGastos!$D$7","v":-648.12727272727273},1999,"2000-11-07",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I514<=Activos!$C$8,\"1\",+IF(I514<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,87.338082704329437,0,0,{"$f":"PV(wacc,H514-(Activos!$C$8-E514),M514)","v":0},0,0,{"$f":"IF(J514=\"3\",ABS(I514-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J514=\"1\",0,IF(U$13<$I514,$K514,0))","v":0},0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE 36000 BTU/HR)UNIDAD CONDENSADORA Y EVAPORADORA)",-6584.73,{"$f":"+C515/CostosyGastos!$D$7","v":-2394.4472727272728},2000,"2001-06-30",11,10,2011,{"$f":"+IF(I515<=Activos!$C$8,\"1\",+IF(I515<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,340.27865770685338,0,0,{"$f":"PV(wacc,H515-(Activos!$C$8-E515),M515)","v":0},0,0,{"$f":"IF(J515=\"3\",ABS(I515-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO",-3257.13,{"$f":"+C516/CostosyGastos!$D$7","v":-1184.4109090909092},1999,"2000-12-19",12,10,2010,{"$f":"+IF(I516<=Activos!$C$8,\"1\",+IF(I516<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,159.60472932855646,0,0,{"$f":"PV(wacc,H516-(Activos!$C$8-E516),M516)","v":0},0,0,{"$f":"IF(J516=\"3\",ABS(I516-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES Y RECEPTORES DUALES HF SSB D",-375631.46,{"$f":"+C517/CostosyGastos!$D$7","v":-136593.25818181818},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I517<=Activos!$C$8,\"1\",+IF(I517<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19411.482171822619,0,0,{"$f":"PV(wacc,H517-(Activos!$C$8-E517),M517)","v":0},0,0,{"$f":"IF(J517=\"3\",ABS(I517-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES Y RECEPTORES DUALES HF SSB D",-375631.45,{"$f":"+C518/CostosyGastos!$D$7","v":-136593.25454545455},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I518<=Activos!$C$8,\"1\",+IF(I518<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19411.481655053281,0,0,{"$f":"PV(wacc,H518-(Activos!$C$8-E518),M518)","v":0},0,0,{"$f":"IF(J518=\"3\",ABS(I518-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES Y RECEPTORES DUALES HF SSB D",-375631.45,{"$f":"+C519/CostosyGastos!$D$7","v":-136593.25454545455},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I519<=Activos!$C$8,\"1\",+IF(I519<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19411.481655053281,0,0,{"$f":"PV(wacc,H519-(Activos!$C$8-E519),M519)","v":0},0,0,{"$f":"IF(J519=\"3\",ABS(I519-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES Y RECEPTORES DUALES HF SSB D",-375631.45,{"$f":"+C520/CostosyGastos!$D$7","v":-136593.25454545455},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I520<=Activos!$C$8,\"1\",+IF(I520<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19411.481655053281,0,0,{"$f":"PV(wacc,H520-(Activos!$C$8-E520),M520)","v":0},0,0,{"$f":"IF(J520=\"3\",ABS(I520-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES Y RECEPTORES DUALES HF SSB D",-375631.45,{"$f":"+C521/CostosyGastos!$D$7","v":-136593.25454545455},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I521<=Activos!$C$8,\"1\",+IF(I521<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,19411.481655053281,0,0,{"$f":"PV(wacc,H521-(Activos!$C$8-E521),M521)","v":0},0,0,{"$f":"IF(J521=\"3\",ABS(I521-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS",-408.34,{"$f":"+C522/CostosyGastos!$D$7","v":-148.48727272727271},1999,"2000-12-06",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I522<=Activos!$C$8,\"1\",+IF(I522<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,20.009331888510047,0,0,{"$f":"PV(wacc,H522-(Activos!$C$8-E522),M522)","v":0},0,0,{"$f":"IF(J522=\"3\",ABS(I522-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FACSIMIL",-932.78,{"$f":"+C523/CostosyGastos!$D$7","v":-339.19272727272727},1999,"2000-10-16",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I523<=Activos!$C$8,\"1\",+IF(I523<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,45.707754809630217,0,0,{"$f":"PV(wacc,H523-(Activos!$C$8-E523),M523)","v":0},0,0,{"$f":"IF(J523=\"3\",ABS(I523-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO PORTATIL",-1782.33,{"$f":"+C524/CostosyGastos!$D$7","v":-648.12},1999,"2000-10-20",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I524<=Activos!$C$8,\"1\",+IF(I524<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,87.33710267142115,0,0,{"$f":"PV(wacc,H524-(Activos!$C$8-E524),M524)","v":0},0,0,{"$f":"IF(J524=\"3\",ABS(I524-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO MOVIL",-1782.33,{"$f":"+C525/CostosyGastos!$D$7","v":-648.12},1999,"2000-10-20",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I525<=Activos!$C$8,\"1\",+IF(I525<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,87.33710267142115,0,0,{"$f":"PV(wacc,H525-(Activos!$C$8-E525),M525)","v":0},0,0,{"$f":"IF(J525=\"3\",ABS(I525-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-4606.01,{"$f":"+C526/CostosyGastos!$D$7","v":-1674.9127272727274},1999,"2000-12-22",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I526<=Activos!$C$8,\"1\",+IF(I526<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,225.70206879511233,0,0,{"$f":"PV(wacc,H526-(Activos!$C$8-E526),M526)","v":0},0,0,{"$f":"IF(J526=\"3\",ABS(I526-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO PORTATIL 4CH 5W CON CARGADOR DE MESA RAPIDO (C/B 5300498) TRANSFORMADOR (C/B 5300499)",-1111.5999999999999,{"$f":"+C527/CostosyGastos!$D$7","v":-404.21818181818179},{"$f":"+YEAR(F527)-1","v":2000},"2001-09-30",{"$f":"C$8-YEAR(F527)","v":11},13.3333386666688,2014.3333386666689,{"$f":"+IF(I527<=Activos!$C$8,\"1\",+IF(I527<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J527=\"1\",0,D527/H527)","v":-30.31635150981818},{"$f":"IF(J527=\"1\",PMT(wacc,G527,D527),PMT(wacc,H527,D527))","v":51.246384541787513},51.246384541787513,-30.31635150981818,{"$f":"PV(wacc,H527-(Activos!$C$8-E527),M527)","v":-62.273057042789425},{"$f":"+IF($J527=\"3\",L527,0)","v":0},{"$f":"+IF($J527=\"3\",K527,0)","v":0},{"$f":"IF(J527=\"3\",ABS(I527-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R527,P527)","v":0},{"$f":"PV(wacc,H527-($C$8-E527),P527)","v":0},-30.31635150981818,-30.31635150981818,-30.31635150981818,0,0,0,0]
[null,"COMPRENSORA ELECTRICA DE 4 HP MONOFASICO; CAPACIDAD 50 GALONES, PRESION 145 LIBRAS, PISTOLA A PRESION PARA PINTAR",-3263.2,{"$f":"+C528/CostosyGastos!$D$7","v":-1186.6181818181817},2000,"2001-06-30",11,20.000008000003199,{"$f":"+(YEAR(F528)+H528)","v":2021.0000080000032},{"$f":"+IF(I528<=Activos!$C$8,\"1\",+IF(I528<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.330885358545451,123.55671554459884,{"$f":"+IF(J528=\"2\",L528,0)","v":0},{"$f":"+IF(J528=\"2\",K528,0)","v":0},{"$f":"PV(wacc,H528-(Activos!$C$8-E528),M528)","v":0},123.55671554459884,-59.330885358545451,{"$f":"IF(J528=\"3\",ABS(I528-Activos!$C$11),0)","v":3.000008000003163},316.71110086375091,-702.06317810131873,-59.330885358545451,-59.330885358545451,-59.330885358545451,-59.330885358545451,-59.330885358545451,-59.330885358545451,-59.330885358545451]
[null,"SOFTWARE \"VUELOS 1 Y 2 \" (DEL TELEINDICADOR)",-8225.19,{"$f":"+C529/CostosyGastos!$D$7","v":-2990.9781818181818},1999,"2000-09-30",12,13.3333386666688,2013.3333386666689,{"$f":"+IF(I529<=Activos!$C$8,\"1\",+IF(I529<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-224.32327390701818,379.19327965928863,379.19327965928863,-224.32327390701818,{"$f":"PV(wacc,H529-(Activos!$C$8-E529),M529)","v":-119.82912163395484},0,0,{"$f":"IF(J529=\"3\",ABS(I529-Activos!$C$11),0)","v":0},0,0,-224.32327390701818,-224.32327390701818,0,0,0,0,0]
[null,"HIDROLAVADORA 220V-60HZ-3600RPM (BOMBA MOTPOR)",-5324.78,{"$f":"+C530/CostosyGastos!$D$7","v":-1936.2836363636363},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I530<=Activos!$C$8,\"1\",+IF(I530<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-145.22121463876363,245.48013987083422,245.48013987083422,-145.22121463876363,{"$f":"PV(wacc,H530-(Activos!$C$8-E530),M530)","v":-298.30004379300493},0,0,{"$f":"IF(J530=\"3\",ABS(I530-Activos!$C$11),0)","v":0},0,0,-145.22121463876363,-145.22121463876363,-145.22121463876363,0,0,0,0]
[null,"ESTABILIZADOR",-217.63,{"$f":"+C531/CostosyGastos!$D$7","v":-79.13818181818182},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I531<=Activos!$C$8,\"1\",+IF(I531<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,10.66422809153265,0,0,{"$f":"PV(wacc,H531-(Activos!$C$8-E531),M531)","v":0},0,0,{"$f":"IF(J531=\"3\",ABS(I531-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESTABILIZADOR",-217.63,{"$f":"+C532/CostosyGastos!$D$7","v":-79.13818181818182},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I532<=Activos!$C$8,\"1\",+IF(I532<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,10.66422809153265,0,0,{"$f":"PV(wacc,H532-(Activos!$C$8-E532),M532)","v":0},0,0,{"$f":"IF(J532=\"3\",ABS(I532-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J532=\"1\",0,IF(Z$13<$I532,$K532,0))","v":0},0]
[null,"ESTABILIZADOR",-217.63,{"$f":"+C533/CostosyGastos!$D$7","v":-79.13818181818182},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I533<=Activos!$C$8,\"1\",+IF(I533<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,10.66422809153265,0,0,{"$f":"PV(wacc,H533-(Activos!$C$8-E533),M533)","v":0},0,0,{"$f":"IF(J533=\"3\",ABS(I533-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"GRUPO ELECTROGENO",-159411.93,{"$f":"+C534/CostosyGastos!$D$7","v":-57967.974545454541},1999,"2000-12-29",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I534<=Activos!$C$8,\"1\",+IF(I534<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,7811.4468686827922,0,0,{"$f":"PV(wacc,H534-(Activos!$C$8-E534),M534)","v":0},0,0,{"$f":"IF(J534=\"3\",ABS(I534-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AMPLIFICADOR DE AUDIO",-3834.41,{"$f":"+C535/CostosyGastos!$D$7","v":-1394.330909090909},1999,"2000-12-22",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I535<=Activos!$C$8,\"1\",+IF(I535<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,187.89239919337268,0,0,{"$f":"PV(wacc,H535-(Activos!$C$8-E535),M535)","v":0},0,0,{"$f":"IF(J535=\"3\",ABS(I535-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ARCHIVADOR - ANDAMIOS DE ANGULO RANURADO",-70.02,{"$f":"+C536/CostosyGastos!$D$7","v":-25.461818181818181},2000,"2001-10-31",11,12.000004800001919,2013.000004800002,{"$f":"+IF(I536<=Activos!$C$8,\"1\",+IF(I536<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.1218173330909091,3.4310943928440301,3.4310943928440301,-2.1218173330909091,{"$f":"PV(wacc,H536-(Activos!$C$8-E536),M536)","v":-1.5821504055983669E-5},0,0,{"$f":"IF(J536=\"3\",ABS(I536-Activos!$C$11),0)","v":0},0,0,-2.1218173330909091,-2.1218173330909091,0,0,0,0,0]
[null,"ARCHIVADOR - ANDAMIOS DE ANGULO RANURADO",-70.02,{"$f":"+C537/CostosyGastos!$D$7","v":-25.461818181818181},2000,"2001-10-31",11,12.000004800001919,2013.000004800002,{"$f":"+IF(I537<=Activos!$C$8,\"1\",+IF(I537<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.1218173330909091,3.4310943928440301,3.4310943928440301,-2.1218173330909091,{"$f":"PV(wacc,H537-(Activos!$C$8-E537),M537)","v":-1.5821504055983669E-5},0,0,{"$f":"IF(J537=\"3\",ABS(I537-Activos!$C$11),0)","v":0},0,0,-2.1218173330909091,-2.1218173330909091,0,0,0,0,0]
[null,"VIDEO PORTERO INCLUYE CHAPA ELECTRICA Y TRANSFORMADOR",-1654.08,{"$f":"+C538/CostosyGastos!$D$7","v":-601.48363636363638},2000,"2001-07-31",11,17.142864000002742,2018.1428640000026,{"$f":"+IF(I538<=Activos!$C$8,\"1\",+IF(I538<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-35.086531419927276,66.995243606684639,0,0,{"$f":"PV(wacc,H538-(Activos!$C$8-E538),M538)","v":0},66.995243606684639,-35.086531419927276,{"$f":"IF(J538=\"3\",ABS(I538-Activos!$C$11),0)","v":0.14286400000264621},9.1426005445943499,-271.53826737315245,-35.086531419927276,-35.086531419927276,-35.086531419927276,-35.086531419927276,-35.086531419927276,-35.086531419927276,-35.086531419927276]
[null,"RADIO PORTATIL",-1510.03,{"$f":"+C539/CostosyGastos!$D$7","v":-549.1018181818182},1999,"2000-11-23",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I539<=Activos!$C$8,\"1\",+IF(I539<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,73.993954625084072,0,0,{"$f":"PV(wacc,H539-(Activos!$C$8-E539),M539)","v":0},0,0,{"$f":"IF(J539=\"3\",ABS(I539-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FOTOCOPIADORA",-5852.88,{"$f":"+C540/CostosyGastos!$D$7","v":-2128.3200000000002},2000,"2001-09-30",11,13.3333386666688,2014.3333386666689,{"$f":"+IF(I540<=Activos!$C$8,\"1\",+IF(I540<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-159.62393615040003,269.8263216597133,269.8263216597133,-159.62393615040003,{"$f":"PV(wacc,H540-(Activos!$C$8-E540),M540)","v":-327.88478778751477},0,0,{"$f":"IF(J540=\"3\",ABS(I540-Activos!$C$11),0)","v":0},0,0,-159.62393615040003,-159.62393615040003,-159.62393615040003,0,0,0,0]
[null,"TRANSFORMADOR DE AISLAMIENTO DE 1.5KVA",-419.23,{"$f":"+C541/CostosyGastos!$D$7","v":-152.44727272727275},2000,"2001-11-30",11,10.909095272729019,2011.909095272729,{"$f":"+IF(I541<=Activos!$C$8,\"1\",+IF(I541<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,21.664521046488488,0,0,{"$f":"PV(wacc,H541-(Activos!$C$8-E541),M541)","v":0},0,0,{"$f":"IF(J541=\"3\",ABS(I541-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMAS ATIS",-428925.9,{"$f":"+C542/CostosyGastos!$D$7","v":-155973.05454545456},2000,"2001-08-31",11,15.000006000002401,2016.0000060000025,{"$f":"+IF(I542<=Activos!$C$8,\"1\",+IF(I542<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-10398.199477082182,18555.731295232679,18555.731295232679,-10398.199477082182,{"$f":"PV(wacc,H542-(Activos!$C$8-E542),M542)","v":-47563.603418306244},0,0,{"$f":"IF(J542=\"3\",ABS(I542-Activos!$C$11),0)","v":0},0,0,-10398.199477082182,-10398.199477082182,-10398.199477082182,-10398.199477082182,-10398.199477082182,0,0]
[null,"ANTENA BASE",-485.32,{"$f":"+C543/CostosyGastos!$D$7","v":-176.48},1999,"2000-10-13",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I543<=Activos!$C$8,\"1\",+IF(I543<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,23.781478552509416,0,0,{"$f":"PV(wacc,H543-(Activos!$C$8-E543),M543)","v":0},0,0,{"$f":"IF(J543=\"3\",ABS(I543-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BIBLIOTECA MULTIPLE 2.00  X  1.20M EN CARAPACHO",-254.89,{"$f":"+C544/CostosyGastos!$D$7","v":-92.687272727272727},2000,"2001-06-30",11,20.000008000003199,2021.0000080000032,{"$f":"+IF(I544<=Activos!$C$8,\"1\",+IF(I544<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4.634361782618182,9.6510698777772745,0,0,{"$f":"PV(wacc,H544-(Activos!$C$8-E544),M544)","v":0},9.6510698777772745,-4.634361782618182,{"$f":"IF(J544=\"3\",ABS(I544-Activos!$C$11),0)","v":3.000008000003163},24.738444624651102,-54.838466372347746,-4.634361782618182,-4.634361782618182,-4.634361782618182,-4.634361782618182,-4.634361782618182,-4.634361782618182,-4.634361782618182]
[null,"JUEGO DE HERRAMIENTAS DE USO ELECTRONICO(PRESENTADO EN UN MALETIN TIPO EJECUTIVO DE 420X280X190",-1555.75,{"$f":"+C545/CostosyGastos!$D$7","v":-565.72727272727275},2000,"2001-08-31",11,15.000006000002401,2016.0000060000025,{"$f":"+IF(I545<=Activos!$C$8,\"1\",+IF(I545<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.715136429090911,67.303184448778296,67.303184448778296,-37.715136429090911,{"$f":"PV(wacc,H545-(Activos!$C$8-E545),M545)","v":-172.51715510308406},0,0,{"$f":"IF(J545=\"3\",ABS(I545-Activos!$C$11),0)","v":0},0,0,-37.715136429090911,-37.715136429090911,-37.715136429090911,-37.715136429090911,-37.715136429090911,0,0]
[null,"JUEGO DE HERRAMIENTAS DE USO ELECTRONICO(PRESENTADO EN UN MALETIN TIPO EJECUTIVO DE 420X280X190",-1555.75,{"$f":"+C546/CostosyGastos!$D$7","v":-565.72727272727275},2000,"2001-08-31",11,15.000006000002401,2016.0000060000025,{"$f":"+IF(I546<=Activos!$C$8,\"1\",+IF(I546<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.715136429090911,67.303184448778296,67.303184448778296,-37.715136429090911,{"$f":"PV(wacc,H546-(Activos!$C$8-E546),M546)","v":-172.51715510308406},0,0,{"$f":"IF(J546=\"3\",ABS(I546-Activos!$C$11),0)","v":0},0,0,-37.715136429090911,-37.715136429090911,-37.715136429090911,-37.715136429090911,-37.715136429090911,0,0]
[null,"SISTEMA INTERRUMPIDA DE ENERGIA UPS 1KVA/MOD ULT-1000 TRANSFORMADOR DE AISLAMIENTO",-2552.9499999999998,{"$f":"+C547/CostosyGastos!$D$7","v":-928.34545454545446},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I547<=Activos!$C$8,\"1\",+IF(I547<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,131.92862868981891,0,0,{"$f":"PV(wacc,H547-(Activos!$C$8-E547),M547)","v":0},0,0,{"$f":"IF(J547=\"3\",ABS(I547-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SILLA GIRATORIA T/TELA",-134.87,{"$f":"+C548/CostosyGastos!$D$7","v":-49.043636363636367},2000,"2001-05-31",11,24.000009600003839,2025.0000096000038,{"$f":"+IF(I548<=Activos!$C$8,\"1\",+IF(I548<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2.0434840310909093,4.7745732645954382,0,0,{"$f":"PV(wacc,H548-(Activos!$C$8-E548),M548)","v":0},4.7745732645954382,-2.0434840310909093,{"$f":"IF(J548=\"3\",ABS(I548-Activos!$C$11),0)","v":7.0000096000037502},24.606450152789563,-35.431652837493807,-2.0434840310909093,-2.0434840310909093,-2.0434840310909093,-2.0434840310909093,-2.0434840310909093,-2.0434840310909093,-2.0434840310909093]
[null,"TRANSFORMADOR DE AISLAMIENTO",-990.53,{"$f":"+C549/CostosyGastos!$D$7","v":-360.19272727272727},2000,"2001-12-31",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I549<=Activos!$C$8,\"1\",+IF(I549<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,51.187553448413141,0,0,{"$f":"PV(wacc,H549-(Activos!$C$8-E549),M549)","v":0},0,0,{"$f":"IF(J549=\"3\",ABS(I549-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RELOJ MARCADOR DE ASISTENCIA",-1962.58,{"$f":"+C550/CostosyGastos!$D$7","v":-713.66545454545451},2000,"2001-03-31",11,40.000016000006397,2041.0000160000063,{"$f":"+IF(I550<=Activos!$C$8,\"1\",+IF(I550<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-17.841629226981819,61.769657334986434,0,0,{"$f":"PV(wacc,H550-(Activos!$C$8-E550),M550)","v":0},61.769657334986434,-17.841629226981819,{"$f":"IF(J550=\"3\",ABS(I550-Activos!$C$11),0)","v":23.000016000006326},625.37122319145419,-664.48386660507981,-17.841629226981819,-17.841629226981819,-17.841629226981819,-17.841629226981819,-17.841629226981819,-17.841629226981819,-17.841629226981819]
[null,"SISTEMAS DE AYUDAS LUMINOSAS CAT II",-4513315.54,{"$f":"+C551/CostosyGastos!$D$7","v":-1641205.6509090909},2000,"2001-02-28",11,60.000024000009603,2061.0000240000095,{"$f":"+IF(I551<=Activos!$C$8,\"1\",+IF(I551<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-27353.416573780509,137344.88761448578,0,0,{"$f":"PV(wacc,H551-(Activos!$C$8-E551),M551)","v":0},137344.88761448578,-27353.416573780509,{"$f":"IF(J551=\"3\",ABS(I551-Activos!$C$11),0)","v":43.000024000009489},1601347.2139829057,-1619003.7336287701,-27353.416573780509,-27353.416573780509,-27353.416573780509,-27353.416573780509,-27353.416573780509,-27353.416573780509,-27353.416573780509]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C552/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I552<=Activos!$C$8,\"1\",+IF(I552<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H552-(Activos!$C$8-E552),M552)","v":0},0,0,{"$f":"IF(J552=\"3\",ABS(I552-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C553/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I553<=Activos!$C$8,\"1\",+IF(I553<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H553-(Activos!$C$8-E553),M553)","v":0},0,0,{"$f":"IF(J553=\"3\",ABS(I553-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C554/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I554<=Activos!$C$8,\"1\",+IF(I554<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H554-(Activos!$C$8-E554),M554)","v":0},0,0,{"$f":"IF(J554=\"3\",ABS(I554-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C555/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I555<=Activos!$C$8,\"1\",+IF(I555<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H555-(Activos!$C$8-E555),M555)","v":0},0,0,{"$f":"IF(J555=\"3\",ABS(I555-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C556/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I556<=Activos!$C$8,\"1\",+IF(I556<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H556-(Activos!$C$8-E556),M556)","v":0},0,0,{"$f":"IF(J556=\"3\",ABS(I556-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C557/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I557<=Activos!$C$8,\"1\",+IF(I557<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H557-(Activos!$C$8-E557),M557)","v":0},0,0,{"$f":"IF(J557=\"3\",ABS(I557-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C558/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I558<=Activos!$C$8,\"1\",+IF(I558<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H558-(Activos!$C$8-E558),M558)","v":0},0,0,{"$f":"IF(J558=\"3\",ABS(I558-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C559/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I559<=Activos!$C$8,\"1\",+IF(I559<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H559-(Activos!$C$8-E559),M559)","v":0},0,0,{"$f":"IF(J559=\"3\",ABS(I559-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C560/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I560<=Activos!$C$8,\"1\",+IF(I560<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H560-(Activos!$C$8-E560),M560)","v":0},0,0,{"$f":"IF(J560=\"3\",ABS(I560-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-62.1,{"$f":"+C561/CostosyGastos!$D$7","v":-22.581818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I561<=Activos!$C$8,\"1\",+IF(I561<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.8632767909401684,0,0,{"$f":"PV(wacc,H561-(Activos!$C$8-E561),M561)","v":0},0,0,{"$f":"IF(J561=\"3\",ABS(I561-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PROYECTO REGIONAL PNUD/OACI/RLA/00/009 ACTIVIDADES DE CARÁCTER PERMANENTE",-37.520000000000003,{"$f":"+C562/CostosyGastos!$D$7","v":-13.643636363636364},2001,"2002-05-31",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I562<=Activos!$C$8,\"1\",+IF(I562<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.3643630906181821,2.0607638855468533,2.0607638855468533,-1.3643630906181821,{"$f":"PV(wacc,H562-(Activos!$C$8-E562),M562)","v":2.0607553095510851},0,0,{"$f":"IF(J562=\"3\",ABS(I562-Activos!$C$11),0)","v":0},0,0,-1.3643630906181821,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-58.14,{"$f":"+C563/CostosyGastos!$D$7","v":-21.141818181818181},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I563<=Activos!$C$8,\"1\",+IF(I563<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.425618560793259,0,0,{"$f":"PV(wacc,H563-(Activos!$C$8-E563),M563)","v":0},0,0,{"$f":"IF(J563=\"3\",ABS(I563-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO(SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-58.14,{"$f":"+C564/CostosyGastos!$D$7","v":-21.141818181818181},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I564<=Activos!$C$8,\"1\",+IF(I564<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.425618560793259,0,0,{"$f":"PV(wacc,H564-(Activos!$C$8-E564),M564)","v":0},0,0,{"$f":"IF(J564=\"3\",ABS(I564-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-58.14,{"$f":"+C565/CostosyGastos!$D$7","v":-21.141818181818181},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I565<=Activos!$C$8,\"1\",+IF(I565<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.425618560793259,0,0,{"$f":"PV(wacc,H565-(Activos!$C$8-E565),M565)","v":0},0,0,{"$f":"IF(J565=\"3\",ABS(I565-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-58.14,{"$f":"+C566/CostosyGastos!$D$7","v":-21.141818181818181},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I566<=Activos!$C$8,\"1\",+IF(I566<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.425618560793259,0,0,{"$f":"PV(wacc,H566-(Activos!$C$8-E566),M566)","v":0},0,0,{"$f":"IF(J566=\"3\",ABS(I566-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO  (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-58.14,{"$f":"+C567/CostosyGastos!$D$7","v":-21.141818181818181},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I567<=Activos!$C$8,\"1\",+IF(I567<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,6.425618560793259,0,0,{"$f":"PV(wacc,H567-(Activos!$C$8-E567),M567)","v":0},0,0,{"$f":"IF(J567=\"3\",ABS(I567-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C568/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I568<=Activos!$C$8,\"1\",+IF(I568<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H568-(Activos!$C$8-E568),M568)","v":13.471803366916049},0,0,{"$f":"IF(J568=\"3\",ABS(I568-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C569/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I569<=Activos!$C$8,\"1\",+IF(I569<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H569-(Activos!$C$8-E569),M569)","v":13.471803366916049},0,0,{"$f":"IF(J569=\"3\",ABS(I569-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C570/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I570<=Activos!$C$8,\"1\",+IF(I570<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H570-(Activos!$C$8-E570),M570)","v":13.471803366916049},0,0,{"$f":"IF(J570=\"3\",ABS(I570-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C571/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I571<=Activos!$C$8,\"1\",+IF(I571<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H571-(Activos!$C$8-E571),M571)","v":13.471803366916049},0,0,{"$f":"IF(J571=\"3\",ABS(I571-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C572/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I572<=Activos!$C$8,\"1\",+IF(I572<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H572-(Activos!$C$8-E572),M572)","v":13.471803366916049},0,0,{"$f":"IF(J572=\"3\",ABS(I572-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"DISPENSOR DE REPUESTO ELECTRONICOS ( 36 COMPARTIMIENTO)",-245.28,{"$f":"+C573/CostosyGastos!$D$7","v":-89.192727272727268},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I573<=Activos!$C$8,\"1\",+IF(I573<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.9192691595636369,13.471859430888385,13.471859430888385,-8.9192691595636369,{"$f":"PV(wacc,H573-(Activos!$C$8-E573),M573)","v":13.471803366916049},0,0,{"$f":"IF(J573=\"3\",ABS(I573-Activos!$C$11),0)","v":0},0,0,-8.9192691595636369,0,0,0,0,0,0]
[null,"TECLADO",-16.809999999999999,{"$f":"+C574/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I574<=Activos!$C$8,\"1\",+IF(I574<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.5281818181818181,1.8578370830226123,1.8578370830226123,-1.5281818181818181,{"$f":"PV(wacc,H574-(Activos!$C$8-E574),M574)","v":0},0,0,{"$f":"IF(J574=\"3\",ABS(I574-Activos!$C$11),0)","v":0},0,0,-1.5281818181818181,0,0,0,0,0,0]
[null,"TECLADO",-16.809999999999999,{"$f":"+C575/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I575<=Activos!$C$8,\"1\",+IF(I575<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.5281818181818181,1.8578370830226123,1.8578370830226123,-1.5281818181818181,{"$f":"PV(wacc,H575-(Activos!$C$8-E575),M575)","v":0},0,0,{"$f":"IF(J575=\"3\",ABS(I575-Activos!$C$11),0)","v":0},0,0,-1.5281818181818181,0,{"$f":"+IF($J575=\"1\",0,IF(W$13<$I575,$K575,0))","v":0},0,0,0,0]
[null,"TECLADO",-16.809999999999999,{"$f":"+C576/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I576<=Activos!$C$8,\"1\",+IF(I576<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.5281818181818181,1.8578370830226123,1.8578370830226123,-1.5281818181818181,{"$f":"PV(wacc,H576-(Activos!$C$8-E576),M576)","v":0},0,0,{"$f":"IF(J576=\"3\",ABS(I576-Activos!$C$11),0)","v":0},0,0,-1.5281818181818181,0,0,0,0,0,0]
[null,"TECLADO",-16.809999999999999,{"$f":"+C577/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I577<=Activos!$C$8,\"1\",+IF(I577<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.5281818181818181,1.8578370830226123,1.8578370830226123,-1.5281818181818181,{"$f":"PV(wacc,H577-(Activos!$C$8-E577),M577)","v":0},0,0,{"$f":"IF(J577=\"3\",ABS(I577-Activos!$C$11),0)","v":0},0,0,-1.5281818181818181,0,0,0,0,0,0]
[null,"TECLADO",-16.809999999999999,{"$f":"+C578/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I578<=Activos!$C$8,\"1\",+IF(I578<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.5281818181818181,1.8578370830226123,1.8578370830226123,-1.5281818181818181,{"$f":"PV(wacc,H578-(Activos!$C$8-E578),M578)","v":0},0,0,{"$f":"IF(J578=\"3\",ABS(I578-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J578=\"1\",0,IF(U$13<$I578,$K578,0))","v":-1.5281818181818181},0,0,0,0,0,0]
[null,"TECLADO",-25,{"$f":"+C579/CostosyGastos!$D$7","v":-9.0909090909090917},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I579<=Activos!$C$8,\"1\",+IF(I579<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.2727272727272729,2.7629938771900844,2.7629938771900844,-2.2727272727272729,{"$f":"PV(wacc,H579-(Activos!$C$8-E579),M579)","v":0},0,0,{"$f":"IF(J579=\"3\",ABS(I579-Activos!$C$11),0)","v":0},0,0,-2.2727272727272729,0,0,0,0,0,0]
[null,"TECLADO",-30.09,{"$f":"+C580/CostosyGastos!$D$7","v":-10.941818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I580<=Activos!$C$8,\"1\",+IF(I580<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.7354545454545454,3.3255394305859851,3.3255394305859851,-2.7354545454545454,{"$f":"PV(wacc,H580-(Activos!$C$8-E580),M580)","v":0},0,0,{"$f":"IF(J580=\"3\",ABS(I580-Activos!$C$11),0)","v":0},0,0,-2.7354545454545454,0,0,0,0,0,0]
[null,"TECLADO",-30.09,{"$f":"+C581/CostosyGastos!$D$7","v":-10.941818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I581<=Activos!$C$8,\"1\",+IF(I581<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.7354545454545454,3.3255394305859851,3.3255394305859851,-2.7354545454545454,{"$f":"PV(wacc,H581-(Activos!$C$8-E581),M581)","v":0},0,0,{"$f":"IF(J581=\"3\",ABS(I581-Activos!$C$11),0)","v":0},0,0,-2.7354545454545454,0,0,0,0,0,0]
[null,"TECLADO",-30.07,{"$f":"+C582/CostosyGastos!$D$7","v":-10.934545454545455},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I582<=Activos!$C$8,\"1\",+IF(I582<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.7336363636363639,3.3233290354842331,3.3233290354842331,-2.7336363636363639,{"$f":"PV(wacc,H582-(Activos!$C$8-E582),M582)","v":0},0,0,{"$f":"IF(J582=\"3\",ABS(I582-Activos!$C$11),0)","v":0},0,0,-2.7336363636363639,0,0,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C583/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I583<=Activos!$C$8,\"1\",+IF(I583<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H583-(Activos!$C$8-E583),M583)","v":-1.6878270265350193},0,0,{"$f":"IF(J583=\"3\",ABS(I583-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C584/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I584<=Activos!$C$8,\"1\",+IF(I584<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H584-(Activos!$C$8-E584),M584)","v":-1.6878270265350193},0,0,{"$f":"IF(J584=\"3\",ABS(I584-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C585/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I585<=Activos!$C$8,\"1\",+IF(I585<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H585-(Activos!$C$8-E585),M585)","v":-1.6878270265350193},0,0,{"$f":"IF(J585=\"3\",ABS(I585-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C586/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I586<=Activos!$C$8,\"1\",+IF(I586<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H586-(Activos!$C$8-E586),M586)","v":-1.6878270265350193},0,0,{"$f":"IF(J586=\"3\",ABS(I586-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C587/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I587<=Activos!$C$8,\"1\",+IF(I587<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H587-(Activos!$C$8-E587),M587)","v":-1.6878270265350193},0,0,{"$f":"IF(J587=\"3\",ABS(I587-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C588/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I588<=Activos!$C$8,\"1\",+IF(I588<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H588-(Activos!$C$8-E588),M588)","v":-1.6878270265350193},0,0,{"$f":"IF(J588=\"3\",ABS(I588-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C589/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I589<=Activos!$C$8,\"1\",+IF(I589<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H589-(Activos!$C$8-E589),M589)","v":-1.6878270265350193},0,0,{"$f":"IF(J589=\"3\",ABS(I589-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C590/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I590<=Activos!$C$8,\"1\",+IF(I590<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H590-(Activos!$C$8-E590),M590)","v":-1.6878270265350193},0,0,{"$f":"IF(J590=\"3\",ABS(I590-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C591/CostosyGastos!$D$7","v":-12.101818181818182},{"$f":"+YEAR(F591)-1","v":2003},"2004-08-31",{"$f":"C$8-YEAR(F591)","v":8},10.000004000001599,2014.0000040000016,{"$f":"+IF(I591<=Activos!$C$8,\"1\",+IF(I591<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J591=\"1\",0,D591/H591)","v":-1.210181334109091},{"$f":"IF(J591=\"1\",PMT(wacc,G591,D591),PMT(wacc,H591,D591))","v":1.8278843846215158},1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H591-(Activos!$C$8-E591),M591)","v":-1.6878270265350193},{"$f":"+IF($J591=\"3\",L591,0)","v":0},{"$f":"+IF($J591=\"3\",K591,0)","v":0},{"$f":"IF(J591=\"3\",ABS(I591-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R591,P591)","v":0},{"$f":"PV(wacc,H591-($C$8-E591),P591)","v":0},-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C592/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,{"$f":"+(YEAR(F592)+H592)","v":2014.0000040000016},{"$f":"+IF(I592<=Activos!$C$8,\"1\",+IF(I592<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,{"$f":"+IF(J592=\"2\",L592,0)","v":1.8278843846215158},{"$f":"+IF(J592=\"2\",K592,0)","v":-1.210181334109091},{"$f":"PV(wacc,H592-(Activos!$C$8-E592),M592)","v":-1.6878270265350193},0,0,{"$f":"IF(J592=\"3\",ABS(I592-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C593/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I593<=Activos!$C$8,\"1\",+IF(I593<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H593-(Activos!$C$8-E593),M593)","v":-1.6878270265350193},0,0,{"$f":"IF(J593=\"3\",ABS(I593-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C594/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I594<=Activos!$C$8,\"1\",+IF(I594<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H594-(Activos!$C$8-E594),M594)","v":-1.6878270265350193},0,0,{"$f":"IF(J594=\"3\",ABS(I594-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C595/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I595<=Activos!$C$8,\"1\",+IF(I595<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H595-(Activos!$C$8-E595),M595)","v":-1.6878270265350193},0,0,{"$f":"IF(J595=\"3\",ABS(I595-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C596/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I596<=Activos!$C$8,\"1\",+IF(I596<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H596-(Activos!$C$8-E596),M596)","v":-1.6878270265350193},0,0,{"$f":"IF(J596=\"3\",ABS(I596-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C597/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I597<=Activos!$C$8,\"1\",+IF(I597<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H597-(Activos!$C$8-E597),M597)","v":-1.6878270265350193},0,0,{"$f":"IF(J597=\"3\",ABS(I597-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.28,{"$f":"+C598/CostosyGastos!$D$7","v":-12.101818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I598<=Activos!$C$8,\"1\",+IF(I598<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.210181334109091,1.8278843846215158,1.8278843846215158,-1.210181334109091,{"$f":"PV(wacc,H598-(Activos!$C$8-E598),M598)","v":-1.6878270265350193},0,0,{"$f":"IF(J598=\"3\",ABS(I598-Activos!$C$11),0)","v":0},0,0,-1.210181334109091,-1.210181334109091,-1.210181334109091,0,0,0,0]
[null,"SCANNER",-1075.6300000000001,{"$f":"+C599/CostosyGastos!$D$7","v":-391.13818181818186},2006,"2007-07-26",5,5.3333341866668027,2012.3333341866669,{"$f":"+IF(I599<=Activos!$C$8,\"1\",+IF(I599<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-73.33839735676365,93.716883306155495,93.716883306155495,-73.33839735676365,{"$f":"PV(wacc,H599-(Activos!$C$8-E599),M599)","v":61.64412760656446},0,0,{"$f":"IF(J599=\"3\",ABS(I599-Activos!$C$11),0)","v":0},0,0,-73.33839735676365,0,0,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.25,{"$f":"+C600/CostosyGastos!$D$7","v":-12.090909090909092},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I600<=Activos!$C$8,\"1\",+IF(I600<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.2090904254545456,1.8262366523036482,1.8262366523036482,-1.2090904254545456,{"$f":"PV(wacc,H600-(Activos!$C$8-E600),M600)","v":-1.6863055478452345},0,0,{"$f":"IF(J600=\"3\",ABS(I600-Activos!$C$11),0)","v":0},0,0,-1.2090904254545456,-1.2090904254545456,-1.2090904254545456,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.25,{"$f":"+C601/CostosyGastos!$D$7","v":-12.090909090909092},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I601<=Activos!$C$8,\"1\",+IF(I601<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.2090904254545456,1.8262366523036482,1.8262366523036482,-1.2090904254545456,{"$f":"PV(wacc,H601-(Activos!$C$8-E601),M601)","v":-1.6863055478452345},0,0,{"$f":"IF(J601=\"3\",ABS(I601-Activos!$C$11),0)","v":0},0,0,-1.2090904254545456,-1.2090904254545456,-1.2090904254545456,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.25,{"$f":"+C602/CostosyGastos!$D$7","v":-12.090909090909092},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I602<=Activos!$C$8,\"1\",+IF(I602<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.2090904254545456,1.8262366523036482,1.8262366523036482,-1.2090904254545456,{"$f":"PV(wacc,H602-(Activos!$C$8-E602),M602)","v":-1.6863055478452345},0,0,{"$f":"IF(J602=\"3\",ABS(I602-Activos!$C$11),0)","v":0},0,0,-1.2090904254545456,-1.2090904254545456,-1.2090904254545456,0,0,0,0]
[null,"TELEFONO ANALOGICO",-33.25,{"$f":"+C603/CostosyGastos!$D$7","v":-12.090909090909092},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I603<=Activos!$C$8,\"1\",+IF(I603<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.2090904254545456,1.8262366523036482,1.8262366523036482,-1.2090904254545456,{"$f":"PV(wacc,H603-(Activos!$C$8-E603),M603)","v":-1.6863055478452345},0,0,{"$f":"IF(J603=\"3\",ABS(I603-Activos!$C$11),0)","v":0},0,0,-1.2090904254545456,-1.2090904254545456,-1.2090904254545456,0,0,0,0]
[null,"TECLADO",-33.61,{"$f":"+C604/CostosyGastos!$D$7","v":-12.221818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I604<=Activos!$C$8,\"1\",+IF(I604<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.0554545454545452,3.714568968494349,3.714568968494349,-3.0554545454545452,{"$f":"PV(wacc,H604-(Activos!$C$8-E604),M604)","v":0},0,0,{"$f":"IF(J604=\"3\",ABS(I604-Activos!$C$11),0)","v":0},0,0,-3.0554545454545452,0,0,0,0,0,0]
[null,"TECLADO",-33.61,{"$f":"+C605/CostosyGastos!$D$7","v":-12.221818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I605<=Activos!$C$8,\"1\",+IF(I605<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.0554545454545452,3.714568968494349,3.714568968494349,-3.0554545454545452,{"$f":"PV(wacc,H605-(Activos!$C$8-E605),M605)","v":0},0,0,{"$f":"IF(J605=\"3\",ABS(I605-Activos!$C$11),0)","v":0},0,0,-3.0554545454545452,0,0,0,0,0,0]
[null,"TECLADO",-33.61,{"$f":"+C606/CostosyGastos!$D$7","v":-12.221818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I606<=Activos!$C$8,\"1\",+IF(I606<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.0554545454545452,3.714568968494349,3.714568968494349,-3.0554545454545452,{"$f":"PV(wacc,H606-(Activos!$C$8-E606),M606)","v":0},0,0,{"$f":"IF(J606=\"3\",ABS(I606-Activos!$C$11),0)","v":0},0,0,-3.0554545454545452,0,0,0,0,0,0]
[null,"TECLADO",-33.61,{"$f":"+C607/CostosyGastos!$D$7","v":-12.221818181818181},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I607<=Activos!$C$8,\"1\",+IF(I607<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.0554545454545452,3.714568968494349,3.714568968494349,-3.0554545454545452,{"$f":"PV(wacc,H607-(Activos!$C$8-E607),M607)","v":0},0,0,{"$f":"IF(J607=\"3\",ABS(I607-Activos!$C$11),0)","v":0},0,0,-3.0554545454545452,0,0,0,0,0,0]
[null,"TECLADO",-36,{"$f":"+C608/CostosyGastos!$D$7","v":-13.090909090909092},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I608<=Activos!$C$8,\"1\",+IF(I608<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.2727272727272729,3.9787111831537212,3.9787111831537212,-3.2727272727272729,{"$f":"PV(wacc,H608-(Activos!$C$8-E608),M608)","v":0},0,0,{"$f":"IF(J608=\"3\",ABS(I608-Activos!$C$11),0)","v":0},0,0,-3.2727272727272729,0,0,0,0,0,0]
[null,"TECLADO",-36,{"$f":"+C609/CostosyGastos!$D$7","v":-13.090909090909092},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I609<=Activos!$C$8,\"1\",+IF(I609<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.2727272727272729,3.9787111831537212,3.9787111831537212,-3.2727272727272729,{"$f":"PV(wacc,H609-(Activos!$C$8-E609),M609)","v":0},0,0,{"$f":"IF(J609=\"3\",ABS(I609-Activos!$C$11),0)","v":0},0,0,-3.2727272727272729,0,0,0,0,0,0]
[null,"TECLADO",-36,{"$f":"+C610/CostosyGastos!$D$7","v":-13.090909090909092},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I610<=Activos!$C$8,\"1\",+IF(I610<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.2727272727272729,3.9787111831537212,3.9787111831537212,-3.2727272727272729,{"$f":"PV(wacc,H610-(Activos!$C$8-E610),M610)","v":0},0,0,{"$f":"IF(J610=\"3\",ABS(I610-Activos!$C$11),0)","v":0},0,0,-3.2727272727272729,0,0,0,0,0,0]
[null,"TECLADO",-36,{"$f":"+C611/CostosyGastos!$D$7","v":-13.090909090909092},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I611<=Activos!$C$8,\"1\",+IF(I611<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.2727272727272729,3.9787111831537212,3.9787111831537212,-3.2727272727272729,{"$f":"PV(wacc,H611-(Activos!$C$8-E611),M611)","v":0},0,0,{"$f":"IF(J611=\"3\",ABS(I611-Activos!$C$11),0)","v":0},0,0,-3.2727272727272729,0,0,0,0,0,0]
[null,"TECLADO",-37.799999999999997,{"$f":"+C612/CostosyGastos!$D$7","v":-13.745454545454544},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I612<=Activos!$C$8,\"1\",+IF(I612<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.4363636363636361,4.1776467423114063,4.1776467423114063,-3.4363636363636361,{"$f":"PV(wacc,H612-(Activos!$C$8-E612),M612)","v":0},0,0,{"$f":"IF(J612=\"3\",ABS(I612-Activos!$C$11),0)","v":0},0,0,-3.4363636363636361,0,0,0,0,0,0]
[null,"TECLADO",-37.81,{"$f":"+C613/CostosyGastos!$D$7","v":-13.74909090909091},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I613<=Activos!$C$8,\"1\",+IF(I613<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.4372727272727275,4.1787519398622832,4.1787519398622832,-3.4372727272727275,{"$f":"PV(wacc,H613-(Activos!$C$8-E613),M613)","v":0},0,0,{"$f":"IF(J613=\"3\",ABS(I613-Activos!$C$11),0)","v":0},0,0,-3.4372727272727275,0,0,0,0,0,0]
[null,"TECLADO",-37.81,{"$f":"+C614/CostosyGastos!$D$7","v":-13.74909090909091},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I614<=Activos!$C$8,\"1\",+IF(I614<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.4372727272727275,4.1787519398622832,4.1787519398622832,-3.4372727272727275,{"$f":"PV(wacc,H614-(Activos!$C$8-E614),M614)","v":0},0,0,{"$f":"IF(J614=\"3\",ABS(I614-Activos!$C$11),0)","v":0},0,0,-3.4372727272727275,0,0,0,0,0,0]
[null,"TECLADO",-37.81,{"$f":"+C615/CostosyGastos!$D$7","v":-13.74909090909091},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I615<=Activos!$C$8,\"1\",+IF(I615<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3.4372727272727275,4.1787519398622832,4.1787519398622832,-3.4372727272727275,{"$f":"PV(wacc,H615-(Activos!$C$8-E615),M615)","v":0},0,0,{"$f":"IF(J615=\"3\",ABS(I615-Activos!$C$11),0)","v":0},0,0,-3.4372727272727275,0,0,0,0,0,0]
[null,"PEDESTAL DE MESA PARA MICROFONO",-40,{"$f":"+C616/CostosyGastos!$D$7","v":-14.545454545454545},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I616<=Activos!$C$8,\"1\",+IF(I616<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1.4545448727272727,2.1969764238239375,2.1969764238239375,-1.4545448727272727,{"$f":"PV(wacc,H616-(Activos!$C$8-E616),M616)","v":-2.0286382530468985},0,0,{"$f":"IF(J616=\"3\",ABS(I616-Activos!$C$11),0)","v":0},0,0,-1.4545448727272727,-1.4545448727272727,-1.4545448727272727,0,0,0,0]
[null,"ESTABILIZADOR",-16.809999999999999,{"$f":"+C617/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I617<=Activos!$C$8,\"1\",+IF(I617<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.61127272727272719,0.92327958356948292,0,0,{"$f":"PV(wacc,H617-(Activos!$C$8-E617),M617)","v":0},0.92327958356948292,-0.61127272727272719,{"$f":"IF(J617=\"3\",ABS(I617-Activos!$C$11),0)","v":1},0.8525321727936408,-4.2298331678599554,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,{"$f":"+IF($J617=\"1\",0,IF(Z$13<$I617,$K617,0))","v":-0.61127272727272719},-0.61127272727272719]
[null,"ESTABILIZADOR",-16.809999999999999,{"$f":"+C618/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I618<=Activos!$C$8,\"1\",+IF(I618<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.61127272727272719,0.92327958356948292,0,0,{"$f":"PV(wacc,H618-(Activos!$C$8-E618),M618)","v":0},0.92327958356948292,-0.61127272727272719,{"$f":"IF(J618=\"3\",ABS(I618-Activos!$C$11),0)","v":1},0.8525321727936408,-4.2298331678599554,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719]
[null,"ESTABILIZADOR",-16.809999999999999,{"$f":"+C619/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I619<=Activos!$C$8,\"1\",+IF(I619<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.61127272727272719,0.92327958356948292,0,0,{"$f":"PV(wacc,H619-(Activos!$C$8-E619),M619)","v":0},0.92327958356948292,-0.61127272727272719,{"$f":"IF(J619=\"3\",ABS(I619-Activos!$C$11),0)","v":1},0.8525321727936408,-4.2298331678599554,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719]
[null,"ESTABILIZADOR",-16.809999999999999,{"$f":"+C620/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I620<=Activos!$C$8,\"1\",+IF(I620<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.61127272727272719,0.92327958356948292,0,0,{"$f":"PV(wacc,H620-(Activos!$C$8-E620),M620)","v":0},0.92327958356948292,-0.61127272727272719,{"$f":"IF(J620=\"3\",ABS(I620-Activos!$C$11),0)","v":1},0.8525321727936408,-4.2298331678599554,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719]
[null,"ESTABILIZADOR",-16.809999999999999,{"$f":"+C621/CostosyGastos!$D$7","v":-6.1127272727272723},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I621<=Activos!$C$8,\"1\",+IF(I621<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.61127272727272719,0.92327958356948292,0,0,{"$f":"PV(wacc,H621-(Activos!$C$8-E621),M621)","v":0},0.92327958356948292,-0.61127272727272719,{"$f":"IF(J621=\"3\",ABS(I621-Activos!$C$11),0)","v":1},0.8525321727936408,-4.2298331678599554,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719,-0.61127272727272719]
[null,"TELEFONO DIGITAL",-59.19,{"$f":"+C622/CostosyGastos!$D$7","v":-21.523636363636363},2003,"2004-04-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I622<=Activos!$C$8,\"1\",+IF(I622<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.1523627754181818,3.2509758631534709,3.2509758631534709,-2.1523627754181818,{"$f":"PV(wacc,H622-(Activos!$C$8-E622),M622)","v":-3.0018774549461473},0,0,{"$f":"IF(J622=\"3\",ABS(I622-Activos!$C$11),0)","v":0},0,0,-2.1523627754181818,-2.1523627754181818,-2.1523627754181818,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C623/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I623<=Activos!$C$8,\"1\",+IF(I623<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H623-(Activos!$C$8-E623),M623)","v":46.39116110499009},0,0,{"$f":"IF(J623=\"3\",ABS(I623-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C624/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I624<=Activos!$C$8,\"1\",+IF(I624<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H624-(Activos!$C$8-E624),M624)","v":46.39116110499009},0,0,{"$f":"IF(J624=\"3\",ABS(I624-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C625/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I625<=Activos!$C$8,\"1\",+IF(I625<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H625-(Activos!$C$8-E625),M625)","v":46.39116110499009},0,0,{"$f":"IF(J625=\"3\",ABS(I625-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C626/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I626<=Activos!$C$8,\"1\",+IF(I626<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H626-(Activos!$C$8-E626),M626)","v":46.39116110499009},0,0,{"$f":"IF(J626=\"3\",ABS(I626-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C627/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I627<=Activos!$C$8,\"1\",+IF(I627<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H627-(Activos!$C$8-E627),M627)","v":46.39116110499009},0,0,{"$f":"IF(J627=\"3\",ABS(I627-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C628/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I628<=Activos!$C$8,\"1\",+IF(I628<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H628-(Activos!$C$8-E628),M628)","v":46.39116110499009},0,0,{"$f":"IF(J628=\"3\",ABS(I628-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C629/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I629<=Activos!$C$8,\"1\",+IF(I629<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H629-(Activos!$C$8-E629),M629)","v":46.39116110499009},0,0,{"$f":"IF(J629=\"3\",ABS(I629-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C630/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I630<=Activos!$C$8,\"1\",+IF(I630<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H630-(Activos!$C$8-E630),M630)","v":46.39116110499009},0,0,{"$f":"IF(J630=\"3\",ABS(I630-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C631/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I631<=Activos!$C$8,\"1\",+IF(I631<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H631-(Activos!$C$8-E631),M631)","v":46.39116110499009},0,0,{"$f":"IF(J631=\"3\",ABS(I631-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C632/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I632<=Activos!$C$8,\"1\",+IF(I632<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H632-(Activos!$C$8-E632),M632)","v":46.39116110499009},0,0,{"$f":"IF(J632=\"3\",ABS(I632-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C633/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I633<=Activos!$C$8,\"1\",+IF(I633<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H633-(Activos!$C$8-E633),M633)","v":46.39116110499009},0,0,{"$f":"IF(J633=\"3\",ABS(I633-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"UPS ELISE KING PRO 1000A",-844.64,{"$f":"+C634/CostosyGastos!$D$7","v":-307.14181818181817},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I634<=Activos!$C$8,\"1\",+IF(I634<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.714169532509093,46.391354165466254,46.391354165466254,-30.714169532509093,{"$f":"PV(wacc,H634-(Activos!$C$8-E634),M634)","v":46.39116110499009},0,0,{"$f":"IF(J634=\"3\",ABS(I634-Activos!$C$11),0)","v":0},0,0,-30.714169532509093,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO",-2673.81,{"$f":"+C635/CostosyGastos!$D$7","v":-972.29454545454541},1999,"2000-06-28",12,10,2010,{"$f":"+IF(I635<=Activos!$C$8,\"1\",+IF(I635<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,131.02108952543725,0,0,{"$f":"PV(wacc,H635-(Activos!$C$8-E635),M635)","v":0},0,0,{"$f":"IF(J635=\"3\",ABS(I635-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ELECTROBOMBA DE 1.9 HP TIPO CENTRIFUGA Q MAX. 85 LPM.H/MAX. 28 MTS",-2747.9,{"$f":"+C636/CostosyGastos!$D$7","v":-999.23636363636365},2000,"2001-02-28",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I636<=Activos!$C$8,\"1\",+IF(I636<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,142.00304697575487,0,0,{"$f":"PV(wacc,H636-(Activos!$C$8-E636),M636)","v":0},0,0,{"$f":"IF(J636=\"3\",ABS(I636-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSTRUCCION CASA FUERZA AERÓDROMO PTO.ESPERANZA",-20.010000000000002,{"$f":"+C637/CostosyGastos!$D$7","v":-7.2763636363636373},2004,"2005-05-28",7,19.999999999999982,2025,{"$f":"+IF(I637<=Activos!$C$8,\"1\",+IF(I637<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-0.36381818181818221,0.75765208376150217,0,0,{"$f":"PV(wacc,H637-(Activos!$C$8-E637),M637)","v":0},0.75765208376150217,-0.36381818181818221,{"$f":"IF(J637=\"3\",ABS(I637-Activos!$C$11),0)","v":7},3.9046650046580109,-5.6224611706541969,-0.36381818181818221,-0.36381818181818221,-0.36381818181818221,-0.36381818181818221,-0.36381818181818221,-0.36381818181818221,-0.36381818181818221]
[null,"TECLADO MICRONICS MULTIMEDIA",-60.16,{"$f":"+C638/CostosyGastos!$D$7","v":-21.876363636363635},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I638<=Activos!$C$8,\"1\",+IF(I638<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.4690909090909088,6.6488684660702173,6.6488684660702173,-5.4690909090909088,{"$f":"PV(wacc,H638-(Activos!$C$8-E638),M638)","v":0},0,0,{"$f":"IF(J638=\"3\",ABS(I638-Activos!$C$11),0)","v":0},0,0,-5.4690909090909088,0,0,0,0,0,0]
[null,"TECLADO",-60.16,{"$f":"+C639/CostosyGastos!$D$7","v":-21.876363636363635},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I639<=Activos!$C$8,\"1\",+IF(I639<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.4690909090909088,6.6488684660702173,6.6488684660702173,-5.4690909090909088,{"$f":"PV(wacc,H639-(Activos!$C$8-E639),M639)","v":0},0,0,{"$f":"IF(J639=\"3\",ABS(I639-Activos!$C$11),0)","v":0},0,0,-5.4690909090909088,0,0,0,0,0,0]
[null,"TECLADO",-60.16,{"$f":"+C640/CostosyGastos!$D$7","v":-21.876363636363635},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I640<=Activos!$C$8,\"1\",+IF(I640<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.4690909090909088,6.6488684660702173,6.6488684660702173,-5.4690909090909088,{"$f":"PV(wacc,H640-(Activos!$C$8-E640),M640)","v":0},0,0,{"$f":"IF(J640=\"3\",ABS(I640-Activos!$C$11),0)","v":0},0,0,-5.4690909090909088,0,0,0,0,0,0]
[null,"TECLADO MICRONICS MULTIMEDIA",-60.17,{"$f":"+C641/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I641<=Activos!$C$8,\"1\",+IF(I641<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H641-(Activos!$C$8-E641),M641)","v":0},0,0,{"$f":"IF(J641=\"3\",ABS(I641-Activos!$C$11),0)","v":0},0,0,-5.47,0,0,0,0,0,0]
[null,"TECLADO MICRONICS MULTIMEDIA",-60.17,{"$f":"+C642/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I642<=Activos!$C$8,\"1\",+IF(I642<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H642-(Activos!$C$8-E642),M642)","v":0},0,0,{"$f":"IF(J642=\"3\",ABS(I642-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J642=\"1\",0,IF(U$13<$I642,$K642,0))","v":-5.47},0,0,0,0,0,0]
[null,"TECLADO MICRONICS MULTIMEDIA",-60.17,{"$f":"+C643/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I643<=Activos!$C$8,\"1\",+IF(I643<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H643-(Activos!$C$8-E643),M643)","v":0},0,0,{"$f":"IF(J643=\"3\",ABS(I643-Activos!$C$11),0)","v":0},0,0,-5.47,0,0,0,0,0,0]
[null,"TECLADO",-60.17,{"$f":"+C644/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I644<=Activos!$C$8,\"1\",+IF(I644<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H644-(Activos!$C$8-E644),M644)","v":0},0,0,{"$f":"IF(J644=\"3\",ABS(I644-Activos!$C$11),0)","v":0},0,0,-5.47,0,0,0,0,0,0]
[null,"TECLADO",-60.17,{"$f":"+C645/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I645<=Activos!$C$8,\"1\",+IF(I645<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H645-(Activos!$C$8-E645),M645)","v":0},0,0,{"$f":"IF(J645=\"3\",ABS(I645-Activos!$C$11),0)","v":0},0,0,-5.47,0,0,0,0,0,0]
[null,"TECLADO",-60.17,{"$f":"+C646/CostosyGastos!$D$7","v":-21.88},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I646<=Activos!$C$8,\"1\",+IF(I646<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.47,6.6499736636210933,6.6499736636210933,-5.47,{"$f":"PV(wacc,H646-(Activos!$C$8-E646),M646)","v":0},0,0,{"$f":"IF(J646=\"3\",ABS(I646-Activos!$C$11),0)","v":0},0,0,-5.47,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO",-3522.09,{"$f":"+C647/CostosyGastos!$D$7","v":-1280.76},1999,"2000-07-31",12,10,2010,{"$f":"+IF(I647<=Activos!$C$8,\"1\",+IF(I647<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,172.58820529755192,0,0,{"$f":"PV(wacc,H647-(Activos!$C$8-E647),M647)","v":0},0,0,{"$f":"IF(J647=\"3\",ABS(I647-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-70.069999999999993,{"$f":"+C648/CostosyGastos!$D$7","v":-25.479999999999997},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I648<=Activos!$C$8,\"1\",+IF(I648<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.5479989808000001,3.8485534504335819,3.8485534504335819,-2.5479989808000001,{"$f":"PV(wacc,H648-(Activos!$C$8-E648),M648)","v":-3.553667059774904},0,0,{"$f":"IF(J648=\"3\",ABS(I648-Activos!$C$11),0)","v":0},0,0,-2.5479989808000001,-2.5479989808000001,-2.5479989808000001,0,0,0,0]
[null,"TELEFONO DIGITAL",-70.069999999999993,{"$f":"+C649/CostosyGastos!$D$7","v":-25.479999999999997},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I649<=Activos!$C$8,\"1\",+IF(I649<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2.5479989808000001,3.8485534504335819,3.8485534504335819,-2.5479989808000001,{"$f":"PV(wacc,H649-(Activos!$C$8-E649),M649)","v":-3.553667059774904},0,0,{"$f":"IF(J649=\"3\",ABS(I649-Activos!$C$11),0)","v":0},0,0,-2.5479989808000001,-2.5479989808000001,-2.5479989808000001,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C650/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I650<=Activos!$C$8,\"1\",+IF(I650<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H650-(Activos!$C$8-E650),M650)","v":0},0,0,{"$f":"IF(J650=\"3\",ABS(I650-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C651/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I651<=Activos!$C$8,\"1\",+IF(I651<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H651-(Activos!$C$8-E651),M651)","v":0},0,0,{"$f":"IF(J651=\"3\",ABS(I651-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C652/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I652<=Activos!$C$8,\"1\",+IF(I652<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H652-(Activos!$C$8-E652),M652)","v":0},0,0,{"$f":"IF(J652=\"3\",ABS(I652-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C653/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I653<=Activos!$C$8,\"1\",+IF(I653<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H653-(Activos!$C$8-E653),M653)","v":0},0,0,{"$f":"IF(J653=\"3\",ABS(I653-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C654/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I654<=Activos!$C$8,\"1\",+IF(I654<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H654-(Activos!$C$8-E654),M654)","v":0},0,0,{"$f":"IF(J654=\"3\",ABS(I654-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C655/CostosyGastos!$D$7","v":-21.09090909090909},{"$f":"+YEAR(F655)-1","v":2008},"2009-04-30",{"$f":"C$8-YEAR(F655)","v":3},4,2013,{"$f":"+IF(I655<=Activos!$C$8,\"1\",+IF(I655<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J655=\"1\",0,D655/H655)","v":-5.2727272727272725},{"$f":"IF(J655=\"1\",PMT(wacc,G655,D655),PMT(wacc,H655,D655))","v":6.4101457950809948},6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H655-(Activos!$C$8-E655),M655)","v":0},{"$f":"+IF($J655=\"3\",L655,0)","v":0},{"$f":"+IF($J655=\"3\",K655,0)","v":0},{"$f":"IF(J655=\"3\",ABS(I655-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R655,P655)","v":0},{"$f":"PV(wacc,H655-($C$8-E655),P655)","v":0},-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C656/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,{"$f":"+(YEAR(F656)+H656)","v":2013},{"$f":"+IF(I656<=Activos!$C$8,\"1\",+IF(I656<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,{"$f":"+IF(J656=\"2\",L656,0)","v":6.4101457950809948},{"$f":"+IF(J656=\"2\",K656,0)","v":-5.2727272727272725},{"$f":"PV(wacc,H656-(Activos!$C$8-E656),M656)","v":0},0,0,{"$f":"IF(J656=\"3\",ABS(I656-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C657/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I657<=Activos!$C$8,\"1\",+IF(I657<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H657-(Activos!$C$8-E657),M657)","v":0},0,0,{"$f":"IF(J657=\"3\",ABS(I657-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C658/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I658<=Activos!$C$8,\"1\",+IF(I658<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H658-(Activos!$C$8-E658),M658)","v":0},0,0,{"$f":"IF(J658=\"3\",ABS(I658-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C659/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I659<=Activos!$C$8,\"1\",+IF(I659<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H659-(Activos!$C$8-E659),M659)","v":0},0,0,{"$f":"IF(J659=\"3\",ABS(I659-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C660/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I660<=Activos!$C$8,\"1\",+IF(I660<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H660-(Activos!$C$8-E660),M660)","v":0},0,0,{"$f":"IF(J660=\"3\",ABS(I660-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,{"$f":"+IF($J660=\"1\",0,IF(W$13<$I660,$K660,0))","v":0},0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C661/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I661<=Activos!$C$8,\"1\",+IF(I661<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H661-(Activos!$C$8-E661),M661)","v":0},0,0,{"$f":"IF(J661=\"3\",ABS(I661-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C662/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I662<=Activos!$C$8,\"1\",+IF(I662<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H662-(Activos!$C$8-E662),M662)","v":0},0,0,{"$f":"IF(J662=\"3\",ABS(I662-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C663/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I663<=Activos!$C$8,\"1\",+IF(I663<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H663-(Activos!$C$8-E663),M663)","v":0},0,0,{"$f":"IF(J663=\"3\",ABS(I663-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C664/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I664<=Activos!$C$8,\"1\",+IF(I664<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H664-(Activos!$C$8-E664),M664)","v":0},0,0,{"$f":"IF(J664=\"3\",ABS(I664-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C665/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I665<=Activos!$C$8,\"1\",+IF(I665<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H665-(Activos!$C$8-E665),M665)","v":0},0,0,{"$f":"IF(J665=\"3\",ABS(I665-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C666/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I666<=Activos!$C$8,\"1\",+IF(I666<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H666-(Activos!$C$8-E666),M666)","v":0},0,0,{"$f":"IF(J666=\"3\",ABS(I666-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C667/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I667<=Activos!$C$8,\"1\",+IF(I667<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H667-(Activos!$C$8-E667),M667)","v":0},0,0,{"$f":"IF(J667=\"3\",ABS(I667-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C668/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I668<=Activos!$C$8,\"1\",+IF(I668<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H668-(Activos!$C$8-E668),M668)","v":0},0,0,{"$f":"IF(J668=\"3\",ABS(I668-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C669/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I669<=Activos!$C$8,\"1\",+IF(I669<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H669-(Activos!$C$8-E669),M669)","v":0},0,0,{"$f":"IF(J669=\"3\",ABS(I669-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C670/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I670<=Activos!$C$8,\"1\",+IF(I670<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H670-(Activos!$C$8-E670),M670)","v":0},0,0,{"$f":"IF(J670=\"3\",ABS(I670-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C671/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I671<=Activos!$C$8,\"1\",+IF(I671<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H671-(Activos!$C$8-E671),M671)","v":0},0,0,{"$f":"IF(J671=\"3\",ABS(I671-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C672/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I672<=Activos!$C$8,\"1\",+IF(I672<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H672-(Activos!$C$8-E672),M672)","v":0},0,0,{"$f":"IF(J672=\"3\",ABS(I672-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C673/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I673<=Activos!$C$8,\"1\",+IF(I673<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H673-(Activos!$C$8-E673),M673)","v":0},0,0,{"$f":"IF(J673=\"3\",ABS(I673-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C674/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I674<=Activos!$C$8,\"1\",+IF(I674<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H674-(Activos!$C$8-E674),M674)","v":0},0,0,{"$f":"IF(J674=\"3\",ABS(I674-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C675/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I675<=Activos!$C$8,\"1\",+IF(I675<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H675-(Activos!$C$8-E675),M675)","v":0},0,0,{"$f":"IF(J675=\"3\",ABS(I675-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C676/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I676<=Activos!$C$8,\"1\",+IF(I676<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H676-(Activos!$C$8-E676),M676)","v":0},0,0,{"$f":"IF(J676=\"3\",ABS(I676-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C677/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I677<=Activos!$C$8,\"1\",+IF(I677<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H677-(Activos!$C$8-E677),M677)","v":0},0,0,{"$f":"IF(J677=\"3\",ABS(I677-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C678/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I678<=Activos!$C$8,\"1\",+IF(I678<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H678-(Activos!$C$8-E678),M678)","v":0},0,0,{"$f":"IF(J678=\"3\",ABS(I678-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C679/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I679<=Activos!$C$8,\"1\",+IF(I679<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H679-(Activos!$C$8-E679),M679)","v":0},0,0,{"$f":"IF(J679=\"3\",ABS(I679-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C680/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I680<=Activos!$C$8,\"1\",+IF(I680<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H680-(Activos!$C$8-E680),M680)","v":0},0,0,{"$f":"IF(J680=\"3\",ABS(I680-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C681/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I681<=Activos!$C$8,\"1\",+IF(I681<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H681-(Activos!$C$8-E681),M681)","v":0},0,0,{"$f":"IF(J681=\"3\",ABS(I681-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C682/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I682<=Activos!$C$8,\"1\",+IF(I682<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H682-(Activos!$C$8-E682),M682)","v":0},0,0,{"$f":"IF(J682=\"3\",ABS(I682-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C683/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I683<=Activos!$C$8,\"1\",+IF(I683<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H683-(Activos!$C$8-E683),M683)","v":0},0,0,{"$f":"IF(J683=\"3\",ABS(I683-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C684/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I684<=Activos!$C$8,\"1\",+IF(I684<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H684-(Activos!$C$8-E684),M684)","v":0},0,0,{"$f":"IF(J684=\"3\",ABS(I684-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C685/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I685<=Activos!$C$8,\"1\",+IF(I685<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H685-(Activos!$C$8-E685),M685)","v":0},0,0,{"$f":"IF(J685=\"3\",ABS(I685-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C686/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I686<=Activos!$C$8,\"1\",+IF(I686<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H686-(Activos!$C$8-E686),M686)","v":0},0,0,{"$f":"IF(J686=\"3\",ABS(I686-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C687/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I687<=Activos!$C$8,\"1\",+IF(I687<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H687-(Activos!$C$8-E687),M687)","v":0},0,0,{"$f":"IF(J687=\"3\",ABS(I687-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"TECLADO",-58,{"$f":"+C688/CostosyGastos!$D$7","v":-21.09090909090909},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I688<=Activos!$C$8,\"1\",+IF(I688<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.2727272727272725,6.4101457950809948,6.4101457950809948,-5.2727272727272725,{"$f":"PV(wacc,H688-(Activos!$C$8-E688),M688)","v":0},0,0,{"$f":"IF(J688=\"3\",ABS(I688-Activos!$C$11),0)","v":0},0,0,-5.2727272727272725,0,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C689/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I689<=Activos!$C$8,\"1\",+IF(I689<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H689-(Activos!$C$8-E689),M689)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J689=\"3\",ABS(I689-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C690/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I690<=Activos!$C$8,\"1\",+IF(I690<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H690-(Activos!$C$8-E690),M690)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J690=\"3\",ABS(I690-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C691/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I691<=Activos!$C$8,\"1\",+IF(I691<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H691-(Activos!$C$8-E691),M691)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J691=\"3\",ABS(I691-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C692/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I692<=Activos!$C$8,\"1\",+IF(I692<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H692-(Activos!$C$8-E692),M692)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J692=\"3\",ABS(I692-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C693/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I693<=Activos!$C$8,\"1\",+IF(I693<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H693-(Activos!$C$8-E693),M693)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J693=\"3\",ABS(I693-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C694/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I694<=Activos!$C$8,\"1\",+IF(I694<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H694-(Activos!$C$8-E694),M694)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J694=\"3\",ABS(I694-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C695/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I695<=Activos!$C$8,\"1\",+IF(I695<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H695-(Activos!$C$8-E695),M695)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J695=\"3\",ABS(I695-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C696/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I696<=Activos!$C$8,\"1\",+IF(I696<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H696-(Activos!$C$8-E696),M696)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J696=\"3\",ABS(I696-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C697/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I697<=Activos!$C$8,\"1\",+IF(I697<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H697-(Activos!$C$8-E697),M697)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J697=\"3\",ABS(I697-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION",-225.01,{"$f":"+C698/CostosyGastos!$D$7","v":-81.821818181818173},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I698<=Activos!$C$8,\"1\",+IF(I698<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8.1821785453090907,12.358541628115603,12.358541628115603,-8.1821785453090907,{"$f":"PV(wacc,H698-(Activos!$C$8-E698),M698)","v":-4.7489882306886954E-5},0,0,{"$f":"IF(J698=\"3\",ABS(I698-Activos!$C$11),0)","v":0},0,0,-8.1821785453090907,-8.1821785453090907,0,0,0,0,0]
[null,"FUENTE",-756.97,{"$f":"+C699/CostosyGastos!$D$7","v":-275.26181818181817},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I699<=Activos!$C$8,\"1\",+IF(I699<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.526170807709093,41.576131088550149,41.576131088550149,-27.526170807709093,{"$f":"PV(wacc,H699-(Activos!$C$8-E699),M699)","v":41.575958066921245},0,0,{"$f":"IF(J699=\"3\",ABS(I699-Activos!$C$11),0)","v":0},0,0,-27.526170807709093,0,0,0,0,0,0]
[null,"FUENTE",-756.97,{"$f":"+C700/CostosyGastos!$D$7","v":-275.26181818181817},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I700<=Activos!$C$8,\"1\",+IF(I700<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.526170807709093,41.576131088550149,41.576131088550149,-27.526170807709093,{"$f":"PV(wacc,H700-(Activos!$C$8-E700),M700)","v":41.575958066921245},0,0,{"$f":"IF(J700=\"3\",ABS(I700-Activos!$C$11),0)","v":0},0,0,-27.526170807709093,0,0,0,0,0,0]
[null,"FUENTE",-756.97,{"$f":"+C701/CostosyGastos!$D$7","v":-275.26181818181817},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I701<=Activos!$C$8,\"1\",+IF(I701<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.526170807709093,41.576131088550149,41.576131088550149,-27.526170807709093,{"$f":"PV(wacc,H701-(Activos!$C$8-E701),M701)","v":41.575958066921245},0,0,{"$f":"IF(J701=\"3\",ABS(I701-Activos!$C$11),0)","v":0},0,0,-27.526170807709093,0,0,0,0,0,0]
[null,"FUENTE",-756.97,{"$f":"+C702/CostosyGastos!$D$7","v":-275.26181818181817},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I702<=Activos!$C$8,\"1\",+IF(I702<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.526170807709093,41.576131088550149,41.576131088550149,-27.526170807709093,{"$f":"PV(wacc,H702-(Activos!$C$8-E702),M702)","v":41.575958066921245},0,0,{"$f":"IF(J702=\"3\",ABS(I702-Activos!$C$11),0)","v":0},0,0,-27.526170807709093,0,0,0,0,{"$f":"+IF($J702=\"1\",0,IF(Z$13<$I702,$K702,0))","v":0},0]
[null,"VATIMETRO ANALOGICO",-1719.91,{"$f":"+C703/CostosyGastos!$D$7","v":-625.42181818181825},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I703<=Activos!$C$8,\"1\",+IF(I703<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-62.542156801309105,94.465043027475716,94.465043027475716,-62.542156801309105,{"$f":"PV(wacc,H703-(Activos!$C$8-E703),M703)","v":94.464649905383993},0,0,{"$f":"IF(J703=\"3\",ABS(I703-Activos!$C$11),0)","v":0},0,0,-62.542156801309105,0,0,0,0,0,0]
[null,"VATIMETRO ANALOGICO",-1719.91,{"$f":"+C704/CostosyGastos!$D$7","v":-625.42181818181825},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I704<=Activos!$C$8,\"1\",+IF(I704<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-62.542156801309105,94.465043027475716,94.465043027475716,-62.542156801309105,{"$f":"PV(wacc,H704-(Activos!$C$8-E704),M704)","v":94.464649905383993},0,0,{"$f":"IF(J704=\"3\",ABS(I704-Activos!$C$11),0)","v":0},0,0,-62.542156801309105,0,0,0,0,0,0]
[null,"VATIMETRO ANALOGICO",-1719.88,{"$f":"+C705/CostosyGastos!$D$7","v":-625.41090909090917},2001,"2002-02-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I705<=Activos!$C$8,\"1\",+IF(I705<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-62.541065892654558,94.463395295157852,94.463395295157852,-62.541065892654558,{"$f":"PV(wacc,H705-(Activos!$C$8-E705),M705)","v":94.463002179923265},0,0,{"$f":"IF(J705=\"3\",ABS(I705-Activos!$C$11),0)","v":0},0,0,-62.541065892654558,0,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION 48 V.",-267.39999999999998,{"$f":"+C706/CostosyGastos!$D$7","v":-97.236363636363635},2002,"2003-02-28",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I706<=Activos!$C$8,\"1\",+IF(I706<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.7236324741818194,14.686787393263023,14.686787393263023,-9.7236324741818194,{"$f":"PV(wacc,H706-(Activos!$C$8-E706),M706)","v":-5.6436578502562436E-5},0,0,{"$f":"IF(J706=\"3\",ABS(I706-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J706=\"1\",0,IF(U$13<$I706,$K706,0))","v":-9.7236324741818194},-9.7236324741818194,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION 48 V.",-267.39999999999998,{"$f":"+C707/CostosyGastos!$D$7","v":-97.236363636363635},2002,"2003-02-28",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I707<=Activos!$C$8,\"1\",+IF(I707<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.7236324741818194,14.686787393263023,14.686787393263023,-9.7236324741818194,{"$f":"PV(wacc,H707-(Activos!$C$8-E707),M707)","v":-5.6436578502562436E-5},0,0,{"$f":"IF(J707=\"3\",ABS(I707-Activos!$C$11),0)","v":0},0,0,-9.7236324741818194,-9.7236324741818194,0,0,0,0,0]
[null,"IP PHONE POWER / FUENTE DE ALIMENTACION 48 V.",-267.39999999999998,{"$f":"+C708/CostosyGastos!$D$7","v":-97.236363636363635},2002,"2003-02-28",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I708<=Activos!$C$8,\"1\",+IF(I708<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.7236324741818194,14.686787393263023,14.686787393263023,-9.7236324741818194,{"$f":"PV(wacc,H708-(Activos!$C$8-E708),M708)","v":-5.6436578502562436E-5},0,0,{"$f":"IF(J708=\"3\",ABS(I708-Activos!$C$11),0)","v":0},0,0,-9.7236324741818194,-9.7236324741818194,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO",-5954.46,{"$f":"+C709/CostosyGastos!$D$7","v":-2165.258181818182},1999,"2000-05-22",12,10,2010,{"$f":"+IF(I709<=Activos!$C$8,\"1\",+IF(I709<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,291.77833755414002,0,0,{"$f":"PV(wacc,H709-(Activos!$C$8-E709),M709)","v":0},0,0,{"$f":"IF(J709=\"3\",ABS(I709-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO",-5954.46,{"$f":"+C710/CostosyGastos!$D$7","v":-2165.258181818182},1999,"2000-05-22",12,10,2010,{"$f":"+IF(I710<=Activos!$C$8,\"1\",+IF(I710<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,291.77833755414002,0,0,{"$f":"PV(wacc,H710-(Activos!$C$8-E710),M710)","v":0},0,0,{"$f":"IF(J710=\"3\",ABS(I710-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAJA ACUSTICA",-123.12,{"$f":"+C711/CostosyGastos!$D$7","v":-44.770909090909093},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I711<=Activos!$C$8,\"1\",+IF(I711<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4.477089118254546,6.7622934325300799,6.7622934325300799,-4.477089118254546,{"$f":"PV(wacc,H711-(Activos!$C$8-E711),M711)","v":-6.244148542878353},0,0,{"$f":"IF(J711=\"3\",ABS(I711-Activos!$C$11),0)","v":0},0,0,-4.477089118254546,-4.477089118254546,-4.477089118254546,0,0,0,0]
[null,"CAJA ACUSTICA",-123.12,{"$f":"+C712/CostosyGastos!$D$7","v":-44.770909090909093},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I712<=Activos!$C$8,\"1\",+IF(I712<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4.477089118254546,6.7622934325300799,6.7622934325300799,-4.477089118254546,{"$f":"PV(wacc,H712-(Activos!$C$8-E712),M712)","v":-6.244148542878353},0,0,{"$f":"IF(J712=\"3\",ABS(I712-Activos!$C$11),0)","v":0},0,0,-4.477089118254546,-4.477089118254546,-4.477089118254546,0,0,0,0]
[null,"CPU",-1919.15,{"$f":"+C713/CostosyGastos!$D$7","v":-697.87272727272727},2007,"2008-01-15",4,4,2012,{"$f":"+IF(I713<=Activos!$C$8,\"1\",+IF(I713<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,212.10398797637399,0,0,{"$f":"PV(wacc,H713-(Activos!$C$8-E713),M713)","v":0},0,0,{"$f":"IF(J713=\"3\",ABS(I713-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU",-1919.15,{"$f":"+C714/CostosyGastos!$D$7","v":-697.87272727272727},2007,"2008-01-15",4,4,2012,{"$f":"+IF(I714<=Activos!$C$8,\"1\",+IF(I714<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,212.10398797637399,0,0,{"$f":"PV(wacc,H714-(Activos!$C$8-E714),M714)","v":0},0,0,{"$f":"IF(J714=\"3\",ABS(I714-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU",-1919.15,{"$f":"+C715/CostosyGastos!$D$7","v":-697.87272727272727},2007,"2008-01-15",4,4,2012,{"$f":"+IF(I715<=Activos!$C$8,\"1\",+IF(I715<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,212.10398797637399,0,0,{"$f":"PV(wacc,H715-(Activos!$C$8-E715),M715)","v":0},0,0,{"$f":"IF(J715=\"3\",ABS(I715-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FACSIMIL CON TELEFONO",-974.17,{"$f":"+C716/CostosyGastos!$D$7","v":-354.24363636363637},2001,"2002-05-31",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I716<=Activos!$C$8,\"1\",+IF(I716<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-35.424349466618182,53.505713069914123,53.505713069914123,-35.424349466618182,{"$f":"PV(wacc,H716-(Activos!$C$8-E716),M716)","v":53.505490402595427},0,0,{"$f":"IF(J716=\"3\",ABS(I716-Activos!$C$11),0)","v":0},0,0,-35.424349466618182,0,0,0,0,0,0]
[null,"ANTENA DE BASE VHF",-150,{"$f":"+C717/CostosyGastos!$D$7","v":-54.545454545454547},2003,"2004-12-19",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I717<=Activos!$C$8,\"1\",+IF(I717<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.4545432727272729,8.238661589339765,8.238661589339765,-5.4545432727272729,{"$f":"PV(wacc,H717-(Activos!$C$8-E717),M717)","v":-7.6073934489258681},0,0,{"$f":"IF(J717=\"3\",ABS(I717-Activos!$C$11),0)","v":0},0,0,-5.4545432727272729,-5.4545432727272729,-5.4545432727272729,0,0,0,0]
[null,"INCREMENTO DE VALOR GRUPO ELECTROGENO C/BARRA: 134680 (INST. SISTEMA PUESTA A TIERRA)",-174.83,{"$f":"+C718/CostosyGastos!$D$7","v":-63.574545454545458},2003,"2004-07-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I718<=Activos!$C$8,\"1\",+IF(I718<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.3574520024727281,9.6024347044284752,9.6024347044284752,-6.3574520024727281,{"$f":"PV(wacc,H718-(Activos!$C$8-E718),M718)","v":-8.8666706445047314},0,0,{"$f":"IF(J718=\"3\",ABS(I718-Activos!$C$11),0)","v":0},0,0,-6.3574520024727281,-6.3574520024727281,-6.3574520024727281,0,0,0,0]
[null,"INCREMENTO DE VALOR TABLERO DE TRANSFERENCIA AUTOMATICA C/BARRA: 134696 (INST. SISTEMA PUESTA A TIER",-174.83,{"$f":"+C719/CostosyGastos!$D$7","v":-63.574545454545458},{"$f":"+YEAR(F719)-1","v":2003},"2004-07-31",{"$f":"C$8-YEAR(F719)","v":8},10.000004000001599,2014.0000040000016,{"$f":"+IF(I719<=Activos!$C$8,\"1\",+IF(I719<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J719=\"1\",0,D719/H719)","v":-6.3574520024727281},{"$f":"IF(J719=\"1\",PMT(wacc,G719,D719),PMT(wacc,H719,D719))","v":9.6024347044284752},9.6024347044284752,-6.3574520024727281,{"$f":"PV(wacc,H719-(Activos!$C$8-E719),M719)","v":-8.8666706445047314},{"$f":"+IF($J719=\"3\",L719,0)","v":0},{"$f":"+IF($J719=\"3\",K719,0)","v":0},{"$f":"IF(J719=\"3\",ABS(I719-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R719,P719)","v":0},{"$f":"PV(wacc,H719-($C$8-E719),P719)","v":0},-6.3574520024727281,-6.3574520024727281,-6.3574520024727281,0,0,0,0]
[null,"INCREMENTO DE VALOR TABLERO DE TRANSFERENCIA MANUAL C/BARRA: 134708 (INST. SISTEMA PUESTA A TIERRA)",-174.83,{"$f":"+C720/CostosyGastos!$D$7","v":-63.574545454545458},2003,"2004-07-31",8,10.000004000001599,{"$f":"+(YEAR(F720)+H720)","v":2014.0000040000016},{"$f":"+IF(I720<=Activos!$C$8,\"1\",+IF(I720<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.3574520024727281,9.6024347044284752,{"$f":"+IF(J720=\"2\",L720,0)","v":9.6024347044284752},{"$f":"+IF(J720=\"2\",K720,0)","v":-6.3574520024727281},{"$f":"PV(wacc,H720-(Activos!$C$8-E720),M720)","v":-8.8666706445047314},0,0,{"$f":"IF(J720=\"3\",ABS(I720-Activos!$C$11),0)","v":0},0,0,-6.3574520024727281,-6.3574520024727281,-6.3574520024727281,0,0,0,0]
[null,"INCREMENTO DE VALOR CARGADOR ESTATICO DE BATERIA C/BARRA: 134721 (INST. SISTEMA PUESTA A TIERRA)",-174.83,{"$f":"+C721/CostosyGastos!$D$7","v":-63.574545454545458},2003,"2004-07-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I721<=Activos!$C$8,\"1\",+IF(I721<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.3574520024727281,9.6024347044284752,9.6024347044284752,-6.3574520024727281,{"$f":"PV(wacc,H721-(Activos!$C$8-E721),M721)","v":-8.8666706445047314},0,0,{"$f":"IF(J721=\"3\",ABS(I721-Activos!$C$11),0)","v":0},0,0,-6.3574520024727281,-6.3574520024727281,-6.3574520024727281,0,0,0,0]
[null,"BANDEJA DE FIBRA OPTICA",-437.4,{"$f":"+C722/CostosyGastos!$D$7","v":-159.05454545454543},2002,"2003-02-06",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I722<=Activos!$C$8,\"1\",+IF(I722<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15.905448183272727,24.023937194514751,24.023937194514751,-15.905448183272727,{"$f":"PV(wacc,H722-(Activos!$C$8-E722),M722)","v":-9.2316228261109967E-5},0,0,{"$f":"IF(J722=\"3\",ABS(I722-Activos!$C$11),0)","v":0},0,0,-15.905448183272727,-15.905448183272727,0,0,0,0,0]
[null,"BANDEJA DE FIBRA OPTICA",-437.4,{"$f":"+C723/CostosyGastos!$D$7","v":-159.05454545454543},2002,"2003-02-06",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I723<=Activos!$C$8,\"1\",+IF(I723<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15.905448183272727,24.023937194514751,24.023937194514751,-15.905448183272727,{"$f":"PV(wacc,H723-(Activos!$C$8-E723),M723)","v":-9.2316228261109967E-5},0,0,{"$f":"IF(J723=\"3\",ABS(I723-Activos!$C$11),0)","v":0},0,0,-15.905448183272727,-15.905448183272727,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C724/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I724<=Activos!$C$8,\"1\",+IF(I724<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H724-(Activos!$C$8-E724),M724)","v":0},0,0,{"$f":"IF(J724=\"3\",ABS(I724-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C725/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I725<=Activos!$C$8,\"1\",+IF(I725<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H725-(Activos!$C$8-E725),M725)","v":0},0,0,{"$f":"IF(J725=\"3\",ABS(I725-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTINTOR PORTATIL DE CO2",-584.03,{"$f":"+C726/CostosyGastos!$D$7","v":-212.37454545454545},1999,"2000-12-15",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I726<=Activos!$C$8,\"1\",+IF(I726<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,28.618430971363381,0,0,{"$f":"PV(wacc,H726-(Activos!$C$8-E726),M726)","v":0},0,0,{"$f":"IF(J726=\"3\",ABS(I726-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ESTABILIZADOR",-74.75,{"$f":"+C727/CostosyGastos!$D$7","v":-27.181818181818183},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I727<=Activos!$C$8,\"1\",+IF(I727<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2.7181818181818183,4.1056007657239064,0,0,{"$f":"PV(wacc,H727-(Activos!$C$8-E727),M727)","v":0},4.1056007657239064,-2.7181818181818183,{"$f":"IF(J727=\"3\",ABS(I727-Activos!$C$11),0)","v":1},3.7910041592102717,-18.809043979627113,-2.7181818181818183,-2.7181818181818183,-2.7181818181818183,-2.7181818181818183,-2.7181818181818183,-2.7181818181818183,-2.7181818181818183]
[null,"MONITOR (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-872.04,{"$f":"+C728/CostosyGastos!$D$7","v":-317.10545454545451},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I728<=Activos!$C$8,\"1\",+IF(I728<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,96.377647226593623,0,0,{"$f":"PV(wacc,H728-(Activos!$C$8-E728),M728)","v":0},0,0,{"$f":"IF(J728=\"3\",ABS(I728-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR LCD(SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-872.04,{"$f":"+C729/CostosyGastos!$D$7","v":-317.10545454545451},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I729<=Activos!$C$8,\"1\",+IF(I729<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,96.377647226593623,0,0,{"$f":"PV(wacc,H729-(Activos!$C$8-E729),M729)","v":0},0,0,{"$f":"IF(J729=\"3\",ABS(I729-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR LCD (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-872.04,{"$f":"+C730/CostosyGastos!$D$7","v":-317.10545454545451},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I730<=Activos!$C$8,\"1\",+IF(I730<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,96.377647226593623,0,0,{"$f":"PV(wacc,H730-(Activos!$C$8-E730),M730)","v":0},0,0,{"$f":"IF(J730=\"3\",ABS(I730-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CAJA ACUSTICA",-219.17,{"$f":"+C731/CostosyGastos!$D$7","v":-79.698181818181808},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I731<=Activos!$C$8,\"1\",+IF(I731<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9698149938909086,12.037783070237307,12.037783070237307,-7.9698149938909086,{"$f":"PV(wacc,H731-(Activos!$C$8-E731),M731)","v":-11.115416148007217},0,0,{"$f":"IF(J731=\"3\",ABS(I731-Activos!$C$11),0)","v":0},0,0,-7.9698149938909086,-7.9698149938909086,-7.9698149938909086,0,0,0,0]
[null,"CAJA ACUSTICA",-219.17,{"$f":"+C732/CostosyGastos!$D$7","v":-79.698181818181808},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I732<=Activos!$C$8,\"1\",+IF(I732<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9698149938909086,12.037783070237307,12.037783070237307,-7.9698149938909086,{"$f":"PV(wacc,H732-(Activos!$C$8-E732),M732)","v":-11.115416148007217},0,0,{"$f":"IF(J732=\"3\",ABS(I732-Activos!$C$11),0)","v":0},0,0,-7.9698149938909086,-7.9698149938909086,-7.9698149938909086,0,0,0,0]
[null,"CAJA ACUSTICA",-219.17,{"$f":"+C733/CostosyGastos!$D$7","v":-79.698181818181808},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I733<=Activos!$C$8,\"1\",+IF(I733<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9698149938909086,12.037783070237307,12.037783070237307,-7.9698149938909086,{"$f":"PV(wacc,H733-(Activos!$C$8-E733),M733)","v":-11.115416148007217},0,0,{"$f":"IF(J733=\"3\",ABS(I733-Activos!$C$11),0)","v":0},0,0,-7.9698149938909086,-7.9698149938909086,-7.9698149938909086,0,0,0,0]
[null,"CAJA ACUSTICA",-219.17,{"$f":"+C734/CostosyGastos!$D$7","v":-79.698181818181808},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I734<=Activos!$C$8,\"1\",+IF(I734<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9698149938909086,12.037783070237307,12.037783070237307,-7.9698149938909086,{"$f":"PV(wacc,H734-(Activos!$C$8-E734),M734)","v":-11.115416148007217},0,0,{"$f":"IF(J734=\"3\",ABS(I734-Activos!$C$11),0)","v":0},0,0,-7.9698149938909086,-7.9698149938909086,-7.9698149938909086,0,0,0,0]
[null,"CAJA ACUISTICA",-219.18,{"$f":"+C735/CostosyGastos!$D$7","v":-79.701818181818183},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I735<=Activos!$C$8,\"1\",+IF(I735<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9701786301090918,12.038332314343265,12.038332314343265,-7.9701786301090918,{"$f":"PV(wacc,H735-(Activos!$C$8-E735),M735)","v":-11.11592330757048},0,0,{"$f":"IF(J735=\"3\",ABS(I735-Activos!$C$11),0)","v":0},0,0,-7.9701786301090918,-7.9701786301090918,-7.9701786301090918,0,0,0,0]
[null,"CAJA ACUSTICA",-219.18,{"$f":"+C736/CostosyGastos!$D$7","v":-79.701818181818183},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I736<=Activos!$C$8,\"1\",+IF(I736<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9701786301090918,12.038332314343265,12.038332314343265,-7.9701786301090918,{"$f":"PV(wacc,H736-(Activos!$C$8-E736),M736)","v":-11.11592330757048},0,0,{"$f":"IF(J736=\"3\",ABS(I736-Activos!$C$11),0)","v":0},0,0,-7.9701786301090918,-7.9701786301090918,-7.9701786301090918,0,0,0,0]
[null,"CAJA ACUSTICA",-219.18,{"$f":"+C737/CostosyGastos!$D$7","v":-79.701818181818183},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I737<=Activos!$C$8,\"1\",+IF(I737<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9701786301090918,12.038332314343265,12.038332314343265,-7.9701786301090918,{"$f":"PV(wacc,H737-(Activos!$C$8-E737),M737)","v":-11.11592330757048},0,0,{"$f":"IF(J737=\"3\",ABS(I737-Activos!$C$11),0)","v":0},0,0,-7.9701786301090918,-7.9701786301090918,-7.9701786301090918,0,0,0,0]
[null,"TRANSFORMADOR",-688.68,{"$f":"+C738/CostosyGastos!$D$7","v":-250.42909090909089},1999,"2000-12-26",12,10.000004000001599,2010.0000040000016,{"$f":"+IF(I738<=Activos!$C$8,\"1\",+IF(I738<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,33.746453163978785,0,0,{"$f":"PV(wacc,H738-(Activos!$C$8-E738),M738)","v":0},0,0,{"$f":"IF(J738=\"3\",ABS(I738-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BANCA METALICA (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-156.29,{"$f":"+C739/CostosyGastos!$D$7","v":-56.832727272727269},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I739<=Activos!$C$8,\"1\",+IF(I739<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5.683272727272727,8.5841383769229331,8.5841383769229331,-5.683272727272727,{"$f":"PV(wacc,H739-(Activos!$C$8-E739),M739)","v":-22.003542955421416},0,0,{"$f":"IF(J739=\"3\",ABS(I739-Activos!$C$11),0)","v":0},0,0,-5.683272727272727,-5.683272727272727,-5.683272727272727,-5.683272727272727,0,0,0]
[null,"RADIO PORTATIL 4CH 5W CON CARGADOR DE MESA RAPIDO (C/B 5300507) TRANSFORMADOR (C/B 5300508)",-1111.5899999999999,{"$f":"+C740/CostosyGastos!$D$7","v":-404.21454545454543},2000,"2001-09-30",11,10.000004000001599,2011.0000040000016,{"$f":"+IF(I740<=Activos!$C$8,\"1\",+IF(I740<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,57.443563080090009,0,0,{"$f":"PV(wacc,H740-(Activos!$C$8-E740),M740)","v":0},0,0,{"$f":"IF(J740=\"3\",ABS(I740-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-664.35,{"$f":"+C741/CostosyGastos!$D$7","v":-241.58181818181819},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I741<=Activos!$C$8,\"1\",+IF(I741<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-24.158172154909092,36.48903217918582,36.48903217918582,-24.158172154909092,{"$f":"PV(wacc,H741-(Activos!$C$8-E741),M741)","v":-1.4021556068877095E-4},0,0,{"$f":"IF(J741=\"3\",ABS(I741-Activos!$C$11),0)","v":0},0,0,-24.158172154909092,-24.158172154909092,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-664.35,{"$f":"+C742/CostosyGastos!$D$7","v":-241.58181818181819},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I742<=Activos!$C$8,\"1\",+IF(I742<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-24.158172154909092,36.48903217918582,36.48903217918582,-24.158172154909092,{"$f":"PV(wacc,H742-(Activos!$C$8-E742),M742)","v":-1.4021556068877095E-4},0,0,{"$f":"IF(J742=\"3\",ABS(I742-Activos!$C$11),0)","v":0},0,0,-24.158172154909092,-24.158172154909092,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-664.35,{"$f":"+C743/CostosyGastos!$D$7","v":-241.58181818181819},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I743<=Activos!$C$8,\"1\",+IF(I743<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-24.158172154909092,36.48903217918582,36.48903217918582,-24.158172154909092,{"$f":"PV(wacc,H743-(Activos!$C$8-E743),M743)","v":-1.4021556068877095E-4},0,0,{"$f":"IF(J743=\"3\",ABS(I743-Activos!$C$11),0)","v":0},0,0,-24.158172154909092,-24.158172154909092,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-664.35,{"$f":"+C744/CostosyGastos!$D$7","v":-241.58181818181819},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I744<=Activos!$C$8,\"1\",+IF(I744<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-24.158172154909092,36.48903217918582,36.48903217918582,-24.158172154909092,{"$f":"PV(wacc,H744-(Activos!$C$8-E744),M744)","v":-1.4021556068877095E-4},0,0,{"$f":"IF(J744=\"3\",ABS(I744-Activos!$C$11),0)","v":0},0,0,-24.158172154909092,-24.158172154909092,0,0,0,0,0]
[null,"BANDEJA DE FIBRA OPTICA",-633.08000000000004,{"$f":"+C745/CostosyGastos!$D$7","v":-230.2109090909091},2002,"2003-02-10",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I745<=Activos!$C$8,\"1\",+IF(I745<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-23.021081700654548,34.771545859861462,34.771545859861462,-23.021081700654548,{"$f":"PV(wacc,H745-(Activos!$C$8-E745),M745)","v":-1.3361581570083109E-4},0,0,{"$f":"IF(J745=\"3\",ABS(I745-Activos!$C$11),0)","v":0},0,0,-23.021081700654548,-23.021081700654548,{"$f":"+IF($J745=\"1\",0,IF(W$13<$I745,$K745,0))","v":0},0,0,0,0]
[null,"BANDEJA DE FIBRA OPTICA",-633.08000000000004,{"$f":"+C746/CostosyGastos!$D$7","v":-230.2109090909091},2002,"2003-02-10",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I746<=Activos!$C$8,\"1\",+IF(I746<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-23.021081700654548,34.771545859861462,34.771545859861462,-23.021081700654548,{"$f":"PV(wacc,H746-(Activos!$C$8-E746),M746)","v":-1.3361581570083109E-4},0,0,{"$f":"IF(J746=\"3\",ABS(I746-Activos!$C$11),0)","v":0},0,0,-23.021081700654548,-23.021081700654548,0,0,0,0,0]
[null,"FUENTE DE PODER",-250,{"$f":"+C747/CostosyGastos!$D$7","v":-90.909090909090907},2003,"2004-12-19",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I747<=Activos!$C$8,\"1\",+IF(I747<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.0909054545454548,13.73110264889961,13.73110264889961,-9.0909054545454548,{"$f":"PV(wacc,H747-(Activos!$C$8-E747),M747)","v":-12.678989081543115},0,0,{"$f":"IF(J747=\"3\",ABS(I747-Activos!$C$11),0)","v":0},0,0,-9.0909054545454548,-9.0909054545454548,-9.0909054545454548,0,0,0,0]
[null,"FICHERO COLGANTE PARA GRABACION DE CINTAS",-300.3,{"$f":"+C748/CostosyGastos!$D$7","v":-109.2},2003,"2004-06-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I748<=Activos!$C$8,\"1\",+IF(I748<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-10.919995632000001,16.49380050185821,16.49380050185821,-10.919995632000001,{"$f":"PV(wacc,H748-(Activos!$C$8-E748),M748)","v":-15.230001684749588},0,0,{"$f":"IF(J748=\"3\",ABS(I748-Activos!$C$11),0)","v":0},0,0,-10.919995632000001,-10.919995632000001,-10.919995632000001,0,0,0,0]
[null,"SILLA METAL (SISTEMA RADIOFARO OMNIDIRECCIONAL)",-173.65,{"$f":"+C749/CostosyGastos!$D$7","v":-63.145454545454548},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I749<=Activos!$C$8,\"1\",+IF(I749<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.3145454545454545,9.5376263942201511,9.5376263942201511,-6.3145454545454545,{"$f":"PV(wacc,H749-(Activos!$C$8-E749),M749)","v":-24.447598913615259},0,0,{"$f":"IF(J749=\"3\",ABS(I749-Activos!$C$11),0)","v":0},0,0,-6.3145454545454545,-6.3145454545454545,-6.3145454545454545,-6.3145454545454545,0,0,0]
[null,"SILLA METAL (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-173.65,{"$f":"+C750/CostosyGastos!$D$7","v":-63.145454545454548},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I750<=Activos!$C$8,\"1\",+IF(I750<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.3145454545454545,9.5376263942201511,9.5376263942201511,-6.3145454545454545,{"$f":"PV(wacc,H750-(Activos!$C$8-E750),M750)","v":-24.447598913615259},0,0,{"$f":"IF(J750=\"3\",ABS(I750-Activos!$C$11),0)","v":0},0,0,-6.3145454545454545,-6.3145454545454545,-6.3145454545454545,-6.3145454545454545,0,0,0]
[null,"TECLADO PARA COMPUTADORA WORSTATION INFORMATICO",-107.14,{"$f":"+C751/CostosyGastos!$D$7","v":-38.96},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I751<=Activos!$C$8,\"1\",+IF(I751<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.74,11.841086560085824,11.841086560085824,-9.74,{"$f":"PV(wacc,H751-(Activos!$C$8-E751),M751)","v":-10.933749032205082},0,0,{"$f":"IF(J751=\"3\",ABS(I751-Activos!$C$11),0)","v":0},0,0,-9.74,-9.74,0,0,0,0,0]
[null,"TECLADO PARA COMPUTADORA WORSTATION INFORMATICO",-107.14,{"$f":"+C752/CostosyGastos!$D$7","v":-38.96},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I752<=Activos!$C$8,\"1\",+IF(I752<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9.74,11.841086560085824,11.841086560085824,-9.74,{"$f":"PV(wacc,H752-(Activos!$C$8-E752),M752)","v":-10.933749032205082},0,0,{"$f":"IF(J752=\"3\",ABS(I752-Activos!$C$11),0)","v":0},0,0,-9.74,-9.74,0,0,0,0,0]
[null,"SERVICIOS DE APOYO AERONAUTICO A AERONAVE CITATION II MATRICULA CC-DGA",-1876.11,{"$f":"+C753/CostosyGastos!$D$7","v":-682.22181818181809},2001,"2002-05-31",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I753<=Activos!$C$8,\"1\",+IF(I753<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.222154529309094,103.04423596250817,103.04423596250817,-68.222154529309094,{"$f":"PV(wacc,H753-(Activos!$C$8-E753),M753)","v":103.04380713757691},0,0,{"$f":"IF(J753=\"3\",ABS(I753-Activos!$C$11),0)","v":0},0,0,-68.222154529309094,0,0,0,0,0,0]
[null,"TRAJE ALUMINIZADO INCLUYE: 1 PAR DE CUBREBOTAS,1 CASACA,1 PANTALON,CAPUCHA C/VISOR,1 PAR DE GUANTES,1 PAR DE BOTINES,1 RESPIRADOR,1 PAR RET",-1599.65,{"$f":"+C754/CostosyGastos!$D$7","v":-581.69090909090914},2001,"2002-06-21",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I754<=Activos!$C$8,\"1\",+IF(I754<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-58.169067641454554,87.859833409249035,87.859833409249035,-58.169067641454554,{"$f":"PV(wacc,H754-(Activos!$C$8-E754),M754)","v":87.859467775143742},0,0,{"$f":"IF(J754=\"3\",ABS(I754-Activos!$C$11),0)","v":0},0,0,-58.169067641454554,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C755/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I755<=Activos!$C$8,\"1\",+IF(I755<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H755-(Activos!$C$8-E755),M755)","v":0},0,0,{"$f":"IF(J755=\"3\",ABS(I755-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C756/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I756<=Activos!$C$8,\"1\",+IF(I756<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H756-(Activos!$C$8-E756),M756)","v":0},0,0,{"$f":"IF(J756=\"3\",ABS(I756-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C757/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I757<=Activos!$C$8,\"1\",+IF(I757<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H757-(Activos!$C$8-E757),M757)","v":0},0,0,{"$f":"IF(J757=\"3\",ABS(I757-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C758/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I758<=Activos!$C$8,\"1\",+IF(I758<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H758-(Activos!$C$8-E758),M758)","v":0},0,0,{"$f":"IF(J758=\"3\",ABS(I758-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C759/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I759<=Activos!$C$8,\"1\",+IF(I759<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H759-(Activos!$C$8-E759),M759)","v":0},0,0,{"$f":"IF(J759=\"3\",ABS(I759-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C760/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I760<=Activos!$C$8,\"1\",+IF(I760<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H760-(Activos!$C$8-E760),M760)","v":0},0,0,{"$f":"IF(J760=\"3\",ABS(I760-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C761/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I761<=Activos!$C$8,\"1\",+IF(I761<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H761-(Activos!$C$8-E761),M761)","v":0},0,0,{"$f":"IF(J761=\"3\",ABS(I761-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C762/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I762<=Activos!$C$8,\"1\",+IF(I762<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H762-(Activos!$C$8-E762),M762)","v":0},0,0,{"$f":"IF(J762=\"3\",ABS(I762-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C763/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I763<=Activos!$C$8,\"1\",+IF(I763<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H763-(Activos!$C$8-E763),M763)","v":0},0,0,{"$f":"IF(J763=\"3\",ABS(I763-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 15\" (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-3903.52,{"$f":"+C764/CostosyGastos!$D$7","v":-1419.4618181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I764<=Activos!$C$8,\"1\",+IF(I764<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,431.41607437956151,0,0,{"$f":"PV(wacc,H764-(Activos!$C$8-E764),M764)","v":0},0,0,{"$f":"IF(J764=\"3\",ABS(I764-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BANCO DE MADERA (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-191.02,{"$f":"+C765/CostosyGastos!$D$7","v":-69.461818181818188},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I765<=Activos!$C$8,\"1\",+IF(I765<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6.9461818181818185,10.491663655766963,10.491663655766963,-6.9461818181818185,{"$f":"PV(wacc,H765-(Activos!$C$8-E765),M765)","v":-26.893062738144469},0,0,{"$f":"IF(J765=\"3\",ABS(I765-Activos!$C$11),0)","v":0},0,0,-6.9461818181818185,-6.9461818181818185,-6.9461818181818185,-6.9461818181818185,0,0,0]
[null,"TRAJE ALUMINIZADO INCLUYE CASACA RAYON ALUMINIZADO T \"M\", PANTALON RAYON ALUMINIZADO T \"M\", CAPUCHA RAYON ALUMINIZADO C/VISOR, CUBREBOTA RAY",-1253.54,{"$f":"+C766/CostosyGastos!$D$7","v":-455.83272727272725},2001,"2002-08-14",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I766<=Activos!$C$8,\"1\",+IF(I766<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.583254493963636,68.849945658006462,68.849945658006462,-45.583254493963636,{"$f":"PV(wacc,H766-(Activos!$C$8-E766),M766)","v":68.849659134719275},0,0,{"$f":"IF(J766=\"3\",ABS(I766-Activos!$C$11),0)","v":0},0,0,-45.583254493963636,0,0,0,0,0,0]
[null,"TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TORRE DE CONTROL)",-241.83,{"$f":"+C767/CostosyGastos!$D$7","v":-87.938181818181818},1989,"1990-12-31",22,19.999999999999982,2010,{"$f":"+IF(I767<=Activos!$C$8,\"1\",+IF(I767<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,8.8252320107947906,0,0,{"$f":"PV(wacc,H767-(Activos!$C$8-E767),M767)","v":0},0,0,{"$f":"IF(J767=\"3\",ABS(I767-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C768/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I768<=Activos!$C$8,\"1\",+IF(I768<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H768-(Activos!$C$8-E768),M768)","v":-15.975526242744325},0,0,{"$f":"IF(J768=\"3\",ABS(I768-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C769/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I769<=Activos!$C$8,\"1\",+IF(I769<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H769-(Activos!$C$8-E769),M769)","v":-15.975526242744325},0,0,{"$f":"IF(J769=\"3\",ABS(I769-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C770/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I770<=Activos!$C$8,\"1\",+IF(I770<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H770-(Activos!$C$8-E770),M770)","v":-15.975526242744325},0,0,{"$f":"IF(J770=\"3\",ABS(I770-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J770=\"1\",0,IF(U$13<$I770,$K770,0))","v":-11.454540872727273},-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C771/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I771<=Activos!$C$8,\"1\",+IF(I771<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H771-(Activos!$C$8-E771),M771)","v":-15.975526242744325},0,0,{"$f":"IF(J771=\"3\",ABS(I771-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C772/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I772<=Activos!$C$8,\"1\",+IF(I772<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H772-(Activos!$C$8-E772),M772)","v":-15.975526242744325},0,0,{"$f":"IF(J772=\"3\",ABS(I772-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C773/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I773<=Activos!$C$8,\"1\",+IF(I773<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H773-(Activos!$C$8-E773),M773)","v":-15.975526242744325},0,0,{"$f":"IF(J773=\"3\",ABS(I773-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C774/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I774<=Activos!$C$8,\"1\",+IF(I774<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H774-(Activos!$C$8-E774),M774)","v":-15.975526242744325},0,0,{"$f":"IF(J774=\"3\",ABS(I774-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C775/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I775<=Activos!$C$8,\"1\",+IF(I775<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H775-(Activos!$C$8-E775),M775)","v":-15.975526242744325},0,0,{"$f":"IF(J775=\"3\",ABS(I775-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C776/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I776<=Activos!$C$8,\"1\",+IF(I776<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H776-(Activos!$C$8-E776),M776)","v":-15.975526242744325},0,0,{"$f":"IF(J776=\"3\",ABS(I776-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C777/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I777<=Activos!$C$8,\"1\",+IF(I777<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H777-(Activos!$C$8-E777),M777)","v":-15.975526242744325},0,0,{"$f":"IF(J777=\"3\",ABS(I777-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C778/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I778<=Activos!$C$8,\"1\",+IF(I778<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H778-(Activos!$C$8-E778),M778)","v":-15.975526242744325},0,0,{"$f":"IF(J778=\"3\",ABS(I778-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C779/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I779<=Activos!$C$8,\"1\",+IF(I779<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H779-(Activos!$C$8-E779),M779)","v":-15.975526242744325},0,0,{"$f":"IF(J779=\"3\",ABS(I779-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C780/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I780<=Activos!$C$8,\"1\",+IF(I780<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H780-(Activos!$C$8-E780),M780)","v":-15.975526242744325},0,0,{"$f":"IF(J780=\"3\",ABS(I780-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C781/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I781<=Activos!$C$8,\"1\",+IF(I781<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H781-(Activos!$C$8-E781),M781)","v":-15.975526242744325},0,0,{"$f":"IF(J781=\"3\",ABS(I781-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"ARNES ANATOMICO",-1776.74,{"$f":"+C782/CostosyGastos!$D$7","v":-646.08727272727276},2001,"2002-06-17",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I782<=Activos!$C$8,\"1\",+IF(I782<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.608701429236376,97.586397281623576,97.586397281623576,-64.608701429236376,{"$f":"PV(wacc,H782-(Activos!$C$8-E782),M782)","v":97.58599116982397},0,0,{"$f":"IF(J782=\"3\",ABS(I782-Activos!$C$11),0)","v":0},0,0,-64.608701429236376,0,0,0,0,0,0]
[null,"ARNES ANATOMICO",-1776.74,{"$f":"+C783/CostosyGastos!$D$7","v":-646.08727272727276},{"$f":"+YEAR(F783)-1","v":2001},"2002-06-17",{"$f":"C$8-YEAR(F783)","v":10},10.000004000001599,2012.0000040000016,{"$f":"+IF(I783<=Activos!$C$8,\"1\",+IF(I783<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J783=\"1\",0,D783/H783)","v":-64.608701429236376},{"$f":"IF(J783=\"1\",PMT(wacc,G783,D783),PMT(wacc,H783,D783))","v":97.586397281623576},97.586397281623576,-64.608701429236376,{"$f":"PV(wacc,H783-(Activos!$C$8-E783),M783)","v":97.58599116982397},{"$f":"+IF($J783=\"3\",L783,0)","v":0},{"$f":"+IF($J783=\"3\",K783,0)","v":0},{"$f":"IF(J783=\"3\",ABS(I783-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R783,P783)","v":0},{"$f":"PV(wacc,H783-($C$8-E783),P783)","v":0},-64.608701429236376,0,0,0,0,0,0]
[null,"ARNES ANATOMICO",-1776.74,{"$f":"+C784/CostosyGastos!$D$7","v":-646.08727272727276},2001,"2002-06-17",10,10.000004000001599,{"$f":"+(YEAR(F784)+H784)","v":2012.0000040000016},{"$f":"+IF(I784<=Activos!$C$8,\"1\",+IF(I784<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.608701429236376,97.586397281623576,{"$f":"+IF(J784=\"2\",L784,0)","v":97.586397281623576},{"$f":"+IF(J784=\"2\",K784,0)","v":-64.608701429236376},{"$f":"PV(wacc,H784-(Activos!$C$8-E784),M784)","v":97.58599116982397},0,0,{"$f":"IF(J784=\"3\",ABS(I784-Activos!$C$11),0)","v":0},0,0,-64.608701429236376,0,0,0,0,0,0]
[null,"ANTENA VHF (VALOR AGREGADO DE EQUIPO TRANSCEPTOR VHF COD_BIEN : 40002765)",-290.87,{"$f":"+C785/CostosyGastos!$D$7","v":-105.77090909090909},2004,"2005-01-31",7,10,2015,{"$f":"+IF(I785<=Activos!$C$8,\"1\",+IF(I785<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-10.577090909090909,15.975867487974748,15.975867487974748,-10.577090909090909,{"$f":"PV(wacc,H785-(Activos!$C$8-E785),M785)","v":-28.373028186664168},0,0,{"$f":"IF(J785=\"3\",ABS(I785-Activos!$C$11),0)","v":0},0,0,-10.577090909090909,-10.577090909090909,-10.577090909090909,0,0,0,0]
[null,"ANTENA VHF (VALOR AGREGADO DE EQUIPO RECEPTOR VHF COD_BIEN : 40003157 )",-290.87,{"$f":"+C786/CostosyGastos!$D$7","v":-105.77090909090909},2004,"2005-01-31",7,10,2015,{"$f":"+IF(I786<=Activos!$C$8,\"1\",+IF(I786<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-10.577090909090909,15.975867487974748,15.975867487974748,-10.577090909090909,{"$f":"PV(wacc,H786-(Activos!$C$8-E786),M786)","v":-28.373028186664168},0,0,{"$f":"IF(J786=\"3\",ABS(I786-Activos!$C$11),0)","v":0},0,0,-10.577090909090909,-10.577090909090909,-10.577090909090909,0,0,0,0]
[null,"MEDIDOR ELECTRONICO MULTIFUNCION 220V",-5388.12,{"$f":"+C787/CostosyGastos!$D$7","v":-1959.3163636363636},2001,"2002-02-18",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I787<=Activos!$C$8,\"1\",+IF(I787<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-195.93155799098182,295.93931521835583,295.93931521835583,-195.93155799098182,{"$f":"PV(wacc,H787-(Activos!$C$8-E787),M787)","v":295.93808364867783},0,0,{"$f":"IF(J787=\"3\",ABS(I787-Activos!$C$11),0)","v":0},0,0,-195.93155799098182,0,0,0,0,{"$f":"+IF($J787=\"1\",0,IF(Z$13<$I787,$K787,0))","v":0},0]
[null,"LAPTOP (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-4434.96,{"$f":"+C788/CostosyGastos!$D$7","v":-1612.7127272727273},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I788<=Activos!$C$8,\"1\",+IF(I788<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,490.15069302331739,0,0,{"$f":"PV(wacc,H788-(Activos!$C$8-E788),M788)","v":0},0,0,{"$f":"IF(J788=\"3\",ABS(I788-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"LAPTOP (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-4434.96,{"$f":"+C789/CostosyGastos!$D$7","v":-1612.7127272727273},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I789<=Activos!$C$8,\"1\",+IF(I789<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,490.15069302331739,0,0,{"$f":"PV(wacc,H789-(Activos!$C$8-E789),M789)","v":0},0,0,{"$f":"IF(J789=\"3\",ABS(I789-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C790/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I790<=Activos!$C$8,\"1\",+IF(I790<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H790-(Activos!$C$8-E790),M790)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J790=\"3\",ABS(I790-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C791/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I791<=Activos!$C$8,\"1\",+IF(I791<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H791-(Activos!$C$8-E791),M791)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J791=\"3\",ABS(I791-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C792/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I792<=Activos!$C$8,\"1\",+IF(I792<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H792-(Activos!$C$8-E792),M792)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J792=\"3\",ABS(I792-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C793/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I793<=Activos!$C$8,\"1\",+IF(I793<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H793-(Activos!$C$8-E793),M793)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J793=\"3\",ABS(I793-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C794/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I794<=Activos!$C$8,\"1\",+IF(I794<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H794-(Activos!$C$8-E794),M794)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J794=\"3\",ABS(I794-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C795/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I795<=Activos!$C$8,\"1\",+IF(I795<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H795-(Activos!$C$8-E795),M795)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J795=\"3\",ABS(I795-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C796/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I796<=Activos!$C$8,\"1\",+IF(I796<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H796-(Activos!$C$8-E796),M796)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J796=\"3\",ABS(I796-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C797/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I797<=Activos!$C$8,\"1\",+IF(I797<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H797-(Activos!$C$8-E797),M797)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J797=\"3\",ABS(I797-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C798/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I798<=Activos!$C$8,\"1\",+IF(I798<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H798-(Activos!$C$8-E798),M798)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J798=\"3\",ABS(I798-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C799/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I799<=Activos!$C$8,\"1\",+IF(I799<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H799-(Activos!$C$8-E799),M799)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J799=\"3\",ABS(I799-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C800/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I800<=Activos!$C$8,\"1\",+IF(I800<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H800-(Activos!$C$8-E800),M800)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J800=\"3\",ABS(I800-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C801/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I801<=Activos!$C$8,\"1\",+IF(I801<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H801-(Activos!$C$8-E801),M801)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J801=\"3\",ABS(I801-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C802/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I802<=Activos!$C$8,\"1\",+IF(I802<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H802-(Activos!$C$8-E802),M802)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J802=\"3\",ABS(I802-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C803/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I803<=Activos!$C$8,\"1\",+IF(I803<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H803-(Activos!$C$8-E803),M803)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J803=\"3\",ABS(I803-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C804/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I804<=Activos!$C$8,\"1\",+IF(I804<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H804-(Activos!$C$8-E804),M804)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J804=\"3\",ABS(I804-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C805/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I805<=Activos!$C$8,\"1\",+IF(I805<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H805-(Activos!$C$8-E805),M805)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J805=\"3\",ABS(I805-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C806/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I806<=Activos!$C$8,\"1\",+IF(I806<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H806-(Activos!$C$8-E806),M806)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J806=\"3\",ABS(I806-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C807/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I807<=Activos!$C$8,\"1\",+IF(I807<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H807-(Activos!$C$8-E807),M807)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J807=\"3\",ABS(I807-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C808/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I808<=Activos!$C$8,\"1\",+IF(I808<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H808-(Activos!$C$8-E808),M808)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J808=\"3\",ABS(I808-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C809/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I809<=Activos!$C$8,\"1\",+IF(I809<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H809-(Activos!$C$8-E809),M809)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J809=\"3\",ABS(I809-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"TELEFONO DIGITAL",-855.6,{"$f":"+C810/CostosyGastos!$D$7","v":-311.12727272727273},2002,"2003-01-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I810<=Activos!$C$8,\"1\",+IF(I810<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.112714827636367,46.993325705594025,46.993325705594025,-31.112714827636367,{"$f":"PV(wacc,H810-(Activos!$C$8-E810),M810)","v":-1.8058016666713694E-4},0,0,{"$f":"IF(J810=\"3\",ABS(I810-Activos!$C$11),0)","v":0},0,0,-31.112714827636367,-31.112714827636367,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-859.13,{"$f":"+C811/CostosyGastos!$D$7","v":-312.41090909090912},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I811<=Activos!$C$8,\"1\",+IF(I811<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.241078412654549,47.187208874996486,47.187208874996486,-31.241078412654549,{"$f":"PV(wacc,H811-(Activos!$C$8-E811),M811)","v":-1.8132519704153503E-4},0,0,{"$f":"IF(J811=\"3\",ABS(I811-Activos!$C$11),0)","v":0},0,0,-31.241078412654549,-31.241078412654549,0,0,0,0,0]
[null,"ADAPTADOR TELEFONICO ANALOGO",-859.13,{"$f":"+C812/CostosyGastos!$D$7","v":-312.41090909090912},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I812<=Activos!$C$8,\"1\",+IF(I812<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.241078412654549,47.187208874996486,47.187208874996486,-31.241078412654549,{"$f":"PV(wacc,H812-(Activos!$C$8-E812),M812)","v":-1.8132519704153503E-4},0,0,{"$f":"IF(J812=\"3\",ABS(I812-Activos!$C$11),0)","v":0},0,0,-31.241078412654549,-31.241078412654549,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C813/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I813<=Activos!$C$8,\"1\",+IF(I813<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H813-(Activos!$C$8-E813),M813)","v":154.42537942129337},0,0,{"$f":"IF(J813=\"3\",ABS(I813-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C814/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I814<=Activos!$C$8,\"1\",+IF(I814<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H814-(Activos!$C$8-E814),M814)","v":154.42537942129337},0,0,{"$f":"IF(J814=\"3\",ABS(I814-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C815/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I815<=Activos!$C$8,\"1\",+IF(I815<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H815-(Activos!$C$8-E815),M815)","v":154.42537942129337},0,0,{"$f":"IF(J815=\"3\",ABS(I815-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C816/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I816<=Activos!$C$8,\"1\",+IF(I816<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H816-(Activos!$C$8-E816),M816)","v":154.42537942129337},0,0,{"$f":"IF(J816=\"3\",ABS(I816-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C817/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I817<=Activos!$C$8,\"1\",+IF(I817<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H817-(Activos!$C$8-E817),M817)","v":154.42537942129337},0,0,{"$f":"IF(J817=\"3\",ABS(I817-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C818/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I818<=Activos!$C$8,\"1\",+IF(I818<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H818-(Activos!$C$8-E818),M818)","v":154.42537942129337},0,0,{"$f":"IF(J818=\"3\",ABS(I818-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"FUENTE / CARGADOR",-2811.61,{"$f":"+C819/CostosyGastos!$D$7","v":-1022.4036363636365},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I819<=Activos!$C$8,\"1\",+IF(I819<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.2403227402182,154.42602207469054,154.42602207469054,-102.2403227402182,{"$f":"PV(wacc,H819-(Activos!$C$8-E819),M819)","v":154.42537942129337},0,0,{"$f":"IF(J819=\"3\",ABS(I819-Activos!$C$11),0)","v":0},0,0,-102.2403227402182,0,0,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C820/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-12-27",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I820<=Activos!$C$8,\"1\",+IF(I820<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H820-(Activos!$C$8-E820),M820)","v":-15.975526242744325},0,0,{"$f":"IF(J820=\"3\",ABS(I820-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C821/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-12-27",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I821<=Activos!$C$8,\"1\",+IF(I821<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H821-(Activos!$C$8-E821),M821)","v":-15.975526242744325},0,0,{"$f":"IF(J821=\"3\",ABS(I821-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C822/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-12-27",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I822<=Activos!$C$8,\"1\",+IF(I822<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H822-(Activos!$C$8-E822),M822)","v":-15.975526242744325},0,0,{"$f":"IF(J822=\"3\",ABS(I822-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"TELEFONO ANALOGICO",-315,{"$f":"+C823/CostosyGastos!$D$7","v":-114.54545454545455},2003,"2004-12-27",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I823<=Activos!$C$8,\"1\",+IF(I823<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11.454540872727273,17.301189337613508,17.301189337613508,-11.454540872727273,{"$f":"PV(wacc,H823-(Activos!$C$8-E823),M823)","v":-15.975526242744325},0,0,{"$f":"IF(J823=\"3\",ABS(I823-Activos!$C$11),0)","v":0},0,0,-11.454540872727273,-11.454540872727273,-11.454540872727273,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA",-1266.93,{"$f":"+C824/CostosyGastos!$D$7","v":-460.70181818181823},2001,"2002-09-30",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I824<=Activos!$C$8,\"1\",+IF(I824<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.070163390109101,69.585383515881531,69.585383515881531,-46.070163390109101,{"$f":"PV(wacc,H824-(Activos!$C$8-E824),M824)","v":69.585093932024421},0,0,{"$f":"IF(J824=\"3\",ABS(I824-Activos!$C$11),0)","v":0},0,0,-46.070163390109101,0,0,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA",-1266.93,{"$f":"+C825/CostosyGastos!$D$7","v":-460.70181818181823},2001,"2002-09-30",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I825<=Activos!$C$8,\"1\",+IF(I825<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.070163390109101,69.585383515881531,69.585383515881531,-46.070163390109101,{"$f":"PV(wacc,H825-(Activos!$C$8-E825),M825)","v":69.585093932024421},0,0,{"$f":"IF(J825=\"3\",ABS(I825-Activos!$C$11),0)","v":0},0,0,-46.070163390109101,0,0,0,0,0,0]
[null,"LECTORA DE PROXIMIDAD DE INGRESO",-1037.71,{"$f":"+C826/CostosyGastos!$D$7","v":-377.34909090909093},2001,"2002-11-12",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I826<=Activos!$C$8,\"1\",+IF(I826<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.734893996945459,56.995610119158457,56.995610119158457,-37.734893996945459,{"$f":"PV(wacc,H826-(Activos!$C$8-E826),M826)","v":56.995372928418355},0,0,{"$f":"IF(J826=\"3\",ABS(I826-Activos!$C$11),0)","v":0},0,0,-37.734893996945459,0,0,0,0,0,0]
[null,"GABINETE DE PARED",-890.37,{"$f":"+C827/CostosyGastos!$D$7","v":-323.77090909090907},2002,"2003-01-14",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I827<=Activos!$C$8,\"1\",+IF(I827<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.377077958254546,48.903047462002974,48.903047462002974,-32.377077958254546,{"$f":"PV(wacc,H827-(Activos!$C$8-E827),M827)","v":-1.8791861032657633E-4},0,0,{"$f":"IF(J827=\"3\",ABS(I827-Activos!$C$11),0)","v":0},0,0,-32.377077958254546,-32.377077958254546,0,0,0,0,0]
[null,"CILINDRO DE AIRE AUTOCONTENIDO DE 30 MINUTOS DE DURACION,BAJA PRESION A 2216 PSI",-1946.08,{"$f":"+C828/CostosyGastos!$D$7","v":-707.66545454545451},2001,"2002-06-17",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I828<=Activos!$C$8,\"1\",+IF(I828<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-70.766517147927274,106.88729697188219,106.88729697188219,-70.766517147927274,{"$f":"PV(wacc,H828-(Activos!$C$8-E828),M828)","v":106.88685215381598},0,0,{"$f":"IF(J828=\"3\",ABS(I828-Activos!$C$11),0)","v":0},0,0,-70.766517147927274,0,0,0,0,0,0]
[null,"CILINDRO DE AIRE AUTOCONTENIDO DE 30 MINUTOS DE DURACION,BAJA PRESION A 2216 PSI",-1946.08,{"$f":"+C829/CostosyGastos!$D$7","v":-707.66545454545451},2001,"2002-06-17",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I829<=Activos!$C$8,\"1\",+IF(I829<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-70.766517147927274,106.88729697188219,106.88729697188219,-70.766517147927274,{"$f":"PV(wacc,H829-(Activos!$C$8-E829),M829)","v":106.88685215381598},0,0,{"$f":"IF(J829=\"3\",ABS(I829-Activos!$C$11),0)","v":0},0,0,-70.766517147927274,0,0,0,0,0,0]
[null,"CILINDRO DE AIRE AUTOCONTENIDO DE 30 MINUTOS DE DURACION,BAJA PRESION A 2216 PSI",-1946.08,{"$f":"+C830/CostosyGastos!$D$7","v":-707.66545454545451},2001,"2002-06-17",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I830<=Activos!$C$8,\"1\",+IF(I830<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-70.766517147927274,106.88729697188219,106.88729697188219,-70.766517147927274,{"$f":"PV(wacc,H830-(Activos!$C$8-E830),M830)","v":106.88685215381598},0,0,{"$f":"IF(J830=\"3\",ABS(I830-Activos!$C$11),0)","v":0},0,0,-70.766517147927274,0,{"$f":"+IF($J830=\"1\",0,IF(W$13<$I830,$K830,0))","v":0},0,0,0,0]
[null,"CILINDRO DE AIRE AUTOCONTENIDO DE 30 MINUTOS DE DURACION,BAJA PRESION A 2216 PSI",-1946.08,{"$f":"+C831/CostosyGastos!$D$7","v":-707.66545454545451},2001,"2002-06-17",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I831<=Activos!$C$8,\"1\",+IF(I831<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-70.766517147927274,106.88729697188219,106.88729697188219,-70.766517147927274,{"$f":"PV(wacc,H831-(Activos!$C$8-E831),M831)","v":106.88685215381598},0,0,{"$f":"IF(J831=\"3\",ABS(I831-Activos!$C$11),0)","v":0},0,0,-70.766517147927274,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C832/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I832<=Activos!$C$8,\"1\",+IF(I832<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H832-(Activos!$C$8-E832),M832)","v":0},0,0,{"$f":"IF(J832=\"3\",ABS(I832-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C833/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I833<=Activos!$C$8,\"1\",+IF(I833<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H833-(Activos!$C$8-E833),M833)","v":0},0,0,{"$f":"IF(J833=\"3\",ABS(I833-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C834/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I834<=Activos!$C$8,\"1\",+IF(I834<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H834-(Activos!$C$8-E834),M834)","v":0},0,0,{"$f":"IF(J834=\"3\",ABS(I834-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J834=\"1\",0,IF(U$13<$I834,$K834,0))","v":0},0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C835/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I835<=Activos!$C$8,\"1\",+IF(I835<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H835-(Activos!$C$8-E835),M835)","v":0},0,0,{"$f":"IF(J835=\"3\",ABS(I835-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C836/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I836<=Activos!$C$8,\"1\",+IF(I836<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H836-(Activos!$C$8-E836),M836)","v":0},0,0,{"$f":"IF(J836=\"3\",ABS(I836-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C837/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I837<=Activos!$C$8,\"1\",+IF(I837<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H837-(Activos!$C$8-E837),M837)","v":0},0,0,{"$f":"IF(J837=\"3\",ABS(I837-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C838/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I838<=Activos!$C$8,\"1\",+IF(I838<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H838-(Activos!$C$8-E838),M838)","v":0},0,0,{"$f":"IF(J838=\"3\",ABS(I838-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C839/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I839<=Activos!$C$8,\"1\",+IF(I839<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H839-(Activos!$C$8-E839),M839)","v":0},0,0,{"$f":"IF(J839=\"3\",ABS(I839-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C840/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I840<=Activos!$C$8,\"1\",+IF(I840<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H840-(Activos!$C$8-E840),M840)","v":0},0,0,{"$f":"IF(J840=\"3\",ABS(I840-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 17\" (SISTEMA DE GRABACION/PRODUCCION DIGITAL)",-4716.75,{"$f":"+C841/CostosyGastos!$D$7","v":-1715.1818181818182},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I841<=Activos!$C$8,\"1\",+IF(I841<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,521.2940548094532,0,0,{"$f":"PV(wacc,H841-(Activos!$C$8-E841),M841)","v":0},0,0,{"$f":"IF(J841=\"3\",ABS(I841-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DECONTROL",-1187.3900000000001,{"$f":"+C842/CostosyGastos!$D$7","v":-431.77818181818185},2001,"2002-10-04",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I842<=Activos!$C$8,\"1\",+IF(I842<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.177800910690912,65.216695897107627,65.216695897107627,-43.177800910690912,{"$f":"PV(wacc,H842-(Activos!$C$8-E842),M842)","v":65.21642449381298},0,0,{"$f":"IF(J842=\"3\",ABS(I842-Activos!$C$11),0)","v":0},0,0,-43.177800910690912,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 24000 BTU/HR",-1722.1,{"$f":"+C843/CostosyGastos!$D$7","v":-626.21818181818173},2001,"2002-07-16",10,10,2012,{"$f":"+IF(I843<=Activos!$C$8,\"1\",+IF(I843<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,94.585352222784437,0,0,{"$f":"PV(wacc,H843-(Activos!$C$8-E843),M843)","v":0},0,0,{"$f":"IF(J843=\"3\",ABS(I843-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 24000 BTU/HR",-1722.1,{"$f":"+C844/CostosyGastos!$D$7","v":-626.21818181818173},2001,"2002-07-16",10,10,2012,{"$f":"+IF(I844<=Activos!$C$8,\"1\",+IF(I844<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,94.585352222784437,0,0,{"$f":"PV(wacc,H844-(Activos!$C$8-E844),M844)","v":0},0,0,{"$f":"IF(J844=\"3\",ABS(I844-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 24000 BTU/HR",-1722.1,{"$f":"+C845/CostosyGastos!$D$7","v":-626.21818181818173},2001,"2002-07-16",10,10,2012,{"$f":"+IF(I845<=Activos!$C$8,\"1\",+IF(I845<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,94.585352222784437,0,0,{"$f":"PV(wacc,H845-(Activos!$C$8-E845),M845)","v":0},0,0,{"$f":"IF(J845=\"3\",ABS(I845-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 24000 BTU/HR",-1722.1,{"$f":"+C846/CostosyGastos!$D$7","v":-626.21818181818173},2001,"2002-07-16",10,10,2012,{"$f":"+IF(I846<=Activos!$C$8,\"1\",+IF(I846<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,94.585352222784437,0,0,{"$f":"PV(wacc,H846-(Activos!$C$8-E846),M846)","v":0},0,0,{"$f":"IF(J846=\"3\",ABS(I846-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 24000 BTU/HR",-1722.1,{"$f":"+C847/CostosyGastos!$D$7","v":-626.21818181818173},{"$f":"+YEAR(F847)-1","v":2001},"2002-07-16",{"$f":"C$8-YEAR(F847)","v":10},10,2012,{"$f":"+IF(I847<=Activos!$C$8,\"1\",+IF(I847<=Activos!$C$11,\"2\",\"3\"))","v":"1"},{"$f":"IF(J847=\"1\",0,D847/H847)","v":0},{"$f":"IF(J847=\"1\",PMT(wacc,G847,D847),PMT(wacc,H847,D847))","v":94.585352222784437},0,0,{"$f":"PV(wacc,H847-(Activos!$C$8-E847),M847)","v":0},{"$f":"+IF($J847=\"3\",L847,0)","v":0},{"$f":"+IF($J847=\"3\",K847,0)","v":0},{"$f":"IF(J847=\"3\",ABS(I847-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R847,P847)","v":0},{"$f":"PV(wacc,H847-($C$8-E847),P847)","v":0},0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C848/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,{"$f":"+(YEAR(F848)+H848)","v":2012},{"$f":"+IF(I848<=Activos!$C$8,\"1\",+IF(I848<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,{"$f":"+IF(J848=\"2\",L848,0)","v":0},{"$f":"+IF(J848=\"2\",K848,0)","v":0},{"$f":"PV(wacc,H848-(Activos!$C$8-E848),M848)","v":0},0,0,{"$f":"IF(J848=\"3\",ABS(I848-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C849/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I849<=Activos!$C$8,\"1\",+IF(I849<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H849-(Activos!$C$8-E849),M849)","v":0},0,0,{"$f":"IF(J849=\"3\",ABS(I849-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C850/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I850<=Activos!$C$8,\"1\",+IF(I850<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H850-(Activos!$C$8-E850),M850)","v":0},0,0,{"$f":"IF(J850=\"3\",ABS(I850-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C851/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I851<=Activos!$C$8,\"1\",+IF(I851<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H851-(Activos!$C$8-E851),M851)","v":0},0,0,{"$f":"IF(J851=\"3\",ABS(I851-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C852/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I852<=Activos!$C$8,\"1\",+IF(I852<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H852-(Activos!$C$8-E852),M852)","v":0},0,0,{"$f":"IF(J852=\"3\",ABS(I852-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C853/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I853<=Activos!$C$8,\"1\",+IF(I853<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H853-(Activos!$C$8-E853),M853)","v":0},0,0,{"$f":"IF(J853=\"3\",ABS(I853-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"AIRE ACONDICIONADO T/VENTANA 18000 BTU/HR",-1536.63,{"$f":"+C854/CostosyGastos!$D$7","v":-558.77454545454555},2001,"2002-08-06",10,10,2012,{"$f":"+IF(I854<=Activos!$C$8,\"1\",+IF(I854<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,84.398519125542833,0,0,{"$f":"PV(wacc,H854-(Activos!$C$8-E854),M854)","v":0},0,0,{"$f":"IF(J854=\"3\",ABS(I854-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SIRENAS ELECTRONICAS DE 12 VOTIOS, 100W, ALTA VOZ Y MICROFONO 4 TONOS",-1538.19,{"$f":"+C855/CostosyGastos!$D$7","v":-559.34181818181821},2001,"2002-08-21",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I855<=Activos!$C$8,\"1\",+IF(I855<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-55.934159444509099,84.484179134043558,84.484179134043558,-55.934159444509099,{"$f":"PV(wacc,H855-(Activos!$C$8-E855),M855)","v":84.483827547931327},0,0,{"$f":"IF(J855=\"3\",ABS(I855-Activos!$C$11),0)","v":0},0,0,-55.934159444509099,0,0,0,0,0,0]
[null,"SIRENAS ELECTRONICAS DE 12 VOTIOS, 100W, ALTA VOZ Y MICROFONO 4 TONOS",-1538.19,{"$f":"+C856/CostosyGastos!$D$7","v":-559.34181818181821},2001,"2002-08-21",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I856<=Activos!$C$8,\"1\",+IF(I856<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-55.934159444509099,84.484179134043558,84.484179134043558,-55.934159444509099,{"$f":"PV(wacc,H856-(Activos!$C$8-E856),M856)","v":84.483827547931327},0,0,{"$f":"IF(J856=\"3\",ABS(I856-Activos!$C$11),0)","v":0},0,0,-55.934159444509099,0,0,0,0,0,0]
[null,"TRANSCEPTOR PORTATIL (INC.ANTENA, BATERIA, CLIP, CARGADOR Y MANUAL",-1437.77,{"$f":"+C857/CostosyGastos!$D$7","v":-522.82545454545459},2001,"2002-09-27",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I857<=Activos!$C$8,\"1\",+IF(I857<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.28252454152728,78.968669822033576,78.968669822033576,-52.28252454152728,{"$f":"PV(wacc,H857-(Activos!$C$8-E857),M857)","v":78.968341189052879},0,0,{"$f":"IF(J857=\"3\",ABS(I857-Activos!$C$11),0)","v":0},0,0,-52.28252454152728,0,0,0,0,0,0]
[null,"BRAZO DE SOPORTE",-1179.27,{"$f":"+C858/CostosyGastos!$D$7","v":-428.82545454545453},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I858<=Activos!$C$8,\"1\",+IF(I858<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.882528301527273,64.770709683071374,64.770709683071374,-42.882528301527273,{"$f":"PV(wacc,H858-(Activos!$C$8-E858),M858)","v":64.770440135775814},0,0,{"$f":"IF(J858=\"3\",ABS(I858-Activos!$C$11),0)","v":0},0,0,-42.882528301527273,0,0,0,0,0,0]
[null,"BRAZO DE SOPORTE",-1179.27,{"$f":"+C859/CostosyGastos!$D$7","v":-428.82545454545453},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I859<=Activos!$C$8,\"1\",+IF(I859<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.882528301527273,64.770709683071374,64.770709683071374,-42.882528301527273,{"$f":"PV(wacc,H859-(Activos!$C$8-E859),M859)","v":64.770440135775814},0,0,{"$f":"IF(J859=\"3\",ABS(I859-Activos!$C$11),0)","v":0},0,0,-42.882528301527273,0,0,0,0,0,0]
[null,"BRAZO DE SOPORTE",-1179.27,{"$f":"+C860/CostosyGastos!$D$7","v":-428.82545454545453},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I860<=Activos!$C$8,\"1\",+IF(I860<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.882528301527273,64.770709683071374,64.770709683071374,-42.882528301527273,{"$f":"PV(wacc,H860-(Activos!$C$8-E860),M860)","v":64.770440135775814},0,0,{"$f":"IF(J860=\"3\",ABS(I860-Activos!$C$11),0)","v":0},0,0,-42.882528301527273,0,0,0,0,0,0]
[null,"IMPRESORA  (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-1744.09,{"$f":"+C861/CostosyGastos!$D$7","v":-634.21454545454537},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I861<=Activos!$C$8,\"1\",+IF(I861<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,192.75639965073813,0,0,{"$f":"PV(wacc,H861-(Activos!$C$8-E861),M861)","v":0},0,0,{"$f":"IF(J861=\"3\",ABS(I861-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR",-406.01,{"$f":"+C862/CostosyGastos!$D$7","v":-147.63999999999999},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I862<=Activos!$C$8,\"1\",+IF(I862<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-36.909999999999997,44.872125763117836,44.872125763117836,-36.909999999999997,{"$f":"PV(wacc,H862-(Activos!$C$8-E862),M862)","v":0},0,0,{"$f":"IF(J862=\"3\",ABS(I862-Activos!$C$11),0)","v":0},0,0,-36.909999999999997,0,0,0,0,0,0]
[null,"IMPRESORA",-1075,{"$f":"+C863/CostosyGastos!$D$7","v":-390.90909090909093},2007,"2008-05-15",4,4,2012,{"$f":"+IF(I863<=Activos!$C$8,\"1\",+IF(I863<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.80873671917362,0,0,{"$f":"PV(wacc,H863-(Activos!$C$8-E863),M863)","v":0},0,0,{"$f":"IF(J863=\"3\",ABS(I863-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EXTRACTOR DE FUSIBLE",-367.58,{"$f":"+C864/CostosyGastos!$D$7","v":-133.66545454545454},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I864<=Activos!$C$8,\"1\",+IF(I864<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13.366545454545454,20.189120126619308,20.189120126619308,-13.366545454545454,{"$f":"PV(wacc,H864-(Activos!$C$8-E864),M864)","v":-35.855735211104673},0,0,{"$f":"IF(J864=\"3\",ABS(I864-Activos!$C$11),0)","v":0},0,0,-13.366545454545454,-13.366545454545454,-13.366545454545454,0,0,0,0]
[null,"EXTRACTOR DE FUSIBLE",-367.58,{"$f":"+C865/CostosyGastos!$D$7","v":-133.66545454545454},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I865<=Activos!$C$8,\"1\",+IF(I865<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13.366545454545454,20.189120126619308,20.189120126619308,-13.366545454545454,{"$f":"PV(wacc,H865-(Activos!$C$8-E865),M865)","v":-35.855735211104673},0,0,{"$f":"IF(J865=\"3\",ABS(I865-Activos!$C$11),0)","v":0},0,0,-13.366545454545454,-13.366545454545454,-13.366545454545454,0,0,0,0]
[null,"INCRE.VALOR POR GASTOS DE FLETE  DE ANEMOMETROS Y ALTIMETROS DIGITALES POR IMPORTACION",-362.61,{"$f":"+C866/CostosyGastos!$D$7","v":-131.85818181818183},2004,"2005-02-28",7,10,2015,{"$f":"+IF(I866<=Activos!$C$8,\"1\",+IF(I866<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13.185818181818183,19.91614573457051,19.91614573457051,-13.185818181818183,{"$f":"PV(wacc,H866-(Activos!$C$8-E866),M866)","v":-35.370934612597708},0,0,{"$f":"IF(J866=\"3\",ABS(I866-Activos!$C$11),0)","v":0},0,0,-13.185818181818183,-13.185818181818183,-13.185818181818183,0,0,0,0]
[null,"TANQUE PARA ALMACENAMIENTO",-1423.35,{"$f":"+C867/CostosyGastos!$D$7","v":-517.58181818181811},2001,"2002-10-04",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I867<=Activos!$C$8,\"1\",+IF(I867<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-51.758161114909086,78.176659821245011,78.176659821245011,-51.758161114909086,{"$f":"PV(wacc,H867-(Activos!$C$8-E867),M867)","v":78.176334484262682},0,0,{"$f":"IF(J867=\"3\",ABS(I867-Activos!$C$11),0)","v":0},0,0,-51.758161114909086,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA 24,000 BTU",-4744.7700000000004,{"$f":"+C868/CostosyGastos!$D$7","v":-1725.3709090909092},2001,"2002-03-26",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I868<=Activos!$C$8,\"1\",+IF(I868<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-172.53702189425456,260.60369566167765,260.60369566167765,-172.53702189425456,{"$f":"PV(wacc,H868-(Activos!$C$8-E868),M868)","v":260.60261114335566},0,0,{"$f":"IF(J868=\"3\",ABS(I868-Activos!$C$11),0)","v":0},0,0,-172.53702189425456,0,0,0,0,0,0]
[null,"UNIDAD CONDENSADORA DE 24000 BTU/HR",-1585.74,{"$f":"+C869/CostosyGastos!$D$7","v":-576.63272727272727},2001,"2002-09-19",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I869<=Activos!$C$8,\"1\",+IF(I869<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-57.66324966196364,87.095834857864261,87.095834857864261,-57.66324966196364,{"$f":"PV(wacc,H869-(Activos!$C$8-E869),M869)","v":87.09547240318598},0,0,{"$f":"IF(J869=\"3\",ABS(I869-Activos!$C$11),0)","v":0},0,0,-57.66324966196364,0,0,0,0,0,0]
[null,"UNIDAD EVAPORADORA DE 24000 BTU / HR",-1585.74,{"$f":"+C870/CostosyGastos!$D$7","v":-576.63272727272727},2001,"2002-09-19",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I870<=Activos!$C$8,\"1\",+IF(I870<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-57.66324966196364,87.095834857864261,87.095834857864261,-57.66324966196364,{"$f":"PV(wacc,H870-(Activos!$C$8-E870),M870)","v":87.09547240318598},0,0,{"$f":"IF(J870=\"3\",ABS(I870-Activos!$C$11),0)","v":0},0,0,-57.66324966196364,0,0,0,0,0,0]
[null,"UNIDAD EVAPORADORA DE 24000 BTU / HR",-1585.74,{"$f":"+C871/CostosyGastos!$D$7","v":-576.63272727272727},2001,"2002-09-19",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I871<=Activos!$C$8,\"1\",+IF(I871<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-57.66324966196364,87.095834857864261,87.095834857864261,-57.66324966196364,{"$f":"PV(wacc,H871-(Activos!$C$8-E871),M871)","v":87.09547240318598},0,0,{"$f":"IF(J871=\"3\",ABS(I871-Activos!$C$11),0)","v":0},0,0,-57.66324966196364,0,0,0,0,0,0]
[null,"TECLADO PARA COMPUTADORA WORSTATION INFORMATICO",-163.87,{"$f":"+C872/CostosyGastos!$D$7","v":-59.589090909090913},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I872<=Activos!$C$8,\"1\",+IF(I872<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-14.897272727272728,18.110872266205565,18.110872266205565,-14.897272727272728,{"$f":"PV(wacc,H872-(Activos!$C$8-E872),M872)","v":-16.723104852598908},0,0,{"$f":"IF(J872=\"3\",ABS(I872-Activos!$C$11),0)","v":0},0,0,-14.897272727272728,-14.897272727272728,0,0,0,{"$f":"+IF($J872=\"1\",0,IF(Z$13<$I872,$K872,0))","v":0},0]
[null,"WORKSTATION INFORMATICO PARA PUBLICACIONES AERONAUTICA (AIA) HP Z800",-163.89,{"$f":"+C873/CostosyGastos!$D$7","v":-59.596363636363634},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I873<=Activos!$C$8,\"1\",+IF(I873<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-14.899090909090908,18.113082661307313,18.113082661307313,-14.899090909090908,{"$f":"PV(wacc,H873-(Activos!$C$8-E873),M873)","v":-16.72514587351214},0,0,{"$f":"IF(J873=\"3\",ABS(I873-Activos!$C$11),0)","v":0},0,0,-14.899090909090908,-14.899090909090908,0,0,0,0,0]
[null,"ESTACION FIJA DE TRABAJO PARA SERVIDORES",-7407.01,{"$f":"+C874/CostosyGastos!$D$7","v":-2693.4581818181819},2001,"2002-02-27",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I874<=Activos!$C$8,\"1\",+IF(I874<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-269.34571044349093,406.82565852570355,406.82565852570355,-269.34571044349093,{"$f":"PV(wacc,H874-(Activos!$C$8-E874),M874)","v":406.82396549568182},0,0,{"$f":"IF(J874=\"3\",ABS(I874-Activos!$C$11),0)","v":0},0,0,-269.34571044349093,0,0,0,0,0,0]
[null,"IMPRESORA MATRICIAL (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-2034.77,{"$f":"+C875/CostosyGastos!$D$7","v":-739.9163636363636},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I875<=Activos!$C$8,\"1\",+IF(I875<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,224.88228205960266,0,0,{"$f":"PV(wacc,H875-(Activos!$C$8-E875),M875)","v":0},0,0,{"$f":"IF(J875=\"3\",ABS(I875-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SISTEMA DE TRANSFERENCIA MANUAL",-1273.1600000000001,{"$f":"+C876/CostosyGastos!$D$7","v":-462.96727272727276},2001,"2002-12-30",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I876<=Activos!$C$8,\"1\",+IF(I876<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.296708754036366,69.927562593892105,69.927562593892105,-46.296708754036366,{"$f":"PV(wacc,H876-(Activos!$C$8-E876),M876)","v":69.927271586035701},0,0,{"$f":"IF(J876=\"3\",ABS(I876-Activos!$C$11),0)","v":0},0,0,-46.296708754036366,0,0,0,0,0,0]
[null,"IMPRESORA",-1243.7,{"$f":"+C877/CostosyGastos!$D$7","v":-452.25454545454545},2007,"2008-05-20",4,4,2012,{"$f":"+IF(I877<=Activos!$C$8,\"1\",+IF(I877<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,137.45341940245231,0,0,{"$f":"PV(wacc,H877-(Activos!$C$8-E877),M877)","v":0},0,0,{"$f":"IF(J877=\"3\",ABS(I877-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 19\" LCD",-478.99,{"$f":"+C878/CostosyGastos!$D$7","v":-174.17818181818183},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I878<=Activos!$C$8,\"1\",+IF(I878<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.544545454545457,52.937857489411137,52.937857489411137,-43.544545454545457,{"$f":"PV(wacc,H878-(Activos!$C$8-E878),M878)","v":0},0,0,{"$f":"IF(J878=\"3\",ABS(I878-Activos!$C$11),0)","v":0},0,0,-43.544545454545457,0,0,0,0,0,0]
[null,"MONITOR DE 19\" LCD",-478.99,{"$f":"+C879/CostosyGastos!$D$7","v":-174.17818181818183},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I879<=Activos!$C$8,\"1\",+IF(I879<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.544545454545457,52.937857489411137,52.937857489411137,-43.544545454545457,{"$f":"PV(wacc,H879-(Activos!$C$8-E879),M879)","v":0},0,0,{"$f":"IF(J879=\"3\",ABS(I879-Activos!$C$11),0)","v":0},0,0,-43.544545454545457,0,0,0,0,0,0]
[null,"MONITOR DE 19\" LCD",-478.99,{"$f":"+C880/CostosyGastos!$D$7","v":-174.17818181818183},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I880<=Activos!$C$8,\"1\",+IF(I880<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.544545454545457,52.937857489411137,52.937857489411137,-43.544545454545457,{"$f":"PV(wacc,H880-(Activos!$C$8-E880),M880)","v":0},0,0,{"$f":"IF(J880=\"3\",ABS(I880-Activos!$C$11),0)","v":0},0,0,-43.544545454545457,0,0,0,0,0,0]
[null,"MONITOR DE 19\" LCD",-478.99,{"$f":"+C881/CostosyGastos!$D$7","v":-174.17818181818183},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I881<=Activos!$C$8,\"1\",+IF(I881<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.544545454545457,52.937857489411137,52.937857489411137,-43.544545454545457,{"$f":"PV(wacc,H881-(Activos!$C$8-E881),M881)","v":0},0,0,{"$f":"IF(J881=\"3\",ABS(I881-Activos!$C$11),0)","v":0},0,0,-43.544545454545457,0,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C882/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I882<=Activos!$C$8,\"1\",+IF(I882<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H882-(Activos!$C$8-E882),M882)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J882=\"3\",ABS(I882-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C883/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I883<=Activos!$C$8,\"1\",+IF(I883<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H883-(Activos!$C$8-E883),M883)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J883=\"3\",ABS(I883-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C884/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I884<=Activos!$C$8,\"1\",+IF(I884<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H884-(Activos!$C$8-E884),M884)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J884=\"3\",ABS(I884-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C885/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I885<=Activos!$C$8,\"1\",+IF(I885<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H885-(Activos!$C$8-E885),M885)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J885=\"3\",ABS(I885-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C886/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I886<=Activos!$C$8,\"1\",+IF(I886<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H886-(Activos!$C$8-E886),M886)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J886=\"3\",ABS(I886-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"TELEFONO IP-2",-1208.3699999999999,{"$f":"+C887/CostosyGastos!$D$7","v":-439.4072727272727},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I887<=Activos!$C$8,\"1\",+IF(I887<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.940709696436365,66.369010031403278,66.369010031403278,-43.940709696436365,{"$f":"PV(wacc,H887-(Activos!$C$8-E887),M887)","v":-2.5503466105138877E-4},0,0,{"$f":"IF(J887=\"3\",ABS(I887-Activos!$C$11),0)","v":0},0,0,-43.940709696436365,-43.940709696436365,0,0,0,0,0]
[null,"IMPRESORA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1068.19,{"$f":"+C888/CostosyGastos!$D$7","v":-388.43272727272728},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I888<=Activos!$C$8,\"1\",+IF(I888<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.05609718702704,0,0,{"$f":"PV(wacc,H888-(Activos!$C$8-E888),M888)","v":0},0,0,{"$f":"IF(J888=\"3\",ABS(I888-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1068.19,{"$f":"+C889/CostosyGastos!$D$7","v":-388.43272727272728},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I889<=Activos!$C$8,\"1\",+IF(I889<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.05609718702704,0,0,{"$f":"PV(wacc,H889-(Activos!$C$8-E889),M889)","v":0},0,0,{"$f":"IF(J889=\"3\",ABS(I889-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA DE INYECCION DE TINTA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1068.19,{"$f":"+C890/CostosyGastos!$D$7","v":-388.43272727272728},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I890<=Activos!$C$8,\"1\",+IF(I890<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.05609718702704,0,0,{"$f":"PV(wacc,H890-(Activos!$C$8-E890),M890)","v":0},0,0,{"$f":"IF(J890=\"3\",ABS(I890-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA DE INYECCION DE TINTA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1068.19,{"$f":"+C891/CostosyGastos!$D$7","v":-388.43272727272728},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I891<=Activos!$C$8,\"1\",+IF(I891<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.05609718702704,0,0,{"$f":"PV(wacc,H891-(Activos!$C$8-E891),M891)","v":0},0,0,{"$f":"IF(J891=\"3\",ABS(I891-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA DE INYECCION DE TINTA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1068.19,{"$f":"+C892/CostosyGastos!$D$7","v":-388.43272727272728},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I892<=Activos!$C$8,\"1\",+IF(I892<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,118.05609718702704,0,0,{"$f":"PV(wacc,H892-(Activos!$C$8-E892),M892)","v":0},0,0,{"$f":"IF(J892=\"3\",ABS(I892-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSFORMADOR DE AISLAMIENTO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-218.01,{"$f":"+C893/CostosyGastos!$D$7","v":-79.276363636363627},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I893<=Activos!$C$8,\"1\",+IF(I893<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9276363636363625,11.97407388542433,11.97407388542433,-7.9276363636363625,{"$f":"PV(wacc,H893-(Activos!$C$8-E893),M893)","v":-47.435220556808083},0,0,{"$f":"IF(J893=\"3\",ABS(I893-Activos!$C$11),0)","v":0},0,0,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,0]
[null,"TRANSFORMADOR DE AISLAMIENTO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-218.01,{"$f":"+C894/CostosyGastos!$D$7","v":-79.276363636363627},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I894<=Activos!$C$8,\"1\",+IF(I894<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9276363636363625,11.97407388542433,11.97407388542433,-7.9276363636363625,{"$f":"PV(wacc,H894-(Activos!$C$8-E894),M894)","v":-47.435220556808083},0,0,{"$f":"IF(J894=\"3\",ABS(I894-Activos!$C$11),0)","v":0},0,0,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,0]
[null,"TRANSFORMADOR DE AISLAMIENTO (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-218.01,{"$f":"+C895/CostosyGastos!$D$7","v":-79.276363636363627},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I895<=Activos!$C$8,\"1\",+IF(I895<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7.9276363636363625,11.97407388542433,11.97407388542433,-7.9276363636363625,{"$f":"PV(wacc,H895-(Activos!$C$8-E895),M895)","v":-47.435220556808083},0,0,{"$f":"IF(J895=\"3\",ABS(I895-Activos!$C$11),0)","v":0},0,0,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,-7.9276363636363625,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C896/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I896<=Activos!$C$8,\"1\",+IF(I896<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H896-(Activos!$C$8-E896),M896)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J896=\"3\",ABS(I896-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C897/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I897<=Activos!$C$8,\"1\",+IF(I897<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H897-(Activos!$C$8-E897),M897)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J897=\"3\",ABS(I897-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C898/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I898<=Activos!$C$8,\"1\",+IF(I898<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H898-(Activos!$C$8-E898),M898)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J898=\"3\",ABS(I898-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J898=\"1\",0,IF(U$13<$I898,$K898,0))","v":-46.242163321309093},-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C899/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I899<=Activos!$C$8,\"1\",+IF(I899<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H899-(Activos!$C$8-E899),M899)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J899=\"3\",ABS(I899-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C900/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I900<=Activos!$C$8,\"1\",+IF(I900<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H900-(Activos!$C$8-E900),M900)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J900=\"3\",ABS(I900-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C901/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I901<=Activos!$C$8,\"1\",+IF(I901<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H901-(Activos!$C$8-E901),M901)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J901=\"3\",ABS(I901-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"MEDIDOR DE PUESTA A TIERRA",-1271.6600000000001,{"$f":"+C902/CostosyGastos!$D$7","v":-462.4218181818182},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I902<=Activos!$C$8,\"1\",+IF(I902<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.242163321309093,69.845175977998707,69.845175977998707,-46.242163321309093,{"$f":"PV(wacc,H902-(Activos!$C$8-E902),M902)","v":-2.6839244359973274E-4},0,0,{"$f":"IF(J902=\"3\",ABS(I902-Activos!$C$11),0)","v":0},0,0,-46.242163321309093,-46.242163321309093,0,0,0,0,0]
[null,"IMPRESORA",-1340,{"$f":"+C903/CostosyGastos!$D$7","v":-487.27272727272725},2007,"2008-05-21",4,4,2012,{"$f":"+IF(I903<=Activos!$C$8,\"1\",+IF(I903<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,148.0964718173885,0,0,{"$f":"PV(wacc,H903-(Activos!$C$8-E903),M903)","v":0},0,0,{"$f":"IF(J903=\"3\",ABS(I903-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UPS ULT-3000",-2814.75,{"$f":"+C904/CostosyGastos!$D$7","v":-1023.5454545454545},2001,"2002-06-30",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I904<=Activos!$C$8,\"1\",+IF(I904<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.35450451272727,154.59848472396069,154.59848472396069,-102.35450451272727,{"$f":"PV(wacc,H904-(Activos!$C$8-E904),M904)","v":154.5978413528496},0,0,{"$f":"IF(J904=\"3\",ABS(I904-Activos!$C$11),0)","v":0},0,0,-102.35450451272727,0,0,0,0,0,0]
[null,"EQUIPO P/AIRE ACONDICIONADO 24000 BTU T/VENTANA",-1788.55,{"$f":"+C905/CostosyGastos!$D$7","v":-650.38181818181818},2001,"2002-10-21",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I905<=Activos!$C$8,\"1\",+IF(I905<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.038155802909088,98.235054570757583,98.235054570757583,-65.038155802909088,{"$f":"PV(wacc,H905-(Activos!$C$8-E905),M905)","v":98.234645759530736},0,0,{"$f":"IF(J905=\"3\",ABS(I905-Activos!$C$11),0)","v":0},0,0,-65.038155802909088,0,0,0,0,0,0]
[null,"IMPRESORA MATRICIAL CARRO ANGOSTO MARCA: EPSON FX 890",-1024.55,{"$f":"+C906/CostosyGastos!$D$7","v":-372.56363636363636},2007,"2008-07-01",4,4,2012,{"$f":"+IF(I906<=Activos!$C$8,\"1\",+IF(I906<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,113.23301507500402,0,0,{"$f":"PV(wacc,H906-(Activos!$C$8-E906),M906)","v":0},0,0,{"$f":"IF(J906=\"3\",ABS(I906-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1806.46,{"$f":"+C907/CostosyGastos!$D$7","v":-656.89454545454544},2001,"2002-10-16",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I907<=Activos!$C$8,\"1\",+IF(I907<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.689428269672732,99.218750764524742,99.218750764524742,-65.689428269672732,{"$f":"PV(wacc,H907-(Activos!$C$8-E907),M907)","v":99.218337859585631},0,0,{"$f":"IF(J907=\"3\",ABS(I907-Activos!$C$11),0)","v":0},0,0,-65.689428269672732,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1806.46,{"$f":"+C908/CostosyGastos!$D$7","v":-656.89454545454544},2001,"2002-10-16",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I908<=Activos!$C$8,\"1\",+IF(I908<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.689428269672732,99.218750764524742,99.218750764524742,-65.689428269672732,{"$f":"PV(wacc,H908-(Activos!$C$8-E908),M908)","v":99.218337859585631},0,0,{"$f":"IF(J908=\"3\",ABS(I908-Activos!$C$11),0)","v":0},0,0,-65.689428269672732,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1806.46,{"$f":"+C909/CostosyGastos!$D$7","v":-656.89454545454544},2001,"2002-10-16",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I909<=Activos!$C$8,\"1\",+IF(I909<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.689428269672732,99.218750764524742,99.218750764524742,-65.689428269672732,{"$f":"PV(wacc,H909-(Activos!$C$8-E909),M909)","v":99.218337859585631},0,0,{"$f":"IF(J909=\"3\",ABS(I909-Activos!$C$11),0)","v":0},0,0,-65.689428269672732,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1806.46,{"$f":"+C910/CostosyGastos!$D$7","v":-656.89454545454544},2001,"2002-10-16",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I910<=Activos!$C$8,\"1\",+IF(I910<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.689428269672732,99.218750764524742,99.218750764524742,-65.689428269672732,{"$f":"PV(wacc,H910-(Activos!$C$8-E910),M910)","v":99.218337859585631},0,0,{"$f":"IF(J910=\"3\",ABS(I910-Activos!$C$11),0)","v":0},0,0,-65.689428269672732,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1806.46,{"$f":"+C911/CostosyGastos!$D$7","v":-656.89454545454544},{"$f":"+YEAR(F911)-1","v":2001},"2002-10-16",{"$f":"C$8-YEAR(F911)","v":10},10.000004000001599,2012.0000040000016,{"$f":"+IF(I911<=Activos!$C$8,\"1\",+IF(I911<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J911=\"1\",0,D911/H911)","v":-65.689428269672732},{"$f":"IF(J911=\"1\",PMT(wacc,G911,D911),PMT(wacc,H911,D911))","v":99.218750764524742},99.218750764524742,-65.689428269672732,{"$f":"PV(wacc,H911-(Activos!$C$8-E911),M911)","v":99.218337859585631},{"$f":"+IF($J911=\"3\",L911,0)","v":0},{"$f":"+IF($J911=\"3\",K911,0)","v":0},{"$f":"IF(J911=\"3\",ABS(I911-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R911,P911)","v":0},{"$f":"PV(wacc,H911-($C$8-E911),P911)","v":0},-65.689428269672732,0,0,0,0,0,0]
[null,"ESTACION DE SOLDADURA",-1691.15,{"$f":"+C912/CostosyGastos!$D$7","v":-614.9636363636364},2001,"2002-11-15",10,10.000004000001599,{"$f":"+(YEAR(F912)+H912)","v":2012.0000040000016},{"$f":"+IF(I912<=Activos!$C$8,\"1\",+IF(I912<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-61.496339037818188,92.885416978746292,{"$f":"+IF(J912=\"2\",L912,0)","v":92.885416978746292},{"$f":"+IF(J912=\"2\",K912,0)","v":-61.496339037818188},{"$f":"PV(wacc,H912-(Activos!$C$8-E912),M912)","v":92.885030430365603},0,0,{"$f":"IF(J912=\"3\",ABS(I912-Activos!$C$11),0)","v":0},0,0,-61.496339037818188,0,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C913/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I913<=Activos!$C$8,\"1\",+IF(I913<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H913-(Activos!$C$8-E913),M913)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J913=\"3\",ABS(I913-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C914/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I914<=Activos!$C$8,\"1\",+IF(I914<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H914-(Activos!$C$8-E914),M914)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J914=\"3\",ABS(I914-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C915/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I915<=Activos!$C$8,\"1\",+IF(I915<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H915-(Activos!$C$8-E915),M915)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J915=\"3\",ABS(I915-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,{"$f":"+IF($J915=\"1\",0,IF(W$13<$I915,$K915,0))","v":0},0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C916/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I916<=Activos!$C$8,\"1\",+IF(I916<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H916-(Activos!$C$8-E916),M916)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J916=\"3\",ABS(I916-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C917/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I917<=Activos!$C$8,\"1\",+IF(I917<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H917-(Activos!$C$8-E917),M917)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J917=\"3\",ABS(I917-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C918/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I918<=Activos!$C$8,\"1\",+IF(I918<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H918-(Activos!$C$8-E918),M918)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J918=\"3\",ABS(I918-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C919/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I919<=Activos!$C$8,\"1\",+IF(I919<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H919-(Activos!$C$8-E919),M919)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J919=\"3\",ABS(I919-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C920/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I920<=Activos!$C$8,\"1\",+IF(I920<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H920-(Activos!$C$8-E920),M920)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J920=\"3\",ABS(I920-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C921/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I921<=Activos!$C$8,\"1\",+IF(I921<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H921-(Activos!$C$8-E921),M921)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J921=\"3\",ABS(I921-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C922/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I922<=Activos!$C$8,\"1\",+IF(I922<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H922-(Activos!$C$8-E922),M922)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J922=\"3\",ABS(I922-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C923/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I923<=Activos!$C$8,\"1\",+IF(I923<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H923-(Activos!$C$8-E923),M923)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J923=\"3\",ABS(I923-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C924/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I924<=Activos!$C$8,\"1\",+IF(I924<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H924-(Activos!$C$8-E924),M924)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J924=\"3\",ABS(I924-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C925/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I925<=Activos!$C$8,\"1\",+IF(I925<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H925-(Activos!$C$8-E925),M925)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J925=\"3\",ABS(I925-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C926/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I926<=Activos!$C$8,\"1\",+IF(I926<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H926-(Activos!$C$8-E926),M926)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J926=\"3\",ABS(I926-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C927/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I927<=Activos!$C$8,\"1\",+IF(I927<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H927-(Activos!$C$8-E927),M927)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J927=\"3\",ABS(I927-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C928/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I928<=Activos!$C$8,\"1\",+IF(I928<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H928-(Activos!$C$8-E928),M928)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J928=\"3\",ABS(I928-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C929/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I929<=Activos!$C$8,\"1\",+IF(I929<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H929-(Activos!$C$8-E929),M929)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J929=\"3\",ABS(I929-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C930/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I930<=Activos!$C$8,\"1\",+IF(I930<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H930-(Activos!$C$8-E930),M930)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J930=\"3\",ABS(I930-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"TELEFONO  IP - 2",-1434.42,{"$f":"+C931/CostosyGastos!$D$7","v":-521.60727272727274},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I931<=Activos!$C$8,\"1\",+IF(I931<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.160706408436369,78.784673046538302,78.784673046538302,-52.160706408436369,{"$f":"PV(wacc,H931-(Activos!$C$8-E931),M931)","v":-3.0274404239209274E-4},0,0,{"$f":"IF(J931=\"3\",ABS(I931-Activos!$C$11),0)","v":0},0,0,-52.160706408436369,-52.160706408436369,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C932/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I932<=Activos!$C$8,\"1\",+IF(I932<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H932-(Activos!$C$8-E932),M932)","v":0},0,0,{"$f":"IF(J932=\"3\",ABS(I932-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C933/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I933<=Activos!$C$8,\"1\",+IF(I933<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H933-(Activos!$C$8-E933),M933)","v":0},0,0,{"$f":"IF(J933=\"3\",ABS(I933-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C934/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I934<=Activos!$C$8,\"1\",+IF(I934<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H934-(Activos!$C$8-E934),M934)","v":0},0,0,{"$f":"IF(J934=\"3\",ABS(I934-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 14¨",-575.63,{"$f":"+C935/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I935<=Activos!$C$8,\"1\",+IF(I935<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H935-(Activos!$C$8-E935),M935)","v":0},0,0,{"$f":"IF(J935=\"3\",ABS(I935-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 14¨",-575.63,{"$f":"+C936/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I936<=Activos!$C$8,\"1\",+IF(I936<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H936-(Activos!$C$8-E936),M936)","v":0},0,0,{"$f":"IF(J936=\"3\",ABS(I936-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 14¨",-575.63,{"$f":"+C937/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I937<=Activos!$C$8,\"1\",+IF(I937<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H937-(Activos!$C$8-E937),M937)","v":0},0,0,{"$f":"IF(J937=\"3\",ABS(I937-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 14¨",-575.63,{"$f":"+C938/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I938<=Activos!$C$8,\"1\",+IF(I938<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H938-(Activos!$C$8-E938),M938)","v":0},0,0,{"$f":"IF(J938=\"3\",ABS(I938-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 27\"",-575.63,{"$f":"+C939/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I939<=Activos!$C$8,\"1\",+IF(I939<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H939-(Activos!$C$8-E939),M939)","v":0},0,0,{"$f":"IF(J939=\"3\",ABS(I939-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 27\"",-575.63,{"$f":"+C940/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I940<=Activos!$C$8,\"1\",+IF(I940<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H940-(Activos!$C$8-E940),M940)","v":0},0,0,{"$f":"IF(J940=\"3\",ABS(I940-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C941/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I941<=Activos!$C$8,\"1\",+IF(I941<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H941-(Activos!$C$8-E941),M941)","v":0},0,0,{"$f":"IF(J941=\"3\",ABS(I941-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C942/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I942<=Activos!$C$8,\"1\",+IF(I942<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H942-(Activos!$C$8-E942),M942)","v":0},0,0,{"$f":"IF(J942=\"3\",ABS(I942-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR LCD 17\"",-575.63,{"$f":"+C943/CostosyGastos!$D$7","v":-209.32},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I943<=Activos!$C$8,\"1\",+IF(I943<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.33,63.618486621077118,63.618486621077118,-52.33,{"$f":"PV(wacc,H943-(Activos!$C$8-E943),M943)","v":0},0,0,{"$f":"IF(J943=\"3\",ABS(I943-Activos!$C$11),0)","v":0},0,0,-52.33,0,0,0,0,0,0]
[null,"MONITOR",-588.24,{"$f":"+C944/CostosyGastos!$D$7","v":-213.90545454545455},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I944<=Activos!$C$8,\"1\",+IF(I944<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.476363636363637,65.012140732731808,65.012140732731808,-53.476363636363637,{"$f":"PV(wacc,H944-(Activos!$C$8-E944),M944)","v":0},0,0,{"$f":"IF(J944=\"3\",ABS(I944-Activos!$C$11),0)","v":0},0,0,-53.476363636363637,0,0,0,0,0,0]
[null,"MONITOR",-588.24,{"$f":"+C945/CostosyGastos!$D$7","v":-213.90545454545455},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I945<=Activos!$C$8,\"1\",+IF(I945<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.476363636363637,65.012140732731808,65.012140732731808,-53.476363636363637,{"$f":"PV(wacc,H945-(Activos!$C$8-E945),M945)","v":0},0,0,{"$f":"IF(J945=\"3\",ABS(I945-Activos!$C$11),0)","v":0},0,0,-53.476363636363637,0,0,0,0,0,0]
[null,"MONITOR",-588.24,{"$f":"+C946/CostosyGastos!$D$7","v":-213.90545454545455},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I946<=Activos!$C$8,\"1\",+IF(I946<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.476363636363637,65.012140732731808,65.012140732731808,-53.476363636363637,{"$f":"PV(wacc,H946-(Activos!$C$8-E946),M946)","v":0},0,0,{"$f":"IF(J946=\"3\",ABS(I946-Activos!$C$11),0)","v":0},0,0,-53.476363636363637,0,0,0,0,0,0]
[null,"MONITOR",-588.24,{"$f":"+C947/CostosyGastos!$D$7","v":-213.90545454545455},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I947<=Activos!$C$8,\"1\",+IF(I947<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.476363636363637,65.012140732731808,65.012140732731808,-53.476363636363637,{"$f":"PV(wacc,H947-(Activos!$C$8-E947),M947)","v":0},0,0,{"$f":"IF(J947=\"3\",ABS(I947-Activos!$C$11),0)","v":0},0,0,-53.476363636363637,0,0,0,0,0,0]
[null,"RADIO TRANSCEPTOR PORTATIL DIGITAL",-1471.97,{"$f":"+C948/CostosyGastos!$D$7","v":-535.26181818181817},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I948<=Activos!$C$8,\"1\",+IF(I948<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.526160407709092,80.847084664403027,80.847084664403027,-53.526160407709092,{"$f":"PV(wacc,H948-(Activos!$C$8-E948),M948)","v":-3.1066922385346605E-4},0,0,{"$f":"IF(J948=\"3\",ABS(I948-Activos!$C$11),0)","v":0},0,0,-53.526160407709092,-53.526160407709092,0,0,0,0,0]
[null,"MODULO MELAMINE (ESTACION DE TRABAJO)",-225.63,{"$f":"+C949/CostosyGastos!$D$7","v":-82.047272727272727},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I949<=Activos!$C$8,\"1\",+IF(I949<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-8.204727272727272,12.39259800361585,0,0,{"$f":"PV(wacc,H949-(Activos!$C$8-E949),M949)","v":0},12.39259800361585,-8.204727272727272,{"$f":"IF(J949=\"3\",ABS(I949-Activos!$C$11),0)","v":1},11.443000246723926,-56.77437582773598,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272]
[null,"MODULO MELAMINE (ESTACION DE TRABAJO)",-225.63,{"$f":"+C950/CostosyGastos!$D$7","v":-82.047272727272727},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I950<=Activos!$C$8,\"1\",+IF(I950<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-8.204727272727272,12.39259800361585,0,0,{"$f":"PV(wacc,H950-(Activos!$C$8-E950),M950)","v":0},12.39259800361585,-8.204727272727272,{"$f":"IF(J950=\"3\",ABS(I950-Activos!$C$11),0)","v":1},11.443000246723926,-56.77437582773598,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272,-8.204727272727272]
[null,"RADIO TRANSMISOR/RECEPTOR",-1132.02,{"$f":"+C951/CostosyGastos!$D$7","v":-411.64363636363635},2002,"2003-05-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I951<=Activos!$C$8,\"1\",+IF(I951<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.164347170618186,62.17553128242934,62.17553128242934,-41.164347170618186,{"$f":"PV(wacc,H951-(Activos!$C$8-E951),M951)","v":-2.3892047717453526E-4},0,0,{"$f":"IF(J951=\"3\",ABS(I951-Activos!$C$11),0)","v":0},0,0,-41.164347170618186,-41.164347170618186,0,0,0,0,0]
[null,"RADIO TRANSMISOR/RECEPTOR",-1132.02,{"$f":"+C952/CostosyGastos!$D$7","v":-411.64363636363635},2002,"2003-05-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I952<=Activos!$C$8,\"1\",+IF(I952<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.164347170618186,62.17553128242934,62.17553128242934,-41.164347170618186,{"$f":"PV(wacc,H952-(Activos!$C$8-E952),M952)","v":-2.3892047717453526E-4},0,0,{"$f":"IF(J952=\"3\",ABS(I952-Activos!$C$11),0)","v":0},0,0,-41.164347170618186,-41.164347170618186,0,0,0,0,0]
[null,"RADIO TRANSMISOR/RECEPTOR",-1132.02,{"$f":"+C953/CostosyGastos!$D$7","v":-411.64363636363635},2002,"2003-05-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I953<=Activos!$C$8,\"1\",+IF(I953<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.164347170618186,62.17553128242934,62.17553128242934,-41.164347170618186,{"$f":"PV(wacc,H953-(Activos!$C$8-E953),M953)","v":-2.3892047717453526E-4},0,0,{"$f":"IF(J953=\"3\",ABS(I953-Activos!$C$11),0)","v":0},0,0,-41.164347170618186,-41.164347170618186,0,0,0,0,0]
[null,"RADIO TRANSMISOR/RECEPTOR",-1132.02,{"$f":"+C954/CostosyGastos!$D$7","v":-411.64363636363635},2002,"2003-05-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I954<=Activos!$C$8,\"1\",+IF(I954<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.164347170618186,62.17553128242934,62.17553128242934,-41.164347170618186,{"$f":"PV(wacc,H954-(Activos!$C$8-E954),M954)","v":-2.3892047717453526E-4},0,0,{"$f":"IF(J954=\"3\",ABS(I954-Activos!$C$11),0)","v":0},0,0,-41.164347170618186,-41.164347170618186,0,0,0,0,0]
[null,"RADIO TRANSMISOR/RECEPTOR",-1132.02,{"$f":"+C955/CostosyGastos!$D$7","v":-411.64363636363635},2002,"2003-05-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I955<=Activos!$C$8,\"1\",+IF(I955<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.164347170618186,62.17553128242934,62.17553128242934,-41.164347170618186,{"$f":"PV(wacc,H955-(Activos!$C$8-E955),M955)","v":-2.3892047717453526E-4},0,0,{"$f":"IF(J955=\"3\",ABS(I955-Activos!$C$11),0)","v":0},0,0,-41.164347170618186,-41.164347170618186,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 8 CANALES)",-7807.03,{"$f":"+C956/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I956<=Activos!$C$8,\"1\",+IF(I956<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H956-(Activos!$C$8-E956),M956)","v":0},0,0,{"$f":"IF(J956=\"3\",ABS(I956-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 8 CANALES)",-7807.03,{"$f":"+C957/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I957<=Activos!$C$8,\"1\",+IF(I957<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H957-(Activos!$C$8-E957),M957)","v":0},0,0,{"$f":"IF(J957=\"3\",ABS(I957-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J957=\"1\",0,IF(Z$13<$I957,$K957,0))","v":0},0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 8 CANALES)",-7807.03,{"$f":"+C958/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I958<=Activos!$C$8,\"1\",+IF(I958<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H958-(Activos!$C$8-E958),M958)","v":0},0,0,{"$f":"IF(J958=\"3\",ABS(I958-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 8 CANALES)",-7807.03,{"$f":"+C959/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I959<=Activos!$C$8,\"1\",+IF(I959<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H959-(Activos!$C$8-E959),M959)","v":0},0,0,{"$f":"IF(J959=\"3\",ABS(I959-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE16 CANALES)",-7807.03,{"$f":"+C960/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I960<=Activos!$C$8,\"1\",+IF(I960<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H960-(Activos!$C$8-E960),M960)","v":0},0,0,{"$f":"IF(J960=\"3\",ABS(I960-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)",-7807.03,{"$f":"+C961/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I961<=Activos!$C$8,\"1\",+IF(I961<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H961-(Activos!$C$8-E961),M961)","v":0},0,0,{"$f":"IF(J961=\"3\",ABS(I961-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)",-7807.03,{"$f":"+C962/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I962<=Activos!$C$8,\"1\",+IF(I962<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H962-(Activos!$C$8-E962),M962)","v":0},0,0,{"$f":"IF(J962=\"3\",ABS(I962-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J962=\"1\",0,IF(U$13<$I962,$K962,0))","v":0},0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)",-7807.03,{"$f":"+C963/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I963<=Activos!$C$8,\"1\",+IF(I963<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H963-(Activos!$C$8-E963),M963)","v":0},0,0,{"$f":"IF(J963=\"3\",ABS(I963-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)",-7807.03,{"$f":"+C964/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I964<=Activos!$C$8,\"1\",+IF(I964<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H964-(Activos!$C$8-E964),M964)","v":0},0,0,{"$f":"IF(J964=\"3\",ABS(I964-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)",-7807.03,{"$f":"+C965/CostosyGastos!$D$7","v":-2838.92},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I965<=Activos!$C$8,\"1\",+IF(I965<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,862.83104356157207,0,0,{"$f":"PV(wacc,H965-(Activos!$C$8-E965),M965)","v":0},0,0,{"$f":"IF(J965=\"3\",ABS(I965-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO PORTATIL",-1157.01,{"$f":"+C966/CostosyGastos!$D$7","v":-420.73090909090911},2002,"2003-05-23",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I966<=Activos!$C$8,\"1\",+IF(I966<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.07307407985455,63.548092303213352,63.548092303213352,-42.07307407985455,{"$f":"PV(wacc,H966-(Activos!$C$8-E966),M966)","v":-2.4419478568904175E-4},0,0,{"$f":"IF(J966=\"3\",ABS(I966-Activos!$C$11),0)","v":0},0,0,-42.07307407985455,-42.07307407985455,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO",-1159.72,{"$f":"+C967/CostosyGastos!$D$7","v":-421.71636363636367},2002,"2003-05-27",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I967<=Activos!$C$8,\"1\",+IF(I967<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.171619494981826,63.696937455927419,63.696937455927419,-42.171619494981826,{"$f":"PV(wacc,H967-(Activos!$C$8-E967),M967)","v":-2.4476674951754562E-4},0,0,{"$f":"IF(J967=\"3\",ABS(I967-Activos!$C$11),0)","v":0},0,0,-42.171619494981826,-42.171619494981826,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1801.03,{"$f":"+C968/CostosyGastos!$D$7","v":-654.91999999999996},2001,"2002-11-28",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I968<=Activos!$C$8,\"1\",+IF(I968<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.491973803199997,98.920511214990654,98.920511214990654,-65.491973803199997,{"$f":"PV(wacc,H968-(Activos!$C$8-E968),M968)","v":98.920099551193786},0,0,{"$f":"IF(J968=\"3\",ABS(I968-Activos!$C$11),0)","v":0},0,0,-65.491973803199997,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1801.03,{"$f":"+C969/CostosyGastos!$D$7","v":-654.91999999999996},2001,"2002-11-28",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I969<=Activos!$C$8,\"1\",+IF(I969<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.491973803199997,98.920511214990654,98.920511214990654,-65.491973803199997,{"$f":"PV(wacc,H969-(Activos!$C$8-E969),M969)","v":98.920099551193786},0,0,{"$f":"IF(J969=\"3\",ABS(I969-Activos!$C$11),0)","v":0},0,0,-65.491973803199997,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1801.03,{"$f":"+C970/CostosyGastos!$D$7","v":-654.91999999999996},2001,"2002-11-28",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I970<=Activos!$C$8,\"1\",+IF(I970<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.491973803199997,98.920511214990654,98.920511214990654,-65.491973803199997,{"$f":"PV(wacc,H970-(Activos!$C$8-E970),M970)","v":98.920099551193786},0,0,{"$f":"IF(J970=\"3\",ABS(I970-Activos!$C$11),0)","v":0},0,0,-65.491973803199997,0,0,0,0,0,0]
[null,"EQUIPO PURIFICADOR DE AGUA",-1801.03,{"$f":"+C971/CostosyGastos!$D$7","v":-654.91999999999996},2001,"2002-11-28",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I971<=Activos!$C$8,\"1\",+IF(I971<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.491973803199997,98.920511214990654,98.920511214990654,-65.491973803199997,{"$f":"PV(wacc,H971-(Activos!$C$8-E971),M971)","v":98.920099551193786},0,0,{"$f":"IF(J971=\"3\",ABS(I971-Activos!$C$11),0)","v":0},0,0,-65.491973803199997,0,0,0,0,0,0]
[null,"RADIO PORTATIL",-1651.21,{"$f":"+C972/CostosyGastos!$D$7","v":-600.44000000000005},2001,"2002-12-10",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I972<=Activos!$C$8,\"1\",+IF(I972<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-60.043975982400006,90.691736019558107,90.691736019558107,-60.043975982400006,{"$f":"PV(wacc,H972-(Activos!$C$8-E972),M972)","v":90.691358600315766},0,0,{"$f":"IF(J972=\"3\",ABS(I972-Activos!$C$11),0)","v":0},0,0,-60.043975982400006,0,0,0,0,0,0]
[null,"MEDIDOR DIGITAL DE PUESTA A TIERRA",-1248.55,{"$f":"+C973/CostosyGastos!$D$7","v":-454.0181818181818},2002,"2003-04-21",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I973<=Activos!$C$8,\"1\",+IF(I973<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.401800021090914,68.575872849134427,68.575872849134427,-45.401800021090914,{"$f":"PV(wacc,H973-(Activos!$C$8-E973),M973)","v":-2.6351492180020313E-4},0,0,{"$f":"IF(J973=\"3\",ABS(I973-Activos!$C$11),0)","v":0},0,0,-45.401800021090914,-45.401800021090914,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C974/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I974<=Activos!$C$8,\"1\",+IF(I974<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H974-(Activos!$C$8-E974),M974)","v":0},0,0,{"$f":"IF(J974=\"3\",ABS(I974-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C975/CostosyGastos!$D$7","v":-182.15272727272728},{"$f":"+YEAR(F975)-1","v":2008},"2009-04-30",{"$f":"C$8-YEAR(F975)","v":3},4,2013,{"$f":"+IF(I975<=Activos!$C$8,\"1\",+IF(I975<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J975=\"1\",0,D975/H975)","v":-45.538181818181819},{"$f":"IF(J975=\"1\",PMT(wacc,G975,D975),PMT(wacc,H975,D975))","v":55.361555718482279},55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H975-(Activos!$C$8-E975),M975)","v":0},{"$f":"+IF($J975=\"3\",L975,0)","v":0},{"$f":"+IF($J975=\"3\",K975,0)","v":0},{"$f":"IF(J975=\"3\",ABS(I975-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R975,P975)","v":0},{"$f":"PV(wacc,H975-($C$8-E975),P975)","v":0},-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C976/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,{"$f":"+(YEAR(F976)+H976)","v":2013},{"$f":"+IF(I976<=Activos!$C$8,\"1\",+IF(I976<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,{"$f":"+IF(J976=\"2\",L976,0)","v":55.361555718482279},{"$f":"+IF(J976=\"2\",K976,0)","v":-45.538181818181819},{"$f":"PV(wacc,H976-(Activos!$C$8-E976),M976)","v":0},0,0,{"$f":"IF(J976=\"3\",ABS(I976-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C977/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I977<=Activos!$C$8,\"1\",+IF(I977<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H977-(Activos!$C$8-E977),M977)","v":0},0,0,{"$f":"IF(J977=\"3\",ABS(I977-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C978/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I978<=Activos!$C$8,\"1\",+IF(I978<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H978-(Activos!$C$8-E978),M978)","v":0},0,0,{"$f":"IF(J978=\"3\",ABS(I978-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C979/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I979<=Activos!$C$8,\"1\",+IF(I979<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H979-(Activos!$C$8-E979),M979)","v":0},0,0,{"$f":"IF(J979=\"3\",ABS(I979-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C980/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I980<=Activos!$C$8,\"1\",+IF(I980<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H980-(Activos!$C$8-E980),M980)","v":0},0,0,{"$f":"IF(J980=\"3\",ABS(I980-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C981/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I981<=Activos!$C$8,\"1\",+IF(I981<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H981-(Activos!$C$8-E981),M981)","v":0},0,0,{"$f":"IF(J981=\"3\",ABS(I981-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C982/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I982<=Activos!$C$8,\"1\",+IF(I982<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H982-(Activos!$C$8-E982),M982)","v":0},0,0,{"$f":"IF(J982=\"3\",ABS(I982-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C983/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I983<=Activos!$C$8,\"1\",+IF(I983<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H983-(Activos!$C$8-E983),M983)","v":0},0,0,{"$f":"IF(J983=\"3\",ABS(I983-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C984/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I984<=Activos!$C$8,\"1\",+IF(I984<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H984-(Activos!$C$8-E984),M984)","v":0},0,0,{"$f":"IF(J984=\"3\",ABS(I984-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C985/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I985<=Activos!$C$8,\"1\",+IF(I985<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H985-(Activos!$C$8-E985),M985)","v":0},0,0,{"$f":"IF(J985=\"3\",ABS(I985-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C986/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I986<=Activos!$C$8,\"1\",+IF(I986<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H986-(Activos!$C$8-E986),M986)","v":0},0,0,{"$f":"IF(J986=\"3\",ABS(I986-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C987/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I987<=Activos!$C$8,\"1\",+IF(I987<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H987-(Activos!$C$8-E987),M987)","v":0},0,0,{"$f":"IF(J987=\"3\",ABS(I987-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C988/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I988<=Activos!$C$8,\"1\",+IF(I988<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H988-(Activos!$C$8-E988),M988)","v":0},0,0,{"$f":"IF(J988=\"3\",ABS(I988-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C989/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I989<=Activos!$C$8,\"1\",+IF(I989<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H989-(Activos!$C$8-E989),M989)","v":0},0,0,{"$f":"IF(J989=\"3\",ABS(I989-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C990/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I990<=Activos!$C$8,\"1\",+IF(I990<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H990-(Activos!$C$8-E990),M990)","v":0},0,0,{"$f":"IF(J990=\"3\",ABS(I990-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C991/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I991<=Activos!$C$8,\"1\",+IF(I991<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H991-(Activos!$C$8-E991),M991)","v":0},0,0,{"$f":"IF(J991=\"3\",ABS(I991-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C992/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I992<=Activos!$C$8,\"1\",+IF(I992<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H992-(Activos!$C$8-E992),M992)","v":0},0,0,{"$f":"IF(J992=\"3\",ABS(I992-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C993/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I993<=Activos!$C$8,\"1\",+IF(I993<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H993-(Activos!$C$8-E993),M993)","v":0},0,0,{"$f":"IF(J993=\"3\",ABS(I993-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C994/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I994<=Activos!$C$8,\"1\",+IF(I994<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H994-(Activos!$C$8-E994),M994)","v":0},0,0,{"$f":"IF(J994=\"3\",ABS(I994-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C995/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I995<=Activos!$C$8,\"1\",+IF(I995<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H995-(Activos!$C$8-E995),M995)","v":0},0,0,{"$f":"IF(J995=\"3\",ABS(I995-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C996/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I996<=Activos!$C$8,\"1\",+IF(I996<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H996-(Activos!$C$8-E996),M996)","v":0},0,0,{"$f":"IF(J996=\"3\",ABS(I996-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C997/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I997<=Activos!$C$8,\"1\",+IF(I997<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H997-(Activos!$C$8-E997),M997)","v":0},0,0,{"$f":"IF(J997=\"3\",ABS(I997-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C998/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I998<=Activos!$C$8,\"1\",+IF(I998<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H998-(Activos!$C$8-E998),M998)","v":0},0,0,{"$f":"IF(J998=\"3\",ABS(I998-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C999/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I999<=Activos!$C$8,\"1\",+IF(I999<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H999-(Activos!$C$8-E999),M999)","v":0},0,0,{"$f":"IF(J999=\"3\",ABS(I999-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C1000/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1000<=Activos!$C$8,\"1\",+IF(I1000<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H1000-(Activos!$C$8-E1000),M1000)","v":0},0,0,{"$f":"IF(J1000=\"3\",ABS(I1000-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,{"$f":"+IF($J1000=\"1\",0,IF(W$13<$I1000,$K1000,0))","v":0},0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C1001/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1001<=Activos!$C$8,\"1\",+IF(I1001<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H1001-(Activos!$C$8-E1001),M1001)","v":0},0,0,{"$f":"IF(J1001=\"3\",ABS(I1001-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C1006/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1006<=Activos!$C$8,\"1\",+IF(I1006<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H1006-(Activos!$C$8-E1006),M1006)","v":0},0,0,{"$f":"IF(J1006=\"3\",ABS(I1006-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C1009/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1009<=Activos!$C$8,\"1\",+IF(I1009<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H1009-(Activos!$C$8-E1009),M1009)","v":0},0,0,{"$f":"IF(J1009=\"3\",ABS(I1009-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"MONITOR",-500.92,{"$f":"+C1011/CostosyGastos!$D$7","v":-182.15272727272728},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1011<=Activos!$C$8,\"1\",+IF(I1011<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.538181818181819,55.361555718482279,55.361555718482279,-45.538181818181819,{"$f":"PV(wacc,H1011-(Activos!$C$8-E1011),M1011)","v":0},0,0,{"$f":"IF(J1011=\"3\",ABS(I1011-Activos!$C$11),0)","v":0},0,0,-45.538181818181819,0,0,0,0,0,0]
[null,"INSTALACION DE ELECTROBOMBA CON TANQUE ELEVADO",-680.68,{"$f":"+C1017/CostosyGastos!$D$7","v":-247.51999999999998},2003,"2004-06-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1017<=Activos!$C$8,\"1\",+IF(I1017<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-24.7519900992,37.385947804211938,37.385947804211938,-24.7519900992,{"$f":"PV(wacc,H1017-(Activos!$C$8-E1017),M1017)","v":-34.521337152099065},0,0,{"$f":"IF(J1017=\"3\",ABS(I1017-Activos!$C$11),0)","v":0},0,0,-24.7519900992,-24.7519900992,-24.7519900992,0,0,0,0]
[null,"MONITOR",-638.66,{"$f":"+C1020/CostosyGastos!$D$7","v":-232.23999999999998},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1020<=Activos!$C$8,\"1\",+IF(I1020<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-58.059999999999995,70.584546784248758,70.584546784248758,-58.059999999999995,{"$f":"PV(wacc,H1020-(Activos!$C$8-E1020),M1020)","v":0},0,0,{"$f":"IF(J1020=\"3\",ABS(I1020-Activos!$C$11),0)","v":0},0,0,-58.059999999999995,0,0,0,0,0,0]
[null,"MONITOR",-638.66,{"$f":"+C1022/CostosyGastos!$D$7","v":-232.23999999999998},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1022<=Activos!$C$8,\"1\",+IF(I1022<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-58.059999999999995,70.584546784248758,70.584546784248758,-58.059999999999995,{"$f":"PV(wacc,H1022-(Activos!$C$8-E1022),M1022)","v":0},0,0,{"$f":"IF(J1022=\"3\",ABS(I1022-Activos!$C$11),0)","v":0},0,0,-58.059999999999995,0,0,0,0,0,0]
[null,"TRIPODE PARA FILMADORA",-470.59,{"$f":"+C1025/CostosyGastos!$D$7","v":-171.12363636363636},2004,"2005-09-28",7,10,2015,{"$f":"+IF(I1025<=Activos!$C$8,\"1\",+IF(I1025<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17.112363636363636,25.846885141699165,25.846885141699165,-17.112363636363636,{"$f":"PV(wacc,H1025-(Activos!$C$8-E1025),M1025)","v":-45.903886046557879},0,0,{"$f":"IF(J1025=\"3\",ABS(I1025-Activos!$C$11),0)","v":0},0,0,-17.112363636363636,-17.112363636363636,-17.112363636363636,0,0,0,0]
[null,"RADIO TRANSCEPTOR PORTATIL  VHF-AM  5W",-1646.71,{"$f":"+C1030/CostosyGastos!$D$7","v":-598.80363636363643},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1030<=Activos!$C$8,\"1\",+IF(I1030<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-59.880339684218193,90.444576171877912,90.444576171877912,-59.880339684218193,{"$f":"PV(wacc,H1030-(Activos!$C$8-E1030),M1030)","v":-3.475492826699873E-4},0,0,{"$f":"IF(J1030=\"3\",ABS(I1030-Activos!$C$11),0)","v":0},0,0,-59.880339684218193,-59.880339684218193,0,0,0,0,0]
[null,"IMPRESORA",-587.39,{"$f":"+C1034/CostosyGastos!$D$7","v":-213.59636363636363},2008,"2009-03-31",3,4,2013,{"$f":"+IF(I1034<=Activos!$C$8,\"1\",+IF(I1034<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.399090909090908,64.918198940907345,64.918198940907345,-53.399090909090908,{"$f":"PV(wacc,H1034-(Activos!$C$8-E1034),M1034)","v":0},0,0,{"$f":"IF(J1034=\"3\",ABS(I1034-Activos!$C$11),0)","v":0},0,0,-53.399090909090908,0,0,0,0,0,0]
[null,"SILLA GIRATORIA DE METAL",-765.32,{"$f":"+C1037/CostosyGastos!$D$7","v":-278.29818181818183},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1037<=Activos!$C$8,\"1\",+IF(I1037<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.829807049890913,42.034749917023397,42.034749917023397,-27.829807049890913,{"$f":"PV(wacc,H1037-(Activos!$C$8-E1037),M1037)","v":-38.813935695546306},0,0,{"$f":"IF(J1037=\"3\",ABS(I1037-Activos!$C$11),0)","v":0},0,0,-27.829807049890913,-27.829807049890913,-27.829807049890913,0,0,0,0]
[null,"SILLA GIRATORIA DE METAL",-765.32,{"$f":"+C1039/CostosyGastos!$D$7","v":-278.29818181818183},{"$f":"+YEAR(F1039)-1","v":2003},"2004-05-31",{"$f":"C$8-YEAR(F1039)","v":8},10.000004000001599,2014.0000040000016,{"$f":"+IF(I1039<=Activos!$C$8,\"1\",+IF(I1039<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J1039=\"1\",0,D1039/H1039)","v":-27.829807049890913},{"$f":"IF(J1039=\"1\",PMT(wacc,G1039,D1039),PMT(wacc,H1039,D1039))","v":42.034749917023397},42.034749917023397,-27.829807049890913,{"$f":"PV(wacc,H1039-(Activos!$C$8-E1039),M1039)","v":-38.813935695546306},{"$f":"+IF($J1039=\"3\",L1039,0)","v":0},{"$f":"+IF($J1039=\"3\",K1039,0)","v":0},{"$f":"IF(J1039=\"3\",ABS(I1039-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R1039,P1039)","v":0},{"$f":"PV(wacc,H1039-($C$8-E1039),P1039)","v":0},-27.829807049890913,-27.829807049890913,-27.829807049890913,0,0,0,0]
[null,"SILLA GIRATORIA DE METAL",-765.32,{"$f":"+C1045/CostosyGastos!$D$7","v":-278.29818181818183},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1045<=Activos!$C$8,\"1\",+IF(I1045<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.829807049890913,42.034749917023397,42.034749917023397,-27.829807049890913,{"$f":"PV(wacc,H1045-(Activos!$C$8-E1045),M1045)","v":-38.813935695546306},0,0,{"$f":"IF(J1045=\"3\",ABS(I1045-Activos!$C$11),0)","v":0},0,0,-27.829807049890913,-27.829807049890913,-27.829807049890913,0,0,0,0]
[null,"SILLA GIRATORIA DE METAL",-765.32,{"$f":"+C1048/CostosyGastos!$D$7","v":-278.29818181818183},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1048<=Activos!$C$8,\"1\",+IF(I1048<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27.829807049890913,42.034749917023397,42.034749917023397,-27.829807049890913,{"$f":"PV(wacc,H1048-(Activos!$C$8-E1048),M1048)","v":-38.813935695546306},0,0,{"$f":"IF(J1048=\"3\",ABS(I1048-Activos!$C$11),0)","v":0},0,0,-27.829807049890913,-27.829807049890913,-27.829807049890913,0,0,0,0]
[null,"TELEFONO  IP - 1",-1759.06,{"$f":"+C1050/CostosyGastos!$D$7","v":-639.65818181818179},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1050<=Activos!$C$8,\"1\",+IF(I1050<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.96579259549091,96.615333702293384,96.615333702293384,-63.96579259549091,{"$f":"PV(wacc,H1050-(Activos!$C$8-E1050),M1050)","v":-3.7126151002512143E-4},0,0,{"$f":"IF(J1050=\"3\",ABS(I1050-Activos!$C$11),0)","v":0},0,0,-63.96579259549091,-63.96579259549091,0,0,0,0,0]
[null,"TELEFONO  IP - 1",-1759.06,{"$f":"+C1053/CostosyGastos!$D$7","v":-639.65818181818179},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1053<=Activos!$C$8,\"1\",+IF(I1053<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.96579259549091,96.615333702293384,96.615333702293384,-63.96579259549091,{"$f":"PV(wacc,H1053-(Activos!$C$8-E1053),M1053)","v":-3.7126151002512143E-4},0,0,{"$f":"IF(J1053=\"3\",ABS(I1053-Activos!$C$11),0)","v":0},0,0,-63.96579259549091,-63.96579259549091,0,0,0,0,0]
[null,"TELEFONO  IP - 1",-1759.06,{"$f":"+C1058/CostosyGastos!$D$7","v":-639.65818181818179},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1058<=Activos!$C$8,\"1\",+IF(I1058<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.96579259549091,96.615333702293384,96.615333702293384,-63.96579259549091,{"$f":"PV(wacc,H1058-(Activos!$C$8-E1058),M1058)","v":-3.7126151002512143E-4},0,0,{"$f":"IF(J1058=\"3\",ABS(I1058-Activos!$C$11),0)","v":0},0,0,-63.96579259549091,-63.96579259549091,0,0,0,0,0]
[null,"TELEFONO  IP - 1",-1759.06,{"$f":"+C1062/CostosyGastos!$D$7","v":-639.65818181818179},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1062<=Activos!$C$8,\"1\",+IF(I1062<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.96579259549091,96.615333702293384,96.615333702293384,-63.96579259549091,{"$f":"PV(wacc,H1062-(Activos!$C$8-E1062),M1062)","v":-3.7126151002512143E-4},0,0,{"$f":"IF(J1062=\"3\",ABS(I1062-Activos!$C$11),0)","v":0},0,0,-63.96579259549091,-63.96579259549091,0,0,0,0,0]
[null,"TELEFONO  IP - 1",-1759.06,{"$f":"+C1067/CostosyGastos!$D$7","v":-639.65818181818179},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1067<=Activos!$C$8,\"1\",+IF(I1067<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.96579259549091,96.615333702293384,96.615333702293384,-63.96579259549091,{"$f":"PV(wacc,H1067-(Activos!$C$8-E1067),M1067)","v":-3.7126151002512143E-4},0,0,{"$f":"IF(J1067=\"3\",ABS(I1067-Activos!$C$11),0)","v":0},0,0,-63.96579259549091,-63.96579259549091,0,0,0,0,0]
[null,"TRANSCEPTOR  PORTATIL VHF-AM  5W",-1432.79,{"$f":"+C1070/CostosyGastos!$D$7","v":-521.01454545454544},2002,"2003-04-30",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1070<=Activos!$C$8,\"1\",+IF(I1070<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.101433704872733,78.695146257267481,78.695146257267481,-52.101433704872733,{"$f":"PV(wacc,H1070-(Activos!$C$8-E1070),M1070)","v":-3.024000198679373E-4},0,0,{"$f":"IF(J1070=\"3\",ABS(I1070-Activos!$C$11),0)","v":0},0,0,-52.101433704872733,-52.101433704872733,0,0,0,0,0]
[null,"AIRE ACONDICIONADO DE 21,000 BTU/HORA TIPO VENTANA",-828.62,{"$f":"+C1072/CostosyGastos!$D$7","v":-301.31636363636363},2003,"2004-04-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1072<=Activos!$C$8,\"1\",+IF(I1072<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-30.13162431098182,45.511465107724774,45.511465107724774,-30.13162431098182,{"$f":"PV(wacc,H1072-(Activos!$C$8-E1072),M1072)","v":-42.024255730993019},0,0,{"$f":"IF(J1072=\"3\",ABS(I1072-Activos!$C$11),0)","v":0},0,0,-30.13162431098182,-30.13162431098182,-30.13162431098182,0,0,0,0]
[null,"FOTOCOPIADORA",-5894.02,{"$f":"+C1075/CostosyGastos!$D$7","v":-2143.2800000000002},2001,"2002-04-30",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1075<=Activos!$C$8,\"1\",+IF(I1075<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-214.32791426880004,323.72557453866909,323.72557453866909,-214.32791426880004,{"$f":"PV(wacc,H1075-(Activos!$C$8-E1075),M1075)","v":323.72422733476247},0,0,{"$f":"IF(J1075=\"3\",ABS(I1075-Activos!$C$11),0)","v":0},0,0,-214.32791426880004,0,0,0,0,0,0]
[null,"TECLADO - KEYBOARD(SISTEMA DE COMUNICACION VHF-AA)",-555.71,{"$f":"+C1081/CostosyGastos!$D$7","v":-202.07636363636365},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I1081<=Activos!$C$8,\"1\",+IF(I1081<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-20.207636363636365,30.522052194253266,30.522052194253266,-20.207636363636365,{"$f":"PV(wacc,H1081-(Activos!$C$8-E1081),M1081)","v":-54.206949818170138},0,0,{"$f":"IF(J1081=\"3\",ABS(I1081-Activos!$C$11),0)","v":0},0,0,-20.207636363636365,-20.207636363636365,-20.207636363636365,0,0,0,0]
[null,"BATERIA PARA PORTATIL IBM THINK PAD T22",-1064.74,{"$f":"+C1082/CostosyGastos!$D$7","v":-387.17818181818183},2002,"2003-12-17",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1082<=Activos!$C$8,\"1\",+IF(I1082<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-38.71780269469091,58.480216937557472,58.480216937557472,-38.71780269469091,{"$f":"PV(wacc,H1082-(Activos!$C$8-E1082),M1082)","v":-2.2472057814068184E-4},0,0,{"$f":"IF(J1082=\"3\",ABS(I1082-Activos!$C$11),0)","v":0},0,0,-38.71780269469091,-38.71780269469091,0,0,0,0,0]
[null,"SILLA DE RUEDAS",-407.56,{"$f":"+C1086/CostosyGastos!$D$7","v":-148.20363636363638},2006,"2007-03-30",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1086<=Activos!$C$8,\"1\",+IF(I1086<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-14.820357708218184,22.384992782342099,22.384992782342099,-14.820357708218184,{"$f":"PV(wacc,H1086-(Activos!$C$8-E1086),M1086)","v":-73.652029720346576},0,0,{"$f":"IF(J1086=\"3\",ABS(I1086-Activos!$C$11),0)","v":0},0,0,-14.820357708218184,-14.820357708218184,-14.820357708218184,-14.820357708218184,-14.820357708218184,-14.820357708218184,0]
[null,"MODULO DE COMPUTADORA",-896.23,{"$f":"+C1090/CostosyGastos!$D$7","v":-325.90181818181821},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1090<=Activos!$C$8,\"1\",+IF(I1090<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.590168782109096,49.224904508093189,49.224904508093189,-32.590168782109096,{"$f":"PV(wacc,H1090-(Activos!$C$8-E1090),M1090)","v":-45.453161538205542},0,0,{"$f":"IF(J1090=\"3\",ABS(I1090-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J1090=\"1\",0,IF(U$13<$I1090,$K1090,0))","v":-32.590168782109096},-32.590168782109096,-32.590168782109096,0,0,0,0]
[null,"CREDENZA",-1139.72,{"$f":"+C1095/CostosyGastos!$D$7","v":-414.44363636363636},2002,"2003-11-03",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1095<=Activos!$C$8,\"1\",+IF(I1095<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.444347058618185,62.598449244015441,62.598449244015441,-41.444347058618185,{"$f":"PV(wacc,H1095-(Activos!$C$8-E1095),M1095)","v":-2.4054561425183412E-4},0,0,{"$f":"IF(J1095=\"3\",ABS(I1095-Activos!$C$11),0)","v":0},0,0,-41.444347058618185,-41.444347058618185,0,0,0,0,0]
[null,"EQUIPO DE COMUNICACION COM - VHF PORTATIL",-1008.37,{"$f":"+C1098/CostosyGastos!$D$7","v":-366.68},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1098<=Activos!$C$8,\"1\",+IF(I1098<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-36.667985332800001,55.384127912283596,55.384127912283596,-36.667985332800001,{"$f":"PV(wacc,H1098-(Activos!$C$8-E1098),M1098)","v":-51.140448880622529},0,0,{"$f":"IF(J1098=\"3\",ABS(I1098-Activos!$C$11),0)","v":0},0,0,-36.667985332800001,-36.667985332800001,-36.667985332800001,0,0,0,0]
[null,"TABLERO DE DISTRIBUCION ELECTRICA",-1060.76,{"$f":"+C1100/CostosyGastos!$D$7","v":-385.73090909090911},2003,"2004-01-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1100<=Activos!$C$8,\"1\",+IF(I1100<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-38.573075479854552,58.261617783387003,58.261617783387003,-38.573075479854552,{"$f":"PV(wacc,H1100-(Activos!$C$8-E1100),M1100)","v":-53.797457832550698},0,0,{"$f":"IF(J1100=\"3\",ABS(I1100-Activos!$C$11),0)","v":0},0,0,-38.573075479854552,-38.573075479854552,-38.573075479854552,0,0,0,0]
[null,"TABLERO DE DISTRIBUCION ELECTRICA",-1060.8,{"$f":"+C1103/CostosyGastos!$D$7","v":-385.74545454545455},{"$f":"+YEAR(F1103)-1","v":2003},"2004-01-31",{"$f":"C$8-YEAR(F1103)","v":8},10.000004000001599,2014.0000040000016,{"$f":"+IF(I1103<=Activos!$C$8,\"1\",+IF(I1103<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J1103=\"1\",0,D1103/H1103)","v":-38.574530024727274},{"$f":"IF(J1103=\"1\",PMT(wacc,G1103,D1103),PMT(wacc,H1103,D1103))","v":58.26381475981082},58.26381475981082,-38.574530024727274,{"$f":"PV(wacc,H1103-(Activos!$C$8-E1103),M1103)","v":-53.799486470803743},{"$f":"+IF($J1103=\"3\",L1103,0)","v":0},{"$f":"+IF($J1103=\"3\",K1103,0)","v":0},{"$f":"IF(J1103=\"3\",ABS(I1103-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R1103,P1103)","v":0},{"$f":"PV(wacc,H1103-($C$8-E1103),P1103)","v":0},-38.574530024727274,-38.574530024727274,-38.574530024727274,0,0,0,0]
[null,"MANUAL DE CAPACITACION ( SISTEMA DE COMUNICACION VHF- AA)",-604.62,{"$f":"+C1109/CostosyGastos!$D$7","v":-219.86181818181819},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I1109<=Activos!$C$8,\"1\",+IF(I1109<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21.986181818181819,33.208405819023255,33.208405819023255,-21.986181818181819,{"$f":"PV(wacc,H1109-(Activos!$C$8-E1109),M1109)","v":-58.977894943517363},0,0,{"$f":"IF(J1109=\"3\",ABS(I1109-Activos!$C$11),0)","v":0},0,0,-21.986181818181819,-21.986181818181819,-21.986181818181819,0,0,0,0]
[null,"MODULO PARA COMPUTO (ESTACION DE TRABAJO)",-330.48,{"$f":"+C1110/CostosyGastos!$D$7","v":-120.17454545454547},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1110<=Activos!$C$8,\"1\",+IF(I1110<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12.017454545454546,18.151423960621223,0,0,{"$f":"PV(wacc,H1110-(Activos!$C$8-E1110),M1110)","v":0},18.151423960621223,-12.017454545454546,{"$f":"IF(J1110=\"3\",ABS(I1110-Activos!$C$11),0)","v":1},16.760549224559337,-83.157362600497223,-12.017454545454546,-12.017454545454546,-12.017454545454546,-12.017454545454546,-12.017454545454546,-12.017454545454546,-12.017454545454546]
[null,"TRANSCEPTOR VHF-AM INCLUYE MICROFONO",-7053.97,{"$f":"+C1114/CostosyGastos!$D$7","v":-2565.08},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1114<=Activos!$C$8,\"1\",+IF(I1114<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-256.50789739679999,387.43514460903344,387.43514460903344,-256.50789739679999,{"$f":"PV(wacc,H1114-(Activos!$C$8-E1114),M1114)","v":387.43353227382903},0,0,{"$f":"IF(J1114=\"3\",ABS(I1114-Activos!$C$11),0)","v":0},0,0,-256.50789739679999,0,0,0,0,0,0]
[null,"TRANSCEPTOR VHF-AM INCLUYE MICROFONO",-7053.97,{"$f":"+C1118/CostosyGastos!$D$7","v":-2565.08},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1118<=Activos!$C$8,\"1\",+IF(I1118<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-256.50789739679999,387.43514460903344,387.43514460903344,-256.50789739679999,{"$f":"PV(wacc,H1118-(Activos!$C$8-E1118),M1118)","v":387.43353227382903},0,0,{"$f":"IF(J1118=\"3\",ABS(I1118-Activos!$C$11),0)","v":0},0,0,-256.50789739679999,0,0,0,0,0,0]
[null,"TRANSCEPTOR VHF-AM INCLUYE MICROFONO",-7053.97,{"$f":"+C1123/CostosyGastos!$D$7","v":-2565.08},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1123<=Activos!$C$8,\"1\",+IF(I1123<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-256.50789739679999,387.43514460903344,387.43514460903344,-256.50789739679999,{"$f":"PV(wacc,H1123-(Activos!$C$8-E1123),M1123)","v":387.43353227382903},0,0,{"$f":"IF(J1123=\"3\",ABS(I1123-Activos!$C$11),0)","v":0},0,0,-256.50789739679999,0,0,0,0,0,0]
[null,"TRANSCEPTOR VHF-AM INCLUYE MICROFONO",-7053.97,{"$f":"+C1124/CostosyGastos!$D$7","v":-2565.08},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1124<=Activos!$C$8,\"1\",+IF(I1124<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-256.50789739679999,387.43514460903344,387.43514460903344,-256.50789739679999,{"$f":"PV(wacc,H1124-(Activos!$C$8-E1124),M1124)","v":387.43353227382903},0,0,{"$f":"IF(J1124=\"3\",ABS(I1124-Activos!$C$11),0)","v":0},0,0,-256.50789739679999,0,0,0,0,0,0]
[null,"ARCHIVADOR DE MADERA",-989.38,{"$f":"+C1130/CostosyGastos!$D$7","v":-359.77454545454543},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1130<=Activos!$C$8,\"1\",+IF(I1130<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-35.977440154472731,54.341113355073169,54.341113355073169,-35.977440154472731,{"$f":"PV(wacc,H1130-(Activos!$C$8-E1130),M1130)","v":-50.177352869988496},0,0,{"$f":"IF(J1130=\"3\",ABS(I1130-Activos!$C$11),0)","v":0},0,0,-35.977440154472731,-35.977440154472731,-35.977440154472731,0,0,0,0]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-340.61,{"$f":"+C1133/CostosyGastos!$D$7","v":-123.85818181818182},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1133<=Activos!$C$8,\"1\",+IF(I1133<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12.385818181818182,18.707808385461131,0,0,{"$f":"PV(wacc,H1133-(Activos!$C$8-E1133),M1133)","v":0},18.707808385461131,-12.385818181818182,{"$f":"IF(J1133=\"3\",ABS(I1133-Activos!$C$11),0)","v":1},17.274300022322549,-85.706334045495524,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-340.61,{"$f":"+C1135/CostosyGastos!$D$7","v":-123.85818181818182},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1135<=Activos!$C$8,\"1\",+IF(I1135<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12.385818181818182,18.707808385461131,0,0,{"$f":"PV(wacc,H1135-(Activos!$C$8-E1135),M1135)","v":0},18.707808385461131,-12.385818181818182,{"$f":"IF(J1135=\"3\",ABS(I1135-Activos!$C$11),0)","v":1},17.274300022322549,-85.706334045495524,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182,-12.385818181818182]
[null,"TELEFONO IP-1",-2232.4499999999998,{"$f":"+C1138/CostosyGastos!$D$7","v":-811.8},2002,"2003-01-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1138<=Activos!$C$8,\"1\",+IF(I1138<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-81.179967528000006,122.61600043414371,122.61600043414371,-81.179967528000006,{"$f":"PV(wacc,H1138-(Activos!$C$8-E1138),M1138)","v":-4.7117367119687919E-4},0,0,{"$f":"IF(J1138=\"3\",ABS(I1138-Activos!$C$11),0)","v":0},0,0,-81.179967528000006,-81.179967528000006,0,0,0,0,0]
[null,"MODULO MELAMINE (ESTACION DE TRABAJO)",-346.25,{"$f":"+C1143/CostosyGastos!$D$7","v":-125.90909090909091},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1143<=Activos!$C$8,\"1\",+IF(I1143<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12.59090909090909,19.017582142232808,0,0,{"$f":"PV(wacc,H1143-(Activos!$C$8-E1143),M1143)","v":0},19.017582142232808,-12.59090909090909,{"$f":"IF(J1143=\"3\",ABS(I1143-Activos!$C$11),0)","v":1},17.560336991659618,-87.125504721684095,-12.59090909090909,-12.59090909090909,-12.59090909090909,-12.59090909090909,-12.59090909090909,-12.59090909090909,-12.59090909090909]
[null,"ARCHIVADOR DE MADERA",-1032.18,{"$f":"+C1147/CostosyGastos!$D$7","v":-375.33818181818185},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1147<=Activos!$C$8,\"1\",+IF(I1147<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.533803168290916,56.691878128564802,56.691878128564802,-37.533803168290916,{"$f":"PV(wacc,H1147-(Activos!$C$8-E1147),M1147)","v":-52.347995800748691},0,0,{"$f":"IF(J1147=\"3\",ABS(I1147-Activos!$C$11),0)","v":0},0,0,-37.533803168290916,-37.533803168290916,-37.533803168290916,0,0,0,0]
[null,"MUEBLE MODULAR 1 CUERPO",-302.52,{"$f":"+C1151/CostosyGastos!$D$7","v":-110.00727272727272},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I1151<=Activos!$C$8,\"1\",+IF(I1151<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-11.000727272727271,16.615737038753124,0,0,{"$f":"PV(wacc,H1151-(Activos!$C$8-E1151),M1151)","v":0},16.615737038753124,-11.000727272727271,{"$f":"IF(J1151=\"3\",ABS(I1151-Activos!$C$11),0)","v":2},29.509432004089955,-85.631503340842357,-11.000727272727271,-11.000727272727271,-11.000727272727271,-11.000727272727271,-11.000727272727271,-11.000727272727271,-11.000727272727271]
[null,"ESCALERA PORTATIL T/TIJERA ALTURA 3.5M",-1585.31,{"$f":"+C1152/CostosyGastos!$D$7","v":-576.47636363636366},2002,"2003-07-30",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1152<=Activos!$C$8,\"1\",+IF(I1152<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-57.647613304581824,87.072217361308148,87.072217361308148,-57.647613304581824,{"$f":"PV(wacc,H1152-(Activos!$C$8-E1152),M1152)","v":-3.3459039740425296E-4},0,0,{"$f":"IF(J1152=\"3\",ABS(I1152-Activos!$C$11),0)","v":0},0,0,-57.647613304581824,-57.647613304581824,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1027.5999999999999,{"$f":"+C1158/CostosyGastos!$D$7","v":-373.67272727272723},2003,"2004-06-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1158<=Activos!$C$8,\"1\",+IF(I1158<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.367257780363637,56.440324328036944,56.440324328036944,-37.367257780363637,{"$f":"PV(wacc,H1158-(Activos!$C$8-E1158),M1158)","v":-52.115716720774806},0,0,{"$f":"IF(J1158=\"3\",ABS(I1158-Activos!$C$11),0)","v":0},0,0,-37.367257780363637,-37.367257780363637,-37.367257780363637,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1027.5999999999999,{"$f":"+C1161/CostosyGastos!$D$7","v":-373.67272727272723},2003,"2004-06-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1161<=Activos!$C$8,\"1\",+IF(I1161<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.367257780363637,56.440324328036944,56.440324328036944,-37.367257780363637,{"$f":"PV(wacc,H1161-(Activos!$C$8-E1161),M1161)","v":-52.115716720774806},0,0,{"$f":"IF(J1161=\"3\",ABS(I1161-Activos!$C$11),0)","v":0},0,0,-37.367257780363637,-37.367257780363637,-37.367257780363637,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1027.6099999999999,{"$f":"+C1163/CostosyGastos!$D$7","v":-373.67636363636359},2003,"2004-06-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1163<=Activos!$C$8,\"1\",+IF(I1163<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.367621416581819,56.440873572142905,56.440873572142905,-37.367621416581819,{"$f":"PV(wacc,H1163-(Activos!$C$8-E1163),M1163)","v":-52.116223880338076},0,0,{"$f":"IF(J1163=\"3\",ABS(I1163-Activos!$C$11),0)","v":0},0,0,-37.367621416581819,-37.367621416581819,-37.367621416581819,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/H TIPO VENTANA",-1233.8,{"$f":"+C1166/CostosyGastos!$D$7","v":-448.65454545454543},2003,"2004-01-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1166<=Activos!$C$8,\"1\",+IF(I1166<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-44.865436599272726,67.765737792849336,67.765737792849336,-44.865436599272726,{"$f":"PV(wacc,H1166-(Activos!$C$8-E1166),M1166)","v":-62.573346915231575},0,0,{"$f":"IF(J1166=\"3\",ABS(I1166-Activos!$C$11),0)","v":0},0,0,-44.865436599272726,-44.865436599272726,-44.865436599272726,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/H TIPO VENTANA",-1218.42,{"$f":"+C1171/CostosyGastos!$D$7","v":-443.06181818181818},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1171<=Activos!$C$8,\"1\",+IF(I1171<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-44.306164095709093,66.921000357889042,66.921000357889042,-44.306164095709093,{"$f":"PV(wacc,H1171-(Activos!$C$8-E1171),M1171)","v":-61.793335506935044},0,0,{"$f":"IF(J1171=\"3\",ABS(I1171-Activos!$C$11),0)","v":0},0,0,-44.306164095709093,-44.306164095709093,-44.306164095709093,0,0,0,0]
[null,"EQUIPO RADIOTRANSMISOR PORTATIL DE VHF",-880.86,{"$f":"+C1175/CostosyGastos!$D$7","v":-320.31272727272727},2003,"2004-12-19",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1175<=Activos!$C$8,\"1\",+IF(I1175<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.031259914763638,48.380716317238843,48.380716317238843,-32.031259914763638,{"$f":"PV(wacc,H1175-(Activos!$C$8-E1175),M1175)","v":-44.673657289472281},0,0,{"$f":"IF(J1175=\"3\",ABS(I1175-Activos!$C$11),0)","v":0},0,0,-32.031259914763638,-32.031259914763638,-32.031259914763638,0,0,0,0]
[null,"SILLON GIRATORIO DE METAL",-1106.69,{"$f":"+C1179/CostosyGastos!$D$7","v":-402.43272727272728},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1179<=Activos!$C$8,\"1\",+IF(I1179<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.243256629963639,60.784295962042826,60.784295962042826,-40.243256629963639,{"$f":"PV(wacc,H1179-(Activos!$C$8-E1179),M1179)","v":-56.126841706611792},0,0,{"$f":"IF(J1179=\"3\",ABS(I1179-Activos!$C$11),0)","v":0},0,0,-40.243256629963639,-40.243256629963639,-40.243256629963639,0,0,0,0]
[null,"ESTANTE C/2 DIVISIONES (ESTACION DE TRABAJO)",-380.23,{"$f":"+C1180/CostosyGastos!$D$7","v":-138.26545454545456},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1180<=Activos!$C$8,\"1\",+IF(I1180<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-13.826545454545457,20.883914102357203,0,0,{"$f":"PV(wacc,H1180-(Activos!$C$8-E1180),M1180)","v":0},20.883914102357203,-13.826545454545457,{"$f":"IF(J1180=\"3\",ABS(I1180-Activos!$C$11),0)","v":1},19.283659016140756,-95.675756419713935,-13.826545454545457,-13.826545454545457,-13.826545454545457,-13.826545454545457,-13.826545454545457,-13.826545454545457,-13.826545454545457]
[null,"PATCH PANEL DE 48 PUERTOS",-1798.11,{"$f":"+C1186/CostosyGastos!$D$7","v":-653.85818181818183},2002,"2003-06-05",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1186<=Activos!$C$8,\"1\",+IF(I1186<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.385792027490922,98.760131936051508,98.760131936051508,-65.385792027490922,{"$f":"PV(wacc,H1186-(Activos!$C$8-E1186),M1186)","v":-3.7950327663142307E-4},0,0,{"$f":"IF(J1186=\"3\",ABS(I1186-Activos!$C$11),0)","v":0},0,0,-65.385792027490922,-65.385792027490922,0,0,0,0,0]
[null,"EQUIPO RADIOTRANSMISOR PORTATIL VHF",-857.6,{"$f":"+C1189/CostosyGastos!$D$7","v":-311.85454545454547},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1189<=Activos!$C$8,\"1\",+IF(I1189<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.185454545454547,47.103186845281897,47.103186845281897,-31.185454545454547,{"$f":"PV(wacc,H1189-(Activos!$C$8-E1189),M1189)","v":-83.654928225266246},0,0,{"$f":"IF(J1189=\"3\",ABS(I1189-Activos!$C$11),0)","v":0},0,0,-31.185454545454547,-31.185454545454547,-31.185454545454547,0,0,0,0]
[null,"MOTOGUADAÑA",-2508.66,{"$f":"+C1194/CostosyGastos!$D$7","v":-912.2399999999999},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1194<=Activos!$C$8,\"1\",+IF(I1194<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-91.223963510399997,137.78667188475396,137.78667188475396,-91.223963510399997,{"$f":"PV(wacc,H1194-(Activos!$C$8-E1194),M1194)","v":-5.294696597839875E-4},0,0,{"$f":"IF(J1194=\"3\",ABS(I1194-Activos!$C$11),0)","v":0},0,0,-91.223963510399997,-91.223963510399997,0,0,0,0,0]
[null,"PATCH PANEL DE 48 PUERTOS RJ-45",-2333.16,{"$f":"+C1196/CostosyGastos!$D$7","v":-848.42181818181814},2002,"2003-02-06",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1196<=Activos!$C$8,\"1\",+IF(I1196<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-84.842147881309089,128.14743782522643,128.14743782522643,-84.842147881309089,{"$f":"PV(wacc,H1196-(Activos!$C$8-E1196),M1196)","v":-4.9242919782736924E-4},0,0,{"$f":"IF(J1196=\"3\",ABS(I1196-Activos!$C$11),0)","v":0},0,0,-84.842147881309089,-84.842147881309089,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1021.18,{"$f":"+C1199/CostosyGastos!$D$7","v":-371.33818181818179},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1199<=Activos!$C$8,\"1\",+IF(I1199<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.133803328290909,56.087709612013207,56.087709612013207,-37.133803328290909,{"$f":"PV(wacc,H1199-(Activos!$C$8-E1199),M1199)","v":-51.790120281160789},0,0,{"$f":"IF(J1199=\"3\",ABS(I1199-Activos!$C$11),0)","v":0},0,0,-37.133803328290909,-37.133803328290909,-37.133803328290909,0,0,0,0]
[null,"ESTANTE COLGANTE DE MADERA",-1132.8800000000001,{"$f":"+C1203/CostosyGastos!$D$7","v":-411.95636363636368},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1203<=Activos!$C$8,\"1\",+IF(I1203<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.195619885381824,62.222766275541559,62.222766275541559,-41.195619885381824,{"$f":"PV(wacc,H1203-(Activos!$C$8-E1203),M1203)","v":-57.455092602794259},0,0,{"$f":"IF(J1203=\"3\",ABS(I1203-Activos!$C$11),0)","v":0},0,0,-41.195619885381824,-41.195619885381824,-41.195619885381824,0,0,0,0]
[null,"ESTANTE COLGANTE DE MADERA",-1132.8800000000001,{"$f":"+C1208/CostosyGastos!$D$7","v":-411.95636363636368},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1208<=Activos!$C$8,\"1\",+IF(I1208<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.195619885381824,62.222766275541559,62.222766275541559,-41.195619885381824,{"$f":"PV(wacc,H1208-(Activos!$C$8-E1208),M1208)","v":-57.455092602794259},0,0,{"$f":"IF(J1208=\"3\",ABS(I1208-Activos!$C$11),0)","v":0},0,0,-41.195619885381824,-41.195619885381824,-41.195619885381824,0,0,0,0]
[null,"ESTANTE COLGANTE DE MADERA",-1132.8800000000001,{"$f":"+C1211/CostosyGastos!$D$7","v":-411.95636363636368},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1211<=Activos!$C$8,\"1\",+IF(I1211<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.195619885381824,62.222766275541559,62.222766275541559,-41.195619885381824,{"$f":"PV(wacc,H1211-(Activos!$C$8-E1211),M1211)","v":-57.455092602794259},0,0,{"$f":"IF(J1211=\"3\",ABS(I1211-Activos!$C$11),0)","v":0},0,0,-41.195619885381824,-41.195619885381824,-41.195619885381824,0,0,0,0]
[null,"IMPRESORA MULTIFUNCIONAL",-697.48,{"$f":"+C1213/CostosyGastos!$D$7","v":-253.62909090909091},2008,"2009-07-17",3,4,2013,{"$f":"+IF(I1213<=Activos!$C$8,\"1\",+IF(I1213<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.407272727272726,77.085318778501588,77.085318778501588,-63.407272727272726,{"$f":"PV(wacc,H1213-(Activos!$C$8-E1213),M1213)","v":0},0,0,{"$f":"IF(J1213=\"3\",ABS(I1213-Activos!$C$11),0)","v":0},0,0,-63.407272727272726,0,0,0,0,0,0]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-395.26,{"$f":"+C1216/CostosyGastos!$D$7","v":-143.73090909090908},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1216<=Activos!$C$8,\"1\",+IF(I1216<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-14.373090909090909,21.709428209498739,0,0,{"$f":"PV(wacc,H1216-(Activos!$C$8-E1216),M1216)","v":0},21.709428209498739,-14.373090909090909,{"$f":"IF(J1216=\"3\",ABS(I1216-Activos!$C$11),0)","v":1},20.04591710995922,-99.457695296152636,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-395.26,{"$f":"+C1222/CostosyGastos!$D$7","v":-143.73090909090908},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1222<=Activos!$C$8,\"1\",+IF(I1222<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-14.373090909090909,21.709428209498739,0,0,{"$f":"PV(wacc,H1222-(Activos!$C$8-E1222),M1222)","v":0},21.709428209498739,-14.373090909090909,{"$f":"IF(J1222=\"3\",ABS(I1222-Activos!$C$11),0)","v":1},20.04591710995922,-99.457695296152636,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909,-14.373090909090909]
[null,"TABLERO DE TRANSFERENCIA MANUAL",-1405.42,{"$f":"+C1224/CostosyGastos!$D$7","v":-511.06181818181818},2002,"2003-12-15",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1224<=Activos!$C$8,\"1\",+IF(I1224<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-51.106161375709092,77.191865139265957,77.191865139265957,-51.106161375709092,{"$f":"PV(wacc,H1224-(Activos!$C$8-E1224),M1224)","v":-2.9662339625681115E-4},0,0,{"$f":"IF(J1224=\"3\",ABS(I1224-Activos!$C$11),0)","v":0},0,0,-51.106161375709092,-51.106161375709092,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA MANUAL",-1405.42,{"$f":"+C1227/CostosyGastos!$D$7","v":-511.06181818181818},2002,"2003-12-15",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1227<=Activos!$C$8,\"1\",+IF(I1227<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-51.106161375709092,77.191865139265957,77.191865139265957,-51.106161375709092,{"$f":"PV(wacc,H1227-(Activos!$C$8-E1227),M1227)","v":-2.9662339625681115E-4},0,0,{"$f":"IF(J1227=\"3\",ABS(I1227-Activos!$C$11),0)","v":0},0,0,-51.106161375709092,-51.106161375709092,0,0,0,0,0]
[null,"TELEFONO IP-3",-2641.57,{"$f":"+C1231/CostosyGastos!$D$7","v":-960.57090909090914},{"$f":"+YEAR(F1231)-1","v":2002},"2003-01-22",{"$f":"C$8-YEAR(F1231)","v":9},10.000004000001599,2013.0000040000016,{"$f":"+IF(I1231<=Activos!$C$8,\"1\",+IF(I1231<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J1231=\"1\",0,D1231/H1231)","v":-96.057052486254562},{"$f":"IF(J1231=\"1\",PMT(wacc,G1231,D1231),PMT(wacc,H1231,D1231))","v":145.08667529701495},145.08667529701495,-96.057052486254562,{"$f":"PV(wacc,H1231-(Activos!$C$8-E1231),M1231)","v":-5.5752121419227313E-4},{"$f":"+IF($J1231=\"3\",L1231,0)","v":0},{"$f":"+IF($J1231=\"3\",K1231,0)","v":0},{"$f":"IF(J1231=\"3\",ABS(I1231-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R1231,P1231)","v":0},{"$f":"PV(wacc,H1231-($C$8-E1231),P1231)","v":0},-96.057052486254562,-96.057052486254562,0,0,0,0,0]
[null,"MESA DE TRABAJO DE MADERA",-1209.0999999999999,{"$f":"+C1236/CostosyGastos!$D$7","v":-439.67272727272723},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1236<=Activos!$C$8,\"1\",+IF(I1236<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.967255140363633,66.409104851138054,66.409104851138054,-43.967255140363633,{"$f":"PV(wacc,H1236-(Activos!$C$8-E1236),M1236)","v":-61.32066279397511},0,0,{"$f":"IF(J1236=\"3\",ABS(I1236-Activos!$C$11),0)","v":0},0,0,-43.967255140363633,-43.967255140363633,-43.967255140363633,0,0,0,0]
[null,"MESA DE TRABAJO DE MADERA",-1209.0999999999999,{"$f":"+C1239/CostosyGastos!$D$7","v":-439.67272727272723},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1239<=Activos!$C$8,\"1\",+IF(I1239<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.967255140363633,66.409104851138054,66.409104851138054,-43.967255140363633,{"$f":"PV(wacc,H1239-(Activos!$C$8-E1239),M1239)","v":-61.32066279397511},0,0,{"$f":"IF(J1239=\"3\",ABS(I1239-Activos!$C$11),0)","v":0},0,0,-43.967255140363633,-43.967255140363633,-43.967255140363633,0,0,0,0]
[null,"MESA DE TRABAJO DE MADERA",-1209.0999999999999,{"$f":"+C1241/CostosyGastos!$D$7","v":-439.67272727272723},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1241<=Activos!$C$8,\"1\",+IF(I1241<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.967255140363633,66.409104851138054,66.409104851138054,-43.967255140363633,{"$f":"PV(wacc,H1241-(Activos!$C$8-E1241),M1241)","v":-61.32066279397511},0,0,{"$f":"IF(J1241=\"3\",ABS(I1241-Activos!$C$11),0)","v":0},0,0,-43.967255140363633,-43.967255140363633,-43.967255140363633,0,0,0,0]
[null,"MESA DE TRABAJO DE MADERA",-1209.0999999999999,{"$f":"+C1244/CostosyGastos!$D$7","v":-439.67272727272723},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1244<=Activos!$C$8,\"1\",+IF(I1244<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.967255140363633,66.409104851138054,66.409104851138054,-43.967255140363633,{"$f":"PV(wacc,H1244-(Activos!$C$8-E1244),M1244)","v":-61.32066279397511},0,0,{"$f":"IF(J1244=\"3\",ABS(I1244-Activos!$C$11),0)","v":0},0,0,-43.967255140363633,-43.967255140363633,-43.967255140363633,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1102.22,{"$f":"+C1250/CostosyGastos!$D$7","v":-400.80727272727273},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1250<=Activos!$C$8,\"1\",+IF(I1250<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.080711240436365,60.538783846680509,60.538783846680509,-40.080711240436365,{"$f":"PV(wacc,H1250-(Activos!$C$8-E1250),M1250)","v":-55.900141381833812},0,0,{"$f":"IF(J1250=\"3\",ABS(I1250-Activos!$C$11),0)","v":0},0,0,-40.080711240436365,-40.080711240436365,-40.080711240436365,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1102.22,{"$f":"+C1251/CostosyGastos!$D$7","v":-400.80727272727273},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1251<=Activos!$C$8,\"1\",+IF(I1251<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.080711240436365,60.538783846680509,60.538783846680509,-40.080711240436365,{"$f":"PV(wacc,H1251-(Activos!$C$8-E1251),M1251)","v":-55.900141381833812},0,0,{"$f":"IF(J1251=\"3\",ABS(I1251-Activos!$C$11),0)","v":0},0,0,-40.080711240436365,-40.080711240436365,-40.080711240436365,0,0,0,0]
[null,"ESTUFA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-457.79,{"$f":"+C1256/CostosyGastos!$D$7","v":-166.46909090909091},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I1256<=Activos!$C$8,\"1\",+IF(I1256<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-16.646909090909091,25.143852502217349,25.143852502217349,-16.646909090909091,{"$f":"PV(wacc,H1256-(Activos!$C$8-E1256),M1256)","v":-99.607218103303396},0,0,{"$f":"IF(J1256=\"3\",ABS(I1256-Activos!$C$11),0)","v":0},0,0,-16.646909090909091,-16.646909090909091,-16.646909090909091,-16.646909090909091,-16.646909090909091,-16.646909090909091,0]
[null,"SENSOR DE VELOCIDAD (ANEMOMETRO DIGITAL)",-1991.26,{"$f":"+C1260/CostosyGastos!$D$7","v":-724.09454545454548},2002,"2003-06-06",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1260<=Activos!$C$8,\"1\",+IF(I1260<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-72.409425581672735,109.36878184259135,109.36878184259135,-72.409425581672735,{"$f":"PV(wacc,H1260-(Activos!$C$8-E1260),M1260)","v":-4.2026889046003173E-4},0,0,{"$f":"IF(J1260=\"3\",ABS(I1260-Activos!$C$11),0)","v":0},0,0,-72.409425581672735,-72.409425581672735,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5899999999999,{"$f":"+C1264/CostosyGastos!$D$7","v":-397.66909090909087},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1264<=Activos!$C$8,\"1\",+IF(I1264<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.766893184145452,60.064786183240486,60.064786183240486,-39.766893184145452,{"$f":"PV(wacc,H1264-(Activos!$C$8-E1264),M1264)","v":-55.46246267873893},0,0,{"$f":"IF(J1264=\"3\",ABS(I1264-Activos!$C$11),0)","v":0},0,0,-39.766893184145452,-39.766893184145452,-39.766893184145452,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5999999999999,{"$f":"+C1265/CostosyGastos!$D$7","v":-397.67272727272723},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1265<=Activos!$C$8,\"1\",+IF(I1265<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767256820363635,60.06533542734644,60.06533542734644,-39.767256820363635,{"$f":"PV(wacc,H1265-(Activos!$C$8-E1265),M1265)","v":-55.462969838302193},0,0,{"$f":"IF(J1265=\"3\",ABS(I1265-Activos!$C$11),0)","v":0},0,0,-39.767256820363635,-39.767256820363635,-39.767256820363635,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5999999999999,{"$f":"+C1269/CostosyGastos!$D$7","v":-397.67272727272723},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1269<=Activos!$C$8,\"1\",+IF(I1269<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767256820363635,60.06533542734644,60.06533542734644,-39.767256820363635,{"$f":"PV(wacc,H1269-(Activos!$C$8-E1269),M1269)","v":-55.462969838302193},0,0,{"$f":"IF(J1269=\"3\",ABS(I1269-Activos!$C$11),0)","v":0},0,0,-39.767256820363635,-39.767256820363635,-39.767256820363635,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5999999999999,{"$f":"+C1274/CostosyGastos!$D$7","v":-397.67272727272723},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1274<=Activos!$C$8,\"1\",+IF(I1274<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767256820363635,60.06533542734644,60.06533542734644,-39.767256820363635,{"$f":"PV(wacc,H1274-(Activos!$C$8-E1274),M1274)","v":-55.462969838302193},0,0,{"$f":"IF(J1274=\"3\",ABS(I1274-Activos!$C$11),0)","v":0},0,0,-39.767256820363635,-39.767256820363635,-39.767256820363635,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5999999999999,{"$f":"+C1276/CostosyGastos!$D$7","v":-397.67272727272723},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1276<=Activos!$C$8,\"1\",+IF(I1276<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767256820363635,60.06533542734644,60.06533542734644,-39.767256820363635,{"$f":"PV(wacc,H1276-(Activos!$C$8-E1276),M1276)","v":-55.462969838302193},0,0,{"$f":"IF(J1276=\"3\",ABS(I1276-Activos!$C$11),0)","v":0},0,0,-39.767256820363635,-39.767256820363635,-39.767256820363635,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.5999999999999,{"$f":"+C1279/CostosyGastos!$D$7","v":-397.67272727272723},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1279<=Activos!$C$8,\"1\",+IF(I1279<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767256820363635,60.06533542734644,60.06533542734644,-39.767256820363635,{"$f":"PV(wacc,H1279-(Activos!$C$8-E1279),M1279)","v":-55.462969838302193},0,0,{"$f":"IF(J1279=\"3\",ABS(I1279-Activos!$C$11),0)","v":0},0,0,-39.767256820363635,-39.767256820363635,-39.767256820363635,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1284/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1284<=Activos!$C$8,\"1\",+IF(I1284<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1284-(Activos!$C$8-E1284),M1284)","v":-55.463476997865456},0,0,{"$f":"IF(J1284=\"3\",ABS(I1284-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO P/AIRE ACONDICIONADO 24,000 BTU",-3282.36,{"$f":"+C1288/CostosyGastos!$D$7","v":-1193.5854545454547},2001,"2002-11-19",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1288<=Activos!$C$8,\"1\",+IF(I1288<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-119.3584977111273,180.2816883625685,180.2816883625685,-119.3584977111273,{"$f":"PV(wacc,H1288-(Activos!$C$8-E1288),M1288)","v":180.28093810922442},0,0,{"$f":"IF(J1288=\"3\",ABS(I1288-Activos!$C$11),0)","v":0},0,0,-119.3584977111273,0,0,0,0,0,0]
[null,"TERMOMETRO",-403.36,{"$f":"+C1292/CostosyGastos!$D$7","v":-146.67636363636365},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1292<=Activos!$C$8,\"1\",+IF(I1292<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-14.667636363636365,22.154316051670829,0,0,{"$f":"PV(wacc,H1292-(Activos!$C$8-E1292),M1292)","v":0},22.154316051670829,-14.667636363636365,{"$f":"IF(J1292=\"3\",ABS(I1292-Activos!$C$11),0)","v":1},20.456714885070969,-101.49586594812561,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365]
[null,"TERMOMETRO",-403.36,{"$f":"+C1293/CostosyGastos!$D$7","v":-146.67636363636365},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1293<=Activos!$C$8,\"1\",+IF(I1293<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-14.667636363636365,22.154316051670829,0,0,{"$f":"PV(wacc,H1293-(Activos!$C$8-E1293),M1293)","v":0},22.154316051670829,-14.667636363636365,{"$f":"IF(J1293=\"3\",ABS(I1293-Activos!$C$11),0)","v":1},20.456714885070969,-101.49586594812561,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365,-14.667636363636365]
[null,"INDICADOR",-3380.07,{"$f":"+C1297/CostosyGastos!$D$7","v":-1229.1163636363638},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1297<=Activos!$C$8,\"1\",+IF(I1297<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-122.91158719898183,185.64835252186441,185.64835252186441,-122.91158719898183,{"$f":"PV(wacc,H1297-(Activos!$C$8-E1297),M1297)","v":185.64757993481709},0,0,{"$f":"IF(J1297=\"3\",ABS(I1297-Activos!$C$11),0)","v":0},0,0,-122.91158719898183,0,0,0,0,{"$f":"+IF($J1297=\"1\",0,IF(Z$13<$I1297,$K1297,0))","v":0},0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1302/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-10-26",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1302<=Activos!$C$8,\"1\",+IF(I1302<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1302-(Activos!$C$8-E1302),M1302)","v":-55.463476997865456},0,0,{"$f":"IF(J1302=\"3\",ABS(I1302-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1304/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-10-26",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1304<=Activos!$C$8,\"1\",+IF(I1304<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1304-(Activos!$C$8-E1304),M1304)","v":-55.463476997865456},0,0,{"$f":"IF(J1304=\"3\",ABS(I1304-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1307/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-10-26",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1307<=Activos!$C$8,\"1\",+IF(I1307<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1307-(Activos!$C$8-E1307),M1307)","v":-55.463476997865456},0,0,{"$f":"IF(J1307=\"3\",ABS(I1307-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1312/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-10-26",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1312<=Activos!$C$8,\"1\",+IF(I1312<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1312-(Activos!$C$8-E1312),M1312)","v":-55.463476997865456},0,0,{"$f":"IF(J1312=\"3\",ABS(I1312-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 18,000 BTU/H",-1093.6099999999999,{"$f":"+C1316/CostosyGastos!$D$7","v":-397.67636363636359},2003,"2004-10-26",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1316<=Activos!$C$8,\"1\",+IF(I1316<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-39.767620456581817,60.065884671452402,60.065884671452402,-39.767620456581817,{"$f":"PV(wacc,H1316-(Activos!$C$8-E1316),M1316)","v":-55.463476997865456},0,0,{"$f":"IF(J1316=\"3\",ABS(I1316-Activos!$C$11),0)","v":0},0,0,-39.767620456581817,-39.767620456581817,-39.767620456581817,0,0,0,0]
[null,"EQUIPO PARA SOLDAR OXI-ACETILENICA",-1180.98,{"$f":"+C1321/CostosyGastos!$D$7","v":-429.44727272727272},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1321<=Activos!$C$8,\"1\",+IF(I1321<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.944710094836367,64.864630425189844,64.864630425189844,-42.944710094836367,{"$f":"PV(wacc,H1321-(Activos!$C$8-E1321),M1321)","v":-59.894530102083159},0,0,{"$f":"IF(J1321=\"3\",ABS(I1321-Activos!$C$11),0)","v":0},0,0,-42.944710094836367,-42.944710094836367,-42.944710094836367,0,0,0,0]
[null,"MESA DE METAL (SISTEMA RADIOFARO OMNIDIRECCIONAL)",-734.96,{"$f":"+C1324/CostosyGastos!$D$7","v":-267.25818181818181},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I1324<=Activos!$C$8,\"1\",+IF(I1324<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-26.72581818181818,40.367255368246717,40.367255368246717,-26.72581818181818,{"$f":"PV(wacc,H1324-(Activos!$C$8-E1324),M1324)","v":-103.47254418399464},0,0,{"$f":"IF(J1324=\"3\",ABS(I1324-Activos!$C$11),0)","v":0},0,0,-26.72581818181818,-26.72581818181818,-26.72581818181818,-26.72581818181818,0,0,0]
[null,"MULTIMETRO DIGITAL PORTATIL",-1685.16,{"$f":"+C1326/CostosyGastos!$D$7","v":-612.78545454545463},2002,"2003-11-20",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1326<=Activos!$C$8,\"1\",+IF(I1326<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-61.278520943127283,92.556419759278683,92.556419759278683,-61.278520943127283,{"$f":"PV(wacc,H1326-(Activos!$C$8-E1326),M1326)","v":-3.5566441521831763E-4},0,0,{"$f":"IF(J1326=\"3\",ABS(I1326-Activos!$C$11),0)","v":0},0,0,-61.278520943127283,-61.278520943127283,0,0,0,0,0]
[null,"CARGADOR ESTATICO DE BATERIA ",-1770.66,{"$f":"+C1329/CostosyGastos!$D$7","v":-643.87636363636364},2002,"2003-10-13",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1329<=Activos!$C$8,\"1\",+IF(I1329<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.387610608581824,97.252456865202319,97.252456865202319,-64.387610608581824,{"$f":"PV(wacc,H1329-(Activos!$C$8-E1329),M1329)","v":-3.7370976847923403E-4},0,0,{"$f":"IF(J1329=\"3\",ABS(I1329-Activos!$C$11),0)","v":0},0,0,-64.387610608581824,-64.387610608581824,0,0,0,0,0]
[null,"IMPRESORA (SISTEMA DE INTERFASE DE RADIO TIERRA/AIRE )",-635.6,{"$f":"+C1335/CostosyGastos!$D$7","v":-231.12727272727273},2006,"2007-04-09",5,10,2017,{"$f":"+IF(I1335<=Activos!$C$8,\"1\",+IF(I1335<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-23.112727272727273,34.909964504269091,34.909964504269091,-23.112727272727273,{"$f":"PV(wacc,H1335-(Activos!$C$8-E1335),M1335)","v":-114.86211254218426},0,0,{"$f":"IF(J1335=\"3\",ABS(I1335-Activos!$C$11),0)","v":0},0,0,-23.112727272727273,-23.112727272727273,-23.112727272727273,-23.112727272727273,-23.112727272727273,0,0]
[null,"MONITOR DE 22\" LCD",-1357.14,{"$f":"+C1337/CostosyGastos!$D$7","v":-493.5054545454546},2007,"2008-12-31",4,4,2012,{"$f":"+IF(I1337<=Activos!$C$8,\"1\",+IF(I1337<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,149.99078041959004,0,0,{"$f":"PV(wacc,H1337-(Activos!$C$8-E1337),M1337)","v":0},0,0,{"$f":"IF(J1337=\"3\",ABS(I1337-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 22\" LCD",-1357.14,{"$f":"+C1340/CostosyGastos!$D$7","v":-493.5054545454546},2007,"2008-12-31",4,4,2012,{"$f":"+IF(I1340<=Activos!$C$8,\"1\",+IF(I1340<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,149.99078041959004,0,0,{"$f":"PV(wacc,H1340-(Activos!$C$8-E1340),M1340)","v":0},0,0,{"$f":"IF(J1340=\"3\",ABS(I1340-Activos!$C$11),0)","v":0},0,0,0,0,{"$f":"+IF($J1340=\"1\",0,IF(W$13<$I1340,$K1340,0))","v":0},0,0,0,0]
[null,"MONITOR DE 22\" LCD",-1357.14,{"$f":"+C1345/CostosyGastos!$D$7","v":-493.5054545454546},2007,"2008-12-31",4,4,2012,{"$f":"+IF(I1345<=Activos!$C$8,\"1\",+IF(I1345<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,149.99078041959004,0,0,{"$f":"PV(wacc,H1345-(Activos!$C$8-E1345),M1345)","v":0},0,0,{"$f":"IF(J1345=\"3\",ABS(I1345-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CASILLERO DE MADERA",-1713.36,{"$f":"+C1349/CostosyGastos!$D$7","v":-623.04},2002,"2003-12-16",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1349<=Activos!$C$8,\"1\",+IF(I1349<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-62.303975078400001,94.105288138074542,94.105288138074542,-62.303975078400001,{"$f":"PV(wacc,H1349-(Activos!$C$8-E1349),M1349)","v":-3.6161621594297074E-4},0,0,{"$f":"IF(J1349=\"3\",ABS(I1349-Activos!$C$11),0)","v":0},0,0,-62.303975078400001,-62.303975078400001,0,0,0,0,0]
[null,"CREDENZA DE MADERA",-1713.37,{"$f":"+C1352/CostosyGastos!$D$7","v":-623.04363636363632},2002,"2003-12-16",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1352<=Activos!$C$8,\"1\",+IF(I1352<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-62.304338714618183,94.105837382180482,94.105837382180482,-62.304338714618183,{"$f":"PV(wacc,H1352-(Activos!$C$8-E1352),M1352)","v":-3.6161832651060357E-4},0,0,{"$f":"IF(J1352=\"3\",ABS(I1352-Activos!$C$11),0)","v":0},0,0,-62.304338714618183,-62.304338714618183,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA MANUAL",-1875.33,{"$f":"+C1354/CostosyGastos!$D$7","v":-681.93818181818176},2002,"2003-10-13",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1354<=Activos!$C$8,\"1\",+IF(I1354<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.193790904290907,103.00139492224361,103.00139492224361,-68.193790904290907,{"$f":"PV(wacc,H1354-(Activos!$C$8-E1354),M1354)","v":-3.9580107989233508E-4},0,0,{"$f":"IF(J1354=\"3\",ABS(I1354-Activos!$C$11),0)","v":0},0,0,-68.193790904290907,-68.193790904290907,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA MANUAL",-1875.85,{"$f":"+C1357/CostosyGastos!$D$7","v":-682.12727272727273},2002,"2003-10-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1357<=Activos!$C$8,\"1\",+IF(I1357<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.21269998763637,103.02995561575332,103.02995561575332,-68.21269998763637,{"$f":"PV(wacc,H1357-(Activos!$C$8-E1357),M1357)","v":-3.9591082940924362E-4},0,0,{"$f":"IF(J1357=\"3\",ABS(I1357-Activos!$C$11),0)","v":0},0,0,-68.21269998763637,-68.21269998763637,0,0,0,0,0]
[null,"BUTACA DE 3 CUERPOS TAPIZADO",-950,{"$f":"+C1363/CostosyGastos!$D$7","v":-345.45454545454544},2004,"2005-08-13",7,10,2015,{"$f":"+IF(I1363<=Activos!$C$8,\"1\",+IF(I1363<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-34.545454545454547,52.178203711541279,52.178203711541279,-34.545454545454547,{"$f":"PV(wacc,H1363-(Activos!$C$8-E1363),M1363)","v":-92.668122451029546},0,0,{"$f":"IF(J1363=\"3\",ABS(I1363-Activos!$C$11),0)","v":0},0,0,-34.545454545454547,-34.545454545454547,-34.545454545454547,0,0,0,0]
[null,"CPU",-1545,{"$f":"+C1365/CostosyGastos!$D$7","v":-561.81818181818187},2007,"2008-11-17",4,4,2012,{"$f":"+IF(I1365<=Activos!$C$8,\"1\",+IF(I1365<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,170.75302161034722,0,0,{"$f":"PV(wacc,H1365-(Activos!$C$8-E1365),M1365)","v":0},0,0,{"$f":"IF(J1365=\"3\",ABS(I1365-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CPU",-1548.25,{"$f":"+C1368/CostosyGastos!$D$7","v":-563},2007,"2008-11-17",4,4,2012,{"$f":"+IF(I1368<=Activos!$C$8,\"1\",+IF(I1368<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,171.11221081438188,0,0,{"$f":"PV(wacc,H1368-(Activos!$C$8-E1368),M1368)","v":0},0,0,{"$f":"IF(J1368=\"3\",ABS(I1368-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1336.45,{"$f":"+C1373/CostosyGastos!$D$7","v":-485.9818181818182},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1373<=Activos!$C$8,\"1\",+IF(I1373<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.598162378909095,73.403728540487521,73.403728540487521,-48.598162378909095,{"$f":"PV(wacc,H1373-(Activos!$C$8-E1373),M1373)","v":-67.77933983211318},0,0,{"$f":"IF(J1373=\"3\",ABS(I1373-Activos!$C$11),0)","v":0},0,0,-48.598162378909095,-48.598162378909095,-48.598162378909095,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1336.44,{"$f":"+C1377/CostosyGastos!$D$7","v":-485.97818181818184},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1377<=Activos!$C$8,\"1\",+IF(I1377<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.597798742690912,73.40317929638158,73.40317929638158,-48.597798742690912,{"$f":"PV(wacc,H1377-(Activos!$C$8-E1377),M1377)","v":-67.778832672549925},0,0,{"$f":"IF(J1377=\"3\",ABS(I1377-Activos!$C$11),0)","v":0},0,0,-48.597798742690912,-48.597798742690912,-48.597798742690912,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1336.44,{"$f":"+C1378/CostosyGastos!$D$7","v":-485.97818181818184},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1378<=Activos!$C$8,\"1\",+IF(I1378<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.597798742690912,73.40317929638158,73.40317929638158,-48.597798742690912,{"$f":"PV(wacc,H1378-(Activos!$C$8-E1378),M1378)","v":-67.778832672549925},0,0,{"$f":"IF(J1378=\"3\",ABS(I1378-Activos!$C$11),0)","v":0},0,0,-48.597798742690912,-48.597798742690912,-48.597798742690912,0,0,0,0]
[null,"SUPRESOR DE PICOS TRANSITORIOS",-3293.45,{"$f":"+C1382/CostosyGastos!$D$7","v":-1197.6181818181817},2002,"2003-01-28",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1382<=Activos!$C$8,\"1\",+IF(I1382<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-119.7617702770909,180.89080007607365,180.89080007607365,-119.7617702770909,{"$f":"PV(wacc,H1382-(Activos!$C$8-E1382),M1382)","v":-6.9510489704287292E-4},0,0,{"$f":"IF(J1382=\"3\",ABS(I1382-Activos!$C$11),0)","v":0},0,0,-119.7617702770909,-119.7617702770909,0,0,0,{"$f":"+IF($J1382=\"1\",0,IF(Z$13<$I1382,$K1382,0))","v":0},0]
[null,"RACK / SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-591.44000000000005,{"$f":"+C1387/CostosyGastos!$D$7","v":-215.06909090909093},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I1387<=Activos!$C$8,\"1\",+IF(I1387<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21.506909090909094,32.48450189805682,32.48450189805682,-21.506909090909094,{"$f":"PV(wacc,H1387-(Activos!$C$8-E1387),M1387)","v":-128.687155846606},0,0,{"$f":"IF(J1387=\"3\",ABS(I1387-Activos!$C$11),0)","v":0},0,0,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,0]
[null,"RACK / SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-591.44000000000005,{"$f":"+C1390/CostosyGastos!$D$7","v":-215.06909090909093},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I1390<=Activos!$C$8,\"1\",+IF(I1390<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21.506909090909094,32.48450189805682,32.48450189805682,-21.506909090909094,{"$f":"PV(wacc,H1390-(Activos!$C$8-E1390),M1390)","v":-128.687155846606},0,0,{"$f":"IF(J1390=\"3\",ABS(I1390-Activos!$C$11),0)","v":0},0,0,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,0]
[null,"RACK / SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-591.44000000000005,{"$f":"+C1392/CostosyGastos!$D$7","v":-215.06909090909093},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I1392<=Activos!$C$8,\"1\",+IF(I1392<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21.506909090909094,32.48450189805682,32.48450189805682,-21.506909090909094,{"$f":"PV(wacc,H1392-(Activos!$C$8-E1392),M1392)","v":-128.687155846606},0,0,{"$f":"IF(J1392=\"3\",ABS(I1392-Activos!$C$11),0)","v":0},0,0,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,-21.506909090909094,0]
[null,"BANCO DE BATERIAS (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-581.36,{"$f":"+C1397/CostosyGastos!$D$7","v":-211.40363636363637},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I1397<=Activos!$C$8,\"1\",+IF(I1397<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21.140363636363638,31.930863694464879,31.930863694464879,-21.140363636363638,{"$f":"PV(wacc,H1397-(Activos!$C$8-E1397),M1397)","v":-126.49392148482154},0,0,{"$f":"IF(J1397=\"3\",ABS(I1397-Activos!$C$11),0)","v":0},0,0,-21.140363636363638,-21.140363636363638,-21.140363636363638,-21.140363636363638,-21.140363636363638,-21.140363636363638,0]
[null,"MOTOGUADAÑA",-3357.74,{"$f":"+C1401/CostosyGastos!$D$7","v":-1220.9963636363636},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1401<=Activos!$C$8,\"1\",+IF(I1401<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-122.09958752378182,184.42189043326468,184.42189043326468,-122.09958752378182,{"$f":"PV(wacc,H1401-(Activos!$C$8-E1401),M1401)","v":-7.0867373635450249E-4},0,0,{"$f":"IF(J1401=\"3\",ABS(I1401-Activos!$C$11),0)","v":0},0,0,-122.09958752378182,-122.09958752378182,0,0,0,0,0]
[null,"ELECTROBOMBA DE 12.5 HP",-2945.85,{"$f":"+C1405/CostosyGastos!$D$7","v":-1071.2181818181818},2002,"2003-03-29",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1405<=Activos!$C$8,\"1\",+IF(I1405<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-107.12177533309092,161.79907495304366,161.79907495304366,-107.12177533309092,{"$f":"PV(wacc,H1405-(Activos!$C$8-E1405),M1405)","v":-6.2174156612480761E-4},0,0,{"$f":"IF(J1405=\"3\",ABS(I1405-Activos!$C$11),0)","v":0},0,0,-107.12177533309092,-107.12177533309092,0,0,0,0,0]
[null,"UNIDAD CONDENSADORA PARA EQUIPO DE AIRE ACONDICIONADO",-1381.63,{"$f":"+C1406/CostosyGastos!$D$7","v":-502.41090909090912},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1406<=Activos!$C$8,\"1\",+IF(I1406<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.241070812654549,75.885213411196673,75.885213411196673,-50.241070812654549,{"$f":"PV(wacc,H1406-(Activos!$C$8-E1406),M1406)","v":-70.070686738929652},0,0,{"$f":"IF(J1406=\"3\",ABS(I1406-Activos!$C$11),0)","v":0},0,0,-50.241070812654549,-50.241070812654549,-50.241070812654549,0,0,0,0]
[null,"TACOMETRO DIGITAL",-1207.78,{"$f":"+C1410/CostosyGastos!$D$7","v":-439.19272727272727},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1410<=Activos!$C$8,\"1\",+IF(I1410<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.919272727272727,66.336621977605603,66.336621977605603,-43.919272727272727,{"$f":"PV(wacc,H1410-(Activos!$C$8-E1410),M1410)","v":-117.81337361463628},0,0,{"$f":"IF(J1410=\"3\",ABS(I1410-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J1410=\"1\",0,IF(U$13<$I1410,$K1410,0))","v":-43.919272727272727},-43.919272727272727,-43.919272727272727,0,0,0,0]
[null,"CARGADOR ESTATICO DE BATERIA",-1873.88,{"$f":"+C1415/CostosyGastos!$D$7","v":-681.41090909090917},2002,"2003-12-15",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1415<=Activos!$C$8,\"1\",+IF(I1415<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.141063652654552,102.92175452688001,102.92175452688001,-68.141063652654552,{"$f":"PV(wacc,H1415-(Activos!$C$8-E1415),M1415)","v":-3.9549504758557111E-4},0,0,{"$f":"IF(J1415=\"3\",ABS(I1415-Activos!$C$11),0)","v":0},0,0,-68.141063652654552,-68.141063652654552,0,0,0,0,0]
[null,"MODULO DE POTENCIA",-2142.67,{"$f":"+C1418/CostosyGastos!$D$7","v":-779.15272727272725},2002,"2003-09-26",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1418<=Activos!$C$8,\"1\",+IF(I1418<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-77.91524156116364,117.6848868508709,117.6848868508709,-77.91524156116364,{"$f":"PV(wacc,H1418-(Activos!$C$8-E1418),M1418)","v":-4.5222499498910037E-4},0,0,{"$f":"IF(J1418=\"3\",ABS(I1418-Activos!$C$11),0)","v":0},0,0,-77.91524156116364,-77.91524156116364,0,0,0,0,0]
[null,"MODULO DE POTENCIA",-2142.67,{"$f":"+C1420/CostosyGastos!$D$7","v":-779.15272727272725},2002,"2003-09-26",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1420<=Activos!$C$8,\"1\",+IF(I1420<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-77.91524156116364,117.6848868508709,117.6848868508709,-77.91524156116364,{"$f":"PV(wacc,H1420-(Activos!$C$8-E1420),M1420)","v":-4.5222499498910037E-4},0,0,{"$f":"IF(J1420=\"3\",ABS(I1420-Activos!$C$11),0)","v":0},0,0,-77.91524156116364,-77.91524156116364,0,0,0,0,0]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-530.25,{"$f":"+C1425/CostosyGastos!$D$7","v":-192.81818181818181},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1425<=Activos!$C$8,\"1\",+IF(I1425<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-19.281818181818181,29.123676334783962,0,0,{"$f":"PV(wacc,H1425-(Activos!$C$8-E1425),M1425)","v":0},29.123676334783962,-19.281818181818181,{"$f":"IF(J1425=\"3\",ABS(I1425-Activos!$C$11),0)","v":1},26.892039537407978,-133.42468990230469,-19.281818181818181,-19.281818181818181,{"$f":"+IF($J1425=\"1\",0,IF(W$13<$I1425,$K1425,0))","v":-19.281818181818181},-19.281818181818181,-19.281818181818181,-19.281818181818181,-19.281818181818181]
[null,"TRANSFORMADOR TRIFASICO DE 125 KVA 22900/230 V",-7779.03,{"$f":"+C1429/CostosyGastos!$D$7","v":-2828.7381818181816},2001,"2002-06-27",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1429<=Activos!$C$8,\"1\",+IF(I1429<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-282.8737050322909,427.25863775547805,427.25863775547805,-282.8737050322909,{"$f":"PV(wacc,H1429-(Activos!$C$8-E1429),M1429)","v":427.25685969235542},0,0,{"$f":"IF(J1429=\"3\",ABS(I1429-Activos!$C$11),0)","v":0},0,0,-282.8737050322909,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 24,000 BTU",-1218.49,{"$f":"+C1433/CostosyGastos!$D$7","v":-443.0872727272727},2004,"2005-03-31",7,10,2015,{"$f":"+IF(I1433<=Activos!$C$8,\"1\",+IF(I1433<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-44.308727272727268,66.924862568922023,66.924862568922023,-44.308727272727268,{"$f":"PV(wacc,H1433-(Activos!$C$8-E1433),M1433)","v":-118.85808476353155},0,0,{"$f":"IF(J1433=\"3\",ABS(I1433-Activos!$C$11),0)","v":0},0,0,-44.308727272727268,-44.308727272727268,-44.308727272727268,0,0,0,0]
[null,"CPU",-1903.26,{"$f":"+C1434/CostosyGastos!$D$7","v":-692.09454545454548},2007,"2008-10-03",4,4,2012,{"$f":"+IF(I1434<=Activos!$C$8,\"1\",+IF(I1434<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,210.34782906803198,0,0,{"$f":"PV(wacc,H1434-(Activos!$C$8-E1434),M1434)","v":0},0,0,{"$f":"IF(J1434=\"3\",ABS(I1434-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"BOMBA DOSIFICADORA ELECTRONICA",-5419.29,{"$f":"+C1439/CostosyGastos!$D$7","v":-1970.6509090909092},2001,"2002-09-06",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1439<=Activos!$C$8,\"1\",+IF(I1439<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-197.06501208305457,297.65130909662065,297.65130909662065,-197.06501208305457,{"$f":"PV(wacc,H1439-(Activos!$C$8-E1439),M1439)","v":297.65007040237475},0,0,{"$f":"IF(J1439=\"3\",ABS(I1439-Activos!$C$11),0)","v":0},0,0,-197.06501208305457,0,0,0,0,0,0]
[null,"PINZA AMPERIMETRICA DIGITAL",-1323.95,{"$f":"+C1442/CostosyGastos!$D$7","v":-481.43636363636364},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1442<=Activos!$C$8,\"1\",+IF(I1442<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.143636363636361,72.717192425152717,72.717192425152717,-48.143636363636361,{"$f":"PV(wacc,H1442-(Activos!$C$8-E1442),M1442)","v":-129.14522180951639},0,0,{"$f":"IF(J1442=\"3\",ABS(I1442-Activos!$C$11),0)","v":0},0,0,-48.143636363636361,-48.143636363636361,-48.143636363636361,0,0,0,0]
[null,"PINZA AMPERIMETRICA DIGITAL",-1323.95,{"$f":"+C1448/CostosyGastos!$D$7","v":-481.43636363636364},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1448<=Activos!$C$8,\"1\",+IF(I1448<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.143636363636361,72.717192425152717,72.717192425152717,-48.143636363636361,{"$f":"PV(wacc,H1448-(Activos!$C$8-E1448),M1448)","v":-129.14522180951639},0,0,{"$f":"IF(J1448=\"3\",ABS(I1448-Activos!$C$11),0)","v":0},0,0,-48.143636363636361,-48.143636363636361,-48.143636363636361,0,0,0,0]
[null,"PINZA AMPERIMETRICA DIGITAL",-1323.95,{"$f":"+C1450/CostosyGastos!$D$7","v":-481.43636363636364},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1450<=Activos!$C$8,\"1\",+IF(I1450<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.143636363636361,72.717192425152717,72.717192425152717,-48.143636363636361,{"$f":"PV(wacc,H1450-(Activos!$C$8-E1450),M1450)","v":-129.14522180951639},0,0,{"$f":"IF(J1450=\"3\",ABS(I1450-Activos!$C$11),0)","v":0},0,0,-48.143636363636361,-48.143636363636361,-48.143636363636361,0,0,0,0]
[null,"CARGADOR ESTATICO DE BATERIA",-1403.93,{"$f":"+C1453/CostosyGastos!$D$7","v":-510.52000000000004},2003,"2004-11-16",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1453<=Activos!$C$8,\"1\",+IF(I1453<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-51.051979579200008,77.110027767478513,77.110027767478513,-51.051979579200008,{"$f":"PV(wacc,H1453-(Activos!$C$8-E1453),M1453)","v":-71.201652565003315},0,0,{"$f":"IF(J1453=\"3\",ABS(I1453-Activos!$C$11),0)","v":0},0,0,-51.051979579200008,-51.051979579200008,-51.051979579200008,0,0,0,0]
[null,"RADIO TRANSMISOR RECEPTOR PORTATIL",-1261.77,{"$f":"+C1458/CostosyGastos!$D$7","v":-458.82545454545453},2003,"2004-05-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1458<=Activos!$C$8,\"1\",+IF(I1458<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-45.882527101527273,69.301973557208242,69.301973557208242,-45.882527101527273,{"$f":"PV(wacc,H1458-(Activos!$C$8-E1458),M1458)","v":-63.991872213674625},0,0,{"$f":"IF(J1458=\"3\",ABS(I1458-Activos!$C$11),0)","v":0},0,0,-45.882527101527273,-45.882527101527273,-45.882527101527273,0,0,0,0]
[null,"SISTEMAS CAVIDADES RESONANTES",-3591.32,{"$f":"+C1462/CostosyGastos!$D$7","v":-1305.9345454545455},2002,"2003-02-10",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1462<=Activos!$C$8,\"1\",+IF(I1462<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-130.59340230807274,197.25113426018456,197.25113426018456,-130.59340230807274,{"$f":"PV(wacc,H1462-(Activos!$C$8-E1462),M1462)","v":-7.5797237512274687E-4},0,0,{"$f":"IF(J1462=\"3\",ABS(I1462-Activos!$C$11),0)","v":0},0,0,-130.59340230807274,-130.59340230807274,0,0,0,0,0]
[null,"SISTEMAS CAVIDADES RESONANTES",-3591.32,{"$f":"+C1463/CostosyGastos!$D$7","v":-1305.9345454545455},2002,"2003-02-10",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1463<=Activos!$C$8,\"1\",+IF(I1463<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-130.59340230807274,197.25113426018456,197.25113426018456,-130.59340230807274,{"$f":"PV(wacc,H1463-(Activos!$C$8-E1463),M1463)","v":-7.5797237512274687E-4},0,0,{"$f":"IF(J1463=\"3\",ABS(I1463-Activos!$C$11),0)","v":0},0,0,-130.59340230807274,-130.59340230807274,0,0,0,0,0]
[null,"CPU",-1680.67,{"$f":"+C1467/CostosyGastos!$D$7","v":-611.15272727272725},2007,"2008-12-18",4,4,2012,{"$f":"+IF(I1467<=Activos!$C$8,\"1\",+IF(I1467<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,185.74723678308234,0,0,{"$f":"PV(wacc,H1467-(Activos!$C$8-E1467),M1467)","v":0},0,0,{"$f":"IF(J1467=\"3\",ABS(I1467-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J1467=\"1\",0,IF(Z$13<$I1467,$K1467,0))","v":0},0]
[null,"PERTIGA TELESCOPICA",-1365.31,{"$f":"+C1470/CostosyGastos!$D$7","v":-496.4763636363636},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1470<=Activos!$C$8,\"1\",+IF(I1470<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-49.647636363636359,74.988866641478339,74.988866641478339,-49.647636363636359,{"$f":"PV(wacc,H1470-(Activos!$C$8-E1470),M1470)","v":-133.17969922485804},0,0,{"$f":"IF(J1470=\"3\",ABS(I1470-Activos!$C$11),0)","v":0},0,0,-49.647636363636359,-49.647636363636359,-49.647636363636359,0,0,0,0]
[null,"INST. 03 PARARRAYOS (V. A. TORRE METALICA INST. EN SUB ESTACION VOR COD_BIEN 40015270)",-1372.08,{"$f":"+C1476/CostosyGastos!$D$7","v":-498.93818181818182},2004,"2005-01-31",7,10,2015,{"$f":"+IF(I1476<=Activos!$C$8,\"1\",+IF(I1476<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-49.893818181818183,75.360704998454267,75.360704998454267,-49.893818181818183,{"$f":"PV(wacc,H1476-(Activos!$C$8-E1476),M1476)","v":-133.84008152906168},0,0,{"$f":"IF(J1476=\"3\",ABS(I1476-Activos!$C$11),0)","v":0},0,0,-49.893818181818183,-49.893818181818183,-49.893818181818183,0,0,0,0]
[null,"EQUIPO RECEPTOR DE VIA SATELITE (GPS) PORTATIL",-2145.9299999999998,{"$f":"+C1478/CostosyGastos!$D$7","v":-780.33818181818174},2002,"2003-12-17",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1478<=Activos!$C$8,\"1\",+IF(I1478<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-78.033786968290912,117.86394042941254,117.86394042941254,-78.033786968290912,{"$f":"PV(wacc,H1478-(Activos!$C$8-E1478),M1478)","v":-4.5291304003741131E-4},0,0,{"$f":"IF(J1478=\"3\",ABS(I1478-Activos!$C$11),0)","v":0},0,0,-78.033786968290912,-78.033786968290912,0,0,0,0,0]
[null,"CONPUTADORA CORE 2 DUO",-1722.69,{"$f":"+C1481/CostosyGastos!$D$7","v":-626.43272727272733},2007,"2008-12-31",4,4,2012,{"$f":"+IF(I1481<=Activos!$C$8,\"1\",+IF(I1481<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,190.39127689186344,0,0,{"$f":"PV(wacc,H1481-(Activos!$C$8-E1481),M1481)","v":0},0,0,{"$f":"IF(J1481=\"3\",ABS(I1481-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)",-608.34,{"$f":"+C1486/CostosyGastos!$D$7","v":-221.21454545454546},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I1486<=Activos!$C$8,\"1\",+IF(I1486<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-22.121454545454547,33.412724679872653,0,0,{"$f":"PV(wacc,H1486-(Activos!$C$8-E1486),M1486)","v":0},33.412724679872653,-22.121454545454547,{"$f":"IF(J1486=\"3\",ABS(I1486-Activos!$C$11),0)","v":1},30.852434384133463,-153.07416474336262,-22.121454545454547,-22.121454545454547,-22.121454545454547,-22.121454545454547,-22.121454545454547,-22.121454545454547,-22.121454545454547]
[null,"UPS DIGITAL DE 1 KVA.",-4111.1499999999996,{"$f":"+C1490/CostosyGastos!$D$7","v":-1494.9636363636362},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1490<=Activos!$C$8,\"1\",+IF(I1490<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-149.49630383781817,225.80249062009446,225.80249062009446,-149.49630383781817,{"$f":"PV(wacc,H1490-(Activos!$C$8-E1490),M1490)","v":-8.6768601238148657E-4},0,0,{"$f":"IF(J1490=\"3\",ABS(I1490-Activos!$C$11),0)","v":0},0,0,-149.49630383781817,-149.49630383781817,0,0,0,0,0]
[null,"UPS DIGITAL DE 1 KVA.",-4111.1499999999996,{"$f":"+C1491/CostosyGastos!$D$7","v":-1494.9636363636362},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1491<=Activos!$C$8,\"1\",+IF(I1491<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-149.49630383781817,225.80249062009446,225.80249062009446,-149.49630383781817,{"$f":"PV(wacc,H1491-(Activos!$C$8-E1491),M1491)","v":-8.6768601238148657E-4},0,0,{"$f":"IF(J1491=\"3\",ABS(I1491-Activos!$C$11),0)","v":0},0,0,-149.49630383781817,-149.49630383781817,0,0,0,0,0]
[null,"CPU AWOS OBSERVER(SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-7208.89,{"$f":"+C1495/CostosyGastos!$D$7","v":-2621.4145454545455},2007,"2008-03-27",4,4,2012,{"$f":"+IF(I1495<=Activos!$C$8,\"1\",+IF(I1495<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,796.72475725347306,0,0,{"$f":"PV(wacc,H1495-(Activos!$C$8-E1495),M1495)","v":0},0,0,{"$f":"IF(J1495=\"3\",ABS(I1495-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MULTIMETRO DIGITAL",-1480.66,{"$f":"+C1498/CostosyGastos!$D$7","v":-538.42181818181825},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I1498<=Activos!$C$8,\"1\",+IF(I1498<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.842181818181828,81.324399060558648,81.324399060558648,-53.842181818181828,{"$f":"PV(wacc,H1498-(Activos!$C$8-E1498),M1498)","v":-144.43156019825412},0,0,{"$f":"IF(J1498=\"3\",ABS(I1498-Activos!$C$11),0)","v":0},0,0,-53.842181818181828,-53.842181818181828,-53.842181818181828,0,0,0,0]
[null,"MAQUINA DE ESCRIBIR MARCA OLIVETTI MODELO LINEA 98 SERIE 4787828",-982,{"$f":"+C1504/CostosyGastos!$D$7","v":-357.09090909090907},2005,"2006-08-03",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1504<=Activos!$C$8,\"1\",+IF(I1504<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-35.709076625454543,53.935771204877661,53.935771204877661,-35.709076625454543,{"$f":"PV(wacc,H1504-(Activos!$C$8-E1504),M1504)","v":-138.25260114801685},0,0,{"$f":"IF(J1504=\"3\",ABS(I1504-Activos!$C$11),0)","v":0},0,0,-35.709076625454543,-35.709076625454543,-35.709076625454543,-35.709076625454543,-35.709076625454543,0,0]
[null,"CPU(COMPUTADORA INTEL CORE 2 DUO)",-1718.49,{"$f":"+C1505/CostosyGastos!$D$7","v":-624.90545454545452},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1505<=Activos!$C$8,\"1\",+IF(I1505<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-156.22636363636363,189.92709392049548,189.92709392049548,-156.22636363636363,{"$f":"PV(wacc,H1505-(Activos!$C$8-E1505),M1505)","v":0},0,0,{"$f":"IF(J1505=\"3\",ABS(I1505-Activos!$C$11),0)","v":0},0,0,-156.22636363636363,0,0,0,0,0,0]
[null,"CPU(COMPUTADORA CORE 2 DUO)",-1722.69,{"$f":"+C1511/CostosyGastos!$D$7","v":-626.43272727272733},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1511<=Activos!$C$8,\"1\",+IF(I1511<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-156.60818181818183,190.39127689186344,190.39127689186344,-156.60818181818183,{"$f":"PV(wacc,H1511-(Activos!$C$8-E1511),M1511)","v":0},0,0,{"$f":"IF(J1511=\"3\",ABS(I1511-Activos!$C$11),0)","v":0},0,0,-156.60818181818183,0,0,0,0,0,0]
[null,"CPU(COMPUTADORA CORE DUO)",-1722.69,{"$f":"+C1514/CostosyGastos!$D$7","v":-626.43272727272733},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1514<=Activos!$C$8,\"1\",+IF(I1514<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-156.60818181818183,190.39127689186344,190.39127689186344,-156.60818181818183,{"$f":"PV(wacc,H1514-(Activos!$C$8-E1514),M1514)","v":0},0,0,{"$f":"IF(J1514=\"3\",ABS(I1514-Activos!$C$11),0)","v":0},0,0,-156.60818181818183,0,0,0,0,0,0]
[null,"CPU",-1722.69,{"$f":"+C1518/CostosyGastos!$D$7","v":-626.43272727272733},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1518<=Activos!$C$8,\"1\",+IF(I1518<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-156.60818181818183,190.39127689186344,190.39127689186344,-156.60818181818183,{"$f":"PV(wacc,H1518-(Activos!$C$8-E1518),M1518)","v":0},0,0,{"$f":"IF(J1518=\"3\",ABS(I1518-Activos!$C$11),0)","v":0},0,0,-156.60818181818183,0,0,0,0,0,0]
[null,"CPU",-1722.69,{"$f":"+C1519/CostosyGastos!$D$7","v":-626.43272727272733},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1519<=Activos!$C$8,\"1\",+IF(I1519<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-156.60818181818183,190.39127689186344,190.39127689186344,-156.60818181818183,{"$f":"PV(wacc,H1519-(Activos!$C$8-E1519),M1519)","v":0},0,0,{"$f":"IF(J1519=\"3\",ABS(I1519-Activos!$C$11),0)","v":0},0,0,-156.60818181818183,0,0,0,0,0,0]
[null,"IMPRESORA EPSON FX-890",-1500,{"$f":"+C1523/CostosyGastos!$D$7","v":-545.4545454545455},2008,"2009-03-31",3,4,2013,{"$f":"+IF(I1523<=Activos!$C$8,\"1\",+IF(I1523<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-136.36363636363637,165.77963263140504,165.77963263140504,-136.36363636363637,{"$f":"PV(wacc,H1523-(Activos!$C$8-E1523),M1523)","v":0},0,0,{"$f":"IF(J1523=\"3\",ABS(I1523-Activos!$C$11),0)","v":0},0,0,-136.36363636363637,0,0,0,0,0,0]
[null,"RADIO PORTATIL (TX-RX) 8 CANALES",-1191.58,{"$f":"+C1528/CostosyGastos!$D$7","v":-433.30181818181813},2004,"2005-12-29",7,10,2015,{"$f":"+IF(I1528<=Activos!$C$8,\"1\",+IF(I1528<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.330181818181813,65.446846293261416,65.446846293261416,-43.330181818181813,{"$f":"PV(wacc,H1528-(Activos!$C$8-E1528),M1528)","v":-116.23313826336607},0,0,{"$f":"IF(J1528=\"3\",ABS(I1528-Activos!$C$11),0)","v":0},0,0,-43.330181818181813,-43.330181818181813,-43.330181818181813,0,0,0,0]
[null,"CPU (COMPUTADORA INTEL CORE 2 DUO)",-1769.24,{"$f":"+C1531/CostosyGastos!$D$7","v":-643.36},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1531<=Activos!$C$8,\"1\",+IF(I1531<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-160.84,195.53597149119136,195.53597149119136,-160.84,{"$f":"PV(wacc,H1531-(Activos!$C$8-E1531),M1531)","v":0},0,0,{"$f":"IF(J1531=\"3\",ABS(I1531-Activos!$C$11),0)","v":0},0,0,-160.84,0,0,0,0,0,0]
[null,"UNIDAD LOCAL (EXTENDER DE TECLADO MOUSE Y VIDEO)",-1700.85,{"$f":"+C1533/CostosyGastos!$D$7","v":-618.4909090909091},2003,"2004-10-29",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1533<=Activos!$C$8,\"1\",+IF(I1533<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-61.849066169454552,93.418183761523593,93.418183761523593,-61.849066169454552,{"$f":"PV(wacc,H1533-(Activos!$C$8-E1533),M1533)","v":-86.260234317370418},0,0,{"$f":"IF(J1533=\"3\",ABS(I1533-Activos!$C$11),0)","v":0},0,0,-61.849066169454552,-61.849066169454552,-61.849066169454552,0,0,0,0]
[null,"TABLERO DE CONTROL(SISTEMA DE COMUNICACIONES VHF-AA)",-1281.24,{"$f":"+C1539/CostosyGastos!$D$7","v":-465.90545454545457},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I1539<=Activos!$C$8,\"1\",+IF(I1539<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.590545454545456,70.371370235131735,70.371370235131735,-46.590545454545456,{"$f":"PV(wacc,H1539-(Activos!$C$8-E1539),M1539)","v":-124.97905811490222},0,0,{"$f":"IF(J1539=\"3\",ABS(I1539-Activos!$C$11),0)","v":0},0,0,-46.590545454545456,-46.590545454545456,-46.590545454545456,0,0,0,0]
[null,"SUPRESOR DE TRANSISTORIOS DE PICOS DE VOLTAJE UNIDAD TRIFASICA",-2267.73,{"$f":"+C1542/CostosyGastos!$D$7","v":-824.62909090909091},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1542<=Activos!$C$8,\"1\",+IF(I1542<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-82.462876105745465,124.55373363995643,124.55373363995643,-82.462876105745465,{"$f":"PV(wacc,H1542-(Activos!$C$8-E1542),M1542)","v":-115.01009563955107},0,0,{"$f":"IF(J1542=\"3\",ABS(I1542-Activos!$C$11),0)","v":0},0,0,-82.462876105745465,-82.462876105745465,-82.462876105745465,0,0,0,0]
[null,"SUPRESOR DE TRANSITORIOS DE PICOS DE VOLTAJE UNIDAD MONOFASICA",-2292.23,{"$f":"+C1546/CostosyGastos!$D$7","v":-833.53818181818178},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1546<=Activos!$C$8,\"1\",+IF(I1546<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-83.353784840290913,125.8993816995486,125.8993816995486,-83.353784840290913,{"$f":"PV(wacc,H1546-(Activos!$C$8-E1546),M1546)","v":-116.25263656954229},0,0,{"$f":"IF(J1546=\"3\",ABS(I1546-Activos!$C$11),0)","v":0},0,0,-83.353784840290913,-83.353784840290913,-83.353784840290913,0,0,0,0]
[null,"SUPRESOR DE TRANSISTORIOS DE PICO DE VOLTAJE UNIDAD MONOFASICA",-2292.23,{"$f":"+C1547/CostosyGastos!$D$7","v":-833.53818181818178},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1547<=Activos!$C$8,\"1\",+IF(I1547<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-83.353784840290913,125.8993816995486,125.8993816995486,-83.353784840290913,{"$f":"PV(wacc,H1547-(Activos!$C$8-E1547),M1547)","v":-116.25263656954229},0,0,{"$f":"IF(J1547=\"3\",ABS(I1547-Activos!$C$11),0)","v":0},0,0,-83.353784840290913,-83.353784840290913,-83.353784840290913,0,0,0,0]
[null,"ARCO DETECTOR  ( RAYOS \"X\")",-1674.02,{"$f":"+C1551/CostosyGastos!$D$7","v":-608.73454545454547},{"$f":"+YEAR(F1551)-1","v":2003},"2004-12-21",{"$f":"C$8-YEAR(F1551)","v":8},10,2014,{"$f":"+IF(I1551<=Activos!$C$8,\"1\",+IF(I1551<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J1551=\"1\",0,D1551/H1551)","v":-60.87345454545455},{"$f":"IF(J1551=\"1\",PMT(wacc,G1551,D1551),PMT(wacc,H1551,D1551))","v":91.944585870730862},91.944585870730862,-60.87345454545455,{"$f":"PV(wacc,H1551-(Activos!$C$8-E1551),M1551)","v":-84.899221171922107},{"$f":"+IF($J1551=\"3\",L1551,0)","v":0},{"$f":"+IF($J1551=\"3\",K1551,0)","v":0},{"$f":"IF(J1551=\"3\",ABS(I1551-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R1551,P1551)","v":0},{"$f":"PV(wacc,H1551-($C$8-E1551),P1551)","v":0},-60.87345454545455,-60.87345454545455,0,0,0,0,0]
[null,"REPRODUCTOR DE CD'S Y MP3 DOBLE BANDEJA",-1069.75,{"$f":"+C1556/CostosyGastos!$D$7","v":-389},2005,"2006-09-21",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1556<=Activos!$C$8,\"1\",+IF(I1556<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-38.899984440000004,58.755388234641423,58.755388234641423,-38.899984440000004,{"$f":"PV(wacc,H1556-(Activos!$C$8-E1556),M1556)","v":-150.60663959072403},0,0,{"$f":"IF(J1556=\"3\",ABS(I1556-Activos!$C$11),0)","v":0},0,0,-38.899984440000004,-38.899984440000004,-38.899984440000004,-38.899984440000004,-38.899984440000004,0,0]
[null,"CPU",-1530.24,{"$f":"+C1559/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1559<=Activos!$C$8,\"1\",+IF(I1559<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1559-(Activos!$C$8-E1559),M1559)","v":0},0,0,{"$f":"IF(J1559=\"3\",ABS(I1559-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1561/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1561<=Activos!$C$8,\"1\",+IF(I1561<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1561-(Activos!$C$8-E1561),M1561)","v":0},0,0,{"$f":"IF(J1561=\"3\",ABS(I1561-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1566/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1566<=Activos!$C$8,\"1\",+IF(I1566<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1566-(Activos!$C$8-E1566),M1566)","v":0},0,0,{"$f":"IF(J1566=\"3\",ABS(I1566-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1571/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1571<=Activos!$C$8,\"1\",+IF(I1571<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1571-(Activos!$C$8-E1571),M1571)","v":0},0,0,{"$f":"IF(J1571=\"3\",ABS(I1571-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1575/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1575<=Activos!$C$8,\"1\",+IF(I1575<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1575-(Activos!$C$8-E1575),M1575)","v":0},0,0,{"$f":"IF(J1575=\"3\",ABS(I1575-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1576/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1576<=Activos!$C$8,\"1\",+IF(I1576<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1576-(Activos!$C$8-E1576),M1576)","v":0},0,0,{"$f":"IF(J1576=\"3\",ABS(I1576-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1580/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1580<=Activos!$C$8,\"1\",+IF(I1580<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1580-(Activos!$C$8-E1580),M1580)","v":0},0,0,{"$f":"IF(J1580=\"3\",ABS(I1580-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1584/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1584<=Activos!$C$8,\"1\",+IF(I1584<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1584-(Activos!$C$8-E1584),M1584)","v":0},0,0,{"$f":"IF(J1584=\"3\",ABS(I1584-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1589/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1589<=Activos!$C$8,\"1\",+IF(I1589<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1589-(Activos!$C$8-E1589),M1589)","v":0},0,0,{"$f":"IF(J1589=\"3\",ABS(I1589-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1591/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1591<=Activos!$C$8,\"1\",+IF(I1591<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1591-(Activos!$C$8-E1591),M1591)","v":0},0,0,{"$f":"IF(J1591=\"3\",ABS(I1591-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU",-1530.24,{"$f":"+C1594/CostosyGastos!$D$7","v":-556.45090909090914},2008,"2009-04-30",3,4,2013,{"$f":"+IF(I1594<=Activos!$C$8,\"1\",+IF(I1594<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-139.11272727272728,169.12175002525416,169.12175002525416,-139.11272727272728,{"$f":"PV(wacc,H1594-(Activos!$C$8-E1594),M1594)","v":0},0,0,{"$f":"IF(J1594=\"3\",ABS(I1594-Activos!$C$11),0)","v":0},0,0,-139.11272727272728,0,0,0,0,0,0]
[null,"CPU(MICROCOMPUTADORA)",-1898,{"$f":"+C1599/CostosyGastos!$D$7","v":-690.18181818181813},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I1599<=Activos!$C$8,\"1\",+IF(I1599<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-172.54545454545453,209.76649515627113,209.76649515627113,-172.54545454545453,{"$f":"PV(wacc,H1599-(Activos!$C$8-E1599),M1599)","v":0},0,0,{"$f":"IF(J1599=\"3\",ABS(I1599-Activos!$C$11),0)","v":0},0,0,-172.54545454545453,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1603/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1603<=Activos!$C$8,\"1\",+IF(I1603<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1603-(Activos!$C$8-E1603),M1603)","v":0},0,0,{"$f":"IF(J1603=\"3\",ABS(I1603-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1604/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1604<=Activos!$C$8,\"1\",+IF(I1604<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1604-(Activos!$C$8-E1604),M1604)","v":0},0,0,{"$f":"IF(J1604=\"3\",ABS(I1604-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1608/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1608<=Activos!$C$8,\"1\",+IF(I1608<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1608-(Activos!$C$8-E1608),M1608)","v":0},0,0,{"$f":"IF(J1608=\"3\",ABS(I1608-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1612/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1612<=Activos!$C$8,\"1\",+IF(I1612<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1612-(Activos!$C$8-E1612),M1612)","v":0},0,0,{"$f":"IF(J1612=\"3\",ABS(I1612-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1617/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1617<=Activos!$C$8,\"1\",+IF(I1617<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1617-(Activos!$C$8-E1617),M1617)","v":0},0,0,{"$f":"IF(J1617=\"3\",ABS(I1617-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TRANSMISORES",-5200.76,{"$f":"+C1619/CostosyGastos!$D$7","v":-1891.1854545454546},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I1619<=Activos!$C$8,\"1\",+IF(I1619<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,285.64875235245836,0,0,{"$f":"PV(wacc,H1619-(Activos!$C$8-E1619),M1619)","v":0},0,0,{"$f":"IF(J1619=\"3\",ABS(I1619-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"UNIDAD EVAPORADORA PARA EQUIPO DE AIRE ACONDICIONADO",-1897.39,{"$f":"+C1622/CostosyGastos!$D$7","v":-689.96},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1622<=Activos!$C$8,\"1\",+IF(I1622<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.995972401600014,104.21302741998252,104.21302741998252,-68.995972401600014,{"$f":"PV(wacc,H1622-(Activos!$C$8-E1622),M1622)","v":-96.227948373716359},0,0,{"$f":"IF(J1622=\"3\",ABS(I1622-Activos!$C$11),0)","v":0},0,0,-68.995972401600014,-68.995972401600014,-68.995972401600014,0,0,0,0]
[null,"RADIO VHF AM FRECUENCIA AERONAUTICA DE COMUNICACION(CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-3801.72,{"$f":"+C1627/CostosyGastos!$D$7","v":-1382.4436363636362},2002,"2003-05-23",9,10.00005260804377,2013.0000526080437,{"$f":"+IF(I1627<=Activos!$C$8,\"1\",+IF(I1627<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-138.24363636363634,208.80656666134348,208.80656666134348,-138.24363636363634,{"$f":"PV(wacc,H1627-(Activos!$C$8-E1627),M1627)","v":-1.0552835477962312E-2},0,0,{"$f":"IF(J1627=\"3\",ABS(I1627-Activos!$C$11),0)","v":0},0,0,-138.24363636363634,-138.24363636363634,0,0,0,0,0]
[null,"UPS (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-872.04,{"$f":"+C1631/CostosyGastos!$D$7","v":-317.10545454545451},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I1631<=Activos!$C$8,\"1\",+IF(I1631<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.71054545454545,47.89629554169732,47.89629554169732,-31.71054545454545,{"$f":"PV(wacc,H1631-(Activos!$C$8-E1631),M1631)","v":-189.74088222723233},0,0,{"$f":"IF(J1631=\"3\",ABS(I1631-Activos!$C$11),0)","v":0},0,0,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,0]
[null,"UPS (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-872.04,{"$f":"+C1632/CostosyGastos!$D$7","v":-317.10545454545451},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I1632<=Activos!$C$8,\"1\",+IF(I1632<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.71054545454545,47.89629554169732,47.89629554169732,-31.71054545454545,{"$f":"PV(wacc,H1632-(Activos!$C$8-E1632),M1632)","v":-189.74088222723233},0,0,{"$f":"IF(J1632=\"3\",ABS(I1632-Activos!$C$11),0)","v":0},0,0,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,-31.71054545454545,0]
[null,"REFRIGERADORA",-877,{"$f":"+C1636/CostosyGastos!$D$7","v":-318.90909090909093},2007,"2008-03-07",4,10,2018,{"$f":"+IF(I1636<=Activos!$C$8,\"1\",+IF(I1636<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-31.890909090909094,48.168720689496524,48.168720689496524,-31.890909090909094,{"$f":"PV(wacc,H1636-(Activos!$C$8-E1636),M1636)","v":-190.82009278620561},0,0,{"$f":"IF(J1636=\"3\",ABS(I1636-Activos!$C$11),0)","v":0},0,0,-31.890909090909094,-31.890909090909094,-31.890909090909094,-31.890909090909094,-31.890909090909094,-31.890909090909094,0]
[null,"TRIPOIDE PESADO",-730.84,{"$f":"+C1641/CostosyGastos!$D$7","v":-265.76},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I1641<=Activos!$C$8,\"1\",+IF(I1641<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-26.576000000000001,40.1409667374135,0,0,{"$f":"PV(wacc,H1641-(Activos!$C$8-E1641),M1641)","v":0},40.1409667374135,-26.576000000000001,{"$f":"IF(J1641=\"3\",ABS(I1641-Activos!$C$11),0)","v":1},37.065116785514846,-183.8983505293736,-26.576000000000001,-26.576000000000001,-26.576000000000001,-26.576000000000001,-26.576000000000001,-26.576000000000001,-26.576000000000001]
[null,"LUXOMETRO DIGITAL",-898.8,{"$f":"+C1644/CostosyGastos!$D$7","v":-326.83636363636361},2007,"2008-02-13",4,10,2018,{"$f":"+IF(I1644<=Activos!$C$8,\"1\",+IF(I1644<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.68363636363636,49.366073153613996,49.366073153613996,-32.68363636363636,{"$f":"PV(wacc,H1644-(Activos!$C$8-E1644),M1644)","v":-195.56339725911241},0,0,{"$f":"IF(J1644=\"3\",ABS(I1644-Activos!$C$11),0)","v":0},0,0,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,0]
[null,"LUXOMETRO DIGITAL",-898.8,{"$f":"+C1646/CostosyGastos!$D$7","v":-326.83636363636361},2007,"2008-02-13",4,10,2018,{"$f":"+IF(I1646<=Activos!$C$8,\"1\",+IF(I1646<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.68363636363636,49.366073153613996,49.366073153613996,-32.68363636363636,{"$f":"PV(wacc,H1646-(Activos!$C$8-E1646),M1646)","v":-195.56339725911241},0,0,{"$f":"IF(J1646=\"3\",ABS(I1646-Activos!$C$11),0)","v":0},0,0,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,-32.68363636363636,0]
[null,"SENSOR DE FUERZA DE VIENTO",-1781.62,{"$f":"+C1652/CostosyGastos!$D$7","v":-647.86181818181819},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1652<=Activos!$C$8,\"1\",+IF(I1652<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.786181818181817,97.854453996374914,97.854453996374914,-64.786181818181817,{"$f":"PV(wacc,H1652-(Activos!$C$8-E1652),M1652)","v":-173.78882139074025},0,0,{"$f":"IF(J1652=\"3\",ABS(I1652-Activos!$C$11),0)","v":0},0,0,-64.786181818181817,-64.786181818181817,-64.786181818181817,0,0,0,0]
[null,"SENSOR DE FUERZA DE VIENTO",-1781.62,{"$f":"+C1655/CostosyGastos!$D$7","v":-647.86181818181819},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1655<=Activos!$C$8,\"1\",+IF(I1655<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.786181818181817,97.854453996374914,97.854453996374914,-64.786181818181817,{"$f":"PV(wacc,H1655-(Activos!$C$8-E1655),M1655)","v":-173.78882139074025},0,0,{"$f":"IF(J1655=\"3\",ABS(I1655-Activos!$C$11),0)","v":0},0,0,-64.786181818181817,-64.786181818181817,-64.786181818181817,0,0,0,0]
[null,"DESBROZADORA",-1190,{"$f":"+C1657/CostosyGastos!$D$7","v":-432.72727272727275},2005,"2006-09-28",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1657<=Activos!$C$8,\"1\",+IF(I1657<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.272709963636366,65.360048608762142,65.360048608762142,-43.272709963636366,{"$f":"PV(wacc,H1657-(Activos!$C$8-E1657),M1657)","v":-167.53624782702653},0,0,{"$f":"IF(J1657=\"3\",ABS(I1657-Activos!$C$11),0)","v":0},0,0,-43.272709963636366,-43.272709963636366,-43.272709963636366,-43.272709963636366,-43.272709963636366,0,0]
[null,"CARGADOR DE BATERIA",-913.45,{"$f":"+C1660/CostosyGastos!$D$7","v":-332.16363636363639},2007,"2008-03-29",4,10,2018,{"$f":"+IF(I1660<=Activos!$C$8,\"1\",+IF(I1660<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-33.216363636363639,50.170715979270931,50.170715979270931,-33.216363636363639,{"$f":"PV(wacc,H1660-(Activos!$C$8-E1660),M1660)","v":-198.75098489801545},0,0,{"$f":"IF(J1660=\"3\",ABS(I1660-Activos!$C$11),0)","v":0},0,0,-33.216363636363639,-33.216363636363639,-33.216363636363639,-33.216363636363639,-33.216363636363639,-33.216363636363639,0]
[null,"MUELBE PARA COMPUTADORA COLOR MARRON",-1120.44,{"$f":"+C1664/CostosyGastos!$D$7","v":-407.43272727272728},2006,"2007-02-28",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1664<=Activos!$C$8,\"1\",+IF(I1664<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.743256429963637,61.539506607732314,61.539506607732314,-40.743256429963637,{"$f":"PV(wacc,H1664-(Activos!$C$8-E1664),M1664)","v":-202.47983163182138},0,0,{"$f":"IF(J1664=\"3\",ABS(I1664-Activos!$C$11),0)","v":0},0,0,-40.743256429963637,-40.743256429963637,-40.743256429963637,-40.743256429963637,-40.743256429963637,-40.743256429963637,0]
[null,"INTERCOMUNICADOR CON VIDEO",-2031,{"$f":"+C1669/CostosyGastos!$D$7","v":-738.5454545454545},2003,"2004-11-11",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1669<=Activos!$C$8,\"1\",+IF(I1669<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-73.85451591272728,111.55147791966041,111.55147791966041,-73.85451591272728,{"$f":"PV(wacc,H1669-(Activos!$C$8-E1669),M1669)","v":-103.00410729845626},0,0,{"$f":"IF(J1669=\"3\",ABS(I1669-Activos!$C$11),0)","v":0},0,0,-73.85451591272728,-73.85451591272728,-73.85451591272728,0,0,0,0]
[null,"01 ELECTROBOMBA DE 1.4 HP 1F 24M 130 LPM 1x1",-1200,{"$f":"+C1672/CostosyGastos!$D$7","v":-436.36363636363637},2005,"2006-11-22",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1672<=Activos!$C$8,\"1\",+IF(I1672<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.636346181818183,65.90929271471812,65.90929271471812,-43.636346181818183,{"$f":"PV(wacc,H1672-(Activos!$C$8-E1672),M1672)","v":-168.94411545582506},0,0,{"$f":"IF(J1672=\"3\",ABS(I1672-Activos!$C$11),0)","v":0},0,0,-43.636346181818183,-43.636346181818183,-43.636346181818183,-43.636346181818183,-43.636346181818183,0,0]
[null,"SENSOR DE DIRECCION DE VIENTO",-1896.93,{"$f":"+C1674/CostosyGastos!$D$7","v":-689.79272727272735},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1674<=Activos!$C$8,\"1\",+IF(I1674<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.979272727272729,104.18778943845685,104.18778943845685,-68.979272727272729,{"$f":"PV(wacc,H1674-(Activos!$C$8-E1674),M1674)","v":-185.0367805484542},0,0,{"$f":"IF(J1674=\"3\",ABS(I1674-Activos!$C$11),0)","v":0},0,0,-68.979272727272729,-68.979272727272729,-68.979272727272729,0,0,0,0]
[null,"SENSOR DE DIRECCION DE VIENTO",-1896.93,{"$f":"+C1680/CostosyGastos!$D$7","v":-689.79272727272735},2004,"2005-02-27",7,10,{"$f":"+(YEAR(F1680)+H1680)","v":2015},{"$f":"+IF(I1680<=Activos!$C$8,\"1\",+IF(I1680<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-68.979272727272729,104.18778943845685,{"$f":"+IF(J1680=\"2\",L1680,0)","v":104.18778943845685},{"$f":"+IF(J1680=\"2\",K1680,0)","v":-68.979272727272729},{"$f":"PV(wacc,H1680-(Activos!$C$8-E1680),M1680)","v":-185.0367805484542},0,0,{"$f":"IF(J1680=\"3\",ABS(I1680-Activos!$C$11),0)","v":0},0,0,-68.979272727272729,-68.979272727272729,{"$f":"+IF($J1680=\"1\",0,IF(W$13<$I1680,$K1680,0))","v":-68.979272727272729},0,0,0,0]
[null,"AMPLIFICADOR PARA EQUIPO DE PERIFONEO",-2267.11,{"$f":"+C1683/CostosyGastos!$D$7","v":-824.40363636363645},2003,"2004-08-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1683<=Activos!$C$8,\"1\",+IF(I1683<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-82.440330660218194,124.51968050538719,124.51968050538719,-82.440330660218194,{"$f":"PV(wacc,H1683-(Activos!$C$8-E1683),M1683)","v":-114.97865174662886},0,0,{"$f":"IF(J1683=\"3\",ABS(I1683-Activos!$C$11),0)","v":0},0,0,-82.440330660218194,-82.440330660218194,-82.440330660218194,0,0,0,0]
[null,"CREDENZA DE MADERA",-1344.54,{"$f":"+C1685/CostosyGastos!$D$7","v":-488.92363636363638},2005,"2006-06-22",6,10,2016,{"$f":"+IF(I1685<=Activos!$C$8,\"1\",+IF(I1685<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.89236363636364,73.848086335069169,73.848086335069169,-48.89236363636364,{"$f":"PV(wacc,H1685-(Activos!$C$8-E1685),M1685)","v":-189.29326025518142},0,0,{"$f":"IF(J1685=\"3\",ABS(I1685-Activos!$C$11),0)","v":0},0,0,-48.89236363636364,-48.89236363636364,-48.89236363636364,-48.89236363636364,0,0,0]
[null,"CAMARA DIGITAL",-1134.46,{"$f":"+C1688/CostosyGastos!$D$7","v":-412.53090909090912},2006,"2007-05-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1688<=Activos!$C$8,\"1\",+IF(I1688<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.253074407854548,62.3095468442826,62.3095468442826,-41.253074407854548,{"$f":"PV(wacc,H1688-(Activos!$C$8-E1688),M1688)","v":-205.01344988846884},0,0,{"$f":"IF(J1688=\"3\",ABS(I1688-Activos!$C$11),0)","v":0},0,0,-41.253074407854548,-41.253074407854548,-41.253074407854548,-41.253074407854548,-41.253074407854548,-41.253074407854548,0]
[null,"BANDEJA INTERIOR PARA EQUIPO  VHF",-1197.48,{"$f":"+C1693/CostosyGastos!$D$7","v":-435.44727272727272},2006,"2007-03-30",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1693<=Activos!$C$8,\"1\",+IF(I1693<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.544709854836363,65.770883200017209,65.770883200017209,-43.544709854836363,{"$f":"PV(wacc,H1693-(Activos!$C$8-E1693),M1693)","v":-216.40208202355632},0,0,{"$f":"IF(J1693=\"3\",ABS(I1693-Activos!$C$11),0)","v":0},0,0,-43.544709854836363,-43.544709854836363,-43.544709854836363,-43.544709854836363,-43.544709854836363,-43.544709854836363,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA  UPS  1 KVA MONOFASICO",-5871.98,{"$f":"+C1697/CostosyGastos!$D$7","v":-2135.2654545454543},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1697<=Activos!$C$8,\"1\",+IF(I1697<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-213.52646004392727,322.51504052914203,322.51504052914203,-213.52646004392727,{"$f":"PV(wacc,H1697-(Activos!$C$8-E1697),M1697)","v":-1.2393210928776234E-3},0,0,{"$f":"IF(J1697=\"3\",ABS(I1697-Activos!$C$11),0)","v":0},0,0,-213.52646004392727,-213.52646004392727,0,0,0,0,0]
[null,"MOSTRADOR COUNTER DE 166.50 X90 X 1.22",-1378.15,{"$f":"+C1702/CostosyGastos!$D$7","v":-501.14545454545458},2005,"2006-08-29",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1702<=Activos!$C$8,\"1\",+IF(I1702<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.114525408727282,75.694076462323991,75.694076462323991,-50.114525408727282,{"$f":"PV(wacc,H1702-(Activos!$C$8-E1702),M1702)","v":-194.0252772628711},0,0,{"$f":"IF(J1702=\"3\",ABS(I1702-Activos!$C$11),0)","v":0},0,0,-50.114525408727282,-50.114525408727282,-50.114525408727282,-50.114525408727282,-50.114525408727282,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO DE 18000BTU/HR TIPO VENTANA",-1158,{"$f":"+C1705/CostosyGastos!$D$7","v":-421.09090909090907},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1705<=Activos!$C$8,\"1\",+IF(I1705<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.109074065454543,63.602467469702987,63.602467469702987,-42.109074065454543,{"$f":"PV(wacc,H1705-(Activos!$C$8-E1705),M1705)","v":-209.26747084149898},0,0,{"$f":"IF(J1705=\"3\",ABS(I1705-Activos!$C$11),0)","v":0},0,0,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,0]
[null,"EQUIPO DE AIRE ACONDICIONADO DE 18000BTU/HR TIPO VENTANA",-1158,{"$f":"+C1707/CostosyGastos!$D$7","v":-421.09090909090907},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1707<=Activos!$C$8,\"1\",+IF(I1707<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-42.109074065454543,63.602467469702987,63.602467469702987,-42.109074065454543,{"$f":"PV(wacc,H1707-(Activos!$C$8-E1707),M1707)","v":-209.26747084149898},0,0,{"$f":"IF(J1707=\"3\",ABS(I1707-Activos!$C$11),0)","v":0},0,0,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,-42.109074065454543,0]
[null,"MULTIMETRO DIGITAL",-877.46,{"$f":"+C1712/CostosyGastos!$D$7","v":-319.07636363636362},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I1712<=Activos!$C$8,\"1\",+IF(I1712<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-31.907636363636364,48.193985924977902,0,0,{"$f":"PV(wacc,H1712-(Activos!$C$8-E1712),M1712)","v":0},48.193985924977902,-31.907636363636364,{"$f":"IF(J1712=\"3\",ABS(I1712-Activos!$C$11),0)","v":1},44.501063672784539,-220.79175559014854,-31.907636363636364,-31.907636363636364,-31.907636363636364,-31.907636363636364,-31.907636363636364,-31.907636363636364,-31.907636363636364]
[null,"ESTACION DE TRABAJO EN L",-915.33,{"$f":"+C1716/CostosyGastos!$D$7","v":-332.84727272727275},2008,"2009-02-28",3,10,2019,{"$f":"+IF(I1716<=Activos!$C$8,\"1\",+IF(I1716<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-33.284727272727274,50.273973898194825,0,0,{"$f":"PV(wacc,H1716-(Activos!$C$8-E1716),M1716)","v":0},50.273973898194825,-33.284727272727274,{"$f":"IF(J1716=\"3\",ABS(I1716-Activos!$C$11),0)","v":1},46.421670060868735,-230.32083245313828,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274]
[null,"ESTACION DE TRABAJO EN L",-915.33,{"$f":"+C1717/CostosyGastos!$D$7","v":-332.84727272727275},2008,"2009-02-28",3,10,2019,{"$f":"+IF(I1717<=Activos!$C$8,\"1\",+IF(I1717<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-33.284727272727274,50.273973898194825,0,0,{"$f":"PV(wacc,H1717-(Activos!$C$8-E1717),M1717)","v":0},50.273973898194825,-33.284727272727274,{"$f":"IF(J1717=\"3\",ABS(I1717-Activos!$C$11),0)","v":1},46.421670060868735,-230.32083245313828,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274,-33.284727272727274]
[null,"MULTIMETRO DIGITAL",-2074,{"$f":"+C1721/CostosyGastos!$D$7","v":-754.18181818181813},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1721<=Activos!$C$8,\"1\",+IF(I1721<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-75.418181818181807,113.91325736603852,113.91325736603852,-75.418181818181807,{"$f":"PV(wacc,H1721-(Activos!$C$8-E1721),M1721)","v":-202.30914311940552},0,0,{"$f":"IF(J1721=\"3\",ABS(I1721-Activos!$C$11),0)","v":0},0,0,-75.418181818181807,-75.418181818181807,-75.418181818181807,0,0,0,0]
[null,"MULTIMETRO DIGITAL",-2074,{"$f":"+C1725/CostosyGastos!$D$7","v":-754.18181818181813},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1725<=Activos!$C$8,\"1\",+IF(I1725<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-75.418181818181807,113.91325736603852,113.91325736603852,-75.418181818181807,{"$f":"PV(wacc,H1725-(Activos!$C$8-E1725),M1725)","v":-202.30914311940552},0,0,{"$f":"IF(J1725=\"3\",ABS(I1725-Activos!$C$11),0)","v":0},0,0,-75.418181818181807,-75.418181818181807,-75.418181818181807,0,0,0,0]
[null,"MULTIMETRO DIGITAL",-2074,{"$f":"+C1730/CostosyGastos!$D$7","v":-754.18181818181813},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1730<=Activos!$C$8,\"1\",+IF(I1730<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-75.418181818181807,113.91325736603852,113.91325736603852,-75.418181818181807,{"$f":"PV(wacc,H1730-(Activos!$C$8-E1730),M1730)","v":-202.30914311940552},0,0,{"$f":"IF(J1730=\"3\",ABS(I1730-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J1730=\"1\",0,IF(U$13<$I1730,$K1730,0))","v":-75.418181818181807},-75.418181818181807,-75.418181818181807,0,0,0,0]
[null,"MULTIMETRO DIGITAL",-2074,{"$f":"+C1733/CostosyGastos!$D$7","v":-754.18181818181813},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1733<=Activos!$C$8,\"1\",+IF(I1733<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-75.418181818181807,113.91325736603852,113.91325736603852,-75.418181818181807,{"$f":"PV(wacc,H1733-(Activos!$C$8-E1733),M1733)","v":-202.30914311940552},0,0,{"$f":"IF(J1733=\"3\",ABS(I1733-Activos!$C$11),0)","v":0},0,0,-75.418181818181807,-75.418181818181807,-75.418181818181807,0,0,0,0]
[null,"MULTIMETRO DIGITAL",-2074,{"$f":"+C1735/CostosyGastos!$D$7","v":-754.18181818181813},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1735<=Activos!$C$8,\"1\",+IF(I1735<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-75.418181818181807,113.91325736603852,113.91325736603852,-75.418181818181807,{"$f":"PV(wacc,H1735-(Activos!$C$8-E1735),M1735)","v":-202.30914311940552},0,0,{"$f":"IF(J1735=\"3\",ABS(I1735-Activos!$C$11),0)","v":0},0,0,-75.418181818181807,-75.418181818181807,-75.418181818181807,0,0,0,0]
[null,"RADIO TRANSMISOR/RECEPTOR",-1285.55,{"$f":"+C1740/CostosyGastos!$D$7","v":-467.47272727272724},2006,"2007-02-28",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1740<=Activos!$C$8,\"1\",+IF(I1740<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.747254028363635,70.608076041171557,70.608076041171557,-46.747254028363635,{"$f":"PV(wacc,H1740-(Activos!$C$8-E1740),M1740)","v":-232.31761411078497},0,0,{"$f":"IF(J1740=\"3\",ABS(I1740-Activos!$C$11),0)","v":0},0,0,-46.747254028363635,-46.747254028363635,-46.747254028363635,-46.747254028363635,-46.747254028363635,-46.747254028363635,0]
[null,"CONSOLA",-896.36,{"$f":"+C1744/CostosyGastos!$D$7","v":-325.9490909090909},2008,"2009-06-30",3,10,{"$f":"+(YEAR(F1744)+H1744)","v":2019},{"$f":"+IF(I1744<=Activos!$C$8,\"1\",+IF(I1744<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-32.594909090909091,49.232057556712775,{"$f":"+IF(J1744=\"2\",L1744,0)","v":0},{"$f":"+IF(J1744=\"2\",K1744,0)","v":0},{"$f":"PV(wacc,H1744-(Activos!$C$8-E1744),M1744)","v":0},49.232057556712775,-32.594909090909091,{"$f":"IF(J1744=\"3\",ABS(I1744-Activos!$C$11),0)","v":1},45.459591814711956,-225.5474871114188,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091]
[null,"CONSOLA",-896.36,{"$f":"+C1745/CostosyGastos!$D$7","v":-325.9490909090909},2008,"2009-06-30",3,10,2019,{"$f":"+IF(I1745<=Activos!$C$8,\"1\",+IF(I1745<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-32.594909090909091,49.232057556712775,0,0,{"$f":"PV(wacc,H1745-(Activos!$C$8-E1745),M1745)","v":0},49.232057556712775,-32.594909090909091,{"$f":"IF(J1745=\"3\",ABS(I1745-Activos!$C$11),0)","v":1},45.459591814711956,-225.5474871114188,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091,-32.594909090909091]
[null,"BAROMETRO",-1472.36,{"$f":"+C1749/CostosyGastos!$D$7","v":-535.40363636363634},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I1749<=Activos!$C$8,\"1\",+IF(I1749<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.540363636363637,80.868526333394641,80.868526333394641,-53.540363636363637,{"$f":"PV(wacc,H1749-(Activos!$C$8-E1749),M1749)","v":-207.28860775381835},0,0,{"$f":"IF(J1749=\"3\",ABS(I1749-Activos!$C$11),0)","v":0},0,0,-53.540363636363637,-53.540363636363637,-53.540363636363637,-53.540363636363637,0,0,0]
[null,"BAROMETRO",-1472.36,{"$f":"+C1753/CostosyGastos!$D$7","v":-535.40363636363634},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I1753<=Activos!$C$8,\"1\",+IF(I1753<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.540363636363637,80.868526333394641,80.868526333394641,-53.540363636363637,{"$f":"PV(wacc,H1753-(Activos!$C$8-E1753),M1753)","v":-207.28860775381835},0,0,{"$f":"IF(J1753=\"3\",ABS(I1753-Activos!$C$11),0)","v":0},0,0,-53.540363636363637,-53.540363636363637,-53.540363636363637,-53.540363636363637,0,0,0]
[null,"BAROMETRO",-1472.36,{"$f":"+C1758/CostosyGastos!$D$7","v":-535.40363636363634},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I1758<=Activos!$C$8,\"1\",+IF(I1758<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-53.540363636363637,80.868526333394641,80.868526333394641,-53.540363636363637,{"$f":"PV(wacc,H1758-(Activos!$C$8-E1758),M1758)","v":-207.28860775381835},0,0,{"$f":"IF(J1758=\"3\",ABS(I1758-Activos!$C$11),0)","v":0},0,0,-53.540363636363637,-53.540363636363637,-53.540363636363637,-53.540363636363637,0,0,0]
[null,"TORQUIMETRO TIPO CLIC DE 40 A 200 LBS/PULG. CONEXIÓN 3/8\"",-989.26,{"$f":"+C1759/CostosyGastos!$D$7","v":-359.73090909090911},2007,"2008-10-27",4,10,2018,{"$f":"+IF(I1759<=Activos!$C$8,\"1\",+IF(I1759<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-35.973090909090914,54.334536635451919,54.334536635451919,-35.973090909090914,{"$f":"PV(wacc,H1759-(Activos!$C$8-E1759),M1759)","v":-215.24593499393589},0,0,{"$f":"IF(J1759=\"3\",ABS(I1759-Activos!$C$11),0)","v":0},0,0,-35.973090909090914,-35.973090909090914,-35.973090909090914,-35.973090909090914,-35.973090909090914,-35.973090909090914,0]
[null,"MULTIACOPLADOR RX-VHF",-13622.6,{"$f":"+C1765/CostosyGastos!$D$7","v":-4953.6727272727276},2001,"2002-06-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1765<=Activos!$C$8,\"1\",+IF(I1765<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-495.36707458036369,748.21327577959937,748.21327577959937,-495.36707458036369,{"$f":"PV(wacc,H1765-(Activos!$C$8-E1765),M1765)","v":748.21016204399302},0,0,{"$f":"IF(J1765=\"3\",ABS(I1765-Activos!$C$11),0)","v":0},0,0,-495.36707458036369,0,{"$f":"+IF($J1765=\"1\",0,IF(W$13<$I1765,$K1765,0))","v":0},0,0,0,0]
[null,"ESTANTE",-900,{"$f":"+C1768/CostosyGastos!$D$7","v":-327.27272727272725},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1768<=Activos!$C$8,\"1\",+IF(I1768<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-32.727272727272727,49.431982463565419,0,0,{"$f":"PV(wacc,H1768-(Activos!$C$8-E1768),M1768)","v":0},49.431982463565419,-32.727272727272727,{"$f":"IF(J1768=\"3\",ABS(I1768-Activos!$C$11),0)","v":1},45.644197234638717,-226.46340577477454,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727]
[null,"ESTANTE",-900,{"$f":"+C1770/CostosyGastos!$D$7","v":-327.27272727272725},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1770<=Activos!$C$8,\"1\",+IF(I1770<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-32.727272727272727,49.431982463565419,0,0,{"$f":"PV(wacc,H1770-(Activos!$C$8-E1770),M1770)","v":0},49.431982463565419,-32.727272727272727,{"$f":"IF(J1770=\"3\",ABS(I1770-Activos!$C$11),0)","v":1},45.644197234638717,-226.46340577477454,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727,-32.727272727272727]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1039.403,{"$f":"+C1773/CostosyGastos!$D$7","v":-377.96472727272726},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1773<=Activos!$C$8,\"1\",+IF(I1773<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.796472727272729,57.088612076196981,57.088612076196981,-37.796472727272729,{"$f":"PV(wacc,H1773-(Activos!$C$8-E1773),M1773)","v":-226.15618802994351},0,0,{"$f":"IF(J1773=\"3\",ABS(I1773-Activos!$C$11),0)","v":0},0,0,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1039.403,{"$f":"+C1778/CostosyGastos!$D$7","v":-377.96472727272726},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1778<=Activos!$C$8,\"1\",+IF(I1778<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.796472727272729,57.088612076196981,57.088612076196981,-37.796472727272729,{"$f":"PV(wacc,H1778-(Activos!$C$8-E1778),M1778)","v":-226.15618802994351},0,0,{"$f":"IF(J1778=\"3\",ABS(I1778-Activos!$C$11),0)","v":0},0,0,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,-37.796472727272729,0]
[null,"RELOJ MARCADOR DE TARJETA",-1127.73,{"$f":"+C1782/CostosyGastos!$D$7","v":-410.08363636363634},2007,"2008-01-02",4,10,2018,{"$f":"+IF(I1782<=Activos!$C$8,\"1\",+IF(I1782<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-41.008363636363633,61.939921759596253,61.939921759596253,-41.008363636363633,{"$f":"PV(wacc,H1782-(Activos!$C$8-E1782),M1782)","v":-245.37462170785366},0,0,{"$f":"IF(J1782=\"3\",ABS(I1782-Activos!$C$11),0)","v":0},0,0,-41.008363636363633,-41.008363636363633,-41.008363636363633,-41.008363636363633,-41.008363636363633,-41.008363636363633,0]
[null,"AIRE ACONDICIONADO AMV-185BT",-1007.56,{"$f":"+C1785/CostosyGastos!$D$7","v":-366.38545454545454},2007,"2008-11-10",4,10,2018,{"$f":"+IF(I1785<=Activos!$C$8,\"1\",+IF(I1785<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-36.638545454545451,55.33965361221108,55.33965361221108,-36.638545454545451,{"$f":"PV(wacc,H1785-(Activos!$C$8-E1785),M1785)","v":-219.22769975788975},0,0,{"$f":"IF(J1785=\"3\",ABS(I1785-Activos!$C$11),0)","v":0},0,0,-36.638545454545451,-36.638545454545451,-36.638545454545451,-36.638545454545451,-36.638545454545451,-36.638545454545451,0]
[null,"EQUIPO DE AIRE ACONDICIONADO CAP. 18000",-1008.4,{"$f":"+C1787/CostosyGastos!$D$7","v":-366.69090909090909},2007,"2008-11-25",4,10,2018,{"$f":"+IF(I1787<=Activos!$C$8,\"1\",+IF(I1787<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-36.669090909090912,55.385790129177074,55.385790129177074,-36.669090909090912,{"$f":"PV(wacc,H1787-(Activos!$C$8-E1787),M1787)","v":-219.41046928803848},0,0,{"$f":"IF(J1787=\"3\",ABS(I1787-Activos!$C$11),0)","v":0},0,0,-36.669090909090912,-36.669090909090912,-36.669090909090912,-36.669090909090912,-36.669090909090912,-36.669090909090912,0]
[null,"PINZA AMPERIMETRICA DIGITAL TRUE RMS MARCA: FLUKE N/S 96840195",-1061.07,{"$f":"+C1793/CostosyGastos!$D$7","v":-385.84363636363634},2007,"2008-07-21",4,10,2018,{"$f":"+IF(I1793<=Activos!$C$8,\"1\",+IF(I1793<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-38.584363636363634,58.278659591794842,58.278659591794842,-38.584363636363634,{"$f":"PV(wacc,H1793-(Activos!$C$8-E1793),M1793)","v":-230.87055399391011},0,0,{"$f":"IF(J1793=\"3\",ABS(I1793-Activos!$C$11),0)","v":0},0,0,-38.584363636363634,-38.584363636363634,-38.584363636363634,-38.584363636363634,-38.584363636363634,-38.584363636363634,0]
[null,"ALOJAMIENTO METALICO PARA FUENTE DE ALIMENTACION DE EQUIPOS ADS",-3355.2,{"$f":"+C1796/CostosyGastos!$D$7","v":-1220.0727272727272},2003,"2004-01-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I1796<=Activos!$C$8,\"1\",+IF(I1796<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-122.00722392436364,184.28238243035184,184.28238243035184,-122.00722392436364,{"$f":"PV(wacc,H1796-(Activos!$C$8-E1796),M1796)","v":-170.16217666557381},0,0,{"$f":"IF(J1796=\"3\",ABS(I1796-Activos!$C$11),0)","v":0},0,0,-122.00722392436364,-122.00722392436364,-122.00722392436364,0,0,0,0]
[null,"RADIO PORTATIL (INCLUYE: ANTENA, CLIPS Y BATERIA ADICIONAL).",-1018.91,{"$f":"+C1798/CostosyGastos!$D$7","v":-370.51272727272726},2007,"2008-11-05",4,10,2018,{"$f":"+IF(I1798<=Activos!$C$8,\"1\",+IF(I1798<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.051272727272725,55.963045835501596,55.963045835501596,-37.051272727272725,{"$f":"PV(wacc,H1798-(Activos!$C$8-E1798),M1798)","v":-221.69726424263709},0,0,{"$f":"IF(J1798=\"3\",ABS(I1798-Activos!$C$11),0)","v":0},0,0,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,0]
[null,"RADIO PORTATIL (INCLUYE: ANTENA, CLIPS Y BATERIA ADICIONAL).",-1018.91,{"$f":"+C1801/CostosyGastos!$D$7","v":-370.51272727272726},2007,"2008-11-05",4,10,2018,{"$f":"+IF(I1801<=Activos!$C$8,\"1\",+IF(I1801<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.051272727272725,55.963045835501596,55.963045835501596,-37.051272727272725,{"$f":"PV(wacc,H1801-(Activos!$C$8-E1801),M1801)","v":-221.69726424263709},0,0,{"$f":"IF(J1801=\"3\",ABS(I1801-Activos!$C$11),0)","v":0},0,0,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,-37.051272727272725,0]
[null,"AIRE ACONDICIONADO CAPACIDAD 12,000BTU-HR",-1039.5,{"$f":"+C1806/CostosyGastos!$D$7","v":-378},2007,"2008-10-27",4,10,2018,{"$f":"+IF(I1806<=Activos!$C$8,\"1\",+IF(I1806<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.799999999999997,57.093939745418062,57.093939745418062,-37.799999999999997,{"$f":"PV(wacc,H1806-(Activos!$C$8-E1806),M1806)","v":-226.17729355902026},0,0,{"$f":"IF(J1806=\"3\",ABS(I1806-Activos!$C$11),0)","v":0},0,0,-37.799999999999997,-37.799999999999997,-37.799999999999997,-37.799999999999997,-37.799999999999997,-37.799999999999997,0]
[null,"EQUIPO TRANSREPTOR VHF (INCLUYE: ANETNA, BATERIA, CLIP, CARGADOR COMPLETO, BATERIA ADICIONAL Y MICROFONO PARLANTE).",-1039.71,{"$f":"+C1810/CostosyGastos!$D$7","v":-378.07636363636362},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I1810<=Activos!$C$8,\"1\",+IF(I1810<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.807636363636362,57.105473874659552,57.105473874659552,-37.807636363636362,{"$f":"PV(wacc,H1810-(Activos!$C$8-E1810),M1810)","v":-226.22298594155737},0,0,{"$f":"IF(J1810=\"3\",ABS(I1810-Activos!$C$11),0)","v":0},0,0,-37.807636363636362,-37.807636363636362,-37.807636363636362,-37.807636363636362,-37.807636363636362,-37.807636363636362,0]
[null,"RELOJ MARCADOR DE ASISTENCIA",-1201.68,{"$f":"+C1813/CostosyGastos!$D$7","v":-436.97454545454548},2006,"2007-12-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1813<=Activos!$C$8,\"1\",+IF(I1813<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.69743706647273,66.001565724518727,66.001565724518727,-43.69743706647273,{"$f":"PV(wacc,H1813-(Activos!$C$8-E1813),M1813)","v":-217.16108321313686},0,0,{"$f":"IF(J1813=\"3\",ABS(I1813-Activos!$C$11),0)","v":0},0,0,-43.69743706647273,-43.69743706647273,-43.69743706647273,-43.69743706647273,-43.69743706647273,-43.69743706647273,0]
[null,"MUEBLE MODULAR (2.10 X 2.10 X 0.40 MTS).",-986.55,{"$f":"+C1815/CostosyGastos!$D$7","v":-358.74545454545455},2008,"2009-03-27",3,10,2019,{"$f":"+IF(I1815<=Activos!$C$8,\"1\",+IF(I1815<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-35.874545454545455,54.185691443811635,0,0,{"$f":"PV(wacc,H1815-(Activos!$C$8-E1815),M1815)","v":0},54.185691443811635,-35.874545454545455,{"$f":"IF(J1815=\"3\",ABS(I1815-Activos!$C$11),0)","v":1},50.033647535369816,-248.24163663011544,-35.874545454545455,-35.874545454545455,-35.874545454545455,-35.874545454545455,-35.874545454545455,-35.874545454545455,-35.874545454545455]
[null,"RADIO POTATIL (INCLUYE: MICROFONO, BATERIA).",-1039.08,{"$f":"+C1820/CostosyGastos!$D$7","v":-377.8472727272727},2007,"2008-11-04",4,10,2018,{"$f":"+IF(I1820<=Activos!$C$8,\"1\",+IF(I1820<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.784727272727267,57.070871486935062,57.070871486935062,-37.784727272727267,{"$f":"PV(wacc,H1820-(Activos!$C$8-E1820),M1820)","v":-226.08590879394586},0,0,{"$f":"IF(J1820=\"3\",ABS(I1820-Activos!$C$11),0)","v":0},0,0,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,0]
[null,"RADIO POTATIL (INCLUYE: MICROFONO, BATERIA).",-1039.08,{"$f":"+C1825/CostosyGastos!$D$7","v":-377.8472727272727},2007,"2008-11-04",4,10,2018,{"$f":"+IF(I1825<=Activos!$C$8,\"1\",+IF(I1825<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-37.784727272727267,57.070871486935062,57.070871486935062,-37.784727272727267,{"$f":"PV(wacc,H1825-(Activos!$C$8-E1825),M1825)","v":-226.08590879394586},0,0,{"$f":"IF(J1825=\"3\",ABS(I1825-Activos!$C$11),0)","v":0},0,0,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,-37.784727272727267,0]
[null,"OSCILOSCOPIO (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-1667.04,{"$f":"+C1829/CostosyGastos!$D$7","v":-606.19636363636357},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I1829<=Activos!$C$8,\"1\",+IF(I1829<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-60.61963636363636,91.561213384513437,91.561213384513437,-60.61963636363636,{"$f":"PV(wacc,H1829-(Activos!$C$8-E1829),M1829)","v":-234.69694957070647},0,0,{"$f":"IF(J1829=\"3\",ABS(I1829-Activos!$C$11),0)","v":0},0,0,-60.61963636363636,-60.61963636363636,-60.61963636363636,-60.61963636363636,0,0,0]
[null,"FILAMADORA",-1341.18,{"$f":"+C1830/CostosyGastos!$D$7","v":-487.70181818181823},2006,"2007-05-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1830<=Activos!$C$8,\"1\",+IF(I1830<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.7701623101091,73.663521002604725,73.663521002604725,-48.7701623101091,{"$f":"PV(wacc,H1830-(Activos!$C$8-E1830),M1830)","v":-242.37076558134859},0,0,{"$f":"IF(J1830=\"3\",ABS(I1830-Activos!$C$11),0)","v":0},0,0,-48.7701623101091,-48.7701623101091,-48.7701623101091,-48.7701623101091,-48.7701623101091,-48.7701623101091,0]
[null,"FOTOCOPIADORA DIGITAL",-5206.92,{"$f":"+C1834/CostosyGastos!$D$7","v":-1893.4254545454546},2002,"2003-05-30",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1834<=Activos!$C$8,\"1\",+IF(I1834<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-189.34246971752728,285.9870120184334,285.9870120184334,-189.34246971752728,{"$f":"PV(wacc,H1834-(Activos!$C$8-E1834),M1834)","v":-1.09895568188692E-3},0,0,{"$f":"IF(J1834=\"3\",ABS(I1834-Activos!$C$11),0)","v":0},0,0,-189.34246971752728,-189.34246971752728,0,0,0,0,0]
[null,"AIRE ACONDICIONADO (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-1736.5,{"$f":"+C1838/CostosyGastos!$D$7","v":-631.4545454545455},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I1838<=Activos!$C$8,\"1\",+IF(I1838<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.145454545454548,95.376263942201504,95.376263942201504,-63.145454545454548,{"$f":"PV(wacc,H1838-(Activos!$C$8-E1838),M1838)","v":-244.47598913615258},0,0,{"$f":"IF(J1838=\"3\",ABS(I1838-Activos!$C$11),0)","v":0},0,0,-63.145454545454548,-63.145454545454548,-63.145454545454548,-63.145454545454548,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-1736.5,{"$f":"+C1843/CostosyGastos!$D$7","v":-631.4545454545455},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I1843<=Activos!$C$8,\"1\",+IF(I1843<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.145454545454548,95.376263942201504,95.376263942201504,-63.145454545454548,{"$f":"PV(wacc,H1843-(Activos!$C$8-E1843),M1843)","v":-244.47598913615258},0,0,{"$f":"IF(J1843=\"3\",ABS(I1843-Activos!$C$11),0)","v":0},0,0,-63.145454545454548,-63.145454545454548,-63.145454545454548,-63.145454545454548,0,0,0]
[null,"EXTENSION (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-1739.97,{"$f":"+C1846/CostosyGastos!$D$7","v":-632.71636363636367},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I1846<=Activos!$C$8,\"1\",+IF(I1846<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.271636363636368,95.566851696811028,95.566851696811028,-63.271636363636368,{"$f":"PV(wacc,H1846-(Activos!$C$8-E1846),M1846)","v":-244.96451875452425},0,0,{"$f":"IF(J1846=\"3\",ABS(I1846-Activos!$C$11),0)","v":0},0,0,-63.271636363636368,-63.271636363636368,-63.271636363636368,-63.271636363636368,0,0,0]
[null,"MODULO EXCITADOR",-4340.2700000000004,{"$f":"+C1848/CostosyGastos!$D$7","v":-1578.2800000000002},2002,"2003-09-26",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1848<=Activos!$C$8,\"1\",+IF(I1848<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-157.82793686880004,238.38677157575808,238.38677157575808,-157.82793686880004,{"$f":"PV(wacc,H1848-(Activos!$C$8-E1848),M1848)","v":-9.1604333798547767E-4},0,0,{"$f":"IF(J1848=\"3\",ABS(I1848-Activos!$C$11),0)","v":0},0,0,-157.82793686880004,-157.82793686880004,0,0,0,0,0]
[null,"RADIO TRANSMISOR (Incluye:Antena, bateria, clip y cargador de bateria rapido.) ",-1007,{"$f":"+C1851/CostosyGastos!$D$7","v":-366.18181818181819},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1851<=Activos!$C$8,\"1\",+IF(I1851<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.618181818181817,55.308895934233753,0,0,{"$f":"PV(wacc,H1851-(Activos!$C$8-E1851),M1851)","v":0},55.308895934233753,-36.618181818181817,{"$f":"IF(J1851=\"3\",ABS(I1851-Activos!$C$11),0)","v":1},51.070785128090208,-253.38738846133111,-36.618181818181817,-36.618181818181817,-36.618181818181817,-36.618181818181817,-36.618181818181817,-36.618181818181817,-36.618181818181817]
[null,"RELOJ DE CONTROL",-1013.45,{"$f":"+C1857/CostosyGastos!$D$7","v":-368.52727272727276},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I1857<=Activos!$C$8,\"1\",+IF(I1857<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.852727272727279,55.663158475222637,0,0,{"$f":"PV(wacc,H1857-(Activos!$C$8-E1857),M1857)","v":0},55.663158475222637,-36.852727272727279,{"$f":"IF(J1857=\"3\",ABS(I1857-Activos!$C$11),0)","v":1},51.397901874938448,-255.01037620271697,-36.852727272727279,-36.852727272727279,-36.852727272727279,-36.852727272727279,-36.852727272727279,-36.852727272727279,-36.852727272727279]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1858/CostosyGastos!$D$7","v":-799.28727272727269},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I1858<=Activos!$C$8,\"1\",+IF(I1858<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-79.928727272727272,120.72608303801704,120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1858-(Activos!$C$8-E1858),M1858)","v":-214.40867354974839},0,0,{"$f":"IF(J1858=\"3\",ABS(I1858-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J1858=\"1\",0,IF(U$13<$I1858,$K1858,0))","v":-79.928727272727272},-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1862/CostosyGastos!$D$7","v":-799.28727272727269},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I1862<=Activos!$C$8,\"1\",+IF(I1862<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-79.928727272727272,120.72608303801704,120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1862-(Activos!$C$8-E1862),M1862)","v":-214.40867354974839},0,0,{"$f":"IF(J1862=\"3\",ABS(I1862-Activos!$C$11),0)","v":0},0,0,-79.928727272727272,-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1866/CostosyGastos!$D$7","v":-799.28727272727269},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I1866<=Activos!$C$8,\"1\",+IF(I1866<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-79.928727272727272,120.72608303801704,120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1866-(Activos!$C$8-E1866),M1866)","v":-214.40867354974839},0,0,{"$f":"IF(J1866=\"3\",ABS(I1866-Activos!$C$11),0)","v":0},0,0,-79.928727272727272,-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1871/CostosyGastos!$D$7","v":-799.28727272727269},{"$f":"+YEAR(F1871)-1","v":2004},"2005-06-08",{"$f":"C$8-YEAR(F1871)","v":7},10,2015,{"$f":"+IF(I1871<=Activos!$C$8,\"1\",+IF(I1871<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J1871=\"1\",0,D1871/H1871)","v":-79.928727272727272},{"$f":"IF(J1871=\"1\",PMT(wacc,G1871,D1871),PMT(wacc,H1871,D1871))","v":120.72608303801704},120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1871-(Activos!$C$8-E1871),M1871)","v":-214.40867354974839},{"$f":"+IF($J1871=\"3\",L1871,0)","v":0},{"$f":"+IF($J1871=\"3\",K1871,0)","v":0},{"$f":"IF(J1871=\"3\",ABS(I1871-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R1871,P1871)","v":0},{"$f":"PV(wacc,H1871-($C$8-E1871),P1871)","v":0},-79.928727272727272,-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1874/CostosyGastos!$D$7","v":-799.28727272727269},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I1874<=Activos!$C$8,\"1\",+IF(I1874<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-79.928727272727272,120.72608303801704,120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1874-(Activos!$C$8-E1874),M1874)","v":-214.40867354974839},0,0,{"$f":"IF(J1874=\"3\",ABS(I1874-Activos!$C$11),0)","v":0},0,0,-79.928727272727272,-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"MICROFONO DE PEDESTAL",-2198.04,{"$f":"+C1876/CostosyGastos!$D$7","v":-799.28727272727269},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I1876<=Activos!$C$8,\"1\",+IF(I1876<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-79.928727272727272,120.72608303801704,120.72608303801704,-79.928727272727272,{"$f":"PV(wacc,H1876-(Activos!$C$8-E1876),M1876)","v":-214.40867354974839},0,0,{"$f":"IF(J1876=\"3\",ABS(I1876-Activos!$C$11),0)","v":0},0,0,-79.928727272727272,-79.928727272727272,-79.928727272727272,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR HF-SSB  100W",-7132.34,{"$f":"+C1881/CostosyGastos!$D$7","v":-2593.5781818181817},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1881<=Activos!$C$8,\"1\",+IF(I1881<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-259.35771443869095,391.73957066741059,391.73957066741059,-259.35771443869095,{"$f":"PV(wacc,H1881-(Activos!$C$8-E1881),M1881)","v":-1.5053285950522295E-3},0,0,{"$f":"IF(J1881=\"3\",ABS(I1881-Activos!$C$11),0)","v":0},0,0,-259.35771443869095,-259.35771443869095,0,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR HF-SSB  100W",-7132.34,{"$f":"+C1883/CostosyGastos!$D$7","v":-2593.5781818181817},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1883<=Activos!$C$8,\"1\",+IF(I1883<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-259.35771443869095,391.73957066741059,391.73957066741059,-259.35771443869095,{"$f":"PV(wacc,H1883-(Activos!$C$8-E1883),M1883)","v":-1.5053285950522295E-3},0,0,{"$f":"IF(J1883=\"3\",ABS(I1883-Activos!$C$11),0)","v":0},0,0,-259.35771443869095,-259.35771443869095,0,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR HF-SSB  100W",-7132.34,{"$f":"+C1886/CostosyGastos!$D$7","v":-2593.5781818181817},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1886<=Activos!$C$8,\"1\",+IF(I1886<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-259.35771443869095,391.73957066741059,391.73957066741059,-259.35771443869095,{"$f":"PV(wacc,H1886-(Activos!$C$8-E1886),M1886)","v":-1.5053285950522295E-3},0,0,{"$f":"IF(J1886=\"3\",ABS(I1886-Activos!$C$11),0)","v":0},0,0,-259.35771443869095,-259.35771443869095,0,0,0,0,0]
[null,"HANDY VHF",-1105.98,{"$f":"+C1891/CostosyGastos!$D$7","v":-402.17454545454547},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I1891<=Activos!$C$8,\"1\",+IF(I1891<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.217454545454544,60.745315516726755,60.745315516726755,-40.217454545454544,{"$f":"PV(wacc,H1891-(Activos!$C$8-E1891),M1891)","v":-240.64219637364613},0,0,{"$f":"IF(J1891=\"3\",ABS(I1891-Activos!$C$11),0)","v":0},0,0,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,0]
[null,"HANDY VHF",-1105.98,{"$f":"+C1895/CostosyGastos!$D$7","v":-402.17454545454547},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I1895<=Activos!$C$8,\"1\",+IF(I1895<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-40.217454545454544,60.745315516726755,60.745315516726755,-40.217454545454544,{"$f":"PV(wacc,H1895-(Activos!$C$8-E1895),M1895)","v":-240.64219637364613},0,0,{"$f":"IF(J1895=\"3\",ABS(I1895-Activos!$C$11),0)","v":0},0,0,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,-40.217454545454544,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 18000BTU/HR",-1010,{"$f":"+C1899/CostosyGastos!$D$7","v":-367.27272727272725},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I1899<=Activos!$C$8,\"1\",+IF(I1899<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.727272727272727,55.473669209112295,0,0,{"$f":"PV(wacc,H1899-(Activos!$C$8-E1899),M1899)","v":0},55.473669209112295,-36.727272727272727,{"$f":"IF(J1899=\"3\",ABS(I1899-Activos!$C$11),0)","v":1},51.222932452205661,-254.1422664805803,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727]
[null,"EQUIPO DE AIRE ACONDICIONADO 18000BTU/HR",-1010,{"$f":"+C1900/CostosyGastos!$D$7","v":-367.27272727272725},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I1900<=Activos!$C$8,\"1\",+IF(I1900<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.727272727272727,55.473669209112295,0,0,{"$f":"PV(wacc,H1900-(Activos!$C$8-E1900),M1900)","v":0},55.473669209112295,-36.727272727272727,{"$f":"IF(J1900=\"3\",ABS(I1900-Activos!$C$11),0)","v":1},51.222932452205661,-254.1422664805803,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727,-36.727272727272727]
[null,"EQUIPO DE AIRE ACONDICIONADO",-987.39,{"$f":"+C1906/CostosyGastos!$D$7","v":-359.0509090909091},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I1906<=Activos!$C$8,\"1\",+IF(I1906<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-35.905090909090909,54.231827960777629,0,0,{"$f":"PV(wacc,H1906-(Activos!$C$8-E1906),M1906)","v":0},54.231827960777629,-35.905090909090909,{"$f":"IF(J1906=\"3\",ABS(I1906-Activos!$C$11),0)","v":1},50.076248786122143,-248.4530024755052,-35.905090909090909,-35.905090909090909,-35.905090909090909,-35.905090909090909,-35.905090909090909,-35.905090909090909,-35.905090909090909]
[null,"RADIO TRANSMISOR",-1184,{"$f":"+C1909/CostosyGastos!$D$7","v":-430.54545454545456},2007,"2008-08-27",4,10,2018,{"$f":"+IF(I1909<=Activos!$C$8,\"1\",+IF(I1909<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.054545454545455,65.030519152068294,65.030519152068294,-43.054545454545455,{"$f":"PV(wacc,H1909-(Activos!$C$8-E1909),M1909)","v":-257.61800440007693},0,0,{"$f":"IF(J1909=\"3\",ABS(I1909-Activos!$C$11),0)","v":0},0,0,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,0]
[null,"RADIO TRANSMISOR",-1184,{"$f":"+C1911/CostosyGastos!$D$7","v":-430.54545454545456},2007,"2008-08-27",4,10,2018,{"$f":"+IF(I1911<=Activos!$C$8,\"1\",+IF(I1911<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-43.054545454545455,65.030519152068294,65.030519152068294,-43.054545454545455,{"$f":"PV(wacc,H1911-(Activos!$C$8-E1911),M1911)","v":-257.61800440007693},0,0,{"$f":"IF(J1911=\"3\",ABS(I1911-Activos!$C$11),0)","v":0},0,0,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,-43.054545454545455,0]
[null,"BASTON REGULABLE DE FIBRA DE CARBON",-1044.05,{"$f":"+C1914/CostosyGastos!$D$7","v":-379.65454545454543},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I1914<=Activos!$C$8,\"1\",+IF(I1914<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-37.965454545454541,57.343845878983856,0,0,{"$f":"PV(wacc,H1914-(Activos!$C$8-E1914),M1914)","v":0},57.343845878983856,-37.965454545454541,{"$f":"IF(J1914=\"3\",ABS(I1914-Activos!$C$11),0)","v":1},52.949804580916165,-262.71013199905929,-37.965454545454541,-37.965454545454541,-37.965454545454541,-37.965454545454541,-37.965454545454541,-37.965454545454541,-37.965454545454541]
[null,"CAJA DE SEGURIDAD (SEGUN ESPECIFICACIONES TECNICAS)",-1344.54,{"$f":"+C1919/CostosyGastos!$D$7","v":-488.92363636363638},2006,"2007-12-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I1919<=Activos!$C$8,\"1\",+IF(I1919<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.892344079418187,73.848067022205925,73.848067022205925,-48.892344079418187,{"$f":"PV(wacc,H1919-(Activos!$C$8-E1919),M1919)","v":-242.97796653301302},0,0,{"$f":"IF(J1919=\"3\",ABS(I1919-Activos!$C$11),0)","v":0},0,0,-48.892344079418187,-48.892344079418187,-48.892344079418187,-48.892344079418187,-48.892344079418187,-48.892344079418187,0]
[null,"MOTOGUADAÑA (CORTADOR DE CESPED)",-1285.71,{"$f":"+C1923/CostosyGastos!$D$7","v":-467.53090909090912},2007,"2008-03-29",4,10,2018,{"$f":"+IF(I1923<=Activos!$C$8,\"1\",+IF(I1923<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.753090909090915,70.616882414700783,70.616882414700783,-46.753090909090915,{"$f":"PV(wacc,H1923-(Activos!$C$8-E1923),M1923)","v":-279.74834834224907},0,0,{"$f":"IF(J1923=\"3\",ABS(I1923-Activos!$C$11),0)","v":0},0,0,-46.753090909090915,-46.753090909090915,-46.753090909090915,-46.753090909090915,-46.753090909090915,-46.753090909090915,0]
[null,"EQUIPO DE AIRE ACONDICIONADO.(UNIDAD EVAPORADORA)",-923.95,{"$f":"+C1927/CostosyGastos!$D$7","v":-335.9818181818182},2009,40451,2,10,2020,{"$f":"+IF(I1927<=Activos!$C$8,\"1\",+IF(I1927<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-33.598181818181821,50.747422441345861,0,0,{"$f":"PV(wacc,H1927-(Activos!$C$8-E1927),M1927)","v":0},50.747422441345861,-33.598181818181821,{"$f":"IF(J1927=\"3\",ABS(I1927-Activos!$C$11),0)","v":2},90.12706498803027,-261.53387383237902,-33.598181818181821,-33.598181818181821,-33.598181818181821,-33.598181818181821,-33.598181818181821,-33.598181818181821,-33.598181818181821]
[null,"CAMARA DIGITAL KODAK",-1679.83,{"$f":"+C1928/CostosyGastos!$D$7","v":-610.84727272727275},2005,"2006-10-31",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I1928<=Activos!$C$8,\"1\",+IF(I1928<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-61.084702838836371,92.263672650804125,92.263672650804125,-61.084702838836371,{"$f":"PV(wacc,H1928-(Activos!$C$8-E1928),M1928)","v":-236.49782788846551},0,0,{"$f":"IF(J1928=\"3\",ABS(I1928-Activos!$C$11),0)","v":0},0,0,-61.084702838836371,-61.084702838836371,-61.084702838836371,-61.084702838836371,-61.084702838836371,0,0]
[null,"MULTIMETRO DIGITAL",-1553.33,{"$f":"+C1934/CostosyGastos!$D$7","v":-564.84727272727275},2006,"2007-04-30",5,10,2017,{"$f":"+IF(I1934<=Activos!$C$8,\"1\",+IF(I1934<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-56.484727272727277,85.315757022366753,85.315757022366753,-56.484727272727277,{"$f":"PV(wacc,H1934-(Activos!$C$8-E1934),M1934)","v":-280.70919646814207},0,0,{"$f":"IF(J1934=\"3\",ABS(I1934-Activos!$C$11),0)","v":0},0,0,-56.484727272727277,-56.484727272727277,-56.484727272727277,-56.484727272727277,-56.484727272727277,0,0]
[null,"EQUIPO RADIO PORATIL (INC. ANTENA,BATERIA,CARGADOR)",-2626.05,{"$f":"+C1937/CostosyGastos!$D$7","v":-954.92727272727279},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1937<=Activos!$C$8,\"1\",+IF(I1937<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-95.492727272727279,144.23428616493996,144.23428616493996,-95.492727272727279,{"$f":"PV(wacc,H1937-(Activos!$C$8-E1937),M1937)","v":-256.15907680265906},0,0,{"$f":"IF(J1937=\"3\",ABS(I1937-Activos!$C$11),0)","v":0},0,0,-95.492727272727279,-95.492727272727279,-95.492727272727279,0,0,0,0]
[null,"EQUIPO RADIO PORATIL (INC. ANTENA,BATERIA,CARGADOR)",-2626.05,{"$f":"+C1939/CostosyGastos!$D$7","v":-954.92727272727279},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I1939<=Activos!$C$8,\"1\",+IF(I1939<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-95.492727272727279,144.23428616493996,144.23428616493996,-95.492727272727279,{"$f":"PV(wacc,H1939-(Activos!$C$8-E1939),M1939)","v":-256.15907680265906},0,0,{"$f":"IF(J1939=\"3\",ABS(I1939-Activos!$C$11),0)","v":0},0,0,-95.492727272727279,-95.492727272727279,-95.492727272727279,0,0,0,0]
[null,"UPS DE 3 KVA",-7833.44,{"$f":"+C1942/CostosyGastos!$D$7","v":-2848.5236363636363},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1942<=Activos!$C$8,\"1\",+IF(I1942<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-284.85224969541821,430.24707493598459,430.24707493598459,-284.85224969541821,{"$f":"PV(wacc,H1942-(Activos!$C$8-E1942),M1942)","v":-1.653300491791745E-3},0,0,{"$f":"IF(J1942=\"3\",ABS(I1942-Activos!$C$11),0)","v":0},0,0,-284.85224969541821,-284.85224969541821,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO DE 36,000 BTU/HR DE 220V, FASES, 60HZ.",-1299.5999999999999,{"$f":"+C1947/CostosyGastos!$D$7","v":-472.58181818181816},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1947<=Activos!$C$8,\"1\",+IF(I1947<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-47.258181818181818,71.379782677388462,71.379782677388462,-47.258181818181818,{"$f":"PV(wacc,H1947-(Activos!$C$8-E1947),M1947)","v":-282.77057307292222},0,0,{"$f":"IF(J1947=\"3\",ABS(I1947-Activos!$C$11),0)","v":0},0,0,-47.258181818181818,-47.258181818181818,-47.258181818181818,-47.258181818181818,-47.258181818181818,-47.258181818181818,0]
[null,"ECRAN DE PARED 84\"*84\" (1.60*2.13 MTS)",-1000,{"$f":"+C1951/CostosyGastos!$D$7","v":-363.63636363636363},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I1951<=Activos!$C$8,\"1\",+IF(I1951<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.36363636363636,54.924424959517125,0,0,{"$f":"PV(wacc,H1951-(Activos!$C$8-E1951),M1951)","v":0},54.924424959517125,-36.36363636363636,{"$f":"IF(J1951=\"3\",ABS(I1951-Activos!$C$11),0)","v":2},97.54539205371529,-283.060635134346,-36.36363636363636,-36.36363636363636,-36.36363636363636,-36.36363636363636,-36.36363636363636,-36.36363636363636,-36.36363636363636]
[null,"ESTRUCTURA DE CONSOLA",-1200,{"$f":"+C1956/CostosyGastos!$D$7","v":-436.36363636363637},2008,"2009-02-28",3,10,2019,{"$f":"+IF(I1956<=Activos!$C$8,\"1\",+IF(I1956<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-43.63636363636364,65.909309951420568,0,0,{"$f":"PV(wacc,H1956-(Activos!$C$8-E1956),M1956)","v":0},65.909309951420568,-43.63636363636364,{"$f":"IF(J1956=\"3\",ABS(I1956-Activos!$C$11),0)","v":1},60.858929646184961,-301.95120769969947,-43.63636363636364,-43.63636363636364,-43.63636363636364,-43.63636363636364,-43.63636363636364,-43.63636363636364,-43.63636363636364]
[null,"EQUIPO DE AIRE ACONDICIONADO (EVAPORADOR/CONDENSADOR)",-6094.23,{"$f":"+C1959/CostosyGastos!$D$7","v":-2216.0836363636363},2002,"2003-05-29",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I1959<=Activos!$C$8,\"1\",+IF(I1959<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-221.6082749930182,334.72199078401383,334.72199078401383,-221.6082749930182,{"$f":"PV(wacc,H1959-(Activos!$C$8-E1959),M1959)","v":-1.2862284585178423E-3},0,0,{"$f":"IF(J1959=\"3\",ABS(I1959-Activos!$C$11),0)","v":0},0,0,-221.6082749930182,-221.6082749930182,0,0,0,0,0]
[null,"MOTOGUADAÑA",-2354.8000000000002,{"$f":"+C1961/CostosyGastos!$D$7","v":-856.29090909090917},2004,"2005-08-13",7,10,2015,{"$f":"+IF(I1961<=Activos!$C$8,\"1\",+IF(I1961<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-85.62909090909092,129.33603589467094,129.33603589467094,-85.62909090909092,{"$f":"PV(wacc,H1961-(Activos!$C$8-E1961),M1961)","v":-229.69988920808882},0,0,{"$f":"IF(J1961=\"3\",ABS(I1961-Activos!$C$11),0)","v":0},0,0,-85.62909090909092,-85.62909090909092,-85.62909090909092,0,0,0,0]
[null,"RADIO PORTATIL",-1365.55,{"$f":"+C1964/CostosyGastos!$D$7","v":-496.56363636363636},2007,"2008-04-11",4,10,2018,{"$f":"+IF(I1964<=Activos!$C$8,\"1\",+IF(I1964<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-49.656363636363636,75.002048503468615,75.002048503468615,-49.656363636363636,{"$f":"PV(wacc,H1964-(Activos!$C$8-E1964),M1964)","v":-297.12015701733532},0,0,{"$f":"IF(J1964=\"3\",ABS(I1964-Activos!$C$11),0)","v":0},0,0,-49.656363636363636,-49.656363636363636,-49.656363636363636,-49.656363636363636,-49.656363636363636,-49.656363636363636,0]
[null,"MULTIACOPLADOR RX HF INC. FILTRO 2mhz",-26000.55,{"$f":"+C1970/CostosyGastos!$D$7","v":-9454.7454545454548},2001,"2002-04-05",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I1970<=Activos!$C$8,\"1\",+IF(I1970<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-945.47416726472738,1428.0648839113869,1428.0648839113869,-945.47416726472738,{"$f":"PV(wacc,H1970-(Activos!$C$8-E1970),M1970)","v":1428.0589409314623},0,0,{"$f":"IF(J1970=\"3\",ABS(I1970-Activos!$C$11),0)","v":0},0,0,-945.47416726472738,0,0,0,0,0,0]
[null,"IMPRESORA MATRICIAL",-1184.04,{"$f":"+C1972/CostosyGastos!$D$7","v":-430.56},2008,"2009-04-30",3,10,2019,{"$f":"+IF(I1972<=Activos!$C$8,\"1\",+IF(I1972<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-43.055999999999997,65.032716129066671,0,0,{"$f":"PV(wacc,H1972-(Activos!$C$8-E1972),M1972)","v":0},65.032716129066671,-43.055999999999997,{"$f":"IF(J1972=\"3\",ABS(I1972-Activos!$C$11),0)","v":1},60.049505881890703,-297.93525663729343,-43.055999999999997,-43.055999999999997,-43.055999999999997,-43.055999999999997,-43.055999999999997,-43.055999999999997,-43.055999999999997]
[null,"EQUIPO DE AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO DE 24,000 BTU/HR DE 220V, FASES, 60HZ.",-1328.67,{"$f":"+C1975/CostosyGastos!$D$7","v":-483.1527272727273},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1975<=Activos!$C$8,\"1\",+IF(I1975<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.315272727272728,72.976435710961638,72.976435710961638,-48.315272727272728,{"$f":"PV(wacc,H1975-(Activos!$C$8-E1975),M1975)","v":-289.09570431271135},0,0,{"$f":"IF(J1975=\"3\",ABS(I1975-Activos!$C$11),0)","v":0},0,0,-48.315272727272728,-48.315272727272728,-48.315272727272728,-48.315272727272728,-48.315272727272728,-48.315272727272728,0]
[null,"RADIO TRANSMISOR/RECEPTOR VHF INCLUYE: BATERIA",-1280.4100000000001,{"$f":"+C1979/CostosyGastos!$D$7","v":-465.60363636363638},2007,"2008-10-09",4,10,2018,{"$f":"+IF(I1979<=Activos!$C$8,\"1\",+IF(I1979<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.56036363636364,70.325782962415332,70.325782962415332,-46.56036363636364,{"$f":"PV(wacc,H1979-(Activos!$C$8-E1979),M1979)","v":-278.5951596401203},0,0,{"$f":"IF(J1979=\"3\",ABS(I1979-Activos!$C$11),0)","v":0},0,0,-46.56036363636364,-46.56036363636364,-46.56036363636364,-46.56036363636364,-46.56036363636364,-46.56036363636364,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1336.95,{"$f":"+C1984/CostosyGastos!$D$7","v":-486.16363636363639},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1984<=Activos!$C$8,\"1\",+IF(I1984<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.616363636363637,73.431209949626435,73.431209949626435,-48.616363636363637,{"$f":"PV(wacc,H1984-(Activos!$C$8-E1984),M1984)","v":-290.89728968131999},0,0,{"$f":"IF(J1984=\"3\",ABS(I1984-Activos!$C$11),0)","v":0},0,0,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1336.95,{"$f":"+C1987/CostosyGastos!$D$7","v":-486.16363636363639},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1987<=Activos!$C$8,\"1\",+IF(I1987<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.616363636363637,73.431209949626435,73.431209949626435,-48.616363636363637,{"$f":"PV(wacc,H1987-(Activos!$C$8-E1987),M1987)","v":-290.89728968131999},0,0,{"$f":"IF(J1987=\"3\",ABS(I1987-Activos!$C$11),0)","v":0},0,0,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1336.95,{"$f":"+C1989/CostosyGastos!$D$7","v":-486.16363636363639},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1989<=Activos!$C$8,\"1\",+IF(I1989<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.616363636363637,73.431209949626435,73.431209949626435,-48.616363636363637,{"$f":"PV(wacc,H1989-(Activos!$C$8-E1989),M1989)","v":-290.89728968131999},0,0,{"$f":"IF(J1989=\"3\",ABS(I1989-Activos!$C$11),0)","v":0},0,0,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO. CONTROL MANUAL Y/O AUTOARRANQUE.",-1336.95,{"$f":"+C1992/CostosyGastos!$D$7","v":-486.16363636363639},2007,"2008-07-24",4,10,2018,{"$f":"+IF(I1992<=Activos!$C$8,\"1\",+IF(I1992<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.616363636363637,73.431209949626435,73.431209949626435,-48.616363636363637,{"$f":"PV(wacc,H1992-(Activos!$C$8-E1992),M1992)","v":-290.89728968131999},0,0,{"$f":"IF(J1992=\"3\",ABS(I1992-Activos!$C$11),0)","v":0},0,0,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,-48.616363636363637,0]
[null,"EQUIPO DE SOLDADURA AUTOGENA",-1070,{"$f":"+C1998/CostosyGastos!$D$7","v":-389.09090909090907},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I1998<=Activos!$C$8,\"1\",+IF(I1998<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-38.909090909090907,58.769134706683325,0,0,{"$f":"PV(wacc,H1998-(Activos!$C$8-E1998),M1998)","v":0},58.769134706683325,-38.909090909090907,{"$f":"IF(J1998=\"3\",ABS(I1998-Activos!$C$11),0)","v":2},104.37356949747536,-302.87487959375017,-38.909090909090907,-38.909090909090907,-38.909090909090907,-38.909090909090907,-38.909090909090907,-38.909090909090907,-38.909090909090907]
[null,"MAQUINA DE  SOLDADURA",-1010.68,{"$f":"+C2000/CostosyGastos!$D$7","v":-367.52},2009,40451,2,10,{"$f":"+(YEAR(F2000)+H2000)","v":2020},{"$f":"+IF(I2000<=Activos!$C$8,\"1\",+IF(I2000<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-36.751999999999995,55.511017818084774,{"$f":"+IF(J2000=\"2\",L2000,0)","v":0},{"$f":"+IF(J2000=\"2\",K2000,0)","v":0},{"$f":"PV(wacc,H2000-(Activos!$C$8-E2000),M2000)","v":0},55.511017818084774,-36.751999999999995,{"$f":"IF(J2000=\"3\",ABS(I2000-Activos!$C$11),0)","v":2},98.587176840848983,-286.08372271758083,-36.751999999999995,-36.751999999999995,-36.751999999999995,-36.751999999999995,-36.751999999999995,-36.751999999999995,-36.751999999999995]
[null,"MEDIDOR DE SISTEMA DE TIERRA",-1400,{"$f":"+C2003/CostosyGastos!$D$7","v":-509.09090909090907},2007,"2008-04-07",4,10,2018,{"$f":"+IF(I2003<=Activos!$C$8,\"1\",+IF(I2003<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.909090909090907,76.894194943323981,76.894194943323981,-50.909090909090907,{"$f":"PV(wacc,H2003-(Activos!$C$8-E2003),M2003)","v":-304.615883581172},0,0,{"$f":"IF(J2003=\"3\",ABS(I2003-Activos!$C$11),0)","v":0},0,0,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,0]
[null,"ELECTROBOMBA",-1134.45,{"$f":"+C2008/CostosyGastos!$D$7","v":-412.52727272727276},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I2008<=Activos!$C$8,\"1\",+IF(I2008<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.252727272727277,62.309013895324213,0,0,{"$f":"PV(wacc,H2008-(Activos!$C$8-E2008),M2008)","v":0},62.309013895324213,-41.252727272727277,{"$f":"IF(J2008=\"3\",ABS(I2008-Activos!$C$11),0)","v":1},57.534510614262103,-285.4571229791033,-41.252727272727277,-41.252727272727277,-41.252727272727277,-41.252727272727277,-41.252727272727277,-41.252727272727277,-41.252727272727277]
[null,"RACKS-CONSOLA",-1149.93,{"$f":"+C2012/CostosyGastos!$D$7","v":-418.15636363636366},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2012<=Activos!$C$8,\"1\",+IF(I2012<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.815636363636365,63.159243993697537,0,0,{"$f":"PV(wacc,H2012-(Activos!$C$8-E2012),M2012)","v":0},63.159243993697537,-41.815636363636365,{"$f":"IF(J2012=\"3\",ABS(I2012-Activos!$C$11),0)","v":1},58.319590806697889,-289.35229355842944,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365]
[null,"RACKS-CONSOLA",-1149.93,{"$f":"+C2013/CostosyGastos!$D$7","v":-418.15636363636366},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2013<=Activos!$C$8,\"1\",+IF(I2013<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.815636363636365,63.159243993697537,0,0,{"$f":"PV(wacc,H2013-(Activos!$C$8-E2013),M2013)","v":0},63.159243993697537,-41.815636363636365,{"$f":"IF(J2013=\"3\",ABS(I2013-Activos!$C$11),0)","v":1},58.319590806697889,-289.35229355842944,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365]
[null,"RACKS-CONSOLA",-1149.93,{"$f":"+C2017/CostosyGastos!$D$7","v":-418.15636363636366},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2017<=Activos!$C$8,\"1\",+IF(I2017<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.815636363636365,63.159243993697537,0,0,{"$f":"PV(wacc,H2017-(Activos!$C$8-E2017),M2017)","v":0},63.159243993697537,-41.815636363636365,{"$f":"IF(J2017=\"3\",ABS(I2017-Activos!$C$11),0)","v":1},58.319590806697889,-289.35229355842944,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365]
[null,"RACKS-CONSOLA",-1149.93,{"$f":"+C2022/CostosyGastos!$D$7","v":-418.15636363636366},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2022<=Activos!$C$8,\"1\",+IF(I2022<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.815636363636365,63.159243993697537,0,0,{"$f":"PV(wacc,H2022-(Activos!$C$8-E2022),M2022)","v":0},63.159243993697537,-41.815636363636365,{"$f":"IF(J2022=\"3\",ABS(I2022-Activos!$C$11),0)","v":1},58.319590806697889,-289.35229355842944,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365]
[null,"RACKS-CONSOLA",-1149.93,{"$f":"+C2024/CostosyGastos!$D$7","v":-418.15636363636366},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2024<=Activos!$C$8,\"1\",+IF(I2024<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.815636363636365,63.159243993697537,0,0,{"$f":"PV(wacc,H2024-(Activos!$C$8-E2024),M2024)","v":0},63.159243993697537,-41.815636363636365,{"$f":"IF(J2024=\"3\",ABS(I2024-Activos!$C$11),0)","v":1},58.319590806697889,-289.35229355842944,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365,-41.815636363636365]
[null,"RACKS-CONSOLA",-1149.96,{"$f":"+C2027/CostosyGastos!$D$7","v":-418.16727272727275},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2027<=Activos!$C$8,\"1\",+IF(I2027<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.816727272727277,63.160891726446323,0,0,{"$f":"PV(wacc,H2027-(Activos!$C$8-E2027),M2027)","v":0},63.160891726446323,-41.816727272727277,{"$f":"IF(J2027=\"3\",ABS(I2027-Activos!$C$11),0)","v":1},58.321112279939044,-289.35984233862195,-41.816727272727277,-41.816727272727277,-41.816727272727277,-41.816727272727277,-41.816727272727277,-41.816727272727277,-41.816727272727277]
[null,"RADIO PORTATIL MARCA: KENWOOD DUAL BAND. TH-D7A (INCLUYE: BATERIA, CARGADOR, ANTENA, CLIP Y MANUAL).",-1344.54,{"$f":"+C2032/CostosyGastos!$D$7","v":-488.92363636363638},2007,"2008-08-20",4,10,2018,{"$f":"+IF(I2032<=Activos!$C$8,\"1\",+IF(I2032<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-48.89236363636364,73.848086335069169,73.848086335069169,-48.89236363636364,{"$f":"PV(wacc,H2032-(Activos!$C$8-E2032),M2032)","v":-292.5487429358779},0,0,{"$f":"IF(J2032=\"3\",ABS(I2032-Activos!$C$11),0)","v":0},0,0,-48.89236363636364,-48.89236363636364,-48.89236363636364,-48.89236363636364,-48.89236363636364,-48.89236363636364,0]
[null,"IMPRESORA MULTIFUNCIONAL",-1306.72,{"$f":"+C2036/CostosyGastos!$D$7","v":-475.17090909090911},2009,40451,2,4,2014,{"$f":"+IF(I2036<=Activos!$C$8,\"1\",+IF(I2036<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-118.79272727272728,144.41837436807307,144.41837436807307,-118.79272727272728,{"$f":"PV(wacc,H2036-(Activos!$C$8-E2036),M2036)","v":-133.35214238718524},0,0,{"$f":"IF(J2036=\"3\",ABS(I2036-Activos!$C$11),0)","v":0},0,0,-118.79272727272728,-118.79272727272728,0,0,0,0,0]
[null,"RADIO PORTATIL",-1382.36,{"$f":"+C2040/CostosyGastos!$D$7","v":-502.67636363636359},2007,"2008-06-12",4,10,2018,{"$f":"+IF(I2040<=Activos!$C$8,\"1\",+IF(I2040<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.267636363636356,75.925328087038096,75.925328087038096,-50.267636363636356,{"$f":"PV(wacc,H2040-(Activos!$C$8-E2040),M2040)","v":-300.77772344804924},0,0,{"$f":"IF(J2040=\"3\",ABS(I2040-Activos!$C$11),0)","v":0},0,0,-50.267636363636356,-50.267636363636356,-50.267636363636356,-50.267636363636356,-50.267636363636356,-50.267636363636356,0]
[null,"INTERCOMUNICADOR",-1150,{"$f":"+C2041/CostosyGastos!$D$7","v":-418.18181818181819},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I2041<=Activos!$C$8,\"1\",+IF(I2041<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.81818181818182,63.163088703444707,0,0,{"$f":"PV(wacc,H2041-(Activos!$C$8-E2041),M2041)","v":0},63.163088703444707,-41.81818181818182,{"$f":"IF(J2041=\"3\",ABS(I2041-Activos!$C$11),0)","v":1},58.323140910927251,-289.36990737887862,-41.81818181818182,-41.81818181818182,-41.81818181818182,-41.81818181818182,-41.81818181818182,-41.81818181818182,-41.81818181818182]
[null,"RADIO PORTATIL",-1292.01,{"$f":"+C2045/CostosyGastos!$D$7","v":-469.82181818181817},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2045<=Activos!$C$8,\"1\",+IF(I2045<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-46.982181818181814,70.962906291945728,70.962906291945728,-46.982181818181814,{"$f":"PV(wacc,H2045-(Activos!$C$8-E2045),M2045)","v":-281.11911981836431},0,0,{"$f":"IF(J2045=\"3\",ABS(I2045-Activos!$C$11),0)","v":0},0,0,-46.982181818181814,-46.982181818181814,-46.982181818181814,-46.982181818181814,-46.982181818181814,-46.982181818181814,0]
[null,"UPS(SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-1453.41,{"$f":"+C2050/CostosyGastos!$D$7","v":-528.51272727272726},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I2050<=Activos!$C$8,\"1\",+IF(I2050<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-52.851272727272729,79.827708480411786,79.827708480411786,-52.851272727272729,{"$f":"PV(wacc,H2050-(Activos!$C$8-E2050),M2050)","v":-316.23697953979371},0,0,{"$f":"IF(J2050=\"3\",ABS(I2050-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J2050=\"1\",0,IF(U$13<$I2050,$K2050,0))","v":-52.851272727272729},-52.851272727272729,-52.851272727272729,-52.851272727272729,-52.851272727272729,-52.851272727272729,0]
[null,"RADIO PORTATIL",-1386.57,{"$f":"+C2052/CostosyGastos!$D$7","v":-504.20727272727271},2007,"2008-07-21",4,10,2018,{"$f":"+IF(I2052<=Activos!$C$8,\"1\",+IF(I2052<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.42072727272727,76.156559916117658,76.156559916117658,-50.42072727272727,{"$f":"PV(wacc,H2052-(Activos!$C$8-E2052),M2052)","v":-301.69374692653258},0,0,{"$f":"IF(J2052=\"3\",ABS(I2052-Activos!$C$11),0)","v":0},0,0,-50.42072727272727,-50.42072727272727,-50.42072727272727,-50.42072727272727,-50.42072727272727,-50.42072727272727,0]
[null,"SUPRESOR DE TRANSISTORIOS DE PICOS DE VOLTAJE UNIDAD TRIFASICA",-4248.5,{"$f":"+C2055/CostosyGastos!$D$7","v":-1544.909090909091},2003,"2004-02-28",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2055<=Activos!$C$8,\"1\",+IF(I2055<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-154.49084729454546,233.34635841539998,233.34635841539998,-154.49084729454546,{"$f":"PV(wacc,H2055-(Activos!$C$8-E2055),M2055)","v":-215.4667404517437},0,0,{"$f":"IF(J2055=\"3\",ABS(I2055-Activos!$C$11),0)","v":0},0,0,-154.49084729454546,-154.49084729454546,-154.49084729454546,0,0,0,0]
[null,"INDICADOR",-10061.33,{"$f":"+C2060/CostosyGastos!$D$7","v":-3658.6654545454544},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I2060<=Activos!$C$8,\"1\",+IF(I2060<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-365.86639910792729,552.61262005781236,552.61262005781236,-365.86639910792729,{"$f":"PV(wacc,H2060-(Activos!$C$8-E2060),M2060)","v":552.61032032637581},0,0,{"$f":"IF(J2060=\"3\",ABS(I2060-Activos!$C$11),0)","v":0},0,0,-365.86639910792729,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/HR, T/VENTANA FRIO-FRIO",-1139.9000000000001,{"$f":"+C2064/CostosyGastos!$D$7","v":-414.50909090909096},2009,"2010-02-28",2,10,{"$f":"+(YEAR(F2064)+H2064)","v":2020},{"$f":"+IF(I2064<=Activos!$C$8,\"1\",+IF(I2064<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.450909090909093,62.608352011353581,{"$f":"+IF(J2064=\"2\",L2064,0)","v":0},{"$f":"+IF(J2064=\"2\",K2064,0)","v":0},{"$f":"PV(wacc,H2064-(Activos!$C$8-E2064),M2064)","v":0},62.608352011353581,-41.450909090909093,{"$f":"IF(J2064=\"3\",ABS(I2064-Activos!$C$11),0)","v":2},111.19199240203007,-322.66081798964103,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/HR, T/VENTANA FRIO-FRIO",-1139.9000000000001,{"$f":"+C2068/CostosyGastos!$D$7","v":-414.50909090909096},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2068<=Activos!$C$8,\"1\",+IF(I2068<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.450909090909093,62.608352011353581,0,0,{"$f":"PV(wacc,H2068-(Activos!$C$8-E2068),M2068)","v":0},62.608352011353581,-41.450909090909093,{"$f":"IF(J2068=\"3\",ABS(I2068-Activos!$C$11),0)","v":2},111.19199240203007,-322.66081798964103,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093]
[null,"EQUIPO DE AIRE ACONDICIONADO 18,000 BTU/HR, T/VENTANA FRIO-FRIO",-1139.9000000000001,{"$f":"+C2069/CostosyGastos!$D$7","v":-414.50909090909096},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2069<=Activos!$C$8,\"1\",+IF(I2069<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-41.450909090909093,62.608352011353581,0,0,{"$f":"PV(wacc,H2069-(Activos!$C$8-E2069),M2069)","v":0},62.608352011353581,-41.450909090909093,{"$f":"IF(J2069=\"3\",ABS(I2069-Activos!$C$11),0)","v":2},111.19199240203007,-322.66081798964103,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093,-41.450909090909093]
[null,"AMOLADORA ANGULAR",-1097,{"$f":"+C2074/CostosyGastos!$D$7","v":-398.90909090909093},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I2074<=Activos!$C$8,\"1\",+IF(I2074<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-39.890909090909091,60.252094180590305,0,0,{"$f":"PV(wacc,H2074-(Activos!$C$8-E2074),M2074)","v":0},60.252094180590305,-39.890909090909091,{"$f":"IF(J2074=\"3\",ABS(I2074-Activos!$C$11),0)","v":2},107.00729508292571,-310.51751674237761,-39.890909090909091,-39.890909090909091,-39.890909090909091,-39.890909090909091,-39.890909090909091,-39.890909090909091,-39.890909090909091]
[null,"RADIO PORTATIL",-1317.65,{"$f":"+C2077/CostosyGastos!$D$7","v":-479.14545454545458},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2077<=Activos!$C$8,\"1\",+IF(I2077<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-47.914545454545461,72.371168547907757,0,0,{"$f":"PV(wacc,H2077-(Activos!$C$8-E2077),M2077)","v":0},72.371168547907757,-47.914545454545461,{"$f":"IF(J2077=\"3\",ABS(I2077-Activos!$C$11),0)","v":1},66.82564054024634,-331.55500735459077,-47.914545454545461,-47.914545454545461,-47.914545454545461,-47.914545454545461,-47.914545454545461,-47.914545454545461,-47.914545454545461]
[null,"CREDEZA EN MELANMINE DE 19mm ",-1089,{"$f":"+C2083/CostosyGastos!$D$7","v":-396},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2083<=Activos!$C$8,\"1\",+IF(I2083<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-39.6,59.812698780914161,0,0,{"$f":"PV(wacc,H2083-(Activos!$C$8-E2083),M2083)","v":0},59.812698780914161,-39.6,{"$f":"IF(J2083=\"3\",ABS(I2083-Activos!$C$11),0)","v":2},106.22693194649597,-308.25303166130277,-39.6,-39.6,-39.6,-39.6,-39.6,-39.6,-39.6]
[null,"TALADRO TE 2M 230V-600 WATTS DE POTENCIA",-1505.49,{"$f":"+C2085/CostosyGastos!$D$7","v":-547.45090909090914},2007,"2008-03-13",4,10,2018,{"$f":"+IF(I2085<=Activos!$C$8,\"1\",+IF(I2085<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-54.745090909090912,82.688172532303454,82.688172532303454,-54.745090909090912,{"$f":"PV(wacc,H2085-(Activos!$C$8-E2085),M2085)","v":-327.56869040901336},0,0,{"$f":"IF(J2085=\"3\",ABS(I2085-Activos!$C$11),0)","v":0},0,0,-54.745090909090912,-54.745090909090912,-54.745090909090912,-54.745090909090912,-54.745090909090912,-54.745090909090912,0]
[null,"CARGADOR ESTATICO DE BATERIA (GRUPO ELECTROGENO)",-1689.42,{"$f":"+C2088/CostosyGastos!$D$7","v":-614.33454545454549},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I2088<=Activos!$C$8,\"1\",+IF(I2088<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-61.433429972072737,92.790397748415913,92.790397748415913,-61.433429972072737,{"$f":"PV(wacc,H2088-(Activos!$C$8-E2088),M2088)","v":-305.30280707171437},0,0,{"$f":"IF(J2088=\"3\",ABS(I2088-Activos!$C$11),0)","v":0},0,0,-61.433429972072737,-61.433429972072737,-61.433429972072737,-61.433429972072737,-61.433429972072737,-61.433429972072737,0]
[null,"DESTRUCTORA",-1260.52,{"$f":"+C2093/CostosyGastos!$D$7","v":-458.37090909090909},2008,"2009-06-30",3,10,2019,{"$f":"+IF(I2093<=Activos!$C$8,\"1\",+IF(I2093<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.837090909090911,69.23333614997054,0,0,{"$f":"PV(wacc,H2093-(Activos!$C$8-E2093),M2093)","v":0},69.23333614997054,-45.837090909090911,{"$f":"IF(J2093=\"3\",ABS(I2093-Activos!$C$11),0)","v":1},63.928248331340889,-317.17961360802093,-45.837090909090911,-45.837090909090911,-45.837090909090911,-45.837090909090911,-45.837090909090911,-45.837090909090911,-45.837090909090911]
[null,"KIT DE MULTIMETRO Y SOFTWARE",-1964.43,{"$f":"+C2097/CostosyGastos!$D$7","v":-714.33818181818185},2005,"2006-10-31",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I2097<=Activos!$C$8,\"1\",+IF(I2097<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-71.433789608290923,107.89515990631143,107.89515990631143,-71.433789608290923,{"$f":"PV(wacc,H2097-(Activos!$C$8-E2097),M2097)","v":-276.56574060407206},0,0,{"$f":"IF(J2097=\"3\",ABS(I2097-Activos!$C$11),0)","v":0},0,0,-71.433789608290923,-71.433789608290923,-71.433789608290923,-71.433789608290923,-71.433789608290923,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000BTU/HR",-1242,{"$f":"+C2100/CostosyGastos!$D$7","v":-451.63636363636363},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I2100<=Activos!$C$8,\"1\",+IF(I2100<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.163636363636364,68.216135799720277,0,0,{"$f":"PV(wacc,H2100-(Activos!$C$8-E2100),M2100)","v":0},68.216135799720277,-45.163636363636364,{"$f":"IF(J2100=\"3\",ABS(I2100-Activos!$C$11),0)","v":1},62.988992183801429,-312.51949996918887,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000BTU/HR",-1242,{"$f":"+C2102/CostosyGastos!$D$7","v":-451.63636363636363},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I2102<=Activos!$C$8,\"1\",+IF(I2102<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.163636363636364,68.216135799720277,0,0,{"$f":"PV(wacc,H2102-(Activos!$C$8-E2102),M2102)","v":0},68.216135799720277,-45.163636363636364,{"$f":"IF(J2102=\"3\",ABS(I2102-Activos!$C$11),0)","v":1},62.988992183801429,-312.51949996918887,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364,-45.163636363636364]
[null,"AIRE ACONDICIONADO 18000BTU/HR",-1302.52,{"$f":"+C2105/CostosyGastos!$D$7","v":-473.64363636363635},2008,"2009-04-30",3,10,2019,{"$f":"+IF(I2105<=Activos!$C$8,\"1\",+IF(I2105<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-47.364363636363635,71.54016199827025,0,0,{"$f":"PV(wacc,H2105-(Activos!$C$8-E2105),M2105)","v":0},71.54016199827025,-47.364363636363635,{"$f":"IF(J2105=\"3\",ABS(I2105-Activos!$C$11),0)","v":1},66.058310868957349,-327.74790587751039,-47.364363636363635,-47.364363636363635,{"$f":"+IF($J2105=\"1\",0,IF(W$13<$I2105,$K2105,0))","v":-47.364363636363635},-47.364363636363635,-47.364363636363635,-47.364363636363635,-47.364363636363635]
[null,"MAQUINA DE  SOLDAR / ARCO ELECTRICO 300A",-1092.44,{"$f":"+C2111/CostosyGastos!$D$7","v":-397.25090909090909},2009,40451,2,10,2020,{"$f":"+IF(I2111<=Activos!$C$8,\"1\",+IF(I2111<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-39.725090909090909,60.001638802774899,0,0,{"$f":"PV(wacc,H2111-(Activos!$C$8-E2111),M2111)","v":0},60.001638802774899,-39.725090909090909,{"$f":"IF(J2111=\"3\",ABS(I2111-Activos!$C$11),0)","v":2},106.56248809516075,-309.22676024616499,-39.725090909090909,-39.725090909090909,-39.725090909090909,-39.725090909090909,-39.725090909090909,-39.725090909090909,-39.725090909090909]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000 BTU/HR FRIO TIPO VENTANA",-1075.53,{"$f":"+C2113/CostosyGastos!$D$7","v":-391.10181818181815},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2113<=Activos!$C$8,\"1\",+IF(I2113<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-39.110181818181815,59.072866776709461,0,0,{"$f":"PV(wacc,H2113-(Activos!$C$8-E2113),M2113)","v":0},59.072866776709461,-39.110181818181815,{"$f":"IF(J2113=\"3\",ABS(I2113-Activos!$C$11),0)","v":2},104.91299551553242,-304.44020490604316,-39.110181818181815,-39.110181818181815,-39.110181818181815,-39.110181818181815,-39.110181818181815,-39.110181818181815,-39.110181818181815]
[null,"RADIO PORTATIL (INCLUYE: ANTENA FLEXIBLE, BATERIA DE LITIO-ION DE ALTA CAPACIDAD-2000MAH, CARGADOR RAPIDO DE MESA,CLIP DE CINTO, MANUAL DE USO).",-1386.56,{"$f":"+C2116/CostosyGastos!$D$7","v":-504.20363636363635},2007,"2008-11-10",4,10,2018,{"$f":"+IF(I2116<=Activos!$C$8,\"1\",+IF(I2116<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-50.420363636363632,76.156010671868074,76.156010671868074,-50.420363636363632,{"$f":"PV(wacc,H2116-(Activos!$C$8-E2116),M2116)","v":-301.69157109879274},0,0,{"$f":"IF(J2116=\"3\",ABS(I2116-Activos!$C$11),0)","v":0},0,0,-50.420363636363632,-50.420363636363632,-50.420363636363632,-50.420363636363632,-50.420363636363632,-50.420363636363632,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2121/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2121<=Activos!$C$8,\"1\",+IF(I2121<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2121-(Activos!$C$8-E2121),M2121)","v":-270.48459307966766},0,0,{"$f":"IF(J2121=\"3\",ABS(I2121-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2125/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2125<=Activos!$C$8,\"1\",+IF(I2125<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2125-(Activos!$C$8-E2125),M2125)","v":-270.48459307966766},0,0,{"$f":"IF(J2125=\"3\",ABS(I2125-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2128/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,{"$f":"+(YEAR(F2128)+H2128)","v":2015},{"$f":"+IF(I2128<=Activos!$C$8,\"1\",+IF(I2128<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,{"$f":"+IF(J2128=\"2\",L2128,0)","v":152.30048721449464},{"$f":"+IF(J2128=\"2\",K2128,0)","v":-100.8330909090909},{"$f":"PV(wacc,H2128-(Activos!$C$8-E2128),M2128)","v":-270.48459307966766},0,0,{"$f":"IF(J2128=\"3\",ABS(I2128-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2130/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2130<=Activos!$C$8,\"1\",+IF(I2130<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2130-(Activos!$C$8-E2130),M2130)","v":-270.48459307966766},0,0,{"$f":"IF(J2130=\"3\",ABS(I2130-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2135/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2135<=Activos!$C$8,\"1\",+IF(I2135<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2135-(Activos!$C$8-E2135),M2135)","v":-270.48459307966766},0,0,{"$f":"IF(J2135=\"3\",ABS(I2135-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2137/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2137<=Activos!$C$8,\"1\",+IF(I2137<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2137-(Activos!$C$8-E2137),M2137)","v":-270.48459307966766},0,0,{"$f":"IF(J2137=\"3\",ABS(I2137-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2140/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2140<=Activos!$C$8,\"1\",+IF(I2140<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2140-(Activos!$C$8-E2140),M2140)","v":-270.48459307966766},0,0,{"$f":"IF(J2140=\"3\",ABS(I2140-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"GABINETE METALICO",-2772.91,{"$f":"+C2145/CostosyGastos!$D$7","v":-1008.330909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2145<=Activos!$C$8,\"1\",+IF(I2145<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-100.8330909090909,152.30048721449464,152.30048721449464,-100.8330909090909,{"$f":"PV(wacc,H2145-(Activos!$C$8-E2145),M2145)","v":-270.48459307966766},0,0,{"$f":"IF(J2145=\"3\",ABS(I2145-Activos!$C$11),0)","v":0},0,0,-100.8330909090909,-100.8330909090909,-100.8330909090909,0,0,0,0]
[null,"KIT DE MULTIMETRO Y SOFTWARE",-1964.43,{"$f":"+C2149/CostosyGastos!$D$7","v":-714.33818181818185},2005,"2006-10-31",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I2149<=Activos!$C$8,\"1\",+IF(I2149<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-71.433789608290923,107.89515990631143,107.89515990631143,-71.433789608290923,{"$f":"PV(wacc,H2149-(Activos!$C$8-E2149),M2149)","v":-276.56574060407206},0,0,{"$f":"IF(J2149=\"3\",ABS(I2149-Activos!$C$11),0)","v":0},0,0,-71.433789608290923,-71.433789608290923,-71.433789608290923,-71.433789608290923,-71.433789608290923,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO EVAPORADOR",-1100,{"$f":"+C2153/CostosyGastos!$D$7","v":-400},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2153<=Activos!$C$8,\"1\",+IF(I2153<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-40,60.416867455468847,0,0,{"$f":"PV(wacc,H2153-(Activos!$C$8-E2153),M2153)","v":0},60.416867455468847,-40,{"$f":"IF(J2153=\"3\",ABS(I2153-Activos!$C$11),0)","v":2},107.29993125908683,-311.36669864778059,-40,-40,-40,-40,-40,-40,-40]
[null,"EQUIPO DE AIRE ACONDICIONADO EVAPORADOR",-1100,{"$f":"+C2154/CostosyGastos!$D$7","v":-400},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2154<=Activos!$C$8,\"1\",+IF(I2154<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-40,60.416867455468847,0,0,{"$f":"PV(wacc,H2154-(Activos!$C$8-E2154),M2154)","v":0},60.416867455468847,-40,{"$f":"IF(J2154=\"3\",ABS(I2154-Activos!$C$11),0)","v":2},107.29993125908683,-311.36669864778059,-40,-40,-40,-40,-40,-40,-40]
[null,"ESTANTE",-1386.55,{"$f":"+C2158/CostosyGastos!$D$7","v":-504.2},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2158<=Activos!$C$8,\"1\",+IF(I2158<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-50.42,76.155461427618491,0,0,{"$f":"PV(wacc,H2158-(Activos!$C$8-E2158),M2158)","v":0},76.155461427618491,-50.42,{"$f":"IF(J2158=\"3\",ABS(I2158-Activos!$C$11),0)","v":1},70.319957417431468,-348.89203919668188,-50.42,-50.42,-50.42,-50.42,-50.42,-50.42,-50.42]
[null,"CONVERSORA",-1281.73,{"$f":"+C2163/CostosyGastos!$D$7","v":-466.08363636363634},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I2163<=Activos!$C$8,\"1\",+IF(I2163<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.608363636363634,70.398283203361899,0,0,{"$f":"PV(wacc,H2163-(Activos!$C$8-E2163),M2163)","v":0},70.398283203361899,-46.608363636363634,{"$f":"IF(J2163=\"3\",ABS(I2163-Activos!$C$11),0)","v":1},65.003929912837208,-322.5166012041131,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634]
[null,"CONVERSORA",-1281.73,{"$f":"+C2166/CostosyGastos!$D$7","v":-466.08363636363634},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I2166<=Activos!$C$8,\"1\",+IF(I2166<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.608363636363634,70.398283203361899,0,0,{"$f":"PV(wacc,H2166-(Activos!$C$8-E2166),M2166)","v":0},70.398283203361899,-46.608363636363634,{"$f":"IF(J2166=\"3\",ABS(I2166-Activos!$C$11),0)","v":1},65.003929912837208,-322.5166012041131,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634]
[null,"CONVERSORA",-1281.73,{"$f":"+C2168/CostosyGastos!$D$7","v":-466.08363636363634},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I2168<=Activos!$C$8,\"1\",+IF(I2168<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.608363636363634,70.398283203361899,0,0,{"$f":"PV(wacc,H2168-(Activos!$C$8-E2168),M2168)","v":0},70.398283203361899,-46.608363636363634,{"$f":"IF(J2168=\"3\",ABS(I2168-Activos!$C$11),0)","v":1},65.003929912837208,-322.5166012041131,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634,-46.608363636363634]
[null,"RADIO PORTATIL",-1259.6600000000001,{"$f":"+C2173/CostosyGastos!$D$7","v":-458.05818181818182},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I2173<=Activos!$C$8,\"1\",+IF(I2173<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.805818181818182,69.186101144505358,0,0,{"$f":"PV(wacc,H2173-(Activos!$C$8-E2173),M2173)","v":0},69.186101144505358,-45.805818181818182,{"$f":"IF(J2173=\"3\",ABS(I2173-Activos!$C$11),0)","v":1},63.884632765094459,-316.96321524250283,-45.805818181818182,-45.805818181818182,-45.805818181818182,-45.805818181818182,-45.805818181818182,-45.805818181818182,-45.805818181818182]
[null,"EXTINTOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-1525.98,{"$f":"+C2177/CostosyGastos!$D$7","v":-554.90181818181816},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I2177<=Activos!$C$8,\"1\",+IF(I2177<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-55.490181818181817,83.813573999723943,83.813573999723943,-55.490181818181817,{"$f":"PV(wacc,H2177-(Activos!$C$8-E2177),M2177)","v":-332.02696144799773},0,0,{"$f":"IF(J2177=\"3\",ABS(I2177-Activos!$C$11),0)","v":0},0,0,-55.490181818181817,-55.490181818181817,-55.490181818181817,-55.490181818181817,-55.490181818181817,-55.490181818181817,0]
[null,"MESAS DE REUNIONES 2.40*1.20mts",-1156.5,{"$f":"+C2181/CostosyGastos!$D$7","v":-420.54545454545456},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2181<=Activos!$C$8,\"1\",+IF(I2181<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-42.054545454545455,63.520097465681566,0,0,{"$f":"PV(wacc,H2181-(Activos!$C$8-E2181),M2181)","v":0},63.520097465681566,-42.054545454545455,{"$f":"IF(J2181=\"3\",ABS(I2181-Activos!$C$11),0)","v":2},112.81124591012176,-327.35962453287118,-42.054545454545455,-42.054545454545455,-42.054545454545455,-42.054545454545455,-42.054545454545455,-42.054545454545455,-42.054545454545455]
[null,"PANEL SOLAR DE 120*60*08cm/",-1159.6600000000001,{"$f":"+C2182/CostosyGastos!$D$7","v":-421.6945454545455},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2182<=Activos!$C$8,\"1\",+IF(I2182<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-42.169454545454549,63.693658648553644,0,0,{"$f":"PV(wacc,H2182-(Activos!$C$8-E2182),M2182)","v":0},63.693658648553644,-42.169454545454549,{"$f":"IF(J2182=\"3\",ABS(I2182-Activos!$C$11),0)","v":2},113.1194893490115,-328.25409613989575,-42.169454545454549,-42.169454545454549,-42.169454545454549,-42.169454545454549,-42.169454545454549,-42.169454545454549,-42.169454545454549]
[null,"MULTIMETRO DIGITAL (PORTICOS)",-3346.37,{"$f":"+C2186/CostosyGastos!$D$7","v":-1216.8618181818181},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I2186<=Activos!$C$8,\"1\",+IF(I2186<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-121.68618181818181,183.79744795177933,183.79744795177933,-121.68618181818181,{"$f":"PV(wacc,H2186-(Activos!$C$8-E2186),M2186)","v":-169.71374700008661},0,0,{"$f":"IF(J2186=\"3\",ABS(I2186-Activos!$C$11),0)","v":0},0,0,-121.68618181818181,-121.68618181818181,0,0,0,0,0]
[null,"BALANZA ELECTRONICA",-2500,{"$f":"+C2191/CostosyGastos!$D$7","v":-909.09090909090912},{"$f":"+YEAR(F2191)-1","v":2005},"31/01/2006",{"$f":"C$8-YEAR(F2191)","v":6},10,2016,{"$f":"+IF(I2191<=Activos!$C$8,\"1\",+IF(I2191<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J2191=\"1\",0,D2191/H2191)","v":-90.909090909090907},{"$f":"IF(J2191=\"1\",PMT(wacc,G2191,D2191),PMT(wacc,H2191,D2191))","v":137.31106239879284},137.31106239879284,-90.909090909090907,{"$f":"PV(wacc,H2191-(Activos!$C$8-E2191),M2191)","v":-351.96658384127926},{"$f":"+IF($J2191=\"3\",L2191,0)","v":0},{"$f":"+IF($J2191=\"3\",K2191,0)","v":0},{"$f":"IF(J2191=\"3\",ABS(I2191-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R2191,P2191)","v":0},{"$f":"PV(wacc,H2191-($C$8-E2191),P2191)","v":0},-90.909090909090907,-90.909090909090907,-90.909090909090907,-90.909090909090907,0,0,0]
[null,"EQUIPO ELECTRONICO AHUYENTADOR DE AVES",-3727,{"$f":"+C2194/CostosyGastos!$D$7","v":-1355.2727272727273},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2194<=Activos!$C$8,\"1\",+IF(I2194<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-135.52721851636363,204.70327828979535,204.70327828979535,-135.52721851636363,{"$f":"PV(wacc,H2194-(Activos!$C$8-E2194),M2194)","v":-189.01836922764474},0,0,{"$f":"IF(J2194=\"3\",ABS(I2194-Activos!$C$11),0)","v":0},0,0,-135.52721851636363,-135.52721851636363,-135.52721851636363,0,0,0,0]
[null,"RADIO",-1400,{"$f":"+C2196/CostosyGastos!$D$7","v":-509.09090909090907},2008,"2009-04-16",3,10,2019,{"$f":"+IF(I2196<=Activos!$C$8,\"1\",+IF(I2196<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-50.909090909090907,76.894194943323981,0,0,{"$f":"PV(wacc,H2196-(Activos!$C$8-E2196),M2196)","v":0},76.894194943323981,-50.909090909090907,{"$f":"IF(J2196=\"3\",ABS(I2196-Activos!$C$11),0)","v":1},71.002084587215776,-352.27640898298262,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907,-50.909090909090907]
[null,"SERVIDOR (SISTEMA DE GRABACION/REPRODUCCION DIGITL DE 8 CANALES)",-49703.01,{"$f":"+C2201/CostosyGastos!$D$7","v":-18073.821818181819},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I2201<=Activos!$C$8,\"1\",+IF(I2201<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5493.1644923167014,0,0,{"$f":"PV(wacc,H2201-(Activos!$C$8-E2201),M2201)","v":0},0,0,{"$f":"IF(J2201=\"3\",ABS(I2201-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SERVIDOR( SISTEMA DE GRABACION/REPRODUCCION DE 8 CANALES)",-49703.01,{"$f":"+C2206/CostosyGastos!$D$7","v":-18073.821818181819},2007,"2008-01-14",4,4,2012,{"$f":"+IF(I2206<=Activos!$C$8,\"1\",+IF(I2206<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,5493.1644923167014,0,0,{"$f":"PV(wacc,H2206-(Activos!$C$8-E2206),M2206)","v":0},0,0,{"$f":"IF(J2206=\"3\",ABS(I2206-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TABLERO DE TRANSFERENCIA MANUAL (GRUPO ELECTROGENO)",-1752.52,{"$f":"+C2210/CostosyGastos!$D$7","v":-637.28},2006,"2007-10-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I2210<=Activos!$C$8,\"1\",+IF(I2210<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-63.727974508800003,96.256128056998165,96.256128056998165,-63.727974508800003,{"$f":"PV(wacc,H2210-(Activos!$C$8-E2210),M2210)","v":-316.70589637231762},0,0,{"$f":"IF(J2210=\"3\",ABS(I2210-Activos!$C$11),0)","v":0},0,0,-63.727974508800003,-63.727974508800003,-63.727974508800003,-63.727974508800003,-63.727974508800003,-63.727974508800003,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000 BTU/H C/R.CON UNIDAD EVAPORADORA - COD.2601785.",-2222.69,{"$f":"+C2211/CostosyGastos!$D$7","v":-808.25090909090909},2005,"2006-08-29",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I2211<=Activos!$C$8,\"1\",+IF(I2211<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-80.825058579054556,122.0799381867307,122.0799381867307,-80.825058579054556,{"$f":"PV(wacc,H2211-(Activos!$C$8-E2211),M2211)","v":-312.92532998542322},0,0,{"$f":"IF(J2211=\"3\",ABS(I2211-Activos!$C$11),0)","v":0},0,0,-80.825058579054556,-80.825058579054556,-80.825058579054556,-80.825058579054556,-80.825058579054556,0,0]
[null,"TALADRO ROTO-PERCUTOR 650W,220V, 13mm",-1285,{"$f":"+C2215/CostosyGastos!$D$7","v":-467.27272727272725},2009,"2010-01-31",2,10,2020,{"$f":"+IF(I2215<=Activos!$C$8,\"1\",+IF(I2215<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.727272727272727,70.57788607297951,0,0,{"$f":"PV(wacc,H2215-(Activos!$C$8-E2215),M2215)","v":0},70.57788607297951,-46.727272727272727,{"$f":"IF(J2215=\"3\",ABS(I2215-Activos!$C$11),0)","v":2},125.34582878902415,-363.73291614763463,-46.727272727272727,-46.727272727272727,-46.727272727272727,-46.727272727272727,-46.727272727272727,-46.727272727272727,-46.727272727272727]
[null,"CONSOLA DE MADERA",-5445.32,{"$f":"+C2218/CostosyGastos!$D$7","v":-1980.1163636363635},2002,"2003-11-03",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I2218<=Activos!$C$8,\"1\",+IF(I2218<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-198.01155715898182,299.08099150442405,299.08099150442405,-198.01155715898182,{"$f":"PV(wacc,H2218-(Activos!$C$8-E2218),M2218)","v":-1.1492716142542006E-3},0,0,{"$f":"IF(J2218=\"3\",ABS(I2218-Activos!$C$11),0)","v":0},0,0,-198.01155715898182,-198.01155715898182,0,0,0,0,0]
[null,"EQUIPO INTEGRADOR  DE SERVICIOS",-9799.35,{"$f":"+C2224/CostosyGastos!$D$7","v":-3563.4},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I2224<=Activos!$C$8,\"1\",+IF(I2224<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-356.33985746400003,538.22352296997758,538.22352296997758,-356.33985746400003,{"$f":"PV(wacc,H2224-(Activos!$C$8-E2224),M2224)","v":-2.0682190933024877E-3},0,0,{"$f":"IF(J2224=\"3\",ABS(I2224-Activos!$C$11),0)","v":0},0,0,-356.33985746400003,-356.33985746400003,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO DE 24000 BTU/MONOPLASTICO (EVAPORADOR/CONDENSADOR)",-1275,{"$f":"+C2226/CostosyGastos!$D$7","v":-463.63636363636363},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2226<=Activos!$C$8,\"1\",+IF(I2226<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.36363636363636,70.028641823384348,0,0,{"$f":"PV(wacc,H2226-(Activos!$C$8-E2226),M2226)","v":0},70.028641823384348,-46.36363636363636,{"$f":"IF(J2226=\"3\",ABS(I2226-Activos!$C$11),0)","v":2},124.37037486848702,-360.90230979629121,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO DE 24000 BTU/MONOPLASTICO (EVAPORADOR/CONDENSADOR)",-1275,{"$f":"+C2229/CostosyGastos!$D$7","v":-463.63636363636363},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2229<=Activos!$C$8,\"1\",+IF(I2229<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-46.36363636363636,70.028641823384348,0,0,{"$f":"PV(wacc,H2229-(Activos!$C$8-E2229),M2229)","v":0},70.028641823384348,-46.36363636363636,{"$f":"IF(J2229=\"3\",ABS(I2229-Activos!$C$11),0)","v":2},124.37037486848702,-360.90230979629121,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636,-46.36363636363636]
[null,"PINZAS AMPERIMETRICAS DIGITAL  RMS ",-1247.83,{"$f":"+C2234/CostosyGastos!$D$7","v":-453.75636363636363},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2234<=Activos!$C$8,\"1\",+IF(I2234<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.37563636363636,68.536345197234255,0,0,{"$f":"PV(wacc,H2234-(Activos!$C$8-E2234),M2234)","v":0},68.536345197234255,-45.37563636363636,{"$f":"IF(J2234=\"3\",ABS(I2234-Activos!$C$11),0)","v":2},121.72006656638756,-353.21155233969091,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636]
[null,"PINZAS AMPERIMETRICAS DIGITAL  RMS ",-1247.83,{"$f":"+C2238/CostosyGastos!$D$7","v":-453.75636363636363},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2238<=Activos!$C$8,\"1\",+IF(I2238<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.37563636363636,68.536345197234255,0,0,{"$f":"PV(wacc,H2238-(Activos!$C$8-E2238),M2238)","v":0},68.536345197234255,-45.37563636363636,{"$f":"IF(J2238=\"3\",ABS(I2238-Activos!$C$11),0)","v":2},121.72006656638756,-353.21155233969091,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636]
[null,"PINZAS AMPERIMETRICAS DIGITAL  RMS ",-1247.83,{"$f":"+C2239/CostosyGastos!$D$7","v":-453.75636363636363},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2239<=Activos!$C$8,\"1\",+IF(I2239<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.37563636363636,68.536345197234255,0,0,{"$f":"PV(wacc,H2239-(Activos!$C$8-E2239),M2239)","v":0},68.536345197234255,-45.37563636363636,{"$f":"IF(J2239=\"3\",ABS(I2239-Activos!$C$11),0)","v":2},121.72006656638756,-353.21155233969091,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636]
[null,"PINZAS AMPERIMETRICAS DIGITAL  RMS ",-1247.83,{"$f":"+C2243/CostosyGastos!$D$7","v":-453.75636363636363},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2243<=Activos!$C$8,\"1\",+IF(I2243<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-45.37563636363636,68.536345197234255,0,0,{"$f":"PV(wacc,H2243-(Activos!$C$8-E2243),M2243)","v":0},68.536345197234255,-45.37563636363636,{"$f":"IF(J2243=\"3\",ABS(I2243-Activos!$C$11),0)","v":2},121.72006656638756,-353.21155233969091,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636,-45.37563636363636]
[null,"BALANZA ELECTRONICA",-2686,{"$f":"+C2246/CostosyGastos!$D$7","v":-976.72727272727275},2004,"2005-12-29",7,10,2015,{"$f":"+IF(I2246<=Activos!$C$8,\"1\",+IF(I2246<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-97.672727272727272,147.52700544126301,147.52700544126301,-97.672727272727272,{"$f":"PV(wacc,H2246-(Activos!$C$8-E2246),M2246)","v":-262.00692305627928},0,0,{"$f":"IF(J2246=\"3\",ABS(I2246-Activos!$C$11),0)","v":0},0,0,-97.672727272727272,-97.672727272727272,-97.672727272727272,0,0,0,0]
[null,"ANTENA",-1362.43,{"$f":"+C2252/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2252<=Activos!$C$8,\"1\",+IF(I2252<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2252-(Activos!$C$8-E2252),M2252)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2252=\"3\",ABS(I2252-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"ANTENA",-1362.43,{"$f":"+C2254/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2254<=Activos!$C$8,\"1\",+IF(I2254<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2254-(Activos!$C$8-E2254),M2254)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2254=\"3\",ABS(I2254-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"ANTENA",-1362.43,{"$f":"+C2257/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2257<=Activos!$C$8,\"1\",+IF(I2257<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2257-(Activos!$C$8-E2257),M2257)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2257=\"3\",ABS(I2257-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"ANTENA",-1362.43,{"$f":"+C2262/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2262<=Activos!$C$8,\"1\",+IF(I2262<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2262-(Activos!$C$8-E2262),M2262)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2262=\"3\",ABS(I2262-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"ANTENA",-1362.43,{"$f":"+C2266/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2266<=Activos!$C$8,\"1\",+IF(I2266<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2266-(Activos!$C$8-E2266),M2266)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2266=\"3\",ABS(I2266-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"ANTENA",-1362.43,{"$f":"+C2267/CostosyGastos!$D$7","v":-495.42909090909092},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2267<=Activos!$C$8,\"1\",+IF(I2267<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-49.542909090909092,74.830684297594928,0,0,{"$f":"PV(wacc,H2267-(Activos!$C$8-E2267),M2267)","v":0},74.830684297594928,-49.542909090909092,{"$f":"IF(J2267=\"3\",ABS(I2267-Activos!$C$11),0)","v":1},69.096692931543146,-342.82281992191787,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092,-49.542909090909092]
[null,"INDICADOR DIGITAL",-3634.71,{"$f":"+C2271/CostosyGastos!$D$7","v":-1321.7127272727273},2003,"2004-12-19",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2271<=Activos!$C$8,\"1\",+IF(I2271<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.17121985876364,199.63430443592759,199.63430443592759,-132.17121985876364,{"$f":"PV(wacc,H2271-(Activos!$C$8-E2271),M2271)","v":-184.3377936183023},0,0,{"$f":"IF(J2271=\"3\",ABS(I2271-Activos!$C$11),0)","v":0},0,0,-132.17121985876364,-132.17121985876364,-132.17121985876364,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.1,{"$f":"+C2276/CostosyGastos!$D$7","v":-489.85454545454542},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2276<=Activos!$C$8,\"1\",+IF(I2276<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985454545454544,73.988692862965522,0,0,{"$f":"PV(wacc,H2276-(Activos!$C$8-E2276),M2276)","v":0},73.988692862965522,-48.985454545454544,{"$f":"IF(J2276=\"3\",ABS(I2276-Activos!$C$11),0)","v":2},131.40339763555988,-381.31098158947748,-48.985454545454544,-48.985454545454544,-48.985454545454544,-48.985454545454544,-48.985454545454544,-48.985454545454544,-48.985454545454544]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2279/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2279<=Activos!$C$8,\"1\",+IF(I2279<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2279-(Activos!$C$8-E2279),M2279)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2279=\"3\",ABS(I2279-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2281/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2281<=Activos!$C$8,\"1\",+IF(I2281<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2281-(Activos!$C$8-E2281),M2281)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2281=\"3\",ABS(I2281-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2287/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2287<=Activos!$C$8,\"1\",+IF(I2287<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2287-(Activos!$C$8-E2287),M2287)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2287=\"3\",ABS(I2287-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2290/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2290<=Activos!$C$8,\"1\",+IF(I2290<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2290-(Activos!$C$8-E2290),M2290)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2290=\"3\",ABS(I2290-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2294/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2294<=Activos!$C$8,\"1\",+IF(I2294<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2294-(Activos!$C$8-E2294),M2294)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2294=\"3\",ABS(I2294-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2295/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2295<=Activos!$C$8,\"1\",+IF(I2295<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2295-(Activos!$C$8-E2295),M2295)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2295=\"3\",ABS(I2295-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2299/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2299<=Activos!$C$8,\"1\",+IF(I2299<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2299-(Activos!$C$8-E2299),M2299)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2299=\"3\",ABS(I2299-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2304/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2304<=Activos!$C$8,\"1\",+IF(I2304<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2304-(Activos!$C$8-E2304),M2304)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2304=\"3\",ABS(I2304-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2307/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2307<=Activos!$C$8,\"1\",+IF(I2307<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2307-(Activos!$C$8-E2307),M2307)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2307=\"3\",ABS(I2307-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2309/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2309<=Activos!$C$8,\"1\",+IF(I2309<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2309-(Activos!$C$8-E2309),M2309)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2309=\"3\",ABS(I2309-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"EQUIPO DE AIRE ACONDICIONADO 24,000 BTU/HR, T/VENTANA FRIO-FRIO",-1347.11,{"$f":"+C2315/CostosyGastos!$D$7","v":-489.85818181818178},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I2315<=Activos!$C$8,\"1\",+IF(I2315<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.985818181818175,73.989242107215119,0,0,{"$f":"PV(wacc,H2315-(Activos!$C$8-E2315),M2315)","v":0},73.989242107215119,-48.985818181818175,{"$f":"IF(J2315=\"3\",ABS(I2315-Activos!$C$11),0)","v":2},131.40437308948043,-381.3138121958288,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175,-48.985818181818175]
[null,"MOTOGUADAÑA (Incluye:Cuchilla Trimmy, Mochila y Kit de mantenimiento.)",-1472.27,{"$f":"+C2318/CostosyGastos!$D$7","v":-535.37090909090909},2008,"2009-06-30",3,10,2019,{"$f":"+IF(I2318<=Activos!$C$8,\"1\",+IF(I2318<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-53.537090909090907,80.863583135148289,0,0,{"$f":"PV(wacc,H2318-(Activos!$C$8-E2318),M2318)","v":0},80.863583135148289,-53.537090909090907,{"$f":"IF(J2318=\"3\",ABS(I2318-Activos!$C$11),0)","v":1},74.667313625157263,-370.46142046669706,-53.537090909090907,-53.537090909090907,-53.537090909090907,-53.537090909090907,-53.537090909090907,-53.537090909090907,-53.537090909090907]
[null,"EQUIPO DE AIRE ACONDICIONADO",-1910,{"$f":"+C2323/CostosyGastos!$D$7","v":-694.5454545454545},2006,"2007-08-28",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I2323<=Activos!$C$8,\"1\",+IF(I2323<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-69.454517672727277,104.905624237593,104.905624237593,-69.454517672727277,{"$f":"PV(wacc,H2323-(Activos!$C$8-E2323),M2323)","v":-345.16482669020985},0,0,{"$f":"IF(J2323=\"3\",ABS(I2323-Activos!$C$11),0)","v":0},0,0,-69.454517672727277,-69.454517672727277,-69.454517672727277,-69.454517672727277,-69.454517672727277,-69.454517672727277,0]
[null,"EQUIPO ELECTRONICO AUYENTADOR DE AVES",-3727,{"$f":"+C2324/CostosyGastos!$D$7","v":-1355.2727272727273},2003,"2004-12-23",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2324<=Activos!$C$8,\"1\",+IF(I2324<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-135.52721851636363,204.70327828979535,204.70327828979535,-135.52721851636363,{"$f":"PV(wacc,H2324-(Activos!$C$8-E2324),M2324)","v":-189.01836922764474},0,0,{"$f":"IF(J2324=\"3\",ABS(I2324-Activos!$C$11),0)","v":0},0,0,-135.52721851636363,-135.52721851636363,-135.52721851636363,0,0,0,0]
[null,"TRANQUERA DE SALIDA",-12276.86,{"$f":"+C2328/CostosyGastos!$D$7","v":-4464.3127272727279},2001,"2002-11-12",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I2328<=Activos!$C$8,\"1\",+IF(I2328<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-446.43109415476374,674.29929946467871,674.29929946467871,-446.43109415476374,{"$f":"PV(wacc,H2328-(Activos!$C$8-E2328),M2328)","v":674.29649332663473},0,0,{"$f":"IF(J2328=\"3\",ABS(I2328-Activos!$C$11),0)","v":0},0,0,-446.43109415476374,0,0,0,0,0,0]
[null,"CAJA DE METAL(SISTEMA DE COMUNICACION VHF-AA)",-2968.91,{"$f":"+C2332/CostosyGastos!$D$7","v":-1079.6036363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2332<=Activos!$C$8,\"1\",+IF(I2332<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-107.96036363636362,163.06567450655999,163.06567450655999,-107.96036363636362,{"$f":"PV(wacc,H2332-(Activos!$C$8-E2332),M2332)","v":-289.60348992219582},0,0,{"$f":"IF(J2332=\"3\",ABS(I2332-Activos!$C$11),0)","v":0},0,0,-107.96036363636362,-107.96036363636362,-107.96036363636362,0,0,0,0]
[null,"RADIO PORTATIL",-1628,{"$f":"+C2337/CostosyGastos!$D$7","v":-592},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2337<=Activos!$C$8,\"1\",+IF(I2337<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-59.2,89.416963834093892,89.416963834093892,-59.2,{"$f":"PV(wacc,H2337-(Activos!$C$8-E2337),M2337)","v":-354.22475605010573},0,0,{"$f":"IF(J2337=\"3\",ABS(I2337-Activos!$C$11),0)","v":0},0,0,-59.2,-59.2,-59.2,-59.2,-59.2,-59.2,0]
[null,"RADIO PORTATIL",-1628,{"$f":"+C2339/CostosyGastos!$D$7","v":-592},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2339<=Activos!$C$8,\"1\",+IF(I2339<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-59.2,89.416963834093892,89.416963834093892,-59.2,{"$f":"PV(wacc,H2339-(Activos!$C$8-E2339),M2339)","v":-354.22475605010573},0,0,{"$f":"IF(J2339=\"3\",ABS(I2339-Activos!$C$11),0)","v":0},0,0,-59.2,-59.2,-59.2,-59.2,-59.2,-59.2,0]
[null,"ESCALERA TELESCOPICA",-2283.19,{"$f":"+C2342/CostosyGastos!$D$7","v":-830.25090909090909},2005,"2006-12-30",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I2342<=Activos!$C$8,\"1\",+IF(I2342<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-83.025057699054557,125.40286502776438,125.40286502776438,-83.025057699054557,{"$f":"PV(wacc,H2342-(Activos!$C$8-E2342),M2342)","v":-321.44292913965432},0,0,{"$f":"IF(J2342=\"3\",ABS(I2342-Activos!$C$11),0)","v":0},0,0,-83.025057699054557,-83.025057699054557,-83.025057699054557,-83.025057699054557,-83.025057699054557,0,0]
[null,"RADIO PORTATIL",-1650,{"$f":"+C2347/CostosyGastos!$D$7","v":-600},2007,"2008-12-16",4,10,2018,{"$f":"+IF(I2347<=Activos!$C$8,\"1\",+IF(I2347<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-60,90.625301183203263,90.625301183203263,-60,{"$f":"PV(wacc,H2347-(Activos!$C$8-E2347),M2347)","v":-359.01157707780987},0,0,{"$f":"IF(J2347=\"3\",ABS(I2347-Activos!$C$11),0)","v":0},0,0,-60,-60,-60,-60,-60,-60,0]
[null,"RADIO PORTATIL",-1650,{"$f":"+C2351/CostosyGastos!$D$7","v":-600},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2351<=Activos!$C$8,\"1\",+IF(I2351<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-60,90.625301183203263,90.625301183203263,-60,{"$f":"PV(wacc,H2351-(Activos!$C$8-E2351),M2351)","v":-359.01157707780987},0,0,{"$f":"IF(J2351=\"3\",ABS(I2351-Activos!$C$11),0)","v":0},0,0,-60,-60,-60,-60,-60,-60,0]
[null,"RADIO PORTATIL",-1650,{"$f":"+C2352/CostosyGastos!$D$7","v":-600},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2352<=Activos!$C$8,\"1\",+IF(I2352<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-60,90.625301183203263,90.625301183203263,-60,{"$f":"PV(wacc,H2352-(Activos!$C$8-E2352),M2352)","v":-359.01157707780987},0,0,{"$f":"IF(J2352=\"3\",ABS(I2352-Activos!$C$11),0)","v":0},0,0,-60,-60,-60,-60,-60,-60,0]
[null,"CAÑON DE ESTRUENDO A GAS PROPANO",-3978.03,{"$f":"+C2356/CostosyGastos!$D$7","v":-1446.5563636363638},2003,"2004-11-16",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2356<=Activos!$C$8,\"1\",+IF(I2356<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-144.65557850138185,218.49095308160847,218.49095308160847,-144.65557850138185,{"$f":"PV(wacc,H2356-(Activos!$C$8-E2356),M2356)","v":-201.74959574420384},0,0,{"$f":"IF(J2356=\"3\",ABS(I2356-Activos!$C$11),0)","v":0},0,0,-144.65557850138185,-144.65557850138185,-144.65557850138185,0,0,0,0]
[null,"TELEFONO RDSI",-1505.37,{"$f":"+C2360/CostosyGastos!$D$7","v":-547.4072727272727},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2360<=Activos!$C$8,\"1\",+IF(I2360<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-54.74072727272727,82.681581601308295,0,0,{"$f":"PV(wacc,H2360-(Activos!$C$8-E2360),M2360)","v":0},82.681581601308295,-54.74072727272727,{"$f":"IF(J2360=\"3\",ABS(I2360-Activos!$C$11),0)","v":1},76.346005767897864,-378.79024127908036,-54.74072727272727,-54.74072727272727,{"$f":"+IF($J2360=\"1\",0,IF(W$13<$I2360,$K2360,0))","v":-54.74072727272727},-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727]
[null,"TELEFONO RDSI",-1505.37,{"$f":"+C2365/CostosyGastos!$D$7","v":-547.4072727272727},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2365<=Activos!$C$8,\"1\",+IF(I2365<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-54.74072727272727,82.681581601308295,0,0,{"$f":"PV(wacc,H2365-(Activos!$C$8-E2365),M2365)","v":0},82.681581601308295,-54.74072727272727,{"$f":"IF(J2365=\"3\",ABS(I2365-Activos!$C$11),0)","v":1},76.346005767897864,-378.79024127908036,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727]
[null,"TELEFONO RDSI",-1505.37,{"$f":"+C2367/CostosyGastos!$D$7","v":-547.4072727272727},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2367<=Activos!$C$8,\"1\",+IF(I2367<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-54.74072727272727,82.681581601308295,0,0,{"$f":"PV(wacc,H2367-(Activos!$C$8-E2367),M2367)","v":0},82.681581601308295,-54.74072727272727,{"$f":"IF(J2367=\"3\",ABS(I2367-Activos!$C$11),0)","v":1},76.346005767897864,-378.79024127908036,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727]
[null,"TELEFONO RDSI",-1505.37,{"$f":"+C2370/CostosyGastos!$D$7","v":-547.4072727272727},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2370<=Activos!$C$8,\"1\",+IF(I2370<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-54.74072727272727,82.681581601308295,0,0,{"$f":"PV(wacc,H2370-(Activos!$C$8-E2370),M2370)","v":0},82.681581601308295,-54.74072727272727,{"$f":"IF(J2370=\"3\",ABS(I2370-Activos!$C$11),0)","v":1},76.346005767897864,-378.79024127908036,{"$f":"+IF($J2370=\"1\",0,IF(U$13<$I2370,$K2370,0))","v":-54.74072727272727},-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727,-54.74072727272727]
[null,"RADIO TRANSMISORES RECEPTORES 5 VATIOS DE POTENCIA (ANTENA, BATERIA, CLIP Y CARGADOR DE BATERIA RAPIDO)",-1345,{"$f":"+C2375/CostosyGastos!$D$7","v":-489.09090909090907},2009,40451,2,10,2020,{"$f":"+IF(I2375<=Activos!$C$8,\"1\",+IF(I2375<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.909090909090907,73.87335157055054,0,0,{"$f":"PV(wacc,H2375-(Activos!$C$8-E2375),M2375)","v":0},73.87335157055054,-48.909090909090907,{"$f":"IF(J2375=\"3\",ABS(I2375-Activos!$C$11),0)","v":2},131.1985523122471,-380.71655425569537,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907]
[null,"EQUIPO DE AIRE ACONDICIONADO",-2884.45,{"$f":"+C2379/CostosyGastos!$D$7","v":-1048.890909090909},2005,"31/01/2006",6,10,2016,{"$f":"+IF(I2379<=Activos!$C$8,\"1\",+IF(I2379<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-104.8890909090909,158.42675757447918,158.42675757447918,-104.8890909090909,{"$f":"PV(wacc,H2379-(Activos!$C$8-E2379),M2379)","v":-406.09200510439109},0,0,{"$f":"IF(J2379=\"3\",ABS(I2379-Activos!$C$11),0)","v":0},0,0,-104.8890909090909,-104.8890909090909,-104.8890909090909,-104.8890909090909,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO",-2884.45,{"$f":"+C2380/CostosyGastos!$D$7","v":-1048.890909090909},2005,"31/01/2006",6,10,2016,{"$f":"+IF(I2380<=Activos!$C$8,\"1\",+IF(I2380<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-104.8890909090909,158.42675757447918,158.42675757447918,-104.8890909090909,{"$f":"PV(wacc,H2380-(Activos!$C$8-E2380),M2380)","v":-406.09200510439109},0,0,{"$f":"IF(J2380=\"3\",ABS(I2380-Activos!$C$11),0)","v":0},0,0,-104.8890909090909,-104.8890909090909,-104.8890909090909,-104.8890909090909,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO DE 60,000 BTU/HR DE 220V, FASES, 60HZ.",-1792.16,{"$f":"+C2384/CostosyGastos!$D$7","v":-651.6945454545455},2007,"2008-07-24",4,10,{"$f":"+(YEAR(F2384)+H2384)","v":2018},{"$f":"+IF(I2384<=Activos!$C$8,\"1\",+IF(I2384<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-65.169454545454556,98.433357435448229,{"$f":"+IF(J2384=\"2\",L2384,0)","v":98.433357435448229},{"$f":"+IF(J2384=\"2\",K2384,0)","v":-65.169454545454556},{"$f":"PV(wacc,H2384-(Activos!$C$8-E2384),M2384)","v":-389.94314422773806},0,0,{"$f":"IF(J2384=\"3\",ABS(I2384-Activos!$C$11),0)","v":0},0,0,-65.169454545454556,-65.169454545454556,-65.169454545454556,-65.169454545454556,-65.169454545454556,-65.169454545454556,0]
[null,"RADIOS TRANSMISORES RECEPTORES 16 canales, 5 vatios de potencia - incluye ,bateria,cargador de bateria ràpido",-1345,{"$f":"+C2389/CostosyGastos!$D$7","v":-489.09090909090907},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I2389<=Activos!$C$8,\"1\",+IF(I2389<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.909090909090907,73.87335157055054,0,0,{"$f":"PV(wacc,H2389-(Activos!$C$8-E2389),M2389)","v":0},73.87335157055054,-48.909090909090907,{"$f":"IF(J2389=\"3\",ABS(I2389-Activos!$C$11),0)","v":2},131.1985523122471,-380.71655425569537,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907]
[null,"RADIOS TRANSMISORES RECEPTORES 16 canales, 5 vatios de potencia - incluye ,bateria,cargador de bateria ràpido",-1345,{"$f":"+C2392/CostosyGastos!$D$7","v":-489.09090909090907},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I2392<=Activos!$C$8,\"1\",+IF(I2392<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-48.909090909090907,73.87335157055054,0,0,{"$f":"PV(wacc,H2392-(Activos!$C$8-E2392),M2392)","v":0},73.87335157055054,-48.909090909090907,{"$f":"IF(J2392=\"3\",ABS(I2392-Activos!$C$11),0)","v":2},131.1985523122471,-380.71655425569537,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907,-48.909090909090907]
[null,"EQUIPO DE COMPRESION (SISTEMA DE COMUNICACION VHF- AA)",-3103.07,{"$f":"+C2394/CostosyGastos!$D$7","v":-1128.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2394<=Activos!$C$8,\"1\",+IF(I2394<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-112.8389090909091,170.43433535912885,170.43433535912885,-112.8389090909091,{"$f":"PV(wacc,H2394-(Activos!$C$8-E2394),M2394)","v":-302.69017972012239},0,0,{"$f":"IF(J2394=\"3\",ABS(I2394-Activos!$C$11),0)","v":0},0,0,-112.8389090909091,-112.8389090909091,-112.8389090909091,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO",-1620,{"$f":"+C2400/CostosyGastos!$D$7","v":-589.09090909090912},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I2400<=Activos!$C$8,\"1\",+IF(I2400<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-58.909090909090914,88.977568434417762,0,0,{"$f":"PV(wacc,H2400-(Activos!$C$8-E2400),M2400)","v":0},88.977568434417762,-58.909090909090914,{"$f":"IF(J2400=\"3\",ABS(I2400-Activos!$C$11),0)","v":1},82.159555022349693,-407.63413039459425,-58.909090909090914,-58.909090909090914,-58.909090909090914,-58.909090909090914,-58.909090909090914,-58.909090909090914,-58.909090909090914]
[null,"MONITOR (SISTEMA DE COMUNICACIONES VHF-AA)",-3136.6,{"$f":"+C2403/CostosyGastos!$D$7","v":-1140.5818181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2403<=Activos!$C$8,\"1\",+IF(I2403<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-114.05818181818181,172.27595132802142,172.27595132802142,-114.05818181818181,{"$f":"PV(wacc,H2403-(Activos!$C$8-E2403),M2403)","v":-305.96087671568336},0,0,{"$f":"IF(J2403=\"3\",ABS(I2403-Activos!$C$11),0)","v":0},0,0,-114.05818181818181,-114.05818181818181,-114.05818181818181,0,0,0,0]
[null,"MONITOR (SISTEMA DE COMUNICACIONES VHF-AA)",-3136.6,{"$f":"+C2405/CostosyGastos!$D$7","v":-1140.5818181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2405<=Activos!$C$8,\"1\",+IF(I2405<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-114.05818181818181,172.27595132802142,172.27595132802142,-114.05818181818181,{"$f":"PV(wacc,H2405-(Activos!$C$8-E2405),M2405)","v":-305.96087671568336},0,0,{"$f":"IF(J2405=\"3\",ABS(I2405-Activos!$C$11),0)","v":0},0,0,-114.05818181818181,-114.05818181818181,-114.05818181818181,0,0,0,0]
[null,"CPU (ESTACION DGPS DIFERENCIAL)",-1806,{"$f":"+C2408/CostosyGastos!$D$7","v":-656.72727272727275},2009,"2010-08-31",2,4,2014,{"$f":"+IF(I2408<=Activos!$C$8,\"1\",+IF(I2408<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-164.18181818181819,199.59867768821167,199.59867768821167,-164.18181818181819,{"$f":"PV(wacc,H2408-(Activos!$C$8-E2408),M2408)","v":-184.30418846520794},0,0,{"$f":"IF(J2408=\"3\",ABS(I2408-Activos!$C$11),0)","v":0},0,0,-164.18181818181819,-164.18181818181819,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO (EVAPORADOR/CONDENSADOR)",-5260.05,{"$f":"+C2412/CostosyGastos!$D$7","v":-1912.7454545454545},2002,"2003-05-31",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I2412<=Activos!$C$8,\"1\",+IF(I2412<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-191.27446894472729,288.90514595337754,288.90514595337754,-191.27446894472729,{"$f":"PV(wacc,H2412-(Activos!$C$8-E2412),M2412)","v":-1.1101691277202825E-3},0,0,{"$f":"IF(J2412=\"3\",ABS(I2412-Activos!$C$11),0)","v":0},0,0,-191.27446894472729,-191.27446894472729,0,0,0,0,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2417/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2417<=Activos!$C$8,\"1\",+IF(I2417<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2417-(Activos!$C$8-E2417),M2417)","v":-385.84823642131107},0,0,{"$f":"IF(J2417=\"3\",ABS(I2417-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2420/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2420<=Activos!$C$8,\"1\",+IF(I2420<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2420-(Activos!$C$8-E2420),M2420)","v":-385.84823642131107},0,0,{"$f":"IF(J2420=\"3\",ABS(I2420-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2422/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2422<=Activos!$C$8,\"1\",+IF(I2422<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2422-(Activos!$C$8-E2422),M2422)","v":-385.84823642131107},0,0,{"$f":"IF(J2422=\"3\",ABS(I2422-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2428/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2428<=Activos!$C$8,\"1\",+IF(I2428<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2428-(Activos!$C$8-E2428),M2428)","v":-385.84823642131107},0,0,{"$f":"IF(J2428=\"3\",ABS(I2428-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2431/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2431<=Activos!$C$8,\"1\",+IF(I2431<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2431-(Activos!$C$8-E2431),M2431)","v":-385.84823642131107},0,0,{"$f":"IF(J2431=\"3\",ABS(I2431-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2433/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2433<=Activos!$C$8,\"1\",+IF(I2433<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2433-(Activos!$C$8-E2433),M2433)","v":-385.84823642131107},0,0,{"$f":"IF(J2433=\"3\",ABS(I2433-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2436/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2436<=Activos!$C$8,\"1\",+IF(I2436<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2436-(Activos!$C$8-E2436),M2436)","v":-385.84823642131107},0,0,{"$f":"IF(J2436=\"3\",ABS(I2436-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2440/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2440<=Activos!$C$8,\"1\",+IF(I2440<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2440-(Activos!$C$8-E2440),M2440)","v":-385.84823642131107},0,0,{"$f":"IF(J2440=\"3\",ABS(I2440-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2445/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2445<=Activos!$C$8,\"1\",+IF(I2445<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2445-(Activos!$C$8-E2445),M2445)","v":-385.84823642131107},0,0,{"$f":"IF(J2445=\"3\",ABS(I2445-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,{"$f":"+IF($J2445=\"1\",0,IF(W$13<$I2445,$K2445,0))","v":-64.485090909090914},-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2450/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2450<=Activos!$C$8,\"1\",+IF(I2450<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2450-(Activos!$C$8-E2450),M2450)","v":-385.84823642131107},0,0,{"$f":"IF(J2450=\"3\",ABS(I2450-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2452/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2452<=Activos!$C$8,\"1\",+IF(I2452<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2452-(Activos!$C$8-E2452),M2452)","v":-385.84823642131107},0,0,{"$f":"IF(J2452=\"3\",ABS(I2452-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2455/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2455<=Activos!$C$8,\"1\",+IF(I2455<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2455-(Activos!$C$8-E2455),M2455)","v":-385.84823642131107},0,0,{"$f":"IF(J2455=\"3\",ABS(I2455-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2460/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2460<=Activos!$C$8,\"1\",+IF(I2460<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2460-(Activos!$C$8-E2460),M2460)","v":-385.84823642131107},0,0,{"$f":"IF(J2460=\"3\",ABS(I2460-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2464/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2464<=Activos!$C$8,\"1\",+IF(I2464<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2464-(Activos!$C$8-E2464),M2464)","v":-385.84823642131107},0,0,{"$f":"IF(J2464=\"3\",ABS(I2464-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2465/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2465<=Activos!$C$8,\"1\",+IF(I2465<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2465-(Activos!$C$8-E2465),M2465)","v":-385.84823642131107},0,0,{"$f":"IF(J2465=\"3\",ABS(I2465-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2469/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2469<=Activos!$C$8,\"1\",+IF(I2469<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2469-(Activos!$C$8-E2469),M2469)","v":-385.84823642131107},0,0,{"$f":"IF(J2469=\"3\",ABS(I2469-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2473/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2473<=Activos!$C$8,\"1\",+IF(I2473<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2473-(Activos!$C$8-E2473),M2473)","v":-385.84823642131107},0,0,{"$f":"IF(J2473=\"3\",ABS(I2473-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2478/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2478<=Activos!$C$8,\"1\",+IF(I2478<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2478-(Activos!$C$8-E2478),M2478)","v":-385.84823642131107},0,0,{"$f":"IF(J2478=\"3\",ABS(I2478-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2481/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2481<=Activos!$C$8,\"1\",+IF(I2481<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2481-(Activos!$C$8-E2481),M2481)","v":-385.84823642131107},0,0,{"$f":"IF(J2481=\"3\",ABS(I2481-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2483/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2483<=Activos!$C$8,\"1\",+IF(I2483<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2483-(Activos!$C$8-E2483),M2483)","v":-385.84823642131107},0,0,{"$f":"IF(J2483=\"3\",ABS(I2483-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2488/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2488<=Activos!$C$8,\"1\",+IF(I2488<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2488-(Activos!$C$8-E2488),M2488)","v":-385.84823642131107},0,0,{"$f":"IF(J2488=\"3\",ABS(I2488-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2492/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2492<=Activos!$C$8,\"1\",+IF(I2492<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2492-(Activos!$C$8-E2492),M2492)","v":-385.84823642131107},0,0,{"$f":"IF(J2492=\"3\",ABS(I2492-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2493/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2493<=Activos!$C$8,\"1\",+IF(I2493<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2493-(Activos!$C$8-E2493),M2493)","v":-385.84823642131107},0,0,{"$f":"IF(J2493=\"3\",ABS(I2493-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2497/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2497<=Activos!$C$8,\"1\",+IF(I2497<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2497-(Activos!$C$8-E2497),M2497)","v":-385.84823642131107},0,0,{"$f":"IF(J2497=\"3\",ABS(I2497-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2501/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2501<=Activos!$C$8,\"1\",+IF(I2501<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2501-(Activos!$C$8-E2501),M2501)","v":-385.84823642131107},0,0,{"$f":"IF(J2501=\"3\",ABS(I2501-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2506/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2506<=Activos!$C$8,\"1\",+IF(I2506<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2506-(Activos!$C$8-E2506),M2506)","v":-385.84823642131107},0,0,{"$f":"IF(J2506=\"3\",ABS(I2506-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2509/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2509<=Activos!$C$8,\"1\",+IF(I2509<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2509-(Activos!$C$8-E2509),M2509)","v":-385.84823642131107},0,0,{"$f":"IF(J2509=\"3\",ABS(I2509-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2511/CostosyGastos!$D$7","v":-644.85090909090911},{"$f":"+YEAR(F2511)-1","v":2007},"2008-10-24",{"$f":"C$8-YEAR(F2511)","v":4},10,2018,{"$f":"+IF(I2511<=Activos!$C$8,\"1\",+IF(I2511<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J2511=\"1\",0,D2511/H2511)","v":-64.485090909090914},{"$f":"IF(J2511=\"1\",PMT(wacc,G2511,D2511),PMT(wacc,H2511,D2511))","v":97.399679757710103},97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2511-(Activos!$C$8-E2511),M2511)","v":-385.84823642131107},{"$f":"+IF($J2511=\"3\",L2511,0)","v":0},{"$f":"+IF($J2511=\"3\",K2511,0)","v":0},{"$f":"IF(J2511=\"3\",ABS(I2511-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R2511,P2511)","v":0},{"$f":"PV(wacc,H2511-($C$8-E2511),P2511)","v":0},-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2516/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2516<=Activos!$C$8,\"1\",+IF(I2516<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2516-(Activos!$C$8-E2516),M2516)","v":-385.84823642131107},0,0,{"$f":"IF(J2516=\"3\",ABS(I2516-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2518/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2518<=Activos!$C$8,\"1\",+IF(I2518<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2518-(Activos!$C$8-E2518),M2518)","v":-385.84823642131107},0,0,{"$f":"IF(J2518=\"3\",ABS(I2518-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2521/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2521<=Activos!$C$8,\"1\",+IF(I2521<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2521-(Activos!$C$8-E2521),M2521)","v":-385.84823642131107},0,0,{"$f":"IF(J2521=\"3\",ABS(I2521-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2526/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2526<=Activos!$C$8,\"1\",+IF(I2526<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2526-(Activos!$C$8-E2526),M2526)","v":-385.84823642131107},0,0,{"$f":"IF(J2526=\"3\",ABS(I2526-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2530/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2530<=Activos!$C$8,\"1\",+IF(I2530<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2530-(Activos!$C$8-E2530),M2530)","v":-385.84823642131107},0,0,{"$f":"IF(J2530=\"3\",ABS(I2530-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,{"$f":"+IF($J2530=\"1\",0,IF(W$13<$I2530,$K2530,0))","v":-64.485090909090914},-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2533/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2533<=Activos!$C$8,\"1\",+IF(I2533<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2533-(Activos!$C$8-E2533),M2533)","v":-385.84823642131107},0,0,{"$f":"IF(J2533=\"3\",ABS(I2533-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2535/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2535<=Activos!$C$8,\"1\",+IF(I2535<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2535-(Activos!$C$8-E2535),M2535)","v":-385.84823642131107},0,0,{"$f":"IF(J2535=\"3\",ABS(I2535-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2541/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2541<=Activos!$C$8,\"1\",+IF(I2541<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2541-(Activos!$C$8-E2541),M2541)","v":-385.84823642131107},0,0,{"$f":"IF(J2541=\"3\",ABS(I2541-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2544/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2544<=Activos!$C$8,\"1\",+IF(I2544<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2544-(Activos!$C$8-E2544),M2544)","v":-385.84823642131107},0,0,{"$f":"IF(J2544=\"3\",ABS(I2544-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2546/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2546<=Activos!$C$8,\"1\",+IF(I2546<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2546-(Activos!$C$8-E2546),M2546)","v":-385.84823642131107},0,0,{"$f":"IF(J2546=\"3\",ABS(I2546-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2549/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2549<=Activos!$C$8,\"1\",+IF(I2549<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2549-(Activos!$C$8-E2549),M2549)","v":-385.84823642131107},0,0,{"$f":"IF(J2549=\"3\",ABS(I2549-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2554/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2554<=Activos!$C$8,\"1\",+IF(I2554<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2554-(Activos!$C$8-E2554),M2554)","v":-385.84823642131107},0,0,{"$f":"IF(J2554=\"3\",ABS(I2554-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2558/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2558<=Activos!$C$8,\"1\",+IF(I2558<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2558-(Activos!$C$8-E2558),M2558)","v":-385.84823642131107},0,0,{"$f":"IF(J2558=\"3\",ABS(I2558-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2561/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2561<=Activos!$C$8,\"1\",+IF(I2561<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2561-(Activos!$C$8-E2561),M2561)","v":-385.84823642131107},0,0,{"$f":"IF(J2561=\"3\",ABS(I2561-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2563/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2563<=Activos!$C$8,\"1\",+IF(I2563<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2563-(Activos!$C$8-E2563),M2563)","v":-385.84823642131107},0,0,{"$f":"IF(J2563=\"3\",ABS(I2563-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2569/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2569<=Activos!$C$8,\"1\",+IF(I2569<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2569-(Activos!$C$8-E2569),M2569)","v":-385.84823642131107},0,0,{"$f":"IF(J2569=\"3\",ABS(I2569-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2572/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2572<=Activos!$C$8,\"1\",+IF(I2572<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2572-(Activos!$C$8-E2572),M2572)","v":-385.84823642131107},0,0,{"$f":"IF(J2572=\"3\",ABS(I2572-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,{"$f":"+IF($J2572=\"1\",0,IF(Z$13<$I2572,$K2572,0))","v":-64.485090909090914},0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2577/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2577<=Activos!$C$8,\"1\",+IF(I2577<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2577-(Activos!$C$8-E2577),M2577)","v":-385.84823642131107},0,0,{"$f":"IF(J2577=\"3\",ABS(I2577-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2578/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2578<=Activos!$C$8,\"1\",+IF(I2578<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2578-(Activos!$C$8-E2578),M2578)","v":-385.84823642131107},0,0,{"$f":"IF(J2578=\"3\",ABS(I2578-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2582/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2582<=Activos!$C$8,\"1\",+IF(I2582<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2582-(Activos!$C$8-E2582),M2582)","v":-385.84823642131107},0,0,{"$f":"IF(J2582=\"3\",ABS(I2582-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2586/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2586<=Activos!$C$8,\"1\",+IF(I2586<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2586-(Activos!$C$8-E2586),M2586)","v":-385.84823642131107},0,0,{"$f":"IF(J2586=\"3\",ABS(I2586-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2591/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2591<=Activos!$C$8,\"1\",+IF(I2591<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2591-(Activos!$C$8-E2591),M2591)","v":-385.84823642131107},0,0,{"$f":"IF(J2591=\"3\",ABS(I2591-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2594/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2594<=Activos!$C$8,\"1\",+IF(I2594<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2594-(Activos!$C$8-E2594),M2594)","v":-385.84823642131107},0,0,{"$f":"IF(J2594=\"3\",ABS(I2594-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2596/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2596<=Activos!$C$8,\"1\",+IF(I2596<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2596-(Activos!$C$8-E2596),M2596)","v":-385.84823642131107},0,0,{"$f":"IF(J2596=\"3\",ABS(I2596-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2599/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2599<=Activos!$C$8,\"1\",+IF(I2599<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2599-(Activos!$C$8-E2599),M2599)","v":-385.84823642131107},0,0,{"$f":"IF(J2599=\"3\",ABS(I2599-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2605/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2605<=Activos!$C$8,\"1\",+IF(I2605<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2605-(Activos!$C$8-E2605),M2605)","v":-385.84823642131107},0,0,{"$f":"IF(J2605=\"3\",ABS(I2605-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2606/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2606<=Activos!$C$8,\"1\",+IF(I2606<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2606-(Activos!$C$8-E2606),M2606)","v":-385.84823642131107},0,0,{"$f":"IF(J2606=\"3\",ABS(I2606-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2610/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2610<=Activos!$C$8,\"1\",+IF(I2610<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2610-(Activos!$C$8-E2610),M2610)","v":-385.84823642131107},0,0,{"$f":"IF(J2610=\"3\",ABS(I2610-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2614/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2614<=Activos!$C$8,\"1\",+IF(I2614<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2614-(Activos!$C$8-E2614),M2614)","v":-385.84823642131107},0,0,{"$f":"IF(J2614=\"3\",ABS(I2614-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2619/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2619<=Activos!$C$8,\"1\",+IF(I2619<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2619-(Activos!$C$8-E2619),M2619)","v":-385.84823642131107},0,0,{"$f":"IF(J2619=\"3\",ABS(I2619-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS",-1773.34,{"$f":"+C2622/CostosyGastos!$D$7","v":-644.85090909090911},2007,"2008-10-24",4,10,2018,{"$f":"+IF(I2622<=Activos!$C$8,\"1\",+IF(I2622<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-64.485090909090914,97.399679757710103,97.399679757710103,-64.485090909090914,{"$f":"PV(wacc,H2622-(Activos!$C$8-E2622),M2622)","v":-385.84823642131107},0,0,{"$f":"IF(J2622=\"3\",ABS(I2622-Activos!$C$11),0)","v":0},0,0,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,-64.485090909090914,0]
[null,"COMPRESORA PORTATIL ",-1392.01,{"$f":"+C2624/CostosyGastos!$D$7","v":-506.18545454545455},2009,40451,2,10,2020,{"$f":"+IF(I2624<=Activos!$C$8,\"1\",+IF(I2624<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-50.618545454545455,76.455348787897435,0,0,{"$f":"PV(wacc,H2624-(Activos!$C$8-E2624),M2624)","v":0},76.455348787897435,-50.618545454545455,{"$f":"IF(J2624=\"3\",ABS(I2624-Activos!$C$11),0)","v":2},135.78416119269221,-394.02323471336092,-50.618545454545455,-50.618545454545455,-50.618545454545455,-50.618545454545455,-50.618545454545455,-50.618545454545455,-50.618545454545455]
[null,"ESCRITORIO EN MELAMINE DE 19mm",-1426.5,{"$f":"+C2627/CostosyGastos!$D$7","v":-518.72727272727275},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I2627<=Activos!$C$8,\"1\",+IF(I2627<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-51.872727272727275,78.349692204751193,0,0,{"$f":"PV(wacc,H2627-(Activos!$C$8-E2627),M2627)","v":0},78.349692204751193,-51.872727272727275,{"$f":"IF(J2627=\"3\",ABS(I2627-Activos!$C$11),0)","v":2},139.14850176462488,-403.78599601914459,-51.872727272727275,-51.872727272727275,-51.872727272727275,-51.872727272727275,-51.872727272727275,-51.872727272727275,-51.872727272727275]
[null,"RADIO PORTATIL",-1764.7,{"$f":"+C2633/CostosyGastos!$D$7","v":-641.70909090909095},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2633<=Activos!$C$8,\"1\",+IF(I2633<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-64.170909090909092,96.925132726059886,0,0,{"$f":"PV(wacc,H2633-(Activos!$C$8-E2633),M2633)","v":0},96.925132726059886,-64.170909090909092,{"$f":"IF(J2633=\"3\",ABS(I2633-Activos!$C$11),0)","v":1},89.498127622185493,-444.04441352304963,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092]
[null,"RADIO PORTATIL",-1764.7,{"$f":"+C2634/CostosyGastos!$D$7","v":-641.70909090909095},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2634<=Activos!$C$8,\"1\",+IF(I2634<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-64.170909090909092,96.925132726059886,0,0,{"$f":"PV(wacc,H2634-(Activos!$C$8-E2634),M2634)","v":0},96.925132726059886,-64.170909090909092,{"$f":"IF(J2634=\"3\",ABS(I2634-Activos!$C$11),0)","v":1},89.498127622185493,-444.04441352304963,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092,-64.170909090909092]
[null,"IMPRESORA MATRICIAL(SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-2034.77,{"$f":"+C2638/CostosyGastos!$D$7","v":-739.9163636363636},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I2638<=Activos!$C$8,\"1\",+IF(I2638<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-73.99163636363636,111.75857217487668,111.75857217487668,-73.99163636363636,{"$f":"PV(wacc,H2638-(Activos!$C$8-E2638),M2638)","v":-442.73090102461526},0,0,{"$f":"IF(J2638=\"3\",ABS(I2638-Activos!$C$11),0)","v":0},0,0,-73.99163636363636,-73.99163636363636,-73.99163636363636,-73.99163636363636,-73.99163636363636,-73.99163636363636,0]
[null,"ESTACION DE TRABAJO EN L DE 1.60 X 1.60 CO PORTATECLADO PASACABLE PVC",-2100.84,{"$f":"+C2643/CostosyGastos!$D$7","v":-763.94181818181823},2007,"2008-01-29",4,10,2018,{"$f":"+IF(I2643<=Activos!$C$8,\"1\",+IF(I2643<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-76.394181818181821,115.38742893195199,115.38742893195199,-76.394181818181821,{"$f":"PV(wacc,H2643-(Activos!$C$8-E2643),M2643)","v":-457.10659490190676},0,0,{"$f":"IF(J2643=\"3\",ABS(I2643-Activos!$C$11),0)","v":0},0,0,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,0]
[null,"PANEL DE 2 CUERPOS",-1789.62,{"$f":"+C2646/CostosyGastos!$D$7","v":-650.77090909090907},2008,"2009-02-28",3,10,2019,{"$f":"+IF(I2646<=Activos!$C$8,\"1\",+IF(I2646<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-65.077090909090913,98.293849396051044,0,0,{"$f":"PV(wacc,H2646-(Activos!$C$8-E2646),M2646)","v":0},98.293849396051044,-65.077090909090913,{"$f":"IF(J2646=\"3\",ABS(I2646-Activos!$C$11),0)","v":1},90.76196472783792,-450.31493360294672,-65.077090909090913,-65.077090909090913,-65.077090909090913,-65.077090909090913,-65.077090909090913,-65.077090909090913,-65.077090909090913]
[null,"EQUIPO DE AIRE ACONDICIONADO EVAPORADOR",-1440,{"$f":"+C2648/CostosyGastos!$D$7","v":-523.63636363636363},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2648<=Activos!$C$8,\"1\",+IF(I2648<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-52.36363636363636,79.091171941704673,0,0,{"$f":"PV(wacc,H2648-(Activos!$C$8-E2648),M2648)","v":0},79.091171941704673,-52.36363636363636,{"$f":"IF(J2648=\"3\",ABS(I2648-Activos!$C$11),0)","v":2},140.46536455735003,-407.60731459345828,-52.36363636363636,-52.36363636363636,-52.36363636363636,-52.36363636363636,-52.36363636363636,-52.36363636363636,-52.36363636363636]
[null,"MOTOGUADAÑA",-1800,{"$f":"+C2654/CostosyGastos!$D$7","v":-654.5454545454545},2008,"2009-03-25",3,10,2019,{"$f":"+IF(I2654<=Activos!$C$8,\"1\",+IF(I2654<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-65.454545454545453,98.863964927130837,0,0,{"$f":"PV(wacc,H2654-(Activos!$C$8-E2654),M2654)","v":0},98.863964927130837,-65.454545454545453,{"$f":"IF(J2654=\"3\",ABS(I2654-Activos!$C$11),0)","v":1},91.288394469277435,-452.92681154954909,-65.454545454545453,-65.454545454545453,-65.454545454545453,-65.454545454545453,-65.454545454545453,-65.454545454545453,-65.454545454545453]
[null,"SENSOR DE FUERZA",-14271.39,{"$f":"+C2657/CostosyGastos!$D$7","v":-5189.5963636363631},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I2657<=Activos!$C$8,\"1\",+IF(I2657<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-518.95942877978177,783.84768412991752,783.84768412991752,-518.95942877978177,{"$f":"PV(wacc,H2657-(Activos!$C$8-E2657),M2657)","v":783.84442209952726},0,0,{"$f":"IF(J2657=\"3\",ABS(I2657-Activos!$C$11),0)","v":0},0,0,-518.95942877978177,0,0,0,0,{"$f":"+IF($J2657=\"1\",0,IF(Z$13<$I2657,$K2657,0))","v":0},0]
[null,"SENSOR DE DIRECCION",-14271.39,{"$f":"+C2659/CostosyGastos!$D$7","v":-5189.5963636363631},2001,"2002-11-29",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I2659<=Activos!$C$8,\"1\",+IF(I2659<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-518.95942877978177,783.84768412991752,783.84768412991752,-518.95942877978177,{"$f":"PV(wacc,H2659-(Activos!$C$8-E2659),M2659)","v":783.84442209952726},0,0,{"$f":"IF(J2659=\"3\",ABS(I2659-Activos!$C$11),0)","v":0},0,0,-518.95942877978177,0,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000 BTU/H C/R.CON UNIDAD EVAPORADORA COD.261783",-2810.93,{"$f":"+C2662/CostosyGastos!$D$7","v":-1022.1563636363636},2005,"2006-08-29",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I2662<=Activos!$C$8,\"1\",+IF(I2662<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-102.21559547738183,154.38867347548549,154.38867347548549,-102.21559547738183,{"$f":"PV(wacc,H2662-(Activos!$C$8-E2662),M2662)","v":-395.74173538186858},0,0,{"$f":"IF(J2662=\"3\",ABS(I2662-Activos!$C$11),0)","v":0},0,0,-102.21559547738183,-102.21559547738183,-102.21559547738183,-102.21559547738183,-102.21559547738183,0,0]
[null,"AIRE ACONDICIONADO TIPO VENTANA 24000BTU/HR",-2436.14,{"$f":"+C2667/CostosyGastos!$D$7","v":-885.86909090909091},2006,"2007-05-31",5,10,2017,{"$f":"+IF(I2667<=Activos!$C$8,\"1\",+IF(I2667<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-88.586909090909089,133.80358862087809,133.80358862087809,-88.586909090909089,{"$f":"PV(wacc,H2667-(Activos!$C$8-E2667),M2667)","v":-440.24573135386532},0,0,{"$f":"IF(J2667=\"3\",ABS(I2667-Activos!$C$11),0)","v":0},0,0,-88.586909090909089,-88.586909090909089,-88.586909090909089,-88.586909090909089,-88.586909090909089,0,0]
[null,"MOTOGUADAÑA 450CC 2.7HP INCLUYE: CUCHILLA, TRIMMY, KITHUSOVARNA,OF5 DE MANTENIMIENTO).",-1983.19,{"$f":"+C2671/CostosyGastos!$D$7","v":-721.16},2007,"2008-08-21",4,10,2018,{"$f":"+IF(I2671<=Activos!$C$8,\"1\",+IF(I2671<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-72.116,108.92557033546477,108.92557033546477,-72.116,{"$f":"PV(wacc,H2671-(Activos!$C$8-E2671),M2671)","v":-431.5079815423889},0,0,{"$f":"IF(J2671=\"3\",ABS(I2671-Activos!$C$11),0)","v":0},0,0,-72.116,-72.116,-72.116,-72.116,-72.116,-72.116,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2675/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2675<=Activos!$C$8,\"1\",+IF(I2675<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2675-(Activos!$C$8-E2675),M2675)","v":-369.39366971429388},0,0,{"$f":"IF(J2675=\"3\",ABS(I2675-Activos!$C$11),0)","v":0},0,0,-137.7050909090909,-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2676/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2676<=Activos!$C$8,\"1\",+IF(I2676<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2676-(Activos!$C$8-E2676),M2676)","v":-369.39366971429388},0,0,{"$f":"IF(J2676=\"3\",ABS(I2676-Activos!$C$11),0)","v":0},0,0,-137.7050909090909,-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2682/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2682<=Activos!$C$8,\"1\",+IF(I2682<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2682-(Activos!$C$8-E2682),M2682)","v":-369.39366971429388},0,0,{"$f":"IF(J2682=\"3\",ABS(I2682-Activos!$C$11),0)","v":0},0,0,-137.7050909090909,-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2685/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2685<=Activos!$C$8,\"1\",+IF(I2685<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2685-(Activos!$C$8-E2685),M2685)","v":-369.39366971429388},0,0,{"$f":"IF(J2685=\"3\",ABS(I2685-Activos!$C$11),0)","v":0},0,0,-137.7050909090909,-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2687/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2687<=Activos!$C$8,\"1\",+IF(I2687<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2687-(Activos!$C$8-E2687),M2687)","v":-369.39366971429388},0,0,{"$f":"IF(J2687=\"3\",ABS(I2687-Activos!$C$11),0)","v":0},0,0,-137.7050909090909,-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"CABEZAL MANDO REMOTO/CONSOLA",-3786.89,{"$f":"+C2690/CostosyGastos!$D$7","v":-1377.050909090909},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I2690<=Activos!$C$8,\"1\",+IF(I2690<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-137.7050909090909,207.99275563494581,207.99275563494581,-137.7050909090909,{"$f":"PV(wacc,H2690-(Activos!$C$8-E2690),M2690)","v":-369.39366971429388},0,0,{"$f":"IF(J2690=\"3\",ABS(I2690-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J2690=\"1\",0,IF(U$13<$I2690,$K2690,0))","v":-137.7050909090909},-137.7050909090909,-137.7050909090909,0,0,0,0]
[null,"COMPUTADORA PERSONAL PORTATIL (LAPTOP)(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-10681.86,{"$f":"+C2695/CostosyGastos!$D$7","v":-3884.3127272727274},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I2695<=Activos!$C$8,\"1\",+IF(I2695<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1180.5565510800668,0,0,{"$f":"PV(wacc,H2695-(Activos!$C$8-E2695),M2695)","v":0},0,0,{"$f":"IF(J2695=\"3\",ABS(I2695-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"COMPUTADORA PERSONAL PORTATIL (LAPTOP)(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-10681.86,{"$f":"+C2699/CostosyGastos!$D$7","v":-3884.3127272727274},2007,"2008-07-31",4,4,2012,{"$f":"+IF(I2699<=Activos!$C$8,\"1\",+IF(I2699<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1180.5565510800668,0,0,{"$f":"PV(wacc,H2699-(Activos!$C$8-E2699),M2699)","v":0},0,0,{"$f":"IF(J2699=\"3\",ABS(I2699-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"REVALUACION CORRESPONDIENTE A LA CONSTRUCCION DE LA OFICINA-SALA  DE COMUNICACIONES DEL AEROPUERTO D",-6626.05,{"$f":"+C2704/CostosyGastos!$D$7","v":-2409.4727272727273},1984,"1985-05-30",27,33.333333333333336,{"$f":"+(YEAR(F2704)+H2704)","v":2018.3333333333333},{"$f":"+IF(I2704<=Activos!$C$8,\"1\",+IF(I2704<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-72.284181818181807,215.0307810138786,{"$f":"+IF(J2704=\"2\",L2704,0)","v":0},{"$f":"+IF(J2704=\"2\",K2704,0)","v":0},{"$f":"PV(wacc,H2704-(Activos!$C$8-E2704),M2704)","v":0},215.0307810138786,-72.284181818181807,{"$f":"IF(J2704=\"3\",ABS(I2704-Activos!$C$11),0)","v":0.33333333333325754},67.950947930784693,-897.45555928901683,-72.284181818181807,-72.284181818181807,-72.284181818181807,-72.284181818181807,-72.284181818181807,-72.284181818181807,-72.284181818181807]
[null,"LAPTOP",-3413.46,{"$f":"+C2707/CostosyGastos!$D$7","v":-1241.2581818181818},2008,"2009-07-31",3,4,2013,{"$f":"+IF(I2707<=Activos!$C$8,\"1\",+IF(I2707<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-310.31454545454545,377.25476320133055,377.25476320133055,-310.31454545454545,{"$f":"PV(wacc,H2707-(Activos!$C$8-E2707),M2707)","v":0},0,0,{"$f":"IF(J2707=\"3\",ABS(I2707-Activos!$C$11),0)","v":0},0,0,-310.31454545454545,0,0,0,0,0,0]
[null,"GENERADOR DE RF",-1512.52,{"$f":"+C2709/CostosyGastos!$D$7","v":-550.00727272727272},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I2709<=Activos!$C$8,\"1\",+IF(I2709<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-55.000727272727275,83.074291239768854,0,0,{"$f":"PV(wacc,H2709-(Activos!$C$8-E2709),M2709)","v":0},83.074291239768854,-55.000727272727275,{"$f":"IF(J2709=\"3\",ABS(I2709-Activos!$C$11),0)","v":2},147.53935638908547,-428.13487185340108,-55.000727272727275,-55.000727272727275,-55.000727272727275,-55.000727272727275,-55.000727272727275,-55.000727272727275,-55.000727272727275]
[null,"ASPIRADORA ANTIESTETICAS",-1634.4,{"$f":"+C2712/CostosyGastos!$D$7","v":-594.32727272727277},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2712<=Activos!$C$8,\"1\",+IF(I2712<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.432727272727277,89.768480153834815,0,0,{"$f":"PV(wacc,H2712-(Activos!$C$8-E2712),M2712)","v":0},89.768480153834815,-59.432727272727277,{"$f":"IF(J2712=\"3\",ABS(I2712-Activos!$C$11),0)","v":2},159.42818877259231,-462.63430206357521,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277]
[null,"ASPIRADORA ANTIESTETICAS",-1634.4,{"$f":"+C2718/CostosyGastos!$D$7","v":-594.32727272727277},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2718<=Activos!$C$8,\"1\",+IF(I2718<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.432727272727277,89.768480153834815,0,0,{"$f":"PV(wacc,H2718-(Activos!$C$8-E2718),M2718)","v":0},89.768480153834815,-59.432727272727277,{"$f":"IF(J2718=\"3\",ABS(I2718-Activos!$C$11),0)","v":2},159.42818877259231,-462.63430206357521,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277]
[null,"ASPIRADORA ANTIESTETICAS",-1634.4,{"$f":"+C2720/CostosyGastos!$D$7","v":-594.32727272727277},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2720<=Activos!$C$8,\"1\",+IF(I2720<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.432727272727277,89.768480153834815,0,0,{"$f":"PV(wacc,H2720-(Activos!$C$8-E2720),M2720)","v":0},89.768480153834815,-59.432727272727277,{"$f":"IF(J2720=\"3\",ABS(I2720-Activos!$C$11),0)","v":2},159.42818877259231,-462.63430206357521,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277]
[null,"ASPIRADORA ANTIESTETICAS",-1634.4,{"$f":"+C2723/CostosyGastos!$D$7","v":-594.32727272727277},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I2723<=Activos!$C$8,\"1\",+IF(I2723<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.432727272727277,89.768480153834815,0,0,{"$f":"PV(wacc,H2723-(Activos!$C$8-E2723),M2723)","v":0},89.768480153834815,-59.432727272727277,{"$f":"IF(J2723=\"3\",ABS(I2723-Activos!$C$11),0)","v":2},159.42818877259231,-462.63430206357521,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277,-59.432727272727277]
[null,"CAÑON DE ESTRUENDO A GAS PROPANO",-3990,{"$f":"+C2727/CostosyGastos!$D$7","v":-1450.909090909091},2004,"2005-05-31",7,10,2015,{"$f":"+IF(I2727<=Activos!$C$8,\"1\",+IF(I2727<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-145.09090909090909,219.14845558847335,219.14845558847335,-145.09090909090909,{"$f":"PV(wacc,H2727-(Activos!$C$8-E2727),M2727)","v":-389.20611429432404},0,0,{"$f":"IF(J2727=\"3\",ABS(I2727-Activos!$C$11),0)","v":0},0,0,-145.09090909090909,-145.09090909090909,-145.09090909090909,0,0,0,0]
[null,"MOTOSIERRA",-1917.5,{"$f":"+C2732/CostosyGastos!$D$7","v":-697.27272727272725},2008,"2009-03-31",3,10,2019,{"$f":"+IF(I2732<=Activos!$C$8,\"1\",+IF(I2732<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-69.72727272727272,105.3175848598741,0,0,{"$f":"PV(wacc,H2732-(Activos!$C$8-E2732),M2732)","v":0},105.3175848598741,-69.72727272727272,{"$f":"IF(J2732=\"3\",ABS(I2732-Activos!$C$11),0)","v":1},97.247497997133038,-482.49286730347808,-69.72727272727272,-69.72727272727272,-69.72727272727272,-69.72727272727272,-69.72727272727272,-69.72727272727272,-69.72727272727272]
[null,"CONECTOR DE ANTENA (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2735/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2735<=Activos!$C$8,\"1\",+IF(I2735<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2735-(Activos!$C$8-E2735),M2735)","v":-355.034988003987},0,0,{"$f":"IF(J2735=\"3\",ABS(I2735-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"CONECTOR DE ANTENA (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2737/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2737<=Activos!$C$8,\"1\",+IF(I2737<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2737-(Activos!$C$8-E2737),M2737)","v":-355.034988003987},0,0,{"$f":"IF(J2737=\"3\",ABS(I2737-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"TRANSFORMADOR DE AISLAMIENTO (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2740/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2740<=Activos!$C$8,\"1\",+IF(I2740<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2740-(Activos!$C$8-E2740),M2740)","v":-355.034988003987},0,0,{"$f":"IF(J2740=\"3\",ABS(I2740-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2746/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2746<=Activos!$C$8,\"1\",+IF(I2746<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2746-(Activos!$C$8-E2746),M2746)","v":-355.034988003987},0,0,{"$f":"IF(J2746=\"3\",ABS(I2746-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2748/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2748<=Activos!$C$8,\"1\",+IF(I2748<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2748-(Activos!$C$8-E2748),M2748)","v":-355.034988003987},0,0,{"$f":"IF(J2748=\"3\",ABS(I2748-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO (SISTEMA DE COMUNICACION VHF-AA)",-3639.69,{"$f":"+C2751/CostosyGastos!$D$7","v":-1323.5236363636363},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2751<=Activos!$C$8,\"1\",+IF(I2751<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35236363636363,199.90788028090489,199.90788028090489,-132.35236363636363,{"$f":"PV(wacc,H2751-(Activos!$C$8-E2751),M2751)","v":-355.034988003987},0,0,{"$f":"IF(J2751=\"3\",ABS(I2751-Activos!$C$11),0)","v":0},0,0,-132.35236363636363,-132.35236363636363,-132.35236363636363,0,0,0,0]
[null,"CONECTOR DE ANTENA (SISTEMA DE CPOMUNICACIONES VHF-AA)",-3639.7,{"$f":"+C2755/CostosyGastos!$D$7","v":-1323.5272727272727},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2755<=Activos!$C$8,\"1\",+IF(I2755<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-132.35272727272726,199.9084295251545,199.9084295251545,-132.35272727272726,{"$f":"PV(wacc,H2755-(Activos!$C$8-E2755),M2755)","v":-355.0359634579076},0,0,{"$f":"IF(J2755=\"3\",ABS(I2755-Activos!$C$11),0)","v":0},0,0,-132.35272727272726,-132.35272727272726,-132.35272727272726,0,0,0,0]
[null,"MALETIN DE HERRAMIENTAS (SEGUN ESPECIFICACIONES TECNICAS)",-2636.09,{"$f":"+C2760/CostosyGastos!$D$7","v":-958.57818181818186},2006,"2007-04-30",5,10,2017,{"$f":"+IF(I2760<=Activos!$C$8,\"1\",+IF(I2760<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-95.857818181818189,144.78572739153353,144.78572739153353,-95.857818181818189,{"$f":"PV(wacc,H2760-(Activos!$C$8-E2760),M2760)","v":-476.37958818647979},0,0,{"$f":"IF(J2760=\"3\",ABS(I2760-Activos!$C$11),0)","v":0},0,0,-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,0,0]
[null,"MALETIN DE HERRAMIENTAS (SEGUN ESPECIFICACIONES TECNICAS)",-2636.09,{"$f":"+C2761/CostosyGastos!$D$7","v":-958.57818181818186},2006,"2007-04-30",5,10,2017,{"$f":"+IF(I2761<=Activos!$C$8,\"1\",+IF(I2761<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-95.857818181818189,144.78572739153353,144.78572739153353,-95.857818181818189,{"$f":"PV(wacc,H2761-(Activos!$C$8-E2761),M2761)","v":-476.37958818647979},0,0,{"$f":"IF(J2761=\"3\",ABS(I2761-Activos!$C$11),0)","v":0},0,0,-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,0,0]
[null,"MALETIN DE HERRAMIENTAS (SEGUN ESPECIFICACIONES TECNICAS)",-2636.09,{"$f":"+C2767/CostosyGastos!$D$7","v":-958.57818181818186},{"$f":"+YEAR(F2767)-1","v":2006},"2007-04-30",{"$f":"C$8-YEAR(F2767)","v":5},10,2017,{"$f":"+IF(I2767<=Activos!$C$8,\"1\",+IF(I2767<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J2767=\"1\",0,D2767/H2767)","v":-95.857818181818189},{"$f":"IF(J2767=\"1\",PMT(wacc,G2767,D2767),PMT(wacc,H2767,D2767))","v":144.78572739153353},144.78572739153353,-95.857818181818189,{"$f":"PV(wacc,H2767-(Activos!$C$8-E2767),M2767)","v":-476.37958818647979},{"$f":"+IF($J2767=\"3\",L2767,0)","v":0},{"$f":"+IF($J2767=\"3\",K2767,0)","v":0},{"$f":"IF(J2767=\"3\",ABS(I2767-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R2767,P2767)","v":0},{"$f":"PV(wacc,H2767-($C$8-E2767),P2767)","v":0},-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,-95.857818181818189,0,0]
[null,"BALANZA ELECTRONICA 500 KILOS DE CAPACIDAD",-1680.67,{"$f":"+C2770/CostosyGastos!$D$7","v":-611.15272727272725},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I2770<=Activos!$C$8,\"1\",+IF(I2770<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-61.115272727272725,92.309833296711659,0,0,{"$f":"PV(wacc,H2770-(Activos!$C$8-E2770),M2770)","v":0},92.309833296711659,-61.115272727272725,{"$f":"IF(J2770=\"3\",ABS(I2770-Activos!$C$11),0)","v":2},163.94161406291769,-475.73151765124129,-61.115272727272725,-61.115272727272725,-61.115272727272725,-61.115272727272725,-61.115272727272725,-61.115272727272725,-61.115272727272725]
[null,"MEGHOMETRO DIGITAL",-4594.8,{"$f":"+C2772/CostosyGastos!$D$7","v":-1670.8363636363638},2004,"2005-01-25",7,10,2015,{"$f":"+IF(I2772<=Activos!$C$8,\"1\",+IF(I2772<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-167.08363636363637,252.36674780398937,252.36674780398937,-167.08363636363637,{"$f":"PV(wacc,H2772-(Activos!$C$8-E2772),M2772)","v":-448.20156740841117},0,0,{"$f":"IF(J2772=\"3\",ABS(I2772-Activos!$C$11),0)","v":0},0,0,-167.08363636363637,-167.08363636363637,-167.08363636363637,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA 24000BTU",-1600,{"$f":"+C2775/CostosyGastos!$D$7","v":-581.81818181818187},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2775<=Activos!$C$8,\"1\",+IF(I2775<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-58.181818181818187,87.879079935227423,0,0,{"$f":"PV(wacc,H2775-(Activos!$C$8-E2775),M2775)","v":0},87.879079935227423,-58.181818181818187,{"$f":"IF(J2775=\"3\",ABS(I2775-Activos!$C$11),0)","v":2},156.07262728594452,-452.89701621495368,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA 24000BTU",-1600,{"$f":"+C2780/CostosyGastos!$D$7","v":-581.81818181818187},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2780<=Activos!$C$8,\"1\",+IF(I2780<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-58.181818181818187,87.879079935227423,0,0,{"$f":"PV(wacc,H2780-(Activos!$C$8-E2780),M2780)","v":0},87.879079935227423,-58.181818181818187,{"$f":"IF(J2780=\"3\",ABS(I2780-Activos!$C$11),0)","v":2},156.07262728594452,-452.89701621495368,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187,-58.181818181818187]
[null,"TALADRO ELECTRONEUMATICO CON 120 BROCAS HSS",-1700,{"$f":"+C2784/CostosyGastos!$D$7","v":-618.18181818181813},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I2784<=Activos!$C$8,\"1\",+IF(I2784<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-61.818181818181813,93.371522431179116,0,0,{"$f":"PV(wacc,H2784-(Activos!$C$8-E2784),M2784)","v":0},93.371522431179116,-61.818181818181813,{"$f":"IF(J2784=\"3\",ABS(I2784-Activos!$C$11),0)","v":2},165.82716649131601,-481.20307972838816,-61.818181818181813,-61.818181818181813,-61.818181818181813,-61.818181818181813,-61.818181818181813,-61.818181818181813,-61.818181818181813]
[null,"DESBROZADORA",-2000,{"$f":"+C2788/CostosyGastos!$D$7","v":-727.27272727272725},2008,"2009-03-16",3,10,2019,{"$f":"+IF(I2788<=Activos!$C$8,\"1\",+IF(I2788<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-72.72727272727272,109.84884991903425,0,0,{"$f":"PV(wacc,H2788-(Activos!$C$8-E2788),M2788)","v":0},109.84884991903425,-72.72727272727272,{"$f":"IF(J2788=\"3\",ABS(I2788-Activos!$C$11),0)","v":1},101.43154941030825,-503.25201283283229,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272]
[null,"CAÑON DE DETONACION A GAS PROPANO",-3990,{"$f":"+C2789/CostosyGastos!$D$7","v":-1450.909090909091},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2789<=Activos!$C$8,\"1\",+IF(I2789<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-145.09085105454548,219.14839827643775,219.14839827643775,-145.09085105454548,{"$f":"PV(wacc,H2789-(Activos!$C$8-E2789),M2789)","v":-202.35666574142809},0,0,{"$f":"IF(J2789=\"3\",ABS(I2789-Activos!$C$11),0)","v":0},0,0,-145.09085105454548,-145.09085105454548,-145.09085105454548,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO  DE 36000 BTU",-1635.29,{"$f":"+C2793/CostosyGastos!$D$7","v":-594.65090909090907},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2793<=Activos!$C$8,\"1\",+IF(I2793<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.465090909090904,89.817362892048777,0,0,{"$f":"PV(wacc,H2793-(Activos!$C$8-E2793),M2793)","v":0},89.817362892048777,-59.465090909090904,{"$f":"IF(J2793=\"3\",ABS(I2793-Activos!$C$11),0)","v":2},159.5150041715201,-462.8862260288447,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO  DE 24000 BTU",-1635.29,{"$f":"+C2798/CostosyGastos!$D$7","v":-594.65090909090907},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2798<=Activos!$C$8,\"1\",+IF(I2798<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.465090909090904,89.817362892048777,0,0,{"$f":"PV(wacc,H2798-(Activos!$C$8-E2798),M2798)","v":0},89.817362892048777,-59.465090909090904,{"$f":"IF(J2798=\"3\",ABS(I2798-Activos!$C$11),0)","v":2},159.5150041715201,-462.8862260288447,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904]
[null,"UNIDAD COMPRESORA TIPO SPLIT DECORATIVO  DE 36000 BTU",-1635.29,{"$f":"+C2800/CostosyGastos!$D$7","v":-594.65090909090907},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I2800<=Activos!$C$8,\"1\",+IF(I2800<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-59.465090909090904,89.817362892048777,0,0,{"$f":"PV(wacc,H2800-(Activos!$C$8-E2800),M2800)","v":0},89.817362892048777,-59.465090909090904,{"$f":"IF(J2800=\"3\",ABS(I2800-Activos!$C$11),0)","v":2},159.5150041715201,-462.8862260288447,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904,-59.465090909090904]
[null,"EQUIPO MEMOTEC (SISTEMA DE COMUNICACION VHF- AA)",-3807.39,{"$f":"+C2803/CostosyGastos!$D$7","v":-1384.5054545454545},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2803<=Activos!$C$8,\"1\",+IF(I2803<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-138.45054545454545,209.11870634661594,209.11870634661594,-138.45054545454545,{"$f":"PV(wacc,H2803-(Activos!$C$8-E2803),M2803)","v":-371.39335025139508},0,0,{"$f":"IF(J2803=\"3\",ABS(I2803-Activos!$C$11),0)","v":0},0,0,-138.45054545454545,-138.45054545454545,-138.45054545454545,0,0,0,0]
[null,"MONITOR LCD 27\"",-5420,{"$f":"+C2808/CostosyGastos!$D$7","v":-1970.909090909091},2008,"2009-01-31",3,4,2013,{"$f":"+IF(I2808<=Activos!$C$8,\"1\",+IF(I2808<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-492.72727272727275,599.01707257481019,599.01707257481019,-492.72727272727275,{"$f":"PV(wacc,H2808-(Activos!$C$8-E2808),M2808)","v":0},0,0,{"$f":"IF(J2808=\"3\",ABS(I2808-Activos!$C$11),0)","v":0},0,0,-492.72727272727275,0,0,0,0,0,0]
[null,"ESTACION DE TRABAJO",-2100.84,{"$f":"+C2812/CostosyGastos!$D$7","v":-763.94181818181823},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2812<=Activos!$C$8,\"1\",+IF(I2812<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-76.394181818181821,115.38742893195199,115.38742893195199,-76.394181818181821,{"$f":"PV(wacc,H2812-(Activos!$C$8-E2812),M2812)","v":-457.10659490190676},0,0,{"$f":"IF(J2812=\"3\",ABS(I2812-Activos!$C$11),0)","v":0},0,0,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,-76.394181818181821,0]
[null,"UPC APC",-2349,{"$f":"+C2816/CostosyGastos!$D$7","v":-854.18181818181813},2007,"2008-04-14",4,10,2018,{"$f":"+IF(I2816<=Activos!$C$8,\"1\",+IF(I2816<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-85.418181818181807,129.01747422990573,129.01747422990573,-85.418181818181807,{"$f":"PV(wacc,H2816-(Activos!$C$8-E2816),M2816)","v":-511.10193609440927},0,0,{"$f":"IF(J2816=\"3\",ABS(I2816-Activos!$C$11),0)","v":0},0,0,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,0]
[null,"RADIO ENLACE BASE FULL DUPLEX",-16269.68,{"$f":"+C2817/CostosyGastos!$D$7","v":-5916.2472727272725},2001,"2002-11-23",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I2817<=Activos!$C$8,\"1\",+IF(I2817<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-591.62449062283633,893.6025845789959,893.6025845789959,-591.62449062283633,{"$f":"PV(wacc,H2817-(Activos!$C$8-E2817),M2817)","v":893.59886579683098},0,0,{"$f":"IF(J2817=\"3\",ABS(I2817-Activos!$C$11),0)","v":0},0,0,-591.62449062283633,0,0,0,0,0,0]
[null,"TALADRO DE COLUMNA",-2529,{"$f":"+C2821/CostosyGastos!$D$7","v":-919.63636363636363},2006,"2007-11-30",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I2821<=Activos!$C$8,\"1\",+IF(I2821<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-91.963599578181828,138.90383439626845,138.90383439626845,-91.963599578181828,{"$f":"PV(wacc,H2821-(Activos!$C$8-E2821),M2821)","v":-457.02714486886958},0,0,{"$f":"IF(J2821=\"3\",ABS(I2821-Activos!$C$11),0)","v":0},0,0,-91.963599578181828,-91.963599578181828,-91.963599578181828,-91.963599578181828,-91.963599578181828,-91.963599578181828,0]
[null,"IMPRESORA MATRIZ DE PUNTOS (SISTEMA DE COMUNICACION VHF-AA)",-3908.01,{"$f":"+C2826/CostosyGastos!$D$7","v":-1421.0945454545456},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2826<=Activos!$C$8,\"1\",+IF(I2826<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-142.10945454545455,214.64520198604257,214.64520198604257,-142.10945454545455,{"$f":"PV(wacc,H2826-(Activos!$C$8-E2826),M2826)","v":-381.20836759983996},0,0,{"$f":"IF(J2826=\"3\",ABS(I2826-Activos!$C$11),0)","v":0},0,0,-142.10945454545455,-142.10945454545455,-142.10945454545455,0,0,0,0]
[null,"IMPRESORA PORTATIL (SISTEMA DE COMUNICACIONES VHF-AA)",-3948.25,{"$f":"+C2831/CostosyGastos!$D$7","v":-1435.7272727272727},{"$f":"+YEAR(F2831)-1","v":2004},"2005-10-14",{"$f":"C$8-YEAR(F2831)","v":7},10,2015,{"$f":"+IF(I2831<=Activos!$C$8,\"1\",+IF(I2831<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J2831=\"1\",0,D2831/H2831)","v":-143.57272727272726},{"$f":"IF(J2831=\"1\",PMT(wacc,G2831,D2831),PMT(wacc,H2831,D2831))","v":216.85536084641353},216.85536084641353,-143.57272727272726,{"$f":"PV(wacc,H2831-(Activos!$C$8-E2831),M2831)","v":-385.13359417608149},{"$f":"+IF($J2831=\"3\",L2831,0)","v":0},{"$f":"+IF($J2831=\"3\",K2831,0)","v":0},{"$f":"IF(J2831=\"3\",ABS(I2831-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R2831,P2831)","v":0},{"$f":"PV(wacc,H2831-($C$8-E2831),P2831)","v":0},-143.57272727272726,-143.57272727272726,-143.57272727272726,0,0,0,0]
[null,"IMPRESORA PORTATIL (SISTEMA DE COMUNICACIONES VHF-AA)",-3948.25,{"$f":"+C2833/CostosyGastos!$D$7","v":-1435.7272727272727},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2833<=Activos!$C$8,\"1\",+IF(I2833<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-143.57272727272726,216.85536084641353,216.85536084641353,-143.57272727272726,{"$f":"PV(wacc,H2833-(Activos!$C$8-E2833),M2833)","v":-385.13359417608149},0,0,{"$f":"IF(J2833=\"3\",ABS(I2833-Activos!$C$11),0)","v":0},0,0,-143.57272727272726,-143.57272727272726,-143.57272727272726,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA  UPS  4.0 KVA MONOFASICO",-14015.73,{"$f":"+C2836/CostosyGastos!$D$7","v":-5096.6290909090903},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I2836<=Activos!$C$8,\"1\",+IF(I2836<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-509.66270522574541,769.80570931704688,769.80570931704688,-509.66270522574541,{"$f":"PV(wacc,H2836-(Activos!$C$8-E2836),M2836)","v":-2.9581146088845153E-3},0,0,{"$f":"IF(J2836=\"3\",ABS(I2836-Activos!$C$11),0)","v":0},0,0,-509.66270522574541,-509.66270522574541,0,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA  UPS  4.0 KVA MONOFASICO",-14015.73,{"$f":"+C2841/CostosyGastos!$D$7","v":-5096.6290909090903},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I2841<=Activos!$C$8,\"1\",+IF(I2841<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-509.66270522574541,769.80570931704688,769.80570931704688,-509.66270522574541,{"$f":"PV(wacc,H2841-(Activos!$C$8-E2841),M2841)","v":-2.9581146088845153E-3},0,0,{"$f":"IF(J2841=\"3\",ABS(I2841-Activos!$C$11),0)","v":0},0,0,-509.66270522574541,-509.66270522574541,0,0,0,0,0]
[null,"FUENTE DE PODER (SISTEMA DE COMUNICACIONES VHF-AA)",-3975.08,{"$f":"+C2845/CostosyGastos!$D$7","v":-1445.4836363636364},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2845<=Activos!$C$8,\"1\",+IF(I2845<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-144.54836363636363,218.32898316807737,218.32898316807737,-144.54836363636363,{"$f":"PV(wacc,H2845-(Activos!$C$8-E2845),M2845)","v":-387.75073704488261},0,0,{"$f":"IF(J2845=\"3\",ABS(I2845-Activos!$C$11),0)","v":0},0,0,-144.54836363636363,-144.54836363636363,-144.54836363636363,0,0,0,0]
[null,"FUENTE DE PODER (SISTEMA DE COMUNICACION VHF-AA)",-3975.08,{"$f":"+C2848/CostosyGastos!$D$7","v":-1445.4836363636364},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2848<=Activos!$C$8,\"1\",+IF(I2848<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-144.54836363636363,218.32898316807737,218.32898316807737,-144.54836363636363,{"$f":"PV(wacc,H2848-(Activos!$C$8-E2848),M2848)","v":-387.75073704488261},0,0,{"$f":"IF(J2848=\"3\",ABS(I2848-Activos!$C$11),0)","v":0},0,0,-144.54836363636363,-144.54836363636363,-144.54836363636363,0,0,0,0]
[null,"SISTEMA ELECTRONICO AUYENTADOR DE AVES",-3722.69,{"$f":"+C2850/CostosyGastos!$D$7","v":-1353.7054545454546},2004,"2005-03-30",7,10,2015,{"$f":"+IF(I2850<=Activos!$C$8,\"1\",+IF(I2850<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-135.37054545454546,204.46660755254482,204.46660755254482,-135.37054545454546,{"$f":"PV(wacc,H2850-(Activos!$C$8-E2850),M2850)","v":-363.13125554444542},0,0,{"$f":"IF(J2850=\"3\",ABS(I2850-Activos!$C$11),0)","v":0},0,0,-135.37054545454546,-135.37054545454546,-135.37054545454546,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO(901TAZFOO869, 901TAHQ01417, 901TARV01414, 901TANS00831)",-2085,{"$f":"+C2853/CostosyGastos!$D$7","v":-758.18181818181813},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I2853<=Activos!$C$8,\"1\",+IF(I2853<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-75.818181818181813,114.51742604059322,0,0,{"$f":"PV(wacc,H2853-(Activos!$C$8-E2853),M2853)","v":0},114.51742604059322,-75.818181818181813,{"$f":"IF(J2853=\"3\",ABS(I2853-Activos!$C$11),0)","v":1},105.74239026024635,-524.64022337822769,-75.818181818181813,-75.818181818181813,-75.818181818181813,-75.818181818181813,-75.818181818181813,-75.818181818181813,-75.818181818181813]
[null,"CAMARA DE VIDEO GRABADORA DIGITAL MULTISISTEMA",-4200.84,{"$f":"+C2859/CostosyGastos!$D$7","v":-1527.578181818182},2004,"2005-09-28",7,10,2015,{"$f":"+IF(I2859<=Activos!$C$8,\"1\",+IF(I2859<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-152.75781818181821,230.72872134693796,230.72872134693796,-152.75781818181821,{"$f":"PV(wacc,H2859-(Activos!$C$8-E2859),M2859)","v":-409.77258475492943},0,0,{"$f":"IF(J2859=\"3\",ABS(I2859-Activos!$C$11),0)","v":0},0,0,-152.75781818181821,-152.75781818181821,-152.75781818181821,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO",-2495.8000000000002,{"$f":"+C2861/CostosyGastos!$D$7","v":-907.56363636363642},2007,"2008-04-11",4,10,2018,{"$f":"+IF(I2861<=Activos!$C$8,\"1\",+IF(I2861<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-90.756363636363645,137.08037981396288,137.08037981396288,-90.756363636363645,{"$f":"PV(wacc,H2861-(Activos!$C$8-E2861),M2861)","v":-543.04308731563515},0,0,{"$f":"IF(J2861=\"3\",ABS(I2861-Activos!$C$11),0)","v":0},0,0,-90.756363636363645,-90.756363636363645,-90.756363636363645,-90.756363636363645,-90.756363636363645,-90.756363636363645,0]
[null,"ESCALERA DE ALUMINIO(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-2441.5700000000002,{"$f":"+C2864/CostosyGastos!$D$7","v":-887.84363636363639},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I2864<=Activos!$C$8,\"1\",+IF(I2864<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-88.784363636363636,134.10182824840825,134.10182824840825,-88.784363636363636,{"$f":"PV(wacc,H2864-(Activos!$C$8-E2864),M2864)","v":-531.24357348234435},0,0,{"$f":"IF(J2864=\"3\",ABS(I2864-Activos!$C$11),0)","v":0},0,0,-88.784363636363636,-88.784363636363636,-88.784363636363636,-88.784363636363636,-88.784363636363636,-88.784363636363636,0]
[null,"TABLERO DE DISTRIBUCIÓN ELÉCTRICO(SISTEMA DE COMUNICACION VHF-AA)",-4142.78,{"$f":"+C2869/CostosyGastos!$D$7","v":-1506.4654545454543},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2869<=Activos!$C$8,\"1\",+IF(I2869<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-150.64654545454545,227.53980923378836,227.53980923378836,-150.64654545454545,{"$f":"PV(wacc,H2869-(Activos!$C$8-E2869),M2869)","v":-404.10909929229064},0,0,{"$f":"IF(J2869=\"3\",ABS(I2869-Activos!$C$11),0)","v":0},0,0,-150.64654545454545,-150.64654545454545,-150.64654545454545,0,0,0,0]
[null,"TRANSMISOR DE VIENTO/BRAZO SOPORTE",-5028.13,{"$f":"+C2873/CostosyGastos!$D$7","v":-1828.4109090909092},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I2873<=Activos!$C$8,\"1\",+IF(I2873<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.84109090909092,276.1671488716969,276.1671488716969,-182.84109090909092,{"$f":"PV(wacc,H2873-(Activos!$C$8-E2873),M2873)","v":-490.47091214704756},0,0,{"$f":"IF(J2873=\"3\",ABS(I2873-Activos!$C$11),0)","v":0},0,0,-182.84109090909092,-182.84109090909092,-182.84109090909092,0,0,0,0]
[null,"TRANSMISOR DE VIENTO/BRAZO SOPORTE",-5028.13,{"$f":"+C2876/CostosyGastos!$D$7","v":-1828.4109090909092},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I2876<=Activos!$C$8,\"1\",+IF(I2876<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.84109090909092,276.1671488716969,276.1671488716969,-182.84109090909092,{"$f":"PV(wacc,H2876-(Activos!$C$8-E2876),M2876)","v":-490.47091214704756},0,0,{"$f":"IF(J2876=\"3\",ABS(I2876-Activos!$C$11),0)","v":0},0,0,-182.84109090909092,-182.84109090909092,-182.84109090909092,0,0,0,0]
[null,"EQUIPO AIRE ACONDICIONADO MINI SPLIT 24000BTU/HR",-2201.6799999999998,{"$f":"+C2878/CostosyGastos!$D$7","v":-800.61090909090899},2008,"2009-03-31",3,10,2019,{"$f":"+IF(I2878<=Activos!$C$8,\"1\",+IF(I2878<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-80.061090909090893,120.92600794486967,0,0,{"$f":"PV(wacc,H2878-(Activos!$C$8-E2878),M2878)","v":0},120.92600794486967,-80.061090909090893,{"$f":"IF(J2878=\"3\",ABS(I2878-Activos!$C$11),0)","v":1},111.65990685284373,-553.99994580689508,-80.061090909090893,-80.061090909090893,-80.061090909090893,-80.061090909090893,-80.061090909090893,-80.061090909090893,-80.061090909090893]
[null,"SISTEMA ELECTRONICO AHUYENTADOR DE AVES",-4021.01,{"$f":"+C2881/CostosyGastos!$D$7","v":-1462.1854545454546},2004,"2005-12-29",7,10,2015,{"$f":"+IF(I2881<=Activos!$C$8,\"1\",+IF(I2881<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-146.21854545454545,220.85166200646799,220.85166200646799,-146.21854545454545,{"$f":"PV(wacc,H2881-(Activos!$C$8-E2881),M2881)","v":-392.2309969019098},0,0,{"$f":"IF(J2881=\"3\",ABS(I2881-Activos!$C$11),0)","v":0},0,0,-146.21854545454545,-146.21854545454545,-146.21854545454545,0,0,0,0]
[null,"ANTENA DE TRANSRECEPTOR",-2727.63,{"$f":"+C2887/CostosyGastos!$D$7","v":-991.86545454545455},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I2887<=Activos!$C$8,\"1\",+IF(I2887<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-99.186545454545453,149.81350925232772,149.81350925232772,-99.186545454545453,{"$f":"PV(wacc,H2887-(Activos!$C$8-E2887),M2887)","v":-492.92219010924805},0,0,{"$f":"IF(J2887=\"3\",ABS(I2887-Activos!$C$11),0)","v":0},0,0,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,0,0]
[null,"ANTENA DE TRANSRECEPTOR",-2727.63,{"$f":"+C2888/CostosyGastos!$D$7","v":-991.86545454545455},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I2888<=Activos!$C$8,\"1\",+IF(I2888<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-99.186545454545453,149.81350925232772,149.81350925232772,-99.186545454545453,{"$f":"PV(wacc,H2888-(Activos!$C$8-E2888),M2888)","v":-492.92219010924805},0,0,{"$f":"IF(J2888=\"3\",ABS(I2888-Activos!$C$11),0)","v":0},0,0,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,0,0]
[null,"ANTENA (TX/RX VHF)",-2727.63,{"$f":"+C2893/CostosyGastos!$D$7","v":-991.86545454545455},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I2893<=Activos!$C$8,\"1\",+IF(I2893<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-99.186545454545453,149.81350925232772,149.81350925232772,-99.186545454545453,{"$f":"PV(wacc,H2893-(Activos!$C$8-E2893),M2893)","v":-492.92219010924805},0,0,{"$f":"IF(J2893=\"3\",ABS(I2893-Activos!$C$11),0)","v":0},0,0,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,-99.186545454545453,0,0]
[null,"GABINETE DE PISO DE 28 RU",-2286.4299999999998,{"$f":"+C2897/CostosyGastos!$D$7","v":-831.42909090909086},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2897<=Activos!$C$8,\"1\",+IF(I2897<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-83.142909090909086,125.58085296018875,0,0,{"$f":"PV(wacc,H2897-(Activos!$C$8-E2897),M2897)","v":0},125.58085296018875,-83.142909090909086,{"$f":"IF(J2897=\"3\",ABS(I2897-Activos!$C$11),0)","v":1},115.95806875910554,-575.32524985068642,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086]
[null,"GABINETE DE PISO DE 28 RU",-2286.4299999999998,{"$f":"+C2901/CostosyGastos!$D$7","v":-831.42909090909086},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2901<=Activos!$C$8,\"1\",+IF(I2901<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-83.142909090909086,125.58085296018875,0,0,{"$f":"PV(wacc,H2901-(Activos!$C$8-E2901),M2901)","v":0},125.58085296018875,-83.142909090909086,{"$f":"IF(J2901=\"3\",ABS(I2901-Activos!$C$11),0)","v":1},115.95806875910554,-575.32524985068642,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086]
[null,"GABINETE DE PISO DE 28 RU",-2286.4299999999998,{"$f":"+C2902/CostosyGastos!$D$7","v":-831.42909090909086},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I2902<=Activos!$C$8,\"1\",+IF(I2902<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-83.142909090909086,125.58085296018875,0,0,{"$f":"PV(wacc,H2902-(Activos!$C$8-E2902),M2902)","v":0},125.58085296018875,-83.142909090909086,{"$f":"IF(J2902=\"3\",ABS(I2902-Activos!$C$11),0)","v":1},115.95806875910554,-575.32524985068642,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086,-83.142909090909086]
[null,"PROBADOR BERT V.35",-2558.35,{"$f":"+C2906/CostosyGastos!$D$7","v":-930.30909090909086},2007,"2008-04-18",4,10,2018,{"$f":"+IF(I2906<=Activos!$C$8,\"1\",+IF(I2906<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-93.030909090909091,140.51590259518065,140.51590259518065,-93.030909090909091,{"$f":"PV(wacc,H2906-(Activos!$C$8-E2906),M2906)","v":-556.65288982849381},0,0,{"$f":"IF(J2906=\"3\",ABS(I2906-Activos!$C$11),0)","v":0},0,0,-93.030909090909091,-93.030909090909091,-93.030909090909091,-93.030909090909091,-93.030909090909091,-93.030909090909091,0]
[null,"EQUIPO DE AIRE ACONDICIONADO (adquisicion e intalacion de 01 equipo 3600 BTU/HR TIPO SPLIT PISO TECHO )",-1848.32,{"$f":"+C2911/CostosyGastos!$D$7","v":-672.11636363636364},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I2911<=Activos!$C$8,\"1\",+IF(I2911<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-67.211636363636359,101.5179131411747,0,0,{"$f":"PV(wacc,H2911-(Activos!$C$8-E2911),M2911)","v":0},101.5179131411747,-67.211636363636359,{"$f":"IF(J2911=\"3\",ABS(I2911-Activos!$C$11),0)","v":2},180.29509904072307,-523.18663313151444,-67.211636363636359,-67.211636363636359,-67.211636363636359,-67.211636363636359,-67.211636363636359,-67.211636363636359,-67.211636363636359]
[null,"EQUIPO DE UPS",-2115.5500000000002,{"$f":"+C2914/CostosyGastos!$D$7","v":-769.29090909090917},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I2914<=Activos!$C$8,\"1\",+IF(I2914<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-76.929090909090917,116.19536722310647,0,0,{"$f":"PV(wacc,H2914-(Activos!$C$8-E2914),M2914)","v":0},116.19536722310647,-76.929090909090917,{"$f":"IF(J2914=\"3\",ABS(I2914-Activos!$C$11),0)","v":1},107.29175717748882,-532.3273978742493,-76.929090909090917,-76.929090909090917,-76.929090909090917,-76.929090909090917,-76.929090909090917,-76.929090909090917,-76.929090909090917]
[null,"EQUIPO DE AIRE ACONDICIONADO (CONDENSADOR)",-2937,{"$f":"+C2916/CostosyGastos!$D$7","v":-1068},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I2916<=Activos!$C$8,\"1\",+IF(I2916<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-106.79995728,161.3129939192726,161.3129939192726,-106.79995728,{"$f":"PV(wacc,H2916-(Activos!$C$8-E2916),M2916)","v":-530.7586889995531},0,0,{"$f":"IF(J2916=\"3\",ABS(I2916-Activos!$C$11),0)","v":0},0,0,-106.79995728,-106.79995728,-106.79995728,-106.79995728,-106.79995728,-106.79995728,0]
[null,"UPS",-2349,{"$f":"+C2921/CostosyGastos!$D$7","v":-854.18181818181813},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2921<=Activos!$C$8,\"1\",+IF(I2921<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-85.418181818181807,129.01747422990573,129.01747422990573,-85.418181818181807,{"$f":"PV(wacc,H2921-(Activos!$C$8-E2921),M2921)","v":-511.10193609440927},0,0,{"$f":"IF(J2921=\"3\",ABS(I2921-Activos!$C$11),0)","v":0},0,0,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,-85.418181818181807,0]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA",-5650.46,{"$f":"+C2925/CostosyGastos!$D$7","v":-2054.7127272727271},2003,"2004-11-16",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I2925<=Activos!$C$8,\"1\",+IF(I2925<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-205.47119053876364,310.34818509400509,310.34818509400509,-205.47119053876364,{"$f":"PV(wacc,H2925-(Activos!$C$8-E2925),M2925)","v":-286.56848258278438},0,0,{"$f":"IF(J2925=\"3\",ABS(I2925-Activos!$C$11),0)","v":0},0,0,-205.47119053876364,-205.47119053876364,-205.47119053876364,0,0,0,0]
[null,"INCREMENTO DE VALOR POR FABRICACION DE GABINETE PARA UNIDADES CONDENSADORAS",-4859.8500000000004,{"$f":"+C2929/CostosyGastos!$D$7","v":-1767.2181818181818},2004,"2005-05-31",7,10,2015,{"$f":"+IF(I2929<=Activos!$C$8,\"1\",+IF(I2929<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-176.72181818181818,266.92446663950938,266.92446663950938,-176.72181818181818,{"$f":"PV(wacc,H2929-(Activos!$C$8-E2929),M2929)","v":-474.05597357224838},0,0,{"$f":"IF(J2929=\"3\",ABS(I2929-Activos!$C$11),0)","v":0},0,0,-176.72181818181818,-176.72181818181818,-176.72181818181818,0,0,0,0]
[null,"INCREMENTO DE VALOR POR FABRICACION DE GABINETE PARA UNIDADES CONDENSADORAS",-4860.0200000000004,{"$f":"+C2930/CostosyGastos!$D$7","v":-1767.2800000000002},2004,"2005-05-31",7,10,2015,{"$f":"+IF(I2930<=Activos!$C$8,\"1\",+IF(I2930<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-176.72800000000001,266.9338037917525,266.9338037917525,-176.72800000000001,{"$f":"PV(wacc,H2930-(Activos!$C$8-E2930),M2930)","v":-474.07255628889749},0,0,{"$f":"IF(J2930=\"3\",ABS(I2930-Activos!$C$11),0)","v":0},0,0,-176.72800000000001,-176.72800000000001,-176.72800000000001,0,0,0,0]
[null,"LOCKER DE 6 CASILLAS",-2376.6999999999998,{"$f":"+C2934/CostosyGastos!$D$7","v":-864.25454545454534},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2934<=Activos!$C$8,\"1\",+IF(I2934<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-86.425454545454528,130.53888080128436,130.53888080128436,-86.425454545454528,{"$f":"PV(wacc,H2934-(Activos!$C$8-E2934),M2934)","v":-517.12897893383672},0,0,{"$f":"IF(J2934=\"3\",ABS(I2934-Activos!$C$11),0)","v":0},0,0,-86.425454545454528,-86.425454545454528,-86.425454545454528,-86.425454545454528,-86.425454545454528,-86.425454545454528,0]
[null,"BCO. DE BATERIA",-2200.7199999999998,{"$f":"+C2939/CostosyGastos!$D$7","v":-800.26181818181806},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I2939<=Activos!$C$8,\"1\",+IF(I2939<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-80.026181818181811,120.87328049690852,0,0,{"$f":"PV(wacc,H2939-(Activos!$C$8-E2939),M2939)","v":0},120.87328049690852,-80.026181818181811,{"$f":"IF(J2939=\"3\",ABS(I2939-Activos!$C$11),0)","v":1},111.61121970912677,-553.75838484073529,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811]
[null,"BCO. DE BATERIA",-2200.7199999999998,{"$f":"+C2942/CostosyGastos!$D$7","v":-800.26181818181806},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I2942<=Activos!$C$8,\"1\",+IF(I2942<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-80.026181818181811,120.87328049690852,0,0,{"$f":"PV(wacc,H2942-(Activos!$C$8-E2942),M2942)","v":0},120.87328049690852,-80.026181818181811,{"$f":"IF(J2942=\"3\",ABS(I2942-Activos!$C$11),0)","v":1},111.61121970912677,-553.75838484073529,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811]
[null,"BCO. DE BATERIA",-2200.7199999999998,{"$f":"+C2944/CostosyGastos!$D$7","v":-800.26181818181806},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I2944<=Activos!$C$8,\"1\",+IF(I2944<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-80.026181818181811,120.87328049690852,0,0,{"$f":"PV(wacc,H2944-(Activos!$C$8-E2944),M2944)","v":0},120.87328049690852,-80.026181818181811,{"$f":"IF(J2944=\"3\",ABS(I2944-Activos!$C$11),0)","v":1},111.61121970912677,-553.75838484073529,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811,-80.026181818181811]
[null,"ANTENA OMNIDIRECCIONAL VHF (SISTEMA DE COMUNICACION VHF)",-4367.5,{"$f":"+C2949/CostosyGastos!$D$7","v":-1588.1818181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2949<=Activos!$C$8,\"1\",+IF(I2949<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-158.81818181818181,239.88242601069109,239.88242601069109,-158.81818181818181,{"$f":"PV(wacc,H2949-(Activos!$C$8-E2949),M2949)","v":-426.02949979460163},0,0,{"$f":"IF(J2949=\"3\",ABS(I2949-Activos!$C$11),0)","v":0},0,0,-158.81818181818181,-158.81818181818181,-158.81818181818181,0,0,0,0]
[null,"ANTENA OMNIDIRECCIONAL VHF(SISTEMA DE COMUNICACIONES VHF -AA)",-4367.5,{"$f":"+C2953/CostosyGastos!$D$7","v":-1588.1818181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2953<=Activos!$C$8,\"1\",+IF(I2953<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-158.81818181818181,239.88242601069109,239.88242601069109,-158.81818181818181,{"$f":"PV(wacc,H2953-(Activos!$C$8-E2953),M2953)","v":-426.02949979460163},0,0,{"$f":"IF(J2953=\"3\",ABS(I2953-Activos!$C$11),0)","v":0},0,0,-158.81818181818181,-158.81818181818181,-158.81818181818181,0,0,0,0]
[null,"ANTENA OMNIDIRECCIONAL VHF (SISTEMA DE COMUNICACIONES VHF-AA)",-4367.5,{"$f":"+C2958/CostosyGastos!$D$7","v":-1588.1818181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2958<=Activos!$C$8,\"1\",+IF(I2958<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-158.81818181818181,239.88242601069109,239.88242601069109,-158.81818181818181,{"$f":"PV(wacc,H2958-(Activos!$C$8-E2958),M2958)","v":-426.02949979460163},0,0,{"$f":"IF(J2958=\"3\",ABS(I2958-Activos!$C$11),0)","v":0},0,0,-158.81818181818181,-158.81818181818181,-158.81818181818181,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO 60000 BTU",-2400,{"$f":"+C2961/CostosyGastos!$D$7","v":-872.72727272727275},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2961<=Activos!$C$8,\"1\",+IF(I2961<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-87.27272727272728,131.81861990284114,131.81861990284114,-87.27272727272728,{"$f":"PV(wacc,H2961-(Activos!$C$8-E2961),M2961)","v":-522.19865756772344},0,0,{"$f":"IF(J2961=\"3\",ABS(I2961-Activos!$C$11),0)","v":0},0,0,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DECORATIVO 60000 BTU",-2400,{"$f":"+C2963/CostosyGastos!$D$7","v":-872.72727272727275},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I2963<=Activos!$C$8,\"1\",+IF(I2963<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-87.27272727272728,131.81861990284114,131.81861990284114,-87.27272727272728,{"$f":"PV(wacc,H2963-(Activos!$C$8-E2963),M2963)","v":-522.19865756772344},0,0,{"$f":"IF(J2963=\"3\",ABS(I2963-Activos!$C$11),0)","v":0},0,0,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,-87.27272727272728,0]
[null,"MOTOGUADAÑA (Incluye: Estuche de Herramienta, Lentes de proteccion, cuchilla de 3 puntas y manual de instruciones.)",-2300,{"$f":"+C2966/CostosyGastos!$D$7","v":-836.36363636363637},2008,"2009-04-30",3,10,2019,{"$f":"+IF(I2966<=Activos!$C$8,\"1\",+IF(I2966<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-83.63636363636364,126.32617740688941,0,0,{"$f":"PV(wacc,H2966-(Activos!$C$8-E2966),M2966)","v":0},126.32617740688941,-83.63636363636364,{"$f":"IF(J2966=\"3\",ABS(I2966-Activos!$C$11),0)","v":1},116.6462818218545,-578.73981475775724,-83.63636363636364,-83.63636363636364,-83.63636363636364,-83.63636363636364,-83.63636363636364,-83.63636363636364,-83.63636363636364]
[null,"BANCO DE BATERIAS (SISTEMA DE COMUNICACIONES VHF-AA)",-4480.1899999999996,{"$f":"+C2972/CostosyGastos!$D$7","v":-1629.1599999999999},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2972<=Activos!$C$8,\"1\",+IF(I2972<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-162.916,246.07185945937906,246.07185945937906,-162.916,{"$f":"PV(wacc,H2972-(Activos!$C$8-E2972),M2972)","v":-437.02189002513472},0,0,{"$f":"IF(J2972=\"3\",ABS(I2972-Activos!$C$11),0)","v":0},0,0,-162.916,-162.916,-162.916,0,0,0,0]
[null,"BANCO DE BATERIAS (SISTEMA DE COMUNICACIONES VHF-AA)",-4480.1899999999996,{"$f":"+C2974/CostosyGastos!$D$7","v":-1629.1599999999999},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2974<=Activos!$C$8,\"1\",+IF(I2974<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-162.916,246.07185945937906,246.07185945937906,-162.916,{"$f":"PV(wacc,H2974-(Activos!$C$8-E2974),M2974)","v":-437.02189002513472},0,0,{"$f":"IF(J2974=\"3\",ABS(I2974-Activos!$C$11),0)","v":0},0,0,-162.916,-162.916,-162.916,0,0,0,0]
[null,"BANCO DE BATERIAS(SISTEMA DE COMUNICACIONES VHF-AA)",-4480.1899999999996,{"$f":"+C2977/CostosyGastos!$D$7","v":-1629.1599999999999},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I2977<=Activos!$C$8,\"1\",+IF(I2977<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-162.916,246.07185945937906,246.07185945937906,-162.916,{"$f":"PV(wacc,H2977-(Activos!$C$8-E2977),M2977)","v":-437.02189002513472},0,0,{"$f":"IF(J2977=\"3\",ABS(I2977-Activos!$C$11),0)","v":0},0,0,-162.916,-162.916,-162.916,0,0,0,0]
[null,"MOTOGUADAÑA (SHINDAIWA C350)",-1950,{"$f":"+C2982/CostosyGastos!$D$7","v":-709.09090909090912},2009,40451,2,10,2020,{"$f":"+IF(I2982<=Activos!$C$8,\"1\",+IF(I2982<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-70.909090909090907,107.10262867105841,0,0,{"$f":"PV(wacc,H2982-(Activos!$C$8-E2982),M2982)","v":0},107.10262867105841,-70.909090909090907,{"$f":"IF(J2982=\"3\",ABS(I2982-Activos!$C$11),0)","v":2},190.21351450474486,-551.96823851197473,-70.909090909090907,-70.909090909090907,-70.909090909090907,-70.909090909090907,-70.909090909090907,-70.909090909090907,-70.909090909090907]
[null,"RADIO PORTATIL TX/RX VHF -AM",-5220.59,{"$f":"+C2986/CostosyGastos!$D$7","v":-1898.3963636363637},2004,"2005-04-29",7,10,2015,{"$f":"+IF(I2986<=Activos!$C$8,\"1\",+IF(I2986<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-189.83963636363637,286.73790369940554,286.73790369940554,-189.83963636363637,{"$f":"PV(wacc,H2986-(Activos!$C$8-E2986),M2986)","v":-509.24449830170556},0,0,{"$f":"IF(J2986=\"3\",ABS(I2986-Activos!$C$11),0)","v":0},0,0,-189.83963636363637,-189.83963636363637,-189.83963636363637,0,0,0,0]
[null,"RADIO PORTATIL TX/RX VHF -AM",-5220.59,{"$f":"+C2987/CostosyGastos!$D$7","v":-1898.3963636363637},2004,"2005-04-29",7,10,2015,{"$f":"+IF(I2987<=Activos!$C$8,\"1\",+IF(I2987<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-189.83963636363637,286.73790369940554,286.73790369940554,-189.83963636363637,{"$f":"PV(wacc,H2987-(Activos!$C$8-E2987),M2987)","v":-509.24449830170556},0,0,{"$f":"IF(J2987=\"3\",ABS(I2987-Activos!$C$11),0)","v":0},0,0,-189.83963636363637,-189.83963636363637,-189.83963636363637,0,0,0,0]
[null,"ESTABILIZADOR",-2460.12,{"$f":"+C2991/CostosyGastos!$D$7","v":-894.58909090909083},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I2991<=Activos!$C$8,\"1\",+IF(I2991<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-89.458909090909088,135.12067633140728,0,0,{"$f":"PV(wacc,H2991-(Activos!$C$8-E2991),M2991)","v":0},135.12067633140728,-89.458909090909088,{"$f":"IF(J2991=\"3\",ABS(I2991-Activos!$C$11),0)","v":1},124.76689166764378,-619.03017090515368,-89.458909090909088,-89.458909090909088,-89.458909090909088,-89.458909090909088,-89.458909090909088,-89.458909090909088,-89.458909090909088]
[null,"MOTOGUADAÑA   ",-2000,{"$f":"+C2994/CostosyGastos!$D$7","v":-727.27272727272725},2009,40451,2,10,2020,{"$f":"+IF(I2994<=Activos!$C$8,\"1\",+IF(I2994<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-72.72727272727272,109.84884991903425,0,0,{"$f":"PV(wacc,H2994-(Activos!$C$8-E2994),M2994)","v":0},109.84884991903425,-72.72727272727272,{"$f":"IF(J2994=\"3\",ABS(I2994-Activos!$C$11),0)","v":2},195.09078410743058,-566.121270268692,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272,-72.72727272727272]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3000/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3000<=Activos!$C$8,\"1\",+IF(I3000<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3000-(Activos!$C$8-E3000),M3000)","v":-490.64942021450582},0,0,{"$f":"IF(J3000=\"3\",ABS(I3000-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3002/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3002<=Activos!$C$8,\"1\",+IF(I3002<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3002-(Activos!$C$8-E3002),M3002)","v":-490.64942021450582},0,0,{"$f":"IF(J3002=\"3\",ABS(I3002-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3005/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3005<=Activos!$C$8,\"1\",+IF(I3005<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3005-(Activos!$C$8-E3005),M3005)","v":-490.64942021450582},0,0,{"$f":"IF(J3005=\"3\",ABS(I3005-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3010/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3010<=Activos!$C$8,\"1\",+IF(I3010<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3010-(Activos!$C$8-E3010),M3010)","v":-490.64942021450582},0,0,{"$f":"IF(J3010=\"3\",ABS(I3010-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J3010=\"1\",0,IF(U$13<$I3010,$K3010,0))","v":-182.90763636363636},-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3014/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3014<=Activos!$C$8,\"1\",+IF(I3014<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3014-(Activos!$C$8-E3014),M3014)","v":-490.64942021450582},0,0,{"$f":"IF(J3014=\"3\",ABS(I3014-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3015/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3015<=Activos!$C$8,\"1\",+IF(I3015<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3015-(Activos!$C$8-E3015),M3015)","v":-490.64942021450582},0,0,{"$f":"IF(J3015=\"3\",ABS(I3015-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3019/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3019<=Activos!$C$8,\"1\",+IF(I3019<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3019-(Activos!$C$8-E3019),M3019)","v":-490.64942021450582},0,0,{"$f":"IF(J3019=\"3\",ABS(I3019-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3024/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,{"$f":"+(YEAR(F3024)+H3024)","v":2015},{"$f":"+IF(I3024<=Activos!$C$8,\"1\",+IF(I3024<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,{"$f":"+IF(J3024=\"2\",L3024,0)","v":276.26766056937282},{"$f":"+IF(J3024=\"2\",K3024,0)","v":-182.90763636363636},{"$f":"PV(wacc,H3024-(Activos!$C$8-E3024),M3024)","v":-490.64942021450582},0,0,{"$f":"IF(J3024=\"3\",ABS(I3024-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3027/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3027<=Activos!$C$8,\"1\",+IF(I3027<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3027-(Activos!$C$8-E3027),M3027)","v":-490.64942021450582},0,0,{"$f":"IF(J3027=\"3\",ABS(I3027-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3029/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3029<=Activos!$C$8,\"1\",+IF(I3029<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3029-(Activos!$C$8-E3029),M3029)","v":-490.64942021450582},0,0,{"$f":"IF(J3029=\"3\",ABS(I3029-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"TRANSCEPTOR HF-SSB 100 W",-5029.96,{"$f":"+C3035/CostosyGastos!$D$7","v":-1829.0763636363636},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3035<=Activos!$C$8,\"1\",+IF(I3035<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-182.90763636363636,276.26766056937282,276.26766056937282,-182.90763636363636,{"$f":"PV(wacc,H3035-(Activos!$C$8-E3035),M3035)","v":-490.64942021450582},0,0,{"$f":"IF(J3035=\"3\",ABS(I3035-Activos!$C$11),0)","v":0},0,0,-182.90763636363636,-182.90763636363636,-182.90763636363636,0,0,0,0]
[null,"MAQUINA DESBROZADORA",-2000.01,{"$f":"+C3038/CostosyGastos!$D$7","v":-727.27636363636361},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3038<=Activos!$C$8,\"1\",+IF(I3038<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-72.727636363636364,109.84939916328386,0,0,{"$f":"PV(wacc,H3038-(Activos!$C$8-E3038),M3038)","v":0},109.84939916328386,-72.727636363636364,{"$f":"IF(J3038=\"3\",ABS(I3038-Activos!$C$11),0)","v":2},195.09175956135115,-566.12410087504338,-72.727636363636364,-72.727636363636364,-72.727636363636364,-72.727636363636364,-72.727636363636364,-72.727636363636364,-72.727636363636364]
[null,"GABINETE METALICO Y/O CONSOLA PARA MONITOR (RAYOS X)",-5923.85,{"$f":"+C3042/CostosyGastos!$D$7","v":-2154.1272727272731},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I3042<=Activos!$C$8,\"1\",+IF(I3042<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-215.4127272727273,325.3640547964356,325.3640547964356,-215.4127272727273,{"$f":"PV(wacc,H3042-(Activos!$C$8-E3042),M3042)","v":-300.43264198712734},0,0,{"$f":"IF(J3042=\"3\",ABS(I3042-Activos!$C$11),0)","v":0},0,0,-215.4127272727273,-215.4127272727273,0,0,0,0,0]
[null,"GABINETE METALICO Y/O CONSOLA PARA MONITOR",-5923.85,{"$f":"+C3043/CostosyGastos!$D$7","v":-2154.1272727272731},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I3043<=Activos!$C$8,\"1\",+IF(I3043<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-215.4127272727273,325.3640547964356,325.3640547964356,-215.4127272727273,{"$f":"PV(wacc,H3043-(Activos!$C$8-E3043),M3043)","v":-300.43264198712734},0,0,{"$f":"IF(J3043=\"3\",ABS(I3043-Activos!$C$11),0)","v":0},0,0,-215.4127272727273,-215.4127272727273,0,0,0,0,0]
[null,"RELAY DE ANTENA (SISTEMA DE COMUNICACION VHF- AA)",-4645.87,{"$f":"+C3047/CostosyGastos!$D$7","v":-1689.4072727272726},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3047<=Activos!$C$8,\"1\",+IF(I3047<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-168.94072727272726,255.17173818667186,255.17173818667186,-168.94072727272726,{"$f":"PV(wacc,H3047-(Activos!$C$8-E3047),M3047)","v":-453.18321058059433},0,0,{"$f":"IF(J3047=\"3\",ABS(I3047-Activos!$C$11),0)","v":0},0,0,-168.94072727272726,-168.94072727272726,-168.94072727272726,0,0,0,0]
[null,"RADIO (Incluido: Antena Onmidireccional VHF, Cable Coaccional y Conectores tipo N-Aphenol).",-2468.16,{"$f":"+C3052/CostosyGastos!$D$7","v":-897.51272727272726},2008,"2009-03-31",3,10,2019,{"$f":"+IF(I3052<=Activos!$C$8,\"1\",+IF(I3052<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-89.75127272727272,135.5622687080818,0,0,{"$f":"PV(wacc,H3052-(Activos!$C$8-E3052),M3052)","v":0},135.5622687080818,-89.75127272727272,{"$f":"IF(J3052=\"3\",ABS(I3052-Activos!$C$11),0)","v":1},125.17464649627321,-621.05324399674168,-89.75127272727272,-89.75127272727272,-89.75127272727272,-89.75127272727272,-89.75127272727272,-89.75127272727272,-89.75127272727272]
[null,"CARGADOR ESTATICO DE BATERIA(GRUPO ELECTROGENO)",-3027.08,{"$f":"+C3055/CostosyGastos!$D$7","v":-1100.7563636363636},2006,"2007-10-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3055<=Activos!$C$8,\"1\",+IF(I3055<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-110.07559233338182,166.2605848257241,166.2605848257241,-110.07559233338182,{"$f":"PV(wacc,H3055-(Activos!$C$8-E3055),M3055)","v":-547.03745737036672},0,0,{"$f":"IF(J3055=\"3\",ABS(I3055-Activos!$C$11),0)","v":0},0,0,-110.07559233338182,-110.07559233338182,-110.07559233338182,-110.07559233338182,-110.07559233338182,-110.07559233338182,0]
[null,"CAMARA DIGITAL ",-2594.96,{"$f":"+C3057/CostosyGastos!$D$7","v":-943.62181818181818},2007,"2008-11-09",4,10,2018,{"$f":"+IF(I3057<=Activos!$C$8,\"1\",+IF(I3057<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-94.362181818181824,142.52668579294857,142.52668579294857,-94.362181818181824,{"$f":"PV(wacc,H3057-(Activos!$C$8-E3057),M3057)","v":-564.61859518414155},0,0,{"$f":"IF(J3057=\"3\",ABS(I3057-Activos!$C$11),0)","v":0},0,0,-94.362181818181824,-94.362181818181824,-94.362181818181824,-94.362181818181824,-94.362181818181824,-94.362181818181824,0]
[null,"EQUIPO AIRE ACONDICIONADO DE 18000 BTU/HR",-2375,{"$f":"+C3063/CostosyGastos!$D$7","v":-863.63636363636363},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3063<=Activos!$C$8,\"1\",+IF(I3063<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-86.36363636363636,130.44550927885319,0,0,{"$f":"PV(wacc,H3063-(Activos!$C$8-E3063),M3063)","v":0},130.44550927885319,-86.36363636363636,{"$f":"IF(J3063=\"3\",ABS(I3063-Activos!$C$11),0)","v":1},120.44996492474107,-597.61176523898848,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636]
[null,"EQUIPO AIRE ACONDICIONADO DE 18000 BTU/HR",-2375,{"$f":"+C3066/CostosyGastos!$D$7","v":-863.63636363636363},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3066<=Activos!$C$8,\"1\",+IF(I3066<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-86.36363636363636,130.44550927885319,0,0,{"$f":"PV(wacc,H3066-(Activos!$C$8-E3066),M3066)","v":0},130.44550927885319,-86.36363636363636,{"$f":"IF(J3066=\"3\",ABS(I3066-Activos!$C$11),0)","v":1},120.44996492474107,-597.61176523898848,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636,-86.36363636363636]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3070/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3070<=Activos!$C$8,\"1\",+IF(I3070<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3070-(Activos!$C$8-E3070),M3070)","v":-503.03573409748645},0,0,{"$f":"IF(J3070=\"3\",ABS(I3070-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3071/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3071<=Activos!$C$8,\"1\",+IF(I3071<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3071-(Activos!$C$8-E3071),M3071)","v":-503.03573409748645},0,0,{"$f":"IF(J3071=\"3\",ABS(I3071-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3075/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3075<=Activos!$C$8,\"1\",+IF(I3075<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3075-(Activos!$C$8-E3075),M3075)","v":-503.03573409748645},0,0,{"$f":"IF(J3075=\"3\",ABS(I3075-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3080/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3080<=Activos!$C$8,\"1\",+IF(I3080<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3080-(Activos!$C$8-E3080),M3080)","v":-503.03573409748645},0,0,{"$f":"IF(J3080=\"3\",ABS(I3080-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3085/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3085<=Activos!$C$8,\"1\",+IF(I3085<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3085-(Activos!$C$8-E3085),M3085)","v":-503.03573409748645},0,0,{"$f":"IF(J3085=\"3\",ABS(I3085-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3087/CostosyGastos!$D$7","v":-1875.2509090909089},{"$f":"+YEAR(F3087)-1","v":2004},"2005-06-08",{"$f":"C$8-YEAR(F3087)","v":7},10,2015,{"$f":"+IF(I3087<=Activos!$C$8,\"1\",+IF(I3087<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J3087=\"1\",0,D3087/H3087)","v":-187.52509090909089},{"$f":"IF(J3087=\"1\",PMT(wacc,G3087,D3087),PMT(wacc,H3087,D3087))","v":283.24196405073224},283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3087-(Activos!$C$8-E3087),M3087)","v":-503.03573409748645},{"$f":"+IF($J3087=\"3\",L3087,0)","v":0},{"$f":"+IF($J3087=\"3\",K3087,0)","v":0},{"$f":"IF(J3087=\"3\",ABS(I3087-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R3087,P3087)","v":0},{"$f":"PV(wacc,H3087-($C$8-E3087),P3087)","v":0},-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3090/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3090<=Activos!$C$8,\"1\",+IF(I3090<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3090-(Activos!$C$8-E3090),M3090)","v":-503.03573409748645},0,0,{"$f":"IF(J3090=\"3\",ABS(I3090-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3095/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3095<=Activos!$C$8,\"1\",+IF(I3095<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3095-(Activos!$C$8-E3095),M3095)","v":-503.03573409748645},0,0,{"$f":"IF(J3095=\"3\",ABS(I3095-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3099/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3099<=Activos!$C$8,\"1\",+IF(I3099<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3099-(Activos!$C$8-E3099),M3099)","v":-503.03573409748645},0,0,{"$f":"IF(J3099=\"3\",ABS(I3099-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3100/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3100<=Activos!$C$8,\"1\",+IF(I3100<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3100-(Activos!$C$8-E3100),M3100)","v":-503.03573409748645},0,0,{"$f":"IF(J3100=\"3\",ABS(I3100-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"FUENTE DE PODER 13.8V DE 20 AMP",-5156.9399999999996,{"$f":"+C3104/CostosyGastos!$D$7","v":-1875.2509090909089},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I3104<=Activos!$C$8,\"1\",+IF(I3104<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-187.52509090909089,283.24196405073224,283.24196405073224,-187.52509090909089,{"$f":"PV(wacc,H3104-(Activos!$C$8-E3104),M3104)","v":-503.03573409748645},0,0,{"$f":"IF(J3104=\"3\",ABS(I3104-Activos!$C$11),0)","v":0},0,0,-187.52509090909089,-187.52509090909089,-187.52509090909089,0,0,0,0]
[null,"TRANSFORMADOR (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-4167.6000000000004,{"$f":"+C3108/CostosyGastos!$D$7","v":-1515.4909090909093},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I3108<=Activos!$C$8,\"1\",+IF(I3108<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-151.54909090909092,228.90303346128366,228.90303346128366,-151.54909090909092,{"$f":"PV(wacc,H3108-(Activos!$C$8-E3108),M3108)","v":-586.74237392676628},0,0,{"$f":"IF(J3108=\"3\",ABS(I3108-Activos!$C$11),0)","v":0},0,0,-151.54909090909092,-151.54909090909092,-151.54909090909092,-151.54909090909092,0,0,0]
[null,"GENERADOR DE NIVEL DE SEÑALES",-16849.12,{"$f":"+C3113/CostosyGastos!$D$7","v":-6126.9527272727273},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3113<=Activos!$C$8,\"1\",+IF(I3113<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-612.69502764916365,925.42798505450958,925.42798505450958,-612.69502764916365,{"$f":"PV(wacc,H3113-(Activos!$C$8-E3113),M3113)","v":-3.5561207314102274E-3},0,0,{"$f":"IF(J3113=\"3\",ABS(I3113-Activos!$C$11),0)","v":0},0,0,-612.69502764916365,-612.69502764916365,0,0,0,0,0]
[null,"GENERADOR DE NIVEL DE SEÑALES",-16849.12,{"$f":"+C3115/CostosyGastos!$D$7","v":-6126.9527272727273},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3115<=Activos!$C$8,\"1\",+IF(I3115<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-612.69502764916365,925.42798505450958,925.42798505450958,-612.69502764916365,{"$f":"PV(wacc,H3115-(Activos!$C$8-E3115),M3115)","v":-3.5561207314102274E-3},0,0,{"$f":"IF(J3115=\"3\",ABS(I3115-Activos!$C$11),0)","v":0},0,0,-612.69502764916365,-612.69502764916365,0,0,0,0,0]
[null,"GENERADOR DE NIVEL DE SEÑALES",-16849.12,{"$f":"+C3118/CostosyGastos!$D$7","v":-6126.9527272727273},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3118<=Activos!$C$8,\"1\",+IF(I3118<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-612.69502764916365,925.42798505450958,925.42798505450958,-612.69502764916365,{"$f":"PV(wacc,H3118-(Activos!$C$8-E3118),M3118)","v":-3.5561207314102274E-3},0,0,{"$f":"IF(J3118=\"3\",ABS(I3118-Activos!$C$11),0)","v":0},0,0,-612.69502764916365,-612.69502764916365,0,0,0,0,0]
[null,"CONCENTRADOR DE IMAGENES - IMAGE HUB(SISTEMA DE COMUNICACIONES VHF-AA)",-4813.55,{"$f":"+C3123/CostosyGastos!$D$7","v":-1750.3818181818183},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3123<=Activos!$C$8,\"1\",+IF(I3123<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.03818181818184,264.38146576388374,264.38146576388374,-175.03818181818184,{"$f":"PV(wacc,H3123-(Activos!$C$8-E3123),M3123)","v":-469.53962192016144},0,0,{"$f":"IF(J3123=\"3\",ABS(I3123-Activos!$C$11),0)","v":0},0,0,-175.03818181818184,-175.03818181818184,-175.03818181818184,0,0,0,0]
[null,"BASTIDOR DE EXTENSIÓN(SISTEMA COMUNICACIONES VHF-AA)",-4813.57,{"$f":"+C3127/CostosyGastos!$D$7","v":-1750.3890909090908},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3127<=Activos!$C$8,\"1\",+IF(I3127<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.03890909090907,264.38256425238285,264.38256425238285,-175.03890909090907,{"$f":"PV(wacc,H3127-(Activos!$C$8-E3127),M3127)","v":-469.5415728280023},0,0,{"$f":"IF(J3127=\"3\",ABS(I3127-Activos!$C$11),0)","v":0},0,0,-175.03890909090907,-175.03890909090907,-175.03890909090907,0,0,0,0]
[null,"BASTIDOR DE EXTENSIÓN (SISTEMA DE COMUNICACION VHF-AA)",-4813.57,{"$f":"+C3128/CostosyGastos!$D$7","v":-1750.3890909090908},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3128<=Activos!$C$8,\"1\",+IF(I3128<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.03890909090907,264.38256425238285,264.38256425238285,-175.03890909090907,{"$f":"PV(wacc,H3128-(Activos!$C$8-E3128),M3128)","v":-469.5415728280023},0,0,{"$f":"IF(J3128=\"3\",ABS(I3128-Activos!$C$11),0)","v":0},0,0,-175.03890909090907,-175.03890909090907,-175.03890909090907,0,0,0,0]
[null,"HUB DE 8 PUERTOS (SISTEMA DE COMUNICACIONES VHF-AA)",-4813.5600000000004,{"$f":"+C3132/CostosyGastos!$D$7","v":-1750.3854545454546},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3132<=Activos!$C$8,\"1\",+IF(I3132<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.03854545454547,264.38201500813329,264.38201500813329,-175.03854545454547,{"$f":"PV(wacc,H3132-(Activos!$C$8-E3132),M3132)","v":-469.54059737408187},0,0,{"$f":"IF(J3132=\"3\",ABS(I3132-Activos!$C$11),0)","v":0},0,0,-175.03854545454547,-175.03854545454547,-175.03854545454547,0,0,0,0]
[null,"BASTIDOR DE EXTENSIÓN (SISTEMA DE COMUNICACIONES VHF-AA)",-4813.58,{"$f":"+C3136/CostosyGastos!$D$7","v":-1750.3927272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3136<=Activos!$C$8,\"1\",+IF(I3136<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.0392727272727,264.38311349663246,264.38311349663246,-175.0392727272727,{"$f":"PV(wacc,H3136-(Activos!$C$8-E3136),M3136)","v":-469.5425482819229},0,0,{"$f":"IF(J3136=\"3\",ABS(I3136-Activos!$C$11),0)","v":0},0,0,-175.0392727272727,-175.0392727272727,-175.0392727272727,0,0,0,0]
[null,"BASTIDOR DE EXTENSIÓN (SISTEMA DE COMUNICACION VHF-AA)",-4813.58,{"$f":"+C3141/CostosyGastos!$D$7","v":-1750.3927272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3141<=Activos!$C$8,\"1\",+IF(I3141<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.0392727272727,264.38311349663246,264.38311349663246,-175.0392727272727,{"$f":"PV(wacc,H3141-(Activos!$C$8-E3141),M3141)","v":-469.5425482819229},0,0,{"$f":"IF(J3141=\"3\",ABS(I3141-Activos!$C$11),0)","v":0},0,0,-175.0392727272727,-175.0392727272727,-175.0392727272727,0,0,0,0]
[null,"BASTIDOR DE EXTENSIÓN(SISTEMA DE COMUNICACION VHF-AA)",-4813.58,{"$f":"+C3142/CostosyGastos!$D$7","v":-1750.3927272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3142<=Activos!$C$8,\"1\",+IF(I3142<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-175.0392727272727,264.38311349663246,264.38311349663246,-175.0392727272727,{"$f":"PV(wacc,H3142-(Activos!$C$8-E3142),M3142)","v":-469.5425482819229},0,0,{"$f":"IF(J3142=\"3\",ABS(I3142-Activos!$C$11),0)","v":0},0,0,-175.0392727272727,-175.0392727272727,-175.0392727272727,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO 24000 BTU TIPO VENTANA",-2250,{"$f":"+C3148/CostosyGastos!$D$7","v":-818.18181818181813},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3148<=Activos!$C$8,\"1\",+IF(I3148<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-81.818181818181813,123.57995615891355,0,0,{"$f":"PV(wacc,H3148-(Activos!$C$8-E3148),M3148)","v":0},123.57995615891355,-81.818181818181813,{"$f":"IF(J3148=\"3\",ABS(I3148-Activos!$C$11),0)","v":2},219.47713212085944,-636.88642905227857,-81.818181818181813,-81.818181818181813,-81.818181818181813,-81.818181818181813,-81.818181818181813,-81.818181818181813,-81.818181818181813]
[null,"INTERFASE AUXILIAR (SISTEMA DE COMUNICACION VHF-AA)",-4962.51,{"$f":"+C3151/CostosyGastos!$D$7","v":-1804.5490909090911},{"$f":"+YEAR(F3151)-1","v":2004},"2005-10-14",{"$f":"C$8-YEAR(F3151)","v":7},10,2015,{"$f":"+IF(I3151<=Activos!$C$8,\"1\",+IF(I3151<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J3151=\"1\",0,D3151/H3151)","v":-180.4549090909091},{"$f":"IF(J3151=\"1\",PMT(wacc,G3151,D3151),PMT(wacc,H3151,D3151))","v":272.56300810585338},272.56300810585338,-180.4549090909091,{"$f":"PV(wacc,H3151-(Activos!$C$8-E3151),M3151)","v":-484.06998352048271},{"$f":"+IF($J3151=\"3\",L3151,0)","v":0},{"$f":"+IF($J3151=\"3\",K3151,0)","v":0},{"$f":"IF(J3151=\"3\",ABS(I3151-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R3151,P3151)","v":0},{"$f":"PV(wacc,H3151-($C$8-E3151),P3151)","v":0},-180.4549090909091,-180.4549090909091,-180.4549090909091,0,0,0,0]
[null,"INTERFASE AUXILIAR (SISTEMA DE COMUNICACIONES VHF-AA)",-4981.28,{"$f":"+C3155/CostosyGastos!$D$7","v":-1811.3745454545453},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3155<=Activos!$C$8,\"1\",+IF(I3155<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-181.13745454545455,273.59393956234351,273.59393956234351,-181.13745454545455,{"$f":"PV(wacc,H3155-(Activos!$C$8-E3155),M3155)","v":-485.90091052933093},0,0,{"$f":"IF(J3155=\"3\",ABS(I3155-Activos!$C$11),0)","v":0},0,0,-181.13745454545455,-181.13745454545455,-181.13745454545455,0,0,0,0]
[null,"INTERFASE AUXILIAR(SISTEMA DE COMUNICACIONES VHF-AA)",-4981.28,{"$f":"+C3156/CostosyGastos!$D$7","v":-1811.3745454545453},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3156<=Activos!$C$8,\"1\",+IF(I3156<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-181.13745454545455,273.59393956234351,273.59393956234351,-181.13745454545455,{"$f":"PV(wacc,H3156-(Activos!$C$8-E3156),M3156)","v":-485.90091052933093},0,0,{"$f":"IF(J3156=\"3\",ABS(I3156-Activos!$C$11),0)","v":0},0,0,-181.13745454545455,-181.13745454545455,-181.13745454545455,0,0,0,0]
[null,"INTERFASE AUXILIAR(SISTEMA DE COMUNICACIONES VHF-AA)",-4981.2700000000004,{"$f":"+C3160/CostosyGastos!$D$7","v":-1811.3709090909092},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3160<=Activos!$C$8,\"1\",+IF(I3160<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-181.13709090909092,273.59339031809395,273.59339031809395,-181.13709090909092,{"$f":"PV(wacc,H3160-(Activos!$C$8-E3160),M3160)","v":-485.8999350754105},0,0,{"$f":"IF(J3160=\"3\",ABS(I3160-Activos!$C$11),0)","v":0},0,0,-181.13709090909092,-181.13709090909092,-181.13709090909092,0,0,0,0]
[null,"INTERFASE AUXILIAR ( SISTEMA DE COMUNICACIONES VHF-AA)",-4981.2700000000004,{"$f":"+C3165/CostosyGastos!$D$7","v":-1811.3709090909092},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3165<=Activos!$C$8,\"1\",+IF(I3165<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-181.13709090909092,273.59339031809395,273.59339031809395,-181.13709090909092,{"$f":"PV(wacc,H3165-(Activos!$C$8-E3165),M3165)","v":-485.8999350754105},0,0,{"$f":"IF(J3165=\"3\",ABS(I3165-Activos!$C$11),0)","v":0},0,0,-181.13709090909092,-181.13709090909092,-181.13709090909092,0,0,0,0]
[null,"SISTEMA DE ANTENA VHF",-17724.07,{"$f":"+C3168/CostosyGastos!$D$7","v":-6445.1163636363635},2002,"2003-01-02",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3168<=Activos!$C$8,\"1\",+IF(I3168<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-644.51137855898185,973.4840981051284,973.4840981051284,-644.51137855898185,{"$f":"PV(wacc,H3168-(Activos!$C$8-E3168),M3168)","v":-3.7407848464469399E-3},0,0,{"$f":"IF(J3168=\"3\",ABS(I3168-Activos!$C$11),0)","v":0},0,0,-644.51137855898185,-644.51137855898185,0,0,0,0,0]
[null,"COMPRESOR HORIZONTAL",-3250,{"$f":"+C3170/CostosyGastos!$D$7","v":-1181.8181818181818},2006,"2007-11-30",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3170<=Activos!$C$8,\"1\",+IF(I3170<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-118.18177090909091,178.50433443569491,178.50433443569491,-118.18177090909091,{"$f":"PV(wacc,H3170-(Activos!$C$8-E3170),M3170)","v":-587.32234908020007},0,0,{"$f":"IF(J3170=\"3\",ABS(I3170-Activos!$C$11),0)","v":0},0,0,-118.18177090909091,-118.18177090909091,-118.18177090909091,-118.18177090909091,-118.18177090909091,-118.18177090909091,0]
[null,"MONITOR WORSTATION INFORMATICO ",-2678.57,{"$f":"+C3176/CostosyGastos!$D$7","v":-974.02545454545464},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I3176<=Activos!$C$8,\"1\",+IF(I3176<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-243.50636363636366,296.03490038500178,296.03490038500178,-243.50636363636366,{"$f":"PV(wacc,H3176-(Activos!$C$8-E3176),M3176)","v":-273.35086937832347},0,0,{"$f":"IF(J3176=\"3\",ABS(I3176-Activos!$C$11),0)","v":0},0,0,-243.50636363636366,-243.50636363636366,0,0,0,0,0]
[null,"MONITOR WORSTATION INFORMATICO ",-2678.57,{"$f":"+C3179/CostosyGastos!$D$7","v":-974.02545454545464},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I3179<=Activos!$C$8,\"1\",+IF(I3179<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-243.50636363636366,296.03490038500178,296.03490038500178,-243.50636363636366,{"$f":"PV(wacc,H3179-(Activos!$C$8-E3179),M3179)","v":-273.35086937832347},0,0,{"$f":"IF(J3179=\"3\",ABS(I3179-Activos!$C$11),0)","v":0},0,0,-243.50636363636366,-243.50636363636366,0,0,0,0,0]
[null,"EQUIPO INTEGRADOR DE SERVICIOS (ROUTER)",-14829.49,{"$f":"+C3181/CostosyGastos!$D$7","v":-5392.5418181818177},2002,"2003-04-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3181<=Activos!$C$8,\"1\",+IF(I3181<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-539.2539661165091,814.50099768332097,814.50099768332097,-539.2539661165091,{"$f":"PV(wacc,H3181-(Activos!$C$8-E3181),M3181)","v":-3.1298641605757836E-3},0,0,{"$f":"IF(J3181=\"3\",ABS(I3181-Activos!$C$11),0)","v":0},0,0,-539.2539661165091,-539.2539661165091,0,0,0,0,0]
[null,"SENSORES DE BAROMETRO DIGITAL",-6333.26,{"$f":"+C3184/CostosyGastos!$D$7","v":-2303.0036363636364},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I3184<=Activos!$C$8,\"1\",+IF(I3184<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-230.30036363636364,347.85066361911146,347.85066361911146,-230.30036363636364,{"$f":"PV(wacc,H3184-(Activos!$C$8-E3184),M3184)","v":-617.78032967811293},0,0,{"$f":"IF(J3184=\"3\",ABS(I3184-Activos!$C$11),0)","v":0},0,0,-230.30036363636364,-230.30036363636364,-230.30036363636364,0,0,0,0]
[null,"MULTIMETRO  ANALOGO DIGITAL ",-2291,{"$f":"+C3188/CostosyGastos!$D$7","v":-833.09090909090912},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3188<=Activos!$C$8,\"1\",+IF(I3188<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-83.309090909090912,125.83185758225376,0,0,{"$f":"PV(wacc,H3188-(Activos!$C$8-E3188),M3188)","v":0},125.83185758225376,-83.309090909090912,{"$f":"IF(J3188=\"3\",ABS(I3188-Activos!$C$11),0)","v":2},223.47649319506178,-648.49191509278683,-83.309090909090912,-83.309090909090912,-83.309090909090912,-83.309090909090912,-83.309090909090912,-83.309090909090912,-83.309090909090912]
[null,"FOTOCOPIADORA",-6151.96,{"$f":"+C3193/CostosyGastos!$D$7","v":-2237.0763636363636},2004,"2005-04-29",7,10,2015,{"$f":"+IF(I3193<=Activos!$C$8,\"1\",+IF(I3193<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-223.70763636363637,337.892865373951,337.892865373951,-223.70763636363637,{"$f":"PV(wacc,H3193-(Activos!$C$8-E3193),M3193)","v":-600.09535009877436},0,0,{"$f":"IF(J3193=\"3\",ABS(I3193-Activos!$C$11),0)","v":0},0,0,-223.70763636363637,-223.70763636363637,-223.70763636363637,0,0,0,0]
[null,"MODULO PARA MESA DE TRABAJO(IMPLEMENTACIÓN DE LABORATORIO ELECTRONICO EN EL AEROPUERTO DEL CUZCO)",-2521.0100000000002,{"$f":"+C3196/CostosyGastos!$D$7","v":-916.73090909090922},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3196<=Activos!$C$8,\"1\",+IF(I3196<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-91.673090909090917,138.4650245671923,0,0,{"$f":"PV(wacc,H3196-(Activos!$C$8-E3196),M3196)","v":0},138.4650245671923,-91.673090909090917,{"$f":"IF(J3196=\"3\",ABS(I3196-Activos!$C$11),0)","v":2},245.91290882133686,-713.59869178003771,-91.673090909090917,-91.673090909090917,-91.673090909090917,-91.673090909090917,-91.673090909090917,-91.673090909090917,-91.673090909090917]
[null,"RAMPA DE INGRESO DE EQUIPAJES CON ACCESORIOS (EQUIPO DE RAYOS \"X\")",-6971.6,{"$f":"+C3198/CostosyGastos!$D$7","v":-2535.1272727272731},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I3198<=Activos!$C$8,\"1\",+IF(I3198<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-253.51272727272732,382.91112104776971,382.91112104776971,-253.51272727272732,{"$f":"PV(wacc,H3198-(Activos!$C$8-E3198),M3198)","v":-353.57009493445258},0,0,{"$f":"IF(J3198=\"3\",ABS(I3198-Activos!$C$11),0)","v":0},0,0,-253.51272727272732,-253.51272727272732,0,0,0,0,0]
[null,"PROBADOR DE INYECTORES",-2480,{"$f":"+C3203/CostosyGastos!$D$7","v":-901.81818181818187},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I3203<=Activos!$C$8,\"1\",+IF(I3203<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-90.181818181818187,136.21257389960249,0,0,{"$f":"PV(wacc,H3203-(Activos!$C$8-E3203),M3203)","v":0},136.21257389960249,-90.181818181818187,{"$f":"IF(J3203=\"3\",ABS(I3203-Activos!$C$11),0)","v":2},241.91257229321394,-701.99037513317819,-90.181818181818187,-90.181818181818187,-90.181818181818187,-90.181818181818187,-90.181818181818187,-90.181818181818187,-90.181818181818187]
[null,"ELECTROBOMBA",-3815.97,{"$f":"+C3208/CostosyGastos!$D$7","v":-1387.6254545454544},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3208<=Activos!$C$8,\"1\",+IF(I3208<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-138.76248994952726,209.58990310048574,209.58990310048574,-138.76248994952726,{"$f":"PV(wacc,H3208-(Activos!$C$8-E3208),M3208)","v":-689.60137366756021},0,0,{"$f":"IF(J3208=\"3\",ABS(I3208-Activos!$C$11),0)","v":0},0,0,-138.76248994952726,-138.76248994952726,-138.76248994952726,-138.76248994952726,-138.76248994952726,-138.76248994952726,0]
[null,"EQUIPO COM/NAV VHF POTATIL (Incluye: Cargador de bateria multiple, cargador rapido, funda, bateria y antena.) ",-2879.53,{"$f":"+C3212/CostosyGastos!$D$7","v":-1047.1018181818183},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3212<=Activos!$C$8,\"1\",+IF(I3212<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-104.71018181818184,158.15652940367841,0,0,{"$f":"PV(wacc,H3212-(Activos!$C$8-E3212),M3212)","v":0},158.15652940367841,-104.71018181818184,{"$f":"IF(J3212=\"3\",ABS(I3212-Activos!$C$11),0)","v":1},146.0375947367325,-724.56463425626305,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184]
[null,"EQUIPO COM/NAV VHF POTATIL (Incluye: Cargador de bateria multiple, cargador rapido, funda, bateria y antena.) ",-2879.53,{"$f":"+C3213/CostosyGastos!$D$7","v":-1047.1018181818183},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3213<=Activos!$C$8,\"1\",+IF(I3213<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-104.71018181818184,158.15652940367841,0,0,{"$f":"PV(wacc,H3213-(Activos!$C$8-E3213),M3213)","v":0},158.15652940367841,-104.71018181818184,{"$f":"IF(J3213=\"3\",ABS(I3213-Activos!$C$11),0)","v":1},146.0375947367325,-724.56463425626305,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184]
[null,"EQUIPO COM/NAV VHF POTATIL (Incluye: Cargador de bateria multiple, cargador rapido, funda, bateria y antena.) ",-2879.53,{"$f":"+C3217/CostosyGastos!$D$7","v":-1047.1018181818183},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3217<=Activos!$C$8,\"1\",+IF(I3217<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-104.71018181818184,158.15652940367841,0,0,{"$f":"PV(wacc,H3217-(Activos!$C$8-E3217),M3217)","v":0},158.15652940367841,-104.71018181818184,{"$f":"IF(J3217=\"3\",ABS(I3217-Activos!$C$11),0)","v":1},146.0375947367325,-724.56463425626305,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184,-104.71018181818184]
[null,"EQUIPO DE AIRE ACONDICIONADO (adquisicion e intalacion de 01 equipo 3600 BTU/HR TIPO SPLIT PISO TECHO )",-2487.8200000000002,{"$f":"+C3221/CostosyGastos!$D$7","v":-904.66181818181826},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3221<=Activos!$C$8,\"1\",+IF(I3221<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-90.466181818181823,136.64208290278592,0,0,{"$f":"PV(wacc,H3221-(Activos!$C$8-E3221),M3221)","v":0},136.64208290278592,-90.466181818181823,{"$f":"IF(J3221=\"3\",ABS(I3221-Activos!$C$11),0)","v":2},242.67537725907403,-704.20390929992868,-90.466181818181823,-90.466181818181823,-90.466181818181823,-90.466181818181823,-90.466181818181823,-90.466181818181823,-90.466181818181823]
[null,"SOPORTE PARA ANTENA",-3459.5,{"$f":"+C3226/CostosyGastos!$D$7","v":-1258},2007,"2008-05-07",4,10,2018,{"$f":"+IF(I3226<=Activos!$C$8,\"1\",+IF(I3226<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-125.8,190.01104814744951,190.01104814744951,-125.8,{"$f":"PV(wacc,H3226-(Activos!$C$8-E3226),M3226)","v":-752.72760660647464},0,0,{"$f":"IF(J3226=\"3\",ABS(I3226-Activos!$C$11),0)","v":0},0,0,-125.8,-125.8,-125.8,-125.8,-125.8,-125.8,0]
[null,"EQUIPO DE AIRE ACONDICIONADO CONDENSADOR",-2520,{"$f":"+C3229/CostosyGastos!$D$7","v":-916.36363636363637},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3229<=Activos!$C$8,\"1\",+IF(I3229<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-91.63636363636364,138.40955089798319,0,0,{"$f":"PV(wacc,H3229-(Activos!$C$8-E3229),M3229)","v":0},138.40955089798319,-91.63636363636364,{"$f":"IF(J3229=\"3\",ABS(I3229-Activos!$C$11),0)","v":2},245.81438797536259,-713.3128005385521,-91.63636363636364,-91.63636363636364,-91.63636363636364,-91.63636363636364,-91.63636363636364,-91.63636363636364,-91.63636363636364]
[null,"PUNTA DE PRUEBA DEL OSCILOSCOPIO(CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-15951,{"$f":"+C3231/CostosyGastos!$D$7","v":-5800.363636363636},2002,"2003-05-23",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3231<=Activos!$C$8,\"1\",+IF(I3231<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-580.03613162181819,876.09927341039065,876.09927341039065,-580.03613162181819,{"$f":"PV(wacc,H3231-(Activos!$C$8-E3231),M3231)","v":-3.3665664311681876E-3},0,0,{"$f":"IF(J3231=\"3\",ABS(I3231-Activos!$C$11),0)","v":0},0,0,-580.03613162181819,-580.03613162181819,0,0,0,0,0]
[null,"PROYECTOR DE MULTIMEDIA ( INCLUYE CONTROL REMOTO, 2 PILAS, 3 CABLES Y MALETIN)",-4860,{"$f":"+C3236/CostosyGastos!$D$7","v":-1767.2727272727273},2005,"2006-09-28",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3236<=Activos!$C$8,\"1\",+IF(I3236<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-176.72720203636365,266.93263549460841,266.93263549460841,-176.72720203636365,{"$f":"PV(wacc,H3236-(Activos!$C$8-E3236),M3236)","v":-684.22366759609156},0,0,{"$f":"IF(J3236=\"3\",ABS(I3236-Activos!$C$11),0)","v":0},0,0,-176.72720203636365,-176.72720203636365,-176.72720203636365,-176.72720203636365,-176.72720203636365,0,0]
[null,"BAROMETRO MERCURIAL",-11094.12,{"$f":"+C3240/CostosyGastos!$D$7","v":-4034.2254545454548},2003,"2004-01-31",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I3240<=Activos!$C$8,\"1\",+IF(I3240<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-403.42238408552731,609.33800207684055,609.33800207684055,-403.42238408552731,{"$f":"PV(wacc,H3240-(Activos!$C$8-E3240),M3240)","v":-562.64890539731641},0,0,{"$f":"IF(J3240=\"3\",ABS(I3240-Activos!$C$11),0)","v":0},0,0,-403.42238408552731,-403.42238408552731,-403.42238408552731,0,0,0,0]
[null,"MDF ADOSABLE CON CAPACIDAD PARA 200 PARES  Y ACCESORIOS",-4569.45,{"$f":"+C3241/CostosyGastos!$D$7","v":-1661.6181818181817},2006,"2007-02-28",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3241<=Activos!$C$8,\"1\",+IF(I3241<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-166.16175171709091,250.97434799605728,250.97434799605728,-166.16175171709091,{"$f":"PV(wacc,H3241-(Activos!$C$8-E3241),M3241)","v":-825.76618707831392},0,0,{"$f":"IF(J3241=\"3\",ABS(I3241-Activos!$C$11),0)","v":0},0,0,-166.16175171709091,-166.16175171709091,-166.16175171709091,-166.16175171709091,-166.16175171709091,-166.16175171709091,0]
[null,"MONITOR WORSTATION INFORMATICO ",-3277.31,{"$f":"+C3245/CostosyGastos!$D$7","v":-1191.7490909090909},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I3245<=Activos!$C$8,\"1\",+IF(I3245<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-297.93727272727273,362.20749854615337,362.20749854615337,-297.93727272727273,{"$f":"PV(wacc,H3245-(Activos!$C$8-E3245),M3245)","v":-334.45291245786859},0,0,{"$f":"IF(J3245=\"3\",ABS(I3245-Activos!$C$11),0)","v":0},0,0,-297.93727272727273,-297.93727272727273,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT",-3400,{"$f":"+C3249/CostosyGastos!$D$7","v":-1236.3636363636363},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I3249<=Activos!$C$8,\"1\",+IF(I3249<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-123.63636363636363,186.74304486235823,0,0,{"$f":"PV(wacc,H3249-(Activos!$C$8-E3249),M3249)","v":0},186.74304486235823,-123.63636363636363,{"$f":"IF(J3249=\"3\",ABS(I3249-Activos!$C$11),0)","v":1},172.43363399752403,-855.52842181581491,-123.63636363636363,-123.63636363636363,-123.63636363636363,-123.63636363636363,-123.63636363636363,-123.63636363636363,-123.63636363636363]
[null,"ACUMULADOACUMULADOR DE ENERGIA - EQUIPO DE UPS(SISTEMA DE COMUNICACIONES VHF-AA)",-6322.85,{"$f":"+C3254/CostosyGastos!$D$7","v":-2299.2181818181821},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3254<=Activos!$C$8,\"1\",+IF(I3254<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-229.9218181818182,347.27890035528299,347.27890035528299,-229.9218181818182,{"$f":"PV(wacc,H3254-(Activos!$C$8-E3254),M3254)","v":-616.764882146834},0,0,{"$f":"IF(J3254=\"3\",ABS(I3254-Activos!$C$11),0)","v":0},0,0,-229.9218181818182,-229.9218181818182,-229.9218181818182,0,0,0,0]
[null,"UPS DE 12 KVA (SEGUN ESPECIFICACIONES TECNICAS)",-6322.85,{"$f":"+C3257/CostosyGastos!$D$7","v":-2299.2181818181821},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3257<=Activos!$C$8,\"1\",+IF(I3257<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-229.9218181818182,347.27890035528299,347.27890035528299,-229.9218181818182,{"$f":"PV(wacc,H3257-(Activos!$C$8-E3257),M3257)","v":-616.764882146834},0,0,{"$f":"IF(J3257=\"3\",ABS(I3257-Activos!$C$11),0)","v":0},0,0,-229.9218181818182,-229.9218181818182,-229.9218181818182,0,0,0,0]
[null,"ACUMULADOR DE ENERGIA - EQUIPO DE UPS(SISTEMA DE COMUNICACIONES VHF-AA)",-6322.86,{"$f":"+C3259/CostosyGastos!$D$7","v":-2299.221818181818},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3259<=Activos!$C$8,\"1\",+IF(I3259<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-229.9221818181818,347.27944959953248,347.27944959953248,-229.9221818181818,{"$f":"PV(wacc,H3259-(Activos!$C$8-E3259),M3259)","v":-616.76585760075432},0,0,{"$f":"IF(J3259=\"3\",ABS(I3259-Activos!$C$11),0)","v":0},0,0,-229.9221818181818,-229.9221818181818,-229.9221818181818,0,0,0,0]
[null,"GABINETE DE METAL (SISTEMA DE COMUNICACIONES VHF-AA)",-6322.84,{"$f":"+C3264/CostosyGastos!$D$7","v":-2299.2145454545457},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3264<=Activos!$C$8,\"1\",+IF(I3264<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-229.92145454545457,347.27835111103332,347.27835111103332,-229.92145454545457,{"$f":"PV(wacc,H3264-(Activos!$C$8-E3264),M3264)","v":-616.76390669291322},0,0,{"$f":"IF(J3264=\"3\",ABS(I3264-Activos!$C$11),0)","v":0},0,0,-229.92145454545457,-229.92145454545457,-229.92145454545457,0,0,0,0]
[null,"HANDY VHF MARCA ICOM PARA COORDINACIONES DE MANTENIMIENTO DE EQUIPO",-2800,{"$f":"+C3268/CostosyGastos!$D$7","v":-1018.1818181818181},2009,"2010-08-31",2,10,2020,{"$f":"+IF(I3268<=Activos!$C$8,\"1\",+IF(I3268<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-101.81818181818181,153.78838988664796,0,0,{"$f":"PV(wacc,H3268-(Activos!$C$8-E3268),M3268)","v":0},153.78838988664796,-101.81818181818181,{"$f":"IF(J3268=\"3\",ABS(I3268-Activos!$C$11),0)","v":2},273.12709775040281,-792.56977837616887,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181]
[null,"HANDY VHF MARCA ICOM PARA COORDINACIONES DE MANTENIMIENTO DE EQUIPO",-2800,{"$f":"+C3269/CostosyGastos!$D$7","v":-1018.1818181818181},2009,"2010-08-31",2,10,2020,{"$f":"+IF(I3269<=Activos!$C$8,\"1\",+IF(I3269<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-101.81818181818181,153.78838988664796,0,0,{"$f":"PV(wacc,H3269-(Activos!$C$8-E3269),M3269)","v":0},153.78838988664796,-101.81818181818181,{"$f":"IF(J3269=\"3\",ABS(I3269-Activos!$C$11),0)","v":2},273.12709775040281,-792.56977837616887,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181,-101.81818181818181]
[null,"TANQUE MEMBRANA CM22050 220E (119GALONES) CHAMPION",-2814.12,{"$f":"+C3273/CostosyGastos!$D$7","v":-1023.3163636363636},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3273<=Activos!$C$8,\"1\",+IF(I3273<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-102.33163636363636,154.56392276707635,0,0,{"$f":"PV(wacc,H3273-(Activos!$C$8-E3273),M3273)","v":0},154.56392276707635,-102.33163636363636,{"$f":"IF(J3273=\"3\",ABS(I3273-Activos!$C$11),0)","v":2},274.5044386862013,-796.56659454426585,-102.33163636363636,-102.33163636363636,-102.33163636363636,-102.33163636363636,-102.33163636363636,-102.33163636363636,-102.33163636363636]
[null,"EQUIPO DE AIRE ACONDICIONADO 36 BTU (unidad condensadora)",-3129.72,{"$f":"+C3278/CostosyGastos!$D$7","v":-1138.08},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3278<=Activos!$C$8,\"1\",+IF(I3278<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-113.80799999999999,171.89807128429996,0,0,{"$f":"PV(wacc,H3278-(Activos!$C$8-E3278),M3278)","v":0},171.89807128429996,-113.80799999999999,{"$f":"IF(J3278=\"3\",ABS(I3278-Activos!$C$11),0)","v":2},305.28976441835385,-885.90053099266549,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999]
[null,"UNIDAD EVAPORADORA",-3129.72,{"$f":"+C3281/CostosyGastos!$D$7","v":-1138.08},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3281<=Activos!$C$8,\"1\",+IF(I3281<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-113.80799999999999,171.89807128429996,0,0,{"$f":"PV(wacc,H3281-(Activos!$C$8-E3281),M3281)","v":0},171.89807128429996,-113.80799999999999,{"$f":"IF(J3281=\"3\",ABS(I3281-Activos!$C$11),0)","v":2},305.28976441835385,-885.90053099266549,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999,-113.80799999999999]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT PARED DE 24000 BTU TIPO SPLIT/EVAPORADOR/CONDENSADOR",-2900,{"$f":"+C3283/CostosyGastos!$D$7","v":-1054.5454545454545},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3283<=Activos!$C$8,\"1\",+IF(I3283<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-105.45454545454545,159.28083238259967,0,0,{"$f":"PV(wacc,H3283-(Activos!$C$8-E3283),M3283)","v":0},159.28083238259967,-105.45454545454545,{"$f":"IF(J3283=\"3\",ABS(I3283-Activos!$C$11),0)","v":2},282.88163695577435,-820.87584188960329,-105.45454545454545,-105.45454545454545,-105.45454545454545,-105.45454545454545,-105.45454545454545,-105.45454545454545,-105.45454545454545]
[null,"RAMPA DE SALIDA DE EQUIPAJES CON ACCESORIOS",-8714.5,{"$f":"+C3289/CostosyGastos!$D$7","v":-3168.909090909091},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I3289<=Activos!$C$8,\"1\",+IF(I3289<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-316.89090909090908,478.63890130971208,478.63890130971208,-316.89090909090908,{"$f":"PV(wacc,H3289-(Activos!$C$8-E3289),M3289)","v":-441.96261866806566},0,0,{"$f":"IF(J3289=\"3\",ABS(I3289-Activos!$C$11),0)","v":0},0,0,-316.89090909090908,-316.89090909090908,0,0,0,0,0]
[null,"TELUROMETRO DIGITAL CON IMPLEMENTOS SEGÚN ESPECIFICACIONESTECNICAS ",-2970.59,{"$f":"+C3292/CostosyGastos!$D$7","v":-1080.2145454545455},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3292<=Activos!$C$8,\"1\",+IF(I3292<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-108.02145454545455,163.15794754049199,0,0,{"$f":"PV(wacc,H3292-(Activos!$C$8-E3292),M3292)","v":0},163.15794754049199,-108.02145454545455,{"$f":"IF(J3292=\"3\",ABS(I3292-Activos!$C$11),0)","v":2},289.76736618084612,-840.85709212373683,-108.02145454545455,-108.02145454545455,-108.02145454545455,-108.02145454545455,-108.02145454545455,-108.02145454545455,-108.02145454545455]
[null,"INTERRUPTOR SECCIONADOR TRIPOLAR DE POTENCIA 15 KIV,6",-6851.55,{"$f":"+C3294/CostosyGastos!$D$7","v":-2491.4727272727273},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I3294<=Activos!$C$8,\"1\",+IF(I3294<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-249.14727272727274,376.31744383137959,376.31744383137959,-249.14727272727274,{"$f":"PV(wacc,H3294-(Activos!$C$8-E3294),M3294)","v":-668.33713092563312},0,0,{"$f":"IF(J3294=\"3\",ABS(I3294-Activos!$C$11),0)","v":0},0,0,-249.14727272727274,-249.14727272727274,-249.14727272727274,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO MINI SPLIT PARED DECORATIVO DE 24000 BTU ",-3000,{"$f":"+C3297/CostosyGastos!$D$7","v":-1090.909090909091},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3297<=Activos!$C$8,\"1\",+IF(I3297<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-109.09090909090909,164.7732748785514,0,0,{"$f":"PV(wacc,H3297-(Activos!$C$8-E3297),M3297)","v":0},164.7732748785514,-109.09090909090909,{"$f":"IF(J3297=\"3\",ABS(I3297-Activos!$C$11),0)","v":2},292.63617616114595,-849.18190540303817,-109.09090909090909,-109.09090909090909,-109.09090909090909,-109.09090909090909,-109.09090909090909,-109.09090909090909,-109.09090909090909]
[null,"TABLERO ELECTRICO CON INTERRUPTOR PRINCIPAL DE 3 X100A.",-3259,{"$f":"+C3302/CostosyGastos!$D$7","v":-1185.090909090909},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3302<=Activos!$C$8,\"1\",+IF(I3302<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-118.5090909090909,178.99870094306632,0,0,{"$f":"PV(wacc,H3302-(Activos!$C$8-E3302),M3302)","v":0},178.99870094306632,-118.5090909090909,{"$f":"IF(J3302=\"3\",ABS(I3302-Activos!$C$11),0)","v":2},317.90043270305813,-922.49460990283364,-118.5090909090909,-118.5090909090909,-118.5090909090909,-118.5090909090909,-118.5090909090909,-118.5090909090909,-118.5090909090909]
[null,"RADIO PORTÁTIL MOTOROLA (INCLUYE ANTENA PORTATIL,BATERIA,CLIP DE BATERÍA, CARGADOR, MANUAL",-3170.93,{"$f":"+C3306/CostosyGastos!$D$7","v":-1153.0654545454545},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I3306<=Activos!$C$8,\"1\",+IF(I3306<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-115.30654545454544,174.16150683688167,0,0,{"$f":"PV(wacc,H3306-(Activos!$C$8-E3306),M3306)","v":0},174.16150683688167,-115.30654545454544,{"$f":"IF(J3306=\"3\",ABS(I3306-Activos!$C$11),0)","v":2},309.30961002488749,-897.56545976655184,-115.30654545454544,-115.30654545454544,-115.30654545454544,-115.30654545454544,-115.30654545454544,-115.30654545454544,-115.30654545454544]
[null,"FOTOCOPIADORA",-6925.38,{"$f":"+C3309/CostosyGastos!$D$7","v":-2518.3200000000002},2004,"2005-12-29",7,10,2015,{"$f":"+IF(I3309<=Activos!$C$8,\"1\",+IF(I3309<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-251.83200000000002,380.3725141261408,380.3725141261408,-251.83200000000002,{"$f":"PV(wacc,H3309-(Activos!$C$8-E3309),M3309)","v":-675.538907220959},0,0,{"$f":"IF(J3309=\"3\",ABS(I3309-Activos!$C$11),0)","v":0},0,0,-251.83200000000002,-251.83200000000002,-251.83200000000002,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-5575.42,{"$f":"+C3311/CostosyGastos!$D$7","v":-2027.4254545454546},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3311<=Activos!$C$8,\"1\",+IF(I3311<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-202.7424643575273,306.22665732291142,306.22665732291142,-202.7424643575273,{"$f":"PV(wacc,H3311-(Activos!$C$8-E3311),M3311)","v":-784.94533349559674},0,0,{"$f":"IF(J3311=\"3\",ABS(I3311-Activos!$C$11),0)","v":0},0,0,-202.7424643575273,-202.7424643575273,-202.7424643575273,-202.7424643575273,-202.7424643575273,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA UPS (RAYOS X)",-9411.66,{"$f":"+C3317/CostosyGastos!$D$7","v":-3422.4218181818183},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I3317<=Activos!$C$8,\"1\",+IF(I3317<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-342.24218181818185,516.93001341448905,516.93001341448905,-342.24218181818185,{"$f":"PV(wacc,H3317-(Activos!$C$8-E3317),M3317)","v":-477.31962816151093},0,0,{"$f":"IF(J3317=\"3\",ABS(I3317-Activos!$C$11),0)","v":0},0,0,-342.24218181818185,-342.24218181818185,0,0,0,0,0]
[null,"EQUIPO DE AIRE ACONDICIONADO UNIDAD EVAPORADORA DE 24000 BTU/HR FRIO TIPO MINI SPLIT TECHO/UNIDAD CONDENSADORA DE 24000 BTU/HR FRIO TIPO MINI SPLIT TECHO",-3226.99,{"$f":"+C3320/CostosyGastos!$D$7","v":-1173.4509090909089},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3320<=Activos!$C$8,\"1\",+IF(I3320<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-117.34509090909089,177.24057010011217,0,0,{"$f":"PV(wacc,H3320-(Activos!$C$8-E3320),M3320)","v":0},177.24057010011217,-117.34509090909089,{"$f":"IF(J3320=\"3\",ABS(I3320-Activos!$C$11),0)","v":2},314.77800470341867,-913.43383897218314,-117.34509090909089,-117.34509090909089,-117.34509090909089,-117.34509090909089,-117.34509090909089,-117.34509090909089,-117.34509090909089]
[null,"CENTRAL TELEFONICA",-10588.75,{"$f":"+C3322/CostosyGastos!$D$7","v":-3850.4545454545455},2003,"2004-09-30",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I3322<=Activos!$C$8,\"1\",+IF(I3322<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-385.04530052727279,581.58085269414289,581.58085269414289,-385.04530052727279,{"$f":"PV(wacc,H3322-(Activos!$C$8-E3322),M3322)","v":-537.01858254875867},0,0,{"$f":"IF(J3322=\"3\",ABS(I3322-Activos!$C$11),0)","v":0},0,0,-385.04530052727279,-385.04530052727279,-385.04530052727279,0,0,0,0]
[null,"CONDENSADORA",-3804,{"$f":"+C3325/CostosyGastos!$D$7","v":-1383.2727272727273},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I3325<=Activos!$C$8,\"1\",+IF(I3325<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-138.32727272727271,208.93251254600318,0,0,{"$f":"PV(wacc,H3325-(Activos!$C$8-E3325),M3325)","v":0},208.93251254600318,-138.32727272727271,{"$f":"IF(J3325=\"3\",ABS(I3325-Activos!$C$11),0)","v":1},192.92280697840633,-957.1853284080471,-138.32727272727271,-138.32727272727271,-138.32727272727271,-138.32727272727271,-138.32727272727271,-138.32727272727271,-138.32727272727271]
[null,"EQUIPO AIRE ACONDICIONADO(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-4577.9399999999996,{"$f":"+C3330/CostosyGastos!$D$7","v":-1664.7054545454544},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I3330<=Activos!$C$8,\"1\",+IF(I3330<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-166.47054545454543,251.44072199917184,251.44072199917184,-166.47054545454543,{"$f":"PV(wacc,H3330-(Activos!$C$8-E3330),M3330)","v":-996.08088434399315},0,0,{"$f":"IF(J3330=\"3\",ABS(I3330-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J3330=\"1\",0,IF(U$13<$I3330,$K3330,0))","v":-166.47054545454543},-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,0]
[null,"EQUIPO AIRE ACONDICIONADO(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-4577.9399999999996,{"$f":"+C3334/CostosyGastos!$D$7","v":-1664.7054545454544},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I3334<=Activos!$C$8,\"1\",+IF(I3334<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-166.47054545454543,251.44072199917184,251.44072199917184,-166.47054545454543,{"$f":"PV(wacc,H3334-(Activos!$C$8-E3334),M3334)","v":-996.08088434399315},0,0,{"$f":"IF(J3334=\"3\",ABS(I3334-Activos!$C$11),0)","v":0},0,0,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,0]
[null,"EQUIPO AIRE ACONDICIONADO(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-4577.9399999999996,{"$f":"+C3339/CostosyGastos!$D$7","v":-1664.7054545454544},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I3339<=Activos!$C$8,\"1\",+IF(I3339<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-166.47054545454543,251.44072199917184,251.44072199917184,-166.47054545454543,{"$f":"PV(wacc,H3339-(Activos!$C$8-E3339),M3339)","v":-996.08088434399315},0,0,{"$f":"IF(J3339=\"3\",ABS(I3339-Activos!$C$11),0)","v":0},0,0,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,-166.47054545454543,0]
[null,"INDICADOR DE ESTADO VOR (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-6946,{"$f":"+C3342/CostosyGastos!$D$7","v":-2525.818181818182},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I3342<=Activos!$C$8,\"1\",+IF(I3342<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-252.58181818181819,381.50505576880602,381.50505576880602,-252.58181818181819,{"$f":"PV(wacc,H3342-(Activos!$C$8-E3342),M3342)","v":-977.90395654461031},0,0,{"$f":"IF(J3342=\"3\",ABS(I3342-Activos!$C$11),0)","v":0},0,0,-252.58181818181819,-252.58181818181819,-252.58181818181819,-252.58181818181819,0,0,0]
[null,"INDICADOR DE ESTADO(SITEMA RADIOFARO OMNIDIRECCIONAL VHF)",-6946,{"$f":"+C3344/CostosyGastos!$D$7","v":-2525.818181818182},2005,"2006-04-30",6,10,{"$f":"+(YEAR(F3344)+H3344)","v":2016},{"$f":"+IF(I3344<=Activos!$C$8,\"1\",+IF(I3344<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-252.58181818181819,381.50505576880602,{"$f":"+IF(J3344=\"2\",L3344,0)","v":381.50505576880602},{"$f":"+IF(J3344=\"2\",K3344,0)","v":-252.58181818181819},{"$f":"PV(wacc,H3344-(Activos!$C$8-E3344),M3344)","v":-977.90395654461031},0,0,{"$f":"IF(J3344=\"3\",ABS(I3344-Activos!$C$11),0)","v":0},0,0,-252.58181818181819,-252.58181818181819,-252.58181818181819,-252.58181818181819,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-5575.43,{"$f":"+C3347/CostosyGastos!$D$7","v":-2027.429090909091},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3347<=Activos!$C$8,\"1\",+IF(I3347<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-202.74282799374546,306.22720656701739,306.22720656701739,-202.74282799374546,{"$f":"PV(wacc,H3347-(Activos!$C$8-E3347),M3347)","v":-1007.5614291483754},0,0,{"$f":"IF(J3347=\"3\",ABS(I3347-Activos!$C$11),0)","v":0},0,0,-202.74282799374546,-202.74282799374546,-202.74282799374546,-202.74282799374546,-202.74282799374546,-202.74282799374546,0]
[null,"PROYECTOR DE VIDEO",-4197.4799999999996,{"$f":"+C3353/CostosyGastos!$D$7","v":-1526.3563636363635},2008,"2009-03-17",3,10,2019,{"$f":"+IF(I3353<=Activos!$C$8,\"1\",+IF(I3353<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-152.63563636363637,230.54417527907398,0,0,{"$f":"PV(wacc,H3353-(Activos!$C$8-E3353),M3353)","v":0},230.54417527907398,-152.63563636363637,{"$f":"IF(J3353=\"3\",ABS(I3353-Activos!$C$11),0)","v":1},212.87845000939035,-1056.1951294127787,-152.63563636363637,-152.63563636363637,-152.63563636363637,-152.63563636363637,-152.63563636363637,-152.63563636363637,-152.63563636363637]
[null,"RACK METALICO TV-MONITOR 32\"",-3554.63,{"$f":"+C3354/CostosyGastos!$D$7","v":-1292.5927272727274},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I3354<=Activos!$C$8,\"1\",+IF(I3354<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-129.25927272727273,195.23600869384842,0,0,{"$f":"PV(wacc,H3354-(Activos!$C$8-E3354),M3354)","v":0},195.23600869384842,-129.25927272727273,{"$f":"IF(J3354=\"3\",ABS(I3354-Activos!$C$11),0)","v":2},346.73777695589808,-1006.1758254676006,-129.25927272727273,-129.25927272727273,-129.25927272727273,-129.25927272727273,-129.25927272727273,-129.25927272727273,-129.25927272727273]
[null,"EQUIPOS DE AIRE ACONDICIONADO",-3391.36,{"$f":"+C3358/CostosyGastos!$D$7","v":-1233.2218181818182},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I3358<=Activos!$C$8,\"1\",+IF(I3358<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-123.32218181818182,186.26849783070801,0,0,{"$f":"PV(wacc,H3358-(Activos!$C$8-E3358),M3358)","v":0},186.26849783070801,-123.32218181818182,{"$f":"IF(J3358=\"3\",ABS(I3358-Activos!$C$11),0)","v":2},330.8115407952879,-959.96051556921566,-123.32218181818182,-123.32218181818182,-123.32218181818182,-123.32218181818182,-123.32218181818182,-123.32218181818182,-123.32218181818182]
[null,"SECCIONADOR DE POTENCIA TRIPOLAR, USO INTERIOR DE SECCIONAMIENTO BAJO CARGA",-6212.5,{"$f":"+C3362/CostosyGastos!$D$7","v":-2259.090909090909},2005,"2006-11-30",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3362<=Activos!$C$8,\"1\",+IF(I3362<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-225.90900054545455,341.21790082515525,341.21790082515525,-225.90900054545455,{"$f":"PV(wacc,H3362-(Activos!$C$8-E3362),M3362)","v":-874.63776439109438},0,0,{"$f":"IF(J3362=\"3\",ABS(I3362-Activos!$C$11),0)","v":0},0,0,-225.90900054545455,-225.90900054545455,-225.90900054545455,-225.90900054545455,-225.90900054545455,0,0]
[null,"TORRE METÁLICA DE    METROS (SISTEMA DE COMUNICACION VHF- AA)",-7999.82,{"$f":"+C3367/CostosyGastos!$D$7","v":-2909.0254545454545},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3367<=Activos!$C$8,\"1\",+IF(I3367<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-290.90254545454547,439.38551327964433,439.38551327964433,-290.90254545454547,{"$f":"PV(wacc,H3367-(Activos!$C$8-E3367),M3367)","v":-780.34557825915272},0,0,{"$f":"IF(J3367=\"3\",ABS(I3367-Activos!$C$11),0)","v":0},0,0,-290.90254545454547,-290.90254545454547,-290.90254545454547,0,0,0,0]
[null,"MEGHOMETRO DIGITAL 5,000 V. ",-4590,{"$f":"+C3370/CostosyGastos!$D$7","v":-1669.090909090909},2007,"2008-09-15",4,10,2018,{"$f":"+IF(I3370<=Activos!$C$8,\"1\",+IF(I3370<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-166.90909090909091,252.10311056418362,252.10311056418362,-166.90909090909091,{"$f":"PV(wacc,H3370-(Activos!$C$8-E3370),M3370)","v":-998.70493259827106},0,0,{"$f":"IF(J3370=\"3\",ABS(I3370-Activos!$C$11),0)","v":0},0,0,-166.90909090909091,-166.90909090909091,-166.90909090909091,-166.90909090909091,-166.90909090909091,-166.90909090909091,0]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3372/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3372<=Activos!$C$8,\"1\",+IF(I3372<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3372-(Activos!$C$8-E3372),M3372)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3372=\"3\",ABS(I3372-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3375/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3375<=Activos!$C$8,\"1\",+IF(I3375<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3375-(Activos!$C$8-E3375),M3375)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3375=\"3\",ABS(I3375-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3381/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3381<=Activos!$C$8,\"1\",+IF(I3381<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3381-(Activos!$C$8-E3381),M3381)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3381=\"3\",ABS(I3381-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3382/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3382<=Activos!$C$8,\"1\",+IF(I3382<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3382-(Activos!$C$8-E3382),M3382)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3382=\"3\",ABS(I3382-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3386/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3386<=Activos!$C$8,\"1\",+IF(I3386<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3386-(Activos!$C$8-E3386),M3386)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3386=\"3\",ABS(I3386-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3390/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3390<=Activos!$C$8,\"1\",+IF(I3390<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3390-(Activos!$C$8-E3390),M3390)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3390=\"3\",ABS(I3390-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3395/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3395<=Activos!$C$8,\"1\",+IF(I3395<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3395-(Activos!$C$8-E3395),M3395)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3395=\"3\",ABS(I3395-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3396/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3396<=Activos!$C$8,\"1\",+IF(I3396<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3396-(Activos!$C$8-E3396),M3396)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3396=\"3\",ABS(I3396-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"MALETA DE HERRAMIENTA",-4000,{"$f":"+C3402/CostosyGastos!$D$7","v":-1454.5454545454545},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3402<=Activos!$C$8,\"1\",+IF(I3402<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-145.45454545454544,219.6976998380685,0,0,{"$f":"PV(wacc,H3402-(Activos!$C$8-E3402),M3402)","v":0},219.6976998380685,-145.45454545454544,{"$f":"IF(J3402=\"3\",ABS(I3402-Activos!$C$11),0)","v":1},202.8630988206165,-1006.5040256656646,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544,-145.45454545454544]
[null,"INDICADOR DE ALTIMETRO, DISPLAY",-9895.1200000000008,{"$f":"+C3405/CostosyGastos!$D$7","v":-3598.2254545454548},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I3405<=Activos!$C$8,\"1\",+IF(I3405<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-359.82254545454549,543.48377590541725,543.48377590541725,-359.82254545454549,{"$f":"PV(wacc,H3405-(Activos!$C$8-E3405),M3405)","v":-965.22335981855952},0,0,{"$f":"IF(J3405=\"3\",ABS(I3405-Activos!$C$11),0)","v":0},0,0,-359.82254545454549,-359.82254545454549,-359.82254545454549,0,0,0,0]
[null,"INDICADOR DE ALTIMETRO, DISPLAY",-9895.1200000000008,{"$f":"+C3407/CostosyGastos!$D$7","v":-3598.2254545454548},{"$f":"+YEAR(F3407)-1","v":2004},"2005-02-27",{"$f":"C$8-YEAR(F3407)","v":7},10,2015,{"$f":"+IF(I3407<=Activos!$C$8,\"1\",+IF(I3407<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J3407=\"1\",0,D3407/H3407)","v":-359.82254545454549},{"$f":"IF(J3407=\"1\",PMT(wacc,G3407,D3407),PMT(wacc,H3407,D3407))","v":543.48377590541725},543.48377590541725,-359.82254545454549,{"$f":"PV(wacc,H3407-(Activos!$C$8-E3407),M3407)","v":-965.22335981855952},{"$f":"+IF($J3407=\"3\",L3407,0)","v":0},{"$f":"+IF($J3407=\"3\",K3407,0)","v":0},{"$f":"IF(J3407=\"3\",ABS(I3407-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R3407,P3407)","v":0},{"$f":"PV(wacc,H3407-($C$8-E3407),P3407)","v":0},-359.82254545454549,-359.82254545454549,-359.82254545454549,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-5575.38,{"$f":"+C3410/CostosyGastos!$D$7","v":-2027.4109090909092},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3410<=Activos!$C$8,\"1\",+IF(I3410<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-202.74100981265457,306.2244603464876,306.2244603464876,-202.74100981265457,{"$f":"PV(wacc,H3410-(Activos!$C$8-E3410),M3410)","v":-1007.552393419928},0,0,{"$f":"IF(J3410=\"3\",ABS(I3410-Activos!$C$11),0)","v":0},0,0,-202.74100981265457,-202.74100981265457,-202.74100981265457,-202.74100981265457,-202.74100981265457,-202.74100981265457,0]
[null,"PROYECTOR MULTIMEDIA DE 2700 ANSILUMENES",-3975,{"$f":"+C3415/CostosyGastos!$D$7","v":-1445.4545454545455},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3415<=Activos!$C$8,\"1\",+IF(I3415<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-144.54545454545456,218.32458921408059,0,0,{"$f":"PV(wacc,H3415-(Activos!$C$8-E3415),M3415)","v":0},218.32458921408059,-144.54545454545456,{"$f":"IF(J3415=\"3\",ABS(I3415-Activos!$C$11),0)","v":2},387.7429334135183,-1125.1660246590254,-144.54545454545456,-144.54545454545456,-144.54545454545456,-144.54545454545456,-144.54545454545456,-144.54545454545456,-144.54545454545456]
[null,"GABINETE DE PISO DE 45 RU",-4610.92,{"$f":"+C3419/CostosyGastos!$D$7","v":-1676.6981818181819},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I3419<=Activos!$C$8,\"1\",+IF(I3419<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-167.66981818181819,253.25212953433672,0,0,{"$f":"PV(wacc,H3419-(Activos!$C$8-E3419),M3419)","v":0},253.25212953433672,-167.66981818181819,{"$f":"IF(J3419=\"3\",ABS(I3419-Activos!$C$11),0)","v":1},233.84637990348926,-1160.2273855055817,-167.66981818181819,-167.66981818181819,-167.66981818181819,-167.66981818181819,-167.66981818181819,-167.66981818181819,-167.66981818181819]
[null,"GABINETE DE PISO DE 45 RU",-4610.93,{"$f":"+C3423/CostosyGastos!$D$7","v":-1676.7018181818182},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I3423<=Activos!$C$8,\"1\",+IF(I3423<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-167.67018181818182,253.25267877858636,0,0,{"$f":"PV(wacc,H3423-(Activos!$C$8-E3423),M3423)","v":0},253.25267877858636,-167.67018181818182,{"$f":"IF(J3423=\"3\",ABS(I3423-Activos!$C$11),0)","v":1},233.84688706123634,-1160.229901765646,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182]
[null,"GABINETE DE PISO DE 45 RU",-4610.93,{"$f":"+C3424/CostosyGastos!$D$7","v":-1676.7018181818182},2008,"2009-01-31",3,10,2019,{"$f":"+IF(I3424<=Activos!$C$8,\"1\",+IF(I3424<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-167.67018181818182,253.25267877858636,0,0,{"$f":"PV(wacc,H3424-(Activos!$C$8-E3424),M3424)","v":0},253.25267877858636,-167.67018181818182,{"$f":"IF(J3424=\"3\",ABS(I3424-Activos!$C$11),0)","v":1},233.84688706123634,-1160.229901765646,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182,-167.67018181818182]
[null,"EVAPORADORA",-4295,{"$f":"+C3430/CostosyGastos!$D$7","v":-1561.8181818181818},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I3430<=Activos!$C$8,\"1\",+IF(I3430<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-156.18181818181819,235.90040520112606,0,0,{"$f":"PV(wacc,H3430-(Activos!$C$8-E3430),M3430)","v":0},235.90040520112606,-156.18181818181819,{"$f":"IF(J3430=\"3\",ABS(I3430-Activos!$C$11),0)","v":1},217.82425235863695,-1080.7336975585074,-156.18181818181819,-156.18181818181819,-156.18181818181819,-156.18181818181819,-156.18181818181819,-156.18181818181819,-156.18181818181819]
[null,"TRIMOTO CARGA",-5277,{"$f":"+C3433/CostosyGastos!$D$7","v":-1918.909090909091},2007,"2008-04-14",4,10,2018,{"$f":"+IF(I3433<=Activos!$C$8,\"1\",+IF(I3433<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-191.8909090909091,289.83619051137191,289.83619051137191,-191.8909090909091,{"$f":"PV(wacc,H3433-(Activos!$C$8-E3433),M3433)","v":-1148.1842983270319},0,0,{"$f":"IF(J3433=\"3\",ABS(I3433-Activos!$C$11),0)","v":0},0,0,-191.8909090909091,-191.8909090909091,-191.8909090909091,-191.8909090909091,-191.8909090909091,-191.8909090909091,0]
[null,"METER LASER, MEDIDOR DE DISTANCIA MARCA: LASER TECHNOLOGV, MODELO: TRUPULSE 2008). ",-4957.99,{"$f":"+C3435/CostosyGastos!$D$7","v":-1802.9054545454544},2007,"2008-09-17",4,10,2018,{"$f":"+IF(I3435<=Activos!$C$8,\"1\",+IF(I3435<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-180.29054545454545,272.31474970503632,272.31474970503632,-180.29054545454545,{"$f":"PV(wacc,H3435-(Activos!$C$8-E3435),M3435)","v":-1078.7732175975821},0,0,{"$f":"IF(J3435=\"3\",ABS(I3435-Activos!$C$11),0)","v":0},0,0,-180.29054545454545,-180.29054545454545,-180.29054545454545,-180.29054545454545,-180.29054545454545,-180.29054545454545,0]
[null,"MALETINES DE HERRAMIENTAS (SEGÚN ESPECIFICACIONES TECNICAS)",-3818.48,{"$f":"+C3438/CostosyGastos!$D$7","v":-1388.5381818181818},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3438<=Activos!$C$8,\"1\",+IF(I3438<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-138.85381818181818,209.72781821941697,0,0,{"$f":"PV(wacc,H3438-(Activos!$C$8-E3438),M3438)","v":0},209.72781821941697,-138.85381818181818,{"$f":"IF(J3438=\"3\",ABS(I3438-Activos!$C$11),0)","v":2},372.4751286492708,-1080.8613740477977,-138.85381818181818,-138.85381818181818,-138.85381818181818,-138.85381818181818,-138.85381818181818,-138.85381818181818,-138.85381818181818]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-6048,{"$f":"+C3443/CostosyGastos!$D$7","v":-2199.2727272727275},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3443<=Activos!$C$8,\"1\",+IF(I3443<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-219.92718475636369,332.18283528217938,332.18283528217938,-219.92718475636369,{"$f":"PV(wacc,H3443-(Activos!$C$8-E3443),M3443)","v":-1092.9617129960156},0,0,{"$f":"IF(J3443=\"3\",ABS(I3443-Activos!$C$11),0)","v":0},0,0,-219.92718475636369,-219.92718475636369,-219.92718475636369,-219.92718475636369,-219.92718475636369,-219.92718475636369,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.9599999999991,{"$f":"+C3447/CostosyGastos!$D$7","v":-3274.8945454545451},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3447<=Activos!$C$8,\"1\",+IF(I3447<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.48945454545452,494.64717420841288,494.64717420841288,-327.48945454545452,{"$f":"PV(wacc,H3447-(Activos!$C$8-E3447),M3447)","v":-878.4898990200777},0,0,{"$f":"IF(J3447=\"3\",ABS(I3447-Activos!$C$11),0)","v":0},0,0,-327.48945454545452,-327.48945454545452,-327.48945454545452,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.9599999999991,{"$f":"+C3451/CostosyGastos!$D$7","v":-3274.8945454545451},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3451<=Activos!$C$8,\"1\",+IF(I3451<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.48945454545452,494.64717420841288,494.64717420841288,-327.48945454545452,{"$f":"PV(wacc,H3451-(Activos!$C$8-E3451),M3451)","v":-878.4898990200777},0,0,{"$f":"IF(J3451=\"3\",ABS(I3451-Activos!$C$11),0)","v":0},0,0,-327.48945454545452,-327.48945454545452,-327.48945454545452,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONVHF-AA)",-9005.9699999999993,{"$f":"+C3452/CostosyGastos!$D$7","v":-3274.8981818181815},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3452<=Activos!$C$8,\"1\",+IF(I3452<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.48981818181812,494.64772345266243,494.64772345266243,-327.48981818181812,{"$f":"PV(wacc,H3452-(Activos!$C$8-E3452),M3452)","v":-878.49087447399836},0,0,{"$f":"IF(J3452=\"3\",ABS(I3452-Activos!$C$11),0)","v":0},0,0,-327.48981818181812,-327.48981818181812,-327.48981818181812,0,0,0,0]
[null,"SWITCH PARA RED (SISTEMA DE COMUNICACIONES",-9005.9699999999993,{"$f":"+C3457/CostosyGastos!$D$7","v":-3274.8981818181815},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3457<=Activos!$C$8,\"1\",+IF(I3457<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.48981818181812,494.64772345266243,494.64772345266243,-327.48981818181812,{"$f":"PV(wacc,H3457-(Activos!$C$8-E3457),M3457)","v":-878.49087447399836},0,0,{"$f":"IF(J3457=\"3\",ABS(I3457-Activos!$C$11),0)","v":0},0,0,-327.48981818181812,-327.48981818181812,-327.48981818181812,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.9699999999993,{"$f":"+C3460/CostosyGastos!$D$7","v":-3274.8981818181815},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3460<=Activos!$C$8,\"1\",+IF(I3460<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.48981818181812,494.64772345266243,494.64772345266243,-327.48981818181812,{"$f":"PV(wacc,H3460-(Activos!$C$8-E3460),M3460)","v":-878.49087447399836},0,0,{"$f":"IF(J3460=\"3\",ABS(I3460-Activos!$C$11),0)","v":0},0,0,-327.48981818181812,-327.48981818181812,-327.48981818181812,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.99,{"$f":"+C3466/CostosyGastos!$D$7","v":-3274.9054545454546},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3466<=Activos!$C$8,\"1\",+IF(I3466<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.49054545454544,494.64882194116171,494.64882194116171,-327.49054545454544,{"$f":"PV(wacc,H3466-(Activos!$C$8-E3466),M3466)","v":-878.49282538183957},0,0,{"$f":"IF(J3466=\"3\",ABS(I3466-Activos!$C$11),0)","v":0},0,0,-327.49054545454544,-327.49054545454544,-327.49054545454544,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.99,{"$f":"+C3467/CostosyGastos!$D$7","v":-3274.9054545454546},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3467<=Activos!$C$8,\"1\",+IF(I3467<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.49054545454544,494.64882194116171,494.64882194116171,-327.49054545454544,{"$f":"PV(wacc,H3467-(Activos!$C$8-E3467),M3467)","v":-878.49282538183957},0,0,{"$f":"IF(J3467=\"3\",ABS(I3467-Activos!$C$11),0)","v":0},0,0,-327.49054545454544,-327.49054545454544,-327.49054545454544,0,0,0,0]
[null,"SWITCH PARA RED(SISTEMA DE COMUNICACIONES VHF-AA)",-9005.98,{"$f":"+C3471/CostosyGastos!$D$7","v":-3274.9018181818178},{"$f":"+YEAR(F3471)-1","v":2004},"2005-10-14",{"$f":"C$8-YEAR(F3471)","v":7},10,2015,{"$f":"+IF(I3471<=Activos!$C$8,\"1\",+IF(I3471<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J3471=\"1\",0,D3471/H3471)","v":-327.49018181818178},{"$f":"IF(J3471=\"1\",PMT(wacc,G3471,D3471),PMT(wacc,H3471,D3471))","v":494.64827269691204},494.64827269691204,-327.49018181818178,{"$f":"PV(wacc,H3471-(Activos!$C$8-E3471),M3471)","v":-878.49184992791879},{"$f":"+IF($J3471=\"3\",L3471,0)","v":0},{"$f":"+IF($J3471=\"3\",K3471,0)","v":0},{"$f":"IF(J3471=\"3\",ABS(I3471-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R3471,P3471)","v":0},{"$f":"PV(wacc,H3471-($C$8-E3471),P3471)","v":0},-327.49018181818178,-327.49018181818178,-327.49018181818178,0,0,0,0]
[null,"SWITCH PARA RED (SISTEMA DE COMUNICACIONES VHF-AA)",-9005.98,{"$f":"+C3475/CostosyGastos!$D$7","v":-3274.9018181818178},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3475<=Activos!$C$8,\"1\",+IF(I3475<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-327.49018181818178,494.64827269691204,494.64827269691204,-327.49018181818178,{"$f":"PV(wacc,H3475-(Activos!$C$8-E3475),M3475)","v":-878.49184992791879},0,0,{"$f":"IF(J3475=\"3\",ABS(I3475-Activos!$C$11),0)","v":0},0,0,-327.49018181818178,-327.49018181818178,-327.49018181818178,0,0,0,0]
[null,"FOTOCOPIADORA LASER KM 2035",-4957.9799999999996,{"$f":"+C3480/CostosyGastos!$D$7","v":-1802.901818181818},2007,"2008-12-31",4,10,2018,{"$f":"+IF(I3480<=Activos!$C$8,\"1\",+IF(I3480<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-180.29018181818179,272.31420046078671,272.31420046078671,-180.29018181818179,{"$f":"PV(wacc,H3480-(Activos!$C$8-E3480),M3480)","v":-1078.771041769842},0,0,{"$f":"IF(J3480=\"3\",ABS(I3480-Activos!$C$11),0)","v":0},0,0,-180.29018181818179,-180.29018181818179,-180.29018181818179,-180.29018181818179,-180.29018181818179,-180.29018181818179,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-7024.09,{"$f":"+C3483/CostosyGastos!$D$7","v":-2554.2145454545457},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3483<=Activos!$C$8,\"1\",+IF(I3483<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-255.42135237687276,385.79400322043705,385.79400322043705,-255.42135237687276,{"$f":"PV(wacc,H3483-(Activos!$C$8-E3483),M3483)","v":-988.89889327675542},0,0,{"$f":"IF(J3483=\"3\",ABS(I3483-Activos!$C$11),0)","v":0},0,0,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-7024.09,{"$f":"+C3485/CostosyGastos!$D$7","v":-2554.2145454545457},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3485<=Activos!$C$8,\"1\",+IF(I3485<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-255.42135237687276,385.79400322043705,385.79400322043705,-255.42135237687276,{"$f":"PV(wacc,H3485-(Activos!$C$8-E3485),M3485)","v":-988.89889327675542},0,0,{"$f":"IF(J3485=\"3\",ABS(I3485-Activos!$C$11),0)","v":0},0,0,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-7024.09,{"$f":"+C3488/CostosyGastos!$D$7","v":-2554.2145454545457},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3488<=Activos!$C$8,\"1\",+IF(I3488<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-255.42135237687276,385.79400322043705,385.79400322043705,-255.42135237687276,{"$f":"PV(wacc,H3488-(Activos!$C$8-E3488),M3488)","v":-988.89889327675542},0,0,{"$f":"IF(J3488=\"3\",ABS(I3488-Activos!$C$11),0)","v":0},0,0,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,-255.42135237687276,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-7024.1,{"$f":"+C3494/CostosyGastos!$D$7","v":-2554.2181818181821},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3494<=Activos!$C$8,\"1\",+IF(I3494<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-255.42171601309096,385.79455246454302,385.79455246454302,-255.42171601309096,{"$f":"PV(wacc,H3494-(Activos!$C$8-E3494),M3494)","v":-988.90030114438423},0,0,{"$f":"IF(J3494=\"3\",ABS(I3494-Activos!$C$11),0)","v":0},0,0,-255.42171601309096,-255.42171601309096,-255.42171601309096,-255.42171601309096,-255.42171601309096,0,0]
[null,"MEGOMETRO DIGITAL",-5114.29,{"$f":"+C3496/CostosyGastos!$D$7","v":-1859.7418181818182},2007,"2008-11-11",4,10,2018,{"$f":"+IF(I3496<=Activos!$C$8,\"1\",+IF(I3496<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-185.97418181818182,280.8994373262089,280.8994373262089,-185.97418181818182,{"$f":"PV(wacc,H3496-(Activos!$C$8-E3496),M3496)","v":-1112.7814051716803},0,0,{"$f":"IF(J3496=\"3\",ABS(I3496-Activos!$C$11),0)","v":0},0,0,-185.97418181818182,-185.97418181818182,-185.97418181818182,-185.97418181818182,-185.97418181818182,-185.97418181818182,0]
[null,"MICROFONO AURICULAR",-4243.7,{"$f":"+C3499/CostosyGastos!$D$7","v":-1543.1636363636362},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I3499<=Activos!$C$8,\"1\",+IF(I3499<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-154.31636363636363,233.08278220070284,0,0,{"$f":"PV(wacc,H3499-(Activos!$C$8-E3499),M3499)","v":0},233.08278220070284,-154.31636363636363,{"$f":"IF(J3499=\"3\",ABS(I3499-Activos!$C$11),0)","v":2},413.95338025835161,-1201.2244173196241,-154.31636363636363,-154.31636363636363,-154.31636363636363,-154.31636363636363,-154.31636363636363,-154.31636363636363,-154.31636363636363]
[null,"MODULO DE POTENCIA (SISTEMA DE COMUNICACION VHF- AA)",-9341.39,{"$f":"+C3503/CostosyGastos!$D$7","v":-3396.8690909090906},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3503<=Activos!$C$8,\"1\",+IF(I3503<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-339.68690909090907,513.07047407258369,513.07047407258369,-339.68690909090907,{"$f":"PV(wacc,H3503-(Activos!$C$8-E3503),M3503)","v":-911.2095498766555},0,0,{"$f":"IF(J3503=\"3\",ABS(I3503-Activos!$C$11),0)","v":0},0,0,-339.68690909090907,-339.68690909090907,-339.68690909090907,0,0,0,0]
[null,"MODULO DE POTENCIA (SISTEMA DE COMUNICACION VHF- AA)",-9341.39,{"$f":"+C3508/CostosyGastos!$D$7","v":-3396.8690909090906},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3508<=Activos!$C$8,\"1\",+IF(I3508<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-339.68690909090907,513.07047407258369,513.07047407258369,-339.68690909090907,{"$f":"PV(wacc,H3508-(Activos!$C$8-E3508),M3508)","v":-911.2095498766555},0,0,{"$f":"IF(J3508=\"3\",ABS(I3508-Activos!$C$11),0)","v":0},0,0,-339.68690909090907,-339.68690909090907,-339.68690909090907,0,0,0,0]
[null,"MODULO DE POTENCIA (SISTEMA DE COMUNICACION VHF- AA)",-9341.3799999999992,{"$f":"+C3511/CostosyGastos!$D$7","v":-3396.8654545454542},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3511<=Activos!$C$8,\"1\",+IF(I3511<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-339.68654545454541,513.06992482833402,513.06992482833402,-339.68654545454541,{"$f":"PV(wacc,H3511-(Activos!$C$8-E3511),M3511)","v":-911.20857442273484},0,0,{"$f":"IF(J3511=\"3\",ABS(I3511-Activos!$C$11),0)","v":0},0,0,-339.68654545454541,-339.68654545454541,-339.68654545454541,0,0,0,0]
[null,"MODULO DE POTENCIA (SISTEMA DE COMUNICACION VHF- AA)",-9341.4,{"$f":"+C3513/CostosyGastos!$D$7","v":-3396.8727272727269},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3513<=Activos!$C$8,\"1\",+IF(I3513<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-339.68727272727267,513.07102331683336,513.07102331683336,-339.68727272727267,{"$f":"PV(wacc,H3513-(Activos!$C$8-E3513),M3513)","v":-911.21052533057616},0,0,{"$f":"IF(J3513=\"3\",ABS(I3513-Activos!$C$11),0)","v":0},0,0,-339.68727272727267,-339.68727272727267,-339.68727272727267,0,0,0,0]
[null,"MODULO DE POTENCIA (SISTEMA DE COMUNICACION VHF- AA)",-9341.4,{"$f":"+C3516/CostosyGastos!$D$7","v":-3396.8727272727269},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3516<=Activos!$C$8,\"1\",+IF(I3516<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-339.68727272727267,513.07102331683336,513.07102331683336,-339.68727272727267,{"$f":"PV(wacc,H3516-(Activos!$C$8-E3516),M3516)","v":-911.21052533057616},0,0,{"$f":"IF(J3516=\"3\",ABS(I3516-Activos!$C$11),0)","v":0},0,0,-339.68727272727267,-339.68727272727267,-339.68727272727267,0,0,0,0]
[null,"UPS (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-5914.42,{"$f":"+C3522/CostosyGastos!$D$7","v":-2150.6981818181816},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I3522<=Activos!$C$8,\"1\",+IF(I3522<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-215.06981818181816,324.84611746906728,324.84611746906728,-215.06981818181816,{"$f":"PV(wacc,H3522-(Activos!$C$8-E3522),M3522)","v":-1286.8759101215394},0,0,{"$f":"IF(J3522=\"3\",ABS(I3522-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J3522=\"1\",0,IF(U$13<$I3522,$K3522,0))","v":-215.06981818181816},-215.06981818181816,-215.06981818181816,-215.06981818181816,-215.06981818181816,-215.06981818181816,0]
[null,"UPS (SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-5914.42,{"$f":"+C3523/CostosyGastos!$D$7","v":-2150.6981818181816},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I3523<=Activos!$C$8,\"1\",+IF(I3523<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-215.06981818181816,324.84611746906728,324.84611746906728,-215.06981818181816,{"$f":"PV(wacc,H3523-(Activos!$C$8-E3523),M3523)","v":-1286.8759101215394},0,0,{"$f":"IF(J3523=\"3\",ABS(I3523-Activos!$C$11),0)","v":0},0,0,-215.06981818181816,-215.06981818181816,-215.06981818181816,-215.06981818181816,-215.06981818181816,-215.06981818181816,0]
[null,"EVAPORADORA",-4776,{"$f":"+C3528/CostosyGastos!$D$7","v":-1736.7272727272727},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I3528<=Activos!$C$8,\"1\",+IF(I3528<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-173.67272727272729,262.31905360665382,0,0,{"$f":"PV(wacc,H3528-(Activos!$C$8-E3528),M3528)","v":0},262.31905360665382,-173.67272727272729,{"$f":"IF(J3528=\"3\",ABS(I3528-Activos!$C$11),0)","v":1},242.21853999181613,-1201.7658066448037,-173.67272727272729,-173.67272727272729,-173.67272727272729,-173.67272727272729,-173.67272727272729,-173.67272727272729,-173.67272727272729]
[null,"MOTOKAR",-4840.34,{"$f":"+C3532/CostosyGastos!$D$7","v":-1760.1236363636365},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I3532<=Activos!$C$8,\"1\",+IF(I3532<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-176.01236363636366,265.85289110854916,0,0,{"$f":"PV(wacc,H3532-(Activos!$C$8-E3532),M3532)","v":0},265.85289110854916,-176.01236363636366,{"$f":"IF(J3532=\"3\",ABS(I3532-Activos!$C$11),0)","v":1},245.48159293634575,-1217.9554238976359,-176.01236363636366,-176.01236363636366,-176.01236363636366,-176.01236363636366,-176.01236363636366,-176.01236363636366,-176.01236363636366]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACIONES VHF-AA)",-9676.76,{"$f":"+C3536/CostosyGastos!$D$7","v":-3518.8218181818183},2004,"2005-10-14",7,10,{"$f":"+(YEAR(F3536)+H3536)","v":2015},{"$f":"+IF(I3536<=Activos!$C$8,\"1\",+IF(I3536<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88218181818183,531.49047847125701,{"$f":"+IF(J3536=\"2\",L3536,0)","v":531.49047847125701},{"$f":"+IF(J3536=\"2\",K3536,0)","v":-351.88218181818183},{"$f":"PV(wacc,H3536-(Activos!$C$8-E3536),M3536)","v":-943.92334800971014},0,0,{"$f":"IF(J3536=\"3\",ABS(I3536-Activos!$C$11),0)","v":0},0,0,-351.88218181818183,-351.88218181818183,-351.88218181818183,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACIONES VHF-AA)",-9676.76,{"$f":"+C3537/CostosyGastos!$D$7","v":-3518.8218181818183},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3537<=Activos!$C$8,\"1\",+IF(I3537<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88218181818183,531.49047847125701,531.49047847125701,-351.88218181818183,{"$f":"PV(wacc,H3537-(Activos!$C$8-E3537),M3537)","v":-943.92334800971014},0,0,{"$f":"IF(J3537=\"3\",ABS(I3537-Activos!$C$11),0)","v":0},0,0,-351.88218181818183,-351.88218181818183,-351.88218181818183,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACION VHF-AA)",-9676.76,{"$f":"+C3541/CostosyGastos!$D$7","v":-3518.8218181818183},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3541<=Activos!$C$8,\"1\",+IF(I3541<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88218181818183,531.49047847125701,531.49047847125701,-351.88218181818183,{"$f":"PV(wacc,H3541-(Activos!$C$8-E3541),M3541)","v":-943.92334800971014},0,0,{"$f":"IF(J3541=\"3\",ABS(I3541-Activos!$C$11),0)","v":0},0,0,-351.88218181818183,-351.88218181818183,-351.88218181818183,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACIONES VHF-AA)",-9676.75,{"$f":"+C3546/CostosyGastos!$D$7","v":-3518.818181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3546<=Activos!$C$8,\"1\",+IF(I3546<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88181818181818,531.48992922700745,531.48992922700745,-351.88181818181818,{"$f":"PV(wacc,H3546-(Activos!$C$8-E3546),M3546)","v":-943.92237255578971},0,0,{"$f":"IF(J3546=\"3\",ABS(I3546-Activos!$C$11),0)","v":0},0,0,-351.88181818181818,-351.88181818181818,-351.88181818181818,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACIONES VHF-AA)",-9676.74,{"$f":"+C3548/CostosyGastos!$D$7","v":-3518.8145454545452},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3548<=Activos!$C$8,\"1\",+IF(I3548<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88145454545452,531.48937998275778,531.48937998275778,-351.88145454545452,{"$f":"PV(wacc,H3548-(Activos!$C$8-E3548),M3548)","v":-943.92139710186893},0,0,{"$f":"IF(J3548=\"3\",ABS(I3548-Activos!$C$11),0)","v":0},0,0,-351.88145454545452,-351.88145454545452,-351.88145454545452,0,0,0,0]
[null,"UNIDAD CENTRAL DE PROCESO - CPU(SISTEMA DE COMUNICACION VHF-AA)",-9676.77,{"$f":"+C3551/CostosyGastos!$D$7","v":-3518.8254545454547},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3551<=Activos!$C$8,\"1\",+IF(I3551<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-351.88254545454549,531.49102771550656,531.49102771550656,-351.88254545454549,{"$f":"PV(wacc,H3551-(Activos!$C$8-E3551),M3551)","v":-943.92432346363057},0,0,{"$f":"IF(J3551=\"3\",ABS(I3551-Activos!$C$11),0)","v":0},0,0,-351.88254545454549,-351.88254545454549,-351.88254545454549,0,0,0,0]
[null,"SWITCH  NETWORK (SISTEMA INTEGRADO DE INFORMACION AERONAUTICA)",-8528.19,{"$f":"+C3556/CostosyGastos!$D$7","v":-3101.1600000000003},2005,"2006-05-15",6,10,2016,{"$f":"+IF(I3556<=Activos!$C$8,\"1\",+IF(I3556<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-310.11600000000004,468.40593169550448,468.40593169550448,-310.11600000000004,{"$f":"PV(wacc,H3556-(Activos!$C$8-E3556),M3556)","v":-1200.655160259744},0,0,{"$f":"IF(J3556=\"3\",ABS(I3556-Activos!$C$11),0)","v":0},0,0,-310.11600000000004,-310.11600000000004,-310.11600000000004,-310.11600000000004,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-7024.1,{"$f":"+C3560/CostosyGastos!$D$7","v":-2554.2181818181821},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3560<=Activos!$C$8,\"1\",+IF(I3560<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-255.42171601309096,385.79455246454302,385.79455246454302,-255.42171601309096,{"$f":"PV(wacc,H3560-(Activos!$C$8-E3560),M3560)","v":-1269.3572037459182},0,0,{"$f":"IF(J3560=\"3\",ABS(I3560-Activos!$C$11),0)","v":0},0,0,-255.42171601309096,-255.42171601309096,-255.42171601309096,-255.42171601309096,-255.42171601309096,-255.42171601309096,0]
[null,"TABLERO DE DISTRIBUCION TERMINAL TDP-1 (3X300A) 3(3X200A) 2(3X150A)",-9971.91,{"$f":"+C3564/CostosyGastos!$D$7","v":-3626.1490909090908},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I3564<=Activos!$C$8,\"1\",+IF(I3564<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-362.61490909090907,547.70142249805849,547.70142249805849,-362.61490909090907,{"$f":"PV(wacc,H3564-(Activos!$C$8-E3564),M3564)","v":-972.71387047436417},0,0,{"$f":"IF(J3564=\"3\",ABS(I3564-Activos!$C$11),0)","v":0},0,0,-362.61490909090907,-362.61490909090907,-362.61490909090907,0,0,0,0]
[null,"MOTOKAR",-5324.37,{"$f":"+C3565/CostosyGastos!$D$7","v":-1936.1345454545453},2008,"2009-03-31",3,10,2019,{"$f":"+IF(I3565<=Activos!$C$8,\"1\",+IF(I3565<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-193.61345454545454,292.43796052170421,0,0,{"$f":"PV(wacc,H3565-(Activos!$C$8-E3565),M3565)","v":0},292.43796052170421,-193.61345454545454,{"$f":"IF(J3565=\"3\",ABS(I3565-Activos!$C$11),0)","v":1},270.0295493668815,-1339.7499597833737,-193.61345454545454,-193.61345454545454,-193.61345454545454,-193.61345454545454,-193.61345454545454,-193.61345454545454,-193.61345454545454]
[null,"MALETIN CON HERRAMIENTAS",-4727,{"$f":"+C3569/CostosyGastos!$D$7","v":-1718.909090909091},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3569<=Activos!$C$8,\"1\",+IF(I3569<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-171.8909090909091,259.62775678363749,0,0,{"$f":"PV(wacc,H3569-(Activos!$C$8-E3569),M3569)","v":0},259.62775678363749,-171.8909090909091,{"$f":"IF(J3569=\"3\",ABS(I3569-Activos!$C$11),0)","v":2},461.09706823791231,-1338.0276222800535,-171.8909090909091,-171.8909090909091,-171.8909090909091,-171.8909090909091,-171.8909090909091,-171.8909090909091,-171.8909090909091]
[null,"INCREMENTO VALOR CERCO PERIMETRICO AEROP. JULIACA II ETAPA",-4728.29,{"$f":"+C3574/CostosyGastos!$D$7","v":-1719.3781818181817},2005,"2006-10-31",6,19.999999999999982,2026,{"$f":"+IF(I3574<=Activos!$C$8,\"1\",+IF(I3574<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-85.968909090909165,179.03042334476126,0,0,{"$f":"PV(wacc,H3574-(Activos!$C$8-E3574),M3574)","v":0},179.03042334476126,-85.968909090909165,{"$f":"IF(J3574=\"3\",ABS(I3574-Activos!$C$11),0)","v":8},1017.270308575861,-1392.0760119875411,-85.968909090909165,-85.968909090909165,-85.968909090909165,-85.968909090909165,-85.968909090909165,-85.968909090909165,-85.968909090909165]
[null,"MALETIN CON HERRAMIENTAS (SEGÚN ESPECIFICACIONE)",-4621.8500000000004,{"$f":"+C3576/CostosyGastos!$D$7","v":-1680.6727272727273},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I3576<=Activos!$C$8,\"1\",+IF(I3576<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-168.06727272727272,253.85245349914427,0,0,{"$f":"PV(wacc,H3576-(Activos!$C$8-E3576),M3576)","v":0},253.85245349914427,-168.06727272727272,{"$f":"IF(J3576=\"3\",ABS(I3576-Activos!$C$11),0)","v":2},450.84017026346407,-1308.2637964956771,-168.06727272727272,-168.06727272727272,-168.06727272727272,-168.06727272727272,-168.06727272727272,-168.06727272727272,-168.06727272727272]
[null,"FOTOCOPIADORA",-5899.16,{"$f":"+C3579/CostosyGastos!$D$7","v":-2145.1490909090908},2007,"2008-08-28",4,10,2018,{"$f":"+IF(I3579<=Activos!$C$8,\"1\",+IF(I3579<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-214.51490909090907,324.00797074418506,324.00797074418506,-214.51490909090907,{"$f":"PV(wacc,H3579-(Activos!$C$8-E3579),M3579)","v":-1283.5555969905047},0,0,{"$f":"IF(J3579=\"3\",ABS(I3579-Activos!$C$11),0)","v":0},0,0,-214.51490909090907,-214.51490909090907,-214.51490909090907,-214.51490909090907,-214.51490909090907,-214.51490909090907,0]
[null,"REPETIDORA FM TX/RX VHF 144-174 Mhz MARCA: MOTOROLA",-5881.51,{"$f":"+C3584/CostosyGastos!$D$7","v":-2138.7309090909093},2007,"2008-09-24",4,10,2018,{"$f":"+IF(I3584<=Activos!$C$8,\"1\",+IF(I3584<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-213.87309090909093,323.03855464364966,323.03855464364966,-213.87309090909093,{"$f":"PV(wacc,H3584-(Activos!$C$8-E3584),M3584)","v":-1279.7152610296423},0,0,{"$f":"IF(J3584=\"3\",ABS(I3584-Activos!$C$11),0)","v":0},0,0,-213.87309090909093,-213.87309090909093,-213.87309090909093,-213.87309090909093,-213.87309090909093,-213.87309090909093,0]
[null,"VIDRIOS POLARIZADOS PARA LA TORRE DE CONTROL DV1877",-24854.41,{"$f":"+C3588/CostosyGastos!$D$7","v":-9037.9672727272718},1982,"1983-12-31",29,33.333333333333336,2016.3333333333333,{"$f":"+IF(I3588<=Activos!$C$8,\"1\",+IF(I3588<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-271.13901818181813,806.58358961057547,806.58358961057547,-271.13901818181813,{"$f":"PV(wacc,H3588-(Activos!$C$8-E3588),M3588)","v":-2268.1663385489742},0,0,{"$f":"IF(J3588=\"3\",ABS(I3588-Activos!$C$11),0)","v":0},0,0,-271.13901818181813,-271.13901818181813,-271.13901818181813,-271.13901818181813,-271.13901818181813,0,0]
[null,"TABLERO DE DISTRIBUCION PRINCIPAL TERMINAL DE PASAJEROS TDP 1(3X600A)",-8575.7800000000007,{"$f":"+C3593/CostosyGastos!$D$7","v":-3118.4654545454546},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I3593<=Activos!$C$8,\"1\",+IF(I3593<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-311.84654545454543,471.0197850793279,471.0197850793279,-311.84654545454543,{"$f":"PV(wacc,H3593-(Activos!$C$8-E3593),M3593)","v":-836.52782226641079},0,0,{"$f":"IF(J3593=\"3\",ABS(I3593-Activos!$C$11),0)","v":0},0,0,-311.84654545454543,-311.84654545454543,-311.84654545454543,0,0,0,0]
[null,"UNIDAD CONDENSADORA (EQUIPO AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO)",-4981.3,{"$f":"+C3596/CostosyGastos!$D$7","v":-1811.3818181818183},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3596<=Activos!$C$8,\"1\",+IF(I3596<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-181.13818181818183,273.59503805084273,0,0,{"$f":"PV(wacc,H3596-(Activos!$C$8-E3596),M3596)","v":0},273.59503805084273,-181.13818181818183,{"$f":"IF(J3596=\"3\",ABS(I3596-Activos!$C$11),0)","v":2},485.90286143717208,-1410.0099417947181,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183]
[null,"UNIDAD CONDENSADORA (EQUIPO AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO)",-4981.3,{"$f":"+C3598/CostosyGastos!$D$7","v":-1811.3818181818183},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3598<=Activos!$C$8,\"1\",+IF(I3598<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-181.13818181818183,273.59503805084273,0,0,{"$f":"PV(wacc,H3598-(Activos!$C$8-E3598),M3598)","v":0},273.59503805084273,-181.13818181818183,{"$f":"IF(J3598=\"3\",ABS(I3598-Activos!$C$11),0)","v":2},485.90286143717208,-1410.0099417947181,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183]
[null,"UNIDAD EVAPORADORA (EQUIPO AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO)",-4981.3,{"$f":"+C3601/CostosyGastos!$D$7","v":-1811.3818181818183},2009,"2010-02-28",2,10,2020,{"$f":"+IF(I3601<=Activos!$C$8,\"1\",+IF(I3601<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-181.13818181818183,273.59503805084273,0,0,{"$f":"PV(wacc,H3601-(Activos!$C$8-E3601),M3601)","v":0},273.59503805084273,-181.13818181818183,{"$f":"IF(J3601=\"3\",ABS(I3601-Activos!$C$11),0)","v":2},485.90286143717208,-1410.0099417947181,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183,-181.13818181818183]
[null,"MALETIN DE HERRAMIENTAS",-7694.95,{"$f":"+C3607/CostosyGastos!$D$7","v":-2798.1636363636362},2006,"2007-04-30",5,10,2017,{"$f":"+IF(I3607<=Activos!$C$8,\"1\",+IF(I3607<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-279.81636363636363,422.64070384223629,422.64070384223629,-279.81636363636363,{"$f":"PV(wacc,H3607-(Activos!$C$8-E3607),M3607)","v":-1390.5887553594723},0,0,{"$f":"IF(J3607=\"3\",ABS(I3607-Activos!$C$11),0)","v":0},0,0,-279.81636363636363,-279.81636363636363,-279.81636363636363,-279.81636363636363,-279.81636363636363,0,0]
[null,"MALETINES CON HERRAMIENTAS (P/INSTALACION Y MANTENIMIENTO)SEGÚN ESPECIFICACIONES TECNICAS",-4634.78,{"$f":"+C3609/CostosyGastos!$D$7","v":-1685.3745454545453},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3609<=Activos!$C$8,\"1\",+IF(I3609<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-168.53745454545452,254.56262631387079,0,0,{"$f":"PV(wacc,H3609-(Activos!$C$8-E3609),M3609)","v":0},254.56262631387079,-168.53745454545452,{"$f":"IF(J3609=\"3\",ABS(I3609-Activos!$C$11),0)","v":2},452.10143218271861,-1311.923770507964,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452]
[null,"MALETINES CON HERRAMIENTAS (P/INSTALACION Y MANTENIMIENTO)SEGÚN ESPECIFICACIONES TECNICAS",-4634.78,{"$f":"+C3612/CostosyGastos!$D$7","v":-1685.3745454545453},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I3612<=Activos!$C$8,\"1\",+IF(I3612<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-168.53745454545452,254.56262631387079,0,0,{"$f":"PV(wacc,H3612-(Activos!$C$8-E3612),M3612)","v":0},254.56262631387079,-168.53745454545452,{"$f":"IF(J3612=\"3\",ABS(I3612-Activos!$C$11),0)","v":2},452.10143218271861,-1311.923770507964,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452,-168.53745454545452]
[null,"INSTALACION DE SISTEMA VOR -  ESTACION LAS SALINAS",-45669.25,{"$f":"+C3617/CostosyGastos!$D$7","v":-16607},2001,"2002-11-19",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I3617<=Activos!$C$8,\"1\",+IF(I3617<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1660.6993357200001,2508.3566385930335,2508.3566385930335,-1660.6993357200001,{"$f":"PV(wacc,H3617-(Activos!$C$8-E3617),M3617)","v":2508.3461999124702},0,0,{"$f":"IF(J3617=\"3\",ABS(I3617-Activos!$C$11),0)","v":0},0,0,-1660.6993357200001,0,0,0,0,0,0]
[null,"MALETINES CON HERRAMIENTAS SEGÚN DETALLE ADJUNTO",-6480,{"$f":"+C3621/CostosyGastos!$D$7","v":-2356.3636363636365},2007,"2008-07-07",4,10,2018,{"$f":"+IF(I3621<=Activos!$C$8,\"1\",+IF(I3621<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-235.63636363636365,355.91027373767105,355.91027373767105,-235.63636363636365,{"$f":"PV(wacc,H3621-(Activos!$C$8-E3621),M3621)","v":-1409.9363754328533},0,0,{"$f":"IF(J3621=\"3\",ABS(I3621-Activos!$C$11),0)","v":0},0,0,-235.63636363636365,-235.63636363636365,-235.63636363636365,-235.63636363636365,-235.63636363636365,-235.63636363636365,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3624/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3624<=Activos!$C$8,\"1\",+IF(I3624<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3624-(Activos!$C$8-E3624),M3624)","v":-1516.8349630457301},0,0,{"$f":"IF(J3624=\"3\",ABS(I3624-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3626/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3626<=Activos!$C$8,\"1\",+IF(I3626<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3626-(Activos!$C$8-E3626),M3626)","v":-1516.8349630457301},0,0,{"$f":"IF(J3626=\"3\",ABS(I3626-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3629/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3629<=Activos!$C$8,\"1\",+IF(I3629<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3629-(Activos!$C$8-E3629),M3629)","v":-1516.8349630457301},0,0,{"$f":"IF(J3629=\"3\",ABS(I3629-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3635/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3635<=Activos!$C$8,\"1\",+IF(I3635<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3635-(Activos!$C$8-E3635),M3635)","v":-1516.8349630457301},0,0,{"$f":"IF(J3635=\"3\",ABS(I3635-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,{"$f":"+IF($J3635=\"1\",0,IF(W$13<$I3635,$K3635,0))","v":-305.21951427578188},-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3637/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3637<=Activos!$C$8,\"1\",+IF(I3637<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3637-(Activos!$C$8-E3637),M3637)","v":-1516.8349630457301},0,0,{"$f":"IF(J3637=\"3\",ABS(I3637-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3640/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3640<=Activos!$C$8,\"1\",+IF(I3640<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3640-(Activos!$C$8-E3640),M3640)","v":-1516.8349630457301},0,0,{"$f":"IF(J3640=\"3\",ABS(I3640-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3645/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3645<=Activos!$C$8,\"1\",+IF(I3645<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3645-(Activos!$C$8-E3645),M3645)","v":-1516.8349630457301},0,0,{"$f":"IF(J3645=\"3\",ABS(I3645-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3649/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3649<=Activos!$C$8,\"1\",+IF(I3649<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3649-(Activos!$C$8-E3649),M3649)","v":-1516.8349630457301},0,0,{"$f":"IF(J3649=\"3\",ABS(I3649-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3650/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3650<=Activos!$C$8,\"1\",+IF(I3650<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3650-(Activos!$C$8-E3650),M3650)","v":-1516.8349630457301},0,0,{"$f":"IF(J3650=\"3\",ABS(I3650-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J3650=\"1\",0,IF(U$13<$I3650,$K3650,0))","v":-305.21951427578188},-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null," EQUIPO TX/RX HF 100W",-8393.5400000000009,{"$f":"+C3654/CostosyGastos!$D$7","v":-3052.1963636363639},2006,"2007-01-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3654<=Activos!$C$8,\"1\",+IF(I3654<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-305.21951427578188,461.01023731057933,461.01023731057933,-305.21951427578188,{"$f":"PV(wacc,H3654-(Activos!$C$8-E3654),M3654)","v":-1516.8349630457301},0,0,{"$f":"IF(J3654=\"3\",ABS(I3654-Activos!$C$11),0)","v":0},0,0,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,-305.21951427578188,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-8562.34,{"$f":"+C3659/CostosyGastos!$D$7","v":-3113.5781818181817},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3659<=Activos!$C$8,\"1\",+IF(I3659<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-311.35769363869093,470.28147781911628,470.28147781911628,-311.35769363869093,{"$f":"PV(wacc,H3659-(Activos!$C$8-E3659),M3659)","v":-1205.464131276691},0,0,{"$f":"IF(J3659=\"3\",ABS(I3659-Activos!$C$11),0)","v":0},0,0,-311.35769363869093,-311.35769363869093,-311.35769363869093,-311.35769363869093,-311.35769363869093,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-13339.45,{"$f":"+C3662/CostosyGastos!$D$7","v":-4850.7090909090912},2004,"2005-03-31",7,10,2015,{"$f":"+IF(I3662<=Activos!$C$8,\"1\",+IF(I3662<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-485.07090909090914,732.66162052623088,732.66162052623088,-485.07090909090914,{"$f":"PV(wacc,H3662-(Activos!$C$8-E3662),M3662)","v":-1301.2018800309327},0,0,{"$f":"IF(J3662=\"3\",ABS(I3662-Activos!$C$11),0)","v":0},0,0,-485.07090909090914,-485.07090909090914,-485.07090909090914,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-13339.45,{"$f":"+C3664/CostosyGastos!$D$7","v":-4850.7090909090912},2004,"2005-03-31",7,10,{"$f":"+(YEAR(F3664)+H3664)","v":2015},{"$f":"+IF(I3664<=Activos!$C$8,\"1\",+IF(I3664<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-485.07090909090914,732.66162052623088,{"$f":"+IF(J3664=\"2\",L3664,0)","v":732.66162052623088},{"$f":"+IF(J3664=\"2\",K3664,0)","v":-485.07090909090914},{"$f":"PV(wacc,H3664-(Activos!$C$8-E3664),M3664)","v":-1301.2018800309327},0,0,{"$f":"IF(J3664=\"3\",ABS(I3664-Activos!$C$11),0)","v":0},0,0,-485.07090909090914,-485.07090909090914,-485.07090909090914,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-13339.45,{"$f":"+C3669/CostosyGastos!$D$7","v":-4850.7090909090912},2004,"2005-03-31",7,10,2015,{"$f":"+IF(I3669<=Activos!$C$8,\"1\",+IF(I3669<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-485.07090909090914,732.66162052623088,732.66162052623088,-485.07090909090914,{"$f":"PV(wacc,H3669-(Activos!$C$8-E3669),M3669)","v":-1301.2018800309327},0,0,{"$f":"IF(J3669=\"3\",ABS(I3669-Activos!$C$11),0)","v":0},0,0,-485.07090909090914,-485.07090909090914,-485.07090909090914,0,0,0,0]
[null,"SISTEMA ININTERRUMPIDO DE ENERGIA (UPS)",-13339.45,{"$f":"+C3673/CostosyGastos!$D$7","v":-4850.7090909090912},2004,"2005-03-31",7,10,2015,{"$f":"+IF(I3673<=Activos!$C$8,\"1\",+IF(I3673<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-485.07090909090914,732.66162052623088,732.66162052623088,-485.07090909090914,{"$f":"PV(wacc,H3673-(Activos!$C$8-E3673),M3673)","v":-1301.2018800309327},0,0,{"$f":"IF(J3673=\"3\",ABS(I3673-Activos!$C$11),0)","v":0},0,0,-485.07090909090914,-485.07090909090914,-485.07090909090914,0,0,0,0]
[null,"MOTOKAR",-6000,{"$f":"+C3677/CostosyGastos!$D$7","v":-2181.818181818182},2008,"2009-03-31",3,10,2019,{"$f":"+IF(I3677<=Activos!$C$8,\"1\",+IF(I3677<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-218.18181818181819,329.54654975710281,0,0,{"$f":"PV(wacc,H3677-(Activos!$C$8-E3677),M3677)","v":0},329.54654975710281,-218.18181818181819,{"$f":"IF(J3677=\"3\",ABS(I3677-Activos!$C$11),0)","v":1},304.29464823092479,-1509.7560384984972,-218.18181818181819,-218.18181818181819,-218.18181818181819,-218.18181818181819,-218.18181818181819,{"$f":"+IF($J3677=\"1\",0,IF(Z$13<$I3677,$K3677,0))","v":-218.18181818181819},-218.18181818181819]
[null,"FOTOCOPIADORA",-5900,{"$f":"+C3678/CostosyGastos!$D$7","v":-2145.4545454545455},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I3678<=Activos!$C$8,\"1\",+IF(I3678<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-214.54545454545456,324.0541072611511,0,0,{"$f":"PV(wacc,H3678-(Activos!$C$8-E3678),M3678)","v":0},324.0541072611511,-214.54545454545456,{"$f":"IF(J3678=\"3\",ABS(I3678-Activos!$C$11),0)","v":1},299.22307076040937,-1484.5934378568556,-214.54545454545456,-214.54545454545456,-214.54545454545456,-214.54545454545456,-214.54545454545456,-214.54545454545456,-214.54545454545456]
[null,"MOTOKAR",-5999,{"$f":"+C3682/CostosyGastos!$D$7","v":-2181.4545454545455},2008,"2009-04-21",3,10,2019,{"$f":"+IF(I3682<=Activos!$C$8,\"1\",+IF(I3682<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-218.14545454545456,329.49162533214331,0,0,{"$f":"PV(wacc,H3682-(Activos!$C$8-E3682),M3682)","v":0},329.49162533214331,-218.14545454545456,{"$f":"IF(J3682=\"3\",ABS(I3682-Activos!$C$11),0)","v":1},304.24393245621968,-1509.504412492081,-218.14545454545456,-218.14545454545456,-218.14545454545456,-218.14545454545456,-218.14545454545456,-218.14545454545456,-218.14545454545456]
[null,"PANEL DE 9 CUERPOS",-6289.45,{"$f":"+C3687/CostosyGastos!$D$7","v":-2287.0727272727272},2008,"2009-02-28",3,10,2019,{"$f":"+IF(I3687<=Activos!$C$8,\"1\",+IF(I3687<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-228.70727272727271,345.444424561635,0,0,{"$f":"PV(wacc,H3687-(Activos!$C$8-E3687),M3687)","v":0},345.444424561635,-228.70727272727271,{"$f":"IF(J3687=\"3\",ABS(I3687-Activos!$C$11),0)","v":1},318.97432921933159,-1582.5891860557285,-228.70727272727271,-228.70727272727271,-228.70727272727271,-228.70727272727271,-228.70727272727271,-228.70727272727271,-228.70727272727271]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA (GRUPO ELECTROGENO)",-7647.36,{"$f":"+C3690/CostosyGastos!$D$7","v":-2780.8581818181815},2006,"2007-10-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3690<=Activos!$C$8,\"1\",+IF(I3690<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-278.08570694749091,420.02674061235564,420.02674061235564,-278.08570694749091,{"$f":"PV(wacc,H3690-(Activos!$C$8-E3690),M3690)","v":-1381.989365988295},0,0,{"$f":"IF(J3690=\"3\",ABS(I3690-Activos!$C$11),0)","v":0},0,0,-278.08570694749091,-278.08570694749091,-278.08570694749091,-278.08570694749091,-278.08570694749091,-278.08570694749091,0]
[null,"MEGOMETRO DIGITAL",-5880,{"$f":"+C3692/CostosyGastos!$D$7","v":-2138.181818181818},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I3692<=Activos!$C$8,\"1\",+IF(I3692<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-213.81818181818181,322.95561876196069,0,0,{"$f":"PV(wacc,H3692-(Activos!$C$8-E3692),M3692)","v":0},322.95561876196069,-213.81818181818181,{"$f":"IF(J3692=\"3\",ABS(I3692-Activos!$C$11),0)","v":1},298.20875526630624,-1479.5609177285271,-213.81818181818181,-213.81818181818181,-213.81818181818181,-213.81818181818181,-213.81818181818181,-213.81818181818181,-213.81818181818181]
[null,"COUNTER DE RECEPSION - SEGÚN DISEÑO ",-5210.08,{"$f":"+C3697/CostosyGastos!$D$7","v":-1894.5745454545454},2009,40451,2,10,2020,{"$f":"+IF(I3697<=Activos!$C$8,\"1\",+IF(I3697<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-189.45745454545454,286.160647993081,0,0,{"$f":"PV(wacc,H3697-(Activos!$C$8-E3697),M3697)","v":0},286.160647993081,-189.45745454545454,{"$f":"IF(J3697=\"3\",ABS(I3697-Activos!$C$11),0)","v":2},508.21929623122099,-1474.7685539007534,-189.45745454545454,-189.45745454545454,-189.45745454545454,-189.45745454545454,-189.45745454545454,-189.45745454545454,-189.45745454545454]
[null,"INDICADOR DE ANEMOMETRO, DISPLAY",-14933.07,{"$f":"+C3701/CostosyGastos!$D$7","v":-5430.2072727272725},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I3701<=Activos!$C$8,\"1\",+IF(I3701<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-543.0207272727273,820.19028263021642,820.19028263021642,-543.0207272727273,{"$f":"PV(wacc,H3701-(Activos!$C$8-E3701),M3701)","v":-1456.6521677155743},0,0,{"$f":"IF(J3701=\"3\",ABS(I3701-Activos!$C$11),0)","v":0},0,0,-543.0207272727273,-543.0207272727273,-543.0207272727273,0,0,0,0]
[null,"UNIDAD EVAPORADORA",-5702.65,{"$f":"+C3705/CostosyGastos!$D$7","v":-2073.6909090909089},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3705<=Activos!$C$8,\"1\",+IF(I3705<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36909090909089,313.21477199539038,0,0,{"$f":"PV(wacc,H3705-(Activos!$C$8-E3705),M3705)","v":0},313.21477199539038,-207.36909090909089,{"$f":"IF(J3705=\"3\",ABS(I3705-Activos!$C$11),0)","v":2},556.26722999511958,-1614.1957309488785,-207.36909090909089,-207.36909090909089,-207.36909090909089,-207.36909090909089,-207.36909090909089,-207.36909090909089,-207.36909090909089]
[null,"EQUIPO DE AIRE ACONDICIONADO DE  60000 BTU/HR (unidad condensadora)",-5702.66,{"$f":"+C3706/CostosyGastos!$D$7","v":-2073.6945454545453},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3706<=Activos!$C$8,\"1\",+IF(I3706<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36945454545452,313.21532123963993,0,0,{"$f":"PV(wacc,H3706-(Activos!$C$8-E3706),M3706)","v":0},313.21532123963993,-207.36945454545452,{"$f":"IF(J3706=\"3\",ABS(I3706-Activos!$C$11),0)","v":2},556.26820544904012,-1614.1985615552294,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452]
[null,"UNIDAD EVAPORADORA",-5702.66,{"$f":"+C3711/CostosyGastos!$D$7","v":-2073.6945454545453},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3711<=Activos!$C$8,\"1\",+IF(I3711<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36945454545452,313.21532123963993,0,0,{"$f":"PV(wacc,H3711-(Activos!$C$8-E3711),M3711)","v":0},313.21532123963993,-207.36945454545452,{"$f":"IF(J3711=\"3\",ABS(I3711-Activos!$C$11),0)","v":2},556.26820544904012,-1614.1985615552294,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452]
[null,"EQUIPO DE AIRE ACONDICIONADO DE  60000 BTU/HR",-5702.66,{"$f":"+C3714/CostosyGastos!$D$7","v":-2073.6945454545453},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3714<=Activos!$C$8,\"1\",+IF(I3714<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36945454545452,313.21532123963993,0,0,{"$f":"PV(wacc,H3714-(Activos!$C$8-E3714),M3714)","v":0},313.21532123963993,-207.36945454545452,{"$f":"IF(J3714=\"3\",ABS(I3714-Activos!$C$11),0)","v":2},556.26820544904012,-1614.1985615552294,{"$f":"+IF($J3714=\"1\",0,IF(U$13<$I3714,$K3714,0))","v":-207.36945454545452},-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452]
[null,"EQUIPO DE AIRE ACONDICIONADO DE  60000 BTU/HR",-5702.66,{"$f":"+C3720/CostosyGastos!$D$7","v":-2073.6945454545453},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3720<=Activos!$C$8,\"1\",+IF(I3720<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36945454545452,313.21532123963993,0,0,{"$f":"PV(wacc,H3720-(Activos!$C$8-E3720),M3720)","v":0},313.21532123963993,-207.36945454545452,{"$f":"IF(J3720=\"3\",ABS(I3720-Activos!$C$11),0)","v":2},556.26820544904012,-1614.1985615552294,-207.36945454545452,-207.36945454545452,{"$f":"+IF($J3720=\"1\",0,IF(W$13<$I3720,$K3720,0))","v":-207.36945454545452},-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452]
[null,"EQUIPO DE AIRE ACONDICIONADO DE  60000 BTU/HR",-5702.66,{"$f":"+C3722/CostosyGastos!$D$7","v":-2073.6945454545453},2009,"2010-04-30",2,10,2020,{"$f":"+IF(I3722<=Activos!$C$8,\"1\",+IF(I3722<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-207.36945454545452,313.21532123963993,0,0,{"$f":"PV(wacc,H3722-(Activos!$C$8-E3722),M3722)","v":0},313.21532123963993,-207.36945454545452,{"$f":"IF(J3722=\"3\",ABS(I3722-Activos!$C$11),0)","v":2},556.26820544904012,-1614.1985615552294,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452,-207.36945454545452]
[null,"GRUPO ELECTROGENO PORTATIL",-5457.98,{"$f":"+C3725/CostosyGastos!$D$7","v":-1984.7199999999998},2009,40451,2,10,2020,{"$f":"+IF(I3725<=Activos!$C$8,\"1\",+IF(I3725<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-198.47199999999998,299.7764129405453,0,0,{"$f":"PV(wacc,H3725-(Activos!$C$8-E3725),M3725)","v":0},299.7764129405453,-198.47199999999998,{"$f":"IF(J3725=\"3\",ABS(I3725-Activos!$C$11),0)","v":2},532.40079892133701,-1544.9392853505578,-198.47199999999998,-198.47199999999998,-198.47199999999998,-198.47199999999998,-198.47199999999998,-198.47199999999998,-198.47199999999998]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10272.709999999999,{"$f":"+C3730/CostosyGastos!$D$7","v":-3735.5309090909086},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3730<=Activos!$C$8,\"1\",+IF(I3730<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-373.55294148785453,564.22254196950996,564.22254196950996,-373.55294148785453,{"$f":"PV(wacc,H3730-(Activos!$C$8-E3730),M3730)","v":-1446.2615869035071},0,0,{"$f":"IF(J3730=\"3\",ABS(I3730-Activos!$C$11),0)","v":0},0,0,-373.55294148785453,-373.55294148785453,-373.55294148785453,-373.55294148785453,-373.55294148785453,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-8905.5,{"$f":"+C3734/CostosyGastos!$D$7","v":-3238.3636363636365},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3734<=Activos!$C$8,\"1\",+IF(I3734<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-323.83623410181821,489.12933855910183,489.12933855910183,-323.83623410181821,{"$f":"PV(wacc,H3734-(Activos!$C$8-E3734),M3734)","v":-1609.3535937642221},0,0,{"$f":"IF(J3734=\"3\",ABS(I3734-Activos!$C$11),0)","v":0},0,0,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-8905.5,{"$f":"+C3735/CostosyGastos!$D$7","v":-3238.3636363636365},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3735<=Activos!$C$8,\"1\",+IF(I3735<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-323.83623410181821,489.12933855910183,489.12933855910183,-323.83623410181821,{"$f":"PV(wacc,H3735-(Activos!$C$8-E3735),M3735)","v":-1609.3535937642221},0,0,{"$f":"IF(J3735=\"3\",ABS(I3735-Activos!$C$11),0)","v":0},0,0,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,-323.83623410181821,0]
[null,"PROYECTO ELECTIFICACION ESTACION VOR SIHUAS - AREQUIPA",-6207.24,{"$f":"+C3739/CostosyGastos!$D$7","v":-2257.1781818181817},2004,"2005-04-30",7,19.999999999999982,2025,{"$f":"+IF(I3739<=Activos!$C$8,\"1\",+IF(I3739<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-112.85890909090918,235.02890156960248,0,0,{"$f":"PV(wacc,H3739-(Activos!$C$8-E3739),M3739)","v":0},235.02890156960248,-112.85890909090918,{"$f":"IF(J3739=\"3\",ABS(I3739-Activos!$C$11),0)","v":7},1211.2540131690848,-1744.1262307312118,-112.85890909090918,-112.85890909090918,-112.85890909090918,-112.85890909090918,-112.85890909090918,-112.85890909090918,-112.85890909090918]
[null,"EQUIPO DE AIRE ACONDICIONADO TIPO PISO /TECHO DE 36000 BTU ",-5500,{"$f":"+C3742/CostosyGastos!$D$7","v":-2000},2009,"2010-10-31",2,10,2020,{"$f":"+IF(I3742<=Activos!$C$8,\"1\",+IF(I3742<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-200,302.08433727734422,0,0,{"$f":"PV(wacc,H3742-(Activos!$C$8-E3742),M3742)","v":0},302.08433727734422,-200,{"$f":"IF(J3742=\"3\",ABS(I3742-Activos!$C$11),0)","v":2},536.49965629543408,-1556.833493238903,-200,-200,-200,-200,-200,-200,-200]
[null,"SERVICIO POR INSTALACION DE TRANSFORMADOR Y SECCIONADOR",-26004.61,{"$f":"+C3748/CostosyGastos!$D$7","v":-9456.2218181818189},2002,"2003-11-06",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3748<=Activos!$C$8,\"1\",+IF(I3748<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-945.62180356930924,1428.2878770184052,1428.2878770184052,-945.62180356930924,{"$f":"PV(wacc,H3748-(Activos!$C$8-E3748),M3748)","v":-5.4884488171036659E-3},0,0,{"$f":"IF(J3748=\"3\",ABS(I3748-Activos!$C$11),0)","v":0},0,0,-945.62180356930924,-945.62180356930924,0,0,0,0,0]
[null,"SISTEMA INTERRUPTOR DE PODER-UPS (SISTEMA DE COMUNICACIONES VHF-AA)",-13030.72,{"$f":"+C3750/CostosyGastos!$D$7","v":-4738.443636363636},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3750<=Activos!$C$8,\"1\",+IF(I3750<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-473.8443636363636,715.70480280847892,715.70480280847892,-473.8443636363636,{"$f":"PV(wacc,H3750-(Activos!$C$8-E3750),M3750)","v":-1271.0866911421888},0,0,{"$f":"IF(J3750=\"3\",ABS(I3750-Activos!$C$11),0)","v":0},0,0,-473.8443636363636,-473.8443636363636,-473.8443636363636,0,0,0,0]
[null,"SISTEMA ATENUADOR DE RADIO FRECUENCIA (SISTEMA DE COMUNICACION VHF- AA)",-13030.72,{"$f":"+C3753/CostosyGastos!$D$7","v":-4738.443636363636},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I3753<=Activos!$C$8,\"1\",+IF(I3753<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-473.8443636363636,715.70480280847892,715.70480280847892,-473.8443636363636,{"$f":"PV(wacc,H3753-(Activos!$C$8-E3753),M3753)","v":-1271.0866911421888},0,0,{"$f":"IF(J3753=\"3\",ABS(I3753-Activos!$C$11),0)","v":0},0,0,-473.8443636363636,-473.8443636363636,-473.8443636363636,0,0,0,0]
[null,"EQUIPO UPS",-7305.29,{"$f":"+C3758/CostosyGastos!$D$7","v":-2656.4690909090909},2007,"2008-11-28",4,10,2018,{"$f":"+IF(I3758<=Activos!$C$8,\"1\",+IF(I3758<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-265.64690909090911,401.23885241251088,401.23885241251088,-265.64690909090911,{"$f":"PV(wacc,H3758-(Activos!$C$8-E3758),M3758)","v":-1589.5052629762142},0,0,{"$f":"IF(J3758=\"3\",ABS(I3758-Activos!$C$11),0)","v":0},0,0,-265.64690909090911,-265.64690909090911,-265.64690909090911,-265.64690909090911,-265.64690909090911,-265.64690909090911,0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3762/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3762<=Activos!$C$8,\"1\",+IF(I3762<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3762-(Activos!$C$8-E3762),M3762)","v":0},0,0,{"$f":"IF(J3762=\"3\",ABS(I3762-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,{"$f":"+IF($J3762=\"1\",0,IF(Z$13<$I3762,$K3762,0))","v":0},0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3763/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3763<=Activos!$C$8,\"1\",+IF(I3763<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3763-(Activos!$C$8-E3763),M3763)","v":0},0,0,{"$f":"IF(J3763=\"3\",ABS(I3763-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3767/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3767<=Activos!$C$8,\"1\",+IF(I3767<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3767-(Activos!$C$8-E3767),M3767)","v":0},0,0,{"$f":"IF(J3767=\"3\",ABS(I3767-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3772/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3772<=Activos!$C$8,\"1\",+IF(I3772<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3772-(Activos!$C$8-E3772),M3772)","v":0},0,0,{"$f":"IF(J3772=\"3\",ABS(I3772-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3775/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3775<=Activos!$C$8,\"1\",+IF(I3775<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3775-(Activos!$C$8-E3775),M3775)","v":0},0,0,{"$f":"IF(J3775=\"3\",ABS(I3775-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RECEPTORES",-50666.57,{"$f":"+C3777/CostosyGastos!$D$7","v":-18424.207272727272},2001,"2002-12-31",10,10,2012,{"$f":"+IF(I3777<=Activos!$C$8,\"1\",+IF(I3777<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,2782.8322219211218,0,0,{"$f":"PV(wacc,H3777-(Activos!$C$8-E3777),M3777)","v":0},0,0,{"$f":"IF(J3777=\"3\",ABS(I3777-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10962.12,{"$f":"+C3782/CostosyGastos!$D$7","v":-3986.2254545454548},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3782<=Activos!$C$8,\"1\",+IF(I3782<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-398.62238600552735,602.08797987822152,602.08797987822152,-398.62238600552735,{"$f":"PV(wacc,H3782-(Activos!$C$8-E3782),M3782)","v":-1543.3213891005075},0,0,{"$f":"IF(J3782=\"3\",ABS(I3782-Activos!$C$11),0)","v":0},0,0,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10272.719999999999,{"$f":"+C3786/CostosyGastos!$D$7","v":-3735.5345454545454},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3786<=Activos!$C$8,\"1\",+IF(I3786<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-373.55330512407278,564.22309121361593,564.22309121361593,-373.55330512407278,{"$f":"PV(wacc,H3786-(Activos!$C$8-E3786),M3786)","v":-1446.2629947711359},0,0,{"$f":"IF(J3786=\"3\",ABS(I3786-Activos!$C$11),0)","v":0},0,0,-373.55330512407278,-373.55330512407278,-373.55330512407278,-373.55330512407278,-373.55330512407278,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10368.19,{"$f":"+C3790/CostosyGastos!$D$7","v":-3770.2509090909093},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3790<=Activos!$C$8,\"1\",+IF(I3790<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-377.02494009905462,569.46672469317775,569.46672469317775,-377.02494009905462,{"$f":"PV(wacc,H3790-(Activos!$C$8-E3790),M3790)","v":-1459.7039070232756},0,0,{"$f":"IF(J3790=\"3\",ABS(I3790-Activos!$C$11),0)","v":0},0,0,-377.02494009905462,-377.02494009905462,-377.02494009905462,-377.02494009905462,-377.02494009905462,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10368.19,{"$f":"+C3791/CostosyGastos!$D$7","v":-3770.2509090909093},{"$f":"+YEAR(F3791)-1","v":2005},"2006-12-14",{"$f":"C$8-YEAR(F3791)","v":6},10.000004000001599,2016.0000040000016,{"$f":"+IF(I3791<=Activos!$C$8,\"1\",+IF(I3791<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J3791=\"1\",0,D3791/H3791)","v":-377.02494009905462},{"$f":"IF(J3791=\"1\",PMT(wacc,G3791,D3791),PMT(wacc,H3791,D3791))","v":569.46672469317775},569.46672469317775,-377.02494009905462,{"$f":"PV(wacc,H3791-(Activos!$C$8-E3791),M3791)","v":-1459.7039070232756},{"$f":"+IF($J3791=\"3\",L3791,0)","v":0},{"$f":"+IF($J3791=\"3\",K3791,0)","v":0},{"$f":"IF(J3791=\"3\",ABS(I3791-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R3791,P3791)","v":0},{"$f":"PV(wacc,H3791-($C$8-E3791),P3791)","v":0},-377.02494009905462,-377.02494009905462,-377.02494009905462,-377.02494009905462,-377.02494009905462,0,0]
[null,"GRUPO ELECTROGENO DE 10KW.",-26217.86,{"$f":"+C3795/CostosyGastos!$D$7","v":-9533.7672727272729},2002,"2003-12-15",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3795<=Activos!$C$8,\"1\",+IF(I3795<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-953.37634592203642,1440.0005075779163,1440.0005075779163,-953.37634592203642,{"$f":"PV(wacc,H3795-(Activos!$C$8-E3795),M3795)","v":-5.5334566718743131E-3},0,0,{"$f":"IF(J3795=\"3\",ABS(I3795-Activos!$C$11),0)","v":0},0,0,-953.37634592203642,-953.37634592203642,0,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10962.12,{"$f":"+C3800/CostosyGastos!$D$7","v":-3986.2254545454548},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3800<=Activos!$C$8,\"1\",+IF(I3800<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-398.62238600552735,602.08797987822152,602.08797987822152,-398.62238600552735,{"$f":"PV(wacc,H3800-(Activos!$C$8-E3800),M3800)","v":-1543.3213891005075},0,0,{"$f":"IF(J3800=\"3\",ABS(I3800-Activos!$C$11),0)","v":0},0,0,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10962.12,{"$f":"+C3803/CostosyGastos!$D$7","v":-3986.2254545454548},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3803<=Activos!$C$8,\"1\",+IF(I3803<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-398.62238600552735,602.08797987822152,602.08797987822152,-398.62238600552735,{"$f":"PV(wacc,H3803-(Activos!$C$8-E3803),M3803)","v":-1543.3213891005075},0,0,{"$f":"IF(J3803=\"3\",ABS(I3803-Activos!$C$11),0)","v":0},0,0,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,-398.62238600552735,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11007.68,{"$f":"+C3805/CostosyGastos!$D$7","v":-4002.7927272727275},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3805<=Activos!$C$8,\"1\",+IF(I3805<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-400.27911261556369,604.59033602495708,604.59033602495708,-400.27911261556369,{"$f":"PV(wacc,H3805-(Activos!$C$8-E3805),M3805)","v":-1549.7356340173139},0,0,{"$f":"IF(J3805=\"3\",ABS(I3805-Activos!$C$11),0)","v":0},0,0,-400.27911261556369,-400.27911261556369,{"$f":"+IF($J3805=\"1\",0,IF(W$13<$I3805,$K3805,0))","v":-400.27911261556369},-400.27911261556369,-400.27911261556369,0,0]
[null,"MOTOTAXI",-7982.53,{"$f":"+C3811/CostosyGastos!$D$7","v":-2902.7381818181816},2007,"2008-12-19",4,10,2018,{"$f":"+IF(I3811<=Activos!$C$8,\"1\",+IF(I3811<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-290.27381818181817,438.43586997209422,438.43586997209422,-290.27381818181817,{"$f":"PV(wacc,H3811-(Activos!$C$8-E3811),M3811)","v":-1736.8610208308662},0,0,{"$f":"IF(J3811=\"3\",ABS(I3811-Activos!$C$11),0)","v":0},0,0,-290.27381818181817,-290.27381818181817,-290.27381818181817,-290.27381818181817,-290.27381818181817,-290.27381818181817,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12364.46,{"$f":"+C3814/CostosyGastos!$D$7","v":-4496.1672727272726},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3814<=Activos!$C$8,\"1\",+IF(I3814<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-449.61654742603639,679.11067783285296,679.11067783285296,-449.61654742603639,{"$f":"PV(wacc,H3814-(Activos!$C$8-E3814),M3814)","v":-1740.7522981574423},0,0,{"$f":"IF(J3814=\"3\",ABS(I3814-Activos!$C$11),0)","v":0},0,0,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.96,{"$f":"+C3818/CostosyGastos!$D$7","v":-4554.8945454545456},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3818<=Activos!$C$8,\"1\",+IF(I3818<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48927234967277,687.9809701440422,687.9809701440422,-455.48927234967277,{"$f":"PV(wacc,H3818-(Activos!$C$8-E3818),M3818)","v":-1763.4893603625389},0,0,{"$f":"IF(J3818=\"3\",ABS(I3818-Activos!$C$11),0)","v":0},0,0,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.96,{"$f":"+C3819/CostosyGastos!$D$7","v":-4554.8945454545456},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3819<=Activos!$C$8,\"1\",+IF(I3819<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48927234967277,687.9809701440422,687.9809701440422,-455.48927234967277,{"$f":"PV(wacc,H3819-(Activos!$C$8-E3819),M3819)","v":-1763.4893603625389},0,0,{"$f":"IF(J3819=\"3\",ABS(I3819-Activos!$C$11),0)","v":0},0,0,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11705.78,{"$f":"+C3823/CostosyGastos!$D$7","v":-4256.647272727273},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3823<=Activos!$C$8,\"1\",+IF(I3823<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-425.66455700683645,642.93306706174428,642.93306706174428,-425.66455700683645,{"$f":"PV(wacc,H3823-(Activos!$C$8-E3823),M3823)","v":-1648.01887318374},0,0,{"$f":"IF(J3823=\"3\",ABS(I3823-Activos!$C$11),0)","v":0},0,0,-425.66455700683645,-425.66455700683645,-425.66455700683645,-425.66455700683645,-425.66455700683645,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11705.79,{"$f":"+C3828/CostosyGastos!$D$7","v":-4256.6509090909094},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3828<=Activos!$C$8,\"1\",+IF(I3828<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-425.66492064305459,642.93361630585025,642.93361630585025,-425.66492064305459,{"$f":"PV(wacc,H3828-(Activos!$C$8-E3828),M3828)","v":-1648.0202810513688},0,0,{"$f":"IF(J3828=\"3\",ABS(I3828-Activos!$C$11),0)","v":0},0,0,-425.66492064305459,-425.66492064305459,-425.66492064305459,-425.66492064305459,-425.66492064305459,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11705.79,{"$f":"+C3831/CostosyGastos!$D$7","v":-4256.6509090909094},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3831<=Activos!$C$8,\"1\",+IF(I3831<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-425.66492064305459,642.93361630585025,642.93361630585025,-425.66492064305459,{"$f":"PV(wacc,H3831-(Activos!$C$8-E3831),M3831)","v":-1648.0202810513688},0,0,{"$f":"IF(J3831=\"3\",ABS(I3831-Activos!$C$11),0)","v":0},0,0,-425.66492064305459,-425.66492064305459,-425.66492064305459,-425.66492064305459,-425.66492064305459,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10367.61,{"$f":"+C3833/CostosyGastos!$D$7","v":-3770.0400000000004},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3833<=Activos!$C$8,\"1\",+IF(I3833<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-377.00384919840008,569.43486853503236,569.43486853503236,-377.00384919840008,{"$f":"PV(wacc,H3833-(Activos!$C$8-E3833),M3833)","v":-1873.578172168423},0,0,{"$f":"IF(J3833=\"3\",ABS(I3833-Activos!$C$11),0)","v":0},0,0,-377.00384919840008,-377.00384919840008,-377.00384919840008,-377.00384919840008,-377.00384919840008,-377.00384919840008,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10368.18,{"$f":"+C3838/CostosyGastos!$D$7","v":-3770.247272727273},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3838<=Activos!$C$8,\"1\",+IF(I3838<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-377.02457646283642,569.46617544907178,569.46617544907178,-377.02457646283642,{"$f":"PV(wacc,H3838-(Activos!$C$8-E3838),M3838)","v":-1873.6811794727228},0,0,{"$f":"IF(J3838=\"3\",ABS(I3838-Activos!$C$11),0)","v":0},0,0,-377.02457646283642,-377.02457646283642,-377.02457646283642,-377.02457646283642,-377.02457646283642,-377.02457646283642,0]
[null,"TORRE DE CONTROL DE ATALAYA",-12072.58,{"$f":"+C3843/CostosyGastos!$D$7","v":-4390.0290909090909},1994,"1995-08-31",17,19.999999999999982,2015,{"$f":"+IF(I3843<=Activos!$C$8,\"1\",+IF(I3843<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-219.50145454545475,457.11221356209069,457.11221356209069,-219.50145454545475,{"$f":"PV(wacc,H3843-(Activos!$C$8-E3843),M3843)","v":-811.82807316272419},0,0,{"$f":"IF(J3843=\"3\",ABS(I3843-Activos!$C$11),0)","v":0},0,0,-219.50145454545475,-219.50145454545475,-219.50145454545475,0,0,0,0]
[null,"TABLERO ELECTRICO CON INTERRUPTOR PRINCIPAL DE 3X250A.",-7251,{"$f":"+C3847/CostosyGastos!$D$7","v":-2636.7272727272725},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3847<=Activos!$C$8,\"1\",+IF(I3847<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-263.67272727272723,398.25700538145873,0,0,{"$f":"PV(wacc,H3847-(Activos!$C$8-E3847),M3847)","v":0},398.25700538145873,-263.67272727272723,{"$f":"IF(J3847=\"3\",ABS(I3847-Activos!$C$11),0)","v":2},707.30163778148972,-2052.4726653591429,-263.67272727272723,-263.67272727272723,-263.67272727272723,-263.67272727272723,-263.67272727272723,{"$f":"+IF($J3847=\"1\",0,IF(Z$13<$I3847,$K3847,0))","v":-263.67272727272723},-263.67272727272723]
[null,"SENSORES DE BAROMETRO DIGITAL",-18902.47,{"$f":"+C3848/CostosyGastos!$D$7","v":-6873.6254545454549},2004,"2005-02-27",7,10,2015,{"$f":"+IF(I3848<=Activos!$C$8,\"1\",+IF(I3848<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-687.36254545454551,1038.2072950645238,1038.2072950645238,-687.36254545454551,{"$f":"PV(wacc,H3848-(Activos!$C$8-E3848),M3848)","v":-1843.8488469335919},0,0,{"$f":"IF(J3848=\"3\",ABS(I3848-Activos!$C$11),0)","v":0},0,0,-687.36254545454551,-687.36254545454551,-687.36254545454551,0,0,0,0]
[null,"EQUIPOS UPS DE 5 KVA",-7500,{"$f":"+C3852/CostosyGastos!$D$7","v":-2727.2727272727275},2008,"2009-12-31",3,10,2019,{"$f":"+IF(I3852<=Activos!$C$8,\"1\",+IF(I3852<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-272.72727272727275,411.93318719637853,0,0,{"$f":"PV(wacc,H3852-(Activos!$C$8-E3852),M3852)","v":0},411.93318719637853,-272.72727272727275,{"$f":"IF(J3852=\"3\",ABS(I3852-Activos!$C$11),0)","v":1},380.36831028865601,-1887.1950481231215,-272.72727272727275,-272.72727272727275,-272.72727272727275,-272.72727272727275,-272.72727272727275,-272.72727272727275,-272.72727272727275]
[null,"CONSOLA EN MELANINE COLOR GRAFITO",-6961.34,{"$f":"+C3856/CostosyGastos!$D$7","v":-2531.3963636363637},2009,40451,2,10,{"$f":"+(YEAR(F3856)+H3856)","v":2020},{"$f":"+IF(I3856<=Activos!$C$8,\"1\",+IF(I3856<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-253.13963636363638,382.34759644768502,{"$f":"+IF(J3856=\"2\",L3856,0)","v":0},{"$f":"+IF(J3856=\"2\",K3856,0)","v":0},{"$f":"PV(wacc,H3856-(Activos!$C$8-E3856),M3856)","v":0},382.34759644768502,-253.13963636363638,{"$f":"IF(J3856=\"3\",ABS(I3856-Activos!$C$11),0)","v":2},679.04663951921054,-1970.4813217861283,-253.13963636363638,-253.13963636363638,-253.13963636363638,-253.13963636363638,-253.13963636363638,-253.13963636363638,-253.13963636363638]
[null,"PRENSA TERMINAL",-8277.31,{"$f":"+C3861/CostosyGastos!$D$7","v":-3009.9309090909087},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I3861<=Activos!$C$8,\"1\",+IF(I3861<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-300.99309090909088,454.62649196166069,0,0,{"$f":"PV(wacc,H3861-(Activos!$C$8-E3861),M3861)","v":0},454.62649196166069,-300.99309090909088,{"$f":"IF(J3861=\"3\",ABS(I3861-Activos!$C$11),0)","v":1},419.79018912471923,-2082.7864591706657,-300.99309090909088,-300.99309090909088,-300.99309090909088,-300.99309090909088,-300.99309090909088,-300.99309090909088,-300.99309090909088]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12364.46,{"$f":"+C3863/CostosyGastos!$D$7","v":-4496.1672727272726},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3863<=Activos!$C$8,\"1\",+IF(I3863<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-449.61654742603639,679.11067783285296,679.11067783285296,-449.61654742603639,{"$f":"PV(wacc,H3863-(Activos!$C$8-E3863),M3863)","v":-1740.7522981574423},0,0,{"$f":"IF(J3863=\"3\",ABS(I3863-Activos!$C$11),0)","v":0},0,0,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12364.46,{"$f":"+C3866/CostosyGastos!$D$7","v":-4496.1672727272726},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3866<=Activos!$C$8,\"1\",+IF(I3866<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-449.61654742603639,679.11067783285296,679.11067783285296,-449.61654742603639,{"$f":"PV(wacc,H3866-(Activos!$C$8-E3866),M3866)","v":-1740.7522981574423},0,0,{"$f":"IF(J3866=\"3\",ABS(I3866-Activos!$C$11),0)","v":0},0,0,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,-449.61654742603639,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-10962.1,{"$f":"+C3871/CostosyGastos!$D$7","v":-3986.2181818181821},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3871<=Activos!$C$8,\"1\",+IF(I3871<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-398.62165873309095,602.08688139000969,602.08688139000969,-398.62165873309095,{"$f":"PV(wacc,H3871-(Activos!$C$8-E3871),M3871)","v":-1981.011176262173},0,0,{"$f":"IF(J3871=\"3\",ABS(I3871-Activos!$C$11),0)","v":0},0,0,-398.62165873309095,-398.62165873309095,-398.62165873309095,-398.62165873309095,-398.62165873309095,-398.62165873309095,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11007.65,{"$f":"+C3875/CostosyGastos!$D$7","v":-4002.7818181818179},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3875<=Activos!$C$8,\"1\",+IF(I3875<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-400.2780217069091,604.58868829263906,604.58868829263906,-400.2780217069091,{"$f":"PV(wacc,H3875-(Activos!$C$8-E3875),M3875)","v":-1989.2427248777428},0,0,{"$f":"IF(J3875=\"3\",ABS(I3875-Activos!$C$11),0)","v":0},0,0,-400.2780217069091,-400.2780217069091,-400.2780217069091,-400.2780217069091,-400.2780217069091,-400.2780217069091,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.95,{"$f":"+C3876/CostosyGastos!$D$7","v":-4554.8909090909092},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3876<=Activos!$C$8,\"1\",+IF(I3876<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48890871345458,687.98042089993612,687.98042089993612,-455.48890871345458,{"$f":"PV(wacc,H3876-(Activos!$C$8-E3876),M3876)","v":-1763.4879524949099},0,0,{"$f":"IF(J3876=\"3\",ABS(I3876-Activos!$C$11),0)","v":0},0,0,-455.48890871345458,-455.48890871345458,-455.48890871345458,-455.48890871345458,-455.48890871345458,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.96,{"$f":"+C3880/CostosyGastos!$D$7","v":-4554.8945454545456},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3880<=Activos!$C$8,\"1\",+IF(I3880<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48927234967277,687.9809701440422,687.9809701440422,-455.48927234967277,{"$f":"PV(wacc,H3880-(Activos!$C$8-E3880),M3880)","v":-1763.4893603625389},0,0,{"$f":"IF(J3880=\"3\",ABS(I3880-Activos!$C$11),0)","v":0},0,0,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,-455.48927234967277,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.97,{"$f":"+C3884/CostosyGastos!$D$7","v":-4554.8981818181819},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3884<=Activos!$C$8,\"1\",+IF(I3884<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48963598589097,687.98151938814817,687.98151938814817,-455.48963598589097,{"$f":"PV(wacc,H3884-(Activos!$C$8-E3884),M3884)","v":-1763.4907682301678},0,0,{"$f":"IF(J3884=\"3\",ABS(I3884-Activos!$C$11),0)","v":0},0,0,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.97,{"$f":"+C3889/CostosyGastos!$D$7","v":-4554.8981818181819},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3889<=Activos!$C$8,\"1\",+IF(I3889<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48963598589097,687.98151938814817,687.98151938814817,-455.48963598589097,{"$f":"PV(wacc,H3889-(Activos!$C$8-E3889),M3889)","v":-1763.4907682301678},0,0,{"$f":"IF(J3889=\"3\",ABS(I3889-Activos!$C$11),0)","v":0},0,0,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,0,0]
[null,"PLUVIOMETRO",-13722.88,{"$f":"+C3891/CostosyGastos!$D$7","v":-4990.1381818181817},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I3891<=Activos!$C$8,\"1\",+IF(I3891<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-499.01381818181818,753.72129278845841,753.72129278845841,-499.01381818181818,{"$f":"PV(wacc,H3891-(Activos!$C$8-E3891),M3891)","v":-1931.9980776255256},0,0,{"$f":"IF(J3891=\"3\",ABS(I3891-Activos!$C$11),0)","v":0},0,0,-499.01381818181818,-499.01381818181818,-499.01381818181818,-499.01381818181818,0,0,0]
[null,"PLUVIOMETRO",-13722.88,{"$f":"+C3894/CostosyGastos!$D$7","v":-4990.1381818181817},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I3894<=Activos!$C$8,\"1\",+IF(I3894<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-499.01381818181818,753.72129278845841,753.72129278845841,-499.01381818181818,{"$f":"PV(wacc,H3894-(Activos!$C$8-E3894),M3894)","v":-1931.9980776255256},0,0,{"$f":"IF(J3894=\"3\",ABS(I3894-Activos!$C$11),0)","v":0},0,0,-499.01381818181818,-499.01381818181818,-499.01381818181818,-499.01381818181818,0,0,0]
[null,"PLUVIOMETRO",-13722.94,{"$f":"+C3899/CostosyGastos!$D$7","v":-4990.16},2005,"2006-07-31",6,10,2016,{"$f":"+IF(I3899<=Activos!$C$8,\"1\",+IF(I3899<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-499.01599999999996,753.72458825395609,753.72458825395609,-499.01599999999996,{"$f":"PV(wacc,H3899-(Activos!$C$8-E3899),M3899)","v":-1932.0065248235378},0,0,{"$f":"IF(J3899=\"3\",ABS(I3899-Activos!$C$11),0)","v":0},0,0,-499.01599999999996,-499.01599999999996,-499.01599999999996,-499.01599999999996,0,0,0]
[null,"TABLERO ELECTRICO CON 2 INTERRUPTORES PRINCIPAL DE 3 X630A.",-7810,{"$f":"+C3903/CostosyGastos!$D$7","v":-2840},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3903<=Activos!$C$8,\"1\",+IF(I3903<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-284,428.95975893382882,0,0,{"$f":"PV(wacc,H3903-(Activos!$C$8-E3903),M3903)","v":0},428.95975893382882,-284,{"$f":"IF(J3903=\"3\",ABS(I3903-Activos!$C$11),0)","v":2},761.82951193951658,-2210.7035603992422,-284,-284,-284,-284,-284,-284,-284]
[null,"INCINERADOR DE BASURA (ESTACION RECEPTORA DE CHILLON)             D.V 2659 13AVO. PROV.",-58681.760000000002,{"$f":"+C3904/CostosyGastos!$D$7","v":-21338.821818181819},1981,"1982-12-31",30,19.999999999999982,2002,{"$f":"+IF(I3904<=Activos!$C$8,\"1\",+IF(I3904<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1949.1072536573167,0,0,{"$f":"PV(wacc,H3904-(Activos!$C$8-E3904),M3904)","v":0},0,0,{"$f":"IF(J3904=\"3\",ABS(I3904-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11637.31,{"$f":"+C3908/CostosyGastos!$D$7","v":-4231.7490909090911},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3908<=Activos!$C$8,\"1\",+IF(I3908<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-423.17473982094549,639.17239266826368,639.17239266826368,-423.17473982094549,{"$f":"PV(wacc,H3908-(Activos!$C$8-E3908),M3908)","v":-2103.0314603613861},0,0,{"$f":"IF(J3908=\"3\",ABS(I3908-Activos!$C$11),0)","v":0},0,0,-423.17473982094549,-423.17473982094549,-423.17473982094549,-423.17473982094549,-423.17473982094549,-423.17473982094549,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-11822.8,{"$f":"+C3913/CostosyGastos!$D$7","v":-4299.2},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3913<=Activos!$C$8,\"1\",+IF(I3913<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-429.919828032,649.36032158964122,649.36032158964122,-429.919828032,{"$f":"PV(wacc,H3913-(Activos!$C$8-E3913),M3913)","v":-2136.5522057555045},0,0,{"$f":"IF(J3913=\"3\",ABS(I3913-Activos!$C$11),0)","v":0},0,0,-429.919828032,-429.919828032,-429.919828032,-429.919828032,-429.919828032,-429.919828032,0]
[null,"UPS DE 10 KVA. (INCLUYE BATERIAS PACK APC CON COD.BARRAS:6300831/6300832)",-14196.88,{"$f":"+C3916/CostosyGastos!$D$7","v":-5162.5018181818177},2005,"2006-09-28",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3916<=Activos!$C$8,\"1\",+IF(I3916<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-516.24997531810914,779.75526629643946,779.75526629643946,-516.24997531810914,{"$f":"PV(wacc,H3916-(Activos!$C$8-E3916),M3916)","v":-1998.7327781937447},0,0,{"$f":"IF(J3916=\"3\",ABS(I3916-Activos!$C$11),0)","v":0},0,0,-516.24997531810914,-516.24997531810914,-516.24997531810914,-516.24997531810914,-516.24997531810914,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.97,{"$f":"+C3918/CostosyGastos!$D$7","v":-4554.8981818181819},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3918<=Activos!$C$8,\"1\",+IF(I3918<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48963598589097,687.98151938814817,687.98151938814817,-455.48963598589097,{"$f":"PV(wacc,H3918-(Activos!$C$8-E3918),M3918)","v":-2263.6252692024968},0,0,{"$f":"IF(J3918=\"3\",ABS(I3918-Activos!$C$11),0)","v":0},0,0,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,-455.48963598589097,0]
[null,"GRUPO ELECTROGENO",-37044.07,{"$f":"+C3924/CostosyGastos!$D$7","v":-13470.570909090909},2002,"2003-10-22",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I3924<=Activos!$C$8,\"1\",+IF(I3924<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1347.0565520862547,2034.6237108120902,2034.6237108120902,-1347.0565520862547,{"$f":"PV(wacc,H3924-(Activos!$C$8-E3924),M3924)","v":-7.8184015131242263E-3},0,0,{"$f":"IF(J3924=\"3\",ABS(I3924-Activos!$C$11),0)","v":0},0,0,-1347.0565520862547,-1347.0565520862547,0,0,0,0,0]
[null,"TABLERO ELECTRICO CON INTERRUPTOR PRINCIPAL DE 3X320A",-8267.7999999999993,{"$f":"+C3927/CostosyGastos!$D$7","v":-3006.4727272727268},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3927<=Activos!$C$8,\"1\",+IF(I3927<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-300.64727272727271,454.10416068029571,0,0,{"$f":"PV(wacc,H3927-(Activos!$C$8-E3927),M3927)","v":0},454.10416068029571,-300.64727272727271,{"$f":"IF(J3927=\"3\",ABS(I3927-Activos!$C$11),0)","v":2},806.48579242170729,-2340.288719163746,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271]
[null,"TABLERO ELECTRICO CON INTERRUPTOR PRINCIPAL DE 3X320A",-8267.7999999999993,{"$f":"+C3929/CostosyGastos!$D$7","v":-3006.4727272727268},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I3929<=Activos!$C$8,\"1\",+IF(I3929<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-300.64727272727271,454.10416068029571,0,0,{"$f":"PV(wacc,H3929-(Activos!$C$8-E3929),M3929)","v":0},454.10416068029571,-300.64727272727271,{"$f":"IF(J3929=\"3\",ABS(I3929-Activos!$C$11),0)","v":2},806.48579242170729,-2340.288719163746,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271,-300.64727272727271]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12364.44,{"$f":"+C3932/CostosyGastos!$D$7","v":-4496.16},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3932<=Activos!$C$8,\"1\",+IF(I3932<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-449.6158201536,679.10957934464113,679.10957934464113,-449.6158201536,{"$f":"PV(wacc,H3932-(Activos!$C$8-E3932),M3932)","v":-2234.4344448803658},0,0,{"$f":"IF(J3932=\"3\",ABS(I3932-Activos!$C$11),0)","v":0},0,0,-449.6158201536,-449.6158201536,-449.6158201536,-449.6158201536,-449.6158201536,{"$f":"+IF($J3932=\"1\",0,IF(Z$13<$I3932,$K3932,0))","v":-449.6158201536},0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12364.44,{"$f":"+C3936/CostosyGastos!$D$7","v":-4496.16},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3936<=Activos!$C$8,\"1\",+IF(I3936<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-449.6158201536,679.10957934464113,679.10957934464113,-449.6158201536,{"$f":"PV(wacc,H3936-(Activos!$C$8-E3936),M3936)","v":-2234.4344448803658},0,0,{"$f":"IF(J3936=\"3\",ABS(I3936-Activos!$C$11),0)","v":0},0,0,-449.6158201536,-449.6158201536,-449.6158201536,-449.6158201536,-449.6158201536,-449.6158201536,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.94,{"$f":"+C3941/CostosyGastos!$D$7","v":-4554.8872727272728},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3941<=Activos!$C$8,\"1\",+IF(I3941<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48854507723638,687.97987165583038,687.97987165583038,-455.48854507723638,{"$f":"PV(wacc,H3941-(Activos!$C$8-E3941),M3941)","v":-2263.6198477654284},0,0,{"$f":"IF(J3941=\"3\",ABS(I3941-Activos!$C$11),0)","v":0},0,0,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.94,{"$f":"+C3944/CostosyGastos!$D$7","v":-4554.8872727272728},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3944<=Activos!$C$8,\"1\",+IF(I3944<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48854507723638,687.97987165583038,687.97987165583038,-455.48854507723638,{"$f":"PV(wacc,H3944-(Activos!$C$8-E3944),M3944)","v":-2263.6198477654284},0,0,{"$f":"IF(J3944=\"3\",ABS(I3944-Activos!$C$11),0)","v":0},0,0,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-12525.94,{"$f":"+C3946/CostosyGastos!$D$7","v":-4554.8872727272728},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3946<=Activos!$C$8,\"1\",+IF(I3946<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-455.48854507723638,687.97987165583038,687.97987165583038,-455.48854507723638,{"$f":"PV(wacc,H3946-(Activos!$C$8-E3946),M3946)","v":-2263.6198477654284},0,0,{"$f":"IF(J3946=\"3\",ABS(I3946-Activos!$C$11),0)","v":0},0,0,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,-455.48854507723638,0]
[null,"DISPLAY DE ANEMOMETRO DIGITAL",-14422.41,{"$f":"+C3952/CostosyGastos!$D$7","v":-5244.5127272727268},2006,"2007-12-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3952<=Activos!$C$8,\"1\",+IF(I3952<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-524.45106294676361,792.14236861806478,792.14236861806478,-524.45106294676361,{"$f":"PV(wacc,H3952-(Activos!$C$8-E3952),M3952)","v":-2606.3396063377745},0,0,{"$f":"IF(J3952=\"3\",ABS(I3952-Activos!$C$11),0)","v":0},0,0,-524.45106294676361,-524.45106294676361,-524.45106294676361,-524.45106294676361,-524.45106294676361,-524.45106294676361,0]
[null,"ADQUISICION DE CASETA SIST, AUTOMATIZACION PLANES DE VUELO.",-11865.58,{"$f":"+C3955/CostosyGastos!$D$7","v":-4314.7563636363639},1999,"2000-07-17",12,19.999999999999982,2020,{"$f":"+IF(I3955<=Activos!$C$8,\"1\",+IF(I3955<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-215.7378181818184,449.27443338524756,0,0,{"$f":"PV(wacc,H3955-(Activos!$C$8-E3955),M3955)","v":0},449.27443338524756,-215.7378181818184,{"$f":"IF(J3955=\"3\",ABS(I3955-Activos!$C$11),0)","v":2},797.9082307475478,-2315.3980502733589,-215.7378181818184,-215.7378181818184,-215.7378181818184,-215.7378181818184,-215.7378181818184,-215.7378181818184,-215.7378181818184]
[null,"RELOJ DIGITAL LCD 6 DIGITOS",-8218.49,{"$f":"+C3957/CostosyGastos!$D$7","v":-2988.5418181818181},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I3957<=Activos!$C$8,\"1\",+IF(I3957<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-298.85418181818181,451.39583728554192,0,0,{"$f":"PV(wacc,H3957-(Activos!$C$8-E3957),M3957)","v":0},451.39583728554192,-298.85418181818181,{"$f":"IF(J3957=\"3\",ABS(I3957-Activos!$C$11),0)","v":2},801.67582913953856,-2326.330999245271,-298.85418181818181,-298.85418181818181,-298.85418181818181,-298.85418181818181,-298.85418181818181,-298.85418181818181,-298.85418181818181]
[null,"FUENTE DE 28 VOLTIOS  (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-53016.6,{"$f":"+C3960/CostosyGastos!$D$7","v":-19278.763636363637},2002,"2003-05-23",9,10,2013,{"$f":"+IF(I3960<=Activos!$C$8,\"1\",+IF(I3960<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1927.8763636363637,2911.9062683087363,2911.9062683087363,-1927.8763636363637,{"$f":"PV(wacc,H3960-(Activos!$C$8-E3960),M3960)","v":0},0,0,{"$f":"IF(J3960=\"3\",ABS(I3960-Activos!$C$11),0)","v":0},0,0,-1927.8763636363637,0,0,0,0,0,0]
[null,"BALIZA DE APROXIMACION DE DESTELLO(AYUDAS LUMINOSAS)",-15117.37,{"$f":"+C3965/CostosyGastos!$D$7","v":-5497.2254545454552},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I3965<=Activos!$C$8,\"1\",+IF(I3965<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-549.7223255655274,830.31263700558202,830.31263700558202,-549.7223255655274,{"$f":"PV(wacc,H3965-(Activos!$C$8-E3965),M3965)","v":-2128.3255855570224},0,0,{"$f":"IF(J3965=\"3\",ABS(I3965-Activos!$C$11),0)","v":0},0,0,-549.7223255655274,-549.7223255655274,-549.7223255655274,-549.7223255655274,-549.7223255655274,0,0]
[null,"ESTUDIO SISTEMA VOR-BAYOBAR DV 2554 DIC/82",-58681.760000000002,{"$f":"+C3969/CostosyGastos!$D$7","v":-21338.821818181819},1981,"1982-12-31",30,33.333333333333336,2015.3333333333333,{"$f":"+IF(I3969<=Activos!$C$8,\"1\",+IF(I3969<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-640.16465454545448,1904.3600160078752,1904.3600160078752,-640.16465454545448,{"$f":"PV(wacc,H3969-(Activos!$C$8-E3969),M3969)","v":-3895.2264578236382},0,0,{"$f":"IF(J3969=\"3\",ABS(I3969-Activos!$C$11),0)","v":0},0,0,-640.16465454545448,-640.16465454545448,-640.16465454545448,-640.16465454545448,0,0,0]
[null,"ESTUDIOS INSTALACION ILS,VOR (R.AYUDAS)COMPLEMENTO RADAR DV 2554  9NO PROV.DIC/82",-58681.760000000002,{"$f":"+C3974/CostosyGastos!$D$7","v":-21338.821818181819},1981,"1982-12-31",30,33.333333333333336,2015.3333333333333,{"$f":"+IF(I3974<=Activos!$C$8,\"1\",+IF(I3974<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-640.16465454545448,1904.3600160078752,1904.3600160078752,-640.16465454545448,{"$f":"PV(wacc,H3974-(Activos!$C$8-E3974),M3974)","v":-3895.2264578236382},0,0,{"$f":"IF(J3974=\"3\",ABS(I3974-Activos!$C$11),0)","v":0},0,0,-640.16465454545448,-640.16465454545448,-640.16465454545448,-640.16465454545448,0,0,0]
[null,"CONSTRUCCION CASETA VOR SIHUAS DV 2659 13AVO PROV DIC/82",-58681.760000000002,{"$f":"+C3976/CostosyGastos!$D$7","v":-21338.821818181819},1981,"1982-12-31",30,33.333333333333336,2015.3333333333333,{"$f":"+IF(I3976<=Activos!$C$8,\"1\",+IF(I3976<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-640.16465454545448,1904.3600160078752,1904.3600160078752,-640.16465454545448,{"$f":"PV(wacc,H3976-(Activos!$C$8-E3976),M3976)","v":-3895.2264578236382},0,0,{"$f":"IF(J3976=\"3\",ABS(I3976-Activos!$C$11),0)","v":0},0,0,-640.16465454545448,-640.16465454545448,-640.16465454545448,-640.16465454545448,0,0,0]
[null,"CONSTRUCCION CASETA VOR BAYOBAR DV 2661 13AVO PROV.DIC/82",-58681.760000000002,{"$f":"+C3979/CostosyGastos!$D$7","v":-21338.821818181819},1981,"1982-12-31",30,33.333333333333336,2015.3333333333333,{"$f":"+IF(I3979<=Activos!$C$8,\"1\",+IF(I3979<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-640.16465454545448,1904.3600160078752,1904.3600160078752,-640.16465454545448,{"$f":"PV(wacc,H3979-(Activos!$C$8-E3979),M3979)","v":-3895.2264578236382},0,0,{"$f":"IF(J3979=\"3\",ABS(I3979-Activos!$C$11),0)","v":0},0,0,-640.16465454545448,-640.16465454545448,-640.16465454545448,-640.16465454545448,0,0,0]
[null,"DISPLAY DE ALTIMETRO DIGITAL",-15288.45,{"$f":"+C3984/CostosyGastos!$D$7","v":-5559.4363636363641},2006,"2007-12-31",5,10.000004000001599,{"$f":"+(YEAR(F3984)+H3984)","v":2017.0000040000016},{"$f":"+IF(I3984<=Activos!$C$8,\"1\",+IF(I3984<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-555.94341398618189,839.70910517027687,{"$f":"+IF(J3984=\"2\",L3984,0)","v":839.70910517027687},{"$f":"+IF(J3984=\"2\",K3984,0)","v":-555.94341398618189},{"$f":"PV(wacc,H3984-(Activos!$C$8-E3984),M3984)","v":-2762.8456516292877},0,0,{"$f":"IF(J3984=\"3\",ABS(I3984-Activos!$C$11),0)","v":0},0,0,-555.94341398618189,-555.94341398618189,-555.94341398618189,-555.94341398618189,-555.94341398618189,-555.94341398618189,0]
[null,"PISTOLA DE SEÑALES",-13021.01,{"$f":"+C3988/CostosyGastos!$D$7","v":-4734.9127272727274},2006,"2007-12-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I3988<=Activos!$C$8,\"1\",+IF(I3988<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-473.49108333076367,715.17129960939326,715.17129960939326,-473.49108333076367,{"$f":"PV(wacc,H3988-(Activos!$C$8-E3988),M3988)","v":-2353.0862094143927},0,0,{"$f":"IF(J3988=\"3\",ABS(I3988-Activos!$C$11),0)","v":0},0,0,-473.49108333076367,-473.49108333076367,-473.49108333076367,-473.49108333076367,-473.49108333076367,-473.49108333076367,0]
[null,"RADIO BASE MODEM UHF",-10291.35,{"$f":"+C3989/CostosyGastos!$D$7","v":-3742.3090909090911},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I3989<=Activos!$C$8,\"1\",+IF(I3989<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-374.23090909090911,565.24648080712666,0,0,{"$f":"PV(wacc,H3989-(Activos!$C$8-E3989),M3989)","v":0},565.24648080712666,-374.23090909090911,{"$f":"IF(J3989=\"3\",ABS(I3989-Activos!$C$11),0)","v":1},521.93378801188794,-2589.5713011335847,-374.23090909090911,-374.23090909090911,-374.23090909090911,-374.23090909090911,-374.23090909090911,-374.23090909090911,-374.23090909090911]
[null,"ANALIZADOR DE RADIOCOMUNICACIONES",-79287.37,{"$f":"+C3993/CostosyGastos!$D$7","v":-28831.770909090908},2001,"2002-12-21",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I3993<=Activos!$C$8,\"1\",+IF(I3993<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2883.1759376382547,4354.8120649251332,4354.8120649251332,-2883.1759376382547,{"$f":"PV(wacc,H3993-(Activos!$C$8-E3993),M3993)","v":4354.7939421066476},0,0,{"$f":"IF(J3993=\"3\",ABS(I3993-Activos!$C$11),0)","v":0},0,0,-2883.1759376382547,0,0,0,0,0,0]
[null,"TELUROMETRO DIGITAL ",-9500,{"$f":"+C3997/CostosyGastos!$D$7","v":-3454.5454545454545},2009,"2010-07-31",2,10,2020,{"$f":"+IF(I3997<=Activos!$C$8,\"1\",+IF(I3997<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-345.45454545454544,521.78203711541278,0,0,{"$f":"PV(wacc,H3997-(Activos!$C$8-E3997),M3997)","v":0},521.78203711541278,-345.45454545454544,{"$f":"IF(J3997=\"3\",ABS(I3997-Activos!$C$11),0)","v":2},926.68122451029546,-2689.0760337762877,-345.45454545454544,-345.45454545454544,-345.45454545454544,-345.45454545454544,-345.45454545454544,-345.45454545454544,-345.45454545454544]
[null,"GENERADOR DE SE-ALES CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-58164.6,{"$f":"+C4002/CostosyGastos!$D$7","v":-21150.763636363637},2002,"2003-05-23",9,10,2013,{"$f":"+IF(I4002<=Activos!$C$8,\"1\",+IF(I4002<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2115.0763636363636,3194.6572080003307,3194.6572080003307,-2115.0763636363636,{"$f":"PV(wacc,H4002-(Activos!$C$8-E4002),M4002)","v":0},0,0,{"$f":"IF(J4002=\"3\",ABS(I4002-Activos!$C$11),0)","v":0},0,0,-2115.0763636363636,0,0,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.25,{"$f":"+C4005/CostosyGastos!$D$7","v":-6461.909090909091},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4005<=Activos!$C$8,\"1\",+IF(I4005<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.19065061454546,976.02050738643311,976.02050738643311,-646.19065061454546,{"$f":"PV(wacc,H4005-(Activos!$C$8-E4005),M4005)","v":-2501.8159730657298},0,0,{"$f":"IF(J4005=\"3\",ABS(I4005-Activos!$C$11),0)","v":0},0,0,-646.19065061454546,-646.19065061454546,-646.19065061454546,-646.19065061454546,-646.19065061454546,0,0]
[null,"TABLERO ELECTRICO CON INTERRUPTOR PRINCIPAL DE 3X630A.",-10100,{"$f":"+C4007/CostosyGastos!$D$7","v":-3672.7272727272725},2009,"2010-03-31",2,10,2020,{"$f":"+IF(I4007<=Activos!$C$8,\"1\",+IF(I4007<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-367.27272727272725,554.73669209112302,0,0,{"$f":"PV(wacc,H4007-(Activos!$C$8-E4007),M4007)","v":0},554.73669209112302,-367.27272727272725,{"$f":"IF(J4007=\"3\",ABS(I4007-Activos!$C$11),0)","v":2},985.2084597425245,-2858.9124148568949,-367.27272727272725,-367.27272727272725,-367.27272727272725,-367.27272727272725,-367.27272727272725,-367.27272727272725,-367.27272727272725]
[null,"ANALIZADOR DE PROTOCOLO ARINC(CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-60395.4,{"$f":"+C4012/CostosyGastos!$D$7","v":-21961.963636363638},2002,"2003-05-23",9,10,2013,{"$f":"+IF(I4012<=Activos!$C$8,\"1\",+IF(I4012<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2196.1963636363639,3317.1826152000217,3317.1826152000217,-2196.1963636363639,{"$f":"PV(wacc,H4012-(Activos!$C$8-E4012),M4012)","v":0},0,0,{"$f":"IF(J4012=\"3\",ABS(I4012-Activos!$C$11),0)","v":0},0,0,-2196.1963636363639,0,0,0,0,0,0]
[null,"BAROMETRO MERCURIAL",-11764.7,{"$f":"+C4016/CostosyGastos!$D$7","v":-4278.0727272727272},2008,"2009-04-30",3,10,2019,{"$f":"+IF(I4016<=Activos!$C$8,\"1\",+IF(I4016<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-427.80727272727273,646.16938232123118,0,0,{"$f":"PV(wacc,H4016-(Activos!$C$8-E4016),M4016)","v":0},646.16938232123118,-427.80727272727273,{"$f":"IF(J4016=\"3\",ABS(I4016-Activos!$C$11),0)","v":1},596.65587467372677,-2960.3044776872111,-427.80727272727273,-427.80727272727273,-427.80727272727273,-427.80727272727273,-427.80727272727273,-427.80727272727273,-427.80727272727273]
[null,"BAROMETRO MERCURIAL",-11764.71,{"$f":"+C4017/CostosyGastos!$D$7","v":-4278.0763636363636},2008,"2009-04-30",3,10,2019,{"$f":"+IF(I4017<=Activos!$C$8,\"1\",+IF(I4017<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-427.80763636363633,646.16993156548085,0,0,{"$f":"PV(wacc,H4017-(Activos!$C$8-E4017),M4017)","v":0},646.16993156548085,-427.80763636363633,{"$f":"IF(J4017=\"3\",ABS(I4017-Activos!$C$11),0)","v":1},596.65638183147382,-2960.3069939472757,-427.80763636363633,-427.80763636363633,-427.80763636363633,-427.80763636363633,-427.80763636363633,{"$f":"+IF($J4017=\"1\",0,IF(Z$13<$I4017,$K4017,0))","v":-427.80763636363633},-427.80763636363633]
[null,"CELDA DE MEDIA TENSIÓN 2.3 KV SEGÚN ESPECIFICACIONES",-22918.79,{"$f":"+C4021/CostosyGastos!$D$7","v":-8334.1054545454554},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I4021<=Activos!$C$8,\"1\",+IF(I4021<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-833.41054545454551,1258.8013615179318,1258.8013615179318,-833.41054545454551,{"$f":"PV(wacc,H4021-(Activos!$C$8-E4021),M4021)","v":-2235.6223559467699},0,0,{"$f":"IF(J4021=\"3\",ABS(I4021-Activos!$C$11),0)","v":0},0,0,-833.41054545454551,-833.41054545454551,-833.41054545454551,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-22944.97,{"$f":"+C4026/CostosyGastos!$D$7","v":-8343.6254545454558},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4026<=Activos!$C$8,\"1\",+IF(I4026<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36254545454563,1260.239282963372,1260.239282963372,-834.36254545454563,{"$f":"PV(wacc,H4026-(Activos!$C$8-E4026),M4026)","v":-2238.1760943107365},0,0,{"$f":"IF(J4026=\"3\",ABS(I4026-Activos!$C$11),0)","v":0},0,0,-834.36254545454563,-834.36254545454563,-834.36254545454563,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-22944.97,{"$f":"+C4029/CostosyGastos!$D$7","v":-8343.6254545454558},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4029<=Activos!$C$8,\"1\",+IF(I4029<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36254545454563,1260.239282963372,1260.239282963372,-834.36254545454563,{"$f":"PV(wacc,H4029-(Activos!$C$8-E4029),M4029)","v":-2238.1760943107365},0,0,{"$f":"IF(J4029=\"3\",ABS(I4029-Activos!$C$11),0)","v":0},0,0,-834.36254545454563,-834.36254545454563,-834.36254545454563,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-22944.97,{"$f":"+C4031/CostosyGastos!$D$7","v":-8343.6254545454558},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4031<=Activos!$C$8,\"1\",+IF(I4031<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36254545454563,1260.239282963372,1260.239282963372,-834.36254545454563,{"$f":"PV(wacc,H4031-(Activos!$C$8-E4031),M4031)","v":-2238.1760943107365},0,0,{"$f":"IF(J4031=\"3\",ABS(I4031-Activos!$C$11),0)","v":0},0,0,-834.36254545454563,-834.36254545454563,-834.36254545454563,0,0,0,0]
[null,"TRANSMISOR/RECEPTOR  UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-22945,{"$f":"+C4037/CostosyGastos!$D$7","v":-8343.636363636364},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4037<=Activos!$C$8,\"1\",+IF(I4037<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36363636363637,1260.2409306961206,1260.2409306961206,-834.36363636363637,{"$f":"PV(wacc,H4037-(Activos!$C$8-E4037),M4037)","v":-2238.1790206724977},0,0,{"$f":"IF(J4037=\"3\",ABS(I4037-Activos!$C$11),0)","v":0},0,0,-834.36363636363637,-834.36363636363637,-834.36363636363637,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-22945.01,{"$f":"+C4040/CostosyGastos!$D$7","v":-8343.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4040<=Activos!$C$8,\"1\",+IF(I4040<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36399999999992,1260.2414799403703,1260.2414799403703,-834.36399999999992,{"$f":"PV(wacc,H4040-(Activos!$C$8-E4040),M4040)","v":-2238.1799961264182},0,0,{"$f":"IF(J4040=\"3\",ABS(I4040-Activos!$C$11),0)","v":0},0,0,-834.36399999999992,-834.36399999999992,-834.36399999999992,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-22945.01,{"$f":"+C4042/CostosyGastos!$D$7","v":-8343.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4042<=Activos!$C$8,\"1\",+IF(I4042<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36399999999992,1260.2414799403703,1260.2414799403703,-834.36399999999992,{"$f":"PV(wacc,H4042-(Activos!$C$8-E4042),M4042)","v":-2238.1799961264182},0,0,{"$f":"IF(J4042=\"3\",ABS(I4042-Activos!$C$11),0)","v":0},0,0,-834.36399999999992,-834.36399999999992,-834.36399999999992,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-22945.01,{"$f":"+C4045/CostosyGastos!$D$7","v":-8343.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4045<=Activos!$C$8,\"1\",+IF(I4045<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-834.36399999999992,1260.2414799403703,1260.2414799403703,-834.36399999999992,{"$f":"PV(wacc,H4045-(Activos!$C$8-E4045),M4045)","v":-2238.1799961264182},0,0,{"$f":"IF(J4045=\"3\",ABS(I4045-Activos!$C$11),0)","v":0},0,0,-834.36399999999992,-834.36399999999992,-834.36399999999992,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.259999999998,{"$f":"+C4050/CostosyGastos!$D$7","v":-6461.9127272727264},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4050<=Activos!$C$8,\"1\",+IF(I4050<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.1910142507636,976.02105663053896,976.02105663053896,-646.1910142507636,{"$f":"PV(wacc,H4050-(Activos!$C$8-E4050),M4050)","v":-2501.817380933358},0,0,{"$f":"IF(J4050=\"3\",ABS(I4050-Activos!$C$11),0)","v":0},0,0,-646.1910142507636,-646.1910142507636,-646.1910142507636,-646.1910142507636,-646.1910142507636,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.240000000002,{"$f":"+C4054/CostosyGastos!$D$7","v":-6461.9054545454555},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4054<=Activos!$C$8,\"1\",+IF(I4054<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.19028697832744,976.01995814232725,976.01995814232725,-646.19028697832744,{"$f":"PV(wacc,H4054-(Activos!$C$8-E4054),M4054)","v":-2501.8145651981008},0,0,{"$f":"IF(J4054=\"3\",ABS(I4054-Activos!$C$11),0)","v":0},0,0,-646.19028697832744,-646.19028697832744,-646.19028697832744,-646.19028697832744,-646.19028697832744,0,0]
[null,"CENTRO CONTROL TRANSITO AEREO DIC 13-D.V.2306 AXO 2300",-244898.43,{"$f":"+C4057/CostosyGastos!$D$7","v":-89053.974545454548},1978,"1979-12-31",33,33.333333333333336,2012.3333333333333,{"$f":"+IF(I4057<=Activos!$C$8,\"1\",+IF(I4057<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2671.6192363636364,7947.5253992910821,7947.5253992910821,-2671.6192363636364,{"$f":"PV(wacc,H4057-(Activos!$C$8-E4057),M4057)","v":5227.6483862358809},0,0,{"$f":"IF(J4057=\"3\",ABS(I4057-Activos!$C$11),0)","v":0},0,0,-2671.6192363636364,0,0,0,0,0,0]
[null,"PORTICO DETECTOR DE METALES",-13235.3,{"$f":"+C4059/CostosyGastos!$D$7","v":-4812.8363636363638},2007,"2008-09-09",4,10,2018,{"$f":"+IF(I4059<=Activos!$C$8,\"1\",+IF(I4059<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-481.28363636363639,726.94124166669712,726.94124166669712,-481.28363636363639,{"$f":"PV(wacc,H4059-(Activos!$C$8-E4059),M4059)","v":-2879.7732885442042},0,0,{"$f":"IF(J4059=\"3\",ABS(I4059-Activos!$C$11),0)","v":0},0,0,-481.28363636363639,-481.28363636363639,-481.28363636363639,-481.28363636363639,-481.28363636363639,-481.28363636363639,0]
[null,"SIST. ININTERRUMPIDO DE ENERGIA UPS",-12004,{"$f":"+C4065/CostosyGastos!$D$7","v":-4365.090909090909},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I4065<=Activos!$C$8,\"1\",+IF(I4065<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-436.5090909090909,659.3127972140436,0,0,{"$f":"PV(wacc,H4065-(Activos!$C$8-E4065),M4065)","v":0},659.3127972140436,-436.5090909090909,{"$f":"IF(J4065=\"3\",ABS(I4065-Activos!$C$11),0)","v":1},608.79215956067014,-3020.5185810226599,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909]
[null,"SIST. ININTERRUMPIDO DE ENERGIA UPS",-12004,{"$f":"+C4068/CostosyGastos!$D$7","v":-4365.090909090909},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I4068<=Activos!$C$8,\"1\",+IF(I4068<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-436.5090909090909,659.3127972140436,0,0,{"$f":"PV(wacc,H4068-(Activos!$C$8-E4068),M4068)","v":0},659.3127972140436,-436.5090909090909,{"$f":"IF(J4068=\"3\",ABS(I4068-Activos!$C$11),0)","v":1},608.79215956067014,-3020.5185810226599,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909]
[null,"SIST. ININTERRUMPIDO DE ENERGIA UPS",-12004,{"$f":"+C4070/CostosyGastos!$D$7","v":-4365.090909090909},2008,"2009-07-31",3,10,2019,{"$f":"+IF(I4070<=Activos!$C$8,\"1\",+IF(I4070<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-436.5090909090909,659.3127972140436,0,0,{"$f":"PV(wacc,H4070-(Activos!$C$8-E4070),M4070)","v":0},659.3127972140436,-436.5090909090909,{"$f":"IF(J4070=\"3\",ABS(I4070-Activos!$C$11),0)","v":1},608.79215956067014,-3020.5185810226599,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909,-436.5090909090909]
[null,"TABLERO MANUAL (GRUPO ELECTROGENO)",-16320.51,{"$f":"+C4073/CostosyGastos!$D$7","v":-5934.7309090909093},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4073<=Activos!$C$8,\"1\",+IF(I4073<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-593.47285351985465,896.39439236957026,896.39439236957026,-593.47285351985465,{"$f":"PV(wacc,H4073-(Activos!$C$8-E4073),M4073)","v":-2949.3539296575068},0,0,{"$f":"IF(J4073=\"3\",ABS(I4073-Activos!$C$11),0)","v":0},0,0,-593.47285351985465,-593.47285351985465,-593.47285351985465,-593.47285351985465,-593.47285351985465,-593.47285351985465,0]
[null,"PANEL DE CONTROL (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-21306.86,{"$f":"+C4078/CostosyGastos!$D$7","v":-7747.949090909091},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4078<=Activos!$C$8,\"1\",+IF(I4078<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-774.79490909090907,1170.2670331929373,1170.2670331929373,-774.79490909090907,{"$f":"PV(wacc,H4078-(Activos!$C$8-E4078),M4078)","v":-2999.72109063376},0,0,{"$f":"IF(J4078=\"3\",ABS(I4078-Activos!$C$11),0)","v":0},0,0,-774.79490909090907,-774.79490909090907,-774.79490909090907,-774.79490909090907,0,0,0]
[null,"TRANSFORMADOR DE POTENCIA 640KVA,2.3/0.23KV TRIFASICO",-24177.66,{"$f":"+C4082/CostosyGastos!$D$7","v":-8791.8763636363637},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I4082<=Activos!$C$8,\"1\",+IF(I4082<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-879.18763636363633,1327.944072366719,1327.944072366719,-879.18763636363633,{"$f":"PV(wacc,H4082-(Activos!$C$8-E4082),M4082)","v":-2358.4193236414303},0,0,{"$f":"IF(J4082=\"3\",ABS(I4082-Activos!$C$11),0)","v":0},0,0,-879.18763636363633,-879.18763636363633,-879.18763636363633,0,0,0,0]
[null,"CPU  WORKSTATION INFORMATICO PARA CARTOGRAFIA",-12945.37,{"$f":"+C4087/CostosyGastos!$D$7","v":-4707.4072727272733},2009,"2010-11-30",2,4,2014,{"$f":"+IF(I4087<=Activos!$C$8,\"1\",+IF(I4087<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1176.8518181818183,1430.7191219184081,1430.7191219184081,-1176.8518181818183,{"$f":"PV(wacc,H4087-(Activos!$C$8-E4087),M4087)","v":-1321.0885449788757},0,0,{"$f":"IF(J4087=\"3\",ABS(I4087-Activos!$C$11),0)","v":0},0,0,-1176.8518181818183,-1176.8518181818183,0,0,0,0,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.27,{"$f":"+C4090/CostosyGastos!$D$7","v":-6461.9163636363637},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4090<=Activos!$C$8,\"1\",+IF(I4090<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.19137788698185,976.02160587464493,976.02160587464493,-646.19137788698185,{"$f":"PV(wacc,H4090-(Activos!$C$8-E4090),M4090)","v":-3211.3466831352021},0,0,{"$f":"IF(J4090=\"3\",ABS(I4090-Activos!$C$11),0)","v":0},0,0,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.27,{"$f":"+C4092/CostosyGastos!$D$7","v":-6461.9163636363637},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4092<=Activos!$C$8,\"1\",+IF(I4092<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.19137788698185,976.02160587464493,976.02160587464493,-646.19137788698185,{"$f":"PV(wacc,H4092-(Activos!$C$8-E4092),M4092)","v":-3211.3466831352021},0,0,{"$f":"IF(J4092=\"3\",ABS(I4092-Activos!$C$11),0)","v":0},0,0,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,-646.19137788698185,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17198.060000000001,{"$f":"+C4097/CostosyGastos!$D$7","v":-6253.84},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4097<=Activos!$C$8,\"1\",+IF(I4097<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-625.38374984640006,944.59330888773775,944.59330888773775,-625.38374984640006,{"$f":"PV(wacc,H4097-(Activos!$C$8-E4097),M4097)","v":-3107.9399996376083},0,0,{"$f":"IF(J4097=\"3\",ABS(I4097-Activos!$C$11),0)","v":0},0,0,-625.38374984640006,-625.38374984640006,-625.38374984640006,-625.38374984640006,-625.38374984640006,-625.38374984640006,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17301.37,{"$f":"+C4101/CostosyGastos!$D$7","v":-6291.4072727272724},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4101<=Activos!$C$8,\"1\",+IF(I4101<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-629.14047561643633,950.2675497463689,950.2675497463689,-629.14047561643633,{"$f":"PV(wacc,H4101-(Activos!$C$8-E4101),M4101)","v":-3126.6096217556005},0,0,{"$f":"IF(J4101=\"3\",ABS(I4101-Activos!$C$11),0)","v":0},0,0,-629.14047561643633,-629.14047561643633,-629.14047561643633,-629.14047561643633,-629.14047561643633,-629.14047561643633,0]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17301.37,{"$f":"+C4102/CostosyGastos!$D$7","v":-6291.4072727272724},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4102<=Activos!$C$8,\"1\",+IF(I4102<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-629.14047561643633,950.2675497463689,950.2675497463689,-629.14047561643633,{"$f":"PV(wacc,H4102-(Activos!$C$8-E4102),M4102)","v":-3126.6096217556005},0,0,{"$f":"IF(J4102=\"3\",ABS(I4102-Activos!$C$11),0)","v":0},0,0,-629.14047561643633,-629.14047561643633,-629.14047561643633,-629.14047561643633,-629.14047561643633,{"$f":"+IF($J4102=\"1\",0,IF(Z$13<$I4102,$K4102,0))","v":-629.14047561643633},0]
[null,"TABLERO DE DISTRIBUCION GENERAL Nº 2 TDG Nº 2(3X1600A) SEGÚN ESPECIFICACIONES",-25661.03,{"$f":"+C4106/CostosyGastos!$D$7","v":-9331.2836363636361},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I4106<=Activos!$C$8,\"1\",+IF(I4106<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-933.12836363636359,1409.4173166189178,1409.4173166189178,-933.12836363636359,{"$f":"PV(wacc,H4106-(Activos!$C$8-E4106),M4106)","v":-2503.1152318521495},0,0,{"$f":"IF(J4106=\"3\",ABS(I4106-Activos!$C$11),0)","v":0},0,0,-933.12836363636359,-933.12836363636359,-933.12836363636359,0,0,0,0]
[null,"UPS MONOFASICO TOWER (Incluye: 20 baterias 7.2AH 12V dentro de cada UPS, transf. Seco mono 6KVA, Tarjeta SNMP CARD NETMATEE mini interna.)",-13165.88,{"$f":"+C4110/CostosyGastos!$D$7","v":-4787.5927272727267},2008,"2009-06-30",3,10,2019,{"$f":"+IF(I4110<=Activos!$C$8,\"1\",+IF(I4110<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-478.75927272727267,723.12838808600736,0,0,{"$f":"PV(wacc,H4110-(Activos!$C$8-E4110),M4110)","v":0},723.12838808600736,-478.75927272727267,{"$f":"IF(J4110=\"3\",ABS(I4110-Activos!$C$11),0)","v":1},667.71780387509455,-3312.8778053577653,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267]
[null,"UPS MONOFASICO TOWER (Incluye: 20 baterias 7.2AH 12V dentro de cada UPS, transf. Seco mono 6KVA, Tarjeta SNMP CARD NETMATEE mini interna.)",-13165.88,{"$f":"+C4115/CostosyGastos!$D$7","v":-4787.5927272727267},2008,"2009-06-30",3,10,2019,{"$f":"+IF(I4115<=Activos!$C$8,\"1\",+IF(I4115<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-478.75927272727267,723.12838808600736,0,0,{"$f":"PV(wacc,H4115-(Activos!$C$8-E4115),M4115)","v":0},723.12838808600736,-478.75927272727267,{"$f":"IF(J4115=\"3\",ABS(I4115-Activos!$C$11),0)","v":1},667.71780387509455,-3312.8778053577653,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267,-478.75927272727267]
[null,"ANTENA GPS DOBLE FRECUENCIA (L1,L2) Y BANDA L",-11821.16,{"$f":"+C4118/CostosyGastos!$D$7","v":-4298.6036363636367},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I4118<=Activos!$C$8,\"1\",+IF(I4118<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-429.86036363636367,649.27041535444562,0,0,{"$f":"PV(wacc,H4118-(Activos!$C$8-E4118),M4118)","v":0},649.27041535444562,-429.86036363636367,{"$f":"IF(J4118=\"3\",ABS(I4118-Activos!$C$11),0)","v":2},1153.0996867296972,-3346.1050576247262,-429.86036363636367,-429.86036363636367,-429.86036363636367,-429.86036363636367,-429.86036363636367,-429.86036363636367,-429.86036363636367]
[null,"LETREROS GUIADORES  CON ILUMINACION INTERIOR",-17770.23,{"$f":"+C4120/CostosyGastos!$D$7","v":-6461.9018181818183},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4120<=Activos!$C$8,\"1\",+IF(I4120<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-646.18992334210918,976.01940889822117,976.01940889822117,-646.18992334210918,{"$f":"PV(wacc,H4120-(Activos!$C$8-E4120),M4120)","v":-3211.3394545524443},0,0,{"$f":"IF(J4120=\"3\",ABS(I4120-Activos!$C$11),0)","v":0},0,0,-646.18992334210918,-646.18992334210918,-646.18992334210918,-646.18992334210918,-646.18992334210918,-646.18992334210918,0]
[null,"TABLERO DE TRANSFERENCIA",-12997.36,{"$f":"+C4123/CostosyGastos!$D$7","v":-4726.3127272727279},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I4123<=Activos!$C$8,\"1\",+IF(I4123<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-472.6312727272728,713.87252399182967,0,0,{"$f":"PV(wacc,H4123-(Activos!$C$8-E4123),M4123)","v":0},713.87252399182967,-472.6312727272728,{"$f":"IF(J4123=\"3\",ABS(I4123-Activos!$C$11),0)","v":1},659.17118152178216,-3270.4737907564713,-472.6312727272728,-472.6312727272728,-472.6312727272728,-472.6312727272728,-472.6312727272728,-472.6312727272728,-472.6312727272728]
[null,"MODEM EXTERNO (SISTEMA DE COMUNICACIONES VHF-AA)",-27750.25,{"$f":"+C4129/CostosyGastos!$D$7","v":-10091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4129<=Activos!$C$8,\"1\",+IF(I4129<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1009.1,1524.1665237328405,1524.1665237328405,-1009.1,{"$f":"PV(wacc,H4129-(Activos!$C$8-E4129),M4129)","v":-2706.9090158386134},0,0,{"$f":"IF(J4129=\"3\",ABS(I4129-Activos!$C$11),0)","v":0},0,0,-1009.1,-1009.1,-1009.1,0,0,0,0]
[null,"MODEM EXTERNO (SISTEMA DE COMUNICACIONES VHF-AA)",-27750.27,{"$f":"+C4130/CostosyGastos!$D$7","v":-10091.007272727273},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4130<=Activos!$C$8,\"1\",+IF(I4130<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1009.1007272727272,1524.1676222213396,1524.1676222213396,-1009.1007272727272,{"$f":"PV(wacc,H4130-(Activos!$C$8-E4130),M4130)","v":-2706.9109667464541},0,0,{"$f":"IF(J4130=\"3\",ABS(I4130-Activos!$C$11),0)","v":0},0,0,-1009.1007272727272,-1009.1007272727272,-1009.1007272727272,0,0,0,0]
[null,"MODEM EXTERNO (SISTEMA DE COMUNICACIONES VHF-AA)",-27750.27,{"$f":"+C4134/CostosyGastos!$D$7","v":-10091.007272727273},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4134<=Activos!$C$8,\"1\",+IF(I4134<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1009.1007272727272,1524.1676222213396,1524.1676222213396,-1009.1007272727272,{"$f":"PV(wacc,H4134-(Activos!$C$8-E4134),M4134)","v":-2706.9109667464541},0,0,{"$f":"IF(J4134=\"3\",ABS(I4134-Activos!$C$11),0)","v":0},0,0,-1009.1007272727272,-1009.1007272727272,-1009.1007272727272,0,0,0,0]
[null,"INDICADOR DIGITAL MASTER (DISPLAY)",-11882.65,{"$f":"+C4138/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4138<=Activos!$C$8,\"1\",+IF(I4138<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4138-(Activos!$C$8-E4138),M4138)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4138=\"3\",ABS(I4138-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"SENSOR BAROMETRO DIGITAL",-11882.65,{"$f":"+C4143/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4143<=Activos!$C$8,\"1\",+IF(I4143<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4143-(Activos!$C$8-E4143),M4143)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4143=\"3\",ABS(I4143-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"SENSOR BAROMETRO DIGITAL",-11882.65,{"$f":"+C4146/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4146<=Activos!$C$8,\"1\",+IF(I4146<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4146-(Activos!$C$8-E4146),M4146)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4146=\"3\",ABS(I4146-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"INDICADOR DIGITAL SLAVE (DISPLAY)",-11882.65,{"$f":"+C4148/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4148<=Activos!$C$8,\"1\",+IF(I4148<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4148-(Activos!$C$8-E4148),M4148)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4148=\"3\",ABS(I4148-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"INDICADOR DIGITAL MASTER (DISPLAY)",-11882.65,{"$f":"+C4153/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4153<=Activos!$C$8,\"1\",+IF(I4153<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4153-(Activos!$C$8-E4153),M4153)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4153=\"3\",ABS(I4153-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"SENSOR BAROMETRO DIGITAL",-11882.65,{"$f":"+C4155/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4155<=Activos!$C$8,\"1\",+IF(I4155<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4155-(Activos!$C$8-E4155),M4155)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4155=\"3\",ABS(I4155-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"SENSOR BAROMETRO DIGITAL",-11882.65,{"$f":"+C4158/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4158<=Activos!$C$8,\"1\",+IF(I4158<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4158-(Activos!$C$8-E4158),M4158)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4158=\"3\",ABS(I4158-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"INDICADOR DIGITAL SLAVE (DISPLAY)",-11882.65,{"$f":"+C4163/CostosyGastos!$D$7","v":-4320.9636363636364},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4163<=Activos!$C$8,\"1\",+IF(I4163<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-432.09636363636366,652.64771824520631,0,0,{"$f":"PV(wacc,H4163-(Activos!$C$8-E4163),M4163)","v":0},652.64771824520631,-432.09636363636366,{"$f":"IF(J4163=\"3\",ABS(I4163-Activos!$C$11),0)","v":2},1159.0977528870803,-3363.5104560791369,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366,-432.09636363636366]
[null,"COLECTOR DE DATOS - TSC2 (Incluye: Software de campo; Software de oficina).",-14288.55,{"$f":"+C4167/CostosyGastos!$D$7","v":-5195.8363636363638},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I4167<=Activos!$C$8,\"1\",+IF(I4167<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-519.5836363636364,784.79039225530846,0,0,{"$f":"PV(wacc,H4167-(Activos!$C$8-E4167),M4167)","v":0},784.79039225530846,-519.5836363636364,{"$f":"IF(J4167=\"3\",ABS(I4167-Activos!$C$11),0)","v":1},724.65488266333,-3595.3707739812835,-519.5836363636364,-519.5836363636364,-519.5836363636364,-519.5836363636364,-519.5836363636364,-519.5836363636364,-519.5836363636364]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.720000000001,{"$f":"+C4171/CostosyGastos!$D$7","v":-10420.625454545456},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4171<=Activos!$C$8,\"1\",+IF(I4171<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0625454545457,1573.9538672258941,1573.9538672258941,-1042.0625454545457,{"$f":"PV(wacc,H4171-(Activos!$C$8-E4171),M4171)","v":-2795.3309873735452},0,0,{"$f":"IF(J4171=\"3\",ABS(I4171-Activos!$C$11),0)","v":0},0,0,-1042.0625454545457,-1042.0625454545457,-1042.0625454545457,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.720000000001,{"$f":"+C4172/CostosyGastos!$D$7","v":-10420.625454545456},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4172<=Activos!$C$8,\"1\",+IF(I4172<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0625454545457,1573.9538672258941,1573.9538672258941,-1042.0625454545457,{"$f":"PV(wacc,H4172-(Activos!$C$8-E4172),M4172)","v":-2795.3309873735452},0,0,{"$f":"IF(J4172=\"3\",ABS(I4172-Activos!$C$11),0)","v":0},0,0,-1042.0625454545457,-1042.0625454545457,-1042.0625454545457,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.73,{"$f":"+C4178/CostosyGastos!$D$7","v":-10420.629090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4178<=Activos!$C$8,\"1\",+IF(I4178<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0629090909092,1573.9544164701433,1573.9544164701433,-1042.0629090909092,{"$f":"PV(wacc,H4178-(Activos!$C$8-E4178),M4178)","v":-2795.3319628274648},0,0,{"$f":"IF(J4178=\"3\",ABS(I4178-Activos!$C$11),0)","v":0},0,0,-1042.0629090909092,-1042.0629090909092,-1042.0629090909092,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4181/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4181<=Activos!$C$8,\"1\",+IF(I4181<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4181-(Activos!$C$8-E4181),M4181)","v":-2795.3348891892265},0,0,{"$f":"IF(J4181=\"3\",ABS(I4181-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4183/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4183<=Activos!$C$8,\"1\",+IF(I4183<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4183-(Activos!$C$8-E4183),M4183)","v":-2795.3348891892265},0,0,{"$f":"IF(J4183=\"3\",ABS(I4183-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4186/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4186<=Activos!$C$8,\"1\",+IF(I4186<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4186-(Activos!$C$8-E4186),M4186)","v":-2795.3348891892265},0,0,{"$f":"IF(J4186=\"3\",ABS(I4186-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4191/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4191<=Activos!$C$8,\"1\",+IF(I4191<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4191-(Activos!$C$8-E4191),M4191)","v":-2795.3348891892265},0,0,{"$f":"IF(J4191=\"3\",ABS(I4191-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4195/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4195<=Activos!$C$8,\"1\",+IF(I4195<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4195-(Activos!$C$8-E4195),M4195)","v":-2795.3348891892265},0,0,{"$f":"IF(J4195=\"3\",ABS(I4195-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4199/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4199<=Activos!$C$8,\"1\",+IF(I4199<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4199-(Activos!$C$8-E4199),M4199)","v":-2795.3348891892265},0,0,{"$f":"IF(J4199=\"3\",ABS(I4199-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)",-28656.76,{"$f":"+C4200/CostosyGastos!$D$7","v":-10420.64},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4200<=Activos!$C$8,\"1\",+IF(I4200<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1042.0639999999999,1573.9560642028921,1573.9560642028921,-1042.0639999999999,{"$f":"PV(wacc,H4200-(Activos!$C$8-E4200),M4200)","v":-2795.3348891892265},0,0,{"$f":"IF(J4200=\"3\",ABS(I4200-Activos!$C$11),0)","v":0},0,0,-1042.0639999999999,-1042.0639999999999,-1042.0639999999999,0,0,0,0]
[null,"CONSTRUCCION CASETA VOR BAYOBAR",-159716.38,{"$f":"+C4206/CostosyGastos!$D$7","v":-58078.683636363639},1979,"1980-12-31",32,33.333333333333336,2013.3333333333333,{"$f":"+IF(I4206<=Activos!$C$8,\"1\",+IF(I4206<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1742.3605090909091,5183.1691478496869,5183.1691478496869,-1742.3605090909091,{"$f":"PV(wacc,H4206-(Activos!$C$8-E4206),M4206)","v":-1637.9108852296542},0,0,{"$f":"IF(J4206=\"3\",ABS(I4206-Activos!$C$11),0)","v":0},0,0,-1742.3605090909091,-1742.3605090909091,0,0,0,0,0]
[null,"TRANSCEPTOR (SIST. DE VIGILANCIA AUTOMATICA - ADS)",-95233.55,{"$f":"+C4209/CostosyGastos!$D$7","v":-34630.381818181821},2002,"2003-02-05",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I4209<=Activos!$C$8,\"1\",+IF(I4209<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3463.0367966029094,5230.6466026764538,5230.6466026764538,-3463.0367966029094,{"$f":"PV(wacc,H4209-(Activos!$C$8-E4209),M4209)","v":-2.0099684819194861E-2},0,0,{"$f":"IF(J4209=\"3\",ABS(I4209-Activos!$C$11),0)","v":0},0,0,-3463.0367966029094,-3463.0367966029094,0,0,0,0,0]
[null,"GENERADOR DE RF",-34285.72,{"$f":"+C4214/CostosyGastos!$D$7","v":-12467.534545454546},2004,"2005-03-31",7,10,2015,{"$f":"+IF(I4214<=Activos!$C$8,\"1\",+IF(I4214<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1246.7534545454546,1883.1234553230161,1883.1234553230161,-1246.7534545454546,{"$f":"PV(wacc,H4214-(Activos!$C$8-E4214),M4214)","v":-3344.4139992439086},0,0,{"$f":"IF(J4214=\"3\",ABS(I4214-Activos!$C$11),0)","v":0},0,0,-1246.7534545454546,-1246.7534545454546,-1246.7534545454546,0,0,0,0]
[null,"INSTALACION DEL SISTEMA DE AYUDAS LUMINOSAS DEL AEROPUERTO DE JULIACA",-22689.08,{"$f":"+C4215/CostosyGastos!$D$7","v":-8250.5745454545468},2005,"2006-11-07",6,10,2016,{"$f":"+IF(I4215<=Activos!$C$8,\"1\",+IF(I4215<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-825.05745454545468,1246.1846718604813,1246.1846718604813,-825.05745454545468,{"$f":"PV(wacc,H4215-(Activos!$C$8-E4215),M4215)","v":-3194.3191912405973},0,0,{"$f":"IF(J4215=\"3\",ABS(I4215-Activos!$C$11),0)","v":0},0,0,-825.05745454545468,-825.05745454545468,-825.05745454545468,-825.05745454545468,0,0,0]
[null,"DV AXO 9184 CONSTR CASETA VOR DE SIGUAS AREQUIPA",-118496.37,{"$f":"+C4219/CostosyGastos!$D$7","v":-43089.589090909089},1980,"1981-12-31",31,33.333333333333336,2014.3333333333333,{"$f":"+IF(I4219<=Activos!$C$8,\"1\",+IF(I4219<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1292.6876727272725,3845.4836574444098,3845.4836574444098,-1292.6876727272725,{"$f":"PV(wacc,H4219-(Activos!$C$8-E4219),M4219)","v":-4672.8977552007846},0,0,{"$f":"IF(J4219=\"3\",ABS(I4219-Activos!$C$11),0)","v":0},0,0,-1292.6876727272725,-1292.6876727272725,-1292.6876727272725,0,0,0,0]
[null,"PISTOLAS DE SEÑALES",-13865.53,{"$f":"+C4223/CostosyGastos!$D$7","v":-5042.0109090909091},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I4223<=Activos!$C$8,\"1\",+IF(I4223<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-504.20109090909091,761.55626200893357,0,0,{"$f":"PV(wacc,H4223-(Activos!$C$8-E4223),M4223)","v":0},761.55626200893357,-504.20109090909091,{"$f":"IF(J4223=\"3\",ABS(I4223-Activos!$C$11),0)","v":2},1352.518559882551,-3924.7857282743284,-504.20109090909091,-504.20109090909091,-504.20109090909091,-504.20109090909091,-504.20109090909091,-504.20109090909091,-504.20109090909091]
[null,"ESTACION DE MICROSOLDADURA",-16308.36,{"$f":"+C4228/CostosyGastos!$D$7","v":-5930.3127272727279},2008,"2009-08-31",3,10,2019,{"$f":"+IF(I4228<=Activos!$C$8,\"1\",+IF(I4228<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-593.03127272727284,895.72729503279095,0,0,{"$f":"PV(wacc,H4228-(Activos!$C$8-E4228),M4228)","v":0},895.72729503279095,-593.03127272727284,{"$f":"IF(J4228=\"3\",ABS(I4228-Activos!$C$11),0)","v":1},827.09111157054747,-4103.6074980012254,-593.03127272727284,-593.03127272727284,-593.03127272727284,-593.03127272727284,-593.03127272727284,-593.03127272727284,-593.03127272727284]
[null,"RADIO TRANCEPTOR",-16281.51,{"$f":"+C4231/CostosyGastos!$D$7","v":-5920.5490909090913},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I4231<=Activos!$C$8,\"1\",+IF(I4231<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-592.05490909090918,894.25257422262791,0,0,{"$f":"PV(wacc,H4231-(Activos!$C$8-E4231),M4231)","v":0},894.25257422262791,-592.05490909090918,{"$f":"IF(J4231=\"3\",ABS(I4231-Activos!$C$11),0)","v":1},825.72939301971417,-4096.8513397289444,-592.05490909090918,-592.05490909090918,-592.05490909090918,-592.05490909090918,-592.05490909090918,-592.05490909090918,-592.05490909090918]
[null,"TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-33087.22,{"$f":"+C4233/CostosyGastos!$D$7","v":-12031.716363636364},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4233<=Activos!$C$8,\"1\",+IF(I4233<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1716363636365,1817.2965320090345,1817.2965320090345,-1203.1716363636365,{"$f":"PV(wacc,H4233-(Activos!$C$8-E4233),M4233)","v":-3227.5058468675302},0,0,{"$f":"IF(J4233=\"3\",ABS(I4233-Activos!$C$11),0)","v":0},0,0,-1203.1716363636365,-1203.1716363636365,-1203.1716363636365,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-33087.279999999999,{"$f":"+C4236/CostosyGastos!$D$7","v":-12031.738181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4236<=Activos!$C$8,\"1\",+IF(I4236<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1738181818182,1817.2998274745321,1817.2998274745321,-1203.1738181818182,{"$f":"PV(wacc,H4236-(Activos!$C$8-E4236),M4236)","v":-3227.5116995910535},0,0,{"$f":"IF(J4236=\"3\",ABS(I4236-Activos!$C$11),0)","v":0},0,0,-1203.1738181818182,-1203.1738181818182,-1203.1738181818182,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-33087.279999999999,{"$f":"+C4242/CostosyGastos!$D$7","v":-12031.738181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4242<=Activos!$C$8,\"1\",+IF(I4242<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1738181818182,1817.2998274745321,1817.2998274745321,-1203.1738181818182,{"$f":"PV(wacc,H4242-(Activos!$C$8-E4242),M4242)","v":-3227.5116995910535},0,0,{"$f":"IF(J4242=\"3\",ABS(I4242-Activos!$C$11),0)","v":0},0,0,-1203.1738181818182,-1203.1738181818182,-1203.1738181818182,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACION VHF-AA)",-33087.279999999999,{"$f":"+C4244/CostosyGastos!$D$7","v":-12031.738181818182},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4244<=Activos!$C$8,\"1\",+IF(I4244<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1738181818182,1817.2998274745321,1817.2998274745321,-1203.1738181818182,{"$f":"PV(wacc,H4244-(Activos!$C$8-E4244),M4244)","v":-3227.5116995910535},0,0,{"$f":"IF(J4244=\"3\",ABS(I4244-Activos!$C$11),0)","v":0},0,0,-1203.1738181818182,-1203.1738181818182,-1203.1738181818182,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-33087.35,{"$f":"+C4247/CostosyGastos!$D$7","v":-12031.763636363636},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4247<=Activos!$C$8,\"1\",+IF(I4247<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1763636363635,1817.3036721842791,1817.3036721842791,-1203.1763636363635,{"$f":"PV(wacc,H4247-(Activos!$C$8-E4247),M4247)","v":-3227.5185277684968},0,0,{"$f":"IF(J4247=\"3\",ABS(I4247-Activos!$C$11),0)","v":0},0,0,-1203.1763636363635,-1203.1763636363635,-1203.1763636363635,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-33087.35,{"$f":"+C4251/CostosyGastos!$D$7","v":-12031.763636363636},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4251<=Activos!$C$8,\"1\",+IF(I4251<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1763636363635,1817.3036721842791,1817.3036721842791,-1203.1763636363635,{"$f":"PV(wacc,H4251-(Activos!$C$8-E4251),M4251)","v":-3227.5185277684968},0,0,{"$f":"IF(J4251=\"3\",ABS(I4251-Activos!$C$11),0)","v":0},0,0,-1203.1763636363635,-1203.1763636363635,-1203.1763636363635,0,0,0,0]
[null,"TRANSMISOR/RECEPTOR  UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-33087.33,{"$f":"+C4256/CostosyGastos!$D$7","v":-12031.756363636365},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4256<=Activos!$C$8,\"1\",+IF(I4256<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1203.1756363636364,1817.30257369578,1817.30257369578,-1203.1756363636364,{"$f":"PV(wacc,H4256-(Activos!$C$8-E4256),M4256)","v":-3227.5165768606562},0,0,{"$f":"IF(J4256=\"3\",ABS(I4256-Activos!$C$11),0)","v":0},0,0,-1203.1756363636364,-1203.1756363636364,-1203.1756363636364,0,0,0,0]
[null,"EQUIPO DME-T (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-29885.62,{"$f":"+C4259/CostosyGastos!$D$7","v":-10867.498181818182},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4259<=Activos!$C$8,\"1\",+IF(I4259<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1086.7498181818182,1641.4504930586445,1641.4504930586445,-1086.7498181818182,{"$f":"PV(wacc,H4259-(Activos!$C$8-E4259),M4259)","v":-4207.495830951445},0,0,{"$f":"IF(J4259=\"3\",ABS(I4259-Activos!$C$11),0)","v":0},0,0,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,0,0,0]
[null,"MODULO DE POTENCIA (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-29885.62,{"$f":"+C4261/CostosyGastos!$D$7","v":-10867.498181818182},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4261<=Activos!$C$8,\"1\",+IF(I4261<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1086.7498181818182,1641.4504930586445,1641.4504930586445,-1086.7498181818182,{"$f":"PV(wacc,H4261-(Activos!$C$8-E4261),M4261)","v":-4207.495830951445},0,0,{"$f":"IF(J4261=\"3\",ABS(I4261-Activos!$C$11),0)","v":0},0,0,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,0,0,0]
[null,"MODULO TX/RX (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-29885.62,{"$f":"+C4264/CostosyGastos!$D$7","v":-10867.498181818182},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4264<=Activos!$C$8,\"1\",+IF(I4264<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1086.7498181818182,1641.4504930586445,1641.4504930586445,-1086.7498181818182,{"$f":"PV(wacc,H4264-(Activos!$C$8-E4264),M4264)","v":-4207.495830951445},0,0,{"$f":"IF(J4264=\"3\",ABS(I4264-Activos!$C$11),0)","v":0},0,0,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,0,0,0]
[null,"TRANSMISOR (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-29885.62,{"$f":"+C4270/CostosyGastos!$D$7","v":-10867.498181818182},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4270<=Activos!$C$8,\"1\",+IF(I4270<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1086.7498181818182,1641.4504930586445,1641.4504930586445,-1086.7498181818182,{"$f":"PV(wacc,H4270-(Activos!$C$8-E4270),M4270)","v":-4207.495830951445},0,0,{"$f":"IF(J4270=\"3\",ABS(I4270-Activos!$C$11),0)","v":0},0,0,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,-1086.7498181818182,0,0,0]
[null,"REMODELACION CASA DE FUERZA DE IBERIA PTO MALDONADO",-16633.46,{"$f":"+C4272/CostosyGastos!$D$7","v":-6048.5309090909086},2004,"2005-09-23",7,19.999999999999982,2025,{"$f":"+IF(I4272<=Activos!$C$8,\"1\",+IF(I4272<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-302.4265454545457,629.80387951842044,0,0,{"$f":"PV(wacc,H4272-(Activos!$C$8-E4272),M4272)","v":0},629.80387951842044,-302.4265454545457,{"$f":"IF(J4272=\"3\",ABS(I4272-Activos!$C$11),0)","v":7},3245.7815676351233,-4673.7122930349688,-302.4265454545457,-302.4265454545457,-302.4265454545457,-302.4265454545457,-302.4265454545457,{"$f":"+IF($J4272=\"1\",0,IF(Z$13<$I4272,$K4272,0))","v":-302.4265454545457},-302.4265454545457]
[null,"MONITOR LED 19\"",-14955.46,{"$f":"+C4275/CostosyGastos!$D$7","v":-5438.3490909090906},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4275<=Activos!$C$8,\"1\",+IF(I4275<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-543.83490909090904,821.42004050506,0,0,{"$f":"PV(wacc,H4275-(Activos!$C$8-E4275),M4275)","v":0},821.42004050506,-543.83490909090904,{"$f":"IF(J4275=\"3\",ABS(I4275-Activos!$C$11),0)","v":2},1458.8362090436569,-4233.3020063263057,-543.83490909090904,-543.83490909090904,-543.83490909090904,-543.83490909090904,-543.83490909090904,-543.83490909090904,-543.83490909090904]
[null,"RADIO MODEM (RADIO, MODEM E INTERFACE)",-15126.05,{"$f":"+C4280/CostosyGastos!$D$7","v":-5500.3818181818178},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4280<=Activos!$C$8,\"1\",+IF(I4280<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-550.03818181818178,830.78959815890414,0,0,{"$f":"PV(wacc,H4280-(Activos!$C$8-E4280),M4280)","v":0},830.78959815890414,-550.03818181818178,{"$f":"IF(J4280=\"3\",ABS(I4280-Activos!$C$11),0)","v":2},1475.4764774741004,-4281.5893200738747,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178]
[null,"RADIO MODEM (RADIO, MODEM E INTERFACE)",-15126.05,{"$f":"+C4284/CostosyGastos!$D$7","v":-5500.3818181818178},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4284<=Activos!$C$8,\"1\",+IF(I4284<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-550.03818181818178,830.78959815890414,0,0,{"$f":"PV(wacc,H4284-(Activos!$C$8-E4284),M4284)","v":0},830.78959815890414,-550.03818181818178,{"$f":"IF(J4284=\"3\",ABS(I4284-Activos!$C$11),0)","v":2},1475.4764774741004,-4281.5893200738747,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178]
[null,"RADIO MODEM (RADIO, MODEM E INTERFACE)",-15126.05,{"$f":"+C4285/CostosyGastos!$D$7","v":-5500.3818181818178},2009,"2010-12-31",2,10,2020,{"$f":"+IF(I4285<=Activos!$C$8,\"1\",+IF(I4285<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-550.03818181818178,830.78959815890414,0,0,{"$f":"PV(wacc,H4285-(Activos!$C$8-E4285),M4285)","v":0},830.78959815890414,-550.03818181818178,{"$f":"IF(J4285=\"3\",ABS(I4285-Activos!$C$11),0)","v":2},1475.4764774741004,-4281.5893200738747,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178,-550.03818181818178]
[null,"ANTENA MONITOR (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-32993.5,{"$f":"+C4291/CostosyGastos!$D$7","v":-11997.636363636364},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4291<=Activos!$C$8,\"1\",+IF(I4291<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1199.7636363636364,1812.1490149018287,1812.1490149018287,-1199.7636363636364,{"$f":"PV(wacc,H4291-(Activos!$C$8-E4291),M4291)","v":-4645.0437935868986},0,0,{"$f":"IF(J4291=\"3\",ABS(I4291-Activos!$C$11),0)","v":0},0,0,-1199.7636363636364,-1199.7636363636364,-1199.7636363636364,-1199.7636363636364,0,0,0]
[null,"ANTENA (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-32993.5,{"$f":"+C4294/CostosyGastos!$D$7","v":-11997.636363636364},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4294<=Activos!$C$8,\"1\",+IF(I4294<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1199.7636363636364,1812.1490149018287,1812.1490149018287,-1199.7636363636364,{"$f":"PV(wacc,H4294-(Activos!$C$8-E4294),M4294)","v":-4645.0437935868986},0,0,{"$f":"IF(J4294=\"3\",ABS(I4294-Activos!$C$11),0)","v":0},0,0,-1199.7636363636364,-1199.7636363636364,-1199.7636363636364,-1199.7636363636364,0,0,0]
[null,"FILTRO DE CAVIDAD (SISTEMA DE COMUNICACIONES VHF-AA)",-39118.160000000003,{"$f":"+C4296/CostosyGastos!$D$7","v":-14224.785454545456},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4296<=Activos!$C$8,\"1\",+IF(I4296<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4785454545456,2148.5424434743845,2148.5424434743845,-1422.4785454545456,{"$f":"PV(wacc,H4296-(Activos!$C$8-E4296),M4296)","v":-3815.7962536199639},0,0,{"$f":"IF(J4296=\"3\",ABS(I4296-Activos!$C$11),0)","v":0},0,0,-1422.4785454545456,-1422.4785454545456,-1422.4785454545456,0,0,0,0]
[null,"FILTRO DE CAVIDAD (SISTEMA DE COMUNICACIONES VHF-AA)",-39118.160000000003,{"$f":"+C4299/CostosyGastos!$D$7","v":-14224.785454545456},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4299<=Activos!$C$8,\"1\",+IF(I4299<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4785454545456,2148.5424434743845,2148.5424434743845,-1422.4785454545456,{"$f":"PV(wacc,H4299-(Activos!$C$8-E4299),M4299)","v":-3815.7962536199639},0,0,{"$f":"IF(J4299=\"3\",ABS(I4299-Activos!$C$11),0)","v":0},0,0,-1422.4785454545456,-1422.4785454545456,-1422.4785454545456,0,0,0,0]
[null,"FILTRO DE CAVIDAD (SISTEMA DE COMUNICACIONES VHF-AA)",-39118.14,{"$f":"+C4304/CostosyGastos!$D$7","v":-14224.778181818181},2004,"2005-10-14",7,10,{"$f":"+(YEAR(F4304)+H4304)","v":2015},{"$f":"+IF(I4304<=Activos!$C$8,\"1\",+IF(I4304<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4778181818181,2148.5413449858852,{"$f":"+IF(J4304=\"2\",L4304,0)","v":2148.5413449858852},{"$f":"+IF(J4304=\"2\",K4304,0)","v":-1422.4778181818181},{"$f":"PV(wacc,H4304-(Activos!$C$8-E4304),M4304)","v":-3815.7943027121219},0,0,{"$f":"IF(J4304=\"3\",ABS(I4304-Activos!$C$11),0)","v":0},0,0,-1422.4778181818181,-1422.4778181818181,-1422.4778181818181,0,0,0,0]
[null,"FILTRO DE CAVIDAD (SISTEMA DE COMUNICACION VHF-AA)",-39118.14,{"$f":"+C4308/CostosyGastos!$D$7","v":-14224.778181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4308<=Activos!$C$8,\"1\",+IF(I4308<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4778181818181,2148.5413449858852,2148.5413449858852,-1422.4778181818181,{"$f":"PV(wacc,H4308-(Activos!$C$8-E4308),M4308)","v":-3815.7943027121219},0,0,{"$f":"IF(J4308=\"3\",ABS(I4308-Activos!$C$11),0)","v":0},0,0,-1422.4778181818181,-1422.4778181818181,-1422.4778181818181,0,0,0,0]
[null,"FILTRO DE CAVIDAD(SISSTEMA DE COMUNICACION VHF-AA)",-39118.22,{"$f":"+C4312/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4312<=Activos!$C$8,\"1\",+IF(I4312<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4312-(Activos!$C$8-E4312),M4312)","v":-3815.8021063434876},0,0,{"$f":"IF(J4312=\"3\",ABS(I4312-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"FILTRO DE CAVIDAD(SISSTEMA DE COMUNICACION VHF-AA)",-39118.22,{"$f":"+C4313/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4313<=Activos!$C$8,\"1\",+IF(I4313<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4313-(Activos!$C$8-E4313),M4313)","v":-3815.8021063434876},0,0,{"$f":"IF(J4313=\"3\",ABS(I4313-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"FILTRO DE CAVIDAD (SISTEMA DE COMUNICACIONES VHF-AA)",-39118.22,{"$f":"+C4317/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4317<=Activos!$C$8,\"1\",+IF(I4317<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4317-(Activos!$C$8-E4317),M4317)","v":-3815.8021063434876},0,0,{"$f":"IF(J4317=\"3\",ABS(I4317-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"FILTRO DE CAVIDAD(SISTEMA DE COMUNICACIONES VHF-AA)",-39118.22,{"$f":"+C4322/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4322<=Activos!$C$8,\"1\",+IF(I4322<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4322-(Activos!$C$8-E4322),M4322)","v":-3815.8021063434876},0,0,{"$f":"IF(J4322=\"3\",ABS(I4322-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"FILTRO DE CAVIDAD(SISTEMA DE COMUNICACIONES VHF-AA)",-39118.22,{"$f":"+C4324/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4324<=Activos!$C$8,\"1\",+IF(I4324<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4324-(Activos!$C$8-E4324),M4324)","v":-3815.8021063434876},0,0,{"$f":"IF(J4324=\"3\",ABS(I4324-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"FILTRO CAVIDA ( SISTEMA DE COMUNICACIONES VHF-AA)",-39118.22,{"$f":"+C4327/CostosyGastos!$D$7","v":-14224.807272727274},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4327<=Activos!$C$8,\"1\",+IF(I4327<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1422.4807272727273,2148.5457389398825,2148.5457389398825,-1422.4807272727273,{"$f":"PV(wacc,H4327-(Activos!$C$8-E4327),M4327)","v":-3815.8021063434876},0,0,{"$f":"IF(J4327=\"3\",ABS(I4327-Activos!$C$11),0)","v":0},0,0,-1422.4807272727273,-1422.4807272727273,-1422.4807272727273,0,0,0,0]
[null,"TABLERO DE DISTRIBUCION GENERAL",-18238.66,{"$f":"+C4332/CostosyGastos!$D$7","v":-6632.24},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4332<=Activos!$C$8,\"1\",+IF(I4332<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-663.22399999999993,1001.7479125321468,0,0,{"$f":"PV(wacc,H4332-(Activos!$C$8-E4332),M4332)","v":0},1001.7479125321468,-663.22399999999993,{"$f":"IF(J4332=\"3\",ABS(I4332-Activos!$C$11),0)","v":2},1779.0972402344153,-5162.6466835993915,-663.22399999999993,-663.22399999999993,-663.22399999999993,-663.22399999999993,-663.22399999999993,-663.22399999999993,-663.22399999999993]
[null,"FUENTE DE PODER (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-36160.879999999997,{"$f":"+C4336/CostosyGastos!$D$7","v":-13149.410909090908},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4336<=Activos!$C$8,\"1\",+IF(I4336<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1314.9410909090907,1986.1155400301038,1986.1155400301038,-1314.9410909090907,{"$f":"PV(wacc,H4336-(Activos!$C$8-E4336),M4336)","v":-5090.968560917775},0,0,{"$f":"IF(J4336=\"3\",ABS(I4336-Activos!$C$11),0)","v":0},0,0,-1314.9410909090907,-1314.9410909090907,-1314.9410909090907,-1314.9410909090907,0,0,0]
[null,"TABLERO INTERUPTOR PRINCIPAL 1000 AMP",-18991.599999999999,{"$f":"+C4341/CostosyGastos!$D$7","v":-6906.0363636363627},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4341<=Activos!$C$8,\"1\",+IF(I4341<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-690.60363636363627,1043.1027090611653,0,0,{"$f":"PV(wacc,H4341-(Activos!$C$8-E4341),M4341)","v":0},1043.1027090611653,-690.60363636363627,{"$f":"IF(J4341=\"3\",ABS(I4341-Activos!$C$11),0)","v":2},1852.5430677273393,-5375.7743582174444,-690.60363636363627,-690.60363636363627,-690.60363636363627,-690.60363636363627,-690.60363636363627,-690.60363636363627,-690.60363636363627]
[null,"MEJORAMIENTO DE LA ILUMINACION DE LA RAMPA DE CHICLAYO",-24813.08,{"$f":"+C4344/CostosyGastos!$D$7","v":-9022.9381818181828},2002,"2003-01-17",9,19.999999999999982,2023,{"$f":"+IF(I4344<=Activos!$C$8,\"1\",+IF(I4344<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-451.14690909090956,939.51433116146188,0,0,{"$f":"PV(wacc,H4344-(Activos!$C$8-E4344),M4344)","v":0},939.51433116146188,-451.14690909090956,{"$f":"IF(J4344=\"3\",ABS(I4344-Activos!$C$11),0)","v":5},3721.8802841341135,-6220.2121409485108,-451.14690909090956,-451.14690909090956,-451.14690909090956,-451.14690909090956,-451.14690909090956,-451.14690909090956,-451.14690909090956]
[null,"TABLERO TRANSFERENCIA AUTOMATICA 630AMP C/M 7320-220VAC",-19209.25,{"$f":"+C4346/CostosyGastos!$D$7","v":-6985.181818181818},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I4346<=Activos!$C$8,\"1\",+IF(I4346<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-698.5181818181818,1055.0570101536046,0,0,{"$f":"PV(wacc,H4346-(Activos!$C$8-E4346),M4346)","v":0},1055.0570101536046,-698.5181818181818,{"$f":"IF(J4346=\"3\",ABS(I4346-Activos!$C$11),0)","v":2},1873.7738223078306,-5437.3825054544359,-698.5181818181818,-698.5181818181818,-698.5181818181818,-698.5181818181818,-698.5181818181818,-698.5181818181818,-698.5181818181818]
[null,"SISTEMA DE POSICION SATELITAL GPS GEODESICO DE DOBLE FRECUENCIA EN TIEMPO REAL Y POST PROCESO ",-18900.21,{"$f":"+C4349/CostosyGastos!$D$7","v":-6872.8036363636356},2009,"2010-11-30",2,10,2020,{"$f":"+IF(I4349<=Activos!$C$8,\"1\",+IF(I4349<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-687.28036363636352,1038.0831658641152,0,0,{"$f":"PV(wacc,H4349-(Activos!$C$8-E4349),M4349)","v":0},1038.0831658641152,-687.28036363636352,{"$f":"IF(J4349=\"3\",ABS(I4349-Activos!$C$11),0)","v":2},1843.6283943475503,-5349.9054467725173,-687.28036363636352,-687.28036363636352,-687.28036363636352,-687.28036363636352,-687.28036363636352,-687.28036363636352,-687.28036363636352]
[null,"CELDA DE PROTECCION TRANSFORMADOR 10 KV",-21428.57,{"$f":"+C4355/CostosyGastos!$D$7","v":-7792.2072727272725},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4355<=Activos!$C$8,\"1\",+IF(I4355<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-779.22072727272723,1176.9518849547601,0,0,{"$f":"PV(wacc,H4355-(Activos!$C$8-E4355),M4355)","v":0},1176.9518849547601,-779.22072727272723,{"$f":"IF(J4355=\"3\",ABS(I4355-Activos!$C$11),0)","v":2},2090.2582618004822,-6065.5846342207924,-779.22072727272723,-779.22072727272723,-779.22072727272723,-779.22072727272723,-779.22072727272723,-779.22072727272723,-779.22072727272723]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-47893.65,{"$f":"+C4357/CostosyGastos!$D$7","v":-17415.872727272726},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4357<=Activos!$C$8,\"1\",+IF(I4357<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1741.5872727272726,2630.5311854623778,2630.5311854623778,-1741.5872727272726,{"$f":"PV(wacc,H4357-(Activos!$C$8-E4357),M4357)","v":-4671.8048661334224},0,0,{"$f":"IF(J4357=\"3\",ABS(I4357-Activos!$C$11),0)","v":0},0,0,-1741.5872727272726,-1741.5872727272726,-1741.5872727272726,0,0,{"$f":"+IF($J4357=\"1\",0,IF(Z$13<$I4357,$K4357,0))","v":0},0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-47893.65,{"$f":"+C4360/CostosyGastos!$D$7","v":-17415.872727272726},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4360<=Activos!$C$8,\"1\",+IF(I4360<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1741.5872727272726,2630.5311854623778,2630.5311854623778,-1741.5872727272726,{"$f":"PV(wacc,H4360-(Activos!$C$8-E4360),M4360)","v":-4671.8048661334224},0,0,{"$f":"IF(J4360=\"3\",ABS(I4360-Activos!$C$11),0)","v":0},0,0,-1741.5872727272726,-1741.5872727272726,-1741.5872727272726,0,0,0,0]
[null,"TRANSFORMADOR DE POTENCIA 640KVA,22.9-10/0.23KV TRIFASICO",-49227.88,{"$f":"+C4365/CostosyGastos!$D$7","v":-17901.047272727272},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I4365<=Activos!$C$8,\"1\",+IF(I4365<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1790.1047272727271,2703.8130009761139,2703.8130009761139,-1790.1047272727271,{"$f":"PV(wacc,H4365-(Activos!$C$8-E4365),M4365)","v":-4801.9528545732501},0,0,{"$f":"IF(J4365=\"3\",ABS(I4365-Activos!$C$11),0)","v":0},0,0,-1790.1047272727271,-1790.1047272727271,-1790.1047272727271,0,0,0,0]
[null,"TRANSFORMADOR TRIFASICO",-22689.07,{"$f":"+C4369/CostosyGastos!$D$7","v":-8250.5709090909095},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4369<=Activos!$C$8,\"1\",+IF(I4369<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-825.0570909090909,1246.1841226162314,0,0,{"$f":"PV(wacc,H4369-(Activos!$C$8-E4369),M4369)","v":0},1246.1841226162314,-825.0570909090909,{"$f":"IF(J4369=\"3\",ABS(I4369-Activos!$C$11),0)","v":2},2213.2142284841902,-6422.3825648076363,-825.0570909090909,-825.0570909090909,-825.0570909090909,-825.0570909090909,-825.0570909090909,-825.0570909090909,-825.0570909090909]
[null,"REMODELACION AMBIENTE SALA VHF YURIMAGUAS",-29775.43,{"$f":"+C4372/CostosyGastos!$D$7","v":-10827.429090909091},2000,"2001-01-29",11,19.999999999999982,2021,{"$f":"+IF(I4372<=Activos!$C$8,\"1\",+IF(I4372<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-541.37145454545498,1127.4071256569086,0,0,{"$f":"PV(wacc,H4372-(Activos!$C$8-E4372),M4372)","v":0},1127.4071256569086,-541.37145454545498,{"$f":"IF(J4372=\"3\",ABS(I4372-Activos!$C$11),0)","v":3},2889.859183110264,-6406.0497270850356,-541.37145454545498,-541.37145454545498,-541.37145454545498,-541.37145454545498,-541.37145454545498,-541.37145454545498,-541.37145454545498]
[null,"GRUPO ELECTROGENO 15 KW",-33591.29,{"$f":"+C4374/CostosyGastos!$D$7","v":-12215.014545454545},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4374<=Activos!$C$8,\"1\",+IF(I4374<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1221.5014545454546,1844.9822868983783,1844.9822868983783,-1221.5014545454546,{"$f":"PV(wacc,H4374-(Activos!$C$8-E4374),M4374)","v":-6070.4319263957659},0,0,{"$f":"IF(J4374=\"3\",ABS(I4374-Activos!$C$11),0)","v":0},0,0,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,0,0]
[null,"GRUPO ELECTROGENO 15 KW",-33591.29,{"$f":"+C4377/CostosyGastos!$D$7","v":-12215.014545454545},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4377<=Activos!$C$8,\"1\",+IF(I4377<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1221.5014545454546,1844.9822868983783,1844.9822868983783,-1221.5014545454546,{"$f":"PV(wacc,H4377-(Activos!$C$8-E4377),M4377)","v":-6070.4319263957659},0,0,{"$f":"IF(J4377=\"3\",ABS(I4377-Activos!$C$11),0)","v":0},0,0,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,-1221.5014545454546,0,0]
[null,"GRUPO ELECTROGENO 30 KW",-34377.99,{"$f":"+C4383/CostosyGastos!$D$7","v":-12501.087272727273},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4383<=Activos!$C$8,\"1\",+IF(I4383<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1250.1087272727273,1888.1913320140304,1888.1913320140304,-1250.1087272727273,{"$f":"PV(wacc,H4383-(Activos!$C$8-E4383),M4383)","v":-6212.5999942638218},0,0,{"$f":"IF(J4383=\"3\",ABS(I4383-Activos!$C$11),0)","v":0},0,0,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,0,0]
[null,"GRUPO ELECTROGENO 30 KW",-34377.99,{"$f":"+C4385/CostosyGastos!$D$7","v":-12501.087272727273},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4385<=Activos!$C$8,\"1\",+IF(I4385<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1250.1087272727273,1888.1913320140304,1888.1913320140304,-1250.1087272727273,{"$f":"PV(wacc,H4385-(Activos!$C$8-E4385),M4385)","v":-6212.5999942638218},0,0,{"$f":"IF(J4385=\"3\",ABS(I4385-Activos!$C$11),0)","v":0},0,0,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,0,0]
[null,"GRUPO ELECTROGENO 30 KW",-34377.99,{"$f":"+C4388/CostosyGastos!$D$7","v":-12501.087272727273},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4388<=Activos!$C$8,\"1\",+IF(I4388<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1250.1087272727273,1888.1913320140304,1888.1913320140304,-1250.1087272727273,{"$f":"PV(wacc,H4388-(Activos!$C$8-E4388),M4388)","v":-6212.5999942638218},0,0,{"$f":"IF(J4388=\"3\",ABS(I4388-Activos!$C$11),0)","v":0},0,0,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,-1250.1087272727273,0,0]
[null,"ESTACIONES DE SOLDADURA CON ACCESORIOS INCLUIDOS (PUNTAS Y KID)84 PUNTAS, Y DE LIMPIEZA C/S) CÓDIGOS 40193,40226",-23309.87,{"$f":"+C4393/CostosyGastos!$D$7","v":-8476.3163636363624},2009,"2010-08-31",2,10,2020,{"$f":"+IF(I4393<=Activos!$C$8,\"1\",+IF(I4393<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-847.63163636363629,1280.2812056310995,0,0,{"$f":"PV(wacc,H4393-(Activos!$C$8-E4393),M4393)","v":0},1280.2812056310995,-847.63163636363629,{"$f":"IF(J4393=\"3\",ABS(I4393-Activos!$C$11),0)","v":2},2273.7704078711367,-6598.1066070990382,-847.63163636363629,-847.63163636363629,-847.63163636363629,-847.63163636363629,-847.63163636363629,-847.63163636363629,-847.63163636363629]
[null,"TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-54736.85,{"$f":"+C4397/CostosyGastos!$D$7","v":-19904.30909090909},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4397<=Activos!$C$8,\"1\",+IF(I4397<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4309090909089,3006.3900103453452,3006.3900103453452,-1990.4309090909089,{"$f":"PV(wacc,H4397-(Activos!$C$8-E4397),M4397)","v":-5339.3274930354064},0,0,{"$f":"IF(J4397=\"3\",ABS(I4397-Activos!$C$11),0)","v":0},0,0,-1990.4309090909089,-1990.4309090909089,-1990.4309090909089,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54736.959999999999,{"$f":"+C4400/CostosyGastos!$D$7","v":-19904.349090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4400<=Activos!$C$8,\"1\",+IF(I4400<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4349090909091,3006.3960520320911,3006.3960520320911,-1990.4349090909091,{"$f":"PV(wacc,H4400-(Activos!$C$8-E4400),M4400)","v":-5339.3382230285333},0,0,{"$f":"IF(J4400=\"3\",ABS(I4400-Activos!$C$11),0)","v":0},0,0,-1990.4349090909091,-1990.4349090909091,{"$f":"+IF($J4400=\"1\",0,IF(W$13<$I4400,$K4400,0))","v":-1990.4349090909091},0,0,0,0]
[null,"EQUIPO TRANSCEPTOR UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-54736.959999999999,{"$f":"+C4402/CostosyGastos!$D$7","v":-19904.349090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4402<=Activos!$C$8,\"1\",+IF(I4402<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4349090909091,3006.3960520320911,3006.3960520320911,-1990.4349090909091,{"$f":"PV(wacc,H4402-(Activos!$C$8-E4402),M4402)","v":-5339.3382230285333},0,0,{"$f":"IF(J4402=\"3\",ABS(I4402-Activos!$C$11),0)","v":0},0,0,-1990.4349090909091,-1990.4349090909091,-1990.4349090909091,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4407/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4407<=Activos!$C$8,\"1\",+IF(I4407<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4407-(Activos!$C$8-E4407),M4407)","v":-5339.3489530216575},0,0,{"$f":"IF(J4407=\"3\",ABS(I4407-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4409/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4409<=Activos!$C$8,\"1\",+IF(I4409<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4409-(Activos!$C$8-E4409),M4409)","v":-5339.3489530216575},0,0,{"$f":"IF(J4409=\"3\",ABS(I4409-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACION VHF-AA)",-54737.07,{"$f":"+C4412/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4412<=Activos!$C$8,\"1\",+IF(I4412<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4412-(Activos!$C$8-E4412),M4412)","v":-5339.3489530216575},0,0,{"$f":"IF(J4412=\"3\",ABS(I4412-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"EQUIPO TRANSCEPTOR UHF (SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4417/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4417<=Activos!$C$8,\"1\",+IF(I4417<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4417-(Activos!$C$8-E4417),M4417)","v":-5339.3489530216575},0,0,{"$f":"IF(J4417=\"3\",ABS(I4417-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4421/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4421<=Activos!$C$8,\"1\",+IF(I4421<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4421-(Activos!$C$8-E4421),M4421)","v":-5339.3489530216575},0,0,{"$f":"IF(J4421=\"3\",ABS(I4421-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4425/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4425<=Activos!$C$8,\"1\",+IF(I4425<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4425-(Activos!$C$8-E4425),M4425)","v":-5339.3489530216575},0,0,{"$f":"IF(J4425=\"3\",ABS(I4425-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4426/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4426<=Activos!$C$8,\"1\",+IF(I4426<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4426-(Activos!$C$8-E4426),M4426)","v":-5339.3489530216575},0,0,{"$f":"IF(J4426=\"3\",ABS(I4426-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)",-54737.07,{"$f":"+C4430/CostosyGastos!$D$7","v":-19904.389090909091},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4430<=Activos!$C$8,\"1\",+IF(I4430<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1990.4389090909092,3006.4020937188361,3006.4020937188361,-1990.4389090909092,{"$f":"PV(wacc,H4430-(Activos!$C$8-E4430),M4430)","v":-5339.3489530216575},0,0,{"$f":"IF(J4430=\"3\",ABS(I4430-Activos!$C$11),0)","v":0},0,0,-1990.4389090909092,-1990.4389090909092,-1990.4389090909092,0,0,0,0]
[null,"TRANSMISOR/RECEPTOR (TX/RX VHF)",-35465,{"$f":"+C4435/CostosyGastos!$D$7","v":-12896.363636363636},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I4435<=Activos!$C$8,\"1\",+IF(I4435<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1289.6363636363635,1947.894731189275,1947.894731189275,-1289.6363636363635,{"$f":"PV(wacc,H4435-(Activos!$C$8-E4435),M4435)","v":-6409.038422448969},0,0,{"$f":"IF(J4435=\"3\",ABS(I4435-Activos!$C$11),0)","v":0},0,0,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,0,0]
[null,"TRANSMISOR/RECEPTOR (TX/RX VHF)",-35465,{"$f":"+C4438/CostosyGastos!$D$7","v":-12896.363636363636},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I4438<=Activos!$C$8,\"1\",+IF(I4438<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1289.6363636363635,1947.894731189275,1947.894731189275,-1289.6363636363635,{"$f":"PV(wacc,H4438-(Activos!$C$8-E4438),M4438)","v":-6409.038422448969},0,0,{"$f":"IF(J4438=\"3\",ABS(I4438-Activos!$C$11),0)","v":0},0,0,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,0,0]
[null,"TRANSCEPTOR/RECEPTOR (TX/RX-VHF 50W)",-35465,{"$f":"+C4440/CostosyGastos!$D$7","v":-12896.363636363636},2006,"2007-11-23",5,10,2017,{"$f":"+IF(I4440<=Activos!$C$8,\"1\",+IF(I4440<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1289.6363636363635,1947.894731189275,1947.894731189275,-1289.6363636363635,{"$f":"PV(wacc,H4440-(Activos!$C$8-E4440),M4440)","v":-6409.038422448969},0,0,{"$f":"IF(J4440=\"3\",ABS(I4440-Activos!$C$11),0)","v":0},0,0,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,-1289.6363636363635,0,0]
[null,"FUENTE DE ALIMENTACION(SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-50837.67,{"$f":"+C4445/CostosyGastos!$D$7","v":-18486.425454545453},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4445<=Activos!$C$8,\"1\",+IF(I4445<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1848.6425454545454,2792.2297910316952,2792.2297910316952,-1848.6425454545454,{"$f":"PV(wacc,H4445-(Activos!$C$8-E4445),M4445)","v":-7157.264416140114},0,0,{"$f":"IF(J4445=\"3\",ABS(I4445-Activos!$C$11),0)","v":0},0,0,-1848.6425454545454,-1848.6425454545454,-1848.6425454545454,-1848.6425454545454,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-57839.93,{"$f":"+C4449/CostosyGastos!$D$7","v":-21032.701818181817},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4449<=Activos!$C$8,\"1\",+IF(I4449<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2701818181818,3176.8248949487233,3176.8248949487233,-2103.2701818181818,{"$f":"PV(wacc,H4449-(Activos!$C$8-E4449),M4449)","v":-5642.0186482094487},0,0,{"$f":"IF(J4449=\"3\",ABS(I4449-Activos!$C$11),0)","v":0},0,0,-2103.2701818181818,-2103.2701818181818,-2103.2701818181818,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACION VHF-AA)",-57839.93,{"$f":"+C4453/CostosyGastos!$D$7","v":-21032.701818181817},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4453<=Activos!$C$8,\"1\",+IF(I4453<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2701818181818,3176.8248949487233,3176.8248949487233,-2103.2701818181818,{"$f":"PV(wacc,H4453-(Activos!$C$8-E4453),M4453)","v":-5642.0186482094487},0,0,{"$f":"IF(J4453=\"3\",ABS(I4453-Activos!$C$11),0)","v":0},0,0,-2103.2701818181818,-2103.2701818181818,-2103.2701818181818,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACION VHF-AA)",-57839.93,{"$f":"+C4454/CostosyGastos!$D$7","v":-21032.701818181817},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4454<=Activos!$C$8,\"1\",+IF(I4454<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2701818181818,3176.8248949487233,3176.8248949487233,-2103.2701818181818,{"$f":"PV(wacc,H4454-(Activos!$C$8-E4454),M4454)","v":-5642.0186482094487},0,0,{"$f":"IF(J4454=\"3\",ABS(I4454-Activos!$C$11),0)","v":0},0,0,-2103.2701818181818,-2103.2701818181818,-2103.2701818181818,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-57839.92,{"$f":"+C4458/CostosyGastos!$D$7","v":-21032.698181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4458<=Activos!$C$8,\"1\",+IF(I4458<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2698181818182,3176.8243457044741,3176.8243457044741,-2103.2698181818182,{"$f":"PV(wacc,H4458-(Activos!$C$8-E4458),M4458)","v":-5642.017672755529},0,0,{"$f":"IF(J4458=\"3\",ABS(I4458-Activos!$C$11),0)","v":0},0,0,-2103.2698181818182,-2103.2698181818182,-2103.2698181818182,0,0,0,0]
[null,"RACK (SSITEMA DE COMUNICACIONES VHF-AA)",-57839.92,{"$f":"+C4463/CostosyGastos!$D$7","v":-21032.698181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4463<=Activos!$C$8,\"1\",+IF(I4463<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2698181818182,3176.8243457044741,3176.8243457044741,-2103.2698181818182,{"$f":"PV(wacc,H4463-(Activos!$C$8-E4463),M4463)","v":-5642.017672755529},0,0,{"$f":"IF(J4463=\"3\",ABS(I4463-Activos!$C$11),0)","v":0},0,0,-2103.2698181818182,-2103.2698181818182,-2103.2698181818182,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-57839.92,{"$f":"+C4468/CostosyGastos!$D$7","v":-21032.698181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4468<=Activos!$C$8,\"1\",+IF(I4468<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2698181818182,3176.8243457044741,3176.8243457044741,-2103.2698181818182,{"$f":"PV(wacc,H4468-(Activos!$C$8-E4468),M4468)","v":-5642.017672755529},0,0,{"$f":"IF(J4468=\"3\",ABS(I4468-Activos!$C$11),0)","v":0},0,0,-2103.2698181818182,-2103.2698181818182,-2103.2698181818182,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-57839.92,{"$f":"+C4470/CostosyGastos!$D$7","v":-21032.698181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4470<=Activos!$C$8,\"1\",+IF(I4470<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2698181818182,3176.8243457044741,3176.8243457044741,-2103.2698181818182,{"$f":"PV(wacc,H4470-(Activos!$C$8-E4470),M4470)","v":-5642.017672755529},0,0,{"$f":"IF(J4470=\"3\",ABS(I4470-Activos!$C$11),0)","v":0},0,0,-2103.2698181818182,-2103.2698181818182,-2103.2698181818182,0,0,0,0]
[null,"RACK (SISTEMA DE COMUNICACIONES VHF-AA)",-57839.92,{"$f":"+C4473/CostosyGastos!$D$7","v":-21032.698181818181},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4473<=Activos!$C$8,\"1\",+IF(I4473<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2103.2698181818182,3176.8243457044741,3176.8243457044741,-2103.2698181818182,{"$f":"PV(wacc,H4473-(Activos!$C$8-E4473),M4473)","v":-5642.017672755529},0,0,{"$f":"IF(J4473=\"3\",ABS(I4473-Activos!$C$11),0)","v":0},0,0,-2103.2698181818182,-2103.2698181818182,-2103.2698181818182,0,0,0,0]
[null,"CELDA DE TRANSFORMACION 2.30/0 23 KV SEGÚN ESPECIFICACIONES",-58044.62,{"$f":"+C4478/CostosyGastos!$D$7","v":-21107.134545454548},2004,"2005-10-28",7,10,2015,{"$f":"+IF(I4478<=Activos!$C$8,\"1\",+IF(I4478<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2110.7134545454546,3188.0673754936875,3188.0673754936875,-2110.7134545454546,{"$f":"PV(wacc,H4478-(Activos!$C$8-E4478),M4478)","v":-5661.9852145089253},0,0,{"$f":"IF(J4478=\"3\",ABS(I4478-Activos!$C$11),0)","v":0},0,0,-2110.7134545454546,-2110.7134545454546,-2110.7134545454546,0,0,0,0]
[null,"GRUPO ELECTROGENO 20 KW",-39501.19,{"$f":"+C4482/CostosyGastos!$D$7","v":-14364.069090909092},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4482<=Activos!$C$8,\"1\",+IF(I4482<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1436.4069090909093,2169.5801459666286,2169.5801459666286,-1436.4069090909093,{"$f":"PV(wacc,H4482-(Activos!$C$8-E4482),M4482)","v":-7138.4363299720007},0,0,{"$f":"IF(J4482=\"3\",ABS(I4482-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J4482=\"1\",0,IF(U$13<$I4482,$K4482,0))","v":-1436.4069090909093},-1436.4069090909093,-1436.4069090909093,-1436.4069090909093,-1436.4069090909093,0,0]
[null,"GRUPO ELECTROGENO 20 KW",-39501.19,{"$f":"+C4483/CostosyGastos!$D$7","v":-14364.069090909092},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4483<=Activos!$C$8,\"1\",+IF(I4483<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1436.4069090909093,2169.5801459666286,2169.5801459666286,-1436.4069090909093,{"$f":"PV(wacc,H4483-(Activos!$C$8-E4483),M4483)","v":-7138.4363299720007},0,0,{"$f":"IF(J4483=\"3\",ABS(I4483-Activos!$C$11),0)","v":0},0,0,-1436.4069090909093,-1436.4069090909093,-1436.4069090909093,-1436.4069090909093,-1436.4069090909093,0,0]
[null,"EQUIPO DE COBRANZA DE PLAYA DE ESTACIONAMIENTO",-49513,{"$f":"+C4487/CostosyGastos!$D$7","v":-18004.727272727272},2005,"2006-09-21",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4487<=Activos!$C$8,\"1\",+IF(I4487<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1800.4720070836365,2719.4723418198651,2719.4723418198651,-1800.4720070836365,{"$f":"PV(wacc,H4487-(Activos!$C$8-E4487),M4487)","v":-6970.7749904702214},0,0,{"$f":"IF(J4487=\"3\",ABS(I4487-Activos!$C$11),0)","v":0},0,0,-1800.4720070836365,-1800.4720070836365,-1800.4720070836365,-1800.4720070836365,-1800.4720070836365,0,0]
[null,"SALA DE MOTORES Y ALMACEN DE COMBUSTIBLE                          COMP 869,V40-309,CONTRATO POR EJEC",-47434.080000000002,{"$f":"+C4490/CostosyGastos!$D$7","v":-17248.756363636363},1996,"1997-09-30",15,19.999999999999982,2017,{"$f":"+IF(I4490<=Activos!$C$8,\"1\",+IF(I4490<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-862.4378181818189,1796.0284634337725,1796.0284634337725,-862.4378181818189,{"$f":"PV(wacc,H4490-(Activos!$C$8-E4490),M4490)","v":-5909.3621670875045},0,0,{"$f":"IF(J4490=\"3\",ABS(I4490-Activos!$C$11),0)","v":0},0,0,-862.4378181818189,-862.4378181818189,-862.4378181818189,-862.4378181818189,-862.4378181818189,0,0]
[null,"OBRAS CIVILES NUEVA ESTAC. VOR DE SIHUAS ARPTO. AREQUIPA",-32811.800000000003,{"$f":"+C4496/CostosyGastos!$D$7","v":-11931.563636363637},2004,"2005-02-04",7,19.999999999999982,{"$f":"+(YEAR(F4496)+H4496)","v":2025},{"$f":"+IF(I4496<=Activos!$C$8,\"1\",+IF(I4496<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-596.57818181818232,1242.3752444760448,{"$f":"+IF(J4496=\"2\",L4496,0)","v":0},{"$f":"+IF(J4496=\"2\",K4496,0)","v":0},{"$f":"PV(wacc,H4496-(Activos!$C$8-E4496),M4496)","v":0},1242.3752444760448,-596.57818181818232,{"$f":"IF(J4496=\"3\",ABS(I4496-Activos!$C$11),0)","v":7},6402.752983500136,-9219.5438000635368,-596.57818181818232,-596.57818181818232,-596.57818181818232,-596.57818181818232,-596.57818181818232,-596.57818181818232,-596.57818181818232]
[null,"INTERFACE  DE 8 CANALES ( SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-41992.38,{"$f":"+C4498/CostosyGastos!$D$7","v":-15269.956363636362},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I4498<=Activos!$C$8,\"1\",+IF(I4498<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1526.9956363636361,2306.4073241815277,2306.4073241815277,-1526.9956363636361,{"$f":"PV(wacc,H4498-(Activos!$C$8-E4498),M4498)","v":-9136.8185266973815},0,0,{"$f":"IF(J4498=\"3\",ABS(I4498-Activos!$C$11),0)","v":0},0,0,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,0]
[null,"INTERFACE  DE 8 CANALES ( SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-41992.38,{"$f":"+C4501/CostosyGastos!$D$7","v":-15269.956363636362},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I4501<=Activos!$C$8,\"1\",+IF(I4501<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1526.9956363636361,2306.4073241815277,2306.4073241815277,-1526.9956363636361,{"$f":"PV(wacc,H4501-(Activos!$C$8-E4501),M4501)","v":-9136.8185266973815},0,0,{"$f":"IF(J4501=\"3\",ABS(I4501-Activos!$C$11),0)","v":0},0,0,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,-1526.9956363636361,0]
[null,"EQUIPO DE AIRE ACONDICIONADO MARCA: CARRIER TIPO SPLIT DE 180,000 BTU/HR",-39828.93,{"$f":"+C4506/CostosyGastos!$D$7","v":-14483.247272727273},2007,"2008-10-09",4,10,2018,{"$f":"+IF(I4506<=Activos!$C$8,\"1\",+IF(I4506<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1448.3247272727272,2187.5810770028606,2187.5810770028606,-1448.3247272727272,{"$f":"PV(wacc,H4506-(Activos!$C$8-E4506),M4506)","v":-8666.0890743161781},0,0,{"$f":"IF(J4506=\"3\",ABS(I4506-Activos!$C$11),0)","v":0},0,0,-1448.3247272727272,-1448.3247272727272,-1448.3247272727272,-1448.3247272727272,-1448.3247272727272,-1448.3247272727272,0]
[null,"CONSTRUCCIÓN DE LOZA PARA SHELTER EN AEROPUERTO DE CHACHAPOYAS",-29274.42,{"$f":"+C4510/CostosyGastos!$D$7","v":-10645.243636363635},2009,"2010-11-05",2,20.00001366381548,2030.0000136638155,{"$f":"+IF(I4510<=Activos!$C$8,\"1\",+IF(I4510<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-532.26181818181828,1108.4367395885713,0,0,{"$f":"PV(wacc,H4510-(Activos!$C$8-E4510),M4510)","v":0},1108.4367395885713,-532.26181818181828,{"$f":"IF(J4510=\"3\",ABS(I4510-Activos!$C$11),0)","v":12.00001366381548},8225.6049934630682,-9912.5462990442029,-532.26181818181828,-532.26181818181828,-532.26181818181828,-532.26181818181828,-532.26181818181828,-532.26181818181828,-532.26181818181828]
[null,"REMODELACION CIRCUITOS ELECTRICOS DEL AEROPUERTO YURIMAGUAS",-33832.29,{"$f":"+C4511/CostosyGastos!$D$7","v":-12302.650909090909},2005,"2006-12-09",6,19.999999999999982,2026,{"$f":"+IF(I4511<=Activos!$C$8,\"1\",+IF(I4511<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-615.13254545454606,1281.0147434744342,0,0,{"$f":"PV(wacc,H4511-(Activos!$C$8-E4511),M4511)","v":0},1281.0147434744342,-615.13254545454606,{"$f":"IF(J4511=\"3\",ABS(I4511-Activos!$C$11),0)","v":8},7278.8648936778445,-9960.7087001021428,-615.13254545454606,-615.13254545454606,-615.13254545454606,-615.13254545454606,-615.13254545454606,-615.13254545454606,-615.13254545454606]
[null,"CELDA DE RESERVA 10 KV",-34285.71,{"$f":"+C4515/CostosyGastos!$D$7","v":-12467.530909090909},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4515<=Activos!$C$8,\"1\",+IF(I4515<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1246.7530909090908,1883.1229060787662,0,0,{"$f":"PV(wacc,H4515-(Activos!$C$8-E4515),M4515)","v":0},1883.1229060787662,-1246.7530909090908,{"$f":"IF(J4515=\"3\",ABS(I4515-Activos!$C$11),0)","v":2},3344.4130237899876,-9704.9348486319996,-1246.7530909090908,-1246.7530909090908,-1246.7530909090908,-1246.7530909090908,-1246.7530909090908,-1246.7530909090908,-1246.7530909090908]
[null,"INTERFACE  DE 16 CANALES ( SISTEMA DE GRABACION/REPRODUCCION DIGITAL)",-47906.8,{"$f":"+C4518/CostosyGastos!$D$7","v":-17420.654545454545},2007,"2008-01-14",4,10,2018,{"$f":"+IF(I4518<=Activos!$C$8,\"1\",+IF(I4518<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1742.0654545454545,2631.2534416505951,2631.2534416505951,-1742.0654545454545,{"$f":"PV(wacc,H4518-(Activos!$C$8-E4518),M4518)","v":-10423.69443681892},0,0,{"$f":"IF(J4518=\"3\",ABS(I4518-Activos!$C$11),0)","v":0},0,0,-1742.0654545454545,-1742.0654545454545,-1742.0654545454545,-1742.0654545454545,-1742.0654545454545,-1742.0654545454545,0]
[null,"INSTALACION DE AYUDAS LUMINOSAS DEL AEROPUERTO DE TACNA",-59483.94,{"$f":"+C4524/CostosyGastos!$D$7","v":-21630.523636363636},2005,"2006-11-06",6,10,2016,{"$f":"+IF(I4524<=Activos!$C$8,\"1\",+IF(I4524<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2163.0523636363637,3267.1211988264195,3267.1211988264195,-2163.0523636363637,{"$f":"PV(wacc,H4524-(Activos!$C$8-E4524),M4524)","v":-8374.54366208785},0,0,{"$f":"IF(J4524=\"3\",ABS(I4524-Activos!$C$11),0)","v":0},0,0,-2163.0523636363637,-2163.0523636363637,-2163.0523636363637,-2163.0523636363637,0,0,0]
[null,"RECEPTOR DGPS RTK",-34530.300000000003,{"$f":"+C4525/CostosyGastos!$D$7","v":-12556.472727272729},2009,"2010-06-30",2,10,2020,{"$f":"+IF(I4525<=Activos!$C$8,\"1\",+IF(I4525<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1255.6472727272728,1896.5568711796145,0,0,{"$f":"PV(wacc,H4525-(Activos!$C$8-E4525),M4525)","v":0},1896.5568711796145,-1255.6472727272728,{"$f":"IF(J4525=\"3\",ABS(I4525-Activos!$C$11),0)","v":2},3368.2716512324055,-9774.1686493795078,-1255.6472727272728,-1255.6472727272728,-1255.6472727272728,-1255.6472727272728,-1255.6472727272728,-1255.6472727272728,-1255.6472727272728]
[null,"GRUPO ELECTROGENO 60 KW",-50525.19,{"$f":"+C4529/CostosyGastos!$D$7","v":-18372.796363636364},2006,"2007-10-26",5,10,2017,{"$f":"+IF(I4529<=Activos!$C$8,\"1\",+IF(I4529<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1837.2796363636364,2775.0670067203455,2775.0670067203455,-1837.2796363636364,{"$f":"PV(wacc,H4529-(Activos!$C$8-E4529),M4529)","v":-9130.632567645127},0,0,{"$f":"IF(J4529=\"3\",ABS(I4529-Activos!$C$11),0)","v":0},0,0,-1837.2796363636364,-1837.2796363636364,-1837.2796363636364,-1837.2796363636364,-1837.2796363636364,0,0]
[null,"CONSTRUCCIÓN DMA AEROPUERTO DE PIURA",-31346.44,{"$f":"+C4530/CostosyGastos!$D$7","v":-11398.705454545454},2009,"2010-09-15",2,20.000025521271979,2030.0000255212719,{"$f":"+IF(I4530<=Activos!$C$8,\"1\",+IF(I4530<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-569.9345454545454,1186.8907183919162,0,0,{"$f":"PV(wacc,H4530-(Activos!$C$8-E4530),M4530)","v":0},1186.8907183919162,-569.9345454545454,{"$f":"IF(J4530=\"3\",ABS(I4530-Activos!$C$11),0)","v":12.000025521271937},8807.8097995888074,-10614.149317111831,-569.9345454545454,-569.9345454545454,-569.9345454545454,-569.9345454545454,-569.9345454545454,-569.9345454545454,-569.9345454545454]
[null,"LOSAS DE CONCRETO EN AREA DE JARDINES EN RAMPA DE AVIONES         COMP 1034,V40-308,ACTA DE RECEPCIO",-53313.72,{"$f":"+C4531/CostosyGastos!$D$7","v":-19386.807272727274},1997,"1998-08-31",14,19.999999999999982,2018,{"$f":"+IF(I4531<=Activos!$C$8,\"1\",+IF(I4531<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-969.3403636363646,2018.6532259408932,2018.6532259408932,-969.3403636363646,{"$f":"PV(wacc,H4531-(Activos!$C$8-E4531),M4531)","v":-7996.8824241829698},0,0,{"$f":"IF(J4531=\"3\",ABS(I4531-Activos!$C$11),0)","v":0},0,0,-969.3403636363646,-969.3403636363646,-969.3403636363646,-969.3403636363646,-969.3403636363646,-969.3403636363646,0]
[null,"RADIO LINK(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-45779.4,{"$f":"+C4532/CostosyGastos!$D$7","v":-16647.054545454546},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4532<=Activos!$C$8,\"1\",+IF(I4532<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1664.7054545454546,2514.4072199917186,2514.4072199917186,-1664.7054545454546,{"$f":"PV(wacc,H4532-(Activos!$C$8-E4532),M4532)","v":-9960.8088434399324},0,0,{"$f":"IF(J4532=\"3\",ABS(I4532-Activos!$C$11),0)","v":0},0,0,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,0]
[null,"RADIO LINK(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-45779.4,{"$f":"+C4533/CostosyGastos!$D$7","v":-16647.054545454546},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4533<=Activos!$C$8,\"1\",+IF(I4533<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1664.7054545454546,2514.4072199917186,2514.4072199917186,-1664.7054545454546,{"$f":"PV(wacc,H4533-(Activos!$C$8-E4533),M4533)","v":-9960.8088434399324},0,0,{"$f":"IF(J4533=\"3\",ABS(I4533-Activos!$C$11),0)","v":0},0,0,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,0]
[null,"RADIO LINK(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-45779.4,{"$f":"+C4534/CostosyGastos!$D$7","v":-16647.054545454546},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4534<=Activos!$C$8,\"1\",+IF(I4534<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1664.7054545454546,2514.4072199917186,2514.4072199917186,-1664.7054545454546,{"$f":"PV(wacc,H4534-(Activos!$C$8-E4534),M4534)","v":-9960.8088434399324},0,0,{"$f":"IF(J4534=\"3\",ABS(I4534-Activos!$C$11),0)","v":0},0,0,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,-1664.7054545454546,0]
[null,"OBRAS CIVILES NUEVO SISTEMA VOR ESTACION URCOS CUSCO",-38454.49,{"$f":"+C4535/CostosyGastos!$D$7","v":-13983.450909090909},2004,"2005-02-12",7,19.999999999999982,2025,{"$f":"+IF(I4535<=Activos!$C$8,\"1\",+IF(I4535<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-699.17254545454603,1456.0282098193823,0,0,{"$f":"PV(wacc,H4535-(Activos!$C$8-E4535),M4535)","v":0},1456.0282098193823,-699.17254545454603,{"$f":"IF(J4535=\"3\",ABS(I4535-Activos!$C$11),0)","v":7},7503.8431471749818,-10805.041322454274,-699.17254545454603,-699.17254545454603,-699.17254545454603,-699.17254545454603,-699.17254545454603,-699.17254545454603,-699.17254545454603]
[null,"MONITOR DE 29\"",-213023.51,{"$f":"+C4536/CostosyGastos!$D$7","v":-77463.094545454544},2007,"2008-07-10",4,4,2012,{"$f":"+IF(I4536<=Activos!$C$8,\"1\",+IF(I4536<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,23543.306153101625,0,0,{"$f":"PV(wacc,H4536-(Activos!$C$8-E4536),M4536)","v":0},0,0,{"$f":"IF(J4536=\"3\",ABS(I4536-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 29\"",-213023.52,{"$f":"+C4537/CostosyGastos!$D$7","v":-77463.098181818175},2007,"2008-07-10",4,4,2012,{"$f":"+IF(I4537<=Activos!$C$8,\"1\",+IF(I4537<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,23543.307258299174,0,0,{"$f":"PV(wacc,H4537-(Activos!$C$8-E4537),M4537)","v":0},0,0,{"$f":"IF(J4537=\"3\",ABS(I4537-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RACK (VOR) (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-72092.429999999993,{"$f":"+C4538/CostosyGastos!$D$7","v":-26215.429090909089},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4538<=Activos!$C$8,\"1\",+IF(I4538<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2621.5429090909088,3959.635261684241,3959.635261684241,-2621.5429090909088,{"$f":"PV(wacc,H4538-(Activos!$C$8-E4538),M4538)","v":-10149.65052316662},0,0,{"$f":"IF(J4538=\"3\",ABS(I4538-Activos!$C$11),0)","v":0},0,0,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,0,0,0]
[null,"RACK EQUIPO DME ( SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-72092.429999999993,{"$f":"+C4539/CostosyGastos!$D$7","v":-26215.429090909089},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4539<=Activos!$C$8,\"1\",+IF(I4539<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2621.5429090909088,3959.635261684241,3959.635261684241,-2621.5429090909088,{"$f":"PV(wacc,H4539-(Activos!$C$8-E4539),M4539)","v":-10149.65052316662},0,0,{"$f":"IF(J4539=\"3\",ABS(I4539-Activos!$C$11),0)","v":0},0,0,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,0,0,0]
[null,"RACK (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-72092.429999999993,{"$f":"+C4540/CostosyGastos!$D$7","v":-26215.429090909089},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4540<=Activos!$C$8,\"1\",+IF(I4540<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2621.5429090909088,3959.635261684241,3959.635261684241,-2621.5429090909088,{"$f":"PV(wacc,H4540-(Activos!$C$8-E4540),M4540)","v":-10149.65052316662},0,0,{"$f":"IF(J4540=\"3\",ABS(I4540-Activos!$C$11),0)","v":0},0,0,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,-2621.5429090909088,0,0,0]
[null,"MEJORAMIENTO SISTEMA PUESTA A TIERRA DEL AEROPUERTO DE IQUITOS",-36447,{"$f":"+C4541/CostosyGastos!$D$7","v":-13253.454545454546},2006,"2007-12-11",5,19.999999999999982,2027,{"$f":"+IF(I4541<=Activos!$C$8,\"1\",+IF(I4541<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-662.67272727272791,1380.0172662096684,0,0,{"$f":"PV(wacc,H4541-(Activos!$C$8-E4541),M4541)","v":0},1380.0172662096684,-662.67272727272791,{"$f":"IF(J4541=\"3\",ABS(I4541-Activos!$C$11),0)","v":9},8514.8224233609235,-11182.549628283417,-662.67272727272791,-662.67272727272791,-662.67272727272791,-662.67272727272791,-662.67272727272791,-662.67272727272791,-662.67272727272791]
[null,"TABLERO DE TRANSFERENCIA AUTOMATICA PARA GRUPO ELECTROGENO DE 300KW",-39572.65,{"$f":"+C4542/CostosyGastos!$D$7","v":-14390.054545454546},2008,"2009-12-31",3,10,2019,{"$f":"+IF(I4542<=Activos!$C$8,\"1\",+IF(I4542<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1439.0054545454545,2173.505045374236,0,0,{"$f":"PV(wacc,H4542-(Activos!$C$8-E4542),M4542)","v":0},2173.505045374236,-1439.0054545454545,{"$f":"IF(J4542=\"3\",ABS(I4542-Activos!$C$11),0)","v":1},2006.9576018859179,-9957.5078828145943,-1439.0054545454545,-1439.0054545454545,-1439.0054545454545,-1439.0054545454545,-1439.0054545454545,-1439.0054545454545,-1439.0054545454545]
[null,"CONVERSOR DE VOLTAJE",-40909.61,{"$f":"+C4543/CostosyGastos!$D$7","v":-14876.221818181819},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I4543<=Activos!$C$8,\"1\",+IF(I4543<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1487.6221818181818,2246.9368045681117,0,0,{"$f":"PV(wacc,H4543-(Activos!$C$8-E4543),M4543)","v":0},2246.9368045681117,-1487.6221818181818,{"$f":"IF(J4543=\"3\",ABS(I4543-Activos!$C$11),0)","v":1},2074.7625640357205,-10293.921788353084,-1487.6221818181818,-1487.6221818181818,-1487.6221818181818,-1487.6221818181818,-1487.6221818181818,-1487.6221818181818,-1487.6221818181818]
[null,"CONFECCION BASES DE FUNDAC. DUCTOS ENERGIA RF Y SISTEMA REMOTO PISCO (VOR)",-54239.96,{"$f":"+C4544/CostosyGastos!$D$7","v":-19723.621818181819},2006,"2007-11-07",5,10,2017,{"$f":"+IF(I4544<=Activos!$C$8,\"1\",+IF(I4544<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1972.3621818181819,2979.0986128272107,2979.0986128272107,-1972.3621818181819,{"$f":"PV(wacc,H4544-(Activos!$C$8-E4544),M4544)","v":-9801.945232541806},0,0,{"$f":"IF(J4544=\"3\",ABS(I4544-Activos!$C$11),0)","v":0},0,0,-1972.3621818181819,-1972.3621818181819,-1972.3621818181819,-1972.3621818181819,-1972.3621818181819,0,0]
[null,"TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (MEJORAMIENTO DE REDES E",-93971.78,{"$f":"+C4545/CostosyGastos!$D$7","v":-34171.556363636366},1989,"1990-12-31",22,19.999999999999982,2010,{"$f":"+IF(I4545<=Activos!$C$8,\"1\",+IF(I4545<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3429.3626140981914,0,0,{"$f":"PV(wacc,H4545-(Activos!$C$8-E4545),M4545)","v":0},0,0,{"$f":"IF(J4545=\"3\",ABS(I4545-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CONSTRUCCIÓN ALMACEN DMA AEROPUERTO DE TRUJILLO",-34432.9,{"$f":"+C4546/CostosyGastos!$D$7","v":-12521.054545454546},2010,"2011-02-04",1,24.000069700982781,2035.0000697009827,{"$f":"+IF(I4546<=Activos!$C$8,\"1\",+IF(I4546<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-521.70909090909106,1218.9683945646693,0,0,{"$f":"PV(wacc,H4546-(Activos!$C$8-E4546),M4546)","v":0},1218.9683945646693,-521.70909090909106,{"$f":"IF(J4546=\"3\",ABS(I4546-Activos!$C$11),0)","v":17.000069700982749},10901.027522752827,-12146.308320505987,{"$f":"+IF($J4546=\"1\",0,IF(U$13<$I4546,$K4546,0))","v":-521.70909090909106},-521.70909090909106,-521.70909090909106,-521.70909090909106,-521.70909090909106,-521.70909090909106,-521.70909090909106]
[null,"EQUIPO DE GPS - ESTACIÓN GPS ROVER P.N. 67250-66",-45237.2,{"$f":"+C4547/CostosyGastos!$D$7","v":-16449.890909090907},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I4547<=Activos!$C$8,\"1\",+IF(I4547<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1644.9890909090907,2484.6271967786683,0,0,{"$f":"PV(wacc,H4547-(Activos!$C$8-E4547),M4547)","v":0},2484.6271967786683,-1644.9890909090907,{"$f":"IF(J4547=\"3\",ABS(I4547-Activos!$C$11),0)","v":1},2294.2396434919983,-11382.855977460702,-1644.9890909090907,-1644.9890909090907,-1644.9890909090907,-1644.9890909090907,-1644.9890909090907,-1644.9890909090907,-1644.9890909090907]
[null,"EQ RAYOS X",-327445.81,{"$f":"+C4548/CostosyGastos!$D$7","v":-119071.20363636363},2001,"2002-04-15",10,10.000004000001599,2012.0000040000016,{"$f":"+IF(I4548<=Activos!$C$8,\"1\",+IF(I4548<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-11907.115600788218,17984.768116248313,17984.768116248313,-11907.115600788218,{"$f":"PV(wacc,H4548-(Activos!$C$8-E4548),M4548)","v":17984.693271528675},0,0,{"$f":"IF(J4548=\"3\",ABS(I4548-Activos!$C$11),0)","v":0},0,0,-11907.115600788218,0,0,0,0,0,0]
[null,"CAMIONETA PICK UPDOBLE CABINA, TRACCION SIMPLE (4X2) MOTOR DIESEL ",-52110.421600000001,{"$f":"+C4549/CostosyGastos!$D$7","v":-18949.244218181819},2009,"2010-05-31",2,5,2015,{"$f":"+IF(I4549<=Activos!$C$8,\"1\",+IF(I4549<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3789.8488436363637,4783.3581814956569,4783.3581814956569,-3789.8488436363637,{"$f":"PV(wacc,H4549-(Activos!$C$8-E4549),M4549)","v":-8495.2104549342312},0,0,{"$f":"IF(J4549=\"3\",ABS(I4549-Activos!$C$11),0)","v":0},0,0,-3789.8488436363637,-3789.8488436363637,-3789.8488436363637,0,0,0,0]
[null,"TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TORRE DE CONTROL)",-103424.71,{"$f":"+C4550/CostosyGastos!$D$7","v":-37608.985454545458},1989,"1990-12-31",22,19.999999999999982,2010,{"$f":"+IF(I4550<=Activos!$C$8,\"1\",+IF(I4550<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,3774.3334631731714,0,0,{"$f":"PV(wacc,H4550-(Activos!$C$8-E4550),M4550)","v":0},0,0,{"$f":"IF(J4550=\"3\",ABS(I4550-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO",-95964.02,{"$f":"+C4551/CostosyGastos!$D$7","v":-34896.007272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4551<=Activos!$C$8,\"1\",+IF(I4551<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.600727272727,5270.7686153036011,5270.7686153036011,-3489.600727272727,{"$f":"PV(wacc,H4551-(Activos!$C$8-E4551),M4551)","v":-9360.8479539505752},0,0,{"$f":"IF(J4551=\"3\",ABS(I4551-Activos!$C$11),0)","v":0},0,0,-3489.600727272727,-3489.600727272727,-3489.600727272727,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO",-95964.02,{"$f":"+C4552/CostosyGastos!$D$7","v":-34896.007272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4552<=Activos!$C$8,\"1\",+IF(I4552<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.600727272727,5270.7686153036011,5270.7686153036011,-3489.600727272727,{"$f":"PV(wacc,H4552-(Activos!$C$8-E4552),M4552)","v":-9360.8479539505752},0,0,{"$f":"IF(J4552=\"3\",ABS(I4552-Activos!$C$11),0)","v":0},0,0,-3489.600727272727,-3489.600727272727,-3489.600727272727,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA COMUNICACIONES VHF-AA)",-95964.02,{"$f":"+C4553/CostosyGastos!$D$7","v":-34896.007272727271},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4553<=Activos!$C$8,\"1\",+IF(I4553<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.600727272727,5270.7686153036011,5270.7686153036011,-3489.600727272727,{"$f":"PV(wacc,H4553-(Activos!$C$8-E4553),M4553)","v":-9360.8479539505752},0,0,{"$f":"IF(J4553=\"3\",ABS(I4553-Activos!$C$11),0)","v":0},0,0,-3489.600727272727,-3489.600727272727,-3489.600727272727,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.15,{"$f":"+C4554/CostosyGastos!$D$7","v":-34896.054545454543},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4554<=Activos!$C$8,\"1\",+IF(I4554<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6054545454544,5270.7757554788459,5270.7757554788459,-3489.6054545454544,{"$f":"PV(wacc,H4554-(Activos!$C$8-E4554),M4554)","v":-9360.8606348515441},0,0,{"$f":"IF(J4554=\"3\",ABS(I4554-Activos!$C$11),0)","v":0},0,0,-3489.6054545454544,-3489.6054545454544,-3489.6054545454544,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.15,{"$f":"+C4555/CostosyGastos!$D$7","v":-34896.054545454543},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4555<=Activos!$C$8,\"1\",+IF(I4555<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6054545454544,5270.7757554788459,5270.7757554788459,-3489.6054545454544,{"$f":"PV(wacc,H4555-(Activos!$C$8-E4555),M4555)","v":-9360.8606348515441},0,0,{"$f":"IF(J4555=\"3\",ABS(I4555-Activos!$C$11),0)","v":0},0,0,-3489.6054545454544,-3489.6054545454544,-3489.6054545454544,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.15,{"$f":"+C4556/CostosyGastos!$D$7","v":-34896.054545454543},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4556<=Activos!$C$8,\"1\",+IF(I4556<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6054545454544,5270.7757554788459,5270.7757554788459,-3489.6054545454544,{"$f":"PV(wacc,H4556-(Activos!$C$8-E4556),M4556)","v":-9360.8606348515441},0,0,{"$f":"IF(J4556=\"3\",ABS(I4556-Activos!$C$11),0)","v":0},0,0,-3489.6054545454544,-3489.6054545454544,-3489.6054545454544,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO (SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4557/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4557<=Activos!$C$8,\"1\",+IF(I4557<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4557-(Activos!$C$8-E4557),M4557)","v":-9360.8674630289879},0,0,{"$f":"IF(J4557=\"3\",ABS(I4557-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO (SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4558/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4558<=Activos!$C$8,\"1\",+IF(I4558<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4558-(Activos!$C$8-E4558),M4558)","v":-9360.8674630289879},0,0,{"$f":"IF(J4558=\"3\",ABS(I4558-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO (SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4559/CostosyGastos!$D$7","v":-34896.080000000002},{"$f":"+YEAR(F4559)-1","v":2004},"2005-10-14",{"$f":"C$8-YEAR(F4559)","v":7},10,2015,{"$f":"+IF(I4559<=Activos!$C$8,\"1\",+IF(I4559<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J4559=\"1\",0,D4559/H4559)","v":-3489.6080000000002},{"$f":"IF(J4559=\"1\",PMT(wacc,G4559,D4559),PMT(wacc,H4559,D4559))","v":5270.7796001885936},5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4559-(Activos!$C$8-E4559),M4559)","v":-9360.8674630289879},{"$f":"+IF($J4559=\"3\",L4559,0)","v":0},{"$f":"+IF($J4559=\"3\",K4559,0)","v":0},{"$f":"IF(J4559=\"3\",ABS(I4559-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R4559,P4559)","v":0},{"$f":"PV(wacc,H4559-($C$8-E4559),P4559)","v":0},-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO (SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4560/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,{"$f":"+(YEAR(F4560)+H4560)","v":2015},{"$f":"+IF(I4560<=Activos!$C$8,\"1\",+IF(I4560<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,{"$f":"+IF(J4560=\"2\",L4560,0)","v":5270.7796001885936},{"$f":"+IF(J4560=\"2\",K4560,0)","v":-3489.6080000000002},{"$f":"PV(wacc,H4560-(Activos!$C$8-E4560),M4560)","v":-9360.8674630289879},0,0,{"$f":"IF(J4560=\"3\",ABS(I4560-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4561/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4561<=Activos!$C$8,\"1\",+IF(I4561<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4561-(Activos!$C$8-E4561),M4561)","v":-9360.8674630289879},0,0,{"$f":"IF(J4561=\"3\",ABS(I4561-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4562/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4562<=Activos!$C$8,\"1\",+IF(I4562<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4562-(Activos!$C$8-E4562),M4562)","v":-9360.8674630289879},0,0,{"$f":"IF(J4562=\"3\",ABS(I4562-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.22,{"$f":"+C4563/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4563<=Activos!$C$8,\"1\",+IF(I4563<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4563-(Activos!$C$8-E4563),M4563)","v":-9360.8674630289879},0,0,{"$f":"IF(J4563=\"3\",ABS(I4563-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.22,{"$f":"+C4564/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4564<=Activos!$C$8,\"1\",+IF(I4564<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4564-(Activos!$C$8-E4564),M4564)","v":-9360.8674630289879},0,0,{"$f":"IF(J4564=\"3\",ABS(I4564-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.22,{"$f":"+C4565/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4565<=Activos!$C$8,\"1\",+IF(I4565<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4565-(Activos!$C$8-E4565),M4565)","v":-9360.8674630289879},0,0,{"$f":"IF(J4565=\"3\",ABS(I4565-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.22,{"$f":"+C4566/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4566<=Activos!$C$8,\"1\",+IF(I4566<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4566-(Activos!$C$8-E4566),M4566)","v":-9360.8674630289879},0,0,{"$f":"IF(J4566=\"3\",ABS(I4566-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.22,{"$f":"+C4567/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4567<=Activos!$C$8,\"1\",+IF(I4567<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4567-(Activos!$C$8-E4567),M4567)","v":-9360.8674630289879},0,0,{"$f":"IF(J4567=\"3\",ABS(I4567-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.22,{"$f":"+C4568/CostosyGastos!$D$7","v":-34896.080000000002},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4568<=Activos!$C$8,\"1\",+IF(I4568<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6080000000002,5270.7796001885936,5270.7796001885936,-3489.6080000000002,{"$f":"PV(wacc,H4568-(Activos!$C$8-E4568),M4568)","v":-9360.8674630289879},0,0,{"$f":"IF(J4568=\"3\",ABS(I4568-Activos!$C$11),0)","v":0},0,0,-3489.6080000000002,-3489.6080000000002,-3489.6080000000002,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACIONES VHF-AA)",-95964.23,{"$f":"+C4569/CostosyGastos!$D$7","v":-34896.083636363634},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4569<=Activos!$C$8,\"1\",+IF(I4569<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6083636363633,5270.7801494328423,5270.7801494328423,-3489.6083636363633,{"$f":"PV(wacc,H4569-(Activos!$C$8-E4569),M4569)","v":-9360.8684384829066},0,0,{"$f":"IF(J4569=\"3\",ABS(I4569-Activos!$C$11),0)","v":0},0,0,-3489.6083636363633,-3489.6083636363633,-3489.6083636363633,0,0,0,0]
[null,"CHASIS MULTIPLEXOR DE RESPALDO(SISTEMA DE COMUNICACION VHF-AA)",-95964.23,{"$f":"+C4570/CostosyGastos!$D$7","v":-34896.083636363634},2004,"2005-10-14",7,10,2015,{"$f":"+IF(I4570<=Activos!$C$8,\"1\",+IF(I4570<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3489.6083636363633,5270.7801494328423,5270.7801494328423,-3489.6083636363633,{"$f":"PV(wacc,H4570-(Activos!$C$8-E4570),M4570)","v":-9360.8684384829066},0,0,{"$f":"IF(J4570=\"3\",ABS(I4570-Activos!$C$11),0)","v":0},0,0,-3489.6083636363633,-3489.6083636363633,{"$f":"+IF($J4570=\"1\",0,IF(W$13<$I4570,$K4570,0))","v":-3489.6083636363633},0,0,0,0]
[null,"UNIDAD ELECTRONICA (MODULO DE POSICION ELECTRONICA DEL SISTEMA VCSS FREQUENTIS )",-45924.37,{"$f":"+C4571/CostosyGastos!$D$7","v":-16699.770909090908},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4571<=Activos!$C$8,\"1\",+IF(I4571<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1669.9770909090907,2522.3696138780997,0,0,{"$f":"PV(wacc,H4571-(Activos!$C$8-E4571),M4571)","v":0},2522.3696138780997,-1669.9770909090907,{"$f":"IF(J4571=\"3\",ABS(I4571-Activos!$C$11),0)","v":2},4479.710676469881,-12999.381340344706,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907]
[null,"UNIDAD ELECTRONICA (MODULO DE POSICION ELECTRONICA DEL SISTEMA VCSS FREQUENTIS )",-45924.37,{"$f":"+C4572/CostosyGastos!$D$7","v":-16699.770909090908},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4572<=Activos!$C$8,\"1\",+IF(I4572<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1669.9770909090907,2522.3696138780997,0,0,{"$f":"PV(wacc,H4572-(Activos!$C$8-E4572),M4572)","v":0},2522.3696138780997,-1669.9770909090907,{"$f":"IF(J4572=\"3\",ABS(I4572-Activos!$C$11),0)","v":2},4479.710676469881,-12999.381340344706,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907,-1669.9770909090907]
[null,"REPOSICION DEL CABLEADO DE COMUNICACIONES AEROPUERTO DE AYACUCHO",-48527.040000000001,{"$f":"+C4573/CostosyGastos!$D$7","v":-17646.196363636365},2009,"2010-04-13",2,10,2020,{"$f":"+IF(I4573<=Activos!$C$8,\"1\",+IF(I4573<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1764.6196363636366,2665.3197669874862,0,0,{"$f":"PV(wacc,H4573-(Activos!$C$8-E4573),M4573)","v":0},2665.3197669874862,-1764.6196363636366,{"$f":"IF(J4573=\"3\",ABS(I4573-Activos!$C$11),0)","v":2},4733.5891420063244,-13736.094763589816,-1764.6196363636366,-1764.6196363636366,-1764.6196363636366,-1764.6196363636366,-1764.6196363636366,-1764.6196363636366,-1764.6196363636366]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-72384.759999999995,{"$f":"+C4574/CostosyGastos!$D$7","v":-26321.730909090908},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4574<=Activos!$C$8,\"1\",+IF(I4574<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2632.1720380398547,3975.6902791038492,3975.6902791038492,-2632.1720380398547,{"$f":"PV(wacc,H4574-(Activos!$C$8-E4574),M4574)","v":-13080.980701786615},0,0,{"$f":"IF(J4574=\"3\",ABS(I4574-Activos!$C$11),0)","v":0},0,0,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-72384.759999999995,{"$f":"+C4575/CostosyGastos!$D$7","v":-26321.730909090908},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4575<=Activos!$C$8,\"1\",+IF(I4575<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2632.1720380398547,3975.6902791038492,3975.6902791038492,-2632.1720380398547,{"$f":"PV(wacc,H4575-(Activos!$C$8-E4575),M4575)","v":-13080.980701786615},0,0,{"$f":"IF(J4575=\"3\",ABS(I4575-Activos!$C$11),0)","v":0},0,0,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,-2632.1720380398547,0]
[null,"OBRAS CIVILES ACCESOS Y VEREDAS SIST.RADIO AYUDAS ILS/DME ARPTO INT.JORGE CHAVEZ",-69413.399999999994,{"$f":"+C4576/CostosyGastos!$D$7","v":-25241.236363636363},1997,"1998-02-27",14,19.999999999999982,2018,{"$f":"+IF(I4576<=Activos!$C$8,\"1\",+IF(I4576<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1262.0618181818193,2628.2462344313167,2628.2462344313167,-1262.0618181818193,{"$f":"PV(wacc,H4576-(Activos!$C$8-E4576),M4576)","v":-10411.781403788407},0,0,{"$f":"IF(J4576=\"3\",ABS(I4576-Activos!$C$11),0)","v":0},0,0,-1262.0618181818193,-1262.0618181818193,-1262.0618181818193,-1262.0618181818193,-1262.0618181818193,-1262.0618181818193,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-72970.53,{"$f":"+C4577/CostosyGastos!$D$7","v":-26534.738181818182},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4577<=Activos!$C$8,\"1\",+IF(I4577<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2653.472756792291,4007.8633510984337,4007.8633510984337,-2653.472756792291,{"$f":"PV(wacc,H4577-(Activos!$C$8-E4577),M4577)","v":-13186.837874839142},0,0,{"$f":"IF(J4577=\"3\",ABS(I4577-Activos!$C$11),0)","v":0},0,0,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-72970.53,{"$f":"+C4578/CostosyGastos!$D$7","v":-26534.738181818182},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4578<=Activos!$C$8,\"1\",+IF(I4578<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2653.472756792291,4007.8633510984337,4007.8633510984337,-2653.472756792291,{"$f":"PV(wacc,H4578-(Activos!$C$8-E4578),M4578)","v":-13186.837874839142},0,0,{"$f":"IF(J4578=\"3\",ABS(I4578-Activos!$C$11),0)","v":0},0,0,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-72970.53,{"$f":"+C4579/CostosyGastos!$D$7","v":-26534.738181818182},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4579<=Activos!$C$8,\"1\",+IF(I4579<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2653.472756792291,4007.8633510984337,4007.8633510984337,-2653.472756792291,{"$f":"PV(wacc,H4579-(Activos!$C$8-E4579),M4579)","v":-13186.837874839142},0,0,{"$f":"IF(J4579=\"3\",ABS(I4579-Activos!$C$11),0)","v":0},0,0,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,-2653.472756792291,0]
[null,"MCU 111 (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-63665.53,{"$f":"+C4580/CostosyGastos!$D$7","v":-23151.101818181818},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I4580<=Activos!$C$8,\"1\",+IF(I4580<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2315.1101818181819,3496.7926249928869,3496.7926249928869,-2315.1101818181819,{"$f":"PV(wacc,H4580-(Activos!$C$8-E4580),M4580)","v":-13852.52262472401},0,0,{"$f":"IF(J4580=\"3\",ABS(I4580-Activos!$C$11),0)","v":0},0,0,-2315.1101818181819,-2315.1101818181819,-2315.1101818181819,-2315.1101818181819,-2315.1101818181819,-2315.1101818181819,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-74068.98,{"$f":"+C4581/CostosyGastos!$D$7","v":-26934.174545454545},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4581<=Activos!$C$8,\"1\",+IF(I4581<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2693.4163771784729,4068.1950699171684,4068.1950699171684,-2693.4163771784729,{"$f":"PV(wacc,H4581-(Activos!$C$8-E4581),M4581)","v":-13385.343793099802},0,0,{"$f":"IF(J4581=\"3\",ABS(I4581-Activos!$C$11),0)","v":0},0,0,-2693.4163771784729,-2693.4163771784729,-2693.4163771784729,-2693.4163771784729,-2693.4163771784729,-2693.4163771784729,0]
[null,"CONSTRUCCIÓN ALMACEN DMA AEROPUERTO DE AYACUCHO",-42765.04,{"$f":"+C4582/CostosyGastos!$D$7","v":-15550.923636363637},2009,"2010-12-09",2,20.000018706886472,2030.0000187068865,{"$f":"+IF(I4582<=Activos!$C$8,\"1\",+IF(I4582<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-777.54545454545462,1619.2408475092691,0,0,{"$f":"PV(wacc,H4582-(Activos!$C$8-E4582),M4582)","v":0},1619.2408475092691,-777.54545454545462,{"$f":"IF(J4582=\"3\",ABS(I4582-Activos!$C$11),0)","v":12.000018706886522},12016.23734197972,-14480.575696701875,-777.54545454545462,-777.54545454545462,-777.54545454545462,-777.54545454545462,-777.54545454545462,-777.54545454545462,-777.54545454545462]
[null,"CAMION CON PLATAFORMA (Incluye: Baranda rebatible).",-99663.02,{"$f":"+C4583/CostosyGastos!$D$7","v":-36241.098181818183},2008,"2009-01-31",3,5,2014,{"$f":"+IF(I4583<=Activos!$C$8,\"1\",+IF(I4583<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-7248.2196363636367,9148.3413004965059,9148.3413004965059,-7248.2196363636367,{"$f":"PV(wacc,H4583-(Activos!$C$8-E4583),M4583)","v":-8447.338623277532},0,0,{"$f":"IF(J4583=\"3\",ABS(I4583-Activos!$C$11),0)","v":0},0,0,-7248.2196363636367,-7248.2196363636367,0,0,0,0,0]
[null,"CASETA  PARA EQUIPO (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-97244,{"$f":"+C4584/CostosyGastos!$D$7","v":-35361.454545454544},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4584<=Activos!$C$8,\"1\",+IF(I4584<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3536.1454545454544,5341.0707807632843,5341.0707807632843,-3536.1454545454544,{"$f":"PV(wacc,H4584-(Activos!$C$8-E4584),M4584)","v":-13690.655391624545},0,0,{"$f":"IF(J4584=\"3\",ABS(I4584-Activos!$C$11),0)","v":0},0,0,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,0,0,0]
[null,"GABINETE (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-97244,{"$f":"+C4585/CostosyGastos!$D$7","v":-35361.454545454544},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4585<=Activos!$C$8,\"1\",+IF(I4585<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3536.1454545454544,5341.0707807632843,5341.0707807632843,-3536.1454545454544,{"$f":"PV(wacc,H4585-(Activos!$C$8-E4585),M4585)","v":-13690.655391624545},0,0,{"$f":"IF(J4585=\"3\",ABS(I4585-Activos!$C$11),0)","v":0},0,0,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,0,0,0]
[null,"RACK (VOR) (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-97244,{"$f":"+C4586/CostosyGastos!$D$7","v":-35361.454545454544},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4586<=Activos!$C$8,\"1\",+IF(I4586<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3536.1454545454544,5341.0707807632843,5341.0707807632843,-3536.1454545454544,{"$f":"PV(wacc,H4586-(Activos!$C$8-E4586),M4586)","v":-13690.655391624545},0,0,{"$f":"IF(J4586=\"3\",ABS(I4586-Activos!$C$11),0)","v":0},0,0,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,-3536.1454545454544,0,0,0]
[null,"REMODELACION DE LA CASA DE FUERZA DEL AEROPUERTO DE YURIMAGUAS",-53178.63,{"$f":"+C4587/CostosyGastos!$D$7","v":-19337.683636363636},2004,"2005-10-19",7,19.999999999999982,2025,{"$f":"+IF(I4587<=Activos!$C$8,\"1\",+IF(I4587<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-966.8841818181827,2013.5382224428749,0,0,{"$f":"PV(wacc,H4587-(Activos!$C$8-E4587),M4587)","v":0},2013.5382224428749,-966.8841818181827,{"$f":"IF(J4587=\"3\",ABS(I4587-Activos!$C$11),0)","v":7},10377.048253705978,-14942.267980189223,-966.8841818181827,-966.8841818181827,-966.8841818181827,-966.8841818181827,-966.8841818181827,-966.8841818181827,-966.8841818181827]
[null,"REMODELACION ESTACION NDV OYON",-66729.820000000007,{"$f":"+C4588/CostosyGastos!$D$7","v":-24265.389090909095},1999,"2000-09-29",12,19.999999999999982,2020,{"$f":"+IF(I4588<=Activos!$C$8,\"1\",+IF(I4588<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1213.2694545454558,2526.6360405812075,0,0,{"$f":"PV(wacc,H4588-(Activos!$C$8-E4588),M4588)","v":0},2526.6360405812075,-1213.2694545454558,{"$f":"IF(J4588=\"3\",ABS(I4588-Activos!$C$11),0)","v":2},4487.2878202584561,-13021.368961575599,-1213.2694545454558,-1213.2694545454558,-1213.2694545454558,-1213.2694545454558,-1213.2694545454558,-1213.2694545454558,-1213.2694545454558]
[null,"OBRAS  CIVILES INSTALACIÓN EQUIPO RADIO AYUDAS VOR LAS SALINAS.",-73478.2,{"$f":"+C4589/CostosyGastos!$D$7","v":-26719.345454545455},1997,"1998-12-31",14,19.999999999999982,2018,{"$f":"+IF(I4589<=Activos!$C$8,\"1\",+IF(I4589<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-1335.9672727272739,2782.1544898073166,2782.1544898073166,-1335.9672727272739,{"$f":"PV(wacc,H4589-(Activos!$C$8-E4589),M4589)","v":-11021.488017354652},0,0,{"$f":"IF(J4589=\"3\",ABS(I4589-Activos!$C$11),0)","v":0},0,0,-1335.9672727272739,-1335.9672727272739,-1335.9672727272739,-1335.9672727272739,-1335.9672727272739,-1335.9672727272739,0]
[null,"INSTALACION SISTEMAS AYUDAS LUMINOSAS AREQUIPA",-84217.77,{"$f":"+C4590/CostosyGastos!$D$7","v":-30624.643636363639},2006,"2007-02-11",5,10,2017,{"$f":"+IF(I4590<=Activos!$C$8,\"1\",+IF(I4590<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3062.4643636363639,4625.6125886228729,4625.6125886228729,-3062.4643636363639,{"$f":"PV(wacc,H4590-(Activos!$C$8-E4590),M4590)","v":-15219.369061975753},0,0,{"$f":"IF(J4590=\"3\",ABS(I4590-Activos!$C$11),0)","v":0},0,0,-3062.4643636363639,-3062.4643636363639,-3062.4643636363639,-3062.4643636363639,-3062.4643636363639,0,0]
[null,"EQUIPO RADIO ENLACE (RACK)",-124404.82,{"$f":"+C4591/CostosyGastos!$D$7","v":-45238.116363636364},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I4591<=Activos!$C$8,\"1\",+IF(I4591<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4523.8116363636364,6832.8632006922362,6832.8632006922362,-4523.8116363636364,{"$f":"PV(wacc,H4591-(Activos!$C$8-E4591),M4591)","v":-12135.116940271882},0,0,{"$f":"IF(J4591=\"3\",ABS(I4591-Activos!$C$11),0)","v":0},0,0,-4523.8116363636364,-4523.8116363636364,-4523.8116363636364,0,0,0,0]
[null,"EQUIPO RADIO ENLACE (RACK)",-124404.82,{"$f":"+C4592/CostosyGastos!$D$7","v":-45238.116363636364},2004,"2005-06-08",7,10,2015,{"$f":"+IF(I4592<=Activos!$C$8,\"1\",+IF(I4592<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4523.8116363636364,6832.8632006922362,6832.8632006922362,-4523.8116363636364,{"$f":"PV(wacc,H4592-(Activos!$C$8-E4592),M4592)","v":-12135.116940271882},0,0,{"$f":"IF(J4592=\"3\",ABS(I4592-Activos!$C$11),0)","v":0},0,0,-4523.8116363636364,-4523.8116363636364,-4523.8116363636364,0,0,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-82314.45,{"$f":"+C4593/CostosyGastos!$D$7","v":-29932.527272727271},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4593<=Activos!$C$8,\"1\",+IF(I4593<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2993.2515299716365,4521.0726497508576,4521.0726497508576,-2993.2515299716365,{"$f":"PV(wacc,H4593-(Activos!$C$8-E4593),M4593)","v":-14875.420349921438},0,0,{"$f":"IF(J4593=\"3\",ABS(I4593-Activos!$C$11),0)","v":0},0,0,-2993.2515299716365,-2993.2515299716365,-2993.2515299716365,-2993.2515299716365,-2993.2515299716365,-2993.2515299716365,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-82314.92,{"$f":"+C4594/CostosyGastos!$D$7","v":-29932.698181818181},2006,"2007-05-12",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4594<=Activos!$C$8,\"1\",+IF(I4594<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2993.268620873891,4521.0984642238373,4521.0984642238373,-2993.268620873891,{"$f":"PV(wacc,H4594-(Activos!$C$8-E4594),M4594)","v":-14875.505285768844},0,0,{"$f":"IF(J4594=\"3\",ABS(I4594-Activos!$C$11),0)","v":0},0,0,-2993.268620873891,-2993.268620873891,-2993.268620873891,-2993.268620873891,-2993.268620873891,-2993.268620873891,0]
[null,"SERVIDOR CPU (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-71439.8,{"$f":"+C4595/CostosyGastos!$D$7","v":-25978.109090909093},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I4595<=Activos!$C$8,\"1\",+IF(I4595<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2597.8109090909093,3923.7899342229125,3923.7899342229125,-2597.8109090909093,{"$f":"PV(wacc,H4595-(Activos!$C$8-E4595),M4595)","v":-15544.06985704444},0,0,{"$f":"IF(J4595=\"3\",ABS(I4595-Activos!$C$11),0)","v":0},0,0,-2597.8109090909093,-2597.8109090909093,-2597.8109090909093,-2597.8109090909093,-2597.8109090909093,-2597.8109090909093,0]
[null,"REMODELACION CIRCUITOS ELECTRICOS ARPTO HUANUCO 056",-56036.800000000003,{"$f":"+C4596/CostosyGastos!$D$7","v":-20377.018181818185},2004,"2005-12-28",7,19.999999999999982,2025,{"$f":"+IF(I4596<=Activos!$C$8,\"1\",+IF(I4596<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1018.8509090909101,2121.7590348489025,0,0,{"$f":"PV(wacc,H4596-(Activos!$C$8-E4596),M4596)","v":0},2121.7590348489025,-1018.8509090909101,{"$f":"IF(J4596=\"3\",ABS(I4596-Activos!$C$11),0)","v":7},10934.779207047477,-15745.363924423538,-1018.8509090909101,-1018.8509090909101,-1018.8509090909101,-1018.8509090909101,-1018.8509090909101,-1018.8509090909101,-1018.8509090909101]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-91843.59,{"$f":"+C4597/CostosyGastos!$D$7","v":-33397.66909090909},2005,"2006-12-06",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4597<=Activos!$C$8,\"1\",+IF(I4597<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3339.7655731841455,5044.455047733798,5044.455047733798,-3339.7655731841455,{"$f":"PV(wacc,H4597-(Activos!$C$8-E4597),M4597)","v":-12930.361727364549},0,0,{"$f":"IF(J4597=\"3\",ABS(I4597-Activos!$C$11),0)","v":0},0,0,-3339.7655731841455,-3339.7655731841455,-3339.7655731841455,-3339.7655731841455,-3339.7655731841455,0,0]
[null,"LMZG MHZ UPPER AIR SOUNDING SYSTEM UPGRADE",-69466.41,{"$f":"+C4598/CostosyGastos!$D$7","v":-25260.51272727273},2007,"2008-11-03",4,10,2018,{"$f":"+IF(I4598<=Activos!$C$8,\"1\",+IF(I4598<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2526.051272727273,3815.4026232520509,3815.4026232520509,-2526.051272727273,{"$f":"PV(wacc,H4598-(Activos!$C$8-E4598),M4598)","v":-15114.694186687118},0,0,{"$f":"IF(J4598=\"3\",ABS(I4598-Activos!$C$11),0)","v":0},0,0,-2526.051272727273,-2526.051272727273,-2526.051272727273,-2526.051272727273,-2526.051272727273,-2526.051272727273,0]
[null,"HABILITACION TORRE CONTROL PROVISIONAL AFIS  AEROPUERTO HUANUCO",-55173.62,{"$f":"+C4599/CostosyGastos!$D$7","v":-20063.134545454548},2007,"2008-05-09",4,19.999999999999982,2028,{"$f":"+IF(I4599<=Activos!$C$8,\"1\",+IF(I4599<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1003.1567272727283,2089.0758701481905,0,0,{"$f":"PV(wacc,H4599-(Activos!$C$8-E4599),M4599)","v":0},2089.0758701481905,-1003.1567272727283,{"$f":"IF(J4599=\"3\",ABS(I4599-Activos!$C$11),0)","v":10},13831.077036147064,-17560.045027573873,-1003.1567272727283,-1003.1567272727283,-1003.1567272727283,-1003.1567272727283,-1003.1567272727283,-1003.1567272727283,-1003.1567272727283]
[null,"MURO Y TECHADO DMA",-60670.48,{"$f":"+C4600/CostosyGastos!$D$7","v":-22061.992727272729},2005,"2006-04-20",6,19.999999999999982,2026,{"$f":"+IF(I4600<=Activos!$C$8,\"1\",+IF(I4600<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1103.0996363636375,2297.2071761524508,0,0,{"$f":"PV(wacc,H4600-(Activos!$C$8-E4600),M4600)","v":0},2297.2071761524508,-1103.0996363636375,{"$f":"IF(J4600=\"3\",ABS(I4600-Activos!$C$11),0)","v":8},13052.980657075943,-17862.254608699946,-1103.0996363636375,-1103.0996363636375,-1103.0996363636375,-1103.0996363636375,-1103.0996363636375,-1103.0996363636375,-1103.0996363636375]
[null,"SISTEMA ILS/DME INCREMENTO VALOR ",-258117.41,{"$f":"+C4601/CostosyGastos!$D$7","v":-93860.876363636358},2002,"2003-11-03",9,10,2013,{"$f":"+IF(I4601<=Activos!$C$8,\"1\",+IF(I4601<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9386.0876363636362,14176.950316289916,14176.950316289916,-9386.0876363636362,{"$f":"PV(wacc,H4601-(Activos!$C$8-E4601),M4601)","v":0},0,0,{"$f":"IF(J4601=\"3\",ABS(I4601-Activos!$C$11),0)","v":0},0,0,-9386.0876363636362,0,0,0,0,0,0]
[null,"GENERADOR DE SEÑALES PORTATIL (Incluye: 2 Tripode Stand, 2 manual se CD, 1 paquete de baterias, 1 Cargador, Antena Shield, Remoto IFR6000.)",-68308.179999999993,{"$f":"+C4602/CostosyGastos!$D$7","v":-24839.338181818181},2008,"2009-05-31",3,10,2019,{"$f":"+IF(I4602<=Activos!$C$8,\"1\",+IF(I4602<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2483.933818181818,3751.7875065311891,0,0,{"$f":"PV(wacc,H4602-(Activos!$C$8-E4602),M4602)","v":0},3751.7875065311891,-2483.933818181818,{"$f":"IF(J4602=\"3\",ABS(I4602-Activos!$C$11),0)","v":1},3464.3022673991154,-17188.11453897371,-2483.933818181818,-2483.933818181818,-2483.933818181818,-2483.933818181818,-2483.933818181818,-2483.933818181818,-2483.933818181818]
[null,"REMODELACION CASA DE FUERZA DEL AEROPUERTO DE PUERTO MALDONADO",-55856.72,{"$f":"+C4603/CostosyGastos!$D$7","v":-20311.534545454546},2009,"2010-06-03",2,19.999999999999982,2030,{"$f":"+IF(I4603<=Activos!$C$8,\"1\",+IF(I4603<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1015.5767272727282,2114.9405447317722,0,0,{"$f":"PV(wacc,H4603-(Activos!$C$8-E4603),M4603)","v":0},2114.9405447317722,-1015.5767272727282,{"$f":"IF(J4603=\"3\",ABS(I4603-Activos!$C$11),0)","v":12},15694.764583713337,-18913.51791685207,-1015.5767272727282,-1015.5767272727282,-1015.5767272727282,-1015.5767272727282,-1015.5767272727282,-1015.5767272727282,-1015.5767272727282]
[null,"ANALIZADOR DE COMUNICACIONES",-103500,{"$f":"+C4604/CostosyGastos!$D$7","v":-37636.36363636364},2005,"2006-12-30",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4604<=Activos!$C$8,\"1\",+IF(I4604<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3763.6348581818188,5684.6764966444389,5684.6764966444389,-3763.6348581818188,{"$f":"PV(wacc,H4604-(Activos!$C$8-E4604),M4604)","v":-14571.429958064913},0,0,{"$f":"IF(J4604=\"3\",ABS(I4604-Activos!$C$11),0)","v":0},0,0,-3763.6348581818188,-3763.6348581818188,-3763.6348581818188,-3763.6348581818188,-3763.6348581818188,0,0]
[null,"ANALIZADOR DE COMUNICACIONES",-103562,{"$f":"+C4605/CostosyGastos!$D$7","v":-37658.909090909088},2005,"2006-12-30",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4605<=Activos!$C$8,\"1\",+IF(I4605<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3765.8894027345455,5688.0818101013656,5688.0818101013656,-3765.8894027345455,{"$f":"PV(wacc,H4605-(Activos!$C$8-E4605),M4605)","v":-14580.158737363463},0,0,{"$f":"IF(J4605=\"3\",ABS(I4605-Activos!$C$11),0)","v":0},0,0,-3765.8894027345455,-3765.8894027345455,-3765.8894027345455,-3765.8894027345455,-3765.8894027345455,0,0]
[null,"MEJORAMIENTO SUMINISTRO ELECTRICO JUANJUI",-65331,{"$f":"+C4606/CostosyGastos!$D$7","v":-23756.727272727272},2005,"2006-05-17",6,19.999999999999982,2026,{"$f":"+IF(I4606<=Activos!$C$8,\"1\",+IF(I4606<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1187.8363636363647,2473.6715784219236,0,0,{"$f":"PV(wacc,H4606-(Activos!$C$8-E4606),M4606)","v":0},2473.6715784219236,-1187.8363636363647,{"$f":"IF(J4606=\"3\",ABS(I4606-Activos!$C$11),0)","v":8},14055.670555226006,-19234.378166135757,-1187.8363636363647,-1187.8363636363647,-1187.8363636363647,-1187.8363636363647,-1187.8363636363647,-1187.8363636363647,-1187.8363636363647]
[null,"SISTEMA ILS/DME INCREMENTO VALOR ",-258117.4,{"$f":"+C4607/CostosyGastos!$D$7","v":-93860.872727272726},2003,"2004-01-23",8,10,2014,{"$f":"+IF(I4607<=Activos!$C$8,\"1\",+IF(I4607<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9386.0872727272726,14176.949767045668,14176.949767045668,-9386.0872727272726,{"$f":"PV(wacc,H4607-(Activos!$C$8-E4607),M4607)","v":-13090.623905880151},0,0,{"$f":"IF(J4607=\"3\",ABS(I4607-Activos!$C$11),0)","v":0},0,0,-9386.0872727272726,-9386.0872727272726,0,0,0,0,0]
[null,"RED ALIMENTACION ELECTRICA SUB ESTACION VOR SIHUAS",-69041.37,{"$f":"+C4608/CostosyGastos!$D$7","v":-25105.952727272725},2004,"2005-04-30",7,19.999999999999982,2025,{"$f":"+IF(I4608<=Activos!$C$8,\"1\",+IF(I4608<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1255.2976363636374,2614.1598124062393,0,0,{"$f":"PV(wacc,H4608-(Activos!$C$8-E4608),M4608)","v":0},2614.1598124062393,-1255.2976363636374,{"$f":"IF(J4608=\"3\",ABS(I4608-Activos!$C$11),0)","v":7},13472.434848208164,-19399.421388993975,-1255.2976363636374,-1255.2976363636374,-1255.2976363636374,-1255.2976363636374,-1255.2976363636374,-1255.2976363636374,-1255.2976363636374]
[null,"EQUIPO DE LLAMADA SELECTIVA PARA ESTACION AERONAUTICA (DISPLAY)",-101662.6,{"$f":"+C4609/CostosyGastos!$D$7","v":-36968.218181818185},2006,"2007-12-31",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4609<=Activos!$C$8,\"1\",+IF(I4609<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3696.8203394530915,5583.7583846160851,5583.7583846160851,-3696.8203394530915,{"$f":"PV(wacc,H4609-(Activos!$C$8-E4609),M4609)","v":-18371.912937107922},0,0,{"$f":"IF(J4609=\"3\",ABS(I4609-Activos!$C$11),0)","v":0},0,0,-3696.8203394530915,-3696.8203394530915,-3696.8203394530915,-3696.8203394530915,-3696.8203394530915,-3696.8203394530915,0]
[null,"REPOTENCIACION DE LA SUB ESTACION ELECTRICA DEL AEROPUERTO PIURA",-69453.78,{"$f":"+C4610/CostosyGastos!$D$7","v":-25255.919999999998},2009,"2010-09-24",2,10,2020,{"$f":"+IF(I4610<=Activos!$C$8,\"1\",+IF(I4610<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2525.5919999999996,3814.7089277648115,0,0,{"$f":"PV(wacc,H4610-(Activos!$C$8-E4610),M4610)","v":0},3814.7089277648115,-2525.5919999999996,{"$f":"IF(J4610=\"3\",ABS(I4610-Activos!$C$11),0)","v":2},6774.8961997124898,-19659.631079281138,{"$f":"+IF($J4610=\"1\",0,IF(U$13<$I4610,$K4610,0))","v":-2525.5919999999996},-2525.5919999999996,-2525.5919999999996,-2525.5919999999996,-2525.5919999999996,-2525.5919999999996,-2525.5919999999996]
[null,"EQUIPO DE GPS - ESTACIÓN GPS BASE P.N. 67250-00",-74987.850000000006,{"$f":"+C4611/CostosyGastos!$D$7","v":-27268.309090909093},2008,"2009-07-02",3,10,2019,{"$f":"+IF(I4611<=Activos!$C$8,\"1\",+IF(I4611<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2726.8309090909092,4118.664540200527,0,0,{"$f":"PV(wacc,H4611-(Activos!$C$8-E4611),M4611)","v":0},4118.664540200527,-2726.8309090909092,{"$f":"IF(J4611=\"3\",ABS(I4611-Activos!$C$11),0)","v":1},3803.0669062238921,-18868.893225253254,-2726.8309090909092,-2726.8309090909092,-2726.8309090909092,-2726.8309090909092,-2726.8309090909092,-2726.8309090909092,-2726.8309090909092]
[null,"ESTACION DGPS DIFERENCIAL",-66663,{"$f":"+C4612/CostosyGastos!$D$7","v":-24241.090909090908},2009,"2010-08-31",2,10,2020,{"$f":"+IF(I4612<=Activos!$C$8,\"1\",+IF(I4612<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2424.1090909090908,3661.4269410762904,0,0,{"$f":"PV(wacc,H4612-(Activos!$C$8-E4612),M4612)","v":0},3661.4269410762904,-2424.1090909090908,{"$f":"IF(J4612=\"3\",ABS(I4612-Activos!$C$11),0)","v":2},6502.6684704768222,-18869.671119960909,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,{"$f":"+IF($J4612=\"1\",0,IF(Z$13<$I4612,$K4612,0))","v":-2424.1090909090908},-2424.1090909090908]
[null,"ESTACION DGPS DIFERENCIAL",-66663,{"$f":"+C4613/CostosyGastos!$D$7","v":-24241.090909090908},2009,"2010-08-31",2,10,2020,{"$f":"+IF(I4613<=Activos!$C$8,\"1\",+IF(I4613<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2424.1090909090908,3661.4269410762904,0,0,{"$f":"PV(wacc,H4613-(Activos!$C$8-E4613),M4613)","v":0},3661.4269410762904,-2424.1090909090908,{"$f":"IF(J4613=\"3\",ABS(I4613-Activos!$C$11),0)","v":2},6502.6684704768222,-18869.671119960909,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908,-2424.1090909090908]
[null,"TARAPOTO VOR",-114076.37,{"$f":"+C4614/CostosyGastos!$D$7","v":-41482.316363636361},2006,"2007-01-26",5,10,2017,{"$f":"+IF(I4614<=Activos!$C$8,\"1\",+IF(I4614<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4148.2316363636364,6265.5790237191104,6265.5790237191104,-4148.2316363636364,{"$f":"PV(wacc,H4614-(Activos!$C$8-E4614),M4614)","v":-20615.249920301841},0,0,{"$f":"IF(J4614=\"3\",ABS(I4614-Activos!$C$11),0)","v":0},0,0,-4148.2316363636364,-4148.2316363636364,-4148.2316363636364,-4148.2316363636364,-4148.2316363636364,0,0]
[null,"RADIO LINK(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4615/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4615<=Activos!$C$8,\"1\",+IF(I4615<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4615-(Activos!$C$8-E4615),M4615)","v":-19921.617686879865},0,0,{"$f":"IF(J4615=\"3\",ABS(I4615-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"TABLERO MANUAL(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4616/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4616<=Activos!$C$8,\"1\",+IF(I4616<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4616-(Activos!$C$8-E4616),M4616)","v":-19921.617686879865},0,0,{"$f":"IF(J4616=\"3\",ABS(I4616-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"TABLERO MANUAL(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4617/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4617<=Activos!$C$8,\"1\",+IF(I4617<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4617-(Activos!$C$8-E4617),M4617)","v":-19921.617686879865},0,0,{"$f":"IF(J4617=\"3\",ABS(I4617-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"CABINA  -CASETA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4618/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4618<=Activos!$C$8,\"1\",+IF(I4618<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4618-(Activos!$C$8-E4618),M4618)","v":-19921.617686879865},0,0,{"$f":"IF(J4618=\"3\",ABS(I4618-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"CABINA  -CASETA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4619/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4619<=Activos!$C$8,\"1\",+IF(I4619<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4619-(Activos!$C$8-E4619),M4619)","v":-19921.617686879865},0,0,{"$f":"IF(J4619=\"3\",ABS(I4619-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"CABINA  -CASETA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4620/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4620<=Activos!$C$8,\"1\",+IF(I4620<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4620-(Activos!$C$8-E4620),M4620)","v":-19921.617686879865},0,0,{"$f":"IF(J4620=\"3\",ABS(I4620-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"CABINA  -CASETA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4621/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4621<=Activos!$C$8,\"1\",+IF(I4621<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4621-(Activos!$C$8-E4621),M4621)","v":-19921.617686879865},0,0,{"$f":"IF(J4621=\"3\",ABS(I4621-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"CABINA  -CASETA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.8,{"$f":"+C4622/CostosyGastos!$D$7","v":-33294.109090909093},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4622<=Activos!$C$8,\"1\",+IF(I4622<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3329.4109090909092,5028.8144399834373,5028.8144399834373,-3329.4109090909092,{"$f":"PV(wacc,H4622-(Activos!$C$8-E4622),M4622)","v":-19921.617686879865},0,0,{"$f":"IF(J4622=\"3\",ABS(I4622-Activos!$C$11),0)","v":0},0,0,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,-3329.4109090909092,0]
[null,"TABLERO MANUAL(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-91558.82,{"$f":"+C4623/CostosyGastos!$D$7","v":-33294.116363636364},{"$f":"+YEAR(F4623)-1","v":2007},"2008-07-31",{"$f":"C$8-YEAR(F4623)","v":4},10,2018,{"$f":"+IF(I4623<=Activos!$C$8,\"1\",+IF(I4623<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J4623=\"1\",0,D4623/H4623)","v":-3329.4116363636363},{"$f":"IF(J4623=\"1\",PMT(wacc,G4623,D4623),PMT(wacc,H4623,D4623))","v":5028.8155384719366},5028.8155384719366,-3329.4116363636363,{"$f":"PV(wacc,H4623-(Activos!$C$8-E4623),M4623)","v":-19921.622038535344},{"$f":"+IF($J4623=\"3\",L4623,0)","v":0},{"$f":"+IF($J4623=\"3\",K4623,0)","v":0},{"$f":"IF(J4623=\"3\",ABS(I4623-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R4623,P4623)","v":0},{"$f":"PV(wacc,H4623-($C$8-E4623),P4623)","v":0},-3329.4116363636363,-3329.4116363636363,-3329.4116363636363,-3329.4116363636363,-3329.4116363636363,-3329.4116363636363,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-129473.03,{"$f":"+C4624/CostosyGastos!$D$7","v":-47081.101818181814},2005,"2006-08-25",6,10.000004000001599,{"$f":"+(YEAR(F4624)+H4624)","v":2016.0000040000016},{"$f":"+IF(I4624<=Activos!$C$8,\"1\",+IF(I4624<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4708.1082985741086,7111.2298607762341,{"$f":"+IF(J4624=\"2\",L4624,0)","v":7111.2298607762341},{"$f":"+IF(J4624=\"2\",K4624,0)","v":-4708.1082985741086},{"$f":"PV(wacc,H4624-(Activos!$C$8-E4624),M4624)","v":-18228.088773946252},0,0,{"$f":"IF(J4624=\"3\",ABS(I4624-Activos!$C$11),0)","v":0},0,0,-4708.1082985741086,-4708.1082985741086,-4708.1082985741086,-4708.1082985741086,-4708.1082985741086,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-130058.81,{"$f":"+C4625/CostosyGastos!$D$7","v":-47294.112727272724},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4625<=Activos!$C$8,\"1\",+IF(I4625<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4729.4093809627639,7143.4034820149227,7143.4034820149227,-4729.4093809627639,{"$f":"PV(wacc,H4625-(Activos!$C$8-E4625),M4625)","v":-18310.558843906012},0,0,{"$f":"IF(J4625=\"3\",ABS(I4625-Activos!$C$11),0)","v":0},0,0,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-130058.81,{"$f":"+C4626/CostosyGastos!$D$7","v":-47294.112727272724},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4626<=Activos!$C$8,\"1\",+IF(I4626<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4729.4093809627639,7143.4034820149227,7143.4034820149227,-4729.4093809627639,{"$f":"PV(wacc,H4626-(Activos!$C$8-E4626),M4626)","v":-18310.558843906012},0,0,{"$f":"IF(J4626=\"3\",ABS(I4626-Activos!$C$11),0)","v":0},0,0,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-130058.81,{"$f":"+C4627/CostosyGastos!$D$7","v":-47294.112727272724},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4627<=Activos!$C$8,\"1\",+IF(I4627<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4729.4093809627639,7143.4034820149227,7143.4034820149227,-4729.4093809627639,{"$f":"PV(wacc,H4627-(Activos!$C$8-E4627),M4627)","v":-18310.558843906012},0,0,{"$f":"IF(J4627=\"3\",ABS(I4627-Activos!$C$11),0)","v":0},0,0,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,-4729.4093809627639,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-131157.26,{"$f":"+C4628/CostosyGastos!$D$7","v":-47693.549090909095},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4628<=Activos!$C$8,\"1\",+IF(I4628<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4769.3530013489462,7203.7352008336584,7203.7352008336584,-4769.3530013489462,{"$f":"PV(wacc,H4628-(Activos!$C$8-E4628),M4628)","v":-18465.206063591388},0,0,{"$f":"IF(J4628=\"3\",ABS(I4628-Activos!$C$11),0)","v":0},0,0,-4769.3530013489462,-4769.3530013489462,-4769.3530013489462,-4769.3530013489462,-4769.3530013489462,0,0]
[null,"ANALIZADOR VECTORIAL",-78693.119999999995,{"$f":"+C4629/CostosyGastos!$D$7","v":-28615.679999999997},2008,"2009-10-31",3,10,2019,{"$f":"+IF(I4629<=Activos!$C$8,\"1\",+IF(I4629<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2861.5679999999998,4322.1743642702759,0,0,{"$f":"PV(wacc,H4629-(Activos!$C$8-E4629),M4629)","v":0},4322.1743642702759,-2861.5679999999998,{"$f":"IF(J4629=\"3\",ABS(I4629-Activos!$C$11),0)","v":1},3990.9825447656576,-19801.235518047804,-2861.5679999999998,-2861.5679999999998,-2861.5679999999998,-2861.5679999999998,-2861.5679999999998,-2861.5679999999998,-2861.5679999999998]
[null,"TEODOLITO",-79772,{"$f":"+C4630/CostosyGastos!$D$7","v":-29008},2008,"2009-09-30",3,10,2019,{"$f":"+IF(I4630<=Activos!$C$8,\"1\",+IF(I4630<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2900.8,4381.4312278706011,0,0,{"$f":"PV(wacc,H4630-(Activos!$C$8-E4630),M4630)","v":0},4381.4312278706011,-2900.8,{"$f":"IF(J4630=\"3\",ABS(I4630-Activos!$C$11),0)","v":1},4045.6987797795555,-20072.709783850354,-2900.8,-2900.8,-2900.8,-2900.8,-2900.8,-2900.8,-2900.8]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-123971.77,{"$f":"+C4631/CostosyGastos!$D$7","v":-45080.643636363639},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4631<=Activos!$C$8,\"1\",+IF(I4631<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4508.062560410619,6809.0763977430925,6809.0763977430925,-4508.062560410619,{"$f":"PV(wacc,H4631-(Activos!$C$8-E4631),M4631)","v":-17453.584186785825},0,0,{"$f":"IF(J4631=\"3\",ABS(I4631-Activos!$C$11),0)","v":0},0,0,-4508.062560410619,-4508.062560410619,-4508.062560410619,-4508.062560410619,-4508.062560410619,0,0]
[null,"REMODELACION CASA DE FUERZA DEL AEROPUERTO DE HUANUCO",-62859.38,{"$f":"+C4632/CostosyGastos!$D$7","v":-22857.956363636364},2010,"2011-09-12",1,80.00022908341181,2091.0002290834118,{"$f":"+IF(I4632<=Activos!$C$8,\"1\",+IF(I4632<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-285.72363636363639,1900.0965519227091,0,0,{"$f":"PV(wacc,H4632-(Activos!$C$8-E4632),M4632)","v":0},1900.0965519227091,-285.72363636363639,{"$f":"IF(J4632=\"3\",ABS(I4632-Activos!$C$11),0)","v":73.000229083411796},22828.886533319288,-22851.231902242471,-285.72363636363639,-285.72363636363639,-285.72363636363639,-285.72363636363639,-285.72363636363639,-285.72363636363639,-285.72363636363639]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-124557.54,{"$f":"+C4633/CostosyGastos!$D$7","v":-45293.650909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4633<=Activos!$C$8,\"1\",+IF(I4633<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4529.3632791630553,6841.2494697376769,6841.2494697376769,-4529.3632791630553,{"$f":"PV(wacc,H4633-(Activos!$C$8-E4633),M4633)","v":-17536.05284887796},0,0,{"$f":"IF(J4633=\"3\",ABS(I4633-Activos!$C$11),0)","v":0},0,0,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-124557.54,{"$f":"+C4634/CostosyGastos!$D$7","v":-45293.650909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4634<=Activos!$C$8,\"1\",+IF(I4634<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4529.3632791630553,6841.2494697376769,6841.2494697376769,-4529.3632791630553,{"$f":"PV(wacc,H4634-(Activos!$C$8-E4634),M4634)","v":-17536.05284887796},0,0,{"$f":"IF(J4634=\"3\",ABS(I4634-Activos!$C$11),0)","v":0},0,0,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-124557.54,{"$f":"+C4635/CostosyGastos!$D$7","v":-45293.650909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4635<=Activos!$C$8,\"1\",+IF(I4635<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4529.3632791630553,6841.2494697376769,6841.2494697376769,-4529.3632791630553,{"$f":"PV(wacc,H4635-(Activos!$C$8-E4635),M4635)","v":-17536.05284887796},0,0,{"$f":"IF(J4635=\"3\",ABS(I4635-Activos!$C$11),0)","v":0},0,0,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-124557.54,{"$f":"+C4636/CostosyGastos!$D$7","v":-45293.650909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4636<=Activos!$C$8,\"1\",+IF(I4636<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4529.3632791630553,6841.2494697376769,6841.2494697376769,-4529.3632791630553,{"$f":"PV(wacc,H4636-(Activos!$C$8-E4636),M4636)","v":-17536.05284887796},0,0,{"$f":"IF(J4636=\"3\",ABS(I4636-Activos!$C$11),0)","v":0},0,0,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,-4529.3632791630553,0,0]
[null,"CONFECCION BASES DE FUNDAC. DUCTOS ENERGIA RF Y SISTEMA REMOTO CHICLAYO (VOR)",-102391.17,{"$f":"+C4637/CostosyGastos!$D$7","v":-37233.152727272725},2007,"2008-01-18",4,10,2018,{"$f":"+IF(I4637<=Activos!$C$8,\"1\",+IF(I4637<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3723.3152727272727,5623.7761331821621,5623.7761331821621,-3723.3152727272727,{"$f":"PV(wacc,H4637-(Activos!$C$8-E4637),M4637)","v":-22278.554800328569},0,0,{"$f":"IF(J4637=\"3\",ABS(I4637-Activos!$C$11),0)","v":0},0,0,-3723.3152727272727,-3723.3152727272727,-3723.3152727272727,-3723.3152727272727,-3723.3152727272727,-3723.3152727272727,0]
[null,"CAMIONETA PANEL",-77890.880000000005,{"$f":"+C4638/CostosyGastos!$D$7","v":-28323.956363636364},2009,"2010-12-31",2,5,2015,{"$f":"+IF(I4638<=Activos!$C$8,\"1\",+IF(I4638<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5664.7912727272724,7149.8169976789522,7149.8169976789522,-5664.7912727272724,{"$f":"PV(wacc,H4638-(Activos!$C$8-E4638),M4638)","v":-12698.024652328424},0,0,{"$f":"IF(J4638=\"3\",ABS(I4638-Activos!$C$11),0)","v":0},0,0,-5664.7912727272724,-5664.7912727272724,-5664.7912727272724,0,0,0,0]
[null,"RVR-VISIBILIDAD Y TIEMPO PRESENTE (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-100045.64,{"$f":"+C4639/CostosyGastos!$D$7","v":-36380.232727272727},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I4639<=Activos!$C$8,\"1\",+IF(I4639<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3638.0232727272728,5494.9492467068658,5494.9492467068658,-3638.0232727272728,{"$f":"PV(wacc,H4639-(Activos!$C$8-E4639),M4639)","v":-21768.207876459892},0,0,{"$f":"IF(J4639=\"3\",ABS(I4639-Activos!$C$11),0)","v":0},0,0,-3638.0232727272728,-3638.0232727272728,-3638.0232727272728,-3638.0232727272728,-3638.0232727272728,-3638.0232727272728,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-125655.99,{"$f":"+C4640/CostosyGastos!$D$7","v":-45693.087272727273},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4640<=Activos!$C$8,\"1\",+IF(I4640<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4569.3068995492367,6901.5811885564117,6901.5811885564117,-4569.3068995492367,{"$f":"PV(wacc,H4640-(Activos!$C$8-E4640),M4640)","v":-17690.700068563336},0,0,{"$f":"IF(J4640=\"3\",ABS(I4640-Activos!$C$11),0)","v":0},0,0,-4569.3068995492367,-4569.3068995492367,-4569.3068995492367,-4569.3068995492367,-4569.3068995492367,0,0]
[null,"CONSTRUCCION CASA FUERZA AERÓDROMO PUERTO ESPERANZA PUCALLPA",-80784.58,{"$f":"+C4641/CostosyGastos!$D$7","v":-29376.210909090911},2004,"2005-05-28",7,19.999999999999982,2025,{"$f":"+IF(I4641<=Activos!$C$8,\"1\",+IF(I4641<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1468.8105454545469,3058.8008682057857,0,0,{"$f":"PV(wacc,H4641-(Activos!$C$8-E4641),M4641)","v":0},3058.8008682057857,-1468.8105454545469,{"$f":"IF(J4641=\"3\",ABS(I4641-Activos!$C$11),0)","v":7},15763.954145027259,-22699.058682539111,-1468.8105454545469,-1468.8105454545469,-1468.8105454545469,-1468.8105454545469,-1468.8105454545469,-1468.8105454545469,-1468.8105454545469]
[null,"EQUIPO DE AIRE ACONDICIONADO MARCA: CARRIER TIPO SPLIT DE 480,000 BTU/HR",-94336.51,{"$f":"+C4642/CostosyGastos!$D$7","v":-34304.185454545455},2007,"2008-10-09",4,10,2018,{"$f":"+IF(I4642<=Activos!$C$8,\"1\",+IF(I4642<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3430.4185454545454,5181.3785644377376,5181.3785644377376,-3430.4185454545454,{"$f":"PV(wacc,H4642-(Activos!$C$8-E4642),M4642)","v":-20525.99953401005},0,0,{"$f":"IF(J4642=\"3\",ABS(I4642-Activos!$C$11),0)","v":0},0,0,-3430.4185454545454,-3430.4185454545454,-3430.4185454545454,-3430.4185454545454,-3430.4185454545454,-3430.4185454545454,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-139403.20000000001,{"$f":"+C4643/CostosyGastos!$D$7","v":-50692.072727272731},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4643<=Activos!$C$8,\"1\",+IF(I4643<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5069.2052450443643,7656.6385951403281,7656.6385951403281,-5069.2052450443643,{"$f":"PV(wacc,H4643-(Activos!$C$8-E4643),M4643)","v":-19626.125263092894},0,0,{"$f":"IF(J4643=\"3\",ABS(I4643-Activos!$C$11),0)","v":0},0,0,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-139403.20000000001,{"$f":"+C4644/CostosyGastos!$D$7","v":-50692.072727272731},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4644<=Activos!$C$8,\"1\",+IF(I4644<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5069.2052450443643,7656.6385951403281,7656.6385951403281,-5069.2052450443643,{"$f":"PV(wacc,H4644-(Activos!$C$8-E4644),M4644)","v":-19626.125263092894},0,0,{"$f":"IF(J4644=\"3\",ABS(I4644-Activos!$C$11),0)","v":0},0,0,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,-5069.2052450443643,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-133901.93,{"$f":"+C4645/CostosyGastos!$D$7","v":-48691.610909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4645<=Activos!$C$8,\"1\",+IF(I4645<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4869.1591432446548,7354.4845828630805,7354.4845828630805,-4869.1591432446548,{"$f":"PV(wacc,H4645-(Activos!$C$8-E4645),M4645)","v":-18851.619268064842},0,0,{"$f":"IF(J4645=\"3\",ABS(I4645-Activos!$C$11),0)","v":0},0,0,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-133901.93,{"$f":"+C4646/CostosyGastos!$D$7","v":-48691.610909090909},2005,"2006-12-18",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4646<=Activos!$C$8,\"1\",+IF(I4646<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4869.1591432446548,7354.4845828630805,7354.4845828630805,-4869.1591432446548,{"$f":"PV(wacc,H4646-(Activos!$C$8-E4646),M4646)","v":-18851.619268064842},0,0,{"$f":"IF(J4646=\"3\",ABS(I4646-Activos!$C$11),0)","v":0},0,0,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,-4869.1591432446548,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-135164.99,{"$f":"+C4647/CostosyGastos!$D$7","v":-49150.905454545449},2005,"2006-12-14",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4647<=Activos!$C$8,\"1\",+IF(I4647<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4915.0885794183268,7423.8574089099557,7423.8574089099557,-4915.0885794183268,{"$f":"PV(wacc,H4647-(Activos!$C$8-E4647),M4647)","v":-19029.441396787865},0,0,{"$f":"IF(J4647=\"3\",ABS(I4647-Activos!$C$11),0)","v":0},0,0,-4915.0885794183268,-4915.0885794183268,-4915.0885794183268,-4915.0885794183268,-4915.0885794183268,0,0]
[null,"EQUIPO DE RAYOS \"X\" PARA INSPECCION DE EQUIPAJES (EQUIPO DE RAYOS \"X\")",-226023.78,{"$f":"+C4648/CostosyGastos!$D$7","v":-82190.465454545454},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I4648<=Activos!$C$8,\"1\",+IF(I4648<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8219.0465454545447,12414.226143676409,12414.226143676409,-8219.0465454545447,{"$f":"PV(wacc,H4648-(Activos!$C$8-E4648),M4648)","v":-11462.971104487322},0,0,{"$f":"IF(J4648=\"3\",ABS(I4648-Activos!$C$11),0)","v":0},0,0,-8219.0465454545447,-8219.0465454545447,0,0,0,0,0]
[null,"EQUIPO DE RAYOS \"X\" PARA INSPECCION DE EQUIPAJES (EQUIPO DE RAYOS \"X\")",-226023.78,{"$f":"+C4649/CostosyGastos!$D$7","v":-82190.465454545454},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I4649<=Activos!$C$8,\"1\",+IF(I4649<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8219.0465454545447,12414.226143676409,12414.226143676409,-8219.0465454545447,{"$f":"PV(wacc,H4649-(Activos!$C$8-E4649),M4649)","v":-11462.971104487322},0,0,{"$f":"IF(J4649=\"3\",ABS(I4649-Activos!$C$11),0)","v":0},0,0,-8219.0465454545447,-8219.0465454545447,0,0,0,0,0]
[null,"EQUIPO DE RAYOS \"X\" PARA INSPECCION DE EQUIPAJES (EQUIPO DE RAYOS \"X\")",-226023.78,{"$f":"+C4650/CostosyGastos!$D$7","v":-82190.465454545454},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I4650<=Activos!$C$8,\"1\",+IF(I4650<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8219.0465454545447,12414.226143676409,12414.226143676409,-8219.0465454545447,{"$f":"PV(wacc,H4650-(Activos!$C$8-E4650),M4650)","v":-11462.971104487322},0,0,{"$f":"IF(J4650=\"3\",ABS(I4650-Activos!$C$11),0)","v":0},0,0,-8219.0465454545447,-8219.0465454545447,0,0,0,0,0]
[null,"EQUIPO DE RAYOS \"X\" PARA INSPECCION DE EQUIPAJES( EQUIPO DE RAYOS X)",-226023.78,{"$f":"+C4651/CostosyGastos!$D$7","v":-82190.465454545454},2003,"2004-12-21",8,10,2014,{"$f":"+IF(I4651<=Activos!$C$8,\"1\",+IF(I4651<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8219.0465454545447,12414.226143676409,12414.226143676409,-8219.0465454545447,{"$f":"PV(wacc,H4651-(Activos!$C$8-E4651),M4651)","v":-11462.971104487322},0,0,{"$f":"IF(J4651=\"3\",ABS(I4651-Activos!$C$11),0)","v":0},0,0,-8219.0465454545447,-8219.0465454545447,0,0,0,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-118023.1,{"$f":"+C4652/CostosyGastos!$D$7","v":-42917.490909090913},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4652<=Activos!$C$8,\"1\",+IF(I4652<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4291.7473742094553,6482.3492041653744,6482.3492041653744,-4291.7473742094553,{"$f":"PV(wacc,H4652-(Activos!$C$8-E4652),M4652)","v":-21328.493642377653},0,0,{"$f":"IF(J4652=\"3\",ABS(I4652-Activos!$C$11),0)","v":0},0,0,-4291.7473742094553,-4291.7473742094553,-4291.7473742094553,-4291.7473742094553,-4291.7473742094553,-4291.7473742094553,0]
[null,"CONSTRUCCION DEL CERCO PERIMETRICO EN LA ESTACION DE VENTANILLA   COMP 1457,V40-412,FACT N- 60 DEL 2",-144300.24,{"$f":"+C4653/CostosyGastos!$D$7","v":-52472.814545454545},1995,"1996-12-31",16,19.999999999999982,2016,{"$f":"+IF(I4653<=Activos!$C$8,\"1\",+IF(I4653<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-2623.6407272727297,5463.737007660412,5463.737007660412,-2623.6407272727297,{"$f":"PV(wacc,H4653-(Activos!$C$8-E4653),M4653)","v":-14005.083173912615},0,0,{"$f":"IF(J4653=\"3\",ABS(I4653-Activos!$C$11),0)","v":0},0,0,-2623.6407272727297,-2623.6407272727297,-2623.6407272727297,-2623.6407272727297,0,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-118608.85,{"$f":"+C4654/CostosyGastos!$D$7","v":-43130.490909090913},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4654<=Activos!$C$8,\"1\",+IF(I4654<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4313.0473656894555,6514.521177671746,6514.521177671746,-4313.0473656894555,{"$f":"PV(wacc,H4654-(Activos!$C$8-E4654),M4654)","v":-21434.3472011388},0,0,{"$f":"IF(J4654=\"3\",ABS(I4654-Activos!$C$11),0)","v":0},0,0,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-118608.85,{"$f":"+C4655/CostosyGastos!$D$7","v":-43130.490909090913},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4655<=Activos!$C$8,\"1\",+IF(I4655<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4313.0473656894555,6514.521177671746,6514.521177671746,-4313.0473656894555,{"$f":"PV(wacc,H4655-(Activos!$C$8-E4655),M4655)","v":-21434.3472011388},0,0,{"$f":"IF(J4655=\"3\",ABS(I4655-Activos!$C$11),0)","v":0},0,0,-4313.0473656894555,-4313.0473656894555,{"$f":"+IF($J4655=\"1\",0,IF(W$13<$I4655,$K4655,0))","v":-4313.0473656894555},-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-118608.85,{"$f":"+C4656/CostosyGastos!$D$7","v":-43130.490909090913},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4656<=Activos!$C$8,\"1\",+IF(I4656<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4313.0473656894555,6514.521177671746,6514.521177671746,-4313.0473656894555,{"$f":"PV(wacc,H4656-(Activos!$C$8-E4656),M4656)","v":-21434.3472011388},0,0,{"$f":"IF(J4656=\"3\",ABS(I4656-Activos!$C$11),0)","v":0},0,0,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,-4313.0473656894555,0]
[null,"ANTENA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-106818.6,{"$f":"+C4657/CostosyGastos!$D$7","v":-38843.127272727274},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4657<=Activos!$C$8,\"1\",+IF(I4657<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3884.3127272727274,5866.9501799806776,5866.9501799806776,-3884.3127272727274,{"$f":"PV(wacc,H4657-(Activos!$C$8-E4657),M4657)","v":-23241.887301359846},0,0,{"$f":"IF(J4657=\"3\",ABS(I4657-Activos!$C$11),0)","v":0},0,0,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,0]
[null,"ANTENA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-106818.6,{"$f":"+C4658/CostosyGastos!$D$7","v":-38843.127272727274},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4658<=Activos!$C$8,\"1\",+IF(I4658<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3884.3127272727274,5866.9501799806776,5866.9501799806776,-3884.3127272727274,{"$f":"PV(wacc,H4658-(Activos!$C$8-E4658),M4658)","v":-23241.887301359846},0,0,{"$f":"IF(J4658=\"3\",ABS(I4658-Activos!$C$11),0)","v":0},0,0,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,0]
[null,"ANTENA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-106818.6,{"$f":"+C4659/CostosyGastos!$D$7","v":-38843.127272727274},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4659<=Activos!$C$8,\"1\",+IF(I4659<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3884.3127272727274,5866.9501799806776,5866.9501799806776,-3884.3127272727274,{"$f":"PV(wacc,H4659-(Activos!$C$8-E4659),M4659)","v":-23241.887301359846},0,0,{"$f":"IF(J4659=\"3\",ABS(I4659-Activos!$C$11),0)","v":0},0,0,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,0]
[null,"ANTENA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-106818.6,{"$f":"+C4660/CostosyGastos!$D$7","v":-38843.127272727274},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4660<=Activos!$C$8,\"1\",+IF(I4660<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3884.3127272727274,5866.9501799806776,5866.9501799806776,-3884.3127272727274,{"$f":"PV(wacc,H4660-(Activos!$C$8-E4660),M4660)","v":-23241.887301359846},0,0,{"$f":"IF(J4660=\"3\",ABS(I4660-Activos!$C$11),0)","v":0},0,0,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,0]
[null,"ANTENA(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-106818.6,{"$f":"+C4661/CostosyGastos!$D$7","v":-38843.127272727274},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4661<=Activos!$C$8,\"1\",+IF(I4661<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3884.3127272727274,5866.9501799806776,5866.9501799806776,-3884.3127272727274,{"$f":"PV(wacc,H4661-(Activos!$C$8-E4661),M4661)","v":-23241.887301359846},0,0,{"$f":"IF(J4661=\"3\",ABS(I4661-Activos!$C$11),0)","v":0},0,0,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,-3884.3127272727274,0]
[null,"CEILOMETRO  (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-113720,{"$f":"+C4662/CostosyGastos!$D$7","v":-41352.727272727272},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I4662<=Activos!$C$8,\"1\",+IF(I4662<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4135.272727272727,6246.0056063962884,6246.0056063962884,-4135.272727272727,{"$f":"PV(wacc,H4662-(Activos!$C$8-E4662),M4662)","v":-24743.513057750628},0,0,{"$f":"IF(J4662=\"3\",ABS(I4662-Activos!$C$11),0)","v":0},0,0,-4135.272727272727,-4135.272727272727,-4135.272727272727,-4135.272727272727,-4135.272727272727,-4135.272727272727,0]
[null,"ANALIZADOR DE COMUNICACIONES",-110000,{"$f":"+C4663/CostosyGastos!$D$7","v":-40000},2007,"2008-07-02",4,10,2018,{"$f":"+IF(I4663<=Activos!$C$8,\"1\",+IF(I4663<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4000,6041.6867455468837,6041.6867455468837,-4000,{"$f":"PV(wacc,H4663-(Activos!$C$8-E4663),M4663)","v":-23934.105138520656},0,0,{"$f":"IF(J4663=\"3\",ABS(I4663-Activos!$C$11),0)","v":0},0,0,-4000,-4000,-4000,-4000,-4000,-4000,0]
[null,"GRUPO ELECTROGENO DE 500KW",-223914.38,{"$f":"+C4664/CostosyGastos!$D$7","v":-81423.410909090904},2004,"2005-04-05",7,10.000004000001599,2015.0000040000016,{"$f":"+IF(I4664<=Activos!$C$8,\"1\",+IF(I4664<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-8142.3378339726551,12298.365345378854,12298.365345378854,-8142.3378339726551,{"$f":"PV(wacc,H4664-(Activos!$C$8-E4664),M4664)","v":-21841.850565085668},0,0,{"$f":"IF(J4664=\"3\",ABS(I4664-Activos!$C$11),0)","v":0},0,0,-8142.3378339726551,-8142.3378339726551,-8142.3378339726551,-8142.3378339726551,0,0,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE (AYUDAS LUMINOSAS)",-127953.24,{"$f":"+C4665/CostosyGastos!$D$7","v":-46528.450909090912},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4665<=Activos!$C$8,\"1\",+IF(I4665<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4652.8432297710551,7027.7562907971496,7027.7562907971496,-4652.8432297710551,{"$f":"PV(wacc,H4665-(Activos!$C$8-E4665),M4665)","v":-23123.014612068499},0,0,{"$f":"IF(J4665=\"3\",ABS(I4665-Activos!$C$11),0)","v":0},0,0,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-127953.24,{"$f":"+C4666/CostosyGastos!$D$7","v":-46528.450909090912},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4666<=Activos!$C$8,\"1\",+IF(I4666<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4652.8432297710551,7027.7562907971496,7027.7562907971496,-4652.8432297710551,{"$f":"PV(wacc,H4666-(Activos!$C$8-E4666),M4666)","v":-23123.014612068499},0,0,{"$f":"IF(J4666=\"3\",ABS(I4666-Activos!$C$11),0)","v":0},0,0,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,-4652.8432297710551,0]
[null,"AMPLIACION CARGA CAMBIO DE NIVEL DE TENSION - NASCA",-107109.34,{"$f":"+C4667/CostosyGastos!$D$7","v":-38948.850909090906},2002,"2003-08-21",9,19.999999999999982,2023,{"$f":"+IF(I4667<=Activos!$C$8,\"1\",+IF(I4667<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1947.4425454545471,4055.5529555881658,0,0,{"$f":"PV(wacc,H4667-(Activos!$C$8-E4667),M4667)","v":0},4055.5529555881658,-1947.4425454545471,{"$f":"IF(J4667=\"3\",ABS(I4667-Activos!$C$11),0)","v":5},16066.048261345117,-26850.468264197021,-1947.4425454545471,-1947.4425454545471,-1947.4425454545471,-1947.4425454545471,-1947.4425454545471,-1947.4425454545471,-1947.4425454545471]
[null,"CELDA DE DISTRIBUCION 10KV",-90000,{"$f":"+C4668/CostosyGastos!$D$7","v":-32727.272727272728},2009,"2010-05-31",2,10,2020,{"$f":"+IF(I4668<=Activos!$C$8,\"1\",+IF(I4668<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3272.727272727273,4943.1982463565419,0,0,{"$f":"PV(wacc,H4668-(Activos!$C$8-E4668),M4668)","v":0},4943.1982463565419,-3272.727272727273,{"$f":"IF(J4668=\"3\",ABS(I4668-Activos!$C$11),0)","v":2},8779.0852848343784,-25475.457162091141,-3272.727272727273,-3272.727272727273,-3272.727272727273,-3272.727272727273,-3272.727272727273,-3272.727272727273,-3272.727272727273]
[null,"UHF (DME)",-431105.77,{"$f":"+C4669/CostosyGastos!$D$7","v":-156765.73454545456},2002,"2003-10-24",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I4669<=Activos!$C$8,\"1\",+IF(I4669<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15676.567183916075,23678.230321611623,23678.230321611623,-15676.567183916075,{"$f":"PV(wacc,H4669-(Activos!$C$8-E4669),M4669)","v":-9.0987788449935034E-2},0,0,{"$f":"IF(J4669=\"3\",ABS(I4669-Activos!$C$11),0)","v":0},0,0,-15676.567183916075,-15676.567183916075,0,0,0,0,0]
[null,"PANEL DE CONTROL(AYUDAS LUMINOSAS)",-164566.01,{"$f":"+C4670/CostosyGastos!$D$7","v":-59842.185454545455},2005,"2006-08-25",6,10.000004000001599,2016.0000040000016,{"$f":"+IF(I4670<=Activos!$C$8,\"1\",+IF(I4670<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5984.2161517671275,9038.6911033193574,9038.6911033193574,-5984.2161517671275,{"$f":"PV(wacc,H4670-(Activos!$C$8-E4670),M4670)","v":-23168.715827953718},0,0,{"$f":"IF(J4670=\"3\",ABS(I4670-Activos!$C$11),0)","v":0},0,0,-5984.2161517671275,-5984.2161517671275,-5984.2161517671275,-5984.2161517671275,-5984.2161517671275,0,0]
[null,"REMODELACION CASA DE FUERZA Y GUARDIANIA DE LA ESTACION VOR SALINAS",-86806.1,{"$f":"+C4671/CostosyGastos!$D$7","v":-31565.854545454549},2009,"2010-01-15",2,19.999999999999982,2030,{"$f":"+IF(I4671<=Activos!$C$8,\"1\",+IF(I4671<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-1578.2927272727288,3286.7977285461934,0,0,{"$f":"PV(wacc,H4671-(Activos!$C$8-E4671),M4671)","v":0},3286.7977285461934,-1578.2927272727288,{"$f":"IF(J4671=\"3\",ABS(I4671-Activos!$C$11),0)","v":12},24391.000830880839,-29393.217640456736,-1578.2927272727288,-1578.2927272727288,-1578.2927272727288,-1578.2927272727288,-1578.2927272727288,-1578.2927272727288,-1578.2927272727288]
[null,"UHF (DME)",-431105.77,{"$f":"+C4672/CostosyGastos!$D$7","v":-156765.73454545456},2002,"2003-10-24",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I4672<=Activos!$C$8,\"1\",+IF(I4672<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15676.567183916075,23678.230321611623,23678.230321611623,-15676.567183916075,{"$f":"PV(wacc,H4672-(Activos!$C$8-E4672),M4672)","v":-9.0987788449935034E-2},0,0,{"$f":"IF(J4672=\"3\",ABS(I4672-Activos!$C$11),0)","v":0},0,0,-15676.567183916075,-15676.567183916075,0,0,0,0,0]
[null,"UHF (DME)",-431105.77,{"$f":"+C4673/CostosyGastos!$D$7","v":-156765.73454545456},2003,"2004-01-23",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I4673<=Activos!$C$8,\"1\",+IF(I4673<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15676.567183916075,23678.230321611623,23678.230321611623,-15676.567183916075,{"$f":"PV(wacc,H4673-(Activos!$C$8-E4673),M4673)","v":-21863.941403280951},0,0,{"$f":"IF(J4673=\"3\",ABS(I4673-Activos!$C$11),0)","v":0},0,0,-15676.567183916075,-15676.567183916075,-15676.567183916075,0,0,0,0]
[null,"GRUPO ELECTROGENO DE 250 KW",-148836.48000000001,{"$f":"+C4674/CostosyGastos!$D$7","v":-54122.356363636369},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4674<=Activos!$C$8,\"1\",+IF(I4674<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5412.2334714693825,8174.7559391235745,8174.7559391235745,-5412.2334714693825,{"$f":"PV(wacc,H4674-(Activos!$C$8-E4674),M4674)","v":-26896.920326900992},0,0,{"$f":"IF(J4674=\"3\",ABS(I4674-Activos!$C$11),0)","v":0},0,0,{"$f":"+IF($J4674=\"1\",0,IF(U$13<$I4674,$K4674,0))","v":-5412.2334714693825},-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,0]
[null,"GRUPO ELECTROGENO DE 250 KW.",-148836.48000000001,{"$f":"+C4675/CostosyGastos!$D$7","v":-54122.356363636369},2006,"2007-07-26",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4675<=Activos!$C$8,\"1\",+IF(I4675<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5412.2334714693825,8174.7559391235745,8174.7559391235745,-5412.2334714693825,{"$f":"PV(wacc,H4675-(Activos!$C$8-E4675),M4675)","v":-26896.920326900992},0,0,{"$f":"IF(J4675=\"3\",ABS(I4675-Activos!$C$11),0)","v":0},0,0,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,-5412.2334714693825,0]
[null,"MASTIL TELESCOPICO RETRACTIL",-107171.43,{"$f":"+C4676/CostosyGastos!$D$7","v":-38971.429090909085},2008,"2009-11-30",3,10,2019,{"$f":"+IF(I4676<=Activos!$C$8,\"1\",+IF(I4676<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3897.1429090909087,5886.3291648391423,0,0,{"$f":"PV(wacc,H4676-(Activos!$C$8-E4676),M4676)","v":0},5886.3291648391423,-3897.1429090909087,{"$f":"IF(J4676=\"3\",ABS(I4676-Activos!$C$11),0)","v":1},5435.2820987091955,-26967.118932836493,-3897.1429090909087,-3897.1429090909087,-3897.1429090909087,-3897.1429090909087,-3897.1429090909087,-3897.1429090909087,-3897.1429090909087]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-151352.98000000001,{"$f":"+C4677/CostosyGastos!$D$7","v":-55037.447272727273},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4677<=Activos!$C$8,\"1\",+IF(I4677<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5503.7425257748364,8312.9732183873984,8312.9732183873984,-5503.7425257748364,{"$f":"PV(wacc,H4677-(Activos!$C$8-E4677),M4677)","v":-27351.688539658015},0,0,{"$f":"IF(J4677=\"3\",ABS(I4677-Activos!$C$11),0)","v":0},0,0,-5503.7425257748364,-5503.7425257748364,-5503.7425257748364,-5503.7425257748364,-5503.7425257748364,-5503.7425257748364,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-151938.51999999999,{"$f":"+C4678/CostosyGastos!$D$7","v":-55250.370909090903},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4678<=Activos!$C$8,\"1\",+IF(I4678<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5525.0348808942545,8345.1336577675429,8345.1336577675429,-5525.0348808942545,{"$f":"PV(wacc,H4678-(Activos!$C$8-E4678),M4678)","v":-27457.504148359676},0,0,{"$f":"IF(J4678=\"3\",ABS(I4678-Activos!$C$11),0)","v":0},0,0,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-151938.51999999999,{"$f":"+C4679/CostosyGastos!$D$7","v":-55250.370909090903},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4679<=Activos!$C$8,\"1\",+IF(I4679<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5525.0348808942545,8345.1336577675429,8345.1336577675429,-5525.0348808942545,{"$f":"PV(wacc,H4679-(Activos!$C$8-E4679),M4679)","v":-27457.504148359676},0,0,{"$f":"IF(J4679=\"3\",ABS(I4679-Activos!$C$11),0)","v":0},0,0,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-151938.51999999999,{"$f":"+C4680/CostosyGastos!$D$7","v":-55250.370909090903},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4680<=Activos!$C$8,\"1\",+IF(I4680<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5525.0348808942545,8345.1336577675429,8345.1336577675429,-5525.0348808942545,{"$f":"PV(wacc,H4680-(Activos!$C$8-E4680),M4680)","v":-27457.504148359676},0,0,{"$f":"IF(J4680=\"3\",ABS(I4680-Activos!$C$11),0)","v":0},0,0,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,-5525.0348808942545,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-153036.97,{"$f":"+C4681/CostosyGastos!$D$7","v":-55649.807272727274},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4681<=Activos!$C$8,\"1\",+IF(I4681<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5564.9785012804368,8405.4653765862804,8405.4653765862804,-5564.9785012804368,{"$f":"PV(wacc,H4681-(Activos!$C$8-E4681),M4681)","v":-27656.01006662034},0,0,{"$f":"IF(J4681=\"3\",ABS(I4681-Activos!$C$11),0)","v":0},0,0,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-153036.97,{"$f":"+C4682/CostosyGastos!$D$7","v":-55649.807272727274},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4682<=Activos!$C$8,\"1\",+IF(I4682<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5564.9785012804368,8405.4653765862804,8405.4653765862804,-5564.9785012804368,{"$f":"PV(wacc,H4682-(Activos!$C$8-E4682),M4682)","v":-27656.01006662034},0,0,{"$f":"IF(J4682=\"3\",ABS(I4682-Activos!$C$11),0)","v":0},0,0,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,-5564.9785012804368,0]
[null,"TORRE DE CONTROL                                                  COMP 870,V40-309,CONTRATO DE EJECU",-170435.19,{"$f":"+C4683/CostosyGastos!$D$7","v":-61976.432727272731},1996,"1997-09-30",15,19.999999999999982,2017,{"$f":"+IF(I4683<=Activos!$C$8,\"1\",+IF(I4683<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3098.8216363636393,6453.30219139368,6453.30219139368,-3098.8216363636393,{"$f":"PV(wacc,H4683-(Activos!$C$8-E4683),M4683)","v":-21232.903931653585},0,0,{"$f":"IF(J4683=\"3\",ABS(I4683-Activos!$C$11),0)","v":0},0,0,-3098.8216363636393,-3098.8216363636393,-3098.8216363636393,-3098.8216363636393,-3098.8216363636393,0,0]
[null,"OBRAS CIVILES PARA NUEVA ESTACION VOR PUERTO MALDONADO",-125047.06,{"$f":"+C4684/CostosyGastos!$D$7","v":-45471.65818181818},2008,"2009-06-16",3,10,2019,{"$f":"+IF(I4684<=Activos!$C$8,\"1\",+IF(I4684<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4547.1658181818184,6868.1378633782369,0,0,{"$f":"PV(wacc,H4684-(Activos!$C$8-E4684),M4684)","v":0},6868.1378633782369,-4547.1658181818184,{"$f":"IF(J4684=\"3\",ABS(I4684-Activos!$C$11),0)","v":1},6341.8585225018915,-31465.09232191398,-4547.1658181818184,-4547.1658181818184,-4547.1658181818184,-4547.1658181818184,-4547.1658181818184,-4547.1658181818184,-4547.1658181818184]
[null,"ESTACION ANTENA VOR EXPLANACIONES CERRO CHILLORCO-CZCO",-144147.14000000001,{"$f":"+C4685/CostosyGastos!$D$7","v":-52417.141818181823},1998,"1999-09-08",13,19.999999999999982,2019,{"$f":"+IF(I4685<=Activos!$C$8,\"1\",+IF(I4685<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2620.8570909090936,5457.940079423337,0,0,{"$f":"PV(wacc,H4685-(Activos!$C$8-E4685),M4685)","v":0},5457.940079423337,-2620.8570909090936,{"$f":"IF(J4685=\"3\",ABS(I4685-Activos!$C$11),0)","v":1},5039.7188432339026,-25004.534256983916,-2620.8570909090936,-2620.8570909090936,-2620.8570909090936,-2620.8570909090936,-2620.8570909090936,-2620.8570909090936,-2620.8570909090936]
[null,"UHF (DME)",-431105.77,{"$f":"+C4686/CostosyGastos!$D$7","v":-156765.73454545456},2003,"2004-01-23",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I4686<=Activos!$C$8,\"1\",+IF(I4686<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-15676.567183916075,23678.230321611623,23678.230321611623,-15676.567183916075,{"$f":"PV(wacc,H4686-(Activos!$C$8-E4686),M4686)","v":-21863.941403280951},0,0,{"$f":"IF(J4686=\"3\",ABS(I4686-Activos!$C$11),0)","v":0},0,0,-15676.567183916075,-15676.567183916075,-15676.567183916075,0,0,0,0]
[null,"PANEL DE CONTROL (AYUDAS LUMINOSAS)",-164566.01999999999,{"$f":"+C4687/CostosyGastos!$D$7","v":-59842.189090909087},{"$f":"+YEAR(F4687)-1","v":2006},"2007-05-12",{"$f":"C$8-YEAR(F4687)","v":5},10.000004000001599,2017.0000040000016,{"$f":"+IF(I4687<=Activos!$C$8,\"1\",+IF(I4687<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J4687=\"1\",0,D4687/H4687)","v":-5984.2165154033455},{"$f":"IF(J4687=\"1\",PMT(wacc,G4687,D4687),PMT(wacc,H4687,D4687))","v":9038.6916525634642},9038.6916525634642,-5984.2165154033455,{"$f":"PV(wacc,H4687-(Activos!$C$8-E4687),M4687)","v":-29739.47736774744},{"$f":"+IF($J4687=\"3\",L4687,0)","v":0},{"$f":"+IF($J4687=\"3\",K4687,0)","v":0},{"$f":"IF(J4687=\"3\",ABS(I4687-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R4687,P4687)","v":0},{"$f":"PV(wacc,H4687-($C$8-E4687),P4687)","v":0},-5984.2165154033455,-5984.2165154033455,-5984.2165154033455,-5984.2165154033455,-5984.2165154033455,-5984.2165154033455,0]
[null,"ANALISADOR ILS/VOR",-114573.49,{"$f":"+C4688/CostosyGastos!$D$7","v":-41663.087272727273},2008,"2009-10-31",3,10,{"$f":"+(YEAR(F4688)+H4688)","v":2019},{"$f":"+IF(I4688<=Activos!$C$8,\"1\",+IF(I4688<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4166.3087272727271,6292.8830538549873,{"$f":"+IF(J4688=\"2\",L4688,0)","v":0},{"$f":"+IF(J4688=\"2\",K4688,0)","v":0},{"$f":"PV(wacc,H4688-(Activos!$C$8-E4688),M4688)","v":0},6292.8830538549873,-4166.3087272727271,{"$f":"IF(J4688=\"3\",ABS(I4688-Activos!$C$11),0)","v":1},5810.6833060232302,-28829.6697298912,-4166.3087272727271,-4166.3087272727271,-4166.3087272727271,-4166.3087272727271,-4166.3087272727271,-4166.3087272727271,-4166.3087272727271]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-160156.73000000001,{"$f":"+C4689/CostosyGastos!$D$7","v":-58238.810909090913},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4689<=Activos!$C$8,\"1\",+IF(I4689<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5823.8787613566556,8796.5139981683988,8796.5139981683988,-5823.8787613566556,{"$f":"PV(wacc,H4689-(Activos!$C$8-E4689),M4689)","v":-28942.654426031804},0,0,{"$f":"IF(J4689=\"3\",ABS(I4689-Activos!$C$11),0)","v":0},0,0,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-160156.73000000001,{"$f":"+C4690/CostosyGastos!$D$7","v":-58238.810909090913},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4690<=Activos!$C$8,\"1\",+IF(I4690<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5823.8787613566556,8796.5139981683988,8796.5139981683988,-5823.8787613566556,{"$f":"PV(wacc,H4690-(Activos!$C$8-E4690),M4690)","v":-28942.654426031804},0,0,{"$f":"IF(J4690=\"3\",ABS(I4690-Activos!$C$11),0)","v":0},0,0,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,-5823.8787613566556,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-161282.91,{"$f":"+C4691/CostosyGastos!$D$7","v":-58648.33090909091},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4691<=Activos!$C$8,\"1\",+IF(I4691<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5864.8307449758549,8858.3687708929501,8858.3687708929501,-5864.8307449758549,{"$f":"PV(wacc,H4691-(Activos!$C$8-E4691),M4691)","v":-29146.171559289385},0,0,{"$f":"IF(J4691=\"3\",ABS(I4691-Activos!$C$11),0)","v":0},0,0,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-161282.91,{"$f":"+C4692/CostosyGastos!$D$7","v":-58648.33090909091},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4692<=Activos!$C$8,\"1\",+IF(I4692<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5864.8307449758549,8858.3687708929501,8858.3687708929501,-5864.8307449758549,{"$f":"PV(wacc,H4692-(Activos!$C$8-E4692),M4692)","v":-29146.171559289385},0,0,{"$f":"IF(J4692=\"3\",ABS(I4692-Activos!$C$11),0)","v":0},0,0,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,-5864.8307449758549,0]
[null,"OBRAS CIVILES PARA LA INSTALACION DE SISTEMAS DE RADIOAYUDAS: VOR/DME",-173965.93,{"$f":"+C4693/CostosyGastos!$D$7","v":-63260.338181818181},1996,"1997-12-31",15,19.999999999999982,2017,{"$f":"+IF(I4693<=Activos!$C$8,\"1\",+IF(I4693<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3163.0169090909117,6586.9889739134233,6586.9889739134233,-3163.0169090909117,{"$f":"PV(wacc,H4693-(Activos!$C$8-E4693),M4693)","v":-21672.765343065432},0,0,{"$f":"IF(J4693=\"3\",ABS(I4693-Activos!$C$11),0)","v":0},0,0,-3163.0169090909117,-3163.0169090909117,-3163.0169090909117,-3163.0169090909117,-3163.0169090909117,0,0]
[null,"PANEL DE CONTROL(AYUDAS LUMINOSAS)",-164565.98000000001,{"$f":"+C4694/CostosyGastos!$D$7","v":-59842.174545454553},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4694<=Activos!$C$8,\"1\",+IF(I4694<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5984.2150608584743,9038.6894555870422,9038.6894555870422,-5984.2150608584743,{"$f":"PV(wacc,H4694-(Activos!$C$8-E4694),M4694)","v":-29739.470139164692},0,0,{"$f":"IF(J4694=\"3\",ABS(I4694-Activos!$C$11),0)","v":0},0,0,-5984.2150608584743,-5984.2150608584743,-5984.2150608584743,-5984.2150608584743,-5984.2150608584743,-5984.2150608584743,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-166260.85999999999,{"$f":"+C4695/CostosyGastos!$D$7","v":-60458.494545454538},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4695<=Activos!$C$8,\"1\",+IF(I4695<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6045.8470362056723,9131.7797406173067,9131.7797406173067,-6045.8470362056723,{"$f":"PV(wacc,H4695-(Activos!$C$8-E4695),M4695)","v":-30045.759647782852},0,0,{"$f":"IF(J4695=\"3\",ABS(I4695-Activos!$C$11),0)","v":0},0,0,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,0]
[null,"REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)",-166260.85999999999,{"$f":"+C4696/CostosyGastos!$D$7","v":-60458.494545454538},2006,"2007-08-10",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4696<=Activos!$C$8,\"1\",+IF(I4696<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6045.8470362056723,9131.7797406173067,9131.7797406173067,-6045.8470362056723,{"$f":"PV(wacc,H4696-(Activos!$C$8-E4696),M4696)","v":-30045.759647782852},0,0,{"$f":"IF(J4696=\"3\",ABS(I4696-Activos!$C$11),0)","v":0},0,0,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,-6045.8470362056723,0]
[null,"PANEL DE CONTROL(AYUDAS LUMINOSAS)",-164565.99,{"$f":"+C4697/CostosyGastos!$D$7","v":-59842.178181818177},2006,"2007-10-03",5,10.000004000001599,2017.0000040000016,{"$f":"+IF(I4697<=Activos!$C$8,\"1\",+IF(I4697<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5984.2154244946905,9038.6900048311454,9038.6900048311454,-5984.2154244946905,{"$f":"PV(wacc,H4697-(Activos!$C$8-E4697),M4697)","v":-29739.471946310368},0,0,{"$f":"IF(J4697=\"3\",ABS(I4697-Activos!$C$11),0)","v":0},0,0,-5984.2154244946905,-5984.2154244946905,-5984.2154244946905,-5984.2154244946905,-5984.2154244946905,{"$f":"+IF($J4697=\"1\",0,IF(Z$13<$I4697,$K4697,0))","v":-5984.2154244946905},0]
[null,"OBRAS CIVILES PARA INSTALACION DEL NUEVO VOR PUCALLPA",-142777.41,{"$f":"+C4698/CostosyGastos!$D$7","v":-51919.058181818182},2007,"2008-09-05",4,10,2018,{"$f":"+IF(I4698<=Activos!$C$8,\"1\",+IF(I4698<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5191.9058181818182,7841.9671414592103,7841.9671414592103,-5191.9058181818182,{"$f":"PV(wacc,H4698-(Activos!$C$8-E4698),M4698)","v":-31065.904930415185},0,0,{"$f":"IF(J4698=\"3\",ABS(I4698-Activos!$C$11),0)","v":0},0,0,-5191.9058181818182,-5191.9058181818182,-5191.9058181818182,-5191.9058181818182,-5191.9058181818182,-5191.9058181818182,0]
[null,"ELECTRIFICACIÓN AERÓDROMO DE ATALAYA",-115354.75,{"$f":"+C4699/CostosyGastos!$D$7","v":-41947.181818181816},2006,"2007-08-28",5,19.999999999999982,2027,{"$f":"+IF(I4699<=Activos!$C$8,\"1\",+IF(I4699<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2097.3590909090926,4367.7544582352384,0,0,{"$f":"PV(wacc,H4699-(Activos!$C$8-E4699),M4699)","v":0},4367.7544582352384,-2097.3590909090926,{"$f":"IF(J4699=\"3\",ABS(I4699-Activos!$C$11),0)","v":9},26949.411801827129,-35392.768039433329,-2097.3590909090926,-2097.3590909090926,-2097.3590909090926,-2097.3590909090926,-2097.3590909090926,-2097.3590909090926,-2097.3590909090926]
[null,"CONFECCION BASES DE FUNDAC. DUCTOS ENERGIA RF Y SISTEMA REMOTO TUMBES (VOR)",-160506.42000000001,{"$f":"+C4700/CostosyGastos!$D$7","v":-58365.970909090916},2007,"2008-03-22",4,10,2018,{"$f":"+IF(I4700<=Activos!$C$8,\"1\",+IF(I4700<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5836.597090909092,8815.7228208107408,8815.7228208107408,-5836.597090909092,{"$f":"PV(wacc,H4700-(Activos!$C$8-E4700),M4700)","v":-34923.432106250504},0,0,{"$f":"IF(J4700=\"3\",ABS(I4700-Activos!$C$11),0)","v":0},0,0,-5836.597090909092,-5836.597090909092,-5836.597090909092,-5836.597090909092,-5836.597090909092,-5836.597090909092,0]
[null,"OBRAS CIVILES PARA LA ESTACION AUTOMATICA DE OBSERVACIONES METEOROLOGICAS AWOS II DEL AEROP DE CHICLAYO",-142789.21,{"$f":"+C4701/CostosyGastos!$D$7","v":-51923.349090909091},2008,"2009-12-23",3,10,2019,{"$f":"+IF(I4701<=Activos!$C$8,\"1\",+IF(I4701<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5192.3349090909087,7842.6152496737341,0,0,{"$f":"PV(wacc,H4701-(Activos!$C$8-E4701),M4701)","v":0},7842.6152496737341,-5192.3349090909087,{"$f":"IF(J4701=\"3\",ABS(I4701-Activos!$C$11),0)","v":1},7241.6654046869417,-35929.478671655001,-5192.3349090909087,-5192.3349090909087,-5192.3349090909087,-5192.3349090909087,-5192.3349090909087,-5192.3349090909087,-5192.3349090909087]
[null,"TORRE DE CONTROL,COMPRENDE LA CONSTRUCCION DE UNA EDIFICACION DE 3PISOS Y TIENE UNA ALTURA TOTAL DE",-210602.23999999999,{"$f":"+C4702/CostosyGastos!$D$7","v":-76582.632727272721},1996,"1997-12-31",15,19.999999999999982,2017,{"$f":"+IF(I4702<=Activos!$C$8,\"1\",+IF(I4702<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-3829.1316363636392,7974.1742119360288,7974.1742119360288,-3829.1316363636392,{"$f":"PV(wacc,H4702-(Activos!$C$8-E4702),M4702)","v":-26236.93575083321},0,0,{"$f":"IF(J4702=\"3\",ABS(I4702-Activos!$C$11),0)","v":0},0,0,-3829.1316363636392,-3829.1316363636392,-3829.1316363636392,-3829.1316363636392,-3829.1316363636392,0,0]
[null,"EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-180429.43,{"$f":"+C4703/CostosyGastos!$D$7","v":-65610.701818181813},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4703<=Activos!$C$8,\"1\",+IF(I4703<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6561.0701818181815,9909.9826885234488,9909.9826885234488,-6561.0701818181815,{"$f":"PV(wacc,H4703-(Activos!$C$8-E4703),M4703)","v":-39258.335888212299},0,0,{"$f":"IF(J4703=\"3\",ABS(I4703-Activos!$C$11),0)","v":0},0,0,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,0]
[null,"EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-180429.43,{"$f":"+C4704/CostosyGastos!$D$7","v":-65610.701818181813},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4704<=Activos!$C$8,\"1\",+IF(I4704<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6561.0701818181815,9909.9826885234488,9909.9826885234488,-6561.0701818181815,{"$f":"PV(wacc,H4704-(Activos!$C$8-E4704),M4704)","v":-39258.335888212299},0,0,{"$f":"IF(J4704=\"3\",ABS(I4704-Activos!$C$11),0)","v":0},0,0,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,0]
[null,"EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-180429.43,{"$f":"+C4705/CostosyGastos!$D$7","v":-65610.701818181813},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4705<=Activos!$C$8,\"1\",+IF(I4705<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6561.0701818181815,9909.9826885234488,9909.9826885234488,-6561.0701818181815,{"$f":"PV(wacc,H4705-(Activos!$C$8-E4705),M4705)","v":-39258.335888212299},0,0,{"$f":"IF(J4705=\"3\",ABS(I4705-Activos!$C$11),0)","v":0},0,0,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,0]
[null,"EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-180429.43,{"$f":"+C4706/CostosyGastos!$D$7","v":-65610.701818181813},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4706<=Activos!$C$8,\"1\",+IF(I4706<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6561.0701818181815,9909.9826885234488,9909.9826885234488,-6561.0701818181815,{"$f":"PV(wacc,H4706-(Activos!$C$8-E4706),M4706)","v":-39258.335888212299},0,0,{"$f":"IF(J4706=\"3\",ABS(I4706-Activos!$C$11),0)","v":0},0,0,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,0]
[null,"EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-180429.43,{"$f":"+C4707/CostosyGastos!$D$7","v":-65610.701818181813},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4707<=Activos!$C$8,\"1\",+IF(I4707<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-6561.0701818181815,9909.9826885234488,9909.9826885234488,-6561.0701818181815,{"$f":"PV(wacc,H4707-(Activos!$C$8-E4707),M4707)","v":-39258.335888212299},0,0,{"$f":"IF(J4707=\"3\",ABS(I4707-Activos!$C$11),0)","v":0},0,0,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,-6561.0701818181815,0]
[null,"OBRAS CIVILES COMPLEMENTARIAS,PARA LA INSTALACION DEL  SISTEMA  DERADIOAYUDAS",-231377.76,{"$f":"+C4708/CostosyGastos!$D$7","v":-84137.367272727279},1996,"1997-12-31",15,19.999999999999982,2017,{"$f":"+IF(I4708<=Activos!$C$8,\"1\",+IF(I4708<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4206.8683636363676,8760.8116941563585,8760.8116941563585,-4206.8683636363676,{"$f":"PV(wacc,H4708-(Activos!$C$8-E4708),M4708)","v":-28825.160754661054},0,0,{"$f":"IF(J4708=\"3\",ABS(I4708-Activos!$C$11),0)","v":0},0,0,-4206.8683636363676,-4206.8683636363676,-4206.8683636363676,-4206.8683636363676,-4206.8683636363676,0,0]
[null," ACONDICIONAMIENTO DE AMBIENTES OPERAC.PROYECTO SIST. ATC/ RADAR",-200858.41,{"$f":"+C4709/CostosyGastos!$D$7","v":-73039.421818181814},1999,"2000-04-14",12,19.999999999999982,2020,{"$f":"+IF(I4709<=Activos!$C$8,\"1\",+IF(I4709<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3651.9710909090941,7605.2370253634235,0,0,{"$f":"PV(wacc,H4709-(Activos!$C$8-E4709),M4709)","v":0},7605.2370253634235,-3651.9710909090941,{"$f":"IF(J4709=\"3\",ABS(I4709-Activos!$C$11),0)","v":2},13506.847415285689,-39194.642899462728,-3651.9710909090941,-3651.9710909090941,-3651.9710909090941,-3651.9710909090941,-3651.9710909090941,-3651.9710909090941,-3651.9710909090941]
[null,"CERCO PERIMETRICO ESTACIÓN SANTA ROSA .",-229169.95,{"$f":"+C4710/CostosyGastos!$D$7","v":-83334.527272727282},1997,"1998-08-04",14,19.999999999999982,2018,{"$f":"+IF(I4710<=Activos!$C$8,\"1\",+IF(I4710<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4166.7263636363678,8677.215899701112,8677.215899701112,-4166.7263636363678,{"$f":"PV(wacc,H4710-(Activos!$C$8-E4710),M4710)","v":-34374.737784305617},0,0,{"$f":"IF(J4710=\"3\",ABS(I4710-Activos!$C$11),0)","v":0},0,0,-4166.7263636363678,-4166.7263636363678,-4166.7263636363678,-4166.7263636363678,-4166.7263636363678,-4166.7263636363678,0]
[null,"MONITOR DE 29\" PARA APLICACIONES EN CONSOLAS  DE CONTROL DE TRANSITO AEREO",-231330.96,{"$f":"+C4711/CostosyGastos!$D$7","v":-84120.349090909091},2009,"2010-05-31",2,4,2014,{"$f":"+IF(I4711<=Activos!$C$8,\"1\",+IF(I4711<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21030.087272727273,25566.641043380172,25566.641043380172,-21030.087272727273,{"$f":"PV(wacc,H4711-(Activos!$C$8-E4711),M4711)","v":-23607.566361947665},0,0,{"$f":"IF(J4711=\"3\",ABS(I4711-Activos!$C$11),0)","v":0},0,0,-21030.087272727273,-21030.087272727273,0,0,0,0,0]
[null,"OBRAS CIVILES INSTALACIÓN SISTEMA AUTOMATICO OBSERVACIÓN METEREOLOGICA AWOS - AEROPUERTO DE PISCO",-155796.01,{"$f":"+C4712/CostosyGastos!$D$7","v":-56653.094545454551},2010,"2011-03-21",1,13.333334189153337,2024.3333341891534,{"$f":"+IF(I4712<=Activos!$C$8,\"1\",+IF(I4712<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4248.9818181818182,7182.4251012293635,0,0,{"$f":"PV(wacc,H4712-(Activos!$C$8-E4712),M4712)","v":0},7182.4251012293635,-4248.9818181818182,{"$f":"IF(J4712=\"3\",ABS(I4712-Activos!$C$11),0)","v":6.3333341891534474},34311.740685908146,-51485.070863267691,-4248.9818181818182,-4248.9818181818182,-4248.9818181818182,-4248.9818181818182,-4248.9818181818182,-4248.9818181818182,-4248.9818181818182]
[null,"TORRE DE CONTROL DEL ARPTO DE CHIMBOTE ",-270037.73,{"$f":"+C4713/CostosyGastos!$D$7","v":-98195.538181818178},1996,"1997-06-30",15,19.999999999999982,2017,{"$f":"+IF(I4713<=Activos!$C$8,\"1\",+IF(I4713<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-4909.7769090909133,10224.620131370608,10224.620131370608,-4909.7769090909133,{"$f":"PV(wacc,H4713-(Activos!$C$8-E4713),M4713)","v":-33641.439769638004},0,0,{"$f":"IF(J4713=\"3\",ABS(I4713-Activos!$C$11),0)","v":0},0,0,-4909.7769090909133,-4909.7769090909133,-4909.7769090909133,-4909.7769090909133,-4909.7769090909133,0,0]
[null,"SUB-ESTACIÒN Y TENDIDO DE CABLES DE CONTROL REMOTO Y ENERGÌA LOC/DME ",-260675.96,{"$f":"+C4714/CostosyGastos!$D$7","v":-94791.258181818179},1998,"1999-02-08",13,19.999999999999982,2019,{"$f":"+IF(I4714<=Activos!$C$8,\"1\",+IF(I4714<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-4739.5629090909133,9870.1491394567693,0,0,{"$f":"PV(wacc,H4714-(Activos!$C$8-E4714),M4714)","v":0},9870.1491394567693,-4739.5629090909133,{"$f":"IF(J4714=\"3\",ABS(I4714-Activos!$C$11),0)","v":1},9113.8370666950941,-45218.246937068383,-4739.5629090909133,-4739.5629090909133,-4739.5629090909133,-4739.5629090909133,-4739.5629090909133,-4739.5629090909133,-4739.5629090909133]
[null,"CONSTRUCCION CERCO PERIMETRICO DEL AEROPUERTO DE JULIACA - V ETAPA",-172004.55,{"$f":"+C4715/CostosyGastos!$D$7","v":-62547.109090909085},2009,"2010-03-15",2,19.999999999999982,2030,{"$f":"+IF(I4715<=Activos!$C$8,\"1\",+IF(I4715<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-3127.3554545454572,6512.7239242358546,0,0,{"$f":"PV(wacc,H4715-(Activos!$C$8-E4715),M4715)","v":0},6512.7239242358546,-3127.3554545454572,{"$f":"IF(J4715=\"3\",ABS(I4715-Activos!$C$11),0)","v":12},48330.280037523677,-58242.072542123438,-3127.3554545454572,-3127.3554545454572,-3127.3554545454572,-3127.3554545454572,-3127.3554545454572,-3127.3554545454572,-3127.3554545454572]
[null,"COLECTOR DE DATOS  (SISTEMA AUTOMATICO OBSERVACIONES METEOROLOGICAS AERONAUTICAS)",-264956.31,{"$f":"+C4716/CostosyGastos!$D$7","v":-96347.749090909085},2007,"2008-03-27",4,10,2018,{"$f":"+IF(I4716<=Activos!$C$8,\"1\",+IF(I4716<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-9634.7749090909092,14552.572966145557,14552.572966145557,-9634.7749090909092,{"$f":"PV(wacc,H4716-(Activos!$C$8-E4716),M4716)","v":-57649.928915040648},0,0,{"$f":"IF(J4716=\"3\",ABS(I4716-Activos!$C$11),0)","v":0},0,0,-9634.7749090909092,-9634.7749090909092,-9634.7749090909092,-9634.7749090909092,-9634.7749090909092,-9634.7749090909092,0]
[null,"SUBSISTEMA RADIOFARO OMNIDIRECCIONAL VHF",-382217.82,{"$f":"+C4717/CostosyGastos!$D$7","v":-138988.29818181819},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4717<=Activos!$C$8,\"1\",+IF(I4717<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13898.829818181819,20993.093972780229,20993.093972780229,-13898.829818181819,{"$f":"PV(wacc,H4717-(Activos!$C$8-E4717),M4717)","v":-53811.160155464393},0,0,{"$f":"IF(J4717=\"3\",ABS(I4717-Activos!$C$11),0)","v":0},0,0,-13898.829818181819,-13898.829818181819,-13898.829818181819,-13898.829818181819,0,0,0]
[null,"SUBSISTEMA RADIOFARO OMNIDIRECCIONAL VHF",-382217.82,{"$f":"+C4718/CostosyGastos!$D$7","v":-138988.29818181819},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4718<=Activos!$C$8,\"1\",+IF(I4718<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13898.829818181819,20993.093972780229,20993.093972780229,-13898.829818181819,{"$f":"PV(wacc,H4718-(Activos!$C$8-E4718),M4718)","v":-53811.160155464393},0,0,{"$f":"IF(J4718=\"3\",ABS(I4718-Activos!$C$11),0)","v":0},0,0,-13898.829818181819,-13898.829818181819,-13898.829818181819,-13898.829818181819,0,0,0]
[null,"SISTEMA VOR DUAL(SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-382217.82,{"$f":"+C4719/CostosyGastos!$D$7","v":-138988.29818181819},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4719<=Activos!$C$8,\"1\",+IF(I4719<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13898.829818181819,20993.093972780229,20993.093972780229,-13898.829818181819,{"$f":"PV(wacc,H4719-(Activos!$C$8-E4719),M4719)","v":-53811.160155464393},0,0,{"$f":"IF(J4719=\"3\",ABS(I4719-Activos!$C$11),0)","v":0},0,0,-13898.829818181819,-13898.829818181819,-13898.829818181819,-13898.829818181819,0,0,0]
[null,"COMPUTADORA  PARA CONSOLATIPO (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-318625.94,{"$f":"+C4720/CostosyGastos!$D$7","v":-115863.97818181818},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4720<=Activos!$C$8,\"1\",+IF(I4720<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,18778.347036806059,0,0,{"$f":"PV(wacc,H4720-(Activos!$C$8-E4720),M4720)","v":0},0,0,{"$f":"IF(J4720=\"3\",ABS(I4720-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TERMINAL DE MANO  ( CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-142077,{"$f":"+C4721/CostosyGastos!$D$7","v":-51664.36363636364},2002,"2003-05-23",9,10,2013,{"$f":"+IF(I4721<=Activos!$C$8,\"1\",+IF(I4721<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5166.4363636363641,7803.4975249733161,7803.4975249733161,-5166.4363636363641,{"$f":"PV(wacc,H4721-(Activos!$C$8-E4721),M4721)","v":0},0,0,{"$f":"IF(J4721=\"3\",ABS(I4721-Activos!$C$11),0)","v":0},0,0,-5166.4363636363641,0,0,0,0,0,0]
[null,"LECTORA DE DISCOS (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-24493.25,{"$f":"+C4722/CostosyGastos!$D$7","v":-8906.636363636364},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4722<=Activos!$C$8,\"1\",+IF(I4722<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1443.5194716389067,0,0,{"$f":"PV(wacc,H4722-(Activos!$C$8-E4722),M4722)","v":0},0,0,{"$f":"IF(J4722=\"3\",ABS(I4722-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 10\"(CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-21785.4,{"$f":"+C4723/CostosyGastos!$D$7","v":-7921.9636363636373},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4723<=Activos!$C$8,\"1\",+IF(I4723<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1283.9312503421245,0,0,{"$f":"PV(wacc,H4723-(Activos!$C$8-E4723),M4723)","v":0},0,0,{"$f":"IF(J4723=\"3\",ABS(I4723-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR DE 10\" (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-21785.4,{"$f":"+C4724/CostosyGastos!$D$7","v":-7921.9636363636373},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4724<=Activos!$C$8,\"1\",+IF(I4724<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,1283.9312503421245,0,0,{"$f":"PV(wacc,H4724-(Activos!$C$8-E4724),M4724)","v":0},0,0,{"$f":"IF(J4724=\"3\",ABS(I4724-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IMPRESORA (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-15470.52,{"$f":"+C4725/CostosyGastos!$D$7","v":-5625.6436363636367},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4725<=Activos!$C$8,\"1\",+IF(I4725<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,911.7612753056103,0,0,{"$f":"PV(wacc,H4725-(Activos!$C$8-E4725),M4725)","v":0},0,0,{"$f":"IF(J4725=\"3\",ABS(I4725-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"TECLADO  (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-4343.9799999999996,{"$f":"+C4726/CostosyGastos!$D$7","v":-1579.6290909090908},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4726<=Activos!$C$8,\"1\",+IF(I4726<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,256.01419633613244,0,0,{"$f":"PV(wacc,H4726-(Activos!$C$8-E4726),M4726)","v":0},0,0,{"$f":"IF(J4726=\"3\",ABS(I4726-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"COMPUTADORA PORTATIL (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-3665.38,{"$f":"+C4727/CostosyGastos!$D$7","v":-1332.8654545454547},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4727<=Activos!$C$8,\"1\",+IF(I4727<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,216.02063429540038,0,0,{"$f":"PV(wacc,H4727-(Activos!$C$8-E4727),M4727)","v":0},0,0,{"$f":"IF(J4727=\"3\",ABS(I4727-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MONITOR LCD (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-2237.66,{"$f":"+C4728/CostosyGastos!$D$7","v":-813.69454545454539},2002,"2003-05-23",9,5,2008,{"$f":"+IF(I4728<=Activos!$C$8,\"1\",+IF(I4728<=Activos!$C$11,\"2\",\"3\"))","v":"1"},0,131.877385847428,0,0,{"$f":"PV(wacc,H4728-(Activos!$C$8-E4728),M4728)","v":0},0,0,{"$f":"IF(J4728=\"3\",ABS(I4728-Activos!$C$11),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"ADAPTADOR (CONSOLA AUTOMATICA PARA INSPECCION EN VUELO)",-885.46,{"$f":"+C4729/CostosyGastos!$D$7","v":-321.98545454545456},2002,"2003-05-23",9,10,2013,{"$f":"+IF(I4729<=Activos!$C$8,\"1\",+IF(I4729<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-32.198545454545453,48.633381324654046,48.633381324654046,-32.198545454545453,{"$f":"PV(wacc,H4729-(Activos!$C$8-E4729),M4729)","v":0},0,0,{"$f":"IF(J4729=\"3\",ABS(I4729-Activos!$C$11),0)","v":0},0,0,-32.198545454545453,0,0,0,0,0,0]
[null,"SISTEMA VOR DUAL(SISTEMA RADIOFARO OMNIDIRECCIONAL VHF )",-382217.82,{"$f":"+C4730/CostosyGastos!$D$7","v":-138988.29818181819},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4730<=Activos!$C$8,\"1\",+IF(I4730<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13898.829818181819,20993.093972780229,20993.093972780229,-13898.829818181819,{"$f":"PV(wacc,H4730-(Activos!$C$8-E4730),M4730)","v":-53811.160155464393},0,0,{"$f":"IF(J4730=\"3\",ABS(I4730-Activos!$C$11),0)","v":0},0,0,-13898.829818181819,-13898.829818181819,-13898.829818181819,-13898.829818181819,0,0,0]
[null,"APERTURA  VIA ACCESO A CERRO CHILLORCO SISTEMA  VOR",-282414.15999999997,{"$f":"+C4731/CostosyGastos!$D$7","v":-102696.05818181817},1997,"1998-12-07",14,19.999999999999982,2018,{"$f":"+IF(I4731<=Activos!$C$8,\"1\",+IF(I4731<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-5134.8029090909131,10693.237221776822,10693.237221776822,-5134.8029090909131,{"$f":"PV(wacc,H4731-(Activos!$C$8-E4731),M4731)","v":-42361.193937402917},0,0,{"$f":"IF(J4731=\"3\",ABS(I4731-Activos!$C$11),0)","v":0},0,0,-5134.8029090909131,-5134.8029090909131,-5134.8029090909131,-5134.8029090909131,-5134.8029090909131,-5134.8029090909131,0]
[null,"VHF(VOR)",-955966.46,{"$f":"+C4732/CostosyGastos!$D$7","v":-347624.16727272724},2002,"2003-11-03",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I4732<=Activos!$C$8,\"1\",+IF(I4732<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-34762.402822306038,52505.894364660722,52505.894364660722,-34762.402822306038,{"$f":"PV(wacc,H4732-(Activos!$C$8-E4732),M4732)","v":-0.20176318685716793},0,0,{"$f":"IF(J4732=\"3\",ABS(I4732-Activos!$C$11),0)","v":0},0,0,-34762.402822306038,-34762.402822306038,0,0,0,0,0]
[null,"MANTENIMIENTO EDIFICACIONES AREAS DE USO CORPAC - AEROPUERTO DE PIURA",-175768.57,{"$f":"+C4733/CostosyGastos!$D$7","v":-63915.843636363636},2010,"2011-04-03",1,30.000011947533263,2041.0000119475333,{"$f":"+IF(I4733<=Activos!$C$8,\"1\",+IF(I4733<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-2130.5272727272727,5838.1303133297779,0,0,{"$f":"PV(wacc,H4733-(Activos!$C$8-E4733),M4733)","v":0},5838.1303133297779,-2130.5272727272727,{"$f":"IF(J4733=\"3\",ABS(I4733-Activos!$C$11),0)","v":23.000011947533267},59106.665445732098,-62803.379864593611,-2130.5272727272727,-2130.5272727272727,-2130.5272727272727,-2130.5272727272727,-2130.5272727272727,-2130.5272727272727,-2130.5272727272727]
[null,"OBRAS CIVILES LOC TARAPOTO",-267024.86,{"$f":"+C4734/CostosyGastos!$D$7","v":-97099.949090909082},2008,"2009-04-09",3,10,2019,{"$f":"+IF(I4734<=Activos!$C$8,\"1\",+IF(I4734<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-9709.9949090909085,14666.186885395566,0,0,{"$f":"PV(wacc,H4734-(Activos!$C$8-E4734),M4734)","v":0},14666.186885395566,-9709.9949090909085,{"$f":"IF(J4734=\"3\",ABS(I4734-Activos!$C$11),0)","v":1},13542.37264043532,-67190.399135702624,-9709.9949090909085,-9709.9949090909085,-9709.9949090909085,-9709.9949090909085,-9709.9949090909085,-9709.9949090909085,-9709.9949090909085]
[null,"SISTEMA DE INTERFASE DE RADIO TIERRA/AIRE (CENTRO DE CONTROL",-381490.29,{"$f":"+C4735/CostosyGastos!$D$7","v":-138723.74181818182},2006,"2007-04-09",5,10,2017,{"$f":"+IF(I4735<=Activos!$C$8,\"1\",+IF(I4735<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-13872.374181818182,20953.134805889429,20953.134805889429,-13872.374181818182,{"$f":"PV(wacc,H4735-(Activos!$C$8-E4735),M4735)","v":-68940.812812666001},0,0,{"$f":"IF(J4735=\"3\",ABS(I4735-Activos!$C$11),0)","v":0},0,0,-13872.374181818182,-13872.374181818182,-13872.374181818182,-13872.374181818182,-13872.374181818182,0,0]
[null,"OBRAS CIVILES ILS/DME SIST.RADIOAYUDA ARPTO. CUSCO",-298052.43,{"$f":"+C4736/CostosyGastos!$D$7","v":-108382.70181818181},2003,"2004-06-06",8,19.999999999999982,2024,{"$f":"+IF(I4736<=Activos!$C$8,\"1\",+IF(I4736<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5419.1350909090952,11285.359553207356,0,0,{"$f":"PV(wacc,H4736-(Activos!$C$8-E4736),M4736)","v":0},11285.359553207356,-5419.1350909090952,{"$f":"IF(J4736=\"3\",ABS(I4736-Activos!$C$11),0)","v":6},51701.769430266293,-79411.969548802415,-5419.1350909090952,-5419.1350909090952,-5419.1350909090952,-5419.1350909090952,-5419.1350909090952,-5419.1350909090952,-5419.1350909090952]
[null,"CONSTRUCCION DEL CERCO PERIMETRAL DEL AEROPUERTO DE HUANUCO",-286285.88,{"$f":"+C4737/CostosyGastos!$D$7","v":-104103.95636363636},2005,"2006-12-24",6,19.999999999999982,2026,{"$f":"+IF(I4737<=Activos!$C$8,\"1\",+IF(I4737<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5205.1978181818222,10839.834759295118,0,0,{"$f":"PV(wacc,H4737-(Activos!$C$8-E4737),M4737)","v":0},10839.834759295118,-5205.1978181818222,{"$f":"IF(J4737=\"3\",ABS(I4737-Activos!$C$11),0)","v":8},61593.118334220591,-84286.646148764907,-5205.1978181818222,-5205.1978181818222,-5205.1978181818222,-5205.1978181818222,-5205.1978181818222,-5205.1978181818222,-5205.1978181818222]
[null,"INSTALACION SISTEMAS AYUDAS LUMINOSAS AERPTO CHICLAYO 022",-287455.28000000003,{"$f":"+C4738/CostosyGastos!$D$7","v":-104529.19272727273},2006,"2007-01-12",5,19.999999999999982,2027,{"$f":"+IF(I4738<=Activos!$C$8,\"1\",+IF(I4738<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5226.459636363641,10884.112537743431,0,0,{"$f":"PV(wacc,H4738-(Activos!$C$8-E4738),M4738)","v":0},10884.112537743431,-5226.459636363641,{"$f":"IF(J4738=\"3\",ABS(I4738-Activos!$C$11),0)","v":9},67155.8883819654,-88196.091160098396,{"$f":"+IF($J4738=\"1\",0,IF(U$13<$I4738,$K4738,0))","v":-5226.459636363641},-5226.459636363641,-5226.459636363641,-5226.459636363641,-5226.459636363641,-5226.459636363641,-5226.459636363641]
[null,"SISTEMA RADIOTELEMETRICO  (DME)",-478142.08,{"$f":"+C4739/CostosyGastos!$D$7","v":-173869.84727272729},2006,"2007-01-09",5,10,2017,{"$f":"+IF(I4739<=Activos!$C$8,\"1\",+IF(I4739<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17386.984727272727,26261.678792947441,26261.678792947441,-17386.984727272727,{"$f":"PV(wacc,H4739-(Activos!$C$8-E4739),M4739)","v":-86407.189119122209},0,0,{"$f":"IF(J4739=\"3\",ABS(I4739-Activos!$C$11),0)","v":0},0,0,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,0,0]
[null,"SISTEMA RADIOTELEMETRICO  (DME)",-478142.08,{"$f":"+C4740/CostosyGastos!$D$7","v":-173869.84727272729},2006,"2007-01-09",5,10,2017,{"$f":"+IF(I4740<=Activos!$C$8,\"1\",+IF(I4740<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17386.984727272727,26261.678792947441,26261.678792947441,-17386.984727272727,{"$f":"PV(wacc,H4740-(Activos!$C$8-E4740),M4740)","v":-86407.189119122209},0,0,{"$f":"IF(J4740=\"3\",ABS(I4740-Activos!$C$11),0)","v":0},0,0,-17386.984727272727,-17386.984727272727,{"$f":"+IF($J4740=\"1\",0,IF(W$13<$I4740,$K4740,0))","v":-17386.984727272727},-17386.984727272727,-17386.984727272727,0,0]
[null,"SISTEMA RADIOTELEMETRICO  (DME)",-478142.08,{"$f":"+C4741/CostosyGastos!$D$7","v":-173869.84727272729},2006,"2007-01-09",5,10,2017,{"$f":"+IF(I4741<=Activos!$C$8,\"1\",+IF(I4741<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17386.984727272727,26261.678792947441,26261.678792947441,-17386.984727272727,{"$f":"PV(wacc,H4741-(Activos!$C$8-E4741),M4741)","v":-86407.189119122209},0,0,{"$f":"IF(J4741=\"3\",ABS(I4741-Activos!$C$11),0)","v":0},0,0,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,0,0]
[null,"SISTEMA RADIOTELEMETRICO  (DME)",-478142.08,{"$f":"+C4742/CostosyGastos!$D$7","v":-173869.84727272729},2006,"2007-01-09",5,10,2017,{"$f":"+IF(I4742<=Activos!$C$8,\"1\",+IF(I4742<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17386.984727272727,26261.678792947441,26261.678792947441,-17386.984727272727,{"$f":"PV(wacc,H4742-(Activos!$C$8-E4742),M4742)","v":-86407.189119122209},0,0,{"$f":"IF(J4742=\"3\",ABS(I4742-Activos!$C$11),0)","v":0},0,0,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,-17386.984727272727,0,0]
[null,"SISTEMA RADIOTELEMETRICO  (DME)",-478142.1,{"$f":"+C4743/CostosyGastos!$D$7","v":-173869.85454545452},2006,"2007-01-09",5,10,2017,{"$f":"+IF(I4743<=Activos!$C$8,\"1\",+IF(I4743<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-17386.985454545451,26261.679891435935,26261.679891435935,-17386.985454545451,{"$f":"PV(wacc,H4743-(Activos!$C$8-E4743),M4743)","v":-86407.192733411459},0,0,{"$f":"IF(J4743=\"3\",ABS(I4743-Activos!$C$11),0)","v":0},0,0,-17386.985454545451,-17386.985454545451,-17386.985454545451,-17386.985454545451,-17386.985454545451,0,0]
[null,"CONSTRUCCION SALA DE COMUNICACIONES TECNICA Y OPERACIONALES",-277666.44,{"$f":"+C4744/CostosyGastos!$D$7","v":-100969.61454545455},2007,"2008-12-31",4,19.999999999999982,2028,{"$f":"+IF(I4744<=Activos!$C$8,\"1\",+IF(I4744<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-5048.4807272727321,10513.471107278265,0,0,{"$f":"PV(wacc,H4744-(Activos!$C$8-E4744),M4744)","v":0},10513.471107278265,-5048.4807272727321,{"$f":"IF(J4744=\"3\",ABS(I4744-Activos!$C$11),0)","v":10},69606.198070612474,-88372.580755914474,-5048.4807272727321,-5048.4807272727321,-5048.4807272727321,-5048.4807272727321,-5048.4807272727321,-5048.4807272727321,-5048.4807272727321]
[null,"ILS/DME-T",-1298306.3799999999,{"$f":"+C4745/CostosyGastos!$D$7","v":-472111.41090909089},2002,"2003-11-03",9,10.000004000001599,2013.0000040000016,{"$f":"+IF(I4745<=Activos!$C$8,\"1\",+IF(I4745<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-47211.122206452659,71308.712694005051,71308.712694005051,-47211.122206452659,{"$f":"PV(wacc,H4745-(Activos!$C$8-E4745),M4745)","v":-0.27401634231581024},0,0,{"$f":"IF(J4745=\"3\",ABS(I4745-Activos!$C$11),0)","v":0},0,0,-47211.122206452659,-47211.122206452659,0,0,0,0,0]
[null,"ILS/DME-T",-1298306.3799999999,{"$f":"+C4746/CostosyGastos!$D$7","v":-472111.41090909089},2003,"2004-01-23",8,10.000004000001599,2014.0000040000016,{"$f":"+IF(I4746<=Activos!$C$8,\"1\",+IF(I4746<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-47211.122206452659,71308.712694005051,71308.712694005051,-47211.122206452659,{"$f":"PV(wacc,H4746-(Activos!$C$8-E4746),M4746)","v":-65844.849666071066},0,0,{"$f":"IF(J4746=\"3\",ABS(I4746-Activos!$C$11),0)","v":0},0,0,-47211.122206452659,-47211.122206452659,-47211.122206452659,0,0,0,0]
[null,"EQUIPO DME(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-457808.34,{"$f":"+C4747/CostosyGastos!$D$7","v":-166475.76},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4747<=Activos!$C$8,\"1\",+IF(I4747<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-16647.576000000001,25144.859816171109,25144.859816171109,-16647.576000000001,{"$f":"PV(wacc,H4747-(Activos!$C$8-E4747),M4747)","v":-99611.208571378316},0,0,{"$f":"IF(J4747=\"3\",ABS(I4747-Activos!$C$11),0)","v":0},0,0,-16647.576000000001,-16647.576000000001,-16647.576000000001,-16647.576000000001,-16647.576000000001,-16647.576000000001,0]
[null,"INTALACION SISTEMAS DE AYUDAS LUMINOSAS - AEROPUERTO DE PISCO",-542350.32999999996,{"$f":"+C4748/CostosyGastos!$D$7","v":-197218.30181818179},2006,"2007-12-13",5,10,2017,{"$f":"+IF(I4748<=Activos!$C$8,\"1\",+IF(I4748<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-19721.830181818179,29788.280001854349,29788.280001854349,-19721.830181818179,{"$f":"PV(wacc,H4748-(Activos!$C$8-E4748),M4748)","v":-98010.548523836958},0,0,{"$f":"IF(J4748=\"3\",ABS(I4748-Activos!$C$11),0)","v":0},0,0,-19721.830181818179,-19721.830181818179,-19721.830181818179,-19721.830181818179,-19721.830181818179,0,0]
[null,"MANTENIMIENTO DE EDIFICACIONES EN AREAS DE USO CORPAC IQUITOS",-368277.15,{"$f":"+C4749/CostosyGastos!$D$7","v":-133918.96363636365},2008,"2009-10-14",3,19.999999999999982,2029,{"$f":"+IF(I4749<=Activos!$C$8,\"1\",+IF(I4749<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-6695.9481818181885,13944.325342291218,0,0,{"$f":"PV(wacc,H4749-(Activos!$C$8-E4749),M4749)","v":0},13944.325342291218,-6695.9481818181885,{"$f":"IF(J4749=\"3\",ABS(I4749-Activos!$C$11),0)","v":11},98122.380083664393,-121105.52708785646,-6695.9481818181885,-6695.9481818181885,-6695.9481818181885,-6695.9481818181885,-6695.9481818181885,-6695.9481818181885,-6695.9481818181885]
[null,"RACK (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-764421.71,{"$f":"+C4750/CostosyGastos!$D$7","v":-277971.53090909088},2005,"2006-04-30",6,10,2016,{"$f":"+IF(I4750<=Activos!$C$8,\"1\",+IF(I4750<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-27797.153090909087,41985.422848320763,41985.422848320763,-27797.153090909087,{"$f":"PV(wacc,H4750-(Activos!$C$8-E4750),M4750)","v":-107620.3591531236},0,0,{"$f":"IF(J4750=\"3\",ABS(I4750-Activos!$C$11),0)","v":0},0,0,-27797.153090909087,-27797.153090909087,-27797.153090909087,-27797.153090909087,0,0,0]
[null,"RACK (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)",-764421.71,{"$f":"+C4751/CostosyGastos!$D$7","v":-277971.53090909088},{"$f":"+YEAR(F4751)-1","v":2005},"2006-04-30",{"$f":"C$8-YEAR(F4751)","v":6},10,2016,{"$f":"+IF(I4751<=Activos!$C$8,\"1\",+IF(I4751<=Activos!$C$11,\"2\",\"3\"))","v":"2"},{"$f":"IF(J4751=\"1\",0,D4751/H4751)","v":-27797.153090909087},{"$f":"IF(J4751=\"1\",PMT(wacc,G4751,D4751),PMT(wacc,H4751,D4751))","v":41985.422848320763},41985.422848320763,-27797.153090909087,{"$f":"PV(wacc,H4751-(Activos!$C$8-E4751),M4751)","v":-107620.3591531236},{"$f":"+IF($J4751=\"3\",L4751,0)","v":0},{"$f":"+IF($J4751=\"3\",K4751,0)","v":0},{"$f":"IF(J4751=\"3\",ABS(I4751-Activos!$C$11),0)","v":0},{"$f":"-PV(wacc,R4751,P4751)","v":0},{"$f":"PV(wacc,H4751-($C$8-E4751),P4751)","v":0},-27797.153090909087,-27797.153090909087,-27797.153090909087,-27797.153090909087,0,0,0]
[null,"EQUIPO DME(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-531250.71,{"$f":"+C4752/CostosyGastos!$D$7","v":-193182.07636363636},2007,"2008-07-31",4,10,{"$f":"+(YEAR(F4752)+H4752)","v":2018},{"$f":"+IF(I4752<=Activos!$C$8,\"1\",+IF(I4752<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-19318.207636363637,29178.639756085198,{"$f":"+IF(J4752=\"2\",L4752,0)","v":29178.639756085198},{"$f":"+IF(J4752=\"2\",K4752,0)","v":-19318.207636363637},{"$f":"PV(wacc,H4752-(Activos!$C$8-E4752),M4752)","v":-115591.00316412497},0,0,{"$f":"IF(J4752=\"3\",ABS(I4752-Activos!$C$11),0)","v":0},0,0,-19318.207636363637,-19318.207636363637,-19318.207636363637,-19318.207636363637,-19318.207636363637,-19318.207636363637,0]
[null,"EQUIPO DME(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-577030.11,{"$f":"+C4753/CostosyGastos!$D$7","v":-209829.13090909089},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4753<=Activos!$C$8,\"1\",+IF(I4753<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-20982.913090909089,31693.046976076916,31693.046976076916,-20982.913090909089,{"$f":"PV(wacc,H4753-(Activos!$C$8-E4753),M4753)","v":-125551.81200756491},0,0,{"$f":"IF(J4753=\"3\",ABS(I4753-Activos!$C$11),0)","v":0},0,0,-20982.913090909089,-20982.913090909089,-20982.913090909089,-20982.913090909089,-20982.913090909089,-20982.913090909089,0]
[null,"EQUIPO DME(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-579471.68000000005,{"$f":"+C4754/CostosyGastos!$D$7","v":-210716.97454545458},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4754<=Activos!$C$8,\"1\",+IF(I4754<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-21071.697454545458,31827.14880432533,31827.14880432533,-21071.697454545458,{"$f":"PV(wacc,H4754-(Activos!$C$8-E4754),M4754)","v":-126083.05558104727},0,0,{"$f":"IF(J4754=\"3\",ABS(I4754-Activos!$C$11),0)","v":0},0,0,-21071.697454545458,-21071.697454545458,-21071.697454545458,-21071.697454545458,-21071.697454545458,-21071.697454545458,0]
[null,"EQUIPO DME(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)",-625747.02,{"$f":"+C4755/CostosyGastos!$D$7","v":-227544.37090909091},2007,"2008-07-31",4,10,2018,{"$f":"+IF(I4755<=Activos!$C$8,\"1\",+IF(I4755<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-22754.43709090909,34368.795243631466,34368.795243631466,-22754.43709090909,{"$f":"PV(wacc,H4755-(Activos!$C$8-E4755),M4755)","v":-136151.77242541808},0,0,{"$f":"IF(J4755=\"3\",ABS(I4755-Activos!$C$11),0)","v":0},0,0,-22754.43709090909,-22754.43709090909,-22754.43709090909,-22754.43709090909,-22754.43709090909,-22754.43709090909,0]
[null,"MANTENIMIENTO DE LAS INSTALACIONES DEL AEROPUERTO DE PUERTO MALDONADO",-475955.65,{"$f":"+C4756/CostosyGastos!$D$7","v":-173074.78181818183},2009,"2010-02-12",2,19.999999999999982,2030,{"$f":"+IF(I4756<=Activos!$C$8,\"1\",+IF(I4756<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-8653.7390909090991,18021.428785635191,0,0,{"$f":"PV(wacc,H4756-(Activos!$C$8-E4756),M4756)","v":0},18021.428785635191,-8653.7390909090991,{"$f":"IF(J4756=\"3\",ABS(I4756-Activos!$C$11),0)","v":12},133735.24043370719,-161162.26863843729,-8653.7390909090991,-8653.7390909090991,-8653.7390909090991,-8653.7390909090991,-8653.7390909090991,-8653.7390909090991,-8653.7390909090991]
[null,"CONSTRUCCION DE TALLERES DE LA GERENCIA TECNICA ",-801184.24,{"$f":"+C4757/CostosyGastos!$D$7","v":-291339.72363636363},2001,"2002-01-18",10,19.999999999999982,2022,{"$f":"+IF(I4757<=Activos!$C$8,\"1\",+IF(I4757<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-14566.986181818194,30335.777556865338,0,0,{"$f":"PV(wacc,H4757-(Activos!$C$8-E4757),M4757)","v":0},30335.777556865338,-14566.986181818194,{"$f":"IF(J4757=\"3\",ABS(I4757-Activos!$C$11),0)","v":4},99811.946109691053,-187174.29505845121,-14566.986181818194,-14566.986181818194,-14566.986181818194,-14566.986181818194,-14566.986181818194,-14566.986181818194,-14566.986181818194]
[null,"CONSTRUCCION CERCO PERIMETRICO DEL AEROPUERTO DE JULIACA - III ETAPA",-668946.63,{"$f":"+C4758/CostosyGastos!$D$7","v":-243253.32},2007,"2008-02-21",4,19.999999999999982,2028,{"$f":"+IF(I4758<=Activos!$C$8,\"1\",+IF(I4758<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12162.666000000012,25328.776019227113,0,0,{"$f":"PV(wacc,H4758-(Activos!$C$8-E4758),M4758)","v":0},25328.776019227113,-12162.666000000012,{"$f":"IF(J4758=\"3\",ABS(I4758-Activos!$C$11),0)","v":10},167693.40805625886,-212904.87997423037,-12162.666000000012,-12162.666000000012,-12162.666000000012,-12162.666000000012,-12162.666000000012,-12162.666000000012,-12162.666000000012]
[null,"REHABILITACION DE TORRE DE CONTROL",-689222.81,{"$f":"+C4759/CostosyGastos!$D$7","v":-250626.47636363638},2007,"2008-11-25",4,19.999999999999982,2028,{"$f":"+IF(I4759<=Activos!$C$8,\"1\",+IF(I4759<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-12531.323818181831,26096.506655295245,0,0,{"$f":"PV(wacc,H4759-(Activos!$C$8-E4759),M4759)","v":0},26096.506655295245,-12531.323818181831,{"$f":"IF(J4759=\"3\",ABS(I4759-Activos!$C$11),0)","v":10},172776.29744395509,-219358.15662686244,-12531.323818181831,-12531.323818181831,-12531.323818181831,-12531.323818181831,-12531.323818181831,-12531.323818181831,-12531.323818181831]
[null,"CONSTRUCCION CERCO PERIMETRICO ESTACION VOR SIHUAS AREQUIPA",-740890.09,{"$f":"+C4760/CostosyGastos!$D$7","v":-269414.57818181819},2007,"2008-12-20",4,19.999999999999982,2028,{"$f":"+IF(I4760<=Activos!$C$8,\"1\",+IF(I4760<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-13470.728909090922,28052.819616529072,0,0,{"$f":"PV(wacc,H4760-(Activos!$C$8-E4760),M4760)","v":0},28052.819616529072,-13470.728909090922,{"$f":"IF(J4760=\"3\",ABS(I4760-Activos!$C$11),0)","v":10},185728.39538366211,-235802.24282697518,-13470.728909090922,-13470.728909090922,-13470.728909090922,-13470.728909090922,-13470.728909090922,-13470.728909090922,-13470.728909090922]
[null,"CONSTRUCCION CERCO PERIMETRICO DEL AEROPUERTO DE JULIACA - IV ETAPA",-756764,{"$f":"+C4761/CostosyGastos!$D$7","v":-275186.90909090912},2008,"2009-02-12",3,19.999999999999982,2029,{"$f":"+IF(I4761<=Activos!$C$8,\"1\",+IF(I4761<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-13759.345454545468,28653.864143712613,0,0,{"$f":"PV(wacc,H4761-(Activos!$C$8-E4761),M4761)","v":0},28653.864143712613,-13759.345454545468,{"$f":"IF(J4761=\"3\",ABS(I4761-Activos!$C$11),0)","v":11},201629.35669952424,-248856.88156627314,-13759.345454545468,-13759.345454545468,-13759.345454545468,-13759.345454545468,-13759.345454545468,-13759.345454545468,-13759.345454545468]
[null,"CONSTRUCCION DEL AERÓDROMO DE VILCASHUAMAN",-3192617.49,{"$f":"+C4762/CostosyGastos!$D$7","v":-1160951.8145454547},2008,"2009-04-30",3,19.999999999999982,2029,{"$f":"+IF(I4762<=Activos!$C$8,\"1\",+IF(I4762<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-58047.590727272785,120884.22258630268,0,0,{"$f":"PV(wacc,H4762-(Activos!$C$8-E4762),M4762)","v":0},120884.22258630268,-58047.590727272785,{"$f":"IF(J4762=\"3\",ABS(I4762-Activos!$C$11),0)","v":11},850629.00811395608,-1049871.3371610467,-58047.590727272785,-58047.590727272785,-58047.590727272785,-58047.590727272785,-58047.590727272785,-58047.590727272785,-58047.590727272785]
[null,"DISPLAY PARA ANEMOMETRO VAISALA WD50",-35574,{"$f":"+C4763/CostosyGastos!$D$7","v":-12936},2011,"2012-01-31",0,19.999999999999982,2032,{"$f":"+IF(I4763<=Activos!$C$8,\"1\",+IF(I4763<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-646.80000000000052,1346.9622802464605,0,0,{"$f":"PV(wacc,H4763-(Activos!$C$8-E4763),M4763)","v":0},1346.9622802464605,-646.80000000000052,{"$f":"IF(J4763=\"3\",ABS(I4763-Activos!$C$11),0)","v":14},10914.698616526863,-12662.532110935676,-646.80000000000052,-646.80000000000052,-646.80000000000052,-646.80000000000052,-646.80000000000052,-646.80000000000052,-646.80000000000052]
[null,"PROYECTOR MULTIMEDIA",-3276.84,{"$f":"+C4764/CostosyGastos!$D$7","v":-1191.578181818182},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4764<=Activos!$C$8,\"1\",+IF(I4764<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.3156363636364,300.79010958246073,300.79010958246073,-238.3156363636364,{"$f":"PV(wacc,H4764-(Activos!$C$8-E4764),M4764)","v":-989.67122737153011},0,0,{"$f":"IF(J4764=\"3\",ABS(I4764-Activos!$C$11),0)","v":0},0,0,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.84,{"$f":"+C4765/CostosyGastos!$D$7","v":-1191.578181818182},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4765<=Activos!$C$8,\"1\",+IF(I4765<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.3156363636364,300.79010958246073,300.79010958246073,-238.3156363636364,{"$f":"PV(wacc,H4765-(Activos!$C$8-E4765),M4765)","v":-989.67122737153011},0,0,{"$f":"IF(J4765=\"3\",ABS(I4765-Activos!$C$11),0)","v":0},0,0,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.84,{"$f":"+C4766/CostosyGastos!$D$7","v":-1191.578181818182},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4766<=Activos!$C$8,\"1\",+IF(I4766<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.3156363636364,300.79010958246073,300.79010958246073,-238.3156363636364,{"$f":"PV(wacc,H4766-(Activos!$C$8-E4766),M4766)","v":-989.67122737153011},0,0,{"$f":"IF(J4766=\"3\",ABS(I4766-Activos!$C$11),0)","v":0},0,0,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.84,{"$f":"+C4767/CostosyGastos!$D$7","v":-1191.578181818182},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4767<=Activos!$C$8,\"1\",+IF(I4767<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.3156363636364,300.79010958246073,300.79010958246073,-238.3156363636364,{"$f":"PV(wacc,H4767-(Activos!$C$8-E4767),M4767)","v":-989.67122737153011},0,0,{"$f":"IF(J4767=\"3\",ABS(I4767-Activos!$C$11),0)","v":0},0,0,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.84,{"$f":"+C4768/CostosyGastos!$D$7","v":-1191.578181818182},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4768<=Activos!$C$8,\"1\",+IF(I4768<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.3156363636364,300.79010958246073,300.79010958246073,-238.3156363636364,{"$f":"PV(wacc,H4768-(Activos!$C$8-E4768),M4768)","v":-989.67122737153011},0,0,{"$f":"IF(J4768=\"3\",ABS(I4768-Activos!$C$11),0)","v":0},0,0,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,-238.3156363636364,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.83,{"$f":"+C4769/CostosyGastos!$D$7","v":-1191.5745454545454},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4769<=Activos!$C$8,\"1\",+IF(I4769<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.31490909090908,300.78919165509899,300.78919165509899,-238.31490909090908,{"$f":"PV(wacc,H4769-(Activos!$C$8-E4769),M4769)","v":-989.66820717149767},0,0,{"$f":"IF(J4769=\"3\",ABS(I4769-Activos!$C$11),0)","v":0},0,0,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.83,{"$f":"+C4770/CostosyGastos!$D$7","v":-1191.5745454545454},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4770<=Activos!$C$8,\"1\",+IF(I4770<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.31490909090908,300.78919165509899,300.78919165509899,-238.31490909090908,{"$f":"PV(wacc,H4770-(Activos!$C$8-E4770),M4770)","v":-989.66820717149767},0,0,{"$f":"IF(J4770=\"3\",ABS(I4770-Activos!$C$11),0)","v":0},0,0,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.83,{"$f":"+C4771/CostosyGastos!$D$7","v":-1191.5745454545454},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4771<=Activos!$C$8,\"1\",+IF(I4771<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.31490909090908,300.78919165509899,300.78919165509899,-238.31490909090908,{"$f":"PV(wacc,H4771-(Activos!$C$8-E4771),M4771)","v":-989.66820717149767},0,0,{"$f":"IF(J4771=\"3\",ABS(I4771-Activos!$C$11),0)","v":0},0,0,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,0,0]
[null,"PROYECTOR MULTIMEDIA",-3276.83,{"$f":"+C4772/CostosyGastos!$D$7","v":-1191.5745454545454},2011,"2012-10-31",0,5,2017,{"$f":"+IF(I4772<=Activos!$C$8,\"1\",+IF(I4772<=Activos!$C$11,\"2\",\"3\"))","v":"2"},-238.31490909090908,300.78919165509899,300.78919165509899,-238.31490909090908,{"$f":"PV(wacc,H4772-(Activos!$C$8-E4772),M4772)","v":-989.66820717149767},0,0,{"$f":"IF(J4772=\"3\",ABS(I4772-Activos!$C$11),0)","v":0},0,0,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,-238.31490909090908,0,0]
[null,"OBRAS DE INSTALACION DE DUCTOS PARA CABLES PRIMARIOS SISTEMAS DE AYUDA LUMINOSA CAT II- III",-1355735.38,{"$f":"+C4773/CostosyGastos!$D$7","v":-492994.6836363636},2011,"2012-04-16",0,19.999999999999982,2032,{"$f":"+IF(I4773<=Activos!$C$8,\"1\",+IF(I4773<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-24649.734181818203,51333.12022419749,0,0,{"$f":"PV(wacc,H4773-(Activos!$C$8-E4773),M4773)","v":0},51333.12022419749,-24649.734181818203,{"$f":"IF(J4773=\"3\",ABS(I4773-Activos!$C$11),0)","v":14},415962.30607922975,-482572.74366620509,-24649.734181818203,-24649.734181818203,-24649.734181818203,-24649.734181818203,-24649.734181818203,-24649.734181818203,-24649.734181818203]
[null,"EXCAVACION DE CIRCUITOS DE LUCES DE BORDE DE PISTA, REUBICACION INIDADES PAPI 33",-46980.26,{"$f":"+C4774/CostosyGastos!$D$7","v":-17083.730909090911},2011,"2012-01-31",0,19.999999999999982,2032,{"$f":"+IF(I4774<=Activos!$C$8,\"1\",+IF(I4774<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-854.18654545454626,1778.845171647034,0,0,{"$f":"PV(wacc,H4774-(Activos!$C$8-E4774),M4774)","v":0},1778.845171647034,-854.18654545454626,{"$f":"IF(J4774=\"3\",ABS(I4774-Activos!$C$11),0)","v":14},14414.330095746118,-16722.579716368891,-854.18654545454626,-854.18654545454626,-854.18654545454626,-854.18654545454626,-854.18654545454626,-854.18654545454626,-854.18654545454626]
[null,"INSTALACION CONDUCTOR ALIMENTADOR VOR ESTACION URCOS DEL AEROPUERTO DE CUSCO",-11016.99,{"$f":"+C4775/CostosyGastos!$D$7","v":-4006.1781818181817},2011,"2012-02-06",0,19.999999999999982,2032,{"$f":"+IF(I4775<=Activos!$C$8,\"1\",+IF(I4775<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-200.30890909090925,417.14369966414944,0,0,{"$f":"PV(wacc,H4775-(Activos!$C$8-E4775),M4775)","v":0},417.14369966414944,-200.30890909090925,{"$f":"IF(J4775=\"3\",ABS(I4775-Activos!$C$11),0)","v":14},3380.1969278487172,-3921.4873121059545,-200.30890909090925,-200.30890909090925,-200.30890909090925,-200.30890909090925,-200.30890909090925,-200.30890909090925,-200.30890909090925]
[null,"SISTEMA AMHZ",{"$f":"D4778*CostosyGastos!$D$7","v":-5025175.6500000004},{"$f":"C4776/CostosyGastos!$D$7","v":-1827336.6},2009,"2010-01-01",2,10,2020,{"$f":"+IF(I4776<=Activos!$C$8,\"1\",+IF(I4776<=Activos!$C$11,\"2\",\"3\"))","v":"3"},-182733.66,276004.88289681775,0,0,{"$f":"PV(wacc,H4776-(Activos!$C$8-E4776),M4776)","v":0},276004.88289681775,-182733.66,{"$f":"IF(J4776=\"3\",ABS(I4776-Activos!$C$11),0)","v":2},490182.72891803365,-1422429.4111506501,-182733.66,-182733.66,-182733.66,-182733.66,-182733.66,-182733.66,-182733.66]
[null,null,{"$f":"SUM(C14:C4776)","v":-238071284.2625933},{"$f":"SUM(D14:D4776)","v":-86571376.095488489},null,null,null,null,null,null,{"$f":"SUM(K14:K4776)","v":-2806668.7100768639},9271306.3433351126,3276048.5751583367,-2134801.8469418818,-6931540.594764648,5301121.2364503108,-671866.86313498253,null,{"$f":"SUM(S14:S4776)","v":54491489.948332645},{"$f":"SUM(T14:T4776)","v":-57578060.685893111},{"$f":"SUM(U14:U4776)","v":-2806668.7100768639},-2652307.0627474273,-2373355.6602630662,-1763649.0086635514,-1553107.4884094791,-1200328.2364250293,-671866.86313498253]
[null,null,null,-1827336.6]

{"sheet":"Inv","index":13,"n_rows":194,"n_cols":25,"rows_kept":194,"cut":false,"hidden":false,"merged":[[5,13,5,18],[39,13,39,18],[5,19,5,24],[39,19,39,24]]}
[null,"Objetivo:"]
[null,"Calcular retribución por inversiones, depreciación, valor de activos al inicio y final del periodo regulatorio de las nuevas inversiones (activos) y reposiciones entre los años 2012 y 2017"]
[null,"Año de cambio de tarifa",{"$f":"'Panel de control'!G11","v":2014}]
[null,"Año de fin de periodo tarifario",{"$f":"'Panel de control'!G12","v":2018}]
[]
[null,"NUEVAS INVERSIONES LIGADAS A PROYECTOS",null,null,null,null,null,null,null,null,null,null,null,"Depreciación",null,null,null,null,null,"Inversión"]
[null,"DESCRIPCIÓN DEL ACTIVO","Año de adquisición","VALOR ADQUISICIÓN (US$)","Servicio","Recursos Propios","Factor de depreciación","VIDA UTIL (años)","DEPRECIACIÓN ANUAL","RPI","Fin vida útil","periodos","VA RPI actualizado al último periodo ",2013,2014,2015,2016,2017,2018,2012,2013,2014,2015,2016,2017]
[null,"1.1  Modernización de Sistemas de Ayudas Luminosas en Aeropuertos\n       del Perú (II Etapa).",2012,-614020.38461538462,"A",{"$f":"+D8*(1+'Panel de control'!$H$45)","v":-614020.38461538462},{"$f":"1/H8","v":0.1},10,{"$f":"+F8/H8","v":-61402.038461538461},{"$f":"PMT(wacc,H8,F8)","v":92742.970480659249},{"$f":"C8+H8","v":2022},{"$f":"K8-$C$4","v":4},{"$f":"-PV(wacc,L8,J8)","v":305146.500837698},{"$f":"+IF(N$7>$C8,$I8,0)","v":-61402.038461538461},-61402.038461538461,-61402.038461538461,-61402.038461538461,-61402.038461538461,-61402.038461538461,{"$f":"+IF(T$7=$C8,$F8,0)","v":-614020.38461538462},{"$f":"+IF(U$7=$C8,$F8,0)","v":0},0,0,0,0]
[null,"1.5   Mejoramiento de Sistemas de Ayudas Luminosas del Aeropuerto Jorge Chávez (CAT III)",2012,-614020.38461538462,"A",{"$f":"+D9*(1+'Panel de control'!$H$45)","v":-614020.38461538462},{"$f":"1/H9","v":0.05},20,-30701.01923076923,{"$f":"PMT(wacc,H9,F9)","v":63934.933316276038},2032,{"$f":"K9-$C$4","v":14},518077.26055046596,-30701.01923076923,-30701.01923076923,-30701.01923076923,-30701.01923076923,-30701.01923076923,-30701.01923076923,-614020.38461538462,0,0,0,0,0]
[null,"1.11   Proyecto de Ampliación del Sistema de Ayudas Luminosas en el Aeropuerto Internacional del Cusco",2012,-760858.84615384613,"A",{"$f":"+D10*(1+'Panel de control'!$H$45)","v":-760858.84615384613},0.05,20,-38042.942307692305,79224.50265623648,2032,14,641971.62921209075,-38042.942307692305,-38042.942307692305,-38042.942307692305,-38042.942307692305,-38042.942307692305,-38042.942307692305,-760858.84615384613,0,0,0,0,0]
[null,"Red de Radares de Vigilancia Aérea",2012,{"$f":"-(34094128.46+3930058.73)*1","v":-38024187.189999998},null,{"$f":"+D11*(1+'Panel de control'!$H$45)","v":-38024187.189999998},0.05,20,-1901209.3594999998,3959272.2543259608,2032,14,32082756.904549412,-1901209.3594999998,-1901209.3594999998,-1901209.3594999998,-1901209.3594999998,-1901209.3594999998,-1901209.3594999998,-38024187.189999998,0,0,0,0,0]
[null,"1.1  Modernización de Sistemas de Ayudas Luminosas en Aeropuertos del Perú (II Etapa).",2013,-2638154.6153846155,"A",{"$f":"+D12*(1+'Panel de control'!$H$45)","v":-2638154.6153846155},0.1,10,-263815.46153846156,398472.59431181429,2023,5,1578546.748407223,0,-263815.46153846156,-263815.46153846156,-263815.46153846156,-263815.46153846156,-263815.46153846156,0,-2638154.6153846155,0,0,0,0]
[null,"1.2   Modernización de la Estación Meteorológica en el Aeropuerto de Chiclayo.",2013,-441636.92307692306,null,{"$f":"+D13*(1+'Panel de control'!$H$45)","v":-441636.92307692306},0.1,10,-44163.692307692305,66705.798612448882,2023,5,264254.61374939594,0,-44163.692307692305,-44163.692307692305,-44163.692307692305,-44163.692307692305,-44163.692307692305,0,-441636.92307692306,0,0,0,0]
[null,"1.3   Modernización de la Estación Meteorológica en el Aeropuerto de Pisco.",2013,-441636.92307692306,null,{"$f":"+D14*(1+'Panel de control'!$H$45)","v":-441636.92307692306},0.1,10,-44163.692307692305,66705.798612448882,2023,5,264254.61374939594,0,-44163.692307692305,-44163.692307692305,-44163.692307692305,-44163.692307692305,-44163.692307692305,0,-441636.92307692306,0,0,0,0]
[null,"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      ",2013,-1708756.5384615385,null,{"$f":"+D15*(1+'Panel de control'!$H$45)","v":-1708756.5384615385},0.05,20,-85437.826923076922,177924.44367905083,2033,15,1495570.9781323241,0,-85437.826923076922,-85437.826923076922,-85437.826923076922,-85437.826923076922,-85437.826923076922,0,-1708756.5384615385,0,0,0,0]
[null,"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad\n            de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)\n            ",2013,-1384961.923076923,null,{"$f":"+D16*(1+'Panel de control'!$H$45)","v":-1384961.923076923},0.1,10,-138496.19230769231,209187.65234352427,2023,5,828695.60699427093,0,-138496.19230769231,-138496.19230769231,-138496.19230769231,-138496.19230769231,-138496.19230769231,0,-1384961.923076923,0,0,0,0]
[null,"1.9   Proyecto de Ampliación del Sistema de Ayudas Luminosas en el Aeropuerto Internacional del  Cusco",2013,-3105466.923076923,"A",{"$f":"+D17*(1+'Panel de control'!$H$45)","v":-3105466.923076923},0.1,10,-310546.69230769231,469056.45869720285,2023,5,1858164.2960280329,0,-310546.69230769231,-310546.69230769231,-310546.69230769231,-310546.69230769231,-310546.69230769231,0,-3105466.923076923,0,0,0,0]
[null,"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      ",2014,-8533407,null,{"$f":"+D18*(1+'Panel de control'!$H$45)","v":-8533407},0.05,20,-426670.35,888541.84840685711,2034,16,7716926.1509248167,0,0,-426670.35,-426670.35,-426670.35,-426670.35,0,0,-8533407,0,0,0]
[null,"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)         ",2014,-5576518,null,{"$f":"+D19*(1+'Panel de control'!$H$45)","v":-5576518},0.1,10,-557651.80000000005,842289.37217259058,2024,6,3858791.6236354662,0,0,-557651.80000000005,-557651.80000000005,-557651.80000000005,-557651.80000000005,0,0,-5576518,0,0,0]
[null,"1.13  Construcción de la torre de control del Aeródromo de Atalaya.",2014,-1500000,null,{"$f":"+D20*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,156187.64845158395,2034,16,1356479.214736532,0,0,-75000,-75000,-75000,-75000,0,0,-1500000,0,0,0]
[null,"1.4   Adquisición de Aeronave de Inspección en Vuelo (incluye UP  Grade de Consola ADFIS - 14).      ",2015,-2939455,null,{"$f":"+D21*(1+'Panel de control'!$H$45)","v":-2939455},0.05,20,-146972.75,306071.04278616712,2035,17,2737136.1176018054,0,0,0,-146972.75,-146972.75,-146972.75,0,0,0,-2939455,0,0]
[null,"1.5   Adquisición de un Sistema de Vigilancia de Superfície para el Aeropuerto Internacional\n        Jorge Chávez.",2015,-360000,null,{"$f":"+D22*(1+'Panel de control'!$H$45)","v":-360000},0.1,10,-36000,54375.180709921959,2025,7,280230.02878300252,0,0,0,-36000,-36000,-36000,0,0,0,-360000,0,0]
[null,"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS).",2015,-348733,"A",{"$f":"+D23*(1+'Panel de control'!$H$45)","v":-348733},0.1,10,-34873.300000000003,52673.388595870041,2025,7,271459.60729884118,0,0,0,-34873.300000000003,-34873.300000000003,-34873.300000000003,0,0,0,-348733,0,0]
[null,"    1.7   Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad\n            de la Red de Comunicaciones Aeronáuticas de CORPAC S.A.)\n            ",2015,-2323549,null,{"$f":"+D24*(1+'Panel de control'!$H$45)","v":-2323549},0.1,10,-232354.9,350953.87989821791,2025,7,1808689.4531908799,{"$f":"+IF(N$7>$C24,$I24,0)","v":0},0,0,-232354.9,-232354.9,-232354.9,{"$f":"+IF(T$7=$C24,$F24,0)","v":0},0,0,-2323549,0,0]
[null,"1.10  Construcción de la nueva  torre  de control del Aeropuerto de Puerto Maldonado.",2015,-2100000,null,{"$f":"+D25*(1+'Panel de control'!$H$45)","v":-2100000},0.05,20,-105000,218662.70783221754,2035,17,1955459.7185409511,0,0,0,-105000,-105000,-105000,0,0,0,-2100000,0,0]
[null,"1.12  Construcción de la nueva  torre  de control del Aeropuerto de Iquitos.",2015,-1500000,null,{"$f":"+D26*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,156187.64845158395,2035,17,1396756.9418149651,0,0,0,-75000,-75000,-75000,0,0,0,-1500000,0,0]
[null,"1.5   Adquisición de un Sistema de Vigilancia de Superfície para el Aeropuerto Internacional\n        Jorge Chávez.",2016,-1440000,null,{"$f":"+D27*(1+'Panel de control'!$H$45)","v":-1440000},0.1,10,-144000,217500.72283968783,2026,8,1235862.728272303,0,0,0,0,-144000,-144000,0,0,0,0,-1440000,0]
[null,"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS).",2016,-1743665,"A",{"$f":"+D28*(1+'Panel de control'!$H$45)","v":-1743665},0.1,10,-174366.5,263366.94297935022,2026,8,1496479.5722867539,0,0,0,0,-174366.5,-174366.5,0,0,0,0,-1743665,0]
[null,"    1.8  Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la\n           Red de Comunicaciones Aeronáuticas de CORPAC S.A.) - II ETAPA",2016,-1060000,null,{"$f":"+D29*(1+'Panel de control'!$H$45)","v":-1060000},0.1,10,-106000,160104.69875699244,2026,8,909732.28608933429,0,0,0,0,-106000,-106000,0,0,0,0,-1060000,0]
[null,"1.11  Construcción de la nueva  torre  de control del Aeropuerto de Tarapoto.",2016,-1500000,null,{"$f":"+D30*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,156187.64845158395,2036,18,1433948.3395155531,0,0,0,0,-75000,-75000,0,0,0,0,-1500000,0]
[null,"1.14  Construcción de la torre de control del Aeródromo de Huánuco.",2016,-1500000,null,{"$f":"+D31*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,156187.64845158395,2036,18,1433948.3395155531,0,0,0,0,-75000,-75000,0,0,0,0,-1500000,0]
[null,"    1.15  Construcción torres de control de los Aeropuertos de Jauja y  Mazamari",2016,-1500000,null,{"$f":"+D32*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,{"$f":"PMT(wacc,H32,F32)","v":156187.64845158395},2036,18,1433948.3395155531,0,0,0,0,-75000,-75000,0,0,0,0,-1500000,0]
[null,"1.6   Implantación de Estaciones Automáticas de Observaciones Meteorológicas (AWOS).",2017,-1394932,"A",{"$f":"+D33*(1+'Panel de control'!$H$45)","v":-1394932},0.1,10,-139493.20000000001,210693.55438348016,2027,9,1299996.9241323266,0,0,0,0,0,-139493.20000000001,0,0,0,0,0,-1394932]
[null,"    1.8  Proyecto de Comunicaciones Satelitales VSAT (Mejoramiento de la Conectividad de la\n           Red de Comunicaciones Aeronáuticas de CORPAC S.A.) - II ETAPA",2017,-4240000,null,{"$f":"+D34*(1+'Panel de control'!$H$45)","v":-4240000},0.1,10,-424000,{"$f":"PMT(wacc,H34,F34)","v":640418.79502796975},2027,9,3951437.7462995076,0,0,0,0,0,-424000,0,0,0,0,0,-4240000]
[null,"    1.15  Construcción torres de control de los Aeropuertos de Jauja y  Mazamari",2017,-1500000,null,{"$f":"+D35*(1+'Panel de control'!$H$45)","v":-1500000},0.05,20,-75000,{"$f":"PMT(wacc,H35,F35)","v":156187.64845158395},2037,19,1468289.9015463446,0,0,0,0,0,-75000,0,0,0,0,0,-1500000]
[null,"Total General",null,{"$f":"SUM(D8:D35)","v":-90793959.651538447},null,{"$f":"SUM(F8:F35)","v":-90793959.651538447},null,null,{"$f":"SUM(I8:I35)","v":-5895361.717192309},{"$f":"SUM(J8:J35)","v":10726005.432134446},null,null,{"$f":"SUM(M8:M35)","v":75883012.185910791},-2031355.3594999998,-2917978.9171923082,-3977301.0671923086,-4607502.0171923088,-5256868.5171923088,-5895361.717192309,-40013086.805384614,-9720613.846153846,-15609925,-9571737,-8743665,-7134932]
[null,"Solo aproximación",null,{"$f":"+SUMIFS(D8:D35,$E$8:$E$35,\"A\")","v":-11219851.153846154},null,{"$f":"+SUMIFS(F8:F35,$E$8:$E$35,\"A\")","v":-11219851.153846154},null,null,{"$f":"+SUMIFS(I8:I35,$E$8:$E$35,\"A\")","v":-1053241.153846154},{"$f":"+SUMIFS(J8:J35,$E$8:$E$35,\"A\")","v":1630165.3454208893},null,null,{"$f":"+SUMIFS(M8:M35,$E$8:$E$35,\"A\")","v":7969842.5387534322},-130146,-704508.15384615387,-704508.15384615387,-739381.45384615392,-913747.95384615392,-1053241.153846154,-1988899.6153846155,-5743621.538461538,0,-348733,-1743665,-1394932]
[null,"Total - aproximación",null,{"$f":"+D36-D37","v":-79574108.497692287},null,{"$f":"+F36-F37","v":-79574108.497692287},null,null,{"$f":"+I36-I37","v":-4842120.563346155},{"$f":"+J36-J37","v":9095840.0867135562},null,null,{"$f":"+M36-M37","v":67913169.647157356},{"$f":"+N36-N37","v":-1901209.3594999998},-2213470.7633461542,-3272792.9133461546,-3868120.563346155,-4343120.563346155,-4842120.563346155,-38024187.189999998,-3976992.307692308,-15609925,-9223004,-7000000,-5740000]
[]
[null,"NUEVAS INVERSIONES No ligadas a proyectos (REPOSICIONES)",null,null,null,null,null,null,null,null,null,null,null,"Depreciación",null,null,null,null,null,"Inversión"]
[null,"DESCRIPCIÓN DEL ACTIVO","Año de adquisición","VALOR ADQUISICIÓN (US$)","servicio","VALOR ADQUISICIÓN","Factor de depreciación","VIDA UTIL (años)","DEPRECIACIÓN ANUAL","RPI","Fin vida útil","periodos","VA RPI actualizado al último periodo ",2013,2014,2015,2016,2017,2018,2012,2013,2014,2015,2016,2017]
[null,"- Sistemas de grabaciòn - Nivel nacional.",2012,{"$f":"-1169100/2.6","v":-449653.84615384613},null,{"$f":"+D42*(1+'Panel de control'!$L$45)","v":-449653.84615384613},{"$f":"1/H42","v":0.1},10,{"$f":"+F42/H42","v":-44965.38461538461},{"$f":"PMT(wacc,H42,F42)","v":67916.692059796755},{"$f":"C42+H42","v":2022},{"$f":"K42-$C$4","v":4},{"$f":"-PV(wacc,L42,J42)","v":223462.12142127121},{"$f":"+IF(N$7>$C42,$I42,0)","v":-44965.38461538461},-44965.38461538461,-44965.38461538461,-44965.38461538461,-44965.38461538461,-44965.38461538461,{"$f":"+IF(T$7=$C42,$F42,0)","v":-449653.84615384613},0,0,0,0,0]
[null,"- Equipos diversos- Nivel Nacional.",2012,{"$f":"-541900/2.6","v":-208423.07692307691},null,{"$f":"+D43*(1+'Panel de control'!$L$45)","v":-208423.07692307691},{"$f":"1/H43","v":0.1},10,-20842.307692307691,{"$f":"PMT(wacc,H43,F43)","v":31480.673532806315},2022,{"$f":"K43-$C$4","v":4},103578.92703634153,-20842.307692307691,-20842.307692307691,-20842.307692307691,-20842.307692307691,-20842.307692307691,-20842.307692307691,-208423.07692307691,0,0,0,0,0]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2012,{"$f":"-104235/2.6","v":-40090.384615384617},null,{"$f":"+D44*(1+'Panel de control'!$L$45)","v":-40090.384615384617},0.1,10,-4009.0384615384619,{"$f":"PMT(wacc,H44,F44)","v":6055.3386338661494},2022,4,19923.508875499276,-4009.0384615384619,-4009.0384615384619,-4009.0384615384619,-4009.0384615384619,-4009.0384615384619,-4009.0384615384619,-40090.384615384617,0,0,0,0,0]
[null," - Reposición letreros señalización vertical para radioayudas",2012,{"$f":"-252041/2.6","v":-96938.846153846156},null,{"$f":"+D45*(1+'Panel de control'!$L$45)","v":-96938.846153846156},0.1,10,-9693.8846153846152,{"$f":"PMT(wacc,H45,F45)","v":14641.853548407522},2022,4,48175.191638986063,-9693.8846153846152,-9693.8846153846152,-9693.8846153846152,-9693.8846153846152,-9693.8846153846152,-9693.8846153846152,-96938.846153846156,0,0,0,0,0]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2012,-302112,null,{"$f":"+D46*(1+'Panel de control'!$L$45)","v":-302112},0.1,10,-30211.200000000001,{"$f":"PMT(wacc,H46,F46)","v":45631.651651766515},2022,4,150139.0213923018,-30211.200000000001,-30211.200000000001,-30211.200000000001,-30211.200000000001,-30211.200000000001,-30211.200000000001,-302112,0,0,0,0,0]
[null,"- Adquisición ILS CAT III - Aeropuerto Jorge Chávez.",2012,{"$f":"-1674153/2.6","v":-643905},"A",{"$f":"+D47*(1+'Panel de control'!$L$45)","v":-643905},0.1,10,-64390.5,97256.807597284176,2022,4,319998.10192779533,-64390.5,-64390.5,-64390.5,-64390.5,-64390.5,-64390.5,-643905,0,0,0,0,0]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2012,{"$f":"-438991/2.6","v":-168842.69230769231},null,{"$f":"+D48*(1+'Panel de control'!$L$45)","v":-168842.69230769231},0.1,10,-16884.26923076923,25502.366404945889,2022,4,83908.87019488946,-16884.26923076923,-16884.26923076923,-16884.26923076923,-16884.26923076923,-16884.26923076923,-16884.26923076923,-168842.69230769231,0,0,0,0,0]
[null,"- Construcción y/o remodelacion casa de fuerza - Nivel nacional.",2012,{"$f":"-162335/2.6","v":-62436.538461538461},null,{"$f":"+D49*(1+'Panel de control'!$L$45)","v":-62436.538461538461},0.1,10,-6243.6538461538457,9430.5501715226292,2022,4,31028.760141067538,-6243.6538461538457,-6243.6538461538457,-6243.6538461538457,-6243.6538461538457,-6243.6538461538457,-6243.6538461538457,-62436.538461538461,0,0,0,0,0]
[null,"- Equipos diversos y gastos de instalación.",2012,{"$f":"-319582/2.6","v":-122916.15384615384},null,{"$f":"+D50*(1+'Panel de control'!$L$45)","v":-122916.15384615384},0.1,10,-12291.615384615385,18565.522437647734,2022,4,61084.998450134888,-12291.615384615385,-12291.615384615385,-12291.615384615385,-12291.615384615385,-12291.615384615385,-12291.615384615385,-122916.15384615384,0,0,0,0,0]
[null,"- Instalación  estaciones VHF-AA para TWR/APP (Huánuco,\n  Cajamarca, Trujillo)",2012,{"$f":"-29897/2.6","v":-11498.846153846154},null,{"$f":"+D51*(1+'Panel de control'!$L$45)","v":-11498.846153846154},0.1,10,-1149.8846153846155,1736.810659919377,2022,4,5714.5214644869948,-1149.8846153846155,-1149.8846153846155,-1149.8846153846155,-1149.8846153846155,-1149.8846153846155,-1149.8846153846155,-11498.846153846154,0,0,0,0,0]
[null,"   - Renovación del Sistema Automático AWOS III (Lima). ",2012,{"$f":"-464304/2.6","v":-178578.46153846153},null,{"$f":"+D52*(1+'Panel de control'!$L$45)","v":-178578.46153846153},0.1,10,-17857.846153846152,26972.878102926927,2022,4,88747.204537149853,-17857.846153846152,-17857.846153846152,-17857.846153846152,-17857.846153846152,-17857.846153846152,-17857.846153846152,-178578.46153846153,0,0,0,0,0]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2012,{"$f":"-164249/2.6","v":-63172.692307692305},null,{"$f":"+D53*(1+'Panel de control'!$L$45)","v":-63172.692307692305},0.1,10,-6317.2692307692305,9541.7404448974048,2022,4,31394.602669850632,-6317.2692307692305,-6317.2692307692305,-6317.2692307692305,-6317.2692307692305,-6317.2692307692305,-6317.2692307692305,-63172.692307692305,0,0,0,0,0]
[null," - Adquisición de equipos de cómputo.",2012,{"$f":"-223975/2.6","v":-86144.230769230766},null,{"$f":"+D54*(1+'Panel de control'!$L$45)","v":-86144.230769230766},0.1,10,-8614.4230769230762,13011.411431094841,2022,4,42810.648058617073,-8614.4230769230762,-8614.4230769230762,-8614.4230769230762,-8614.4230769230762,-8614.4230769230762,-8614.4230769230762,-86144.230769230766,0,0,0,0,0]
[null," - Adquisición de sistemas y/o licencias.",2012,{"$f":"-431642/2.6","v":-166016.15384615384},null,{"$f":"+D55*(1+'Panel de control'!$L$45)","v":-166016.15384615384},0.1,10,-16601.615384615383,25075.439905974501,2022,4,82504.180150988221,-16601.615384615383,-16601.615384615383,-16601.615384615383,-16601.615384615383,-16601.615384615383,-16601.615384615383,-166016.15384615384,0,0,0,0,0]
[null," - Otras inversiones TIC.",2012,{"$f":"-42022/2.6","v":-16162.307692307691},null,{"$f":"+D56*(1+'Panel de control'!$L$45)","v":-16162.307692307691},0.1,10,-1616.2307692307691,2441.1900040516457,2022,4,8032.0975676714206,-1616.2307692307691,-1616.2307692307691,-1616.2307692307691,-1616.2307692307691,-1616.2307692307691,-1616.2307692307691,-16162.307692307691,0,0,0,0,0]
[null," - Sistema automatizado de Información Aeronáutica",2012,{"$f":"-5385156/2.6","v":-2071213.846153846},null,{"$f":"+D57*(1+'Panel de control'!$L$45)","v":-2071213.846153846},0.1,10,-207121.3846153846,312840.63103752193,2022,4,1029320.3181459989,-207121.3846153846,-207121.3846153846,-207121.3846153846,-207121.3846153846,-207121.3846153846,-207121.3846153846,-2071213.846153846,0,0,0,0,0]
[null," - Gastos complementarios Proyecto PER/08/802",2012,{"$f":"-1153762/2.6","v":-443754.61538461538},null,{"$f":"+D58*(1+'Panel de control'!$L$45)","v":-443754.61538461538},0.1,10,-44375.461538461539,67025.659451112151,2022,4,220530.41154328,{"$f":"+IF(N$7>$C58,$I58,0)","v":-44375.461538461539},-44375.461538461539,-44375.461538461539,-44375.461538461539,-44375.461538461539,-44375.461538461539,{"$f":"+IF(T$7=$C58,$F58,0)","v":-443754.61538461538},0,0,0,0,0]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2012,-67795,null,{"$f":"+D59*(1+'Panel de control'!$L$45)","v":-67795},0.1,10,-6779.5,10239.903822858776,2022,4,33691.726761237886,-6779.5,-6779.5,-6779.5,-6779.5,-6779.5,-6779.5,-67795,0,0,0,0,0]
[null,"- Equipos de radio VHF TWR -Dual - Nivel nacional",2013,-193456.15384615384,null,{"$f":"+D60*(1+'Panel de control'!$L$45)","v":-193456.15384615384},{"$f":"1/H60","v":0.1},10,-19345.615384615383,29220.037013419667,2023,5,115754.99814619185,0,-19345.615384615383,-19345.615384615383,-19345.615384615383,-19345.615384615383,-19345.615384615383,0,-193456.15384615384,0,0,0,0]
[null,"- Sistemas de grabaciòn - Nivel nacional.",2013,-58496.153846153844,null,{"$f":"+D61*(1+'Panel de control'!$L$45)","v":-58496.153846153844},{"$f":"1/H61","v":0.1},10,-5849.6153846153848,8835.3859339444771,2023,5,35001.327408823141,0,-5849.6153846153848,-5849.6153846153848,-5849.6153846153848,-5849.6153846153848,-5849.6153846153848,0,-58496.153846153844,0,0,0,0]
[null,"- Sistemas ATIS (Lima, Cuzco, Arequipa, Pucallpa, Chiclayo y Tarapoto).",2013,-111783.46153846153,null,{"$f":"+D62*(1+'Panel de control'!$L$45)","v":-111783.46153846153},0.1,10,-11178.346153846152,16884.016448706825,2023,5,66885.928030232957,0,-11178.346153846152,-11178.346153846152,-11178.346153846152,-11178.346153846152,-11178.346153846152,0,-111783.46153846153,0,0,0,0]
[null," -  Equipos HF tierra-aire",2013,-71076.923076923078,null,{"$f":"+D63*(1+'Panel de control'!$L$45)","v":-71076.923076923078},0.1,10,-7107.6923076923076,10735.612601702542,2023,5,42529.063746140557,0,-7107.6923076923076,-7107.6923076923076,-7107.6923076923076,-7107.6923076923076,-7107.6923076923076,0,-71076.923076923078,0,0,0,0]
[null," - Terminales AMHS",2013,-42307.692307692305,null,{"$f":"+D64*(1+'Panel de control'!$L$45)","v":-42307.692307692305},0.1,10,-4230.7692307692305,{"$f":"PMT(wacc,H64,F64)","v":6390.2455962515123},2023,5,25314.918896512234,0,-4230.7692307692305,-4230.7692307692305,-4230.7692307692305,-4230.7692307692305,-4230.7692307692305,0,-42307.692307692305,0,0,0,0]
[null," - Renovación central de canales orales ATS",2013,-12692,null,{"$f":"+D65*(1+'Panel de control'!$L$45)","v":-12692},0.1,10,-1269.2,1917.0272043620264,2023,5,7594.2915604526042,0,-1269.2,-1269.2,-1269.2,-1269.2,-1269.2,0,-12692,0,0,0,0]
[null," - Interfase para sistemas AMHS",2013,-11635,null,{"$f":"+D66*(1+'Panel de control'!$L$45)","v":-11635},0.1,10,-1163.5,1757.3756321109502,2023,5,6961.832832167197,0,-1163.5,-1163.5,-1163.5,-1163.5,-1163.5,0,-11635,0,0,0,0]
[null,"- Equipos diversos- Nivel Nacional.",2013,-636855.38461538462,null,{"$f":"+D67*(1+'Panel de control'!$L$45)","v":-636855.38461538462},0.1,10,-63685.538461538461,96192.01840152331,2023,5,381064.09333544067,0,-63685.538461538461,-63685.538461538461,-63685.538461538461,-63685.538461538461,-63685.538461538461,0,-636855.38461538462,0,0,0,0]
[null," - Sistemas UPS para equipos de comunicaciones a nivel nacional",2013,-95906.153846153844,null,{"$f":"+D68*(1+'Panel de control'!$L$45)","v":-95906.153846153844},0.1,10,-9590.6153846153848,14485.873462717202,2023,5,57385.699239624591,0,-9590.6153846153848,-9590.6153846153848,-9590.6153846153848,-9590.6153846153848,-9590.6153846153848,0,-95906.153846153844,0,0,0,0]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2013,-63076.923076923078,null,{"$f":"+D69*(1+'Panel de control'!$L$45)","v":-63076.923076923078},0.1,10,-6307.6923076923076,9527.2752525931646,2023,5,37742.242718436428,0,-6307.6923076923076,-6307.6923076923076,-6307.6923076923076,-6307.6923076923076,-6307.6923076923076,0,-63076.923076923078,0,0,0,0]
[null," - Luces de borde pista renovación Jorge Chávez",2013,-132712,null,{"$f":"+D70*(1+'Panel de control'!$L$45)","v":-132712},0.1,10,-13271.2,20045.108284375456,2023,5,79408.57402858384,0,-13271.2,-13271.2,-13271.2,-13271.2,-13271.2,0,-132712,0,0,0,0]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2013,-840932,null,{"$f":"+D71*(1+'Panel de control'!$L$45)","v":-840932},0.1,10,-84093.2,127016.19295765582,2023,5,503173.87255866133,0,-84093.2,-84093.2,-84093.2,-84093.2,-84093.2,0,-840932,0,0,0,0]
[null,"- Adquisición Sistemas VOR/DME (Asia).",2013,-211819,null,{"$f":"+D72*(1+'Panel de control'!$L$45)","v":-211819},0.1,10,-21181.9,31993.601118874889,2023,5,126742.45540840768,0,-21181.9,-21181.9,-21181.9,-21181.9,-21181.9,0,-211819,0,0,0,0]
[null,"- Renovación de Sistemas de Radioayudas:\n  ",2013,-1299522,null,{"$f":"+D73*(1+'Panel de control'!$L$45)","v":-1299522},0.1,10,-129952.2,196282.62107366446,2023,5,777572.40444551606,0,-129952.2,-129952.2,-129952.2,-129952.2,-129952.2,0,-1299522,0,0,0,0]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2013,-1037833.8461538461,null,{"$f":"+D74*(1+'Panel de control'!$L$45)","v":-1037833.8461538461},0.1,10,-103783.38461538461,156756.67480969091,2023,5,{"$f":"-PV(wacc,L74,J74)","v":620990.6097540356},{"$f":"+IF(N$7>$C74,$I74,0)","v":0},-103783.38461538461,-103783.38461538461,-103783.38461538461,-103783.38461538461,-103783.38461538461,{"$f":"+IF(T$7=$C74,$F74,0)","v":0},-1037833.8461538461,0,0,0,0]
[null,"- Grupos electrógenos - Nivel nacional.",2013,-402083.07692307694,null,{"$f":"+D75*(1+'Panel de control'!$L$45)","v":-402083.07692307694},0.1,10,-40208.307692307695,60731.499911371553,2023,5,240587.46593742029,0,-40208.307692307695,-40208.307692307695,-40208.307692307695,-40208.307692307695,-40208.307692307695,0,-402083.07692307694,0,0,0,0]
[null,"- Construcción y/o remodelacion casa de fuerza - Nivel nacional.",2013,-3884.6153846153843,null,{"$f":"+D76*(1+'Panel de control'!$L$45)","v":-3884.6153846153843},0.05,20,-194.23076923076923,404.48596137461482,2033,15,3399.9682808341004,0,-194.23076923076923,-194.23076923076923,-194.23076923076923,-194.23076923076923,-194.23076923076923,0,-3884.6153846153843,0,0,0,0]
[null,"- Equipos diversos y gastos de instalación.",2013,-230786.15384615384,null,{"$f":"+D77*(1+'Panel de control'!$L$45)","v":-230786.15384615384},0.1,10,-23078.615384615383,34858.441168701291,2023,5,138091.50176671622,0,-23078.615384615383,-23078.615384615383,-23078.615384615383,-23078.615384615383,-23078.615384615383,0,-230786.15384615384,0,0,0,0]
[null,"- Instalación  estaciones VHF-AA para TWR/APP (Huánuco,Cajamarca, Trujillo)",2013,-47307.692307692305,null,{"$f":"+D78*(1+'Panel de control'!$L$45)","v":-47307.692307692305},0.1,10,-4730.7692307692305,7145.4564394448735,2023,5,28306.682038827319,0,-4730.7692307692305,-4730.7692307692305,-4730.7692307692305,-4730.7692307692305,-4730.7692307692305,0,-47307.692307692305,0,0,0,0]
[null,"   - Renovación equipos e instrumentos meteorológicos- Niv. Nac. - Fase I",2013,-299031,null,{"$f":"+D79*(1+'Panel de control'!$L$45)","v":-299031},0.1,10,-29903.1,45166.290730190762,2023,5,178925.98484192428,0,-29903.1,-29903.1,-29903.1,-29903.1,-29903.1,0,-299031,0,0,0,0]
[null,"           - Renovación Sistema Mundial Pronostico Área WAFS (Lima).",2013,-67218.461538461532,null,{"$f":"+D80*(1+'Panel de control'!$L$45)","v":-67218.461538461532},0.1,10,-6721.8461538461534,10152.822203324402,2023,5,40220.343142778635,0,-6721.8461538461534,-6721.8461538461534,-6721.8461538461534,-6721.8461538461534,-6721.8461538461534,0,-67218.461538461532,0,0,0,0]
[null,"           - Renovaciòn sistema GVAR  (Lima).",2013,-15637.692307692307,null,{"$f":"+D81*(1+'Panel de control'!$L$45)","v":-15637.692307692307},0.1,10,-1563.7692307692307,2361.9509586581271,2023,5,9356.8542954035856,0,-1563.7692307692307,-1563.7692307692307,-1563.7692307692307,-1563.7692307692307,-1563.7692307692307,0,-15637.692307692307,0,0,0,0]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2013,-226576.8,null,{"$f":"+D82*(1+'Panel de control'!$L$45)","v":-226576.8},0.1,10,-22657.68,34222.65123521068,2023,5,135572.82382873917,0,-22657.68,-22657.68,-22657.68,-22657.68,-22657.68,0,-226576.8,0,0,0,0]
[null," - Adquisición de equipos, hardware  y software.",2013,-806120.7,null,{"$f":"+D83*(1+'Panel de control'!$L$45)","v":-806120.7},0.2,5,-161224.13999999998,203489.06801877639,2018,0,0,0,-161224.13999999998,-161224.13999999998,-161224.13999999998,-161224.13999999998,-161224.13999999998,0,-806120.7,0,0,0,0]
[null," - Sistema de Gestión Administrativa de mantenimiento de Equipos de la Gerencia Tecnica.",2013,-75623.076923076922,null,{"$f":"+D84*(1+'Panel de control'!$L$45)","v":-75623.076923076922},0.1,10,-7562.3076923076924,11422.273537590658,2023,5,45249.266849383959,0,-7562.3076923076924,-7562.3076923076924,-7562.3076923076924,-7562.3076923076924,-7562.3076923076924,0,-75623.076923076922,0,0,0,0]
[null," - Equipos del Sistema de Vigilancia Aérea.",2013,-290253.84615384613,null,{"$f":"+D85*(1+'Panel de control'!$L$45)","v":-290253.84615384613},0.1,10,-29025.384615384613,43840.570378792421,2023,5,173674.15176765382,0,-29025.384615384613,-29025.384615384613,-29025.384615384613,-29025.384615384613,-29025.384615384613,0,-290253.84615384613,0,0,0,0]
[null," -  Estudios para elaboración proyecto para implantación nuevos sistemas CNS/ATM",2013,-365538,null,{"$f":"+D86*(1+'Panel de control'!$L$45)","v":-365538},0.1,10,-36553.800000000003,55211.65223984293,2023,5,218720.62310311411,0,-36553.800000000003,-36553.800000000003,-36553.800000000003,-36553.800000000003,-36553.800000000003,0,-365538,0,0,0,0]
[null," - Gastos complementarios Proyecto PER/08/802",2013,-96153.846153846156,null,{"$f":"+D87*(1+'Panel de control'!$L$45)","v":-96153.846153846156},0.1,10,-9615.3846153846152,14523.285446026166,2023,5,57533.906582982359,0,-9615.3846153846152,-9615.3846153846152,-9615.3846153846152,-9615.3846153846152,-9615.3846153846152,0,-96153.846153846156,0,0,0,0]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2013,-269286.92307692306,null,{"$f":"+D88*(1+'Panel de control'!$L$45)","v":-269286.92307692306},0.1,10,-26928.692307692305,40673.680847573734,2023,5,161128.53823379503,0,-26928.692307692305,-26928.692307692305,-26928.692307692305,-26928.692307692305,-26928.692307692305,0,-269286.92307692306,0,0,0,0]
[null," - Inversiones varias a nivel nacional",2013,-223885,null,{"$f":"+D89*(1+'Panel de control'!$L$45)","v":-223885},0.1,10,-22388.5,33816.075925669102,2023,5,133962.1782234424,0,-22388.5,-22388.5,-22388.5,-22388.5,-22388.5,0,-223885,0,0,0,0]
[null,"- Equipos de radio VHF TWR -Dual - Nivel nacional",2014,-1741106,null,{"$f":"+D90*(1+'Panel de control'!$L$45)","v":-1741106},0.1,10,-174110.6,262980.42606980389,2024,6,1204795.7612010671,0,0,-174110.6,-174110.6,-174110.6,-174110.6,0,0,-1741106,0,0,0]
[null,"- Sistemas de grabaciòn - Nivel nacional.",2014,-526466,null,{"$f":"+D91*(1+'Panel de control'!$L$45)","v":-526466},0.1,10,-52646.6,79518.566354527153,2024,6,364299.47700856865,0,0,-52646.6,-52646.6,-52646.6,-52646.6,0,0,-526466,0,0,0]
[null,"- Sistemas ATIS (Lima, Cuzco, Arequipa, Pucallpa, Chiclayo y Tarapoto).",2014,-1006052,null,{"$f":"+D92*(1+'Panel de control'!$L$45)","v":-1006052},0.1,10,-100605.2,151956.27584327338,2024,6,696159.32926993293,0,0,-100605.2,-100605.2,-100605.2,-100605.2,0,0,-1006052,0,0,0]
[null," -  Equipos HF tierra-aire",2014,-639692,null,{"$f":"+D93*(1+'Panel de control'!$L$45)","v":-639692},0.1,10,-63969.2,96620.466940809449,2024,6,442648.6440654578,0,0,-63969.2,-63969.2,-63969.2,-63969.2,0,0,-639692,0,0,0]
[null," - Terminales AMHS",2014,-84615,null,{"$f":"+D94*(1+'Panel de control'!$L$45)","v":-84615},0.1,10,-8461.5,12780.43309936124,2024,6,58551.169965543893,0,0,-8461.5,-8461.5,-8461.5,-8461.5,0,0,-84615,0,0,0]
[null," - Renovación central de canales orales ATS",2014,-114231,null,{"$f":"+D95*(1+'Panel de control'!$L$45)","v":-114231},0.1,10,-11423.1,17253.697965764153,2024,6,79044.598432122497,0,0,-11423.1,-11423.1,-11423.1,-11423.1,0,0,-114231,0,0,0]
[null," - Interfase para sistemas AMHS",2014,-104711,null,{"$f":"+D96*(1+'Panel de control'!$L$45)","v":-104711},0.1,10,-10471.1,{"$f":"PMT(wacc,H96,F96)","v":15815.776520323994},2024,6,72457.029584140721,0,0,-10471.1,-10471.1,-10471.1,-10471.1,0,0,-104711,0,0,0]
[null,"- Equipos diversos- Nivel Nacional.",2014,-250000,null,{"$f":"+D97*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2024,6,172992.87941128615,0,0,-25000,-25000,-25000,-25000,0,0,-250000,0,0,0]
[null,"- Mejoramiento sistema eléctrico  Edificio Radar",2014,-96997,null,{"$f":"+D98*(1+'Panel de control'!$L$45)","v":-96997},0.1,10,-9699.7000000000007,14650.637231445278,2024,6,67119.161297026076,0,0,-9699.7000000000007,-9699.7000000000007,-9699.7000000000007,-9699.7000000000007,0,0,-96997,0,0,0]
[null,"- Instalación de sistemas APAPI  (Chachapoyas y Atalaya).",2014,-60000,"A",{"$f":"+D99*(1+'Panel de control'!$L$45)","v":-60000},0.1,10,-6000,9062.5301183203264,2024,6,41518.291058708666,0,0,-6000,-6000,-6000,-6000,0,0,-60000,0,0,0]
[null," - Sistemas UPS para equipos de comunicaciones a nivel nacional",2014,-75562,null,{"$f":"+D100*(1+'Panel de control'!$L$45)","v":-75562},0.1,10,-7556.2,11413.048346675343,2024,6,52286.751816302407,0,0,-7556.2,-7556.2,-7556.2,-7556.2,0,0,-75562,0,0,0]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2014,-600000,null,{"$f":"+D101*(1+'Panel de control'!$L$45)","v":-600000},0.1,10,-60000,90625.301183203279,2024,6,415182.91058708675,0,0,-60000,-60000,-60000,-60000,0,0,-600000,0,0,0]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2014,-142000,null,{"$f":"+D102*(1+'Panel de control'!$L$45)","v":-142000},0.1,10,-14200,21447.987946691443,2024,6,98259.955505610531,0,0,-14200,-14200,-14200,-14200,0,0,-142000,0,0,0]
[null,"- Adquisición Sistemas VOR/DME (Asia).",2014,-1906373,null,{"$f":"+D103*(1+'Panel de control'!$L$45)","v":-1906373},0.1,10,-190637.3,287942.71215421124,2024,6,1319155.8180077269,0,0,-190637.3,-190637.3,-190637.3,-190637.3,0,0,-1906373,0,0,0]
[null,"- Renovación de Sistemas de Radioayudas:\n  ",2014,-5774493,null,{"$f":"+D104*(1+'Panel de control'!$L$45)","v":-5774493},0.1,10,-577449.30000000005,872191.94550883165,2024,6,3995784.6848412636,0,0,-577449.30000000005,-577449.30000000005,-577449.30000000005,-577449.30000000005,0,0,-5774493,0,0,0]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2014,-350000,null,{"$f":"+D105*(1+'Panel de control'!$L$45)","v":-350000},0.1,10,-35000,52864.75902353524,2024,6,242190.03117580057,0,0,-35000,-35000,-35000,-35000,0,0,-350000,0,0,0]
[null,"- Grupos electrógenos - Nivel nacional.",2014,-627250,null,{"$f":"+D106*(1+'Panel de control'!$L$45)","v":-627250},0.1,10,{"$f":"+F106/H106","v":-62725},94741.200278607081,{"$f":"C106+H106","v":2024},6,{"$f":"-PV(wacc,L106,J106)","v":434039.13444291684},0,0,-62725,-62725,-62725,-62725,0,0,-627250,0,0,0]
[null,"- Construcción y/o remodelacion casa de fuerza - Nivel nacional.",2014,-107200,null,{"$f":"+D107*(1+'Panel de control'!$L$45)","v":-107200},0.05,20,-5360,11162.210609339867,2034,{"$f":"K107-$C$4","v":16},96943.047879837482,0,0,-5360,-5360,-5360,-5360,0,0,-107200,0,0,0]
[null,"- Equipos diversos y gastos de instalación.",2014,-120000,null,{"$f":"+D108*(1+'Panel de control'!$L$45)","v":-120000},0.1,10,-12000,18125.060236640653,2024,6,83036.582117417332,0,0,-12000,-12000,-12000,-12000,0,0,-120000,0,0,0]
[null," - Obras e instalación ",2014,-50000,null,{"$f":"+D109*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2024,6,34598.575882257224,0,0,-5000,-5000,-5000,-5000,0,0,-50000,0,0,0]
[null,"   - Renovación equipos e instrumentos meteorológicos- Niv. Nac. - Fase I",2014,-1275485,null,{"$f":"+D110*(1+'Panel de control'!$L$45)","v":-1275485},0.1,10,-127548.5,192652.0204660967,2024,6,882599.29118361708,0,0,-127548.5,-127548.5,-127548.5,-127548.5,0,0,-1275485,0,0,0]
[null,"           - Renovaciòn sistema GVAR  (Lima).",2014,-141430,null,{"$f":"+D111*(1+'Panel de control'!$L$45)","v":-141430},0.1,10,-14143,21361.893910567396,2024,6,97865.531740552789,0,0,-14143,-14143,-14143,-14143,0,0,-141430,0,0,0]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2014,-435539,null,{"$f":"+D112*(1+'Panel de control'!$L$45)","v":-435539},0.1,10,-43553.9,65784.755086718607,2024,6,301380.58282364858,0,0,-43553.9,-43553.9,-43553.9,-43553.9,0,0,-435539,0,0,0]
[null," - Adquisición de equipos, hardware  y software.",2014,-1050000,null,{"$f":"+D113*(1+'Panel de control'!$L$45)","v":-1050000},0.2,5,-210000,265051.52568308351,2019,1,244741.63310236711,0,0,-210000,-210000,-210000,-210000,0,0,-1050000,0,0,0]
[null," - Modernización de Estaciones de Trabajo de Torres de Control en los Aeropuertos\n Controlados - Nivel nacional..",2014,-1500000,null,{"$f":"+D114*(1+'Panel de control'!$L$45)","v":-1500000},0.1,10,-150000,226563.25295800818,2024,6,1037957.2764677168,0,0,-150000,-150000,-150000,-150000,0,0,-1500000,0,0,0]
[null," - Sistema de Gestión Administrativa de mantenimiento de Equipos de la Gerencia Tecnica.",2014,-680608,null,{"$f":"+D115*(1+'Panel de control'!$L$45)","v":-680608},0.1,10,-68060.800000000003,102800.50831282935,2024,6,470961.35068142647,0,0,-68060.800000000003,-68060.800000000003,-68060.800000000003,-68060.800000000003,0,0,-680608,0,0,0]
[null," - Sistema radar primario",2014,-650000,null,{"$f":"+D116*(1+'Panel de control'!$L$45)","v":-650000},0.1,10,-65000,98177.409615136872,2024,6,449781.48646934394,0,0,-65000,{"$f":"+IF(Q$7>$C116,$I116,0)","v":-65000},-65000,-65000,0,0,-650000,{"$f":"+IF(W$7=$C116,$F116,0)","v":0},0,0]
[null," - Equipos del Sistema de Vigilancia Aérea.",2014,-220000,null,{"$f":"+D117*(1+'Panel de control'!$L$45)","v":-220000},0.1,10,-22000,33229.277100507868,2024,6,152233.73388193181,0,0,-22000,-22000,-22000,-22000,0,0,-220000,0,0,0]
[null," -  Estudios para elaboración proyecto para implantación nuevos sistemas CNS/ATM",2014,-243692,null,{"$f":"+D118*(1+'Panel de control'!$L$45)","v":-243692},0.1,10,-24369.200000000001,36807.768159895284,2024,6,168627.92307798055,0,0,-24369.200000000001,-24369.200000000001,-24369.200000000001,-24369.200000000001,0,0,-243692,0,0,0]
[null," - Sistemas de Módulo NOTAM Office e integrado de diseño procedimiento de vuelo",2014,-802400,null,{"$f":"+D119*(1+'Panel de control'!$L$45)","v":-802400},0.1,10,-80240,121196.2361156705,2024,6,555237.94575846393,0,0,-80240,-80240,-80240,-80240,0,0,-802400,0,0,0]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2014,-250000,null,{"$f":"+D120*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2024,6,172992.87941128615,0,0,-25000,-25000,-25000,-25000,0,0,-250000,0,0,0]
[null," - Inversiones varias a nivel nacional",2014,-100000,null,{"$f":"+D121*(1+'Panel de control'!$L$45)","v":-100000},0.1,10,-10000,15104.216863867212,2024,6,69197.151764514449,0,0,-10000,-10000,-10000,-10000,0,0,-100000,0,0,0]
[null,"- Equipos de radio VHF TWR -Dual - Nivel nacional",2015,-231909,null,{"$f":"+D122*(1+'Panel de control'!$L$45)","v":-231909},0.1,10,-23190.9,35028.038286825817,2025,7,180521.8492917704,0,0,0,-23190.9,-23190.9,-23190.9,0,0,0,-231909,0,0]
[null," -  Equipos HF tierra-aire",2015,-420000,null,{"$f":"+D123*(1+'Panel de control'!$L$45)","v":-420000},0.1,10,-42000,63437.710828242292,2025,7,326935.03358016972,0,0,0,-42000,-42000,-42000,0,0,0,-420000,0,0]
[null," - Terminales AMHS",2015,-42308,null,{"$f":"+D124*(1+'Panel de control'!$L$45)","v":-42308},0.1,10,-4230.8,6390.2920707649391,2025,7,32933.255715975756,0,0,0,-4230.8,-4230.8,-4230.8,0,0,0,-42308,0,0]
[null,"- Equipos diversos- Nivel Nacional.",2015,-250000,null,{"$f":"+D125*(1+'Panel de control'!$L$45)","v":-250000},{"$f":"1/H125","v":0.1},10,-25000,37760.542159668032,2025,7,194604.18665486289,0,0,0,-25000,-25000,-25000,0,0,0,-250000,0,0]
[null,"- Sistemas UPS para Torres de Control de aeropuertos controlados Nivel nacional.",2015,-40000,null,{"$f":"+D126*(1+'Panel de control'!$L$45)","v":-40000},0.1,10,-4000,6041.6867455468837,2025,7,31136.669864778058,0,0,0,-4000,-4000,-4000,0,0,0,-40000,0,0]
[null," - Sistemas UPS para equipos de comunicaciones a nivel nacional",2015,-75562,null,{"$f":"+D127*(1+'Panel de control'!$L$45)","v":-75562},0.1,10,-7556.2,11413.048346675343,2025,7,58818.726208059001,0,0,0,-7556.2,-7556.2,-7556.2,0,0,0,-75562,0,0]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2015,-620000,null,{"$f":"+D128*(1+'Panel de control'!$L$45)","v":-620000},0.1,10,-62000,93646.144555976716,2025,7,482618.38290405995,0,0,0,-62000,-62000,-62000,0,0,0,-620000,0,0]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2015,-115000,null,{"$f":"+D129*(1+'Panel de control'!$L$45)","v":-115000},0.1,10,-11500,17369.849393447294,2025,7,89517.92586123693,0,0,0,-11500,-11500,-11500,0,0,0,-115000,0,0]
[null,"- Renovación de Sistemas de Radioayudas:\n  ",2015,-5384621,null,{"$f":"+D130*(1+'Panel de control'!$L$45)","v":-5384621},0.1,10,-538462.1,813304.83313733537,2025,7,4191479.1605987786,0,0,0,-538462.1,-538462.1,-538462.1,0,0,0,-5384621,0,0]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2015,-200000,null,{"$f":"+D131*(1+'Panel de control'!$L$45)","v":-200000},0.1,10,-20000,30208.433727734424,2025,7,155683.34932389032,0,0,0,-20000,-20000,-20000,0,0,0,-200000,0,0]
[null,"- Grupos electrógenos - Nivel nacional.",2015,-832400,null,{"$f":"+D132*(1+'Panel de control'!$L$45)","v":-832400},0.1,10,-83240,125727.50117483067,2025,7,647954.09988603147,0,0,0,-83240,-83240,-83240,0,0,0,-832400,0,0]
[null,"- Construcción y/o remodelacion casa de fuerza - Nivel nacional.",2015,-160800,null,{"$f":"+D133*(1+'Panel de control'!$L$45)","v":-160800},0.05,20,-8040,16743.3159140098,2035,17,149732.34416256426,0,0,0,-8040,-8040,-8040,0,0,0,-160800,0,0]
[null,"- Equipos diversos y gastos de instalación.",2015,-100000,null,{"$f":"+D134*(1+'Panel de control'!$L$45)","v":-100000},0.1,10,-10000,15104.216863867212,2025,7,77841.674661945159,0,0,0,-10000,-10000,-10000,0,0,0,-100000,0,0]
[null,"- Renovaciòn de REDAP y RED de VHF-AA del ACC",2015,-893000,null,{"$f":"+D135*(1+'Panel de control'!$L$45)","v":-893000},0.1,10,-89300,134880.6565943342,2025,7,695126.15473117027,0,0,0,-89300,-89300,-89300,0,0,0,-893000,0,0]
[null," - VHF-AA frecuencia Emergencia 121.5 Mhz",2015,-600000,null,{"$f":"+D136*(1+'Panel de control'!$L$45)","v":-600000},0.1,10,-60000,90625.301183203279,2025,7,467050.04797167092,0,0,0,-60000,-60000,-60000,0,0,0,-600000,0,0]
[null," - Obras e instalación ",2015,-50000,null,{"$f":"+D137*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2025,7,38920.837330972579,0,0,0,-5000,-5000,-5000,0,0,0,-50000,0,0]
[null,"   - Renovación equipos e instrumentos meteorológicos- Niv. Nac. - Fase I",2015,-1275485,null,{"$f":"+D138*(1+'Panel de control'!$L$45)","v":-1275485},0.1,10,-127548.5,192652.0204660967,2025,7,{"$f":"-PV(wacc,L138,J138)","v":992858.88406191103},0,0,0,-127548.5,-127548.5,-127548.5,0,0,0,-1275485,0,0]
[null,"   - Renovación equipos e instrumentos meteorológicos - Nivel nacional Fase II.",2015,-266400,null,{"$f":"+D139*(1+'Panel de control'!$L$45)","v":-266400},0.1,10,-26640,40237.633725342253,2025,7,207370.22129942189,0,0,0,-26640,-26640,-26640,0,0,0,-266400,0,0]
[null,"  - Renovación Sistema Automático Radiosondaje (Lima)",2015,-200000,null,{"$f":"+D140*(1+'Panel de control'!$L$45)","v":-200000},0.1,10,-20000,30208.433727734424,2025,7,155683.34932389032,0,0,0,-20000,-20000,-20000,0,0,0,-200000,0,0]
[null," - Renovación sistema AWOS de Cusco,Arequipa e Iquitos",2015,-96000,"A",{"$f":"+D141*(1+'Panel de control'!$L$45)","v":-96000},0.1,10,-9600,14500.048189312523,2025,7,74728.00767546735,0,0,0,-9600,-9600,-9600,0,0,0,-96000,0,0]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2015,-344000,null,{"$f":"+D142*(1+'Panel de control'!$L$45)","v":-344000},0.1,10,-34400,51958.506011703204,2025,7,267775.36083709134,0,0,0,-34400,-34400,-34400,0,0,0,-344000,0,0]
[null," - Adquisición de equipos, hardware  y software.",2015,-1050000,null,{"$f":"+D143*(1+'Panel de control'!$L$45)","v":-1050000},0.05,20,-52500,109331.35391610877,2035,17,977729.85927047557,0,0,0,-52500,-52500,-52500,0,0,0,-1050000,0,0]
[null,"- Simulador  de Control de Tránsito Aéreo de Aeródromos ",2015,-1100000,null,{"$f":"+D144*(1+'Panel de control'!$L$45)","v":-1100000},0.1,10,-110000,166146.38550253931,2025,7,856258.42128139664,0,0,0,-110000,-110000,-110000,0,0,0,-1100000,0,0]
[null," - Modernización de Estaciones de Trabajo de Torres de Control en los Aeropuertos\n Controlados - Nivel nacional..",2015,-1500000,null,{"$f":"+D145*(1+'Panel de control'!$L$45)","v":-1500000},0.1,10,-150000,226563.25295800818,2025,7,1167625.1199291772,0,0,0,-150000,-150000,-150000,0,0,0,-1500000,0,0]
[null," - Sistema radar primario",2015,-5850000,null,{"$f":"+D146*(1+'Panel de control'!$L$45)","v":-5850000},0.1,10,-585000,883596.68653623178,2025,7,4553737.9677237915,0,0,0,-585000,-585000,-585000,0,0,0,-5850000,0,0]
[null," - Equipos del Sistema de Vigilancia Aérea.",2015,-220000,null,{"$f":"+D147*(1+'Panel de control'!$L$45)","v":-220000},0.1,10,-22000,33229.277100507868,2025,7,171251.68425627935,0,0,0,-22000,-22000,-22000,0,0,0,-220000,0,0]
[null," - Sistema integrado de calibración y monitoreo en tierra para el mantenimiento de sistemas  de  radioayudas",2015,-50000,null,{"$f":"+D148*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2025,7,38920.837330972579,0,0,0,-5000,-5000,-5000,0,0,0,-50000,0,0]
[null," - Sistemas de Módulo NOTAM Office e integrado de diseño procedimiento de vuelo",2015,-1203600,null,{"$f":"+D149*(1+'Panel de control'!$L$45)","v":-1203600},0.1,10,-120360,181794.35417350577,2025,7,936902.39623117191,0,0,0,-120360,-120360,-120360,0,0,0,-1203600,0,0]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2015,-250000,null,{"$f":"+D150*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2025,7,194604.18665486289,0,0,0,-25000,-25000,-25000,0,0,0,-250000,0,0]
[null," - Inversiones varias a nivel nacional",2015,-300000,null,{"$f":"+D151*(1+'Panel de control'!$L$45)","v":-300000},0.1,10,-30000,45312.650591601639,2025,7,233525.02398583546,0,0,0,-30000,-30000,-30000,0,0,0,-300000,0,0]
[null," -  Equipos HF tierra-aire",2016,-323077,null,{"$f":"+D152*(1+'Panel de control'!$L$45)","v":-323077},0.1,10,-32307.7,48798.250717276271,2026,8,277276.9601819659,0,0,0,0,-32307.7,-32307.7,0,0,0,0,-323077,0]
[null," - Terminales AMHS",2016,-42308,null,{"$f":"+D153*(1+'Panel de control'!$L$45)","v":-42308},0.1,10,-4230.8,6390.2920707649391,2026,8,36310.333547044866,0,0,0,0,-4230.8,-4230.8,0,0,0,0,-42308,0]
[null,"- Equipos diversos- Nivel Nacional.",2016,-250000,null,{"$f":"+D154*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2026,8,214559.50143616376,0,0,0,0,-25000,-25000,0,0,0,0,-250000,0]
[null,"- Sistemas UPS para Torres de Control de aeropuertos controlados Nivel nacional.",2016,-360000,null,{"$f":"+D155*(1+'Panel de control'!$L$45)","v":-360000},0.1,10,-36000,54375.180709921959,2026,8,308965.68206807575,0,0,0,0,-36000,-36000,0,0,0,0,-360000,0]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2016,-610000,null,{"$f":"+D156*(1+'Panel de control'!$L$45)","v":-610000},0.1,10,-61000,92135.722869589983,2026,8,523525.18350423948,0,0,0,0,-61000,-61000,0,0,0,0,-610000,0]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2016,-50000,null,{"$f":"+D157*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2026,8,42911.900287232747,0,0,0,0,-5000,-5000,0,0,0,0,-50000,0]
[null,"- Renovación de Sistemas de Radioayudas:\n  ",2016,-7354566,null,{"$f":"+D158*(1+'Panel de control'!$L$45)","v":-7354566},0.1,10,-735456.6,1110849.5980362443,2026,8,6311968.0569574442,{"$f":"+IF(N$7>$C158,$I158,0)","v":0},0,0,0,-735456.6,-735456.6,{"$f":"+IF(T$7=$C158,$F158,0)","v":0},0,0,0,-7354566,0]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2016,-200000,null,{"$f":"+D159*(1+'Panel de control'!$L$45)","v":-200000},0.1,10,-20000,{"$f":"PMT(wacc,H159,F159)","v":30208.433727734424},2026,8,171647.60114893099,0,0,0,0,-20000,-20000,0,0,0,0,-200000,0]
[null,"- Equipos diversos y gastos de instalación.",2016,-120000,null,{"$f":"+D160*(1+'Panel de control'!$L$45)","v":-120000},0.1,10,-12000,18125.060236640653,2026,8,102988.56068935858,0,0,0,0,-12000,-12000,0,0,0,0,-120000,0]
[null,"- Renovaciòn de REDAP y RED de VHF-AA del ACC",2016,-893000,null,{"$f":"+D161*(1+'Panel de control'!$L$45)","v":-893000},0.1,10,-89300,134880.6565943342,2026,8,766406.53912997688,0,0,0,0,-89300,-89300,0,0,0,0,-893000,0]
[null," - Obras e instalación ",2016,-50000,null,{"$f":"+D162*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2026,8,42911.900287232747,0,0,0,0,-5000,-5000,0,0,0,0,-50000,0]
[null,"   - Renovación equipos e instrumentos meteorológicos - Nivel nacional Fase II.",2016,-1198800,null,{"$f":"+D163*(1+'Panel de control'!$L$45)","v":-1198800},0.1,10,-119880,181069.35176404013,2026,8,1028855.7212866923,0,0,0,0,-119880,-119880,0,0,0,0,-1198800,0]
[null," - Renovación sistema AWOS de Cusco,Arequipa e Iquitos",2016,-576000,"A",{"$f":"+D164*(1+'Panel de control'!$L$45)","v":-576000},0.1,10,-57600,87000.289135875137,2026,8,494345.09130892128,0,0,0,0,-57600,-57600,0,0,0,0,-576000,0]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2016,-344000,null,{"$f":"+D165*(1+'Panel de control'!$L$45)","v":-344000},0.1,10,-34400,51958.506011703204,2026,8,295233.8739761613,0,0,0,0,-34400,-34400,0,0,0,0,-344000,0]
[null," - Adquisición de equipos, hardware  y software.",2016,-1400000,null,{"$f":"+D166*(1+'Panel de control'!$L$45)","v":-1400000},0.05,20,-70000,145775.13855481168,2036,18,1338351.7835478496,0,0,0,0,-70000,-70000,0,0,0,0,-1400000,0]
[null,"- Simulador  de Control de Tránsito Aéreo de Aeródromos ",2016,-1100000,null,{"$f":"+D167*(1+'Panel de control'!$L$45)","v":-1100000},0.1,10,-110000,166146.38550253931,2026,8,944061.80631912046,0,0,0,0,-110000,-110000,0,0,0,0,-1100000,0]
[null," - Modernización de Estaciones de Trabajo de Torres de Control en los Aeropuertos\n Controlados - Nivel nacional..",2016,-1500000,null,{"$f":"+D168*(1+'Panel de control'!$L$45)","v":-1500000},0.1,10,-150000,226563.25295800818,2026,8,1287357.0086169825,0,0,0,0,-150000,-150000,0,0,0,0,-1500000,0]
[null," - Equipos del Sistema de Vigilancia Aérea.",2016,-140000,null,{"$f":"+D169*(1+'Panel de control'!$L$45)","v":-140000},0.1,10,-14000,21145.903609414097,2026,8,120153.32080425169,0,0,0,0,-14000,-14000,0,0,0,0,-140000,0]
[null," - Sistema integrado de calibración y monitoreo en tierra para el mantenimiento de sistemas  de  radioayudas",2016,-450000,null,{"$f":"+D170*(1+'Panel de control'!$L$45)","v":-450000},0.1,10,{"$f":"+F170/H170","v":-45000},67968.975887402456,{"$f":"C170+H170","v":2026},8,{"$f":"-PV(wacc,L170,J170)","v":386207.10258509475},0,0,0,0,-45000,-45000,0,0,0,0,-450000,0]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2016,-250000,null,{"$f":"+D171*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2026,{"$f":"K171-$C$4","v":8},214559.50143616376,0,0,0,0,-25000,-25000,0,0,0,0,-250000,0]
[null," - Inversiones varias a nivel nacional",2016,-150000,null,{"$f":"+D172*(1+'Panel de control'!$L$45)","v":-150000},0.1,10,-15000,22656.32529580082,2026,8,128735.70086169826,0,0,0,0,-15000,-15000,0,0,0,0,-150000,0]
[null,"- Equipos de radio VHF TWR -Dual - Nivel nacional",2017,-665330,null,{"$f":"+D173*(1+'Panel de control'!$L$45)","v":-665330},0.1,10,-66533,100492.88606036773,2027,9,620049.54616638017,0,0,0,0,0,-66533,0,0,0,0,0,-665330]
[null,"- Sistemas de grabaciòn - Nivel nacional.",2017,-584962,null,{"$f":"+D174*(1+'Panel de control'!$L$45)","v":-584962},0.1,10,-58496.2,88353.929051214931,2027,9,545151.1620167105,0,0,0,0,0,-58496.2,0,0,0,0,0,-584962]
[null," -  Equipos HF tierra-aire",2017,-323077,null,{"$f":"+D175*(1+'Panel de control'!$L$45)","v":-323077},0.1,10,-32307.7,48798.250717276271,2027,9,301089.3048965109,0,0,0,0,0,-32307.7,0,0,0,0,0,-323077]
[null," - Terminales AMHS",2017,-42308,null,{"$f":"+D176*(1+'Panel de control'!$L$45)","v":-42308},0.1,10,-4230.8,6390.2920707649391,2027,9,39428.63871944329,0,0,0,0,0,-4230.8,0,0,0,0,0,-42308]
[null," - Reposición del sistema de mensajería aeronáutica AMHS ",2017,-2000000,null,{"$f":"+D177*(1+'Panel de control'!$L$45)","v":-2000000},0.1,10,-200000,302084.33727734425,2027,9,1863885.7293865602,0,0,0,0,0,-200000,0,0,0,0,0,-2000000]
[null,"- Equipos diversos- Nivel Nacional.",2017,-250000,null,{"$f":"+D178*(1+'Panel de control'!$L$45)","v":-250000},0.1,10,-25000,37760.542159668032,2027,9,232985.71617332002,0,0,0,0,0,-25000,0,0,0,0,0,-250000]
[null," - Equipos de aire acondicionado para estaciones - Nivel nacional",2017,-610000,null,{"$f":"+D179*(1+'Panel de control'!$L$45)","v":-610000},0.1,10,-61000,92135.722869589983,2027,9,568485.14746290073,0,0,0,0,0,-61000,0,0,0,0,0,-610000]
[null,"- Estudios, equipos diversos,obras e instalación - Nivel nacional.",2017,-50000,null,{"$f":"+D180*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2027,9,46597.143234664007,0,0,0,0,0,-5000,0,0,0,0,0,-50000]
[null,"- Equipos diversos, obras e instalación - Nivel nacional.",2017,-200000,null,{"$f":"+D181*(1+'Panel de control'!$L$45)","v":-200000},0.1,10,-20000,30208.433727734424,2027,9,186388.57293865603,0,0,0,0,0,-20000,0,0,0,0,0,-200000]
[null,"- Equipos diversos y gastos de instalación.",2017,-20000,null,{"$f":"+D182*(1+'Panel de control'!$L$45)","v":-20000},0.1,10,-2000,3020.8433727734418,2027,9,18638.8572938656,0,0,0,0,0,-2000,0,0,0,0,0,-20000]
[null,"- Renovaciòn de REDAP y RED de VHF-AA del ACC",2017,-714000,null,{"$f":"+D183*(1+'Panel de control'!$L$45)","v":-714000},0.1,10,-71400,107844.10840801189,2027,9,665407.205391002,0,0,0,0,0,-71400,0,0,0,0,0,-714000]
[null," - Obras e instalación ",2017,-50000,null,{"$f":"+D184*(1+'Panel de control'!$L$45)","v":-50000},0.1,10,-5000,7552.108431933606,2027,9,46597.143234664007,0,0,0,0,0,-5000,0,0,0,0,0,-50000]
[null,"   - Renovación equipos e instrumentos meteorológicos - Nivel nacional Fase II.",2017,-1198800,null,{"$f":"+D185*(1+'Panel de control'!$L$45)","v":-1198800},0.1,10,-119880,181069.35176404013,2027,9,1117213.1061943041,0,0,0,0,0,-119880,0,0,0,0,0,-1198800]
[null," - Renovación sistema AWOS de Cusco,Arequipa e Iquitos",2017,-288000,"A",{"$f":"+D186*(1+'Panel de control'!$L$45)","v":-288000},0.1,10,-28800,43500.144567937568,2027,9,268399.54503166466,0,0,0,0,0,-28800,0,0,0,0,0,-288000]
[null,"           - Equipos diversos de meteorologìa - Nivel nacional.",2017,-219000,null,{"$f":"+D187*(1+'Panel de control'!$L$45)","v":-219000},0.1,10,-21900,33078.234931869192,2027,9,204095.48736782832,0,0,0,0,0,-21900,0,0,0,0,0,-219000]
[null," - Adquisición de equipos, hardware  y software.",2017,-1400000,null,{"$f":"+D188*(1+'Panel de control'!$L$45)","v":-1400000},0.05,20,-70000,145775.13855481168,2037,19,1370403.9081099215,0,0,0,0,0,-70000,0,0,0,0,0,-1400000]
[null," - Equipos del Sistema de Vigilancia Aérea.",2017,-120000,null,{"$f":"+D189*(1+'Panel de control'!$L$45)","v":-120000},{"$f":"1/H189","v":0.1},10,-12000,18125.060236640653,2027,9,111833.14376319361,0,0,0,0,0,-12000,0,0,0,0,0,-120000]
[null," - Investigación,capacitación y actualización tecnológica GREPECAS",2017,-230000,null,{"$f":"+D190*(1+'Panel de control'!$L$45)","v":-230000},{"$f":"1/H190","v":0.1},10,-23000,34739.698786894587,2027,9,214346.85887945443,0,0,0,0,0,-23000,0,0,0,0,0,-230000]
[null," - Inversiones varias a nivel nacional",2017,-150000,null,{"$f":"+D191*(1+'Panel de control'!$L$45)","v":-150000},{"$f":"1/H191","v":0.1},10,-15000,22656.32529580082,2027,9,139791.42970399203,0,0,0,0,0,-15000,0,0,0,0,0,-150000]
[null,"Total General",null,{"$f":"SUM(D42:D191)","v":-85363361.269230768},null,{"$f":"SUM(F42:F191)","v":-85363361.269230768},null,null,{"$f":"SUM(I42:I191)","v":-8515853.9661538452},{"$f":"SUM(J42:J191)","v":12888268.558634153},null,null,{"$f":"SUM(M42:M191)","v":63855504.227448083},-519965.4692307692,-1424332.4661538459,-3696562.6661538458,-6008131.1661538454,-7674306.266153845,-8515853.9661538452,-5199654.692307692,-8239491.5769230761,-21725902,-23721085,-17361751,-9115477]
[null,"Solo aproximación",null,{"$f":"+SUMIFS(D42:D191,$E$42:$E$191,\"A\")","v":-1663905},null,{"$f":"+SUMIFS(F42:F191,$E$42:$E$191,\"A\")","v":-1663905},null,null,{"$f":"+SUMIFS(I42:I191,$E$42:$E$191,\"A\")","v":-166390.5},{"$f":"+SUMIFS(J42:J191,$E$42:$E$191,\"A\")","v":251319.81960872971},null,null,{"$f":"+SUMIFS(M42:M191,$E$42:$E$191,\"A\")","v":1198989.0370025574},-64390.5,-64390.5,-70390.5,-79990.5,-137590.5,-166390.5,-643905,0,-60000,-96000,-576000,-288000]
[null,"Total - aproximación",null,{"$f":"+D192-D193","v":-83699456.269230768},null,{"$f":"+F192-F193","v":-83699456.269230768},null,null,{"$f":"+I192-I193","v":-8349463.4661538452},{"$f":"+J192-J193","v":12636948.739025423},null,null,{"$f":"+M192-M193","v":62656515.190445527},-455574.9692307692,-1359941.9661538459,-3626172.1661538458,-5928140.6661538454,-7536715.766153845,-8349463.4661538452,-4555749.692307692,-8239491.5769230761,-21665902,-23625085,-16785751,-8827477]

{"sheet":"Modelo","index":14,"n_rows":96,"n_cols":12,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Regulados: SNAR y Aproximación"]
[]
[null,"I. Información general"]
[]
[null,"IR y PT",0.33500000000000002,null,"Inc. Tarifa",0.26809547965298186]
[]
[]
[null,"II. Tarifas"]
[]
[null,"SNAR Nacional","Tarifa anterior","Nueva Tarifa",2012,{"$f":"E11+1","v":2013},"1S 2014","2S 2014",2015,{"$f":"1+I11","v":2016},{"$f":"1+J11","v":2017},{"$f":"1+K11","v":2018}]
[null,"Tarifa (cargo mínimo)",5,{"$f":"+C12*(1+$F$6)","v":6.3404773982649099},{"$f":"Demanda!E9*C12","v":2375},{"$f":"Demanda!F9*$C12","v":2375},{"$f":"(Demanda!G9/2)*$C12","v":1187.5},{"$f":"(Demanda!G9/2)*$D12","v":1505.8633820879161},{"$f":"Demanda!H9*$D12","v":3011.7267641758322},{"$f":"Demanda!I9*$D12","v":3011.7267641758322},{"$f":"Demanda!J9*$D12","v":3011.7267641758322},{"$f":"Demanda!K9*$D12","v":3011.7267641758322}]
[null,"(>0-10)",0.1,0.1268095479652982,{"$f":"Demanda!E10*C13","v":586579.54800000601},{"$f":"Demanda!F10*$C13","v":610464.95005735755},{"$f":"(Demanda!G10/2)*$C13","v":317660.92179317493},{"$f":"(Demanda!G10/2)*$D13","v":402824.37898832455},{"$f":"Demanda!H10*$D13","v":838451.72312520957},{"$f":"Demanda!I10*$D13","v":872588.88398083148},{"$f":"Demanda!J10*$D13","v":908114.50631420594},{"$f":"Demanda!K10*$D13","v":945085.06304888264}]
[null,"(>10-35)",0.11,0.13949050276182801,{"$f":"Demanda!E11*C14","v":796542.47309998353},{"$f":"Demanda!F11*$C14","v":828940.26224157622},{"$f":"(Demanda!G11/2)*$C14","v":431327.88367889187},{"$f":"(Demanda!G11/2)*$D14","v":546964.93954148993},{"$f":"Demanda!H11*$D14","v":1138423.3125847608},{"$f":"Demanda!I11*$D14","v":1184726.4284643894},{"$f":"Demanda!J11*$D14","v":1232912.8319721452},{"$f":"Demanda!K11*$D14","v":1283059.1221062352}]
[null,"(>35-70)",0.15,0.1902143219479473,{"$f":"Demanda!E12*C15","v":6866950.9169994509},{"$f":"Demanda!F12*$C15","v":7146250.5593509628},{"$f":"(Demanda!G12/2)*$C15","v":3718455.0810317113},{"$f":"(Demanda!G12/2)*$D15","v":4715356.0795489764},{"$f":"Demanda!H12*$D15","v":9814287.7175944522},{"$f":"Demanda!I12*$D15","v":10213464.453032183},{"$f":"Demanda!J12*$D15","v":10628876.912416447},{"$f":"Demanda!K12*$D15","v":11061185.451696543}]
[null,"(>70-105)",0.23,0.29166196032018588,{"$f":"Demanda!E13*C16","v":820835.27690001647},{"$f":"Demanda!F13*$C16","v":854221.12777309294},{"$f":"(Demanda!G13/2)*$C16","v":444482.44103842083},{"$f":"(Demanda!G13/2)*$D16","v":563646.17426594452},{"$f":"Demanda!H13*$D16","v":1173142.7344711742},{"$f":"Demanda!I13*$D16","v":1220857.994143985},{"$f":"Demanda!J13*$D16","v":1270513.9775997971},{"$f":"Demanda!K13*$D16","v":1322189.619938781}]
[null,"(>105)",0.3,0.38042864389589459,{"$f":"Demanda!E14*C17","v":4393.0769999999993},{"$f":"Demanda!F14*$C17","v":4571.7567153137061},{"$f":"(Demanda!G14/2)*$C17","v":2378.8519372658352},{"$f":"(Demanda!G14/2)*$D17","v":3016.6113884105448},{"$f":"Demanda!H14*$D17","v":6278.6121765940861},{"$f":"Demanda!I14*$D17","v":6533.9823047022428},{"$f":"Demanda!J14*$D17","v":6799.7391075238165},{"$f":"Demanda!K14*$D17","v":7076.3050425028368}]
[null,"TOTAL",null,null,{"$f":"SUM(E12:E17)","v":9077676.2919994555},9446823.6561383046,4915492.6794794649,6233314.0471152337,12973595.826716365,13501183.468690267,14050229.694174295,14621607.288597122]
[]
[null,"SNAR Internacional","Tarifa anterior","Nueva Tarifa",2012,{"$f":"E20+1","v":2013},"1S 2014","2S 2014",2015,{"$f":"1+I20","v":2016},{"$f":"1+J20","v":2017},{"$f":"1+K20","v":2018}]
[null,"Tarifa (cargo mínimo)",7,{"$f":"+C21*(1+$F$6)","v":8.8766683575708747},{"$f":"Demanda!E18*C21","v":679},{"$f":"Demanda!F18*$C21","v":679},{"$f":"(Demanda!G18/2)*$C21","v":339.5},{"$f":"(Demanda!G18/2)*$D21","v":430.51841534218744},{"$f":"Demanda!H18*$D21","v":861.03683068437488},{"$f":"Demanda!I18*$D21","v":861.03683068437488},{"$f":"Demanda!J18*$D21","v":861.03683068437488},{"$f":"Demanda!K18*$D21","v":861.03683068437488}]
[null,"(>0-10)",0.13,0.16485241235488765,{"$f":"Demanda!E19*C22","v":190900.91540001362},{"$f":"Demanda!F19*$C22","v":203345.04202065704},{"$f":"(Demanda!G19/2)*$C22","v":108299.06470350325},{"$f":"(Demanda!G19/2)*$D22","v":137333.55440115827},{"$f":"Demanda!H19*$D22","v":292565.81569367583},{"$f":"Demanda!I19*$D22","v":311628.0716289641},{"$f":"Demanda!J19*$D22","v":331929.51594826591},{"$f":"Demanda!K19*$D22","v":353550.70511123043}]
[null,"(>10-35)",0.15,0.1902143219479473,{"$f":"Demanda!E20*C23","v":158974.30949999852},{"$f":"Demanda!F20*$C23","v":169309.76761937237},{"$f":"(Demanda!G20/2)*$C23","v":90158.553685834326},{"$f":"(Demanda!G20/2)*$D23","v":114329.65438105722},{"$f":"Demanda!H20*$D23","v":243525.06359618303},{"$f":"Demanda!I20*$D23","v":259357.2030372209},{"$f":"Demanda!J20*$D23","v":276218.5492707821},{"$f":"Demanda!K20*$D23","v":294176.00839163165}]
[null,"(>35-70)",0.2,0.25361909593059639,{"$f":"Demanda!E21*C24","v":2186052.6500000451},{"$f":"Demanda!F21*$C24","v":2328162.3278848776},{"$f":"(Demanda!G21/2)*$C24","v":1239755.0957846832},{"$f":"(Demanda!G21/2)*$D24","v":1572127.8328413065},{"$f":"Demanda!H21*$D24","v":3348655.6648490131},{"$f":"Demanda!I21*$D24","v":3566343.1838933984},{"$f":"Demanda!J21*$D24","v":3798182.0104147308},{"$f":"Demanda!K21*$D24","v":4045092.0846290882}]
[null,"(>70-105)",0.3,0.38042864389589459,{"$f":"Demanda!E22*C25","v":7402699.3679997846},{"$f":"Demanda!F22*$C25","v":7883929.8738911599},{"$f":"(Demanda!G22/2)*$C25","v":4198221.9705639742},{"$f":"(Demanda!G22/2)*$D25","v":5323746.3034520103},{"$f":"Demanda!H22*$D25","v":11339658.801825371},{"$f":"Demanda!I22*$D25","v":12076820.946411084},{"$f":"Demanda!J22*$D25","v":12861904.111982256},{"$f":"Demanda!K22*$D25","v":13698023.521246878}]
[null,"(>105)",0.4,0.50723819186119279,{"$f":"Demanda!E23*C26","v":7879319.0440003816},{"$f":"Demanda!F23*$C26","v":8391533.3730078284},{"$f":"(Demanda!G23/2)*$C26","v":4468522.7211305136},{"$f":"(Demanda!G23/2)*$D26","v":5666513.4633922465},{"$f":"Demanda!H23*$D26","v":12069757.950177478},{"$f":"Demanda!I23*$D26","v":12854381.96847255},{"$f":"Demanda!J23*$D26","v":13690012.382473877},{"$f":"Demanda!K23*$D26","v":14579964.987189362}]
[null,"TOTAL",null,null,{"$f":"SUM(E21:E26)","v":17818625.286900222},18976959.384423897,10105296.905868508,12814481.32688312,27295024.332972407,29069392.410273902,30959107.6069206,32971668.343398876]
[]
[]
[null,"Aproximación","Tarifa anterior","Nueva Tarifa",2012,{"$f":"E30+1","v":2013},"1S 2014","2S 2014",2015,{"$f":"1+I30","v":2016},{"$f":"1+J30","v":2017},{"$f":"1+K30","v":2018}]
[null,"Tarifa (cargo mínimo)",2,{"$f":"+C31*(1+$F$6)","v":2.5361909593059639},{"$f":"Demanda!E28*C31","v":9767.6951882682533},{"$f":"Demanda!F28*$C31","v":9343.9193748683247},{"$f":"(Demanda!G28/2)*$C31","v":4671.9596874341623},{"$f":"(Demanda!G28/2)*$D31","v":5924.4909607562195},{"$f":"Demanda!H28*$D31","v":11848.981921512439},{"$f":"Demanda!I28*$D31","v":11848.981921512439},{"$f":"Demanda!J28*$D31","v":11848.981921512439},{"$f":"Demanda!K28*$D31","v":11848.981921512439}]
[null,"(>0-10)",0.8,1.0144763837223856,{"$f":"Demanda!E29*C32","v":106320.4799999987},{"$f":"Demanda!F29*$C32","v":43500.512486814368},{"$f":"(Demanda!G29/2)*$C32","v":22886.763829821779},{"$f":"(Demanda!G29/2)*$D32","v":29022.601756482363},{"$f":"Demanda!H29*$D32","v":61073.832296801753},{"$f":"Demanda!I29*$D32","v":64256.521888225368},{"$f":"Demanda!J29*$D32","v":67601.54566143686},{"$f":"Demanda!K29*$D32","v":71117.643980308261}]
[null,"(>10-35)",0.9,1.1412859316876838,{"$f":"Demanda!E30*C33","v":372685.84199996659},{"$f":"Demanda!F30*$C33","v":141886.43442386072},{"$f":"(Demanda!G30/2)*$C33","v":73842.069541814912},{"$f":"(Demanda!G30/2)*$D33","v":93638.794594196632},{"$f":"Demanda!H30*$D33","v":194930.86760324513},{"$f":"Demanda!I30*$D33","v":202897.77688947049},{"$f":"Demanda!J30*$D33","v":211191.22605910964},{"$f":"Demanda!K30*$D33","v":219824.65909915898}]
[null,"(>35-70)",1,1.268095479652982,{"$f":"Demanda!E31*C34","v":4990853.3699996229},{"$f":"Demanda!F31*$C34","v":2380195.9756207583},{"$f":"(Demanda!G31/2)*$C34","v":1238564.5498494594},{"$f":"(Demanda!G31/2)*$D34","v":1570618.1069225299},{"$f":"Demanda!H31*$D34","v":3269166.3861092851},{"$f":"Demanda!I31*$D34","v":3402310.6955317939},{"$f":"Demanda!J31*$D34","v":3540881.9208890721},{"$f":"Demanda!K31*$D34","v":3685101.5410827305}]
[null,"(>70-105)",1.1000000000000001,1.3949050276182804,{"$f":"Demanda!E32*C35","v":2642074.8529998213},{"$f":"Demanda!F32*$C35","v":245790.98823373739},{"$f":"(Demanda!G32/2)*$C35","v":127944.01890388534},{"$f":"(Demanda!G32/2)*$D35","v":162245.23202065268},{"$f":"Demanda!H32*$D35","v":337823.50779048045},{"$f":"Demanda!I32*$D35","v":351707.62506715453},{"$f":"Demanda!J32*$D35","v":366165.80035494117},{"$f":"Demanda!K32*$D35","v":381221.99008287478}]
[null,"(>105)",1.2,1.5217145755835784,{"$f":"Demanda!E33*C36","v":5281646.3759987354},{"$f":"Demanda!F33*$C36","v":6842.9456670541831},{"$f":"(Demanda!G33/2)*$C36","v":3634.2940633507728},{"$f":"(Demanda!G33/2)*$D36","v":4608.631873464783},{"$f":"Demanda!H33*$D36","v":9791.1168545779947},{"$f":"Demanda!I33*$D36","v":10401.244125656383},{"$f":"Demanda!J33*$D36","v":11049.961734707502},{"$f":"Demanda!K33*$D36","v":11739.734719999682}]
[null,"TOTAL",null,null,{"$f":"SUM(E31:E36)","v":13403348.616186414},{"$f":"SUM(F31:F36)","v":2827560.7758070929},1471543.6558757664,1866057.8581280825,3884634.6925759027,4043422.845423813,4208739.4366207793,4380854.5508865854]
[]
[null,"III. Estado de ganancias y pérdidas (US$)"]
[]
[null,"Descripción",2012,2013,2014,2015,2016,2017,2018]
[null,"Ingresos"]
[null,"SNAR Nacional",null,{"$f":"+F18","v":9446823.6561383046},{"$f":"+G18+H18","v":11148806.726594698},{"$f":"+I18","v":12973595.826716365},{"$f":"+J18","v":13501183.468690267},{"$f":"+K18","v":14050229.694174295},{"$f":"+L18","v":14621607.288597122}]
[null,"SNAR Internacional",null,{"$f":"+F27","v":18976959.384423897},{"$f":"+G27+H27","v":22919778.23275163},{"$f":"+I27","v":27295024.332972407},{"$f":"+J27","v":29069392.410273902},{"$f":"+K27","v":30959107.6069206},{"$f":"+L27","v":32971668.343398876}]
[null,"Aproximación",null,{"$f":"+F37","v":2827560.7758070929},{"$f":"+G37+H37","v":3337601.5140038487},{"$f":"+I37","v":3884634.6925759027},{"$f":"+J37","v":4043422.845423813},{"$f":"+K37","v":4208739.4366207793},{"$f":"+L37","v":4380854.5508865854}]
[{"$f":"IF('Panel de control'!D25=1,('Proy Demanda'!H134*'Proy Demanda'!E13+'Proy Demanda'!H133*'Proy Demanda'!E14),('Proy Demanda'!H134*'Proy Demanda'!E17+'Proy Demanda'!H133*'Proy Demanda'!E18))","v":5.3542986026842099E-2},"Concesión LAP (50% A/D + 20% TUUA Int) ",{"$f":"((+'C_EEFF-2012'!W12+'C_EEFF-2012'!X12-CostosyGastos!E21)/CostosyGastos!$E$7)*SUM('Panel de control'!C16:C18)","v":14452806.056988103},{"$f":"C46*(1+$A$46)","v":15226652.449746078},16041932.889098413,16900865.877622951,17805788.703150049,18759163.798879717,19763585.444038376]
[null,"Total de Ingresos",null,{"$f":"SUM(D43:D46)","v":46477996.266115375},53448119.362448588,61054120.72988762,64419787.42753803,67977240.536595389,71737715.626920968]
[null,"Descripción",2012,2013,2014,2015,2016,2017,2018]
[null,"Gastos"]
[null,"     Gastos de Personal",null,{"$f":"-CostosyGastos!F77-CostosyGastos!F89-CostosyGastos!F101","v":-28863124.544524144},{"$f":"-CostosyGastos!G77-CostosyGastos!G89-CostosyGastos!G101","v":-35354444.030544296},{"$f":"-CostosyGastos!H77-CostosyGastos!H89-CostosyGastos!H101","v":-33956874.222443953},{"$f":"-CostosyGastos!I77-CostosyGastos!I89-CostosyGastos!I101","v":-34985303.799997523},{"$f":"-CostosyGastos!J77-CostosyGastos!J89-CostosyGastos!J101","v":-35248458.491269529},{"$f":"-CostosyGastos!K77-CostosyGastos!K89-CostosyGastos!K101","v":-35248458.491269529}]
[null,"     Depreciación",null,{"$f":"-CostosyGastos!F78-CostosyGastos!F90-CostosyGastos!F102","v":-2974179.2193079088},{"$f":"-CostosyGastos!G78-CostosyGastos!G90-CostosyGastos!G102","v":-3838398.4753413294},{"$f":"-CostosyGastos!H78-CostosyGastos!H90-CostosyGastos!H102","v":-5394093.2873402191},{"$f":"-CostosyGastos!I78-CostosyGastos!I90-CostosyGastos!I102","v":-6955150.5960587617},{"$f":"-CostosyGastos!J78-CostosyGastos!J90-CostosyGastos!J102","v":-8076984.6529227998},{"$f":"-CostosyGastos!K78-CostosyGastos!K90-CostosyGastos!K102","v":-8620868.2881255541}]
[null,"     Amortización de Intangibles",null,{"$f":"-CostosyGastos!F79-CostosyGastos!F91-CostosyGastos!F103","v":-3378.0555594100015},{"$f":"-CostosyGastos!G79-CostosyGastos!G91-CostosyGastos!G103","v":-3294.203116445924},{"$f":"-CostosyGastos!H79-CostosyGastos!H91-CostosyGastos!H103","v":-3294.203116445924},{"$f":"-CostosyGastos!I79-CostosyGastos!I91-CostosyGastos!I103","v":-3294.203116445924},{"$f":"-CostosyGastos!J79-CostosyGastos!J91-CostosyGastos!J103","v":-3294.203116445924},{"$f":"-CostosyGastos!K79-CostosyGastos!K91-CostosyGastos!K103","v":-3294.203116445924}]
[null,"     Servicios Prestados por Terceros",null,{"$f":"-CostosyGastos!F80-CostosyGastos!F92-CostosyGastos!F104","v":-4550657.4921382945},{"$f":"-CostosyGastos!G80-CostosyGastos!G92-CostosyGastos!G104","v":-4451948.2580895452},{"$f":"-CostosyGastos!H80-CostosyGastos!H92-CostosyGastos!H104","v":-4460729.1206725268},{"$f":"-CostosyGastos!I80-CostosyGastos!I92-CostosyGastos!I104","v":-4469704.270981838},{"$f":"-CostosyGastos!J80-CostosyGastos!J92-CostosyGastos!J104","v":-4477009.4092598222},{"$f":"-CostosyGastos!K80-CostosyGastos!K92-CostosyGastos!K104","v":-4477009.4092598222}]
[null,"     Mantenimiento de Activos",null,{"$f":"-CostosyGastos!F81-CostosyGastos!F93-CostosyGastos!F105","v":-467783.92291935947},{"$f":"-CostosyGastos!G81-CostosyGastos!G93-CostosyGastos!G105","v":-456172.26525824069},{"$f":"-CostosyGastos!H81-CostosyGastos!H93-CostosyGastos!H105","v":-456172.26525824069},{"$f":"-CostosyGastos!I81-CostosyGastos!I93-CostosyGastos!I105","v":-456172.26525824069},{"$f":"-CostosyGastos!J81-CostosyGastos!J93-CostosyGastos!J105","v":-456172.26525824069},{"$f":"-CostosyGastos!K81-CostosyGastos!K93-CostosyGastos!K105","v":-456172.26525824069}]
[null,"     Suministros y Materiales",null,{"$f":"-CostosyGastos!F82-CostosyGastos!F94-CostosyGastos!F106","v":-772533.15729984874},{"$f":"-CostosyGastos!G82-CostosyGastos!G94-CostosyGastos!G106","v":-784459.73817009351},{"$f":"-CostosyGastos!H82-CostosyGastos!H94-CostosyGastos!H106","v":-803624.92519903532},{"$f":"-CostosyGastos!I82-CostosyGastos!I94-CostosyGastos!I106","v":-823214.16630892211},{"$f":"-CostosyGastos!J82-CostosyGastos!J94-CostosyGastos!J106","v":-839158.42463739309},{"$f":"-CostosyGastos!K82-CostosyGastos!K94-CostosyGastos!K106","v":-839158.42463739309}]
[null,"     Tributos y Seguros",null,{"$f":"-CostosyGastos!F83-CostosyGastos!F95-CostosyGastos!F107","v":-834140.6215033289},{"$f":"-CostosyGastos!G83-CostosyGastos!G95-CostosyGastos!G107","v":-813435.00323906192},{"$f":"-CostosyGastos!H83-CostosyGastos!H95-CostosyGastos!H107","v":-813435.00323906192},{"$f":"-CostosyGastos!I83-CostosyGastos!I95-CostosyGastos!I107","v":-813435.00323906192},{"$f":"-CostosyGastos!J83-CostosyGastos!J95-CostosyGastos!J107","v":-813435.00323906192},{"$f":"-CostosyGastos!K83-CostosyGastos!K95-CostosyGastos!K107","v":-813435.00323906192}]
[null,"     Contribución (Ositran)",null,{"$f":"-CostosyGastos!F130","v":-312513.43816369295},{"$f":"-CostosyGastos!G130","v":-374061.86473350174},{"$f":"-CostosyGastos!H130","v":-441532.54852264671},{"$f":"-CostosyGastos!I130","v":-466139.98724387982},{"$f":"-CostosyGastos!J130","v":-492180.76737715676},{"$f":"-CostosyGastos!K130","v":-519741.30182882585}]
[null,"     Contribución (DGAC)",null,{"$f":"-CostosyGastos!F133","v":-2842378.3040562202},{"$f":"-CostosyGastos!G133","v":-3406858.4959346326},{"$f":"-CostosyGastos!H133","v":-4026862.0159688774},{"$f":"-CostosyGastos!I133","v":-4257057.5878964169},{"$f":"-CostosyGastos!J133","v":-4500933.7301094895},{"$f":"-CostosyGastos!K133","v":-4759327.5631996002}]
[null,"     Otros Costos",null,{"$f":"-CostosyGastos!F85-CostosyGastos!F97-CostosyGastos!F109","v":-324569.21183685469},{"$f":"-CostosyGastos!G85-CostosyGastos!G97-CostosyGastos!G109","v":-349990.52329378173},{"$f":"-CostosyGastos!H85-CostosyGastos!H97-CostosyGastos!H109","v":-370619.18741988717},{"$f":"-CostosyGastos!I85-CostosyGastos!I97-CostosyGastos!I109","v":-391704.28691465908},{"$f":"-CostosyGastos!J85-CostosyGastos!J97-CostosyGastos!J109","v":-408866.06828946079},{"$f":"-CostosyGastos!K85-CostosyGastos!K97-CostosyGastos!K109","v":-408866.06828946079}]
[null,"Total de Gastos",null,{"$f":"SUM(D50:D59)","v":-41945257.967309065},-49833062.857720926,-50727236.779180877,-53621176.167015761,-55316493.015479393,-56146331.018223926]
[]
[null,"Utilidad (Pérdida) antes de Part / IR",null,{"$f":"+D47+D60","v":4532738.2988063097},3615056.5047276616,10326883.950706743,10798611.260522269,12660747.521115996,15591384.608697042]
[null,"Participaciones e Impuesto a la Renta",null,{"$f":"-IF(D62<0,0,$C$6*D62)","v":-1518467.3301001138},-1211043.9290837666,-3459506.1234867591,-3617534.7722749603,-4241350.4195738593,-5223113.8439135095]
[]
[null,"Utilidad (Pérdida) Neta",null,{"$f":"D62+D63","v":3014270.9687061962},2404012.5756438952,6867377.8272199836,7181076.4882473089,8419397.1015421376,10368270.764783531]
[null,"Dividendos Pagados"]
[]
[null,"Utilidades Retenidas",null,{"$f":"+D65","v":3014270.9687061962},2404012.5756438952,6867377.8272199836,7181076.4882473089,8419397.1015421376,10368270.764783531]
[]
[]
[null,"IV. Flujo de caja económico"]
[]
[null,null,2012,2013,2014,2015,2016,2017,2018]
[null,null,0,{"$f":"C74+1","v":1},2,3,4,5,6]
[null,"Ingresos",null,{"$f":"+D47","v":46477996.266115375},53448119.362448588,61054120.72988762,64419787.42753803,67977240.536595389,71737715.626920968]
[null,"Costos operativos",null,{"$f":"+D60-D51-D52-D57-D58","v":-35812808.950221837},-42210449.818595015,-40861454.724232696,-41939533.792700253,-42243099.661953501,-42243099.661953501]
[null,"Contribución (Ositran)",null,{"$f":"+D57","v":-312513.43816369295},-374061.86473350174,-441532.54852264671,-466139.98724387982,-492180.76737715676,-519741.30182882585]
[null,"Contribución (DGAC)",null,-2842378.3040562202,-3406858.4959346326,-4026862.0159688774,-4257057.5878964169,-4500933.7301094895,-4759327.5631996002]
[null,"Impuestos",null,{"$f":"+D63","v":-1518467.3301001138},-1211043.9290837666,-3459506.1234867591,-3617534.7722749603,-4241350.4195738593,-5223113.8439135095]
[null,"FC Operativo",null,{"$f":"SUM(D75:D79)","v":5991828.2435735129},6245705.2541016722,12264765.317676639,14139521.287422519,16499675.957581382,18992433.25602553]
[]
[]
[]
[null,null,2012,2013,2014,2015,2016,2017,2018]
[null,null,0,{"$f":"C85+1","v":1},2,3,4,5,6]
[null,"FC Operativo",null,{"$f":"+D80","v":5991828.2435735129},6245705.2541016722,12264765.317676639,14139521.287422519,16499675.957581382,18992433.25602553]
[null,"Valor presente activos al HE (Activos)",null,null,null,null,null,null,{"$f":"+Activos!S4777*SUM('Panel de control'!C16:C18)","v":31145089.620814186}]
[null,"Valor presente activos al HE (Inversiones)",null,null,null,null,null,null,{"$f":"(Inv!M36+Inv!M192)*SUM('Panel de control'!C16:C18)","v":79868776.230935961}]
[null,"Valor inicial de Activos",{"$f":"+(Activos!O4777+Activos!T4777)*SUM('Panel de control'!C16:C18)","v":-36871029.131229557}]
[null,"Inversiones",{"$f":"+Inv!T36*SUM('Panel de control'!$C$16:$C$18)","v":-22869831.156034548},{"$f":"+Inv!U36*SUM('Panel de control'!$C$16:$C$18)","v":-5555902.2095899303},{"$f":"+Inv!V36*SUM('Panel de control'!$C$16:$C$18)","v":-8921989.7191316206},{"$f":"+Inv!W36*SUM('Panel de control'!$C$16:$C$18)","v":-5470810.3407435808},{"$f":"+Inv!X36*SUM('Panel de control'!$C$16:$C$18)","v":-4997518.5170672489},{"$f":"+Inv!Y36*SUM('Panel de control'!$C$16:$C$18)","v":-4078033.0431250124}]
[null,"Inversiones (Reposiciones)",{"$f":"Inv!T192*SUM('Panel de control'!$C$16:$C$18)","v":-2971908.302429622},{"$f":"Inv!U192*SUM('Panel de control'!$C$16:$C$18)","v":-4709353.7694882751},{"$f":"Inv!V192*SUM('Panel de control'!$C$16:$C$18)","v":-12417630.083607776},{"$f":"Inv!W192*SUM('Panel de control'!$C$16:$C$18)","v":-13557994.448829658},{"$f":"Inv!X192*SUM('Panel de control'!$C$16:$C$18)","v":-9923261.2538576014},{"$f":"Inv!Y192*SUM('Panel de control'!$C$16:$C$18)","v":-5210030.9308968969}]
[null,"FCE",{"$f":"SUM(C86:C91)","v":-62712768.589693733},-4273427.7355046924,-15093914.548637725,-6764039.4718966,-781258.48350233212,7211611.9835594725,130006299.10777567]
[]
[]
[null,"VANE",{"$f":"NPV(wacc,D92:I92)+C92","v":0}]
[null,"TIR",{"$f":"IRR(C92:I92)","v":8.2985033331952396E-2}]

{"sheet":"Distribución de ingresos","index":15,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,2012,2013,2014,2015,2016,2017,2018]
[null,null,0,{"$f":"C4+1","v":1},2,3,4,5,6,"VP"]
[null,"Ingresos",{"$f":"Modelo!C75","v":0},{"$f":"Modelo!D75","v":46477996.266115375},{"$f":"Modelo!E75","v":53448119.362448588},{"$f":"Modelo!F75","v":61054120.72988762},{"$f":"Modelo!G75","v":64419787.42753803},{"$f":"Modelo!H75","v":67977240.536595389},{"$f":"Modelo!I75","v":71737715.626920968},{"$f":"(NPV(wacc,D5:I5)+C5)/1000000","v":273.47961517391695}]
[null,"Costos operativos (S/.)",{"$f":"Modelo!C50+Modelo!C53+Modelo!C56","v":0},{"$f":"Modelo!D50+Modelo!D53+Modelo!D56","v":-34247922.658165768},{"$f":"Modelo!E50+Modelo!E53+Modelo!E56","v":-40619827.291872904},{"$f":"Modelo!F50+Modelo!F53+Modelo!F56","v":-39231038.346355543},{"$f":"Modelo!G50+Modelo!G53+Modelo!G56","v":-40268443.07421843},{"$f":"Modelo!H50+Modelo!H53+Modelo!H56","v":-40538902.90376842},{"$f":"Modelo!I50+Modelo!I53+Modelo!I56","v":-40538902.90376842},-178.75521518319269]
[null,"Costos operativos (US$)",{"$f":"Modelo!C54+Modelo!C55+Modelo!C59","v":0},{"$f":"Modelo!D54+Modelo!D55+Modelo!D59","v":-1564886.292056063},{"$f":"Modelo!E54+Modelo!E55+Modelo!E59","v":-1590622.5267221159},{"$f":"Modelo!F54+Modelo!F55+Modelo!F59","v":-1630416.3778771632},{"$f":"Modelo!G54+Modelo!G55+Modelo!G59","v":-1671090.7184818219},{"$f":"Modelo!H54+Modelo!H55+Modelo!H59","v":-1704196.7581850947},{"$f":"Modelo!I54+Modelo!I55+Modelo!I59","v":-1704196.7581850947},{"$f":"(NPV(wacc,D7:I7)+C7)/1000000","v":-7.4998352947244786}]
[null,"Contribución (Ositran)",{"$f":"Modelo!C77","v":0},{"$f":"Modelo!D77","v":-312513.43816369295},{"$f":"Modelo!E77","v":-374061.86473350174},{"$f":"Modelo!F77","v":-441532.54852264671},{"$f":"Modelo!G77","v":-466139.98724387982},{"$f":"Modelo!H77","v":-492180.76737715676},{"$f":"Modelo!I77","v":-519741.30182882585},-1.9465011459246309]
[null,"Contribución (DGAC)",{"$f":"Modelo!C78","v":0},{"$f":"Modelo!D78","v":-2842378.3040562202},{"$f":"Modelo!E78","v":-3406858.4959346326},{"$f":"Modelo!F78","v":-4026862.0159688774},{"$f":"Modelo!G78","v":-4257057.5878964169},{"$f":"Modelo!H78","v":-4500933.7301094895},{"$f":"Modelo!I78","v":-4759327.5631996002},-17.765531443713595]
[null,"Impuestos",{"$f":"Modelo!C79","v":0},{"$f":"Modelo!D79","v":-1518467.3301001138},{"$f":"Modelo!E79","v":-1211043.9290837666},{"$f":"Modelo!F79","v":-3459506.1234867591},{"$f":"Modelo!G79","v":-3617534.7722749603},{"$f":"Modelo!H79","v":-4241350.4195738593},{"$f":"Modelo!I79","v":-5223113.8439135095},-13.872511683676464]
[null,"Inversiones",{"$f":"Modelo!C87+Modelo!C88+Modelo!C89+Modelo!C90+Modelo!C91","v":-62712768.589693733},{"$f":"Modelo!D87+Modelo!D88+Modelo!D89+Modelo!D90+Modelo!D91","v":-10265255.979078205},{"$f":"Modelo!E87+Modelo!E88+Modelo!E89+Modelo!E90+Modelo!E91","v":-21339619.802739397},{"$f":"Modelo!F87+Modelo!F88+Modelo!F89+Modelo!F90+Modelo!F91","v":-19028804.789573237},{"$f":"Modelo!G87+Modelo!G88+Modelo!G89+Modelo!G90+Modelo!G91","v":-14920779.770924851},{"$f":"Modelo!H87+Modelo!H88+Modelo!H89+Modelo!H90+Modelo!H91","v":-9288063.9740219098},{"$f":"Modelo!I87+Modelo!I88+Modelo!I89+Modelo!I90+Modelo!I91","v":111013865.85175015},-53.640020422685105]
[]
[]
[]
[]
[null,null,"Tarifa x Demanda",{"$f":"TRANSPOSE(B6:B11)","v":"Costos operativos (S/.)"},"Costos operativos (US$)","Contribución (Ositran)","Contribución (DGAC)","Impuestos","Inversiones"]
[null,"Ingresos",{"$f":"J5","v":273.47961517391695}]
[null,"Egresos",null,{"$f":"TRANSPOSE(-J6:J11)","v":178.75521518319269},7.4998352947244786,1.9465011459246309,17.765531443713595,13.872511683676464,53.640020422685105]
[null,null,"Part. (%)",{"$f":"D18/SUM($D$18:$I$18)","v":0.65363268508884975},2.7423745239494448E-2,7.1175365106710808E-3,6.4961081038584029E-2,5.0725944143421305E-2,0.19613900797897937]
[]
[]
[null,null,"US$","%"]
[null,"En US$",{"$f":"J8+J9+J11+J10+J7","v":-94.724399990724265},{"$f":"C23/($C$23+$C$24)","v":0.34636731491115019}]
[null,"En S/.",{"$f":"J6","v":-178.75521518319269},{"$f":"C24/($C$23+$C$24)","v":0.65363268508884975}]

{"sheet":"Impacto Tarifas","index":16,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,3,4,4],[40,1,40,2],[41,1,41,2],[42,1,42,2]]}
[]
[]
[null,"Regulados"]
[]
[null,"Cifras en USD",null,"Incremento Tarifa",null,{"$f":"+Modelo!F6","v":0.26809547965298186}]
[]
[null,"SNAR Nacional","Tarifa Inicial",2014,2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",5,{"$f":"Demanda!G9*$C8","v":2375},{"$f":"Demanda!H9*$C8","v":2375},{"$f":"Demanda!I9*$C8","v":2375},{"$f":"Demanda!J9*$C8","v":2375},{"$f":"Demanda!K9*$C8","v":2375}]
[null,"(>0-10)",0.1,{"$f":"Demanda!G10*$C9","v":635321.84358634986},{"$f":"Demanda!H10*$C9","v":661189.74208050512},{"$f":"Demanda!I10*$C9","v":688109.76616651774},{"$f":"Demanda!J10*$C9","v":716124.70897121576},{"$f":"Demanda!K10*$C9","v":745279.10414719558}]
[null,"(>10-35)",0.11,{"$f":"Demanda!G11*$C10","v":862655.76735778374},{"$f":"Demanda!H11*$C10","v":897742.58393878501},{"$f":"Demanda!I11*$C10","v":934256.48736528377},{"$f":"Demanda!J11*$C10","v":972255.52157124283},{"$f":"Demanda!K11*$C10","v":1011800.0913127994}]
[null,"(>35-70)",0.15,{"$f":"Demanda!G12*$C11","v":7436910.1620634226},{"$f":"Demanda!H12*$C11","v":7739391.7690489367},{"$f":"Demanda!I12*$C11","v":8054176.2169415876},{"$f":"Demanda!J12*$C11","v":8381763.8994542193},{"$f":"Demanda!K12*$C11","v":8722675.5628239196}]
[null,"(>70-105)",0.23,{"$f":"Demanda!G13*$C12","v":888964.88207684166},{"$f":"Demanda!H13*$C12","v":925121.76984670595},{"$f":"Demanda!I13*$C12","v":962749.26749054901},{"$f":"Demanda!J13*$C12","v":1001907.1891554071},{"$f":"Demanda!K13*$C12","v":1042657.7818104059}]
[null,"(>105)",0.3,{"$f":"Demanda!G14*$C13","v":4757.7038745316704},{"$f":"Demanda!H14*$C13","v":4951.2140665561292},{"$f":"Demanda!I14*$C13","v":5152.5949027830984},{"$f":"Demanda!J14*$C13","v":5362.1665060935202},{"$f":"Demanda!K14*$C13","v":5580.2620197331571}]
[null,"TOTAL",null,{"$f":"SUM(D8:D13)","v":9830985.3589589298},{"$f":"SUM(E8:E13)","v":10230772.078981489},{"$f":"SUM(F8:F13)","v":10646819.332866723},{"$f":"SUM(G8:G13)","v":11079788.485658178},{"$f":"SUM(H8:H13)","v":11530367.802114055}]
[null,"Ingreso SNAR Nacional",null,{"$f":"Modelo!E43","v":11148806.726594698},{"$f":"Modelo!F43","v":12973595.826716365},{"$f":"Modelo!G43","v":13501183.468690267},{"$f":"Modelo!H43","v":14050229.694174295},{"$f":"Modelo!I43","v":14621607.288597122}]
[null,"Impacto SNAR Nacional",null,{"$f":"D15-D14","v":1317821.3676357679},{"$f":"E15-E14","v":2742823.7477348763},2854364.1358235441,2970441.2085161172,3091239.4864830673]
[]
[null,"SNAR Internacional","Tarifa Inicial",2014,2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",7,{"$f":"Demanda!G18*$C19","v":679},{"$f":"Demanda!H18*$C19","v":679},{"$f":"Demanda!I18*$C19","v":679},{"$f":"Demanda!J18*$C19","v":679},{"$f":"Demanda!K18*$C19","v":679}]
[null,"(>0-10)",0.13,{"$f":"Demanda!G19*$C20","v":216598.12940700649},{"$f":"Demanda!H19*$C20","v":230712.76602431966},{"$f":"Demanda!I19*$C20","v":245744.95897914725},{"$f":"Demanda!J19*$C20","v":261754.35625643854},{"$f":"Demanda!K19*$C20","v":278804.48340371076}]
[null,"(>10-35)",0.15,{"$f":"Demanda!G20*$C21","v":180317.10737166865},{"$f":"Demanda!H20*$C21","v":192040.00605918441},{"$f":"Demanda!I20*$C21","v":204524.9803336534},{"$f":"Demanda!J20*$C21","v":217821.57077507293},{"$f":"Demanda!K20*$C21","v":231982.53846952735}]
[null,"(>35-70)",0.2,{"$f":"Demanda!G21*$C22","v":2479510.1915693665},{"$f":"Demanda!H21*$C22","v":2640696.7918262612},{"$f":"Demanda!I21*$C22","v":2812361.7196942763},{"$f":"Demanda!J21*$C22","v":2995186.1443856852},{"$f":"Demanda!K21*$C22","v":3189895.5161767788}]
[null,"(>70-105)",0.3,{"$f":"Demanda!G22*$C23","v":8396443.9411279485},{"$f":"Demanda!H22*$C23","v":8942275.2338242717},{"$f":"Demanda!I22*$C23","v":9523589.6193841342},{"$f":"Demanda!J22*$C23","v":10142693.762698336},{"$f":"Demanda!K22*$C23","v":10802044.279028092}]
[null,"(>105)",0.4,{"$f":"Demanda!G23*$C24","v":8937045.4422610272},{"$f":"Demanda!H23*$C24","v":9518019.8524801955},{"$f":"Demanda!I23*$C24","v":10136761.919528481},{"$f":"Demanda!J23*$C24","v":10795726.821942611},{"$f":"Demanda!K23*$C24","v":11497529.343121082}]
[null,"TOTAL",null,{"$f":"SUM(D19:D24)","v":20210593.811737016},{"$f":"SUM(E19:E24)","v":21524423.650214233},{"$f":"SUM(F19:F24)","v":22923662.197919693},{"$f":"SUM(G19:G24)","v":24413861.65605814},{"$f":"SUM(H19:H24)","v":26000935.160199188}]
[null,"Ingreso SNAR Internacional",null,{"$f":"Modelo!E44","v":22919778.23275163},{"$f":"Modelo!F44","v":27295024.332972407},{"$f":"Modelo!G44","v":29069392.410273902},{"$f":"Modelo!H44","v":30959107.6069206},{"$f":"Modelo!I44","v":32971668.343398876}]
[null,"Impacto SNAR Internacional",null,{"$f":"D26-D25","v":2709184.4210146144},{"$f":"E26-E25","v":5770600.6827581748},6145730.2123542093,6545245.9508624598,6970733.1831996888]
[]
[null,"Aproximación","Tarifa Inicial",2014,2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",2,{"$f":"Demanda!G28*$C30","v":9343.9193748683247},{"$f":"Demanda!H28*$C30","v":9343.9193748683247},{"$f":"Demanda!I28*$C30","v":9343.9193748683247},{"$f":"Demanda!J28*$C30","v":9343.9193748683247},{"$f":"Demanda!K28*$C30","v":9343.9193748683247}]
[null,"(>0-10)",0.8,{"$f":"Demanda!G29*$C31","v":45773.527659643558},{"$f":"Demanda!H29*$C31","v":48161.856324505461},{"$f":"Demanda!I29*$C31","v":50671.674900859478},{"$f":"Demanda!J29*$C31","v":53309.507640494245},{"$f":"Demanda!K29*$C31","v":56082.247055852466}]
[null,"(>10-35)",0.9,{"$f":"Demanda!G30*$C32","v":147684.13908362982},{"$f":"Demanda!H30*$C32","v":153719.39316161629},{"$f":"Demanda!I30*$C32","v":160001.9715747225},{"$f":"Demanda!J30*$C32","v":166542.05416527684},{"$f":"Demanda!K30*$C32","v":173350.24264838058}]
[null,"(>35-70)",1,{"$f":"Demanda!G31*$C33","v":2477129.0996989189},{"$f":"Demanda!H31*$C33","v":2578012.8062627446},{"$f":"Demanda!I31*$C33","v":2683008.2987622083},{"$f":"Demanda!J31*$C33","v":2792283.371168585},{"$f":"Demanda!K31*$C33","v":2906012.6782339523}]
[null,"(>70-105)",1.1000000000000001,{"$f":"Demanda!G32*$C34","v":255888.03780777068},{"$f":"Demanda!H32*$C34","v":266402.26482230407},{"$f":"Demanda!I32*$C34","v":277351.05968787172},{"$f":"Demanda!J32*$C34","v":288752.54760402068},{"$f":"Demanda!K32*$C34","v":300625.6202310549}]
[null,"(>105)",1.2,{"$f":"Demanda!G33*$C35","v":7268.5881267015457},{"$f":"Demanda!H33*$C35","v":7721.1195936581707},{"$f":"Demanda!I33*$C35","v":8202.25629106628},{"$f":"Demanda!J33*$C35","v":8713.8247174663502},{"$f":"Demanda!K33*$C35","v":9257.7687629738211}]
[null,"TOTAL",null,{"$f":"SUM(D30:D35)","v":2943087.3117515328},{"$f":"SUM(E30:E35)","v":3063361.3595396969},3188579.1805915963,3318945.2246707114,3454672.476307082]
[null,"Ingreso Aproximación",null,{"$f":"Modelo!E45","v":3337601.5140038487},{"$f":"Modelo!F45","v":3884634.6925759027},{"$f":"Modelo!G45","v":4043422.845423813},{"$f":"Modelo!H45","v":4208739.4366207793},{"$f":"Modelo!I45","v":4380854.5508865854}]
[null,"Impacto Aproximación",null,{"$f":"D37-D36","v":394514.20225231582},{"$f":"E37-E36","v":821273.33303620573},854843.66483221669,889794.2119500679,926182.07457950339]
[]
[]
[null,"TOTAL INGRESOS CON CAMBIO DE TARIFA",null,{"$f":"D15+D26+D37","v":37406186.473350175},{"$f":"E15+E26+E37","v":44153254.852264673},46613998.724387981,49218076.737715676,51974130.182882585]
[null,"TOTAL INGRESOS SIN CAMBIO DE TARIFA",null,{"$f":"D14+D25+D36","v":32984666.482447479},{"$f":"E14+E25+E36","v":34818557.088735417},36759060.711378016,38812595.366387025,40985975.438620321]
[null,"DIFERENCIA INGRESOS",null,{"$f":"D41-D42","v":4421519.9909026958},{"$f":"E41-E42","v":9334697.763529256},9854938.0130099654,10405481.371328652,10988154.744262263]

{"sheet":"Tasa de descuento","index":17,"n_rows":100,"n_cols":11,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[]
["I. PARÁMETROS GENERALES PARA EL CÁLCULO DEL COSTO DE CAPITAL"]
[]
[null,"Rf",{"$f":"'Anexo - Parámetros'!C93","v":3.6133235294117654E-2}]
[null,"Rm",{"$f":"'Anexo - Parámetros'!B93","v":0.11258655664032276}]
[null,"Prima",{"$f":"+C5-C4","v":7.6453321346205111E-2}]
[null,"RP",{"$f":"'Riesgo Pais'!G159/10000","v":1.7407783666635295E-2},"Promedio últimos 24 meses"]
[null,"KI",0.113]
[null,"Fuente: Damodaran (ver Anexo - Parámetros), BCRP."]
[null,"Elaboración: Propia"]
["II. CÁLCULO DEL BETA SECTORIAL"]
[]
[null,"Empresa","Ticker","Capitalización de Mercado","Pasivos","Deuda total","Activos Totales","Tasa \nimpositiva","D/C"]
[null,"LATAM AIRLIN-ADR","LFL ",{"$f":"'Beta Sectorial'!I30/1000000","v":7697.1421696000007},{"$f":"'Beta Sectorial'!I58/1000000","v":7109.7564160000002},{"$f":"'Beta Sectorial'!I45/1000000","v":4300.4995130777597},{"$f":"D14+E14","v":14806.8985856},{"$f":"'Beta Sectorial'!I71","v":0.29037640800000003},{"$f":"+F14/D14","v":0.55871379510991215}]
[null,"RYANAIR HLDG-ADR","RYAAY",{"$f":"'Beta Sectorial'!I31/1000000","v":7078.6948215879875},{"$f":"'Beta Sectorial'!I59/1000000","v":6653.7075886011107},{"$f":"'Beta Sectorial'!I46/1000000","v":4153.7713450605925},13732.402410189097,{"$f":"'Beta Sectorial'!I72","v":0.10981075},0.58679904272646166]
[null,"SOUTHWEST AIR","LUV",{"$f":"'Beta Sectorial'!I32/1000000","v":7732.424704},{"$f":"'Beta Sectorial'!I60/1000000","v":10038.199910399999},{"$f":"'Beta Sectorial'!I47/1000000","v":3492.0723624038401},17770.6246144,{"$f":"'Beta Sectorial'!I73","v":0.39485260799999999},0.45161414382701759]
[null,"CHINA SOUTH-ADR","ZNH",{"$f":"'Beta Sectorial'!I33/1000000","v":6317.8717595113221},{"$f":"'Beta Sectorial'!I61/1000000","v":12388.611247899078},{"$f":"'Beta Sectorial'!I48/1000000","v":8911.0145106664895},18706.483007410399,{"$f":"'Beta Sectorial'!I74","v":0.16426549499999998},1.4104456136279258]
[null,"CHINA EASTRN-ADS","CEA",{"$f":"'Beta Sectorial'!I34/1000000","v":6113.094050434418},{"$f":"'Beta Sectorial'!I62/1000000","v":12688.370805160279},{"$f":"'Beta Sectorial'!I49/1000000","v":8454.8225743767034},18801.464855594699,{"$f":"'Beta Sectorial'!I75","v":9.6694330000000009E-2},1.3830676421174763]
[null,"COPA HOLDIN-CL A","CPA",{"$f":"'Beta Sectorial'!I35/1000000","v":2643.9782144000001},{"$f":"'Beta Sectorial'!I63/1000000","v":1521.2790015999999},{"$f":"'Beta Sectorial'!I50/1000000","v":1004.9631724748803},4165.257216,{"$f":"'Beta Sectorial'!I76","v":0.10207739999999998},0.38009510328092372]
[null,"GRUPO AEROPO-ADR","ASR",{"$f":"'Beta Sectorial'!I36/1000000","v":1891.9850651755494},{"$f":"'Beta Sectorial'!I64/1000000","v":221.99023437782759},{"$f":"'Beta Sectorial'!I51/1000000","v":47.199531024509199},2113.9752995533768,{"$f":"'Beta Sectorial'!I77","v":0.29085359399999999},2.4947094928642975E-2]
[null,"ALASKA AIR GROUP","ALK",{"$f":"'Beta Sectorial'!I37/1000000","v":2004.7886719999999},{"$f":"'Beta Sectorial'!I65/1000000","v":4062.9600255999999},{"$f":"'Beta Sectorial'!I52/1000000","v":1513.88649898368},6067.7486976,{"$f":"'Beta Sectorial'!I78","v":0.3865620025},0.75513520209260243]
[null,"US AIRWAYS GROUP","LCC",{"$f":"'Beta Sectorial'!I38/1000000","v":1259.5839104000001},{"$f":"'Beta Sectorial'!I66/1000000","v":8008.6000640000002},{"$f":"'Beta Sectorial'!I53/1000000","v":4453.9748281471993},9268.1839744000008,{"$f":"'Beta Sectorial'!I79","v":7.0370329999999995E-2},3.5360683725570703]
[null,"JETBLUE AIRWAYS","JBLU",{"$f":"'Beta Sectorial'!I39/1000000","v":1707.7271808},{"$f":"'Beta Sectorial'!I67/1000000","v":5038.3998976000003},{"$f":"'Beta Sectorial'!I54/1000000","v":3093.61488130816},6746.1270784000008,{"$f":"'Beta Sectorial'!I80","v":0.4013587475},1.8115392880605956]
[null,"Fuente: Bloomberg"]
[]
[]
[null,"Empresa","Ticker","βE\n(Reuters)","Capitalización de Mercado","Pasivos","Deuda total","Activos Totales","Tasa \nimpositiva","D/C","βOA\n(Reuters)"]
[null,"LATAM AIRLIN-ADR","LFL ",{"$f":"'Beta Sectorial'!F4","v":0.91},{"$f":"D14","v":7697.1421696000007},7109.7564160000002,4300.4995130777597,14806.8985856,0.29037640800000003,0.55871379510991215,{"$f":"+D28/(1+(1-I28)*J28)","v":0.6516400429189424}]
[null,"RYANAIR HLDG-ADR","RYAAY",{"$f":"'Beta Sectorial'!F5","v":0.48},7078.6948215879875,6653.7075886011107,4153.7713450605925,13732.402410189097,0.10981075,0.58679904272646166,0.31529947346320036]
[null,"SOUTHWEST AIR","LUV",{"$f":"'Beta Sectorial'!F6","v":1.1299999999999999},7732.424704,10038.199910399999,3492.0723624038401,17770.6246144,0.39485260799999999,0.45161414382701759,0.88746258113931431]
[null,"CHINA SOUTH-ADR","ZNH",{"$f":"'Beta Sectorial'!F7","v":1.55},6317.8717595113221,12388.611247899078,8911.0145106664895,18706.483007410399,0.16426549499999998,1.4104456136279258,0.71141446297566302]
[null,"CHINA EASTRN-ADS","CEA",{"$f":"'Beta Sectorial'!F8","v":1.99},6113.094050434418,12688.370805160279,8454.8225743767034,18801.464855594699,9.6694330000000009E-2,1.3830676421174763,0.88470677253850327]
[null,"COPA HOLDIN-CL A","CPA",{"$f":"'Beta Sectorial'!F9","v":1.1200000000000001},2643.9782144000001,1521.2790015999999,1004.9631724748803,4165.257216,0.10207739999999998,0.38009510328092372,0.83501331091236841]
[null,"GRUPO AEROPO-ADR","ASR",{"$f":"'Beta Sectorial'!F10","v":1.3},1891.9850651755494,221.99023437782759,47.199531024509199,2113.9752995533768,0.29085359399999999,2.4947094928642975E-2,1.2774013111087816]
[null,"ALASKA AIR GROUP","ALK",{"$f":"'Beta Sectorial'!F11","v":0.6},2004.7886719999999,4062.9600255999999,1513.88649898368,6067.7486976,0.3865620025,0.75513520209260243,0.4100521198472486]
[null,"US AIRWAYS GROUP","LCC",{"$f":"'Beta Sectorial'!F12","v":0.87},1259.5839104000001,8008.6000640000002,4453.9748281471993,9268.1839744000008,7.0370329999999995E-2,3.5360683725570703,0.20292803820061581]
[null,"JETBLUE AIRWAYS","JBLU",{"$f":"'Beta Sectorial'!F13","v":0.88},1707.7271808,5038.3998976000003,3093.61488130816,6746.1270784000008,0.4013587475,1.8115392880605956,0.42217125443769454]
[null,"Fuente: BloombergReuters"]
[null,null,null,null,null,null,null,null,null,"Beta sectorial",{"$f":"+SUMPRODUCT(K28:K37,H28:H37)/SUM(H28:H37)","v":0.65151604237443039}]
[]
[null,"Empresa","Ticker","βE\n(Yahoo!)","Capitalización de Mercado","Pasivos","Deuda total","Activos Totales","Tasa \nimpositiva","D/C","βOA\n(Yahoo!)"]
[null,"LATAM AIRLIN-ADR","LFL ",{"$f":"'Beta Sectorial'!E4","v":0.89380000000000004},{"$f":"E28","v":7697.1421696000007},7109.7564160000002,4300.4995130777597,14806.8985856,0.29037640800000003,0.55871379510991215,{"$f":"+D42/(1+(1-I42)*J42)","v":0.64003941797906672}]
[null,"RYANAIR HLDG-ADR","RYAAY",{"$f":"'Beta Sectorial'!E5","v":0.52},7078.6948215879875,6653.7075886011107,4153.7713450605925,13732.402410189097,0.10981075,0.58679904272646166,0.34157442958513379]
[null,"SOUTHWEST AIR","LUV",{"$f":"'Beta Sectorial'!E6","v":1.0960000000000001},7732.424704,10038.199910399999,3492.0723624038401,17770.6246144,0.39485260799999999,0.45161414382701759,0.86076016719352977]
[null,"CHINA SOUTH-ADR","ZNH",{"$f":"'Beta Sectorial'!E7","v":1.5276000000000001},6317.8717595113221,12388.611247899078,8911.0145106664895,18706.483007410399,0.16426549499999998,1.4104456136279258,0.70113337654298247]
[null,"CHINA EASTRN-ADS","CEA",{"$f":"'Beta Sectorial'!E8","v":2.0044},6113.094050434418,12688.370805160279,8454.8225743767034,18801.464855594699,9.6694330000000009E-2,1.3830676421174763,0.89110867079204825]
[null,"COPA HOLDIN-CL A","CPA",{"$f":"'Beta Sectorial'!E9","v":1.1042000000000001},2643.9782144000001,1521.2790015999999,1004.9631724748803,4165.257216,0.10207739999999998,0.38009510328092372,0.82323365884771182]
[null,"GRUPO AEROPO-ADR","ASR",{"$f":"'Beta Sectorial'!E10","v":1.3274999999999999},1891.9850651755494,221.99023437782759,47.199531024509199,2113.9752995533768,0.29085359399999999,2.4947094928642975E-2,1.3044232619206981]
[null,"ALASKA AIR GROUP","ALK",{"$f":"'Beta Sectorial'!E11","v":0.6},2004.7886719999999,4062.9600255999999,1513.88649898368,6067.7486976,0.3865620025,0.75513520209260243,0.4100521198472486]
[null,"US AIRWAYS GROUP","LCC",{"$f":"'Beta Sectorial'!E12","v":0.90269999999999995},1259.5839104000001,8008.6000640000002,4453.9748281471993,9268.1839744000008,7.0370329999999995E-2,3.5360683725570703,0.21055533342953547]
[null,"JETBLUE AIRWAYS","JBLU",{"$f":"'Beta Sectorial'!E13","v":0.91239999999999999},1707.7271808,5038.3998976000003,3093.61488130816,6746.1270784000008,0.4013587475,1.8115392880605956,0.4377148324419915]
[null,"Fuente: Bloomberg, Yahoo"]
[null,null,null,null,null,null,null,null,null,"Beta sectorial",{"$f":"+SUMPRODUCT(K42:K51,H42:H51)/SUM(H42:H51)","v":0.64996656659100471}]
[]
[null,"Empresa","Ticker","βE\n(Bloomberg)","Capitalización de Mercado","Pasivos","Deuda total","Activos Totales","Tasa \nimpositiva","D/C","βOA\n(Bloomberg)"]
[null,"LATAM AIRLIN-ADR","LFL ",{"$f":"'Beta Sectorial'!D4","v":1.0610999999999999},{"$f":"E42","v":7697.1421696000007},7109.7564160000002,4300.4995130777597,14806.8985856,0.29037640800000003,0.55871379510991215,{"$f":"+D56/(1+(1-I56)*J56)","v":0.75984093356185689}]
[null,"RYANAIR HLDG-ADR","RYAAY",{"$f":"'Beta Sectorial'!D5","v":0.49283300000000002},7078.6948215879875,6653.7075886011107,4153.7713450605925,13732.402410189097,0.10981075,0.58679904272646166,0.32372913626101968]
[null,"SOUTHWEST AIR","LUV",{"$f":"'Beta Sectorial'!D6","v":1.0869660000000001},7732.424704,10038.199910399999,3492.0723624038401,17770.6246144,0.39485260799999999,0.45161414382701759,0.85366517873511161]
[null,"CHINA SOUTH-ADR","ZNH",{"$f":"'Beta Sectorial'!D7","v":1.3718410000000001},6317.8717595113221,12388.611247899078,8911.0145106664895,18706.483007410399,0.16426549499999998,1.4104456136279258,0.62964356664709453]
[null,"CHINA EASTRN-ADS","CEA",{"$f":"'Beta Sectorial'!D8","v":1.6146780000000001},6113.094050434418,12688.370805160279,8454.8225743767034,18801.464855594699,9.6694330000000009E-2,1.3830676421174763,0.71784751862760077]
[null,"COPA HOLDIN-CL A","CPA",{"$f":"'Beta Sectorial'!D9","v":1.0906039999999999},2643.9782144000001,1521.2790015999999,1004.9631724748803,4165.257216,0.10207739999999998,0.38009510328092372,0.81309719369131472]
[null,"GRUPO AEROPO-ADR","ASR",{"$f":"'Beta Sectorial'!D10","v":0.89321300000000003},1891.9850651755494,221.99023437782759,47.199531024509199,2113.9752995533768,0.29085359399999999,2.4947094928642975E-2,0.87768573638416014]
[null,"ALASKA AIR GROUP","ALK",{"$f":"'Beta Sectorial'!D11","v":0.59267400000000003},2004.7886719999999,4062.9600255999999,1513.88649898368,6067.7486976,0.3865620025,0.75513520209260243,0.40504538346391372]
[null,"US AIRWAYS GROUP","LCC",{"$f":"'Beta Sectorial'!D12","v":0.91754500000000005},1259.5839104000001,8008.6000640000002,4453.9748281471993,9268.1839744000008,7.0370329999999995E-2,3.5360683725570703,0.21401793886297016]
[null,"JETBLUE AIRWAYS","JBLU",{"$f":"'Beta Sectorial'!D13","v":0.83416599999999996},1707.7271808,5038.3998976000003,3093.61488130816,6746.1270784000008,0.4013587475,1.8115392880605956,0.40018284844235669]
[null,"Fuente: Bloomberg"]
[null,null,null,null,null,null,null,null,null,"Beta sectorial",{"$f":"+SUMPRODUCT(K56:K65,H56:H65)/SUM(H56:H65)","v":0.61085096751441514}]
[]
[null,"Fuente","Beta"]
[null,"Bloomberg",{"$f":"+K67","v":0.61085096751441514}]
[null,"Reuters",{"$f":"+K39","v":0.65151604237443039}]
[null,"Yahoo",{"$f":"+K53","v":0.64996656659100471}]
[null,"Promedio",{"$f":"+AVERAGE(C70:C72)","v":0.63744452549328345}]
[]
[]
["III. CÁLCULO DE LA TASA DE DESCUENTO ECONÓMICA Y FINANCIERA"]
[]
["III.a. COSTO DE CAPITAL ECONÓMICO"]
[]
[null,"Fuente","Beta económico","KOA","KOA Trimestral"]
[null,"Bloomberg",{"$f":"+VLOOKUP(B81,$B$70:$C$72,2)","v":0.61085096751441514},{"$f":"+$C$4+C81*$C$6+$C$7","v":0.10024260427477284},{"$f":"(1+D81)^(1/4)-1","v":2.4170151314627297E-2}]
[null,"Reuters",{"$f":"+VLOOKUP(B82,$B$70:$C$72,2)","v":0.65151604237443039},{"$f":"+$C$4+C82*$C$6+$C$7","v":0.10335158431061307},{"$f":"(1+D82)^(1/4)-1","v":2.4892891019440144E-2}]
[null,"Yahoo",{"$f":"+VLOOKUP(B83,$B$70:$C$72,2)","v":0.64996656659100471},{"$f":"+$C$4+C83*$C$6+$C$7","v":0.10323312174062466},{"$f":"(1+D83)^(1/4)-1","v":2.486538022048701E-2}]
[null,"Promedio",{"$f":"+AVERAGE(C81:C83)","v":0.63744452549328345},{"$f":"+AVERAGE(D81:D83)","v":0.10227577010867019},{"$f":"+AVERAGE(E81:E83)","v":2.4642807518184817E-2}]
[]
["III.b. COSTO DE CAPITAL FINANCIERO"]
[]
[null,"Fuente","Beta económico","D/C","Beta apalancado","KE","KE Trimestral"]
[null,"Bloomberg",{"$f":"+VLOOKUP(B89,$B$70:$C$72,2)","v":0.61085096751441514},0.04,0.62709960325029857,{"$f":"+$C$4+E89*$C$6+$C$7","v":0.10148486644412576},{"$f":"(1+F89)^(1/4)-1","v":2.4459121558645158E-2}]
[null,"Reuters",{"$f":"+VLOOKUP(B90,$B$70:$C$72,2)","v":0.65151604237443039},{"$f":"D89","v":0.04},0.66884636910159023,{"$f":"+$C$4+E90*$C$6+$C$7","v":0.10467654534891933},{"$f":"(1+F90)^(1/4)-1","v":2.5200438515743384E-2}]
[null,"Yahoo",{"$f":"+VLOOKUP(B91,$B$70:$C$72,2)","v":0.64996656659100471},{"$f":"D90","v":0.04},0.66725567726232538,{"$f":"+$C$4+E91*$C$6+$C$7","v":0.10455493167456924},{"$f":"(1+F91)^(1/4)-1","v":2.5172221310373777E-2}]
[null,"Promedio",{"$f":"+AVERAGE(C89:C91)","v":0.63744452549328345},{"$f":"+AVERAGE(D89:D91)","v":0.04},{"$f":"+AVERAGE(E89:E91)","v":0.65440054987140472},{"$f":"+AVERAGE(F89:F91)","v":0.10357211448920478},{"$f":"+AVERAGE(G89:G91)","v":2.4943927128254106E-2}]
[]
["III.c. COSTO PROMEDIO PONDERADO DE CAPITAL"]
[]
[null,"Fuente","KE","Ki (1-T)(1-PT)","KO","KO Trimestral"]
[null,"Bloomberg",{"$f":"+VLOOKUP(B97,$B$89:$F$91,5)","v":0.10148486644412576},{"$f":"+$C$8*(1-'Panel de control'!$C$9)","v":7.5145000000000003E-2},{"$f":"+C97*1/(1+$D$92)+D97*$D$92/(1+$D$92)","v":0.10047179465781322},{"$f":"(1+E97)^(1/4)-1","v":2.4223483101285748E-2}]
[null,"Reuters",{"$f":"+VLOOKUP(B98,$B$89:$F$91,5)","v":0.10467654534891933},{"$f":"+$C$8*(1-'Panel de control'!$C$9)","v":7.5145000000000003E-2},{"$f":"+C98*1/(1+$D$92)+D98*$D$92/(1+$D$92)","v":0.1035407166816532},{"$f":"(1+E98)^(1/4)-1","v":2.4936809015813521E-2}]
[null,"Yahoo",{"$f":"+VLOOKUP(B99,$B$89:$F$91,5)","v":0.10455493167456924},{"$f":"+$C$8*(1-'Panel de control'!$C$9)","v":7.5145000000000003E-2},{"$f":"+C99*1/(1+$D$92)+D99*$D$92/(1+$D$92)","v":0.10342378045631656},{"$f":"(1+E99)^(1/4)-1","v":2.4909656187949603E-2}]
[null,"Promedio",{"$f":"+AVERAGE(C97:C99)","v":0.10357211448920478},{"$f":"+AVERAGE(D97:D99)","v":7.5145000000000003E-2},{"$f":"+AVERAGE(E97:E99)","v":0.10247876393192766},{"$f":"+AVERAGE(F97:F99)","v":2.4689982768349623E-2}]

{"sheet":"Anexo - Parámetros","index":18,"n_rows":100,"n_cols":10,"rows_kept":100,"cut":false,"hidden":false,"merged":[[3,1,3,3],[3,4,3,6]]}
["I. PARÁMETROS PARA EL CÁLCULO DE LA TASA DE DESCUENTO (FUENTE: DAMODARAN)"]
[]
[]
[null,"Annual Returns on Investments in",null,null,"Compounded Value of $ 100"]
["Year","Stocks","T.Bills","T.Bonds","Stocks","T.Bills","T.Bonds","Stocks - Bills","Stocks - Bonds","Geometric average premium"]
[1928,0.43811155152887893,3.0800000000000001E-2,8.354708589799302E-3,143.81115515288789,103.08,100.83547085897993,0.40731155152887893,0.42975684293907962]
[1929,-8.2979466119096595E-2,3.1600000000000003E-2,4.2038041563204259E-2,131.87778227633069,106.337328,105.074396573995,-0.1145794661190966,-0.12501750768230085]
[1930,-0.25123636363636365,4.5499999999999999E-2,4.5409314348970366E-2,98.745287812797272,111.17567642400002,109.84575287805193,-0.29673636363636363,-0.29664567798533403]
[1931,-0.43837548891786188,2.3099999999999999E-2,-2.5588559619422531E-2,55.457773989527276,113.74383454939441,107.03495828159154,-0.46147548891786189,-0.41278692929843935]
[1932,-8.642364532019696E-2,1.0699999999999999E-2,8.7903069904773257E-2,50.664911000008722,114.96089357907292,116.44365970167279,-9.7123645320196961E-2,-0.17432671522497023]
[1933,0.49982225433526023,9.5999999999999992E-3,1.8552720891857361E-2,75.988361031728402,116.06451815743202,118.60400641974435,0.49022225433526023,0.48126953344340284]
[1934,-1.1885656970912803E-2,3.225E-3,7.9634426179656104E-2,75.085189438723404,116.43882622848975,128.04896841358894,-1.5110656970912803E-2,-9.1520083150568907E-2]
[1935,0.46740421052631581,1.7499999999999998E-3,4.4720477296566127E-2,110.18032313054879,116.64259417438959,133.77537939837757,0.46565421052631584,0.42268373322974967]
[1936,0.31943410275502609,1.7000000000000001E-3,5.0178754045450601E-2,145.37567579101449,116.84088658448606,140.4880612585456,0.31773410275502612,0.26925534870957551]
[1937,-0.35336728754365537,3.0250000000000003E-3,1.379146059646038E-2,94.004667561917856,117.19433026640414,142.42559681966594,-0.35639228754365537,-0.36715874814011573]
[1938,0.29282654028436017,7.7499999999999997E-4,4.2132485322046068E-2,121.53172913465568,117.28515587236059,148.42634118715418,0.29205154028436014,0.25069405496231412]
[1939,-1.0975646879756443E-2,3.7500000000000006E-4,4.4122613942060671E-2,120.19783979098749,117.32913780581272,154.97529933818757,-1.1350646879756444E-2,-5.509826082181711E-2]
[1940,-0.10672873194221515,2.5000000000000001E-4,5.4024815962845509E-2,107.36927676790187,117.35847009026418,163.34781136372007,-0.10697873194221515,-0.16075354790506066]
[1941,-0.12771455576559551,8.2499999999999989E-4,-2.0221975848580105E-2,93.656657282615996,117.45529082808865,160.0445958674045,-0.1285395557655955,-0.10749257991701541]
[1942,0.19173762945914843,3.3750000000000004E-3,2.2948682374484164E-2,111.61416273305268,117.85170243463344,163.71740846371824,0.18836262945914845,0.16878894708466427]
[1943,0.25061310133060394,3.8E-3,2.4899999999999999E-2,139.58613420800171,118.29953890388505,167.79397193446482,0.24681310133060394,0.22571310133060393]
[1944,0.19030676949443009,3.8E-3,2.5776111579070303E-2,166.15032047534245,118.74907715171982,172.11904807734297,0.1865067694944301,0.16453065791535978]
[1945,0.35821084337349401,3.8E-3,3.8044173419237229E-2,225.66716689959119,119.20032364489636,178.66717499115143,0.35441084337349399,0.3201666699542568]
[1946,-8.4291474654377807E-2,3.8E-3,3.1283745375695685E-2,206.64534862054904,119.65328487474697,184.25655340056949,-8.8091474654377805E-2,-0.11557522003007349]
[1947,5.1999999999999998E-2,5.6750000000000004E-3,9.1969680628322358E-3,217.3909067488176,120.33231726641117,185.95115503756207,4.6324999999999998E-2,4.2803031937167765E-2]
[1948,5.7045751633986834E-2,1.0225E-2,1.9510369413175046E-2,229.79213442269784,121.56271521046021,189.57913076515149,4.6820751633986836E-2,3.7535382220811792E-2]
[1949,0.18303223684210526,1.1025E-2,4.6634851827973139E-2,271.85150279480598,122.90294414565554,198.42012543806027,0.17200723684210525,0.13639738501413212]
[1950,0.30805539011316263,1.1724999999999999E-2,4.2959574171096103E-3,355.59682354110947,124.34398116576335,199.2725298476397,0.29633039011316264,0.30375943269605304]
[1951,0.23678463044542339,1.4775E-2,-2.9531392208319886E-3,439.7966859908575,126.18116348748751,198.68405032411223,0.22200963044542338,0.23973776966625537]
[1952,0.18150988641144306,1.6725E-2,2.2679961918305656E-2,519.62413250918712,128.29154344681575,203.19019701923781,0.16478488641144307,0.1588299244931374]
[1953,-1.2082047421904465E-2,1.8925000000000001E-2,4.1438402589088513E-2,513.34600909864514,130.71946090654674,211.61007420547722,-3.1007047421904466E-2,-5.3520450010992981E-2]
[1954,0.52563321241434902,9.6249999999999999E-3,3.2898034558095555E-2,783.17772094125166,131.97763571777224,218.57162973953018,0.51600821241434902,0.49273517785625348]
[1955,0.32597331851028349,1.66E-2,-1.3364391288618781E-2,1038.4727616197922,134.16846447068727,215.65055295509998,0.30937331851028349,0.33933770979890227]
[1956,7.4395118733509347E-2,2.5550000000000003E-2,-2.2557738173154165E-2,1115.7300660220119,137.59646873791331,210.78596424464291,4.8845118733509343E-2,9.6952856906663512E-2]
[1957,-0.1045736018855796,3.2300000000000002E-2,6.7970128466249904E-2,999.05415428605454,142.04083467814792,225.11311331323367,-0.13687360188557959,-0.17254373035182952]
[1958,0.43719954988747184,1.7774999999999999E-2,-2.0990181755274694E-2,1435.8401808531264,144.56561051455202,220.38794814929315,0.41942454988747185,0.45818973164274651]
[1959,0.12056457163557326,3.2549999999999996E-2,-2.6466312591385065E-2,1608.9516371948275,149.2712211368007,214.55509182219998,8.801457163557326E-2,0.14703088422695831]
[1960,3.36535314743695E-3,3.0449999999999998E-2,0.11639503690963365,1614.366327651135,153.81652982041629,239.52823965399477,-2.7084646852563048E-2,-0.1130296837621967,6.1119788031217315E-2]
[1961,0.26637712958182752,2.2675000000000001E-2,2.0609208076323167E-2,2044.3965961044005,157.30431963409424,244.46472698517934,0.24370212958182752,0.24576792150550436,6.6173591829972622E-2]
[1962,-8.8114605171208879E-2,2.7775000000000005E-2,5.693544054008462E-2,1864.2553972252979,161.67344711193124,258.38343391259201,-0.11588960517120889,-0.14505004571129348,5.9683465378989942E-2]
[1963,0.22611927099841514,3.1100000000000003E-2,1.6841620739546127E-2,2285.7994686007432,166.70149131711227,262.73502971192949,0.19501927099841515,0.20927765025886902,6.3618993911514821E-2]
[1964,0.16415455878432425,3.5049999999999998E-2,3.7280648911540815E-2,2661.0238718383412,172.54437858777706,272.52996211138321,0.12910455878432425,0.12687390987278344,6.5267777442658215E-2]
[1965,0.12399242477876114,3.9024999999999997E-2,7.1885509359262342E-3,2990.9706741017444,179.27792296216506,274.48905762558695,8.4967424778761153E-2,0.11680387384283492,6.6617941689874449E-2]
[1966,-9.9709542356377898E-2,4.8399999999999999E-2,2.9079409324299622E-2,2692.7423569857124,187.95497443353386,282.47103728732264,-0.14810954235637791,-0.12878895168067753,6.1123719679815336E-2]
[1967,0.23802966513133328,4.3324999999999995E-2,-1.5806209932824666E-2,3333.6949185039784,196.09812370086672,278.0062407720165,0.19470466513133328,0.25383587506415795,6.5732838776739522E-2]
[1968,0.10814862651601535,5.2600000000000001E-2,3.2746196950768365E-2,3694.2294451636035,206.41288500753231,287.10988788587969,5.5548626516015352E-2,7.5402429565246981E-2,6.596627828748769E-2]
[1969,-8.2413710764490639E-2,6.5625000000000003E-2,-5.0140493209926106E-2,3389.7742881722256,219.95873058615163,272.7140565018351,-0.14803871076449066,-3.2273217554564533E-2,6.3333872734198771E-2]
[1970,3.5611449054964189E-2,6.6849999999999993E-2,0.16754737183412338,3510.4890625432981,234.66297172583589,318.40657993094021,-3.1238550945035803E-2,-0.13193592277915919,5.8972566666315007E-2]
[1971,0.14221150298426474,4.5400000000000003E-2,9.7868966197122972E-2,4009.720988337403,245.31667064218885,349.56870273914296,9.6811502984264747E-2,4.434253678714177E-2,5.8660636809878541E-2]
[1972,0.18755362915074925,3.9525000000000005E-2,2.818449050444969E-2,4761.7587115820115,255.01281204932138,359.42111852214714,0.14802862915074924,0.15936913864629956,6.0804303728189568E-2]
[1973,-0.14308047437526472,6.724999999999999E-2,3.6586646024150085E-2,4080.4440162683081,272.16242365963825,372.57113175912104,-0.2103304743752647,-0.17966712039941479,5.4960045718843054E-2]
[1974,-0.25901785750896972,7.7775000000000011E-2,1.9886086932378574E-2,3023.5361494891954,293.32985615976662,379.98011367377757,-0.3367928575089697,-0.27890394444134831,4.6417018581159875E-2]
[1975,0.36995137106184356,5.9900000000000002E-2,3.6052536026033838E-2,4142.0974934477708,310.90031454373667,393.67936041117781,0.31005137106184355,0.33389883503580975,5.1706756781676244E-2]
[1976,0.23830999002106662,4.9700000000000008E-2,0.1598456074290921,5129.2007057775936,326.35206017656043,456.607276908399,0.1886099900210666,7.8464382591974524E-2,5.2196588038950109E-2]
[1977,-6.9797040759352322E-2,5.1275000000000001E-2,1.2899606071070449E-2,4771.1976750535359,343.08576206211353,462.49733090970153,-0.12107204075935232,-8.2696646830422771E-2,4.9266761357046551E-2]
[1978,6.50928391167193E-2,6.9325000000000012E-2,-7.7758069075086478E-3,5081.7684777098611,366.87018251706957,458.90104096930958,-4.2321608832807112E-3,7.2868646024227948E-2,4.9741898913203242E-2]
[1979,0.18519490167516386,9.9375000000000005E-2,6.7072031247235459E-3,6022.8860912752862,403.32790690470335,461.97898346523777,8.5819901675163859E-2,0.17848769855044033,5.2132252828986925E-2]
[1980,0.3173524550676301,0.11219999999999999,-2.989744251999403E-2,7934.2637789341807,448.5812980594111,448.16699336164055,0.20515245506763011,0.34724989758762415,5.7318705257589642E-2]
[1981,-4.7023902474955762E-2,0.14299999999999999,8.1992153358923542E-2,7561.1637327830058,512.72842368190686,484.91317021175587,-0.19002390247495576,-0.12901605583387932,5.3730990468644491E-2]
[1982,0.20419055079559353,0.1101,0.32814549486295586,9105.0819200356327,569.17982312928484,644.03524241645721,9.4090550795593531E-2,-0.12395494406736232,5.1038688692139678E-2]
[1983,0.22337155858930619,8.4474999999999995E-2,3.2002094451429264E-2,11138.898259597305,617.26128868813123,664.64571907431775,0.13889655858930619,0.19136946413787692,5.3402830654563971E-2]
[1984,6.14614199963621E-2,9.6125000000000002E-2,0.13733364344102345,11823.510763827162,676.59553006327781,755.92393727227272,-3.4663580003637902E-2,-7.5872223444661352E-2,5.1212126318051387E-2]
[1985,0.31235149485768948,7.4874999999999997E-2,0.2571248821260641,15516.602025374559,727.25562037676571,950.2907905396761,0.23747649485768949,5.522661273162538E-2,5.1284365102581608E-2]
[1986,0.18494578758046187,6.0350000000000001E-2,0.24284215141767618,18386.332207530046,771.14549706650348,1181.0614505867354,0.12459578758046187,-5.7896363837214304E-2,4.9663565599739057E-2]
[1987,5.8127216418218712E-2,5.7224999999999998E-2,-4.9605089379262279E-2,19455.07851889441,815.27429813613423,1122.4747917679792,9.0221641821871396E-4,0.107732305797481,5.0693590437507208E-2]
[1988,0.16537192812044688,6.4499999999999988E-2,8.2235958434841674E-2,22672.402365298665,867.85949036591489,1214.7825820879684,0.10087192812044689,8.3135969685605202E-2,5.1199933578993884E-2]
[1989,0.31475183638196724,8.1099999999999992E-2,0.17693647159446219,29808.582644967279,938.24289503459056,1429.7219259170236,0.23365183638196724,0.13781536478750506,5.240982169336883E-2]
[1990,-3.0644516129032118E-2,7.5500000000000012E-2,6.2353753335533363E-2,28895.113053319994,1009.0802336097021,1518.8704542240573,-0.10614451612903213,-9.2998269464565478E-2,4.9979953137364364E-2]
[1991,0.30234843134879757,5.6100000000000011E-2,0.15004510019517303,37631.505158637461,1065.6896347152065,1746.769523711594,0.24624843134879756,0.15230333115362454,5.13850639844049E-2]
[1992,7.493727972380064E-2,3.4049999999999997E-2,9.3616373162079422E-2,40451.507787137925,1101.976366777259,1910.2957512715263,4.0887279723800643E-2,-1.8679093438278782E-2,5.0319857010869606E-2]
[1993,9.96705147919488E-2,2.9825000000000001E-2,0.14210957589263107,44483.33039239249,1134.8428119163907,2181.7670703142176,6.9845514791948796E-2,-4.2439061100682268E-2,4.8975937931758473E-2]
[1994,1.3259206774573897E-2,3.9850000000000003E-2,-8.0366555509985921E-2,45073.144068086905,1180.0662979712588,2006.4259659479505,-2.6590793225426106E-2,9.3625762284559821E-2,4.9718636171719899E-2]
[1995,0.37195198902606308,5.5150000000000005E-2,0.23480780112538907,61838.189655870119,1245.1469543043738,2477.5504351330737,0.31680198902606305,0.13714418790067401,5.0791451119413633E-2]
[1996,0.23817458802136615,5.0224999999999999E-2,1.428607793401844E-2,76566.475001144092,1307.684460084311,2512.9449137348461,0.18794958802136616,0.22388851008734773,5.3192171006612776E-2]
[1997,0.31857597560649414,5.0525E-2,9.939130272977531E-2,100958.71447338381,1373.7552174300708,2762.7097823991153,0.26805097560649416,0.21918467287671883,5.5312675796496347E-2]
[1998,0.28337953278443584,4.7274999999999998E-2,0.14921431922606215,129568.34781136856,1438.6994953340775,3174.9456417989818,0.23610453278443583,0.13416521355837369,5.6303173908827553E-2]
[1999,0.20885350992084475,4.5100000000000001E-2,-8.2542147962685761E-2,156629.15202641769,1503.5848425736442,2912.8788088601259,0.16375350992084475,0.2913956578835305,5.9631857016358536E-2]
[2000,-9.0318189552492781E-2,5.7625000000000003E-2,0.16655267125397488,142482.69058424947,1590.2289191269506,3398.0265555148762,-0.14794318955249278,-0.25687086080646765,5.5109104451733337E-2]
[2001,-0.11849759142000185,3.6725000000000001E-2,5.5721811892492555E-2,125598.83493097454,1648.6300761818877,3587.3707520469702,-0.15522259142000186,-0.17421940331249441,5.1662600225616639E-2]
[2002,-0.21966047957912699,1.6574999999999999E-2,0.15116400378109285,98009.734615457055,1675.9561196946024,4129.6520779735802,-0.23623547957912699,-0.37082448336021984,4.5322753501771729E-2]
[2003,0.28355800050010233,1.03E-2,3.7531858817758529E-3,125801.17899256173,1693.2184677274568,4145.1514298492766,0.27325800050010235,0.27980481461832646,4.8235129792344456E-2]
[2004,0.10742775944096193,1.2275000000000001E-2,4.490683702274547E-2,139315.71778676403,1714.0027244188113,4331.2970695441181,9.5152759440961937E-2,6.2520922418216468E-2,4.8420366493855838E-2]
[2005,4.8344775232688535E-2,3.0099999999999998E-2,2.8675329597779506E-2,146050.9048495458,1765.5942064238177,4455.4984405991927,1.8244775232688536E-2,1.9669445634909029E-2,4.8039592729194558E-2]
[2006,0.15612557979315703,4.6775000000000004E-2,1.9610012417568386E-2,168853.18704849636,1848.1798754292918,4542.8708203458,0.10935057979315702,0.13651556737558865,4.9146470524072061E-2]
[2007,5.4847352464217694E-2,4.6425000000000001E-2,0.10209921930012807,178114.33731325172,1933.9816261460965,5006.6943844844382,8.4223524642176931E-3,-4.7251866835910372E-2,4.7946180113691783E-2]
[2008,-0.36575499196382355,1.585E-2,0.20101279926977011,112968.12930060158,1964.6352349205119,6013.1040377978934,-0.38160499196382353,-0.56676779123359367,3.878846995908769E-2]
[2009,0.25924162745640733,1.3500000000000001E-3,-0.11116695313259162,142254.17099119539,1967.2874924876546,5344.6455830466175,0.25789162745640731,0.37040858058899895,4.2860013233459338E-2]
[2010,0.14821092278719414,1.2999999999999999E-3,8.4629338803557719E-2,163411.79022563703,1969.8449662278888,5796.9594048792078,0.14726066720473519,6.3931328401177462E-2,4.3104132250596949E-2]
[2011,2.065773989376913E-2,2.9999999999999997E-4,0.16035334999461354,166787.50848369338,1970.4359197177571,6726.5212652343698,0.14726066720473519,6.3931328401177462E-2,4.3104132250596949E-2]
[2012,0.15826176844783726,5.0000000000000001E-4,2.971571978018946E-2,193219.23563105532,1971.4211376776159,6926.4046862475598,0.15776176844783726,0.12854604866764779,4.1977019516672209E-2]
[null,null,null,null,null,"Risk Premium",null,"Standard Error"]
["Arithmetic Average",null,null,null,null,"Stocks - T.Bills","Stocks - T.Bonds","Stocks - T.Bills","Stocks - T.Bonds"]
["1928-2012",{"$f":"AVERAGE(B6:B90)","v":0.11258655664032276},{"$f":"AVERAGE(C6:C90)","v":3.6133235294117654E-2},{"$f":"AVERAGE(D6:D90)","v":5.3815098087152402E-2},null,{"$f":"B93-C93","v":7.6453321346205111E-2},{"$f":"B93-D93","v":5.8771458553170355E-2},{"$f":"STDEV(H6:H89)/(($A$87-$A$4+1)^0.5)","v":4.5484824511501497E-3},{"$f":"STDEV(I6:I89)/(($A$87-$A$4+1)^0.5)","v":4.7978728048430289E-3}]
["1962-2011",{"$f":"AVERAGE(B62:B90)","v":0.11792967133535619},{"$f":"AVERAGE(C62:C90)","v":4.1168103448275865E-2},{"$f":"AVERAGE(D62:D90)","v":8.8510722193996305E-2},null,{"$f":"B94-C94","v":7.6761567887080329E-2},{"$f":"B94-D94","v":2.9418949141359882E-2},{"$f":"STDEV(H40:H89)/(($A$87-$A$38+1)^0.5)","v":2.4007424064448335E-2},{"$f":"STDEV(I40:I89)/(($A$87-$A$38+1)^0.5)","v":2.6597698221153019E-2}]
["2002-2011",{"$f":"AVERAGE(B80:B89)","v":4.929982860255476E-2},{"$f":"AVERAGE(C80:C89)","v":1.8124999999999999E-2},{"$f":"AVERAGE(D80:D89)","v":6.8503712293643979E-2},null,{"$f":"B95-C95","v":3.1174828602554761E-2},{"$f":"B95-D95","v":-1.9203883691089219E-2},{"$f":"STDEV(H80:H89)/(($A$87-$A$78+1)^0.5)","v":6.5669393086212974E-2},{"$f":"STDEV(I80:I89)/(($A$87-$A$78+1)^0.5)","v":8.8666350104024225E-2}]
[null,null,null,null,null,"Risk Premium"]
["Geometric Average",null,null,null,null,"Stocks - T.Bills","Stocks - T.Bonds"]
["1928-2011",{"$f":"(E89/100)^(1/(A89-A6+1))-1","v":9.2343149850035333E-2},{"$f":"(F89/100)^(1/(A89-A6+1))-1","v":3.6123338306334185E-2},{"$f":"(G89/100)^(1/(A89-A6+1))-1","v":5.1379272772963613E-2},null,{"$f":"B98-C98","v":5.6219811543701148E-2},{"$f":"B98-D98","v":4.096387707707172E-2}]
["1962-2011",{"$f":"(E89/E39)^(1/($A$87-$A$37))-1","v":9.2023457479323278E-2},{"$f":"(F89/F39)^(1/($A$87-$A$37))-1","v":5.1856350576089394E-2},{"$f":"(G89/G39)^(1/($A$87-$A$37))-1","v":6.8541727190353008E-2},null,{"$f":"B99-C99","v":4.0167106903233885E-2},{"$f":"B99-D99","v":2.3481730288970271E-2}]
["2002-2011",{"$f":"(E89/E79)^(1/($A$87-$A$77))-1","v":2.8768814968312961E-2},{"$f":"(F89/F79)^(1/($A$87-$A$77))-1","v":1.7990932697444562E-2},{"$f":"(G89/G79)^(1/($A$87-$A$77))-1","v":6.4881851790757672E-2},null,{"$f":"B100-C100","v":1.07778822708684E-2},{"$f":"B100-D100","v":-3.6113036822444711E-2}]

{"sheet":"Beta Sectorial","index":19,"n_rows":93,"n_cols":26,"rows_kept":93,"cut":false,"hidden":false,"merged":[[42,3,42,7],[55,3,55,7],[68,3,68,7],[81,3,81,7],[31,11,31,12],[27,3,27,7],[17,23,17,24],[0,3,0,5],[3,17,4,17],[3,18,4,18],[3,19,4,19],[14,3,14,7]]}
[null,null,null,"Actualizado"]
[null,null,null,"Beta (5 años)","Beta (5 años)","Beta (5 años)"]
[null,"Ticker","Short Name","(bloomberg)","(Yahoo Finance)","(Reuters)"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",1.0610999999999999,0.89380000000000004,0.91,null,null,null,null,null,null,null,"Beta (5 años)","Beta (5 años)","Beta (5 años)","Activos totales","Part% Sobre el total de Activos","Relación Deuda/Capital","Tasa Imposiiva","Beta operativo","Beta operativo","Beta operativo","Beta Muestral","Beta Muestral","Beta Muestral"]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",0.49283300000000002,0.52,0.48,null,null,null,null,null,"Ticker","Short Name","(Bloomberg)","(Yahoo Finance)","(Reuters)","(Bloomberg)",null,null,null,"(Bloomberg)","(Yahoo Finance)","(Reuters)","(Bloomberg)","(Yahoo Finance)","(Reuters)"]
[null,"LUV US Equity","SOUTHWEST AIR",1.0869660000000001,1.0960000000000001,1.1299999999999999,null,null,null,null,null,"LFL US Equity","LATAM AIRLIN-ADR",{"$f":"D4","v":1.0610999999999999},0.89380000000000004,0.91,{"$f":"I84/1000000","v":14806.8985856},{"$f":"Q6/$Q$16","v":0.13199330274955667},{"$f":"I45/I30","v":0.55871379510991226},{"$f":"I71","v":0.29037640800000003},{"$f":"N6/(1+(1-$T6)*$S6)","v":0.75984093356185689},0.64003941797906672,0.6516400429189424,{"$f":"U6*$R6","v":0.10029391438513595},8.4480916668961001E-2,8.6012121468734062E-2]
[null,"ZNH US Equity","CHINA SOUTH-ADR",1.3718410000000001,1.5276000000000001,1.55,null,null,null,null,null,"RYAAY US Equity","RYANAIR HLDG-ADR",0.49283300000000002,0.52,0.48,{"$f":"I85/1000000","v":13732.402410189099},{"$f":"Q7/$Q$16","v":0.12241490939700271},{"$f":"I46/I31","v":0.58679904272646166},{"$f":"I72","v":0.10981075},0.32372913626101968,0.34157442958513379,0.31529947346320036,3.9629272884562666E-2,4.1813802849997035E-2,3.8597356476920336E-2]
[null,"CEA US Equity","CHINA EASTRN-ADS",1.6146780000000001,2.0044,1.99,null,null,null,null,null,"LUV US Equity","SOUTHWEST AIR",1.0869660000000001,1.0960000000000001,1.1299999999999999,{"$f":"I86/1000000","v":17770.624614400003},{"$f":"Q8/$Q$16","v":0.15841287905209056},0.45161414382701759,{"$f":"I73","v":0.39485260799999999},0.85366517873511161,0.86076016719352977,0.88746258113931431,0.13523155870994649,0.13635549625848589,0.14058550252927832]
[null,"CPA US Equity","COPA HOLDIN-CL A",1.0906039999999999,1.1042000000000001,1.1200000000000001,null,null,null,null,null,"ZNH US Equity","CHINA SOUTH-ADR",1.3718410000000001,1.5276000000000001,1.55,{"$f":"I87/1000000","v":18706.483007410399},{"$f":"Q9/$Q$16","v":0.1667554120602836},1.4104456136279255,{"$f":"I74","v":0.16426549499999998},0.62964356664709453,0.70113337654298247,0.71141446297566302,0.10499647240734289,0.11691778511464303,0.11863221191915206]
[null,"ASR US Equity","GRUPO AEROPO-ADR",0.89321300000000003,1.3274999999999999,1.3,null,null,null,null,null,"CEA US Equity","CHINA EASTRN-ADS",1.6146780000000001,2.0044,1.99,18801.464855594695,0.16760210981880641,1.3830676421174763,9.6694330000000009E-2,0.71784751862760077,0.89110867079204825,0.88470677253850327,0.12031275865018082,0.14935169330257947,0.14827872164844]
[null,"ALK US Equity","ALASKA AIR GROUP",0.59267400000000003,0.6,0.6,null,null,null,null,null,"CPA US Equity","COPA HOLDIN-CL A",1.0906039999999999,1.1042000000000001,1.1200000000000001,4165.257216,3.7130399290769868E-2,0.38009510328092366,0.10207739999999998,0.81309719369131472,0.82323365884771182,0.83501331091236841,3.0190623463962962E-2,3.0566994462616962E-2,3.1004377647284004E-2]
[null,"LCC US Equity","US AIRWAYS GROUP",0.91754500000000005,0.90269999999999995,0.87,null,null,null,null,null,"ASR US Equity","GRUPO AEROPO-ADR",0.89321300000000003,1.3274999999999999,1.3,2113.9752995533768,1.8844633810783062E-2,2.4947094928642978E-2,0.29085359399999999,0.87768573638416014,1.3044232619206981,1.2774013111087816,1.6539666303106975E-2,2.4581378705162717E-2,2.4072159937259158E-2]
[null,"JBLU US Equity","JETBLUE AIRWAYS",0.83416599999999996,0.91239999999999999,0.88,null,null,null,null,null,"ALK US Equity","ALASKA AIR GROUP",0.59267400000000003,0.6,0.6,6067.7486976,5.4089800522402316E-2,0.75513520209260243,0.3865620025,0.40504538346391372,0.4100521198472486,0.4100521198472486,2.1908823994083046E-2,2.2179637366325885E-2,2.2179637366325885E-2]
[null,null,null,null,null,null,null,null,null,null,null,"LCC US Equity","US AIRWAYS GROUP",0.91754500000000005,0.90269999999999995,0.87,9268.183974399999,8.2619476739125439E-2,3.5360683725570707,7.0370329999999995E-2,0.21401793886297016,0.21055533342953547,0.20292803820061581,1.7682050121644734E-2,1.7395971472580308E-2,1.6765808331832135E-2]
[null,null,null,"Relación deuda capital",null,null,null,null,null,null,null,"JBLU US Equity","JETBLUE AIRWAYS",0.83416599999999996,0.91239999999999999,0.88,6746.1270783999998,6.0137076559179471E-2,1.8115392880605956,0.4013587475,0.40018284844235669,0.4377148324419915,0.42217125443769454,2.406582659444852E-2,2.6322890389652458E-2,{"$f":"W15*$R15","v":2.5388145049204471E-2}]
[null,"Ticker","Short Name",2012,2011,2010,2009,2008,null,null,null,null,null,null,null,null,{"$f":"SUM(Q6:Q15)","v":112179.16573914756},{"$f":"SUM(R6:R15)","v":1},null,null,null,null,null,{"$f":"SUM(X6:X15)","v":0.61085096751441503},{"$f":"SUM(Y6:Y15)","v":0.64996656659100482},{"$f":"SUM(Z6:Z15)","v":0.65151604237443062}]
[null,"LFL US Equity","LATAM AIRLIN-ADR",0.8669,0.4622,0.29349999999999998,0.53300000000000003,0.64880000000000004]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",0.55640000000000001,0.72940000000000005,0.54320000000000002,0.56230000000000002,0.54300000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beta Muestral Promedio",null,{"$f":"AVERAGE(X16:Z16)","v":0.63744452549328345}]
[null,"LUV US Equity","SOUTHWEST AIR",0.42170000000000002,0.56720000000000004,0.34839999999999999,0.41399999999999998,0.57389999999999997]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,2.0358000000000001,0.69950000000000001,1.5962000000000001,3.1591]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,1.6601999999999999,0.9415,0.97409999999999997,3.7675000000000001]
[null,"CPA US Equity","COPA HOLDIN-CL A",0.27360000000000001,0.41460000000000002,0.38569999999999999,0.35809999999999997,0.69940000000000002]
[null,"ASR US Equity","GRUPO AEROPO-ADR",7.1999999999999998E-3,2.9600000000000001E-2,4.24E-2,2.7099999999999999E-2,0]
[null,"ALK US Equity","ALASKA AIR GROUP",0.34029999999999999,0.49059999999999998,0.75329999999999997,1.5083,1.7353000000000001]
[null,"LCC US Equity","US AIRWAYS GROUP",2.1848000000000001,5.5552000000000001,2.7153999999999998,5.8045,4.5175999999999998]
[null,"JBLU US Equity","JETBLUE AIRWAYS",1.7737000000000001,2.1402999999999999,1.5570999999999999,2.0798000000000001,1.6294]
[]
[null,null,null,"Capitalización de Mercado"]
[null,"Ticker","Short Name",2012,2011,2010,2009,2008,"Promedio"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",11243209728,7986369024,10580382720,5783326720,2892422656,{"$f":"AVERAGE(D30:H30)","v":7697142169.6000004}]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",8686372558.4675293,7099941264.8504639,7365559010.8161621,5642524810.2498779,6599076463.5559082,7078694821.5879879]
[null,"LUV US Equity","SOUTHWEST AIR",7478471680,6613118976,9701696512,8490100224,6378736128,7732424704]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,4967816319.1934814,12091512625.25415,5675644081.3857422,2536514012.2119141,6317871759.511322]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,5936028426.6599121,9542017511.3145752,6740997655.9262695,2233332607.8369141,6113094050.4344177]
[null,"CPA US Equity","COPA HOLDIN-CL A",4408571392,2575371776,2565287680,2361000960,1309659264,2643978214.4000001]
[null,"ASR US Equity","GRUPO AEROPO-ADR",3398223301.8125,1691702484.885376,1698851003.7883301,1558126945.0831909,1113021590.3083501,1891985065.1755493]
[null,"ALK US Equity","ALASKA AIR GROUP",3032525312,2663817728,2036531584,1230024960,1061043776,2004788672]
[null,"LCC US Equity","US AIRWAYS GROUP",2193786368,821932672,1620366336,779737728,882096448,1259583910.4000001]
[null,"JBLU US Equity","JETBLUE AIRWAYS",1607364608,1465245184,1947883136,1588624640,1929518336,1707727180.8]
[]
[]
[]
[null,null,null,"Deuda Total"]
[null,"Ticker","Short Name",2011,2010,2009,2008,2007,"Promedio"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",{"$f":"D30*D17","v":9746738513.2031994},3691299762.8927999,3105342328.3199997,3082513141.7600002,1876603819.2128,{"$f":"AVERAGE(D45:H45)","v":4300499513.0777597}]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",4833097691.531333,5178697158.5819283,4000971654.6753392,3172791700.8035064,3583298519.7108583,4153771345.0605927]
[null,"LUV US Equity","SOUTHWEST AIR",3153671507.4560003,3750961083.1872001,3380071064.7807999,3514901492.7360001,3660756663.8592,3492072362.4038401]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,10113480462.61409,8458013081.3652782,9059463082.707922,8013101415.9786577,8911014510.6664886]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,9854994393.9407864,8983809486.9026718,6566405816.6377792,8414080600.0255737,8454822574.3767033]
[null,"CPA US Equity","COPA HOLDIN-CL A",1206185132.8512001,1067749138.3296001,989431458.176,845474443.7759999,915975689.24160004,1004963172.4748802]
[null,"ASR US Equity","GRUPO AEROPO-ADR",24467207.773049999,50074393.552607134,72031282.560625196,42225240.211754471,null,47199531.024509199]
[null,"ALK US Equity","ALASKA AIR GROUP",1031968363.6736,1306868977.3567998,1534119242.2272,1855246647.168,1841229264.4928,1513886498.98368]
[null,"LCC US Equity","US AIRWAYS GROUP",4792984456.8064003,4566000379.4944,4399942748.7743998,4525987642.1759996,3984958913.4847999,4453974828.1471996]
[null,"JBLU US Equity","JETBLUE AIRWAYS",2850982605.2096,3136064267.3151999,3033048831.0655999,3304021526.2720003,3143957176.6784,3093614881.3081598]
[]
[null,null,null,"Pasivos Totales"]
[null,"Ticker","Short Name",2012,2011,2010,2009,2008,"Promedio"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",15424450560,6191286784,5485836800,4666045952,3781161984,{"$f":"AVERAGE(D58:H58)","v":7109756416}]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",7591868928.6523437,8006140384.6585083,6380751351.3497314,5242270485.0847778,6047506793.2601929,6653707588.6011105]
[null,"LUV US Equity","SOUTHWEST AIR",11603999744,11191000064,9226000384,8814999552,9354999808,10038199910.4]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,14545930774.219238,12294794119.695435,11936048925.240234,10777671172.441406,12388611247.899078]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,14752095524.187012,13167796524.217773,10278994777.939453,12554596394.296875,12688370805.160278]
[null,"CPA US Equity","COPA HOLDIN-CL A",1946920960,1676264960,1411341056,1250075008,1321793024,1521279001.5999999]
[null,"ASR US Equity","GRUPO AEROPO-ADR",204128854.55700701,238012591.490372,276782532.70727497,216955382.59264401,174071810.54183999,221990234.37782758]
[null,"ALK US Equity","ALASKA AIR GROUP",4084000000,4021799936,3911200000,4124100096,4173700096,4062960025.5999999]
[null,"LCC US Equity","US AIRWAYS GROUP",8606000128,8184999936,7735000064,7808999936,7708000256,8008600064]
[null,"JBLU US Equity","JETBLUE AIRWAYS",5182000128,5313999872,4938999808,5002999808,4753999872,5038399897.6000004]
[]
[null,null,null,"Tasa Impositiva"]
[null,"Ticker","Short Name",2012,2011,2010,2009,2008,"Promedio"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",0.80734900999999992,0.16159901000000002,0.16155701,0.160303,0.16107400999999999,{"$f":"AVERAGE(D71:H71)","v":0.29037640800000003}]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",0.114692,0.11000199999999999,0.10469200000000001,null,0.109857,0.10981075]
[null,"LUV US Equity","SOUTHWEST AIR",0.38540100000000005,0.44891601999999997,0.38389301000000003,0.39634101999999999,0.35971198999999998,0.39485260799999999]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,0.121212,0.20731898999999998,null,null,0.16426549499999998]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,5.4585000000000002E-2,2.4639000000000001E-2,0.21085899000000002,null,9.6694330000000009E-2]
[null,"CPA US Equity","COPA HOLDIN-CL A",0.108824,0.10284599999999999,7.2939999999999991E-2,9.7448999999999994E-2,0.128328,0.10207739999999998]
[null,"ASR US Equity","GRUPO AEROPO-ADR",0.197071,0.25778998999999997,0.27140599999999998,0.40584999000000005,0.32215099000000003,0.29085359399999999]
[null,"ALK US Equity","ALASKA AIR GROUP",0.385214,0.378969,0.38137501000000001,0.40069000000000005,null,0.3865620025]
[null,"LCC US Equity","US AIRWAYS GROUP",0,0.21111099,0,null,null,7.0370329999999995E-2]
[null,"JBLU US Equity","JETBLUE AIRWAYS",0.38756000999999995,0.40689701,0.39751597999999999,0.41346199,null,0.4013587475]
[]
[null,null,null,"Activos Totales"]
[null,"Ticker","Short Name",2012,2011,2010,2009,2008,"Promedio"]
[null,"LFL US Equity","LATAM AIRLIN-ADR",{"$f":"D30+D58","v":26667660288},{"$f":"E30+E58","v":14177655808},{"$f":"F30+F58","v":16066219520},{"$f":"G30+G58","v":10449372672},{"$f":"H30+H58","v":6673584640},{"$f":"AVERAGE(D84:H84)","v":14806898585.6}]
[null,"RYAAY US Equity","RYANAIR HLDG-ADR",{"$f":"D31+D59","v":16278241487.119873},15106081649.508972,13746310362.165894,10884795295.334656,12646583256.816101,13732402410.189098]
[null,"LUV US Equity","SOUTHWEST AIR",{"$f":"D32+D60","v":19082471424},17804119040,18927696896,17305099776,15733735936,17770624614.400002]
[null,"ZNH US Equity","CHINA SOUTH-ADR",null,{"$f":"E33+E61","v":19513747093.41272},24386306744.949585,17611693006.625977,13314185184.65332,{"$f":"AVERAGE(D87:H87)","v":18706483007.4104}]
[null,"CEA US Equity","CHINA EASTRN-ADS",null,20688123950.846924,22709814035.532349,17019992433.865723,14787929002.133789,18801464855.594696]
[null,"CPA US Equity","COPA HOLDIN-CL A",6355492352,4251636736,3976628736,3611075968,2631452288,4165257216]
[null,"ASR US Equity","GRUPO AEROPO-ADR",3602352156.3695068,1929715076.3757479,1975633536.495605,1775082327.6758349,1287093400.8501902,2113975299.5533767]
[null,"ALK US Equity","ALASKA AIR GROUP",{"$f":"D37+D65","v":7116525312},6685617664,5947731584,5354125056,5234743872,6067748697.6000004]
[null,"LCC US Equity","US AIRWAYS GROUP",{"$f":"D38+D66","v":10799786496},9006932608,9355366400,8588737664,8590096704,9268183974.3999996]
[null,"JBLU US Equity","JETBLUE AIRWAYS",{"$f":"D39+D67","v":6789364736},6779245056,6886882944,6591624448,6683518208,6746127078.3999996]

{"sheet":"Riesgo Pais","index":20,"n_rows":159,"n_cols":9,"rows_kept":159,"cut":false,"hidden":false,"merged":[[1,7,2,7],[1,8,2,8],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6]]}
[]
[null,"Mes/Año","Spread - EMBIG Perú (pbs)","Promedio\n (6 meses)","Promedio \n(12 meses)","Promedio\n (18 meses)","Promedio \n(24 meses)","Promedio\n (30 meses)","Promedio \n(36 meses)"]
[]
[null,"2000-01-01",445.6]
[null,"2000-02-01",449.5]
[null,"2000-03-01",445.85]
[null,"2000-04-01",521.78947368421098]
[null,"2000-05-01",599.1]
[null,"2000-06-01",541.77272727272702,{"$f":"AVERAGE(C4:C9)","v":500.60203349282301}]
[null,"2000-07-01",545.9,{"$f":"AVERAGE(C5:C10)","v":517.31870015948971}]
[null,"2000-08-01",497.65,525.34370015948969]
[null,"2000-09-01",596.25,550.41036682615629]
[null,"2000-10-01",714.23809523809496,582.48513708513701]
[null,"2000-11-01",745.61904761904805,606.90497835497843]
[null,"2000-12-01",718.9,636.42619047619053,{"$f":"AVERAGE(C4:C15)","v":568.51411198450671}]
[null,"2001-01-01",659,655.27619047619055,586.29744531784002]
[null,"2001-02-01",651.94736842105306,680.99241854636603,603.1680593529278]
[null,"2001-03-01",635.81818181818198,687.58711551606302,618.9987411711096]
[null,"2001-04-01",761.65,695.48909964304721,638.987118364092]
[null,"2001-05-01",763.45454545454595,698.46168261563014,652.68333048530428]
[null,"2001-06-01",662.76190476190504,689.10533340928089,662.76576194273582,{"$f":"AVERAGE(C4:C21)","v":608.71118579276481}]
[null,"2001-07-01",642.90476190476204,686.42279372674136,670.84949210146601,{"$f":"AVERAGE(C5:C22)","v":619.67256145414046}]
[null,"2001-08-01",625.60869565217399,682.03301493192816,681.51271673914709,629.45637787926125]
[null,"2001-09-01",649,684.22998462889791,685.90855007248047,640.74248899037229]
[null,"2001-10-01",665.36363636363603,668.18225735617045,681.83567849960889,648.71883136145152]
[null,"2001-11-01",590.6,639.37316644707948,668.91742453135487,648.24660913922935]
[null,"2001-12-01",649,637.07951565342864,663.09242453135482,654.20367984630002,{"$f":"AVERAGE(C4:C27)","v":615.80326825793077}]
[null,"2002-01-01",481.42857142857099,610.16681724073021,648.29480548373579,650.62193381455415,{"$f":"AVERAGE(C5:C28)","v":617.2961254007879}]
[null,"2002-02-01",478.47368421052602,585.64431533378877,633.83866513285852,649.5565829373611,618.5033622428931]
[null,"2002-03-01",414.85,546.61931533378879,615.42464998134335,639.47880515958332,617.21169557622648]
[null,"2002-04-01",434.81818181818198,508.19507290954647,588.18866513285855,623.95547663625484,613.58789174847527]
[null,"2002-05-01",506.45454545454498,494.17083048530407,566.77199846619169,610.66855984933795,609.72766447574793]
[null,"2002-06-01",566.65,480.44583048530399,558.76267306936631,602.21022651600458,610.76421750605107,{"$f":"AVERAGE(C4:C33)","v":588.73178070340543}]
[null,"2002-07-01",719.90909090909099,520.19258373205741,565.1797004863937,605.59406489984292,618.01459629392991,{"$f":"AVERAGE(C5:C34)","v":597.87541706704189}]
[null,"2002-08-01",816.27272727272702,576.49242424242414,581.06836978810645,614.72325150271377,631.29054326362677,610.10117464279938]
[null,"2002-09-01",805.9,641.6674242424242,594.14336978810638,624.17224140170367,640.02595993029342,622.10284130946604]
[null,"2002-10-01",813.90909090909099,704.84924242424222,606.52215766689437,627.0755242299864,644.17891808325157,631.84016188362875]
[null,"2002-11-01",672.10526315789502,732.45769537480066,613.31426293005234,622.00056410239461,641.11584373070366,634.27367065555859]
[null,"2002-12-01",619.66666666666697,741.29380648591177,610.86981848560788,619.60638420821465,636.98112150848135,636.87013530202319,{"$f":"AVERAGE(C4:C39)","v":614.15878500049007}]
[null,"2003-01-01",569.75,716.26729133439676,618.22993753322703,615.54223076906135,633.26237150848135,637.66513530202349,{"$f":"AVERAGE(C5:C40)","v":617.60739611160125}]
[null,"2003-02-01",562.89473684210498,674.0376262626263,625.26502525252522,612.0581219462797,629.55184519269176,639.83995986342654,620.75724991277048]
[null,"2003-03-01",509.66666666666703,624.66540404040416,633.16641414141418,604.31738120553894,624.29553206137882,636.95384875231548,622.52993509795579]
[null,"2003-04-01",426.80952380952402,560.14880952380963,632.49902597402593,591.06437495253294,610.34384555344229,627.37289637136325,619.89160315699212]
[null,"2003-05-01",413.75,517.08959899749379,624.77364718614729,581.2393749525329,595.77282282616943,616.31059478406166,614.74299204588112]
[null,"2003-06-01",459.52380952380997,490.39912280701765,615.84646464646471,570.7129199260778,587.30456885791546,607.66472176818866,612.45829988618891]
[null,"2003-07-01",482.04545454545502,475.78169856459346,596.02449494949508,570.74719121034923,580.6020977179445,601.76623691970383,610.68456251245175]
[null,"2003-08-01",422.1,452.31590909090932,563.17676767676789,567.61531986531998,572.12256873243712,594.1046579723353,608.58595140134037]
[null,"2003-09-01",353.42857142857099,426.27622655122667,525.47081529581544,564.20301827801836,559.80709254196097,584.69167095934836,601.84091171880073]
[null,"2003-10-01",317.45454545454498,408.05039682539683,484.09960317460326,557.68281625781628,545.31088042074884,569.88515580783314,590.81914644703545]
[null,"2003-11-01",309.29411764705901,390.64108309990667,453.86534104870026,546.72945915740047,533.58980198937627,554.74647488091682,578.69900950336921]
[null,"2003-12-01",318.09090909090901,367.06893302775649,428.73402791738704,532.92062077356195,519.80192320149752,543.25744169188363,567.56542364478321]
[null,"2004-01-01",302.36842105263202,337.12276077895268,406.45222967177301,509.72391689264754,512.34108360250013,531.90623033014606,557.65899089624531]
[null,"2004-02-01",361.052631578947,326.94819937544383,389.63205423317658,484.43391157632658,507.44853974285093,523.08769486103836,549.57858153952009]
[null,"2004-03-01",357.40909090909099,327.61161928886389,376.94392292004522,459.51774996016479,505.05516853072959,513.36799789134136,541.84499568093429]
[null,"2004-04-01",350.90476190476198,333.1866553639,370.61852609464853,433.79528723770215,501.55877603433714,502.88603540937908,530.43540573384439]
[null,"2004-05-01",483.55,362.22930242272349,376.43519276131514,423.31999484004132,500.60441997373113,499.31770207604563,522.66027947121802]
[null,"2004-06-01",449.36363636363598,384.10809030151131,375.58851166463393,413.85871537876181,495.71748815554923,492.66315662150015,516.73254979348837]
[null,"2004-07-01",434.57142857142901,406.1419248879775,371.63234283346515,406.34879474384121,483.82841889147994,491.10125185959549,510.94551275645125]
[null,"2004-08-01",385.18181818181802,410.16345598845601,368.55582768194989,396.47585481826974,465.86629767935887,487.99152299197186,504.26698838227458]
[null,"2004-09-01",336.76190476190499,406.72225829725835,367.16693879306109,386.87003471244964,446.31887704443812,485.38858648403527,495.59370795899417]
[null,"2004-10-01",350.85,406.71313131313133,369.94989333851566,382.65006116747617,427.02474825655946,482.58964709009598,486.8572180600043]
[null,"2004-11-01",303.5,376.704797979798,369.46705020126075,376.52506116747611,411.6661956249805,475.82449557494448,478.88221806000433]
[null,"2004-12-01",257.22727272727298,344.68207070707081,364.395080504291,365.28636467877959,396.56455421083911,465.51040466585351,467.99964230242858]
[null,"2005-01-01",266.45,316.66183261183266,361.40187874990511,353.30883942625428,383.92705421083912,450.39510163555047,462.0280153183017]
[null,"2005-02-01",261.89473684210498,296.11398572188051,353.13872085516823,344.40854702859338,371.38538754417249,431.91583528786316,456.01193344695662]
[null,"2005-03-01",264.18181818181802,284.0173046251993,345.3697814612288,339.45039407044055,361.15685219063704,413.85856256059037,451.82670617422929]
[null,"2005-04-01",284.857142857143,273.01849510138982,339.8658132072606,337.63942725947368,355.24216965095457,396.22349762552557,447.66112175864492]
[null,"2005-05-01",267.23809523809501,266.97484430773898,321.83982114376846,335.30298157008684,349.1375069525418,382.7279253615323,441.01622036374357]
[null,"2005-06-01",243.227272727273,264.64151097440566,304.66179084073821,331.14389066099591,340.12515125268612,370.17994556355251,432.03225571727893]
[null,"2005-07-01",233.25,259.10817764107236,287.88500512645248,327.30397838029421,329.75867397995881,358.96327889688581,418.51394763647085]
[null,"2005-08-01",206,249.79238816738817,272.9531869446343,318.68994329257492,320.75450731329209,347.06678766881566,401.56192743445069]
[null,"2005-09-01",197.90476190476201,238.74621212121215,261.38175837320574,309.82859168122332,314.27434858313347,336.67472417675214,384.67317082069405]
[null,"2005-10-01",218.25,227.64502164502167,250.33175837320573,302.4588826865143,310.14082585586073,329.72274004976799,368.12708496210826]
[null,"2005-11-01",203.25,{"$f":"AVERAGE(C69:C74)","v":216.98033910533914},241.97759170653907,286.88666046429205,305.72232095389995,322.70607338310128,355.1033276521668]
[null,"2005-12-01",246,217.44246031746033,241.04198564593298,275.58868066631226,302.71853307511202,315.58861306564097,344.72369802253712]
[null,"2006-01-01",235.95,217.89246031746032,238.50031897926632,264.55415685678844,299.95109886458573,307.38543124745917,335.45147580031494]
[null,"2006-02-01",184.105263157895,214.24333751044284,232.01786283891548,253.38323713323715,292.5782918470419,299.45227335272227,324.92954597575351]
[null,"2006-03-01",220.08695652173901,217.94036994660567,228.34329103390891,246.90129556433899,286.8565362475689,295.00755285582795,316.88566513839436]
[null,"2006-04-01",218.789473684211,218.03028222730754,{"$f":"AVERAGE(C68:C79)","v":222.83765193616458},239.56459965790631,281.3517325717126,291.71871713015008,311.10733041269128]
[null,"2006-05-01",0,184.15528222730748,200.56781066632334,222.7034885467952,261.20381590504593,281.40891320858151,299.61427485713574]
[null,"2006-06-01",171.863636363636,171.79922162124683,194.62084096935359,217.96106430437092,249.6413159050459,276.53467078433897,291.62371449157536]
[null,"2006-07-01",159.6,159.07422162124683,188.48334096935358,212.02495319325982,238.18417304790304,271.77572341591798,282.66689630975713]
[null,"2006-08-01",140.39130434782601,151.78856181956868,183.01594966500576,205.2747624991332,227.98456830482004,264.42034584154726,274.84165476386335]
[null,"2006-09-01",138.19999999999999,138.14073573261217,178.04055283960892,198.27577260014331,219.71115560640729,257.11337614457756,268.863083335292]
[null,"2006-10-01",149.142857142857,126.53296630905317,172.28162426818037,190.73609006046075,211.30669132069303,250.38797931918072,264.1877586599673]
[null,"2006-11-01",146.76190476190499,150.99328376937066,167.57428299833907,{"$f":"AVERAGE(C69:C86)","v":184.04296836733909},204.77593735243906,239.16170947791085,259.67297496871305]
[null,"2006-12-01",131.35,144.24101104209802,158.0201163316724,177.82756432693503,199.53105098880266,228.56125493245634,254.4857274939655]
[null,"2007-01-01",123.04761904761899,138.14894755003451,148.61158458564066,171.70520982958053,193.55595178245349,218.17712794832931,249.50459410493738]
[null,"2007-02-01",127.210526315789,135.95215121136167,143.87035651546515,167.32801684712436,187.94410967719034,209.57808488612835,243.0089800698496]
[null,"2007-03-01",131.81818181818201,134.88851484772533,136.51462529016874,163.65654017564771,182.42895816203881,202.74662745467091,236.74256592843551]
[null,"2007-04-01",117.75,129.65637199058247,128.0946691498178,158.07320684231439,175.46616054299116,194.97662745467093,230.26604476441435]
[null,"2007-05-01",110,123.52938786359833,137.26133581648449,152.89265128675882,{"$f":"AVERAGE(C69:C92)","v":168.9145732414039},188.52662745467094,219.88965587552545]
[null,"2007-06-01",103.95238095238101,118.9631180223285,131.60206453221326,145.00111689522444,163.1114527507834,183.41746439550784,210.29489878076836]
[null,"2007-07-01",129.47619047619,120.034546593757,129.09174707189575,139.08590525501279,158.78754402062467,178.8516707447142,201.82003105590059]
[null,"2007-08-01",168.91304347826099,126.98496612083567,131.46855866609866,138.24189305058866,157.2422541655522,175.7522809659194,195.81256509191292]
[null,"2007-09-01",155.69999999999999,130.96526915113864,132.926891999432,134.66483991049205,155.48372241952043,172.13622035985875,190.78306773741554]
[null,"2007-10-01",138.59090909090901,134.43875399962349,132.04756299510299,130.20936409975303,152.16459363164168,167.26067923431762,184.88698187882969]
[null,"2007-11-01",174.9,145.25542066629015,134.39240426494425,139.9260307664197,150.98334363164165,{"$f":"AVERAGE(C69:C98)","v":164.18274272638112},181.31475965660744]
[null,"2007-12-01",174.95,157.08835717422664,138.0257375982776,140.09749541288437,148.02292696497497,161.90683363547205,179.0292798586276]
[null,"2008-01-01",195.142857142857,168.03280161867116,144.03367410621411,142.07209858748755,146.32262934592737,160.63659554023394,177.04852589037367]
[null,"2008-02-01",208.65,174.65562770562767,150.82029691323169,145.86424834594166,147.3453267143484,160.72492887356728,175.56950542253742]
[null,"2008-03-01",220.9,185.52229437229434,158.24378176171652,150.45869279038612,147.37920352594261,161.49143681007521,174.36723269526465]
[null,"2008-04-01",181.59090909090901,192.688961038961,163.56385751929224,152.26136234305568,145.82926333455501,160.26946711310549,171.49872620175813]
[null,"2008-05-01",154.09523809523799,189.22150072150066,167.23846069389541,152.66876975046307,152.24989825518995,158.63097504961343,{"$f":"AVERAGE(C69:C104)","v":168.35586905890102}]
[null,"2008-06-01",160.28571428571399,186.77745310245299,171.93290513833986,154.27630943300275,151.76748483527652,155.77383219247056,166.05193687996882]
[null,"2008-07-01",197.59090909090901,187.18546176046166,177.60913168956642,158.41760332429664,153.3504393807311,154.49519582883423,165.06140657693854]
[null,"2008-08-01",195.28571428571399,184.95808080808067,179.80685425685419,162.19955821151467,155.63770646147643,154.86787753309486,164.76378752931947]
[null,"2008-09-01",257.76190476190499,191.10173160173147,188.31201298701293,169.19643170838816,160.61945249322247,156.12370914110036,166.42648594201788]
[null,"2008-10-01",475.350476190476,240.06165945165932,216.37531024531017,189.06312483008128,174.21143662020663,164.67574255797587,173.56816583619778]
[null,"2008-11-01",479,294.21245310245303,241.71697691197684,209.56312483008128,188.05469058846052,180.64240922464253,181.22788805842001]
[null,"2008-12-01",523.68181818181802,354.77847041847036,270.77796176046166,232.88142689838332,204.40184967936966,192.36968195191528,188.94127189680384]
[null,"2009-01-01",460.05,398.52165223665219,292.85355699855694,251.24663853859499,218.44361555238549,202.3846819519153,195.16627189680386]
[null,"2009-02-01",419.052631578947,435.81613845219107,310.38710963013585,265.14328232196641,230.60370327168377,211.67339285961933,201.69258768627753]
[null,"2009-03-01",408.90909090909099,461.00733614338861,326.05453387256006,279.21045403913814,242.1491578171383,220.69702922325573,206.93764697481507]
[null,"2009-04-01",359.57142857142901,441.71082820688076,340.88624382927009,291.48714956583376,252.22505067428119,227.71131493754146,210.84825683279337]
[null,"2009-05-01",292.14999999999998,410.56916154021422,352.39080732133357,298.00103845472262,259.81463400761453,232.55758477881125,218.96353461057114]
[null,"2009-06-01",257.5,366.20552517657785,360.49199779752416,302.58714956583367,266.21245146793194,236.76258477881129,221.34232248935902]
[null,"2009-07-01",273.86363636363598,335.17446457051716,366.84805840358467,306.96052618921033,272.22859504657555,241.78978535601181,224.51631238834892]
[null,"2009-08-01",240,305.33235930735935,370.57424887977521,308.702192855877,275.19055156831467,245.54943447881888,227.28322060090932]
[null,"2009-09-01",225.95,274.83917748917753,367.92325681628307,308.98274841143251,278.11763490164799,248.68716175154614,229.72072060090937]
[null,"2009-10-01",193.277777777778,247.12356902356899,344.41719861522489,309.63201889403638,280.39625443026756,251.20475434413873,230.94669061854606]
[null,"2009-11-01",191.210526315789,230.30032340953383,320.43474247487399,311.69397935073368,281.07585969342546,253.91177188799838,232.18137455059832]
[null,"2009-12-01",178.95454545454501,217.20941431862468,291.70746974760124,312.73113663789104,281.24271575403145,256.41184403807051,233.5037230354468]
[null,"2010-01-01",179.68421052631601,201.51284334573802,268.34365395812756,311.73632005096914,280.59860547834222,258.08544470640805,235.07696168763289]
[null,"2010-02-01",200.210526315789,194.8812643983695,250.10681185286441,312.00992071930665,280.24696074150012,259.12869413432566,237.10473946541066]
[null,"2010-03-01",157.81818181818201,183.52596136806653,229.18256942862197,306.45749166687756,277.61855165059103,259.19930019493171,237.82696168763289]
[null,"2010-04-01",143.636363636364,175.25239234449751,211.18798068403325,288.02892985831579,276.03711225665165,259.36748201311354,238.54602734419854]
[null,"2010-05-01",201.76190476190499,177.01095541885016,203.65563941419202,272.62681345619939,278.0232233677628,260.26287883851035,241.09496914314033]
[null,"2010-06-01",206.81818181818201,181.65489481278965,199.43215456570715,255.02327810266402,279.96207618161566,261.32515156578307,243.95235250052369]
[null,"2010-07-01",186.772727272727,182.83631427052481,192.17457880813143,239.84120739559336,279.51131860585804,261.04614723677872,245.54392296709415]
[null,"2010-08-01",156.59090909090901,175.56637806637818,185.22382123237381,225.26000059070233,277.89903505607452,259.31084420647574,245.20164145633439]
[null,"2010-09-01",166.95454545454501,177.08910533910534,180.30753335358591,211.81808139878311,274.11539508493451,257.5126623882939,245.51426771896058]
[null,"2010-10-01",157.142857142857,179.3401875901875,177.29628996734252,200.57204965275133,260.85674429128369,256.69772732335883,246.02959960929249]
[null,"2010-11-01",151.636363636364,170.98593073593068,173.99844307739042,192.76573652143824,247.21659277613219,256.61576484139636,245.38338748808033]
[null,"2010-12-01",156.65217391304299,162.6249294184075,172.13991211559858,187.16307951660727,231.92369093159991,256.494646828974,244.87511454122043]
[null,"2011-01-01",145.57142857142901,155.7580463015245,169.29718028602466,180.03573463926244,218.82041712207615,254.76066414499135,243.49813041423639]
[null,"2011-02-01",146.1,154.00956145303965,164.78796975970889,174.81906797259575,207.44739080628668,253.12114033546757,241.7606304142364]
[null,"2011-03-01",156.78260869565199,{"$f":"AVERAGE(C133:C138)","v":152.31423865989083},164.70167199949807,170.97643512235422,196.94212071406005,249.75516379992578,239.97959176689335]
[null,"2011-04-01",192.90476190476201,158.27455612020836,168.80737185519789,170.95571201829776,189.9976762696156,240.34030665706865,240.29386545616705]
[null,"2011-05-01",187.227272727273,164.20637430202649,167.59615251897858,170.73442015226908,185.62589596658529,230.61454908131108,241.21419975150138]
[null,"2011-06-01",192.363636363636,170.15828471045867,166.39160706443306,171.47936964721859,182.91188081507013,219.5706096873717,242.10525314255483]
[null,"2011-07-01",170.857142857143,174.37257042474434,165.06530836313439,170.98897699893121,178.61994358563291,209.93084778260982,241.3626485249502]
[null,"2011-08-01",199.565217391304,183.28343998996169,{"$f":"AVERAGE(C132:C143)","v":168.64650072150064},{"$f":"AVERAGE(C126:C143)","v":170.9531265031265},{"$f":"AVERAGE(C120:C143)","v":176.93516097693723},{"$f":"AVERAGE(C114:C143)","v":202.6146006430217},{"$f":"AVERAGE(C108:C143)","v":241.4815236112166}]
[null,"2011-09-01",237.45500000000001,196.72883854068633,{"$f":"AVERAGE(C133:C144)","v":174.52153860028861},{"$f":"AVERAGE(C127:C144)","v":175.37739417989417},{"$f":"AVERAGE(C121:C144)","v":177.41453597693726},{"$f":"AVERAGE(C115:C144)","v":196.89946427938534},{"$f":"AVERAGE(C109:C144)","v":240.91744292338586}]
[null,"2011-10-01",233.3,203.46137822322601,180.8679671717172,180.35870731120727,179.08212856952983,192.69041666033769,234.19381858476152]
[null,"2011-11-01",214.18199999999999,207.95383276868051,186.08010353535349,181.04871260221256,180.03927330637194,190.09148332700434,226.837763029206]
[null,"2011-12-01",216.31800000000001,211.94622670807451,191.05225570926657,181.57648027898023,181.59608391243259,188.718749993671,218.29987919082217]
[null,"2012-01-01",219.40899999999999,220.03820289855071,197.20538666164751,183.3896065416065,183.25128347383608,186.90359544821646,211.61540696859996]
[null,"2012-02-01",199.238,219.98366666666666,201.63355332831415,185.75888936988932,183.21076154401155,185.5448621148831,205.50944498029585]
[null,"2012-03-01",165.59100000000001,208.00633333333334,202.36758593700981,{"$f":"AVERAGE(C133:C150)","v":185.68313684463683},{"$f":"AVERAGE(C127:C150)","v":183.53462896825397},{"$f":"AVERAGE(C121:C150)","v":183.53289544821649},198.75060912171]
[null,"2012-04-01",164.142857142857,196.48014285714282,199.97076054018439,{"$f":"AVERAGE(C134:C151)","v":186.07202573352572},{"$f":"AVERAGE(C128:C151)","v":184.38906619769116},{"$f":"AVERAGE(C122:C151)","v":182.56173142705245},193.32203769313855]
[null,"2012-05-01",180.52173913043501,190.87009937888197,199.41196607378126,187.67676881652966,183.50405929637995,182.20543852087397,190.22125266898396]
[null,"2012-06-01",188.42857142857099,186.22186128364385,199.08404399585916,189.44212423405898,182.7378255301461,182.52123938667484,188.30260187533315]
[null,"2012-07-01",162.59090909090901,176.75217946546204,198.39519118200636,190.38765092958567,181.73024977257035,181.95146267216126,185.21169278442406]
[null,"2012-08-01",133.130434782609,165.73425192923017,192.85895929794842,189.66711952861948,180.7527300097245,179.71545962105526,182.24309375060761]
[null,"2012-09-01",124,158.80241859589682,183.40437596461507,187.84586348997215,178.96295728245184,178.58818689378253,179.4111493061632]
[null,"2012-10-01",108.04347826087,149.45252211556564,172.96633248635422,183.13134773197814,176.91714982903571,177.40175738126607,177.04352987513798]
[null,"2012-11-01",122.954545454545,139.85798983625065,165.36404460756634,179.56064066127107,{"$f":"AVERAGE(C135:C158)","v":175.7220740714599},174.77484540435407,175.14753040677007]
[null,"Dic12",117.19047619047601,{"$f":"AVERAGE(C154:C159)","v":127.98497396323484},157.10341762343933,175.38435398498439,{"$f":"AVERAGE(C136:C159)","v":174.07783666635294},171.78725521676384,173.4318618161015]

{"sheet":"Ajuste por inflación","index":21,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Regulados"]
[null,null,null,null,null,null,null,"% de gastos "]
[null,"Inflación (US$)",null,1.813E-2,1.9369999999999998E-2,2.1069999999999998E-2,2.2589999999999999E-2,{"$f":"'Distribución de ingresos'!D23","v":0.34636731491115019}]
[null,"Inflación (US$) (acumulada)",null,{"$f":"(1+C5)*(1+D4)-1","v":1.8129999999999979E-2},{"$f":"(1+D5)*(1+E4)-1","v":3.7851178099999938E-2},{"$f":"(1+E5)*(1+F4)-1","v":5.9718702422566938E-2},{"$f":"(1+F5)*(1+G4)-1","v":8.3657747910292901E-2}]
[null,"Inflación (S/.)",null,0.02,0.02,0.02,0.02,{"$f":"'Distribución de ingresos'!D24","v":0.65363268508884975}]
[null,"Inflación (S/.) (acumulada)",null,{"$f":"(1+C7)*(1+D6)-1","v":2.0000000000000018E-2},{"$f":"(1+D7)*(1+E6)-1","v":4.0399999999999991E-2},{"$f":"(1+E7)*(1+F6)-1","v":6.1207999999999929E-2},{"$f":"(1+F7)*(1+G6)-1","v":8.2432159999999977E-2}]
[null,"Tipo de cambio (US$/S/.)",{"$f":"'Panel de control'!L7","v":2.82},{"$f":"'Panel de control'!M7","v":2.82},{"$f":"'Panel de control'!N7","v":2.82},{"$f":"'Panel de control'!O7","v":2.82},{"$f":"'Panel de control'!P7","v":2.82}]
[]
[null,"SNAR Nacional","Nueva Tarifa",2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$f":"$C11*$H$6*($C$8/D$8)*(1+D$7)+$C11*$H$4*(1+D$5)","v":{"$error":"#REF!"}},{"$f":"$C11*$H$6*($C$8/E$8)*(1+E$7)+$C11*$H$4*(1+E$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>0-10)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>10-35)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>35-70)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>70-105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"SNAR Internacional","Nueva Tarifa",2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$f":"$C19*$H$6*($C$8/D$8)*(1+D$7)+$C19*$H$4*(1+D$5)","v":{"$error":"#REF!"}},{"$f":"$C19*$H$6*($C$8/E$8)*(1+E$7)+$C19*$H$4*(1+E$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>0-10)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>10-35)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>35-70)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>70-105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"Aproximación","Nueva Tarifa",2015,2016,2017,2018]
[null,"Tarifa (cargo mínimo)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$f":"$C28*$H$6*($C$8/D$8)*(1+D$7)+$C28*$H$4*(1+D$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>0-10)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>10-35)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>35-70)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>70-105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(>105)",{"$f":"'Impacto Tarifas'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Fuente: Fondo Monetario Internacional"]